| Investment costs | | | | |
| Land | 800 | sqm | 880.00 | 704,000.00 |
| Greenhouse structure (interlocking unit) | 1 | unit | 5,667,354.00 | 5,667,354.00 |
| Equipment | | | | 824,000.00 |
| Irrigation machine | 1 | unit | 50,000.00 | 50,000.00 |
| Screen motor | 1 | unit | 16,000.00 | 16,000.00 |
| Vent motor | 4 | unit | 12,000.00 | 48,000.00 |
| Control panel | 1 | unit | 120,000.00 | 120,000.00 |
| Circulating fan (hanging type) | 16 | unit | 2,000.00 | 32,000.00 |
| Temperature sensor | 1 | unit | 8,000.00 | 8,000.00 |
| Smart farm system | 1 | unit | 150,000.00 | 150,000.00 |
| Solar system 10 kwh | 1 | unit | 300,000.00 | 300,000.00 |
| Computer and control servers | 1 | unit | 100,000.00 | 100,000.00 |
| Total | | | | 7,195,354.00 |