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

w.e.f.17.05.2014

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 141200 141200 141200 141200
S/Y Charges 7350 8150 5900 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 141550 142350 140100 133700
Excise Duty @ 12% 16986 17082 16812 16044
CESS ( @3% ON ED) 510 512 504 481
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 158546 159444 156916 150225
CST/ VAT 3171 1594 1569 3005
Sub Total 161717 161038 158485 153230
Setoff CENVAT 17496 17594 17316 16525
Net landed cost 144221 143444 141169 136705

Rewards for MoU Customers (For >=8< 30 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.48%) 3316 3316 3316 3316
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 139105 138328 136053 131589

Rewards for MoU Customers (For >=30 < 50 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.58%) 3449 3449 3449 3449
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 138972 138195 135920 131456

Rewards for MoU Customers (For >=50 < 100 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.68%) 3583 3583 3583 3583
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 138438 137661 135386 130922

Rewards for MoU Customers (For >=100 < 200 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.78%) 3717 3717 3717 3717
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 138304 137527 135252 130788

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.88%) 3851 3851 3851 3851
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 138170 137393 135118 130654

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >250- 500 mt
Annual MoU discount (Rs.) (2.88%) 3851 3851 3851 3851
Monthly qty. discount (Rs.) 2400 2400 2400 2400
Net Price after MoU rewards (Rs.) 137970 137193 134918 130454
 DIRECT CUSTOMERS (INGOT)
Landed Cost of Aluminium Ingot grade IE07 grade
w.e.f.17.05.2014

Details INGOTS (IE07 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 141200 141200
S/Y Charges 7350 0
Flat Discount 7000 7500
Additional Discount
Sub Total 141550 133700
Excise Duty @ 12% 16986 16044
CESS ( @3% ON ED) 510 481
Cash Discount 500 0
PSU discount 0 0
Sub Total 158546 150225
CST/ VAT 7927 3005
Sub Total 166473 153230
VAT Setoff 7927 0
Setoff CENVAT 17496 16525
Net landed cost 141050 136705

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.48%) 3316 3316
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 135934 131589

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.58%) 3449 3449
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 135801 131456

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.68%) 3583 3583
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 135267 130922

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.78%) 3717 3717
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 135133 130788

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.88%) 3851 3851
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 134999 130654

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 250 to 500 MT
Annual MoU discount (Rs.) (2.88%) 3851 3851
Monthly qty. discount (Rs.) 2400 2400
Net Price after MoU rewards (Rs.) 134799 130454
 COMPARATIVE STATEMENT - WIRE ROD (WE10 GRADE) - FOR CST CUSTOMERS

w.e.f.17.05.2014

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 145150 145150 145150 145150
S/Y Charges 7450 8250 6000 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 145600 146400 144150 137650
Excise Duty @ 12% 17472 17568 17298 16518
CESS ( @3% ON ED) 524 527 519 496
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 163096 163995 161467 154664
CST/ VAT 3262 1640 1615 3093
Sub Total 166358 165635 163082 157757
Setoff CENVAT 17996 18095 17817 17014
Net landed cost 148362 147540 145265 140743

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

Annual MoU discount (Rs.) (2.48%) 3414 3414 3414 3414
Monthly qty. discount (Rs.) 1300 1300 1300 1300
Net Price after MoU rewards (Rs.) 143648 142826 140551 136029

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

Annual MoU discount (Rs.) (2.58%) 3551 3551 3551 3551
Monthly qty. discount (Rs.) 1900 1900 1900 1900
Net Price after MoU rewards (Rs.) 142911 142089 139814 135292

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

Annual MoU discount (Rs.) (2.58%) 3551 3551 3551 3551
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 142511 141689 139414 134892

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

Annual MoU discount (Rs.) (2.68%) 3689 3689 3689 3689
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 142373 141551 139276 134754

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

Annual MoU discount (Rs.) (2.78%) 3827 3827 3827 3827
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 142235 141413 139138 134616

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

Annual MoU discount (Rs.) (2.78%) 3827 3827 3827 3827
Monthly qty. discount (Rs.) 2700 2700 2700 2700
Net Price after MoU rewards (Rs.) 141835 141013 138738 134216

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

Annual MoU discount (Rs.) (2.88%) 3964 3964 3964 3964
Monthly qty. discount (Rs.) 2900 2900 2900 3900
Net Price after MoU rewards (Rs.) 141498 140676 138401 132879
 DIRECT CUSTOMERS (WIRE ROD)

Landed Cost of Aluminium Wire Rod (WE10 grade)

w.e.f.17.05.2014

Details WIRE ROD (WE10 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 145150 145150
S/Y Charges 7450 0
Flat Discount 7000 7500
Additional Discount
Sub Total 145600 137650
Excise Duty @ 12% 17472 16518
CESS ( @3% ON ED) 524 496
Cash Discount 500 0
PSU discount 0 0
Sub Total 163096 154664
CST/ VAT 8155 3093
Sub Total 171251 157757
VAT Setoff 8155 0
Setoff CENVAT 17996 17014
Net landed cost 145100 140743

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 7 to 15 MT
Annual MoU discount (Rs.) (2.48%) 3414 3414
Monthly qty. discount (Rs.) 1300 1300
Net Price after MoU rewards (Rs.) 140386 136029

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.48%) 3414 3414
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 139786 135429

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.58%) 3551 3551
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 139649 135292

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.58%) 3551 3551
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 139249 134892

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.68%) 3689 3689
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 139111 134754

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.78%) 3827 3827
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 138973 134616

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 150 to 300 MT
Annual MoU discount (Rs.) (2.78%) 3827 3827
Monthly qty. discount (Rs.) 2700 2700
Net Price after MoU rewards (Rs.) 138573 134216

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.88%) 3964 3964
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 138236 133879

Rewards for MoU Customers (For >=334<500 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.98%) 4102 4102
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 138098 133741

Rewards for MoU Customers (For >=500<667 MT) Monthly Offtake Qty - > 500 to 700 MT
Annual MoU discount (Rs.) (3.18%) 4377 4377
Monthly qty. discount (Rs.) 3100 3100
Net Price after MoU rewards (Rs.) 137623 133266

Rewards for MoU Customers (For >=667<1000 MT) Monthly Offtake Qty - > 700 MT
Annual MoU discount (Rs.) (3.38%) 4653 4653
Monthly qty. discount (Rs.) 3300 3300
Net Price after MoU rewards (Rs.) 137147 132790