ISDN TARIFF
TRAI  FORMAT - C
ISDN  BRA  TARIFF PLAN
PLAN-410
Monthly fixed charges
  Rental  Rs.410        
  commitment  0        
  Clip  0        
  Interest on SD/Advance monthly rental 0        
  Assuming the type of calls as          
  Type of Call To Fixed To Mobile            
  Local 61% 13%            
  NLD 20% 6%            
Variable charges (minutes) P.M. 100 200 300 400 500 1000
  Call Charge @            
  Rs. 1.20/- per unit            
  (Assuming > 500 K.m for NLD Calls) 102.4 204.8 307.2 409.6 512 1024
  Bill 512.4 614.8 717.2 819.6 922 1434
  Service tax @ 12.24%
on Rent & calls  
62.7 75.2 87.8 100.3 113 175.5
Estimated  monthly bill in Rs. 575.1 690 805 919.9 1035 1609.5
PLAN-500
Monthly fixed charges
  Rental  Rs.500        
  commitment  0        
  Clip 0        
  Interest on SD/Advance monthly rental 0        
  Assuming the type of calls as          
  Type of Call To Fixed To Mobile            
  Local 61% 13%            
  NLD 20% 6%            
Variable charges (minutes) P.M. 100 200 300 400 500 1000
  Free calls--60,Assuming all free calls as PSTN local call            
  61-300 Rs. 0.80/-,
301--2000Rs.1.20.
           
  >2000   Rs.1.00/-            
  Call charges after free calls 0 14.71 83.18 151.65 220.12 562.47
  (Assuming > 500 K.m for NLD Calls)            
  Bill 500 514.71 583.18 651.65 720.12 1062.47
  Service tax @ 12.24%
on Rent & calls  
61 63 71.38 79.76 88.1 130
Estimated  monthly bill in Rs. 561 577.7 654.56 731.41 808.2 1192.47
PLAN--750
Monthly fixed charges            
  Rental   Rs.750        
  commitment 0        
  Clip 0        
  Interest on SD/Advance monthly rental 0        
  Assuming the type of calls as          
  Type of Call To Fixed To Mobile            
  Local 61% 13%            
  NLD 20% 6%            
Variable charges (minutes) P.M. 100 200 300 400 500 1000
  free calls -450,Assuming all free calls as PSTN local call            
  call charges> 450 @ Rs.1.10            
  Call charges after free calls            
  (Assuming > 500 K.m for NLD Calls) 0 0 0 0 0 0
  Bill 750 750 750 750 750 750
  Service tax @ 12.24%
on Rent & calls  
92 92 92 92 92 92
Estimated  monthly bill in Rs. 842 842 842 842 842 842
PLAN-1250
Monthly fixed charges
  Rental  Rs.1250        
  commitment 0        
  Clip 0        
  Interest on SD/Advance 
monthly rental
0        
  Assuming the type of calls as          
  Type of Call To Fixed To Mobile            
  Local 61% 13%            
  NLD 20% 6%            
Variable charges (minutes) P.M. 100 200 300 400 500 1000
  Free calls -1000,Assuming all free calls as PSTN local call            
  Call charges >1000@Rs 1.00            
  Call charges after free calls            
  (Assuming > 500 K.m for NLD Calls) 0 0 0 0 0 0
  Bill 1250 1250 1250 1250 1250 1250
  Service tax @ 12.24%
on Rent & calls  
153 153 153 153 153 153
Estimated  monthly bill in Rs. 1403 1403 1403 1403 1403 1403
PLAN-1750
Monthly fixed charges          
  Rental Rs.1750        
  commitment 0        
  Clip 0        
  Interest on SD/Advance 
monthly rental
0        
  Assuming the type of calls as          
  Type of Call To Fixed To Mobile            
  Local 61% 13%            
  NLD 20% 6%            
Variable charges (minutes) P.M. 100 200 300 400 500 1000
  Free calls 1750,Assuming all free calls as PSTN local call            
  call charges > 1750@Rs0.90            
  Call charges after free calls 0 0 0 0 0 0
  (Assuming > 500 K.m for NLD Calls)            
  Bill 1750 1750 1750 1750 1750 1750
  Service tax @ 12.24%
on Rent & calls  
214 214 214 214 214 214
Estimated  monthly bill in Rs. 1964 1964 1964 1964 1964 1964
PLAN-2250
Monthly fixed charges          
  Rental Rs.2250        
  commitment 0        
  Clip 0        
  Interest on SD/Advance 
monthly rental
0        
  Assuming the type of calls as          
  Type of Call To Fixed To Mobile            
  Local 61% 13%            
  NLD 20% 6%            
variable charges (minutes) P.M. 100 200 300 400 500 1000
  Free calls  -2350,Assuming all free calls as PSTN local call            
  call charges > 2350@Rs0.85            
  Call charges after free calls            
  (Assuming > 500 K.m for NLD Calls) 0 0 0 0 0 0
  Bill 2250 2250 2250 2250 2250 2250
  Service tax @ 12.24%
on Rent & calls  
275 275 275 275 275 275
Estimated  monthly bill in Rs. 2525 2525 2525 2525 2525 2525
Financial Implication             
  For calculation sheet             
SN. MINUTES 410-plan 500-plan 750-plan 1250-plan 1750-plan 2250
-plan
   
1 100 Rs. 575 Rs. 561 Rs.  842 Rs.1403 Rs. 1964 Rs. 2525    
2 200 Rs. 690 Rs. 578 Rs.  842 Rs.1403 Rs. 1964 Rs. 2525    
3 300 Rs. 805 Rs. 655 Rs.  842 Rs.1403 Rs. 1964 Rs. 2525    
4 400 Rs. 920 Rs. 731 Rs.  842 Rs.1403 Rs. 1964 Rs. 2525    
5 500 Rs. 1035 Rs. 808 Rs.  842 Rs.1403 Rs. 1964 Rs. 2525    
6 1000 Rs. 1610 Rs. 1192 Rs.  842 Rs.1403 Rs. 1964 Rs. 2525    
As per FORMAT  - C of TRAI
  ISDN- PRI. TARIFF. 
Monthly Fixed charges.        
Rental  Rs.5000/-      
Commitment 0      
Clip 0      
Interest on SD/Advance monthly rental 0      
Assuming the type of calls as        
Type of Call To Fixed To Mobile          
Local 61% 13%          
NLD 20% 6%          
Variable  charge  (minutes )        
Minutes p.m 100 200 300 400 500 1000
No  freecall            
calls charge @             
Rs. O.85/- per unit            
(Assuming > 500 K.m for            
NLD Calles) 72.53 145.06 217.59 290.12 362.65 725.3
Bill  5072.53 5145.06 5217.59 5290.12 5362.65 5725.3
Service Tax@ 12.24%
on rent & calls Rs.
620.87 629.75 638.63 647.51 656.38 700.77
Estimated             
Monthly bill  Rs. 5693 5775 5856 5938 6019 6426
Financial Implication.          
  For calculation sheet       
S.N. minutes amt.Rs.          
1 100 5693          
2 200 5775          
3 300 5856          
4 400 5038          
5 500 6019          
6 1000 6426        
E1R2 Tariff Plan
Financial  Implication for - I/C- EI R2  .
Monthly Fixed charges.
 Details  Amount Rs.
Rental (With same EXCH area.) 4583
S.tax @10.2 % 468
TOTAL  5051
 Details  Amount Rs.
Rental (With other EXCH area.) dist.between  EXCHs assume  5 KM.  6001
S.tax @10.2 %  612
TOTAL  6613