Table 9 Estimated production costs (PHP) for 20 years of cherry tomato 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	7,438	105,600	6,000	40,000	43,520	1,091	1,818	10,000	162,435	377,903
2	7,669	108,874	6,186	41,240	44,869	1,125	1,875	10,310	162,435	384,582
3	7,906	112,249	6,378	42,518	46,260	1,160	1,933	10,630	162,435	391,469
4	8,151	115,728	6,575	43,837	47,694	1,196	1,993	10,959	162,435	398,569
5	8,404	119,316	6,779	45,195	49,173	1,233	2,054	11,299	162,435	405,889
6	8,665	123,015	6,989	46,597	50,697	1,271	2,118	11,649	162,435	413,436
7	8,933	126,828	7,206	48,041	52,269	1,310	2,184	12,010	162,435	421,217
8	9,210	130,760	7,430	49,530	53,889	1,351	2,251	12,383	162,435	429,239
9	9,496	134,813	7,660	51,066	55,559	1,393	2,321	12,766	162,435	437,510
10	9,790	138,993	7,897	52,649	57,282	1,436	2,393	13,162	162,435	446,037
11	10,094	143,301	8,142	54,281	59,058	1,480	2,467	13,570	163,518	455,911
12	10,406	147,744	8,395	55,964	60,888	1,526	2,544	13,991	163,518	464,976
13	10,729	152,324	8,655	57,698	62,776	1,574	2,623	14,425	163,518	474,321
14	11,062	157,046	8,923	59,487	64,722	1,622	2,704	14,872	163,518	483,956
15	11,405	161,914	9,200	61,331	66,728	1,673	2,788	15,333	163,518	493,889
16	11,758	166,934	9,485	63,232	68,797	1,725	2,874	15,808	163,518	504,131
17	12,123	172,109	9,779	65,193	70,930	1,778	2,963	16,298	163,518	514,690
18	12,498	177,444	10,082	67,214	73,128	1,833	3,055	16,803	163,518	525,576
19	12,886	182,945	10,395	69,297	75,395	1,890	3,150	17,324	163,518	536,800
20	13,285	188,616	10,717	71,445	77,733	1,948	3,248	17,861	163,518	548,372

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