89 Ill. Adm. Code 140.571
Capital Rate Calculation
Section 140
Section 140.571 Capital
Rate Calculation
a) Determination
of Blended Value
1) The capital rate will be calculated through a blending of:
A) the uniform building value and
B) the building specific historical cost per bed.
2) If the building specific historical cost per bed (B) is less
than the uniform building value (A), the blended value will be one-half of the
difference between (A) and (B) added to (B) the building specific historical
cost per bed. For example, if (b) is $16,000 and (A) is $20,000, the blended
value will be $18,000.
3) If the building specific historical cost per bed (B) is
greater than the uniform building value (A), the blended value will be one-half
of the difference between (A) and (B) added to (A) the uniform building value.
In this situation, the blended value will be limited to 120% of the uniform
building value (A).
For example,
if (B) is $28,000 and (A) is $16,000, the blended value will be $19,200.
b) Rate
Calculation
1) The blended value will be divided by 339 days. (The 339 days
is 365 days times a 93% occupancy standard.)
2) The per diem value will be multiplied by the rate of return to
obtain a building rate factor.
3) The ERVWC factor will be added to the building rate factor to
obtain the preliminary capital rate.
4) The capital rate will be the greater of the preliminary
capital rate from 3) or an implementation capital rate which is 115% of the
FY'91 capital rate paid to the same licensed provider.