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