Each provider shall submit reports in accordance with the requirements of Subpart 635-4 of this Title.
Utilizing the submitted incremental/decremental data or budget report, OPWDD shall make the appropriate upward or downward adjustment in a facility's rate; or continue the then existing rate for the remainder of the subject rate period in those instances where the commissioner has determined that the facility is operating at a loss for the rate period in question and adjusting the current rate would further increase such loss, or the facility is operating at a surplus for the rate period in question and adjusting the rate would further increase such surplus.
Bed size | Bed size increment |
4 | 5.700 |
5 | 8.310 |
6 | 6.448 |
7 | 7.123 |
8 | 8.294 |
9 | 9.171 |
10 | 10.957 |
11 | 10.939 |
12 | 12.746 |
13 | 9.277 |
14 | 15.154 |
15 | 10.507 |
16 | 14.530 |
17 | 16.987 |
18 | 18.501 |
19 | 18.751 |
20 | 15.115 |
21 | 20.515 |
22 | 24.873 |
23 | 19.688 |
24 | 22.935 |
25 | 24.043 |
26 | 30.361 |
27 | 31.325 |
28 | 32.265 |
29 | 33.205 |
30 | 34.145 |
Region | |
I | $29,375 |
II | 29,522 |
III | 25,005 |
Note:
The above values are in base year dollars.
Bed size | Support FTE value |
4 | 0.55 |
5 | 0.71 |
6 | 0.87 |
7 | 1.03 |
8 | 1.19 |
9 | 1.35 |
10 | 1.50 |
11 | 1.66 |
12 | 1.82 |
13 | 1.98 |
14 | 2.14 |
15 | 2.30 |
16 | 2.46 |
17 | 2.61 |
18 | 2.77 |
19 | 2.93 |
20 | 3.09 |
21 | 3.25 |
22 | 3.41 |
23 | 3.56 |
24 | 3.72 |
25 | 3.88 |
26 | 4.04 |
27 | 4.20 |
28 | 4.36 |
29 | 4.52 |
30 | 4.67 |
Region | |
I | $29,375 |
II | 29,522 |
III | 25,005 |
Note:
The above values are in base year dollars.
Region | |
I | $56,510 |
II | 53,584 |
III | 40,414 |
Note:
The above values are in base year dollars.
Region | |
I | $16,097 |
II | 13,085 |
III | 16,418 |
Note:
The above values are in base year dollars.
In order to determine the reimbursable operating costs to be included in the rate calculation, the following screens (i.e., the maximum amount that will be allowed for a specific item or group of items) will be used.
Current Willow-brook ratios | Ratios with offsets for adults with outside day program | Ratios with offsets for children with outside day program | On site day program requiring 1:1 | 31-bed facility children on-site day program |
Direct Care 1:4 0.9917 FTE 1:6 0.7083 FTE 1:16 0.3541 FTE | Direct Care 1:4 0.8889 FTE 1:6 0.6399 FTE 1:16 0.3285 FTE | Direct Care 1:4 0.9442 FTE | Direct Care 3.5417 FTE | Direct Care 1:4 0.9917 |
Mid-level supervision 0.1771 FTE | Mid-level supervision 0.1599 FTE | Mid-level supervision 0.1692 FTE | Mid-level supervision 0.1771 FTE | Mid-level supervision 0.1771 FTE |
General clinical 0.3333 FTE | General clinical 0.2934 FTE | General clinical 0.3147 FTE | General clinical See below | General clinical 0.4878 FTE |
60+ bed facility children on-site day program | 100+ bed facility children on-site day program | 31-bed facility adults on-site day program | 60-bed facility adults on-site day program | 100+ bed facility adults on-site day program |
Direct Care 1:4 0.9917 FTE | Direct Care 1:4 0.9917 FTE | Direct Care 1:4 0.9917 FTE 1:6 0.7083 FTE 1:16 0.3541 FTE | Direct Care 1:4 0.9917 FTE 1:6 0.7083 FTE 1:16 0.3541 FTE | Direct Care 1:4 0.9917 FTE 1:6 0.7083 FTE 1:16 0.3541 FTE |
Mid-level supervision 0.1771 FTE | Mid-level supervision 0.1771 FTE | Mid-level supervision 0.1771 FTE | Mid-level supervision 0.1771 FTE | Mid-level supervision 0.1771 FTE |
General clinical 0.4350 FTE | General clinical 0.3883 FTE | General clinical 0.4046 FTE | General clinical 0.3651 FTE | General clinical 0.3518 FTE |
DirectCareShift | Ratio | Factor | Description |
Day or Evening | 1:4 | 0.25000 | 1) All children age 21 and under |
2) All individuals who are nonambulatory or wheelchair only) | |||
3) All multiply individuals with disabilities (blind or deaf or tube-fed) | |||
4) All individuals who are nonself-preserving | |||
1:16 | 0.06250 | All individuals over age 22 who: | |
1) walk freely | |||
2) have a mental level moderate or above | |||
3) are toilet-trained | |||
4) do not need help eating or dressing | |||
5) have no serious behavior problems | |||
6) do not have any mild behavior problems in the following categories: | |||
a) assaults others | |||
b) self-abusive | |||
c) destroys property | |||
d) runs away | |||
7) have some speech and comprehension | |||
1:6 | 0.16666 | All others not in above categories | |
Night | 1:12 | 0.08333 | All individuals |
Administration and support
Direct care and mid-level supervision
Clinical
$21,751
20,814
34,824
OTPS/bed
Overhead
Administration and support FTE
$ 9,190
7.29%
0.6284/bed
Administration and support
Direct care and mid-level supervision
Clinical
$19,413
19,956
31,931
OTPS/bed
Overhead
Administration and support FTE
$ 9,180
6.76%
0.56/bed
To be considered allowable, costs must be properly chargeable to necessary individual care rendered in accordance with the requirements of this Part.
Effective January 1, 2005 for Region II and III facilities, and effective July 1, 2005 for Region I facilities, there shall be an efficiency adjustment for under 31-bed facilities as described herein and applied as a reduction to reimbursable operating costs.
Region I | Surplus/Loss Range (Per Bed) |
Efficiency Group 5 | $17,498 to $4,289 |
Efficiency Group 4 | $4,288 to $523 |
Efficiency Group 3 | $522 to ($2,986) |
Efficiency Group 2 | ($2,987) to ($7,465) |
Efficiency Group 1 | ($7,466) to ($42,035) |
Region II | Surplus/Loss Range (Per Bed) |
Efficiency Group 5 | $17,478 to $6,354 |
Efficiency Group 4 | $6,353 to $4,081 |
Efficiency Group 3 | $4,080 to $873 |
Efficiency Group 2 | $872 to ($5,343) |
Efficiency Group 1 | ($5,344) to ($16,087) |
Region III | Surplus/Loss Range (Per Bed) |
Efficiency Group 5 | $12,398 to $7,216 |
Efficiency Group 4 | $7,215 to $2,207 |
Efficiency Group 3 | $2,206 to ($1,049) |
Efficiency Group 2 | ($1,050 to ($6,440) |
Efficiency Group 1 | ($6,441) to ($15,631) |
Group 5 = 5 Group 4 = 4 Group 3 = 3 Group 2 = 2 Group 1 = 1
OPWDD shall employ any or all of the following trend factor components to the reimbursable operating costs.
N.Y. Comp. Codes R. & Regs. Tit. 14 § 681.14