ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Loyers/Rents$1,605,131
2
Autre Revenus/Other Revenue$682,508
3
A$19,944,086
4
5
Ajustements / Adjustments20242023DepenseDifferenceFactorAdjustmentComposante Annuelle pour #1000 de loyer (i.e diviser par revenu)Mensuel
6
Taxes Municipales / Municipal Tax$1,916,261$1,859,076$1,859,076$57,1851$57,185$2.87$0.24
7
Taxes Scolaires / School tax$250,620$240,614$250,620$10,0061$10,006$0.50$0.04
8
9
Assurance/Insurance$415,443$395,660$415,443$19,7831$19,783$0.99$0.08
10
Electricité/Electricity$311,256$311,2562.80%$8,715$0.44$0.04
11
Gaz/Gas$1,122,675$1,122,675-7.30%-$81,955-$4.11-$0.34
12
Maintenance$1,426,904$1,426,9047.50%$107,018$5.37$0.45
13
Service$2,196$2,1965.30%$116$0.01$0.00
14
Management$997,204$997,2045.60%$55,843$2.80$0.23
15
B$6,385,374C$176,712$8.86$0.74
16
17
A - B$13,558,712
18
X 1.8%
19
D$528,790
20
E$650,549
21
22
C+D+E1,356,050
23
A19,944,086
24
Ratio6.799%Rent increase
25
26
27
Travaux/Repairs Scenario 1 ~ 2023$4,517,702X4.8%$216,849.70Augmentation/Increase:4.625%
28
29
Travaux/Repairs Scenario 2 ~ 3 X$13,553,106 X 4.8%$650,549.09Augmentation/Increase:6.799%
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100