TC #

MODEL NAME

TC DATE

CUSTOMER

FACTORY

Consideration

SPEED

RIM TYPE

BRAKES

TYRES

VALVE

SPOKES

CTN/POSTER

DECAL

ASSEMBLY

PAINT

OTHER-1

OTHER-2

OTHER-3

COSTING

CKD PRICE

CKD QTY

PAINT

TTT

PKG

TTT From

DEP COST

DEP PER UNIT

FIXED COST

FIXED PER UNIT

VARIABLE OH

VOH PER UNIT

INI PARTS

RD

FD

L/SHF

R/SHF

FW

HB STEM

FRAME (R)

FRAME (F)

RIM

FORK

FRT OTHERS

IMP FRT

IMP FRT PER UNIT

IMP CLEAR

IMP CLEAR PER UNIT

EXP THC

SKD QTY

EXP THC PER UNIT

ACTUAL LOADING QTY

INT ON COMS

OT SPOKES

OT FENDER

OT WADECAL

OT/DW

OT PRODUCTION

OTHER COSTS

FINN(%)

WSTG(%)

SPARES(%)

MARGIN(%)

FINAL RESULT

QTY

Plan Loading

FOB

N/PM

COMP AS(FOB CHN)

DIFFERENCE

ORD QTY

PROFIT VALUE

FRT

PER BIKES

CIF

AGENT COMM(%)

AGENT COMM VAL

NEW FOB

NEW CIF

SC PRICE

LAST SC PRICE

Price Percentage