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

w.e.f.26.04.2014

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 149700 149700 149700 149700
S/Y Charges 7350 8150 5900 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 150050 150850 148600 142200
Excise Duty @ 12% 18006 18102 17832 17064
CESS ( @3% ON ED) 540 543 535 512
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 168096 168995 166467 159776
CST/ VAT 3362 1690 1665 3196
Sub Total 171458 170685 168132 162972
Setoff CENVAT 18546 18645 18367 17576
Net landed cost 152912 152040 149765 145396

Rewards for MoU Customers (For >=8< 30 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.48%) 3527 3527 3527 3527
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 147585 146713 144438 140069

Rewards for MoU Customers (For >=30 < 50 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.58%) 3669 3669 3669 3669
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 147443 146571 144296 139927

Rewards for MoU Customers (For >=50 < 100 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.68%) 3811 3811 3811 3811
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 146901 146029 143754 139385

Rewards for MoU Customers (For >=100 < 200 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.78%) 3953 3953 3953 3953
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 146759 145887 143612 139243

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.88%) 4095 4095 4095 4095
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 146617 145745 143470 139101

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >250- 500 mt
Annual MoU discount (Rs.) (2.88%) 4095 4095 4095 4095
Monthly qty. discount (Rs.) 2400 2400 2400 2400
Net Price after MoU rewards (Rs.) 146417 145545 143270 138901
 DIRECT CUSTOMERS (INGOT)
Landed Cost of Aluminium Ingot grade IE07 grade
w.e.f.26.04.2014

Details INGOTS (IE07 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 149700 149700
S/Y Charges 7350 0
Flat Discount 7000 7500
Additional Discount
Sub Total 150050 142200
Excise Duty @ 12% 18006 17064
CESS ( @3% ON ED) 540 512
Cash Discount 500 0
PSU discount 0 0
Sub Total 168096 159776
CST/ VAT 8405 3196
Sub Total 176501 162972
VAT Setoff 8405 0
Setoff CENVAT 18546 17576
Net landed cost 149550 145396

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.48%) 3527 3527
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 144223 140069

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.58%) 3669 3669
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 144081 139927

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.68%) 3811 3811
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 143539 139385

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.78%) 3953 3953
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 143397 139243

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.88%) 4095 4095
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 143255 139101

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 250 to 500 MT
Annual MoU discount (Rs.) (2.88%) 4095 4095
Monthly qty. discount (Rs.) 2400 2400
Net Price after MoU rewards (Rs.) 143055 138901
 COMPARATIVE STATEMENT - WIRE ROD (WE10 GRADE) - FOR CST CUSTOMERS

w.e.f.26.04.2014

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 153650 153650 153650 153650
S/Y Charges 7450 8250 6000 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 154100 154900 152650 146150
Excise Duty @ 12% 18492 18588 18318 17538
CESS ( @3% ON ED) 555 558 550 526
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 172647 173546 171018 164214
CST/ VAT 3453 1735 1710 3284
Sub Total 176100 175281 172728 167498
Setoff CENVAT 19047 19146 18868 18064
Net landed cost 157053 156135 153860 149434

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

Annual MoU discount (Rs.) (2.48%) 3625 3625 3625 3625
Monthly qty. discount (Rs.) 1300 1300 1300 1300
Net Price after MoU rewards (Rs.) 152128 151210 148935 144509

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

Annual MoU discount (Rs.) (2.58%) 3771 3771 3771 3771
Monthly qty. discount (Rs.) 1900 1900 1900 1900
Net Price after MoU rewards (Rs.) 151382 150464 148189 143763

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

Annual MoU discount (Rs.) (2.58%) 3771 3771 3771 3771
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 150982 150064 147789 143363

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

Annual MoU discount (Rs.) (2.68%) 3917 3917 3917 3917
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 150836 149918 147643 143217

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

Annual MoU discount (Rs.) (2.78%) 4063 4063 4063 4063
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 150690 149772 147497 143071

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

Annual MoU discount (Rs.) (2.78%) 4063 4063 4063 4063
Monthly qty. discount (Rs.) 2700 2700 2700 2700
Net Price after MoU rewards (Rs.) 150290 149372 147097 142671

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

Annual MoU discount (Rs.) (2.88%) 4209 4209 4209 4209
Monthly qty. discount (Rs.) 2900 2900 2900 3900
Net Price after MoU rewards (Rs.) 149944 149026 146751 141325
 DIRECT CUSTOMERS (WIRE ROD)

Landed Cost of Aluminium Wire Rod (WE10 grade)

w.e.f.26.04.2014

Details WIRE ROD (WE10 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 153650 153650
S/Y Charges 7450 0
Flat Discount 7000 7500
Additional Discount
Sub Total 154100 146150
Excise Duty @ 12% 18492 17538
CESS ( @3% ON ED) 555 526
Cash Discount 500 0
PSU discount 0 0
Sub Total 172647 164214
CST/ VAT 8632 3284
Sub Total 181279 167498
VAT Setoff 8632 0
Setoff CENVAT 19047 18064
Net landed cost 153600 149434

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 7 to 15 MT
Annual MoU discount (Rs.) (2.48%) 3625 3625
Monthly qty. discount (Rs.) 1300 1300
Net Price after MoU rewards (Rs.) 148675 144509

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.48%) 3625 3625
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 148075 143909

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.58%) 3771 3771
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 147929 143763

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.58%) 3771 3771
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 147529 143363

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.68%) 3917 3917
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 147383 143217

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.78%) 4063 4063
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 147237 143071

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 150 to 300 MT
Annual MoU discount (Rs.) (2.78%) 4063 4063
Monthly qty. discount (Rs.) 2700 2700
Net Price after MoU rewards (Rs.) 146837 142671

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.88%) 4209 4209
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 146491 142325

Rewards for MoU Customers (For >=334<500 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.98%) 4355 4355
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 146345 142179

Rewards for MoU Customers (For >=500<667 MT) Monthly Offtake Qty - > 500 to 700 MT
Annual MoU discount (Rs.) (3.18%) 4648 4648
Monthly qty. discount (Rs.) 3100 3100
Net Price after MoU rewards (Rs.) 145852 141686

Rewards for MoU Customers (For >=667<1000 MT) Monthly Offtake Qty - > 700 MT
Annual MoU discount (Rs.) (3.38%) 4940 4940
Monthly qty. discount (Rs.) 3300 3300
Net Price after MoU rewards (Rs.) 145360 141194