Hi Big Choi,
Based on your previous explanation I found out that the preliminary value is from the BOM & Recipe calculation as it can be simulate through CK13N. I check the value and it is correct.
As Owen Liu, explained, there seems a little difference due to rounding (if I calculate manually vs calculation in the CK13N).
Thanks