You are on page 1of 1

Visualist Company BHR

Building rent
Electric
Water
gas
city
Internet
Phone
Transportation (Gas)
Computer (replaced every 3
years)
Computer software
Building insurance
Art supplies
Custodian ($10.00 P.H./ 5 Hrs for
5 days a week)
Cleaning supplies
Website
Receptionist ($12.00 P.H./ 8 Hrs
for 5 days a week)
Office supplies

Monthly

Yearly

-$1,000.00 (divide by 4)
-$275.03 (divide by 4)
-$63.66 (divide by 4)
-$150.00 (divide by 4)
-$75.00 (divide by 4)
-$50.00 (divide by 4)
-$20.00
-$200.00
-$1,200.00

-$3,000 (fixed rate)


-$825
-$191
-$450
-$225
-$150
-$240
-$2,400
-$1,200.00 (until 3rd year)

-$100.00
-$1,000.00 (divide by 4)
-$100.00
-$1,000.00 (divide by 4)

-$1,200 (fixed rate)


-$3,000 (fixed rate)
-$1,200
-$3,000 (fixed rate)

-$400.00 (divide by 4)
-$5.00
-$1,920 (divide by 4)

-$1,200
-$60 (fixed rate)
-$5,760 (fixed rate)

-$415.00 (1 year)

-$415

Total Annual Cost =


Hours: 10 hours per day/ 5 days a week = 12,000 hours yearly
Estimated BHR = $2.04 per hour

-$24,516

You might also like