Dollar Duty

S.No ITEM PART DESCRIPTION Cost USD Cost INR

50 1.3

1 Frame 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 Fork Head set Spacer Spacer Stem Handle Bar Shifters Shifters Grip Brakes set Front Derailleur Rear Derailleur Bottom Bracket ChainWheel Pedal Chain Freewheel Front Hub Rear Hub RIMS Rim Tape Spokes Nipples Tyre Tube Saddle Seat Post Seat Clamp Spokes Protector

Bicicasa, JA30B, Alloy 6061, Double butted tubes with Oversized Head tube (ID/OD - 44/50mm) SUNTOUR SF13-XCM- 26", Threadless fork 28.6mm column dia, 30mm crown dia, 230mm colmn length, 80 mm travel,Coil spring suspension, 130mm crown pith, 30 mm dia stanchion tube, Alloy Monocoque Lower, w/preload adjuster, V-Brake Type, Need Colour Options from them Fiemin, threadless-1-1/8"-semi integrated-ball retainers-5/32"x22, steel, ed black,fp-h807 Feimin, 34mm OD, 28.7mm ID, 10mm Length, Straight wall alloy spacer Feimin, 34mm OD, 28.7mm ID, 5mm Length, Straight wall alloy spacer Promax MA-45, Forged alloy 6061,70,80, 90mm extension length, 10 deg rise, 40mm height, 25.4mm handlebar dia, 28.6mm fork column dia, ED Black, 200 gm 620mm length, 40mm rise, 25.4mm dia, Steel, ED Black, GW-MD-HB15 Altus, ST-EF51-Right 7-Speed Altus, ST-EF51-Left 3-Speed VELO, 125mm, Black & Grey, dia 22.4mm-Open End Cap, VLG 298 AD 2, with end cap graphics ( MONTRA) Promax, V Brake TX - 118, Cold forged aluminium arms, 108mm arm length, 60mm catridge pads, black Anodized. Shimano TZ-Series(02), Fd-TZ31 Band Type, Top-Route, 31.8mm, For 48t, Cs-Angle:66-69 Shimano Acera, RD-M360-L, SGS 7/8-Speed, direct attachment, black B.B.Cartridge(VP-BC73)-Sealed, Cotterless, Cold forged, Steel Anodised, 122.5,68MM BB SUNTOUR- Chainwheel, 42x34x24T, 170mm Crank length,9/16 thread,Cotterless,Alloy Black color Feimin, black alloy body with Black steel cage w/balls, 9/16" normal axle & normal reflectors. KMC Z51 multiple freewheel sprocket, mf-tz21 tourney, 7-speed 14-16-18-20-22-24-28t brown & 28t black Front Alloy Hub, Loose Ball, w/Joytech logo, 14Gx32H, black anodized, Axle: M9x108x100mm. W/RLCA-Semi Alloy QR-115L,751DSE Rear Alloy Hub, Loose Ball, w/Joytech Logo, threaded hub, 14Gx32H, black anodized, Axle: M10x145x135mm, 7S(D:38), W/RLCA-Semi Alloy QR-151.5L,752DSE JHT, HLQC-19A, 26", double wall, Alloy, 32H, for A/V, Full Black anodised finish, 550 gm RIM TAPE-PLASTIC-RIBBED-FLEXIBLE PVC-RED-15X800-26" 14G, Steel, Black ED
Longer Valve, 16mm length, For 14G Spokes, ED Black

30 20.1 1.18 0.205 0.175 2.4 0.75 3.55 3.55 1.8 5.12 1.22 7.1 2.76 9 2.35 1.429 2.72 2.61 3.26 10

1950 1306.5 76.7 13.325 11.375 156 48.75 230.75 230.75 117 332.8 79.3 461.5 179.4 585 152.75 92.885 176.8 169.65 211.9 650 1.77 50 65 650 171.6 260 138.45 31.2 3.5

Actual Cost to be arrived

26"x2.0", Innova IA-2545 26"x1.9/2.1, Innova, A/V, Butyl tube Velo Saddle, VL 3202, D1,Steel rail, Black Seat Post-27.2mmx2mmx300mm-Ed Black-Alloy-W/Safe Line & Clamp-Md-Sp004-Gw-2011-Imp Seat Clamp-Alloy-Ed Black-For 31.8mm Seat Tube-W/Alloy Quick Release-Gw-2011-Imp Spokes Protector-Pp Transparent-1.85mm Thick-140mm Od Jagwire, CGX, OD. 5 mm with Liner, , with (CC115-2DE brass Ferrule), with (Slick Galvanised Steel, B01, MTB brake system compatible, 1.5 mm inner cable), FR:(800mm outer x 1000mm inner), RR:(1300mm outer x 1500mm inner) Colours: White, Black, Red, Pearl silver, Merida Green, E3 Red Jagwire, LEX, OD. 4 mm with Liner, with CM057J alloy ferrule,1000mm length, Colours: White, Black, Red, Pearl silver, Merida Green, E3 Red Jagwire, CCG007-BJ, fits 4 & 5mm housings, Translucent black Jagwire, CC170-CO, to fit 1.2mm cables, Round shape, Translucent Jagwire, CC171-CO, to fit 1.5mm cables, Round shape, Translucent

1 10 2.64 4 2.13 0.48

31 33 35 37 39 41 43 45

Brake Cable Housing & Cable Derailleur Cable Housing Tube Tops Cable Donuts Cable Donuts Painting Packing sticker

2 1 0.2 0.2 0.2

TOTAL RAW MATERIAL INWARD FREIGHT LINE SCRAP SCRAP SALES SUB CONTRACT POWER GENSET FUEL NON BOM ENAMELING ENAMEL
REPLACEMENT NON BOM PKG PACK CONSUMABLES MFG VARIABLE Assemby Charges OUTWARD FREIGHT STN Freight TRADE INCENTIVE CASH DISCOUNT MKT VARIABLE ToolRecovery Cost TOTAL COST SELLING PRICE BDP CONT % CONT MRP

130 65 13 13 13 400 207 120 9565.655 9,565.66 54.00 95.66 (2.00) 16.00 11.99 11.46 14.41 100.00 191.31 10.35 11.58 10,080.41 100.00 140.44 100.00 260.00 130.00 730.44 10,810.85 13,000.00 2,189.15 16.84% 18,200.00

S.No.

ITEM

Supplier

1 Frame 2 Fork

Inhouse Inhouse

3 Headset 4 Spacer

FSA Carbon

5 Stem

FSA

6 Handlebar

FSA

7 Brake/Shift Lever 8 Grip Tape 9 Brake set - Front 10 Brake set - Rear 11 12 13 14 FD RD Tyre Tube

105 Velo Sora Sora 105 105 Kenda Kenda

15 Wheelset 16 Cassette 17 Chain 18 19 20 21 Crankset BB Pedal Saddle

105 105 FSA FSA NA fizik

22 Seatpost

Carbon wraped alloy

23 24 25 26 27 28 29 30

Seat Clamp BB - Derailleur Guide M3 Screws M5 Screws Hanger Painting/ Polishing Packing Stickers/Engraving

Total Cost
Frame & Fork Cost Component Cost

Spec Titanium Grade 2 material Carbon Fork, 3K Carbon

Cost USD

Orbit IS CC, 1"1/8, Black, 36/45 (IS2 H22721), 1-1/8",36/ 45 ACB, For 45mm OD headtube, 1-1/8" steerer, Alloy top cover, Angular Contact Bearings (Blue seal), Stack Height 15.8+1=16.8mm, 64.2 g Carbon Spacers, 34.2MM OD-28.7MM ID-5MM & 10mm LENGTH OS-190 ST LX, +/-6 100mm 31.8, 3D forged then CNC machined from AL6061/T6, 4-bolt coldforged alloy faceplate, Chromoly hardware SIZES, 6 x 90 &100mm, 31.8mm handlebar clamp diameter, 40mm fork clamp stack height, Matt black anodized, Printed graphics, 152 g (100mm) Vero Compact Road HB, 31.8, L=42, Double butted, tapered and shot-peened AL6061, Compact drop design for improved reach and comfort, Double width cable drove improves cable routing and stiffness, 120mm wide center round section makes it easy to mount accessories, 31.8mm x W420 mm(c-c) 125mm drop, 80mm reach, 4 outward bend, Shot peened Black anodized, Laser graphics, 300 g (420mm) SHIFT/BRAKE LEVER SET, ST-5600-L, 105 BLACK, 10X3 SPEED, SC-6502/SM-SC70 COMPATIBLE,STD SHIFT/BRAKE CABLE LENGTH,BLACK OUTER, W/O OUTER STOPPER Velo Tape, VLT 032, ( White, Black, Blue, Red, Yellow) FRONT-SORA-BR-3400-CS49-W/PIVOT BOLT(27.5MM),SUNKEN NUT(25MM) & R50T2 SHOEALLOY-ABR3400AF76D REAR-SORA-BR-3400-CS49-W/PIVOT BOLT(12.8MM),SUNKEN NUT(10.5MM) & R50T2 SHOEALLOY-ABR3400AR76A FD-5600-L, 105, FOR FRONT TRIPLE & REAR 10-SPEED, FOR 31.8MM SEAT TUBE, BRAZED-ON TYPE, BLACK RD-5600-L, 105, SS 10-SPEED DIRECT ATTACHMENT, BLACK K925 - 700 x 23C, NYLON 700x23C, Butyl tube, F/V

7.7 4

8.67

12.17

140 4
6.62 6.62

16.3 29.2 19.2 2.66

FULCRUM, Red wind XLR 50mm Alu/Carbon CS-5600, 105, 10-SPEED 12-13-14-15-16-17-19-21-23-25T 1MM SPACER INCLUDED CN-5600, 105, FOR 10-SPEED, 116 LINKS W/O END PIN, AMPULE TYPE CONNECT PIN X2 Omega Triple M/Exo 19BB, N10 170mm 30/39/50, Length - L170mmn: 52/39/30,BCD 130/74mm, Chainline - 46mm, 1032 grams Included

100 28.5 13.2 60.85 10 0 15

Promax SP-763CF, 2014 Alloy shaft + forged alloy head w/ Carbon fiber 3K weave wrap, Offset23mm, Rise-10 +10, Diameter25.4 31.6mm, Lenght300mm

10

Promax, MX-36AL: Stainless bolt & #7075 alloy nut, for seat tube OD 31.8 mm

RAW MATERIAL INWARD FREIGHT LINE SCRAP SCRAP SALES SUB CONTRACT POWER GENSET FUEL NON BOM ENAMELING ENAMEL REPLACEMENT NON BOM PKG PACK CONSUMABLES MFG VARIABLE Assemby Charges OUTWARD FREIGHT STN Freight TRADE INCENTIVE CASH DISCOUNT MKT VARIABLE Tool Recovery Cost TOTAL COST SELLING PRICE BDP CONT % CONT

MRP

Cost INR 11500 2600

Option 2

Cost USD

ORBIT ZS-3 1"1/8 headset, Black, 1-1/8",36/ 45 ACB, For 50mm OD headtube, 1-1/8" steerer, Alloy top cover, Forged alloy shallow cups, Angular Contact Bearings (Blue seal), Stack Height 18.8+5.6=24.4mm, 93.8 g 520.52 270.4 12.7

586.092

822.692

9464 270.4 447.512 447.512 1101.88 1973.92 1297.92 179.816 F-W50-C, Full carbon, 700C Clincher, Depth: 50mm, Appearance: UD/3K/12K, Spoke: Sapim RACE/ Pilliar PSR1432, Hub: Powerway R13, Nipple: Sapim 6760 external nipple, 1480g 1926.6 892.32 4113.46 SLK Light CK Triple 30/39/52T 165L N10 676 0 1014 316

676

202.8 1 15 4 16 400 300 500 48979.844 14100 34879.844 48,979.84 54.00 489.80 (2.00) 16.00 11.99 11.46 14.41 100.00 979.60 10.35 11.58 50,677.03 100.00 140.44 100.00 1,300.00 650.00 2,290.44 400.00 53,367.47 65,000.00 11,632.53 17.90%

91,000.00

Option 3

Cost USD

A SLK COMPACT Ckset , S-10, 34/50 L=170 ISIS, DoubleChainwheel

123