Variable |
Value of Variable for PHA |
Time Frame and Limitations |
Calculation |
Result |
Intercept |
n/a |
n/a |
|
|
Program Size |
|
Most recent year of vouchers under lease. If vouchers under lease <=250, value is 1. If vouchers under lease >=750, value is 0. If vouchers under lease is >250 and <750 then value is equal to (1-[vouchers - 250])/500. |
+ $13.94 x [(1- [units – 250])/500] |
|
Wage index |
|
Most recent year, subject to a minimum value of 0.64 and a maximum value of 1.46. |
+ $31.53 x wage index |
|
Benefit Load |
|
Average for previous three years, subject to minimum value of 22.56 and maximum value of 60.48 |
+ $0.78 x benefit load |
|
Households with earned income |
|
Average for previous three years, subject to minimum value of 15.58 and maximum value of 56.11 |
+ $1.02 x % of households with earned income |
|
New admissions rate |
|
Average for previous three years, subject to minimum value of 2.93 and maximum value of 52.19 |
+ $0.15 x % of households that are new admissions |
|
Percent of households more than 60 miles from PHA HQ |
|
Most recent year, subject to minimum value of 0 and maximum value of 47.39 |
+ $0.83 x % of households living more than 60 miles from HA headquarters |
|
|
|
Fee Per UML in 2013$, before floors and ceilings, pre-inflation, and pre-caps on gains and declines |
Sum of the above. |
|
GREATER OF FLOOR OR PROPOSED FORMULA ESTIMATE, UP TO FEE CEILING |
|
|
If the formula's per UML estimate less than $42 in non-Territories or less than $54 in Territories, apply floor. Otherwise, use formula estimate. If formula estimate is greater than $109, apply ceiling. |
|
ADJUST FOR INFLATION SINCE 2013 TO CALCULATE 2015 FORMULA ESTIMATE |
|
|
Apply inflation factor to per unit fee |
|
COMPARISON TO PREVIOUS YEAR'S PER UNIT FEE |
|
Previous year's per unit fee, prorated (as applicable) and adjusted for inflation |
If the formula's per UML estimate less than 95% of previous year's fee, use previous year's fee. Otherwise, use formula estimate. If formula estimate is greater than 140% of previous year's fee, use 140% of previous year's fee. |
|
FINAL PER UNIT FEE 2015 |
|
|
Round final estimate to two decimal places |
|
Calculating Annual Fee |
|
|
|
|
Vouchers (including port in vouchers and excluding port-out vouchers) |
|
|
|
|
Voucher Months for 2015 (including port in vouchers and excluding port-out vouchers) |
|
|
|
|
Total Estimated Fee Before Port Out Fees |
|
|
Per UML Fee Times Voucher Months |
|
+Port Out Unit Months |
|
|
20% times Final Per Unit Fee times port out unit months |
|
2015 TOTAL ESTIMATED ANNUAL ADMIN FEE FUNDING (FULLY FUNDED FORMULA FEE) |
|