| No. | Indicators | Value (VND/kg) | Portion (%) |
|
| Gross output (GO) | 9855.2 |
|
| A | Intermediational Cost (IC) | 9323.23 | 97.55 |
|
| + Cost of buying tea | 9125 | 95.47 |
|
| + Fuel | 198.23 | 2.07 |
|
| Value added (VA) | 531.97 | 5.57 |
| B | Cost added | 234.43 | 2.45 |
|
| Labor cost | 185.04 | 1.94 |
|
| Debt interest payment | 12.3 | 0.13 |
|
| Machine depreciation | 35.23 | 0.37 |
|
| Product depreciation cost | 0.55 | 0.01 |
|
| Taxes and fees | 1.31 | 0.01 |
|
| Net profit (NPr) | 297.54 |
|