| No. | Indicators | Value (VND/kg) | Portion (%) |
|
| Gross output (GO) | 26,253 |
|
| A | Intermediational Cost (IC) | 18,557 6275 | 74.73 |
|
| +Cost of raw material | 18,253 | 73.51 |
|
| +Other costs | 304 | 1.22 |
|
| Value added (VA) | 7696 | 30.99 |
| B | Cost added | 6275 | 25.27 |
|
| Labor cost | 1540 | 6.20 |
|
| Debt interest payment | 1086 | 4.37 |
|
| Machine depreciation | 643 | 2.59 |
|
| Marketing expense | 420 | 1.69 |
|
| Cost rent | 1500 | 6.04 |
|
| +Net profit (NPr) | 1421 |
|