Step 2: |
|
|
|
|
|
|
Calculate Increase Factor Adjusted by OCAF for Expiring contracts |
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
(G) |
Total Annual Rent Potential For |
|
|
|
Non-Expiring Section 8 Contracts |
|
|
(H) |
Total Annual Rent Potential |
|
|
|
For Non-Sec. 8 Units |
|
|
(I) |
Total Annual Project Rent Potential |
|
|
|
(F + G + H) |
0.00 |
|
(J) |
Expiring Section 8 Portion of |
|
|
|
Total Project Rent Potential (F ÷ I) |
#DIV/0! |
|
(K) |
Total Annual Project Debt Service |
|
|
(L) |
Annual Expiring Section 8 Share of Debt Service |
|
|
|
(J x K) |
#DIV/0! |
|
(M) |
Annual Expiring Section 8 Potential Less Expiring Sec. 8 |
|
|
|
Share of Debt Service (F - L) |
#DIV/0! |
|
(N) |
OCAF Adjustment |
|
|
(O) |
Annual Expiring Section 8 |
|
|
|
Rent Potential Attributed to Operations |
|
|
|
Multiplied by Published OCAF (M x N) |
|
#DIV/0! |
|
(P) |
Adjusted Contract Rent Potential (L + O) |
#DIV/0! |
|
(Q) |
Lesser of (P) or Comparable Rent Potential From Rent |
|
|
|
Comparability Study |
|
|
(R) |
Increase Factor (Q ÷ F) |
#DIV/0! |
|
|
|
|
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
|
|
#DIV/0! |
#DIV/0! |
#DIV/0! |
#DIV/0! |
Step 3: |
|
|
|
|
|
|
Calculate OCAF Adjusted contract Rent Potential for Expiring Section 8 contracts ONLY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(S) |
(T) |
(U) |
(V) |
(W) |
(X) |
|
Unit Type and Contract and/or Stage |
# Units |
Current Contract Rents |
OCAF Adjusted Rent (R x U) |
Annual Adjusted Rent (V x 12) |
Adjusted Annual Rent Potential (T x W) |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
0 |
0 |
0 |
#DIV/0! |
#DIV/0! |
#DIV/0! |
|
|
|
|
|
|
|
|
(Y) Annual Adjusted Rent Potential of the Expiring Contracts(s) |
|
|
|
|
|
|
|
|
|
(total Column X): |
|
#DIV/0! |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|