PURPOSE: This amendment provides for ICF/IID reimbursement rates to be recalculated (i.e., rebased) using a more recent base year, which allows the division to pay rates that reflect more current costs incurred by ICF/IID providers.
Licensed/Certified Bed Days | |
(9 beds x 365 days) | 3,285 |
Total Patient Days | 2,900 |
Percent Occupied (2,900/3,285) | 88% |
Bed Days @ Minimum Occupancy of 90% (3,285 x 90%) | 2,957 |
Unused Capacity (90% of Bed Days Less Total Patient Days) | 57 |
Unused Capacity Percent for Minimum Utilization Adjustment (Unused Capacity/90% of Bed Days) | 1.93% |
Minimum Utilization Days for Return on Owner's Equity (Greater of 90% of Bed Days or Total Patient Days) | 2,957 |
*Minimum Utilization Adjustment | |
Laundry | $ 5,000 |
Housekeeping | $ 8,000 |
Plant Operations | $ 46,000 |
Administration | $165,000 |
Total Expense | $224,000 |
Unused Capacity Percent | 1.93% |
Minimum Utilization Adjustment (Unused Capacity Percent x Total Expense) | $ 4,323 |
Patient Care | $400,000 |
Ancillary | $ 10,000 |
Dietary | $ 25,000 |
Laundry | $ 5,000 |
Housekeeping | $ 8,000 |
Plant Operations | $ 46,000 |
Administration | $165,000 |
Total Routine Service Cost | $659,000 |
Less: Minimum Utilization Adjustment* | ($ 4,323) |
Routine Service Cost, Adjusted for Minimum Utilization | $654,677 |
SFY 2018 Trend | 3.025% |
SFY 2019 Trend | 2.65% |
Trended Routine Service Cost | $692,355 |
Total Patient Days | 2,900 |
Routine Service Cost Per Diem | $ 238.74 |
SFY 2019 ICF/IID FRA Assessment | $40,000 |
Total Patient Days | 2,900 |
ICF/IID FRA Per Diem | $ 13.79 |
Investment Capital | Equipment | Building | Total |
Cost | $130,000 | $300,000 | $430,000 |
Less: Prior Years Depreciation | ($120,000) | ($225,000) | ($345,000) |
Less: Current Year Depreciation | ($2,400) | ($8,500) | ($10,900) |
Total Investment Capital | $7,600 | $66,500 | $74,100 |
Working Capital | |||
Total Expenses | $659,000 | ||
Less: Current Year Depreciation Expense | ($10,900) | ||
$648,100 | |||
Divided by 12 Month | 12 | ||
$ 54,008 | |||
Times 1.1 Months | 1.1 | ||
Total Working Capital | $ 59,409 | ||
Net Equity (Investment Capital + Working Capital) | $133,509 | ||
Rate of Return | 5.125% | ||
Return on Equity | $ 6,842 | ||
Minimum Utilization Days | 2,957 | ||
Return on Equity Per Diem | $ 2.31 |
Routine Service Cost per diem | $238.74 |
ICF/IID FRA per diem | $ 13.79 |
Return on Equity per diem | $ 2.31 |
Total Calculated Per Diem | $254.84 |
Current Per Diem Rate | $200.00 |
Rebased Per Diem Rate | $254.84 |
(If the total calculated per diem is less than the current per diem rate, the facility would receive the current per diem rate)
Form of Certification
Misrepresentation or falsifications of any information contained in this report may be punishable by fine, imprisonment, or both, under state or federal law.
Certification by officer or administrator of provider: I hereby certify that I have read the above statement and that I have examined the accompanying cost report and supporting schedules prepared by __________________
____________________________________
(Provider's name(s) and number(s)) for the cost report period beginning, _________________, 20 ______ and ending _________________, 20 _____, and that to the best of my knowledge and belief, it is a true, correct, and complete statement prepared from the books and records of the provider in accordance with applicable instructions, except as noted.
______________ __________ __________
(Signature) (Title) (Date)
13 CSR 70-10.030