| Local(A) | Import comp(B) | OH(C) | Summary-70/30 | Summary-60/40 | |||||||||||||||||
| Cust | SC # | Seq # | Mdl | Material | Size | SC Prc | PC2 Prc (ex fty) | ITL Margin % | Frame | Fork | Rim | H/Bar | TTL value | IBWS | Others | TTL Value | Local Items/OH | (A+C)Local costs % | (B)Imp costs % | Import China % | Local + Others % |