| Cust | SC | Seq | Model | Sz | Import components from China | % | Import Components (others) | % | Local components (Frame/Fork/Rim etc) | % | Total BOM | Manufacturing cost | Imp/Exp Charges | Operational cost | Total Mfg+Operational +Imp/Exp | Local Raw materials | Ex Fty Prc | Total Imp Value | Total Local Value | Total Imp % | Total Local % |