RATE SCHEDULE
Monthly Recurring Telecom Fees
Item Qty Rate Total
Digital Lines Digital VoIP Channels 6  $   20.00  $          120.00
DID Direct Inward Dial Numbers 1  $    1.25  $             1.25
eFax eFax 0  $   15.00  $                 -  
e911 e911 Service 1  $    2.50  $             2.50
DTO Direct Trunk Overflow 1  $    5.00  $             5.00
POTS Plain Old Tel Line 0  $   60.00  $                 -  
Broadband Promo TWC 300M x 20M 0  $ 200.00    $                 -  
 
Digial Lines Charges  $          123.75
Overflow Charges  $             5.00
LEC Charges  $                 -  
Monthly Recurring Telecom  $          128.75
USF Taxes  $            12.38
Total Monthly Recurring Telecom  $          141.13
EQUIPMENT LEASE
Item Qty Rate Monthly Pymt
SV9100 w/5 yr $1 Buy out Lease     1 0.02095 13,346  $          279.59
Total Leased Equipment  $          279.59
NON-RECURRING COSTS
Item Qty Rate Total
Digital VoIP Line installation 0  $ 200.00  $                 -  
Line Port Charge 1  $   25.00  $            25.00
Advance Rentals 0  $ 279.59  $                 -  
Documentation Fee 0  $ 100.00  $                 -  
Total Non Recurring Telecom Charges  $            25.00
USAGE FEES
Nation Wide
 Long Distance Price/Minute Minutes Total
Up to 6000 Minutes  $        -   /min 6000  $                 -  
Over 6000 Minutes  $    0.04 /min
Long Distance Price/Minute
International Plan See Rate /min 0  $                 -  
Directory Assistance 0.85 /Call 0  $                 -  
Total Usage Fees  $                 -  
# of Seats Price/Seat
Paying Now 22  $      25.00
During Lease 22  $      19.12
After Lease 22  $       6.41
RECURRING COSTS
Total Monthly Recurring Telecom  $          141.13
Equipment Lease  $          279.59
Total Monthy Recurring Charges $420.72
You are currently Paying - Monthly Recurring Cost  $          550.00
Monthly Savings  $          129.28
Annual Savings  $       1,551.37
Total Savings Years 1 thru 5  $       7,756.87
Per Seat Savings Years 6 thru 15  $            31.41
Monthly Savings Years 6 thru 15  $          691.13
Savings Years 6 thru 10  $     41,467.50
Savings Years 11 thru 15  $     41,467.50
Total Savings over 15 years  $     90,691.87