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

w.e.f.01.06.2014

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 146200 146200 146200 146200
S/Y Charges 7350 8150 5900 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 146550 147350 145100 138700
Excise Duty @ 12% 17586 17682 17412 16644
CESS ( @3% ON ED) 528 530 522 499
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 164164 165062 162534 155843
CST/ VAT 3283 1651 1625 3117
Sub Total 167447 166713 164159 158960
Setoff CENVAT 18114 18212 17934 17143
Net landed cost 149333 148501 146225 141817

Rewards for MoU Customers (For >=8< 30 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.48%) 3440 3440 3440 3440
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 144093 143261 140985 136577

Rewards for MoU Customers (For >=30 < 50 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.58%) 3578 3578 3578 3578
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 143955 143123 140847 136439

Rewards for MoU Customers (For >=50 < 100 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.68%) 3717 3717 3717 3717
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 143416 142584 140308 135900

Rewards for MoU Customers (For >=100 < 200 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.78%) 3856 3856 3856 3856
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 143277 142445 140169 135761

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.88%) 3995 3995 3995 3995
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 143138 142306 140030 135622

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >250- 500 mt
Annual MoU discount (Rs.) (2.88%) 3995 3995 3995 3995
Monthly qty. discount (Rs.) 2400 2400 2400 2400
Net Price after MoU rewards (Rs.) 142938 142106 139830 135422
 DIRECT CUSTOMERS (INGOT)
Landed Cost of Aluminium Ingot grade IE07 grade
w.e.f.01.06.2014

Details INGOTS (IE07 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 146200 146200
S/Y Charges 7350 0
Flat Discount 7000 7500
Additional Discount
Sub Total 146550 138700
Excise Duty @ 12% 17586 16644
CESS ( @3% ON ED) 528 499
Cash Discount 500 0
PSU discount 0 0
Sub Total 164164 155843
CST/ VAT 8208 3117
Sub Total 172372 158960
VAT Setoff 8208 0
Setoff CENVAT 18114 17143
Net landed cost 146050 141817

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.48%) 3440 3440
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 140810 136577

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.58%) 3578 3578
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 140672 136439

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.68%) 3717 3717
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 140133 135900

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.78%) 3856 3856
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 139994 135761

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.88%) 3995 3995
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 139855 135622

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 250 to 500 MT
Annual MoU discount (Rs.) (2.88%) 3995 3995
Monthly qty. discount (Rs.) 2400 2400
Net Price after MoU rewards (Rs.) 139655 135422
 COMPARATIVE STATEMENT - WIRE ROD (WE10 GRADE) - FOR CST CUSTOMERS

w.e.f.01.06.2014

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 150150 150150 150150 150150
S/Y Charges 7450 8250 6000 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 150600 151400 149150 142650
Excise Duty @ 12% 18072 18168 17898 17118
CESS ( @3% ON ED) 542 545 537 514
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 168714 169613 167085 160282
CST/ VAT 3374 1696 1671 3206
Sub Total 172088 171309 168756 163488
Setoff CENVAT 18614 18713 18435 17632
Net landed cost 153474 152596 150321 145856

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

Annual MoU discount (Rs.) (2.48%) 3538 3538 3538 3538
Monthly qty. discount (Rs.) 1300 1300 1300 1300
Net Price after MoU rewards (Rs.) 148636 147758 145483 141018

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

Annual MoU discount (Rs.) (2.58%) 3680 3680 3680 3680
Monthly qty. discount (Rs.) 1900 1900 1900 1900
Net Price after MoU rewards (Rs.) 147894 147016 144741 140276

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

Annual MoU discount (Rs.) (2.58%) 3680 3680 3680 3680
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 147494 146616 144341 139876

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

Annual MoU discount (Rs.) (2.68%) 3823 3823 3823 3823
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 147351 146473 144198 139733

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

Annual MoU discount (Rs.) (2.78%) 3966 3966 3966 3966
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 147208 146330 144055 139590

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

Annual MoU discount (Rs.) (2.78%) 3966 3966 3966 3966
Monthly qty. discount (Rs.) 2700 2700 2700 2700
Net Price after MoU rewards (Rs.) 146808 145930 143655 139190

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

Annual MoU discount (Rs.) (2.88%) 4108 4108 4108 4108
Monthly qty. discount (Rs.) 2900 2900 2900 3900
Net Price after MoU rewards (Rs.) 146466 145588 143313 137848
 DIRECT CUSTOMERS (WIRE ROD)

Landed Cost of Aluminium Wire Rod (WE10 grade)

w.e.f.01.06.2014

Details WIRE ROD (WE10 GRADE)

Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 150150 150150
S/Y Charges 7450 0
Flat Discount 7000 7500
Additional Discount
Sub Total 150600 142650
Excise Duty @ 12% 18072 17118
CESS ( @3% ON ED) 542 514
Cash Discount 500 0
PSU discount 0 0
Sub Total 168714 160282
CST/ VAT 8436 3206
Sub Total 177150 163488
VAT Setoff 8436 0
Setoff CENVAT 18614 17632
Net landed cost 150100 145856

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 7 to 15 MT
Annual MoU discount (Rs.) (2.48%) 3538 3538
Monthly qty. discount (Rs.) 1300 1300
Net Price after MoU rewards (Rs.) 145262 141018

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.48%) 3538 3538
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 144662 140418

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.58%) 3680 3680
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 144520 140276

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.58%) 3680 3680
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 144120 139876

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.68%) 3823 3823
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 143977 139733

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.78%) 3966 3966
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 143834 139590

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 150 to 300 MT
Annual MoU discount (Rs.) (2.78%) 3966 3966
Monthly qty. discount (Rs.) 2700 2700
Net Price after MoU rewards (Rs.) 143434 139190

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.88%) 4108 4108
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 143092 138848

Rewards for MoU Customers (For >=334<500 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.98%) 4251 4251
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 142949 138705

Rewards for MoU Customers (For >=500<667 MT) Monthly Offtake Qty - > 500 to 700 MT
Annual MoU discount (Rs.) (3.18%) 4536 4536
Monthly qty. discount (Rs.) 3100 3100
Net Price after MoU rewards (Rs.) 142464 138220

Rewards for MoU Customers (For >=667<1000 MT) Monthly Offtake Qty - > 700 MT
Annual MoU discount (Rs.) (3.38%) 4822 4822
Monthly qty. discount (Rs.) 3300 3300
Net Price after MoU rewards (Rs.) 141978 137734