Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

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

w.e.f.01.04.2014

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 143200 143200 143200 143200
S/Y Charges 6850 7650 5400 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 143050 143850 141600 135700
Excise Duty @ 12% 17166 17262 16992 16284
CESS ( @3% ON ED) 515 518 510 489
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 160231 161130 158602 152473
CST/ VAT 3205 1611 1586 3049
Sub Total 163436 162741 160188 155522
Setoff CENVAT 17681 17780 17502 16773
Net landed cost 145755 144961 142686 138749

Rewards for MoU Customers (For >=8< 30 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.48%) 3365 3365 3365 3365
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 140590 139796 137521 133584

Rewards for MoU Customers (For >=30 < 50 MT) qty dis 15-50 mt
Annual MoU discount (Rs.) (2.58%) 3501 3501 3501 3501
Monthly qty. discount (Rs.) 1800 1800 1800 1800
Net Price after MoU rewards (Rs.) 140454 139660 137385 133448

Rewards for MoU Customers (For >=50 < 100 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.68%) 3637 3637 3637 3637
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 139918 139124 136849 132912

Rewards for MoU Customers (For >=100 < 200 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.78%) 3772 3772 3772 3772
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 139783 138989 136714 132777

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >50-250 mt
Annual MoU discount (Rs.) (2.88%) 3908 3908 3908 3908
Monthly qty. discount (Rs.) 2200 2200 2200 2200
Net Price after MoU rewards (Rs.) 139647 138853 136578 132641

Rewards for MoU Customers (For >=200 < 334 MT) qty dis >250- 500 mt
Annual MoU discount (Rs.) (2.88%) 3908 3908 3908 3908
Monthly qty. discount (Rs.) 2400 2400 2400 2400
Net Price after MoU rewards (Rs.) 139447 138653 136378 132441
DIRECT CUSTOMERS (INGOT)
Landed Cost of Aluminium Ingot grade IE07 grade
w.e.f.01.04.2014

Details INGOTS (IE07 GRADE)


Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 143200 143200
S/Y Charges 6850 0
Flat Discount 7000 7500
Additional Discount
Sub Total 143050 135700
Excise Duty @ 12% 17166 16284
CESS ( @3% ON ED) 515 489
Cash Discount 500 0
PSU discount 0 0
Sub Total 160231 152473
CST/ VAT 8012 3049
Sub Total 168243 155522
VAT Setoff 8012 0
Setoff CENVAT 17681 16773
Net landed cost 142550 138749

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.48%) 3365 3365
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 137385 133584

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty = 15 to 50 MT
Annual MoU discount (Rs.) (2.58%) 3501 3501
Monthly qty. discount (Rs.) 1800 1800
Net Price after MoU rewards (Rs.) 137249 133448

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.68%) 3637 3637
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 136713 132912

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.78%) 3772 3772
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 136578 132777

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 50 to 250 MT
Annual MoU discount (Rs.) (2.88%) 3908 3908
Monthly qty. discount (Rs.) 2200 2200
Net Price after MoU rewards (Rs.) 136442 132641

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 250 to 500 MT
Annual MoU discount (Rs.) (2.88%) 3908 3908
Monthly qty. discount (Rs.) 2400 2400
Net Price after MoU rewards (Rs.) 136242 132441
COMPARATIVE STATEMENT - WIRE ROD (WE10 GRADE) - FOR CST CUSTOMERS

w.e.f.01.04.2014

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 147150 147150 147150 147150
S/Y Charges 6950 7750 5500 0
Flat Discount 7000 7000 7000 7500
Additional Discount
Sub Total 147100 147900 145650 139650
Excise Duty @ 12% 17652 17748 17478 16758
CESS ( @3% ON ED) 530 532 524 503
Cash Discount 500 500 500 0
PSU discount 0 0 0 0
Sub Total 164782 165680 163152 156911
CST/ VAT 3296 1657 1632 3138
Sub Total 168078 167337 164784 160049
Setoff CENVAT 18182 18280 18002 17261
Net landed cost 149896 149057 146782 142788

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


Annual MoU discount (Rs.) (2.48%) 3463 3463 3463 3463
Monthly qty. discount (Rs.) 1300 1300 1300 1300
Net Price after MoU rewards (Rs.) 145133 144294 142019 138025

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


Annual MoU discount (Rs.) (2.58%) 3603 3603 3603 3603
Monthly qty. discount (Rs.) 1900 1900 1900 1900
Net Price after MoU rewards (Rs.) 144393 143554 141279 137285

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


Annual MoU discount (Rs.) (2.58%) 3603 3603 3603 3603
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 143993 143154 140879 136885

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


Annual MoU discount (Rs.) (2.68%) 3743 3743 3743 3743
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 143853 143014 140739 136745

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


Annual MoU discount (Rs.) (2.78%) 3882 3882 3882 3882
Monthly qty. discount (Rs.) 2300 2300 2300 2300
Net Price after MoU rewards (Rs.) 143714 142875 140600 136606

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


Annual MoU discount (Rs.) (2.78%) 3882 3882 3882 3882
Monthly qty. discount (Rs.) 2700 2700 2700 2700
Net Price after MoU rewards (Rs.) 143314 142475 140200 136206

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


Annual MoU discount (Rs.) (2.88%) 4022 4022 4022 4022
Monthly qty. discount (Rs.) 2900 2900 2900 3900
Net Price after MoU rewards (Rs.) 142974 142135 139860 134866
DIRECT CUSTOMERS (WIRE ROD)

Landed Cost of Aluminium Wire Rod (WE10 grade)


w.e.f.01.04.2014

Details WIRE ROD (WE10 GRADE)


Ex-S/Y, CHN Ex-Works
(VAT @ 5%) (CST @ 2%)
Basic Price 147150 147150
S/Y Charges 6950 0
Flat Discount 7000 7500
Additional Discount
Sub Total 147100 139650
Excise Duty @ 12% 17652 16758
CESS ( @3% ON ED) 530 503
Cash Discount 500 0
PSU discount 0 0
Sub Total 164782 156911
CST/ VAT 8239 3138
Sub Total 173021 160049
VAT Setoff 8239 0
Setoff CENVAT 18182 17261
Net landed cost 146600 142788

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty = 7 to 15 MT
Annual MoU discount (Rs.) (2.48%) 3463 3463
Monthly qty. discount (Rs.) 1300 1300
Net Price after MoU rewards (Rs.) 141837 138025

Rewards for MoU Customers (For >=8 < 30 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.48%) 3463 3463
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 141237 137425

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 15 to 40 MT
Annual MoU discount (Rs.) (2.58%) 3603 3603
Monthly qty. discount (Rs.) 1900 1900
Net Price after MoU rewards (Rs.) 141097 137285

Rewards for MoU Customers (For >=30 < 50 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.58%) 3603 3603
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 140697 136885

Rewards for MoU Customers (For >=50 < 100 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.68%) 3743 3743
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 140557 136745

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 40 to 150 MT
Annual MoU discount (Rs.) (2.78%) 3882 3882
Monthly qty. discount (Rs.) 2300 2300
Net Price after MoU rewards (Rs.) 140418 136606

Rewards for MoU Customers (For >=100 < 200 MT) Monthly Offtake Qty - > 150 to 300 MT
Annual MoU discount (Rs.) (2.78%) 3882 3882
Monthly qty. discount (Rs.) 2700 2700
Net Price after MoU rewards (Rs.) 140018 136206

Rewards for MoU Customers (For >=200 < 334 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.88%) 4022 4022
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 139678 135866

Rewards for MoU Customers (For >=334<500 MT) Monthly Offtake Qty - > 300 to 500 MT
Annual MoU discount (Rs.) (2.98%) 4162 4162
Monthly qty. discount (Rs.) 2900 2900
Net Price after MoU rewards (Rs.) 139538 135726

Rewards for MoU Customers (For >=500<667 MT) Monthly Offtake Qty - > 500 to 700 MT
Annual MoU discount (Rs.) (3.18%) 4441 4441
Monthly qty. discount (Rs.) 3100 3100
Net Price after MoU rewards (Rs.) 139059 135247

Rewards for MoU Customers (For >=667<1000 MT) Monthly Offtake Qty - > 700 MT
Annual MoU discount (Rs.) (3.38%) 4720 4720
Monthly qty. discount (Rs.) 3300 3300
Net Price after MoU rewards (Rs.) 138580 134768

You might also like