COMPARATIVE STATEMENT - INGOT (IE07 GRADE) - FOR CST CUSTOMERS

w.e.f.17.04.2014

Details INGOTS (IE07 GRADE)

Ex-S/Y, CHN Ex-S/Y, BAN Ex-S/Y, VIZAG Ex-Works
(CST @ 2%) (CST @ 1%) (CST @ 1%) (CST @ 2%)
Basic Price 147700 147700 147700 147700
S/Y Charges 7350 8150 5900 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 148050 148850 146600 140200
Excise Duty @ 12% 17766 17862 17592 16824
CESS ( @3% ON ED) 533 536 528 505
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 165849 166748 164220 157529
CST/ VAT 3317 1667 1642 3151
Sub Total 169166 168415 165862 160680
Setoff CENVAT 18299 18398 18120 17329
Net landed cost 150867 150017 147742 143351

Rewards for MoU Customers (For >=8< 30 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.48%) 3477 3477 3477 3477
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 145590 144740 142465 138074

Rewards for MoU Customers (For >=30 < 50 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.58%) 3617 3617 3617 3617
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 145450 144600 142325 137934

Rewards for MoU Customers (For >=50 < 100 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.68%) 3757 3757 3757 3757
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 144910 144060 141785 137394

Rewards for MoU Customers (For >=100 < 200 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.78%) 3898 3898 3898 3898
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 144769 143919 141644 137253

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.88%) 4038 4038 4038 4038
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 144629 143779 141504 137113

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >250- 500 mt
Annual MoU discount (Rs.) (2.88%) 4038 4038 4038 4038
Monthly qty. discount (Rs.) 2400 2400 2400 2400
Net Price after MoU rewards (Rs.) 144429 143579 141304 136913
 DIRECT CUSTOMERS (INGOT)
Landed Cost of Aluminium Ingot grade IE07 grade
w.e.f.17.04.2014

Details INGOTS (IE07 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 147700 147700
S/Y Charges 7350 0
Flat Discount 7000 7500
Additional Discount
Sub Total 148050 140200
Excise Duty @ 12% 17766 16824
CESS ( @3% ON ED) 533 505
Cash Discount 500 0
PSU discount 0 0
Sub Total 165849 157529
CST/ VAT 8292 3151
Sub Total 174141 160680
VAT Setoff 8292 0
Setoff CENVAT 18299 17329
Net landed cost 147550 143351

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.48%) 3477 3477
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 142273 138074

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.58%) 3617 3617
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 142133 137934

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.68%) 3757 3757
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 141593 137394

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.78%) 3898 3898
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 141452 137253

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.88%) 4038 4038
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 141312 137113

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 250 to 500 MT
Annual MoU discount (Rs.) (2.88%) 4038 4038
Monthly qty. discount (Rs.) 2400 2400
Net Price after MoU rewards (Rs.) 141112 136913
 COMPARATIVE STATEMENT - WIRE ROD (WE10 GRADE) - FOR CST CUSTOMERS

w.e.f.17.04.2014

Details WIRE ROD (WE-10 GRADE)

Ex-S/Y, CHN Ex-S/Y, BAN Ex-S/Y, VIZAG Ex-Works

(CST @ 2%) (CST @ 1%) (CST @ 1%) (CST @ 2%)

Basic Price 151650 151650 151650 151650
S/Y Charges 7450 8250 6000 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 152100 152900 150650 144150
Excise Duty @ 12% 18252 18348 18078 17298
CESS ( @3% ON ED) 548 550 542 519
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 170400 171298 168770 161967
CST/ VAT 3408 1713 1688 3239
Sub Total 173808 173011 170458 165206
Setoff CENVAT 18800 18898 18620 17817
Net landed cost 155008 154113 151838 147389

Rewards for MoU Customers (For >=8 < 30 MT)

Annual MoU discount (Rs.) (2.48%) 3575 3575 3575 3575
Monthly qty. discount (Rs.) 1300 1300 1300 1300
Net Price after MoU rewards (Rs.) 150133 149238 146963 142514

Rewards for MoU Customers (For >=30 < 50 MT)

Annual MoU discount (Rs.) (2.58%) 3719 3719 3719 3719
Monthly qty. discount (Rs.) 1900 1900 1900 1900
Net Price after MoU rewards (Rs.) 149389 148494 146219 141770

Rewards for MoU Customers (For >=30 < 50 MT)

Annual MoU discount (Rs.) (2.58%) 3719 3719 3719 3719
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 148989 148094 145819 141370

Rewards for MoU Customers (For >=50 < 100 MT)

Annual MoU discount (Rs.) (2.68%) 3863 3863 3863 3863
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 148845 147950 145675 141226

Rewards for MoU Customers (For >=100 < 200 MT)

Annual MoU discount (Rs.) (2.78%) 4007 4007 4007 4007
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 148701 147806 145531 141082

Rewards for MoU Customers (For >=100 < 200 MT)

Annual MoU discount (Rs.) (2.78%) 4007 4007 4007 4007
Monthly qty. discount (Rs.) 2700 2700 2700 2700
Net Price after MoU rewards (Rs.) 148301 147406 145131 140682

Rewards for MoU Customers (For >=200 < 334 MT)

Annual MoU discount (Rs.) (2.88%) 4152 4152 4152 4152
Monthly qty. discount (Rs.) 2900 2900 2900 3900
Net Price after MoU rewards (Rs.) 147956 147061 144786 139337
 DIRECT CUSTOMERS (WIRE ROD)

Landed Cost of Aluminium Wire Rod (WE10 grade)

w.e.f.17.04.2014

Details WIRE ROD (WE10 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 151650 151650
S/Y Charges 7450 0
Flat Discount 7000 7500
Additional Discount
Sub Total 152100 144150
Excise Duty @ 12% 18252 17298
CESS ( @3% ON ED) 548 519
Cash Discount 500 0
PSU discount 0 0
Sub Total 170400 161967
CST/ VAT 8520 3239
Sub Total 178920 165206
VAT Setoff 8520 0
Setoff CENVAT 18800 17817
Net landed cost 151600 147389

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 7 to 15 MT
Annual MoU discount (Rs.) (2.48%) 3575 3575
Monthly qty. discount (Rs.) 1300 1300
Net Price after MoU rewards (Rs.) 146725 142514

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.48%) 3575 3575
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 146125 141914

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.58%) 3719 3719
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 145981 141770

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.58%) 3719 3719
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 145581 141370

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.68%) 3863 3863
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 145437 141226

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.78%) 4007 4007
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 145293 141082

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 150 to 300 MT
Annual MoU discount (Rs.) (2.78%) 4007 4007
Monthly qty. discount (Rs.) 2700 2700
Net Price after MoU rewards (Rs.) 144893 140682

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.88%) 4152 4152
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 144548 140337

Rewards for MoU Customers (For >=334<500 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.98%) 4296 4296
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 144404 140193

Rewards for MoU Customers (For >=500<667 MT) Monthly Offtake Qty - > 500 to 700 MT
Annual MoU discount (Rs.) (3.18%) 4584 4584
Monthly qty. discount (Rs.) 3100 3100
Net Price after MoU rewards (Rs.) 143916 139705

Rewards for MoU Customers (For >=667<1000 MT) Monthly Offtake Qty - > 700 MT
Annual MoU discount (Rs.) (3.38%) 4872 4872
Monthly qty. discount (Rs.) 3300 3300
Net Price after MoU rewards (Rs.) 143428 139217