| Component | Cost MAD/ha | Cost MAD/plant | Cost MAD/ton | Percentage |
| Variable costs | 33,734.33 | 274.26 | 4049.74 | 67% |
| Energy | 6960.00 | 56.59 | 835.53 | 14% |
| Irrigation | 333.33 | 2.71 | 40.02 | 1% |
| Fertilization | 11,685.00 | 95.00 | 1402.76 | 23% |
| Phytosanitary treatments | 800.00 | 6.50 | 96.04 | 2% |
| Temporary workers | 5016.00 | 40.78 | 602.16 | 10% |
| Extra production costs | 8380.00 | 68.13 | 1006.00 | 17% |
| Other costs | 500.00 | 4.07 | 60.02 | 1% |
| Fixed costs | 16,742.94 | 136.12 | 2009.96 | 32% |
| Land rent | 800.00 | 6.50 | 96.04 | 2% |
| Construction | 383.33 | 3.12 | 46.02 | 1% |
| Equipment | 3632.50 | 29.53 | 436.07 | 7% |
| Drip irrigation system | 1230.17 | 10.00 | 147.68 | 2% |
| Permanent workers | 9126.00 | 74.20 | 1095.56 | 18% |
| In vitro plants | 1570.94 | 12.77 | 188.59 | 3% |
| Total cost | 50,477.27 | 410.38 | 6059.70 | 100% |