This text is machine-read, and may contain errors. Check the original document to verify accuracy.
EXHIBIT 7-B DOMESTIC COST EVALUATION WORKSHEET
Exhibit revised per Addendum 12
Adult Rate Per One (1) Conversation Minute Rates*
1.
$0.096
Collect Local and IntraLATA**
2.
$0.096
Preoaid Local and IntraLATA"
3.
$0.135
Collect InterLATA**
4.
5.
6.
$0.135
Preoaid InterLATA**
$0.440
Collect Interstate*'
$0.440
Prepaid Interstate**
Youth Rate Per One (1) Conversation Minute Rates*
7.
$0.028
Collect Local and IntraLATA**
8.
9.
10.
11 .
12.
$0.028
Prepaid Local and IntraLATA**
$0.030
Collect InterLATA**
$0.030
Prepaid InterLATA**
$0.132
Collect Interstate*'
$0.132
Prepaid Interstate**
Prepaid Account Setup One-time Fee
13.
Prepaid Account Setup One-time Fee
$4.75
I
*Above rates Include all costs except applicable Federal. State, Local Taxes, and Federal
Universal Service Fees.
' *Above per minute rates. multiplied by 15, shall not exceed the TABLE 7.1 rates .
Global Tel*Link Corporation
Name ofBidding Company
Jeffrey B. Haidinger, President of Services
Printed Name and Title ofAuthorized Official
Date
EXHIBIT 7-C INTERNATIONAL COST EVALUATION WORKSHEET
Exhibit revised per Addendum 11
International Calls
Rate Per-Conversation
Minute'
Australia
Canada
Columbia
France
Germanv
$0.75
$0.75
$0.75
$0.75
$0.75
Guatemala
$0.75
Ireland
$0.75
Italv
$0.75
Mexico
$0.75
New Zealand
$0.75
Philiooines
$0.75
Slovenia
$0.75
Spain
$0.75
Switzerland
$0.75
United Kinadom
$0.75
Subtotal
(Total of all Rate oer-Conversation Minutes)
Combined average of all listed
International Country Rates
(subtotal divided by 15)
$11.25
$0.75
"Above rates include all costs except applicable Federal. State, Local Taxes, and Federal
Universal Service Fees.
Signature of Company Official Authorized to Submit Rates:
Global Tel"Link Corporation
Name of Bidding Company
Jeffrey B. Haidinger, President of Services
Printed Name and Title of Authorized Official
EXHIBIT 7-0 COST EVALUATION MATRIX
Exhibit revised per Addendum 12
Quantities in the "Annual Minutes· column below are estimates for evaluation purposes and are
no guarantee of actual call volumes.
a.
Call Type
(Adult and Youth)
*Intrastate Adult:
Combined average of Adult
Collect and Prepaid
Intrastate Rates from Exhibit
7-B, [(line 1 + line 2 + line 3
+ line 4) divided by 4]
*Interstate Adult:
Combined average of Adult
Collect and Prepaid
Interstate Rates from Exhibit
7-B, [(line 5 + line 6) divided
by
*Intrastate Youth:
Combined average of Youth
Collect and Prepaid
Intrastate Rates from Exhibit
7-B, [(line 7 + line 8 + line 9
+ 10) divided by 41
*Interstate Youth:
Combined average of Youth
Collect and Prepaid
Interstate Rates from Exhibit
7-B, [(line 11 + line 12)
divided by 21
International: Combined
average of listed
International Country Rates
from Exhibit 7-C
b.
Bidder's
Average Cost
PerConversation
Minute Rate
c.
Times
d.
Annual
Minutes
e.
f.
equals
Evaluated
Annual Cost of
Conversation
Minutes
$0.116
$10,814,544.40
X
93,228,831
=
$1,732,599.88
$0.440
if
X
3,937,727
=
$69,226.45
$0.029
X
2,387,119
=
$3,427.25
$0.132
X
25,964
=
$0.75
X
86,706
=
$65,029.50
Subtotal (Total Evaluated Cost of Conversation Minutes):
Prepaid Account Setup Onetime Fee (from Exhibit 7-B,
line 13)
$4.75
X
150,000
=
Grand Total
(Total Cost of Conversation Minutes and Prepaid Account One-time Setup Fee):
$712,500.00
$13,397,327.48
