Table 7 Estimated production costs (PHP) for 20 years of strawberry cultivation in the smart greenhouse facility in NMACLRC

Year	Variable costs					Fixed costs				Total
	Water and electricity	Labor cost	Chemicals & fertilizer	Growing media	Other input cost	Internet	Routine repair and inspection	Other maintenance expenses	Annual depreciation
1	14,876	105,600	12,000	80,000	20,000	2,182	3,636	10,000	329,191	577,485
2	15,337	108,874	12,372	82,480	20,620	2,249	3,749	10,310	329,191	585,182
3	15,813	112,249	12,756	85,037	21,259	2,319	3,865	10,630	329,191	593,118
4	16,303	115,728	13,151	87,673	21,918	2,391	3,985	10,959	329,191	601,300
5	16,808	119,316	13,559	90,391	22,598	2,465	4,109	11,299	329,191	609,735
6	17,329	123,015	13,979	93,193	23,298	2,542	4,236	11,649	329,191	618,432
7	17,866	126,828	14,412	96,082	24,020	2,620	4,367	12,010	329,191	627,398
8	18,420	130,760	14,859	99,061	24,765	2,702	4,503	12,383	329,191	636,643
9	18,991	134,813	15,320	102,131	25,533	2,785	4,642	12,766	329,191	646,174
10	19,580	138,993	15,795	105,297	26,324	2,872	4,786	13,162	329,191	656,000
11	20,187	143,301	16,284	108,562	27,140	2,961	4,935	13,570	331,490	668,430
12	20,813	147,744	16,789	111,927	27,982	3,053	5,088	13,991	331,490	678,875
13	21,458	152,324	17,310	115,397	28,849	3,147	5,245	14,425	331,490	689,644
14	22,123	157,046	17,846	118,974	29,744	3,245	5,408	14,872	331,490	700,747
15	22,809	161,914	18,399	122,662	30,666	3,345	5,576	15,333	331,490	712,194
16	23,516	166,934	18,970	126,465	31,616	3,449	5,748	15,808	331,490	723,996
17	24,245	172,109	19,558	130,385	32,596	3,556	5,927	16,298	331,490	736,164
18	24,997	177,444	20,164	134,427	33,607	3,666	6,110	16,803	331,490	748,709
19	25,772	182,945	20,789	138,594	34,649	3,780	6,300	17,324	331,490	761,642
20	26,571	188,616	21,434	142,891	35,723	3,897	6,495	17,861	331,490	774,977

Note: NMACLRC, Northern Mindanao Agricultural Crops and Livestock Research Complex.