MERC Estimate Site Name
ABBOTT NORTHWESTERN HOSPITAL
ABBOTT NORTHWESTERN INFECTIOUS
ADULT AND PEDIATRIC UROLOGY
ADVANCED SKIN CARE INSTITUTE
ADVANCEMENTS IN ALLERGY AND ASTHMA
ADVANCEMENTS IN DERMATOLOGY
AFFILIATED COMMUNITY MEDICAL CENTER BENSON
AFFILIATED COMMUNITY MEDICAL CENTER GRANITE FALLS
AFFILIATED COMMUNITY MEDICAL CENTER LITCHFIELD
AFFILIATED COMMUNITY MEDICAL CENTER MARSHALL
AFFILIATED COMMUNITY MEDICAL CENTER REDWOOD FALLS
AFFILIATED MEDICAL CENTERS PA
ALBANY AREA HOSPITAL
ALBANY MEDICAL CENTER
ALBERT LEA MEDICAL CENTER
ALEXANDRIA CLINIC PA
ALL ABOUT CHILDREN PEDIATRICS PA
ALLERGY, ASTHMA AND PULMONARY ASSO PA
ALLINA COMMUNITY PHARMACY
ALLINA HOME CARE
ALLINA HOSPICE AND PALLIATIVE CARE
ALLINA MEDICAL CLINIC
ALLINA MEDICAL CLINIC ‐ HASTINGS
ALLINA MEDICAL CLINIC COON RAPIDS
ALLINA MEDICAL CLINIC WEST HEALTH
ALLINA MEDICAL CLINIC‐ELK RIVER
AMC UNITED MEDICAL SPECIALTIES SP
AMHERST H WILDER FOUNDATION
ANNEX TEEN CLINIC
ANOKA METRO REG TRTMNT CTR
ANW GENERAL MEDICINE ASSOCIATES
ARROWHEAD PHARMACY
ARTHRITIS AND RHEUMATOLOGY CONSULT
ASPEN MEDICAL GROUP BANDANA
ASPEN MEDICAL GROUP BANDANA SQUARE
ASPEN MEDICAL GROUP BLOOMINGTON
ASPEN MEDICAL GROUP EAST LAKE
ASPEN MEDICAL GROUP HOPKINS
ASPEN MEDICAL GROUP INVER GROVE HTS
ASPEN MEDICAL GROUP MAPLEWOOD
ASSOCIATED SKIN CARE SPECIALISTS
ASSOCIATES IN WOMENS HEALTH PA
AUSTIN MEDICAL CENTER
City
MINNEAPOLIS
MINNEAPOLIS
SARTELL
WHITE BEAR LAKE
MINNETONKA
EDINA
BENSON
GRANITE FALLS
LITCHFIELD
MARSHALL
REDWOOD FALLS
WILLMAR
ALBANY
ALBANY
ALBERT LEA
ALEXANDRIA
EDEN PRAIRIE
ST CLOUD
MINNEAPOLIS
ST PAUL
ST PAUL
EAGAN
HASTINGS
COON RAPIDS
PLYMOUTH
ELK RIVER
ST PAUL
ST PAUL
ROBBINSDALE
ANOKA
EDINA
GRAND MARAIS
EDINA
ST PAUL
ST PAUL
BLOOMINGTON
MINNEAPOLIS
HOPKINS
INVER GROVE HGTS
MAPLEWOOD
FRIDLEY
MINNEAPOLIS
AUSTIN
2010 Actual
$2,276,335.35
$81.34
$8,495.42
$286.25
$356.97
$1,389.48
$28,751.60
$28,751.60
$17,981.22
$2,875.16
$1,725.10
$67,472.22
$7,837.72
$2,798.13
$158,067.44
$30,001.29
$546.25
$627.57
$5,093.43
$4,455.83
$78,555.50
$3,451.86
$15,248.32
$48,920.49
$2,365.10
$4,327.35
$4,871.71
$44,764.07
$5,089.14
$32,803.36
$256.07
$7,109.67
$6,492.11
$19,655.62
$41,431.19
$5,067.33
$2,122.27
$844.11
$1,987.01
$5,835.86
$2,633.73
$373.01
$223,559.09
3.9090%
0.0001%
0.0146%
0.0005%
0.0006%
0.0024%
0.0494%
0.0494%
0.0309%
0.0049%
0.0030%
0.1159%
0.0135%
0.0048%
0.2714%
0.0515%
0.0009%
0.0011%
0.0087%
0.0077%
0.1349%
0.0059%
0.0262%
0.0840%
0.0041%
0.0074%
0.0084%
0.0769%
0.0087%
0.0563%
0.0004%
0.0122%
0.0111%
0.0338%
0.0711%
0.0087%
0.0036%
0.0014%
0.0034%
0.0100%
0.0045%
0.0006%
0.3839%
New Formula
Current Funding
4.1009%
0.0033%
0.0150%
0.0025%
0.0000%
0.0055%
0.0460%
0.0460%
0.0343%
0.0046%
0.0000%
0.1211%
0.0000%
0.0045%
0.2775%
0.0588%
0.0068%
0.0024%
0.0082%
0.0000%
0.1258%
0.0144%
0.0000%
0.0941%
0.0038%
0.0095%
0.0000%
0.0872%
0.0090%
0.0608%
0.0000%
0.0114%
0.0166%
0.0368%
0.1124%
0.0340%
0.0161%
0.0000%
0.0000%
0.0196%
0.0052%
0.0043%
0.4126%
Current Formula HHS Omnibus Funding
$453,116.40
$16.19
$1,691.06
$56.98
$71.06
$276.58
$5,723.15
$5,723.15
$3,579.25
$572.32
$343.39
$13,430.70
$1,560.14
$556.98
$31,464.15
$5,971.91
$108.73
$124.92
$1,013.87
$886.96
$15,636.88
$687.11
$3,035.26
$9,737.88
$470.79
$861.38
$969.74
$8,910.52
$1,013.02
$6,529.68
$50.97
$1,415.22
$1,292.29
$3,912.55
$8,247.09
$1,008.68
$422.45
$168.02
$395.53
$1,161.66
$524.26
$74.25
$44,500.60
HHS Omnibus Formula HHS Omnibus Funding
$458,775.23
$0.00
$1,672.60
$0.00
$0.00
$0.00
$5,150.84
$5,150.84
$3,835.51
$0.00
$0.00
$13,547.77
$0.00
$0.00
$31,041.01
$6,579.92
$0.00
$0.00
$0.00
$0.00
$14,073.19
$1,613.84
$0.00
$10,532.02
$0.00
$1,064.95
$0.00
$9,757.73
$1,006.40
$6,803.79
$0.00
$1,273.70
$1,859.99
$4,120.07
$12,568.68
$3,804.91
$1,805.58
$0.00
$0.00
$2,189.62
$0.00
$0.00
$46,155.32
MERC Estimate Site Name
AUSTIN MEDICAL CENTER ‐ GRAND MEADOW
AVERA MARSHALL REG MED CENTER
BIG LAKE CLINIC
BIGFORK VALLEY PHARMACY
BIOSCRIP PHARMACY no.4046
BLAINE MEDICAL CENTER
BLOOMINGTON LAKE CLINIC
BLOOMINGTON LAKE CLINIC
BOYNTON HEALTH SERVICE
BOYNTON HEALTH SERVICE PHARMACY
BRAINERD MED CENTER CLINIC PHARMACY
BRAINERD MEDICAL CENTER INC
BROADWAY MEDICAL CENTER LTD
BUFFALO ALLINA MEDICAL CLINIC
BUFFALO CLINIC
BUFFALO HOSPITAL
BURNSVILLE FAMILY PHYSICIANS PA
CAMBRIDGE MEDICAL CENTER
CAMBRIDGE MEDICAL CENTER
CANNON FALLS MEDICAL CENTER‐MHS
CANNON VALLEY CLINIC ‐ MAYO HEALTH
CASH WISE PHARMACY
CBHH‐ST PETER
CEDAR RIVERSIDE PEOPLES CENTER
CENTENNIAL LAKES SURGERY CENTER
CENTER FOR ALCOHOL AND DRUG TREATMENT
CENTER FOR PELVIC FLOOR DISORDERS
CENTER FOR REPRODUCTIVE MEDICINE PA
CENTER FOR SEXUAL HEALTH
CENTER FOR VICTIMS OF TORTURE
CENTRACARE CLINIC HEALTH PLAZA
CENTRACARE CLINIC HEARTLAND FAMILY
CENTRACARE CLINIC LONG PRAIRIE
CENTRACARE CLINIC MELROSE
CENTRACARE CLINIC RIVER CAMPUS
CENTRACARE CLINIC‐WOMEN AND CHILDRENS
CENTRAL AVENUE CLINIC
CENTRAL LAKES MEDICAL CENTER PA
CENTRAL MINNESOTA SURGEONS LTD
CENTRAL PEDIATRICS PA
CHAMPLIN ALLINA MEDICAL CLINIC
CHILDRENS HEALTH CARE MINNEAPOLIS
CHILDRENS HEART CLINIC
City
GRAND MEADOW
MARSHALL
BIG LAKE
BIGFORK
MINNEAPOLIS
BLAINE
BLOOMINGTON
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
BRAINERD
BRAINERD
ALEXANDRIA
BUFFALO
BUFFALO
BUFFALO
BURNSVILLE
CAMBRIDGE
CAMBRIDGE
CANNON FALLS
FARIBAULT
WAITE PARK
ST PETER
MINNEAPOLIS
EDINA
DULUTH
ST PAUL
SAINT PAUL
MINNEAPOLIS
MINNEAPOLIS
ST CLOUD
ST CLOUD
LONG PRAIRIE
MELROSE
ST CLOUD
ST CLOUD
MINNEAPOLIS
CROSBY
SARTELL
WOODBURY
CHAMPLIN
MINNEAPOLIS
MINNEAPOLIS
2010 Actual
$14,171.61
$82,932.49
$437.38
$10,119.16
$50,372.64
$4,466.16
$2,446.01
$3,209.11
$1,908.88
$790.07
$18,387.77
$51,281.03
$15,620.23
$14,292.16
$14,645.11
$121,571.39
$110.02
$179,069.26
$38,927.43
$1,174.44
$17,517.94
$8,855.36
$24,954.90
$31,920.42
$1,738.37
$2,405.36
$391.62
$22.71
$1,082.34
$4,802.93
$15,126.77
$1,892.14
$7,126.07
$3,884.84
$74,547.71
$32,097.92
$4,744.67
$21,638.81
$3,141.73
$3,998.46
$3,789.89
$3,377,922.72
$22,182.74
0.0243%
0.1424%
0.0008%
0.0174%
0.0865%
0.0077%
0.0042%
0.0055%
0.0033%
0.0014%
0.0316%
0.0881%
0.0268%
0.0245%
0.0251%
0.2088%
0.0002%
0.3075%
0.0668%
0.0020%
0.0301%
0.0152%
0.0429%
0.0548%
0.0030%
0.0041%
0.0007%
0.0000%
0.0019%
0.0082%
0.0260%
0.0032%
0.0122%
0.0067%
0.1280%
0.0551%
0.0081%
0.0372%
0.0054%
0.0069%
0.0065%
5.8006%
0.0381%
New Formula
Current Funding
0.0281%
0.1432%
0.0041%
0.0162%
0.0807%
0.0000%
0.0057%
0.0051%
0.0067%
0.0000%
0.0294%
0.1045%
0.0250%
0.0229%
0.0325%
0.1988%
0.0000%
0.3017%
0.0797%
0.0062%
0.0401%
0.0142%
0.0000%
0.0673%
0.0000%
0.0039%
0.0000%
0.0000%
0.0000%
0.0077%
0.0277%
0.0047%
0.0145%
0.0000%
0.1308%
0.0577%
0.0313%
0.0347%
0.0082%
0.0000%
0.0095%
5.5970%
0.0412%
Current Formula HHS Omnibus Funding
$2,820.93
$16,508.14
$87.06
$2,014.27
$10,026.94
$889.01
$486.89
$638.79
$379.97
$157.27
$3,660.18
$10,207.76
$3,109.29
$2,844.93
$2,915.19
$24,199.42
$21.90
$35,644.67
$7,748.71
$233.78
$3,487.04
$1,762.71
$4,967.40
$6,353.93
$346.03
$478.80
$77.95
$4.52
$215.45
$956.05
$3,011.06
$376.64
$1,418.48
$773.30
$14,839.11
$6,389.26
$944.45
$4,307.32
$625.38
$795.91
$754.40
$672,393.11
$4,415.59
HHS Omnibus Formula HHS Omnibus Funding
$3,141.44
$16,016.17
$0.00
$1,812.84
$9,024.24
$0.00
$0.00
$0.00
$0.00
$0.00
$3,294.16
$11,690.08
$2,798.36
$2,560.44
$3,631.86
$22,243.01
$0.00
$33,748.93
$8,910.84
$0.00
$4,481.43
$1,586.44
$0.00
$7,526.32
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,095.85
$0.00
$1,621.50
$0.00
$14,629.92
$6,457.22
$3,503.75
$3,876.59
$0.00
$0.00
$1,061.38
$626,144.81
$4,608.38
MERC Estimate Site Name
CHILDRENS HOSP AND CLINICS PRIMARY
CHILDRENS HOSPITALS AND CLINICS
CHILDRENS HOSPITALS AND CLINICS
CHILDREN'S HOSPITALS AND CLINICS
CHILDRENS HOSPITALS AND CLINICS OF
CHILDREN'S RESP AND CRITICAL CARE
CHILDREN'S RESP AND CRITICAL CARE
CHILDRENS SPECIALTY CLINICS ST PAUL
CHIPPEWA CO MONTEVIDEO HOSPITAL
CLANCYS PHARMACY no.12
COBORNS PHARMACY
COLON AND RECTAL SURG ASSOC
COLON AND RECTAL SURG ASSOC COLON AND RECTAL SURGERY ASSOCIATES ‐ WESTHEALTH
COMMUNITY MEMORIAL HOSPITAL
COMMUNITY UNIV HEALTH CARE CENTER
CONSULTANTS‐INTERNAL MEDICINE
COOK HOSPITAL PHARMACY
CORAM HEALTHCARE
COTTAGE GROVE ALLINA MEDICAL CLINIC
COURAGE ST CROIX
CROSBY CARDIOVASCULAR SERVICES LLC
CUB PHARMACY no.624
CUB PHARMACY no.653
CUB PHARMACY NO.678
CUB PHARMACY no.690
CUB PHARMACY no.693
CUB PHARMACY no.715
CUYUNA LAKES PHARMACY
CUYUNA REGIONAL MEDICAL CENTER
DAKOTA CLINIC ‐ DETROIT LAKES
DAKOTA PEDIATRIC CLINIC
DEER RIVER HEALTHCARE CENTER
DENFELD MEDICAL CENTER
DERM CTR FOR CHILDREN AND YOUNG ADULT
DERMATOLOGY SPECIALISTS PA
DOUGLAS COUNTY HOSPITAL
DULUTH CLINIC 1ST ST PHARMACY
DULUTH CLINIC HIBBING
DULUTH CLINIC PHARMACY
DULUTH CLINIC WEST PHARMACY
DULUTH CLINIC‐AURORA
DULUTH CLINIC‐DEER RIVER
City
MINNEAPOLIS
MINNEAPOLIS
ST PAUL
MINNEAPOLIS
ST PAUL
MINNEAPOLIS
ST PAUL
WOODBURY
MONTEVIDEO
EDINA
LITTLE FALLS
ST PAUL
ST PAUL
PLYMOUTH
CLOQUET
MINNEAPOLIS
EDINA
COOK
MENDOTA HEIGHTS
COTTAGE GROVE
STILLWATER
CROSBY
PLYMOUTH
DULUTH
WOODBURY
ST LOUIS PARK
FOREST LAKE
ROSEVILLE
CROSBY
CROSBY
DETROIT LAKES
LAKEVILLE
DEER RIVER
DULUTH
EAGAN
EDINA
ALEXANDRIA
DULUTH
HIBBING
DULUTH
DULUTH
AURORA
DEER RIVER
2010 Actual
$1,669.71
$6,916.64
$5,091.77
$14,921.31
$2,020,712.65
$33,780.56
$1,685.41
$17,847.40
$42,091.11
$428.15
$24,730.58
$483.00
$2,196.87
$2,279.97
$78,567.59
$67,005.32
$534.13
$1,792.08
$80,903.73
$8,931.51
$4,857.22
$250.67
$4,928.34
$3,014.18
$1,659.64
$4,562.36
$3,784.91
$4,030.78
$8,062.51
$85,221.15
$155.99
$116.41
$35,191.71
$2,457.91
$1,111.21
$1,086.99
$140,440.78
$9,165.70
$28,053.80
$42,505.95
$4,300.51
$1,928.06
$12,839.75
0.0029%
0.0119%
0.0087%
0.0256%
3.4700%
0.0580%
0.0029%
0.0306%
0.0723%
0.0007%
0.0425%
0.0008%
0.0038%
0.0039%
0.1349%
0.1151%
0.0009%
0.0031%
0.1389%
0.0153%
0.0083%
0.0004%
0.0085%
0.0052%
0.0028%
0.0078%
0.0065%
0.0069%
0.0138%
0.1463%
0.0003%
0.0002%
0.0604%
0.0042%
0.0019%
0.0019%
0.2412%
0.0157%
0.0482%
0.0730%
0.0074%
0.0033%
0.0220%
New Formula
Current Funding
0.0047%
0.0244%
0.0182%
0.0000%
3.4786%
0.0571%
0.0000%
0.0314%
0.0702%
0.0000%
0.0396%
0.0000%
0.0000%
0.0000%
0.1258%
0.1405%
0.0000%
0.0029%
0.0560%
0.0307%
0.0000%
0.0000%
0.0079%
0.0048%
0.0027%
0.0073%
0.0061%
0.0065%
0.0129%
0.1393%
0.0027%
0.0000%
0.0560%
0.0048%
0.0029%
0.0000%
0.1120%
0.0147%
0.0512%
0.0560%
0.0069%
0.0000%
0.0244%
Current Formula HHS Omnibus Funding
$332.36
$1,376.79
$1,013.54
$2,970.16
$402,233.37
$6,724.20
$335.49
$3,552.62
$8,378.45
$85.23
$4,922.75
$96.14
$437.30
$453.84
$15,639.29
$13,337.76
$106.32
$356.72
$16,104.31
$1,777.86
$966.85
$49.90
$981.01
$599.99
$330.36
$908.16
$753.41
$802.35
$1,604.88
$16,963.71
$31.05
$23.17
$7,005.09
$489.26
$221.19
$216.37
$27,955.47
$1,824.48
$5,584.26
$8,461.03
$856.04
$383.79
$2,555.82
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$2,730.19
$2,036.84
$0.00
$389,159.02
$6,384.02
$0.00
$3,508.85
$7,853.50
$0.00
$4,430.48
$0.00
$0.00
$0.00
$14,075.36
$15,714.59
$0.00
$0.00
$6,267.03
$3,431.05
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,444.40
$15,580.23
$0.00
$0.00
$6,267.03
$0.00
$0.00
$0.00
$12,534.07
$1,642.03
$5,732.72
$6,267.03
$0.00
$0.00
$2,729.01
MERC Estimate Site Name
DULUTH CLINIC‐ELY
DULUTH CLINIC‐VIRGINIA
DULUTH FAMILY PRACTICE CTR
DULUTH INTERNAL MEDICINE ASSOCIATES
EAGAN CHILD AND FAMILY CARE PA
EAGAN VALLEY PEDIATRICS PA
EAR NOSE AND THROAT SPECIALTY CARE
EAR NOSE AND THROAT SPECIALTYCARE
EAST SIDE FAMILY CLINIC
EDEN VALLEY AREA MEDICAL CLINIC
EDINA FAMILY PHYSICIANS
EDINA PEDIATRICS
EDINA SPORTS HEALTH AND WELLNESS PA
ELY BLOOMENSON HOSPITAL PHARMACY
EYE SURGEONS AND PHYSICIANS PA
FACE TO FACE HEALTH COUNSELING
FAIRMONT MED CTR MAYO HEALTH
FAIRVIEW ANDOVER CLINIC
FAIRVIEW BLAINE CLINIC
FAIRVIEW BROOKLYN PARK CLINIC
FAIRVIEW CEDAR RIDGE CLINIC
FAIRVIEW CEDAR RIDGE PHARMACY MTM
FAIRVIEW CHILDRENS CLINIC
FAIRVIEW COLUMBIA HEIGHTS CLINIC
FAIRVIEW CROSSTOWN CLINIC
FAIRVIEW EAGAN CLINIC
FAIRVIEW EAGAN PHARMACY
FAIRVIEW GERIATRIC SVCS GROUP
FAIRVIEW HIAWATHA CLINIC
FAIRVIEW HIAWATHA PHARMACY
FAIRVIEW HIGHLAND PARK CLINIC
FAIRVIEW HIGHLAND PARK PHARMACY
FAIRVIEW HUGO CLINIC
FAIRVIEW LAKES PHARMACY WYOMING
FAIRVIEW LAKES REGIONAL HEALTH CARE
FAIRVIEW LAKEVILLE CLINIC
FAIRVIEW MESABA PHARMACY
FAIRVIEW NORTHEAST CLINIC
FAIRVIEW NORTHEAST PHARMACY
FAIRVIEW NORTHLAND CLINIC PRINCETON
FAIRVIEW NORTHLAND ELK RIVER CLINIC
FAIRVIEW NORTHLAND REGIONAL HOSP
FAIRVIEW OXBORO CLINIC
City
ELY
VIRGINIA
DULUTH
DULUTH
EAGAN
APPLE VALLEY
ST. PAUL
MINNEAPOLIS
ST PAUL
EDEN VALLEY
EDINA
EDINA
EDINA
ELY
ST CLOUD
ST PAUL
FAIRMONT
ANDOVER
BLAINE
BROOKLYN PARK
APPLE VALLEY
APPLE VALLEY
MINNEAPOLIS
COLUMBIA HEIGHTS
EDINA
EAGAN
EAGAN
EDINA
MINNEAPOLIS
MINNEAPOLIS
ST PAUL
ST PAUL
HUGO
WYOMING
WYOMING
LAKEVILLE
HIBBING
NEW BRIGNTON
MINNEAPOLIS
PRINCETON
ELK RIVER
PRINCETON
BLOOMINGTON
2010 Actual
$6,567.79
$40,398.00
$10,142.57
$2,196.15
$363.08
$616.08
$1,122.27
$14,749.86
$26,139.26
$110.97
$2,275.18
$2,185.46
$313.69
$76.78
$5,263.33
$10,372.09
$136,083.43
$5,218.21
$4,416.73
$11,021.33
$3,064.72
$35.20
$5,397.23
$5,858.46
$1,000.89
$2,740.91
$53.56
$3,367.07
$2,257.10
$12.34
$1,729.41
$118.00
$245.10
$22.97
$189,394.00
$529.12
$9,484.86
$44,398.09
$16.14
$8,664.37
$1,903.58
$119,827.59
$21,814.29
0.0113%
0.0694%
0.0174%
0.0038%
0.0006%
0.0011%
0.0019%
0.0253%
0.0449%
0.0002%
0.0039%
0.0038%
0.0005%
0.0001%
0.0090%
0.0178%
0.2337%
0.0090%
0.0076%
0.0189%
0.0053%
0.0001%
0.0093%
0.0101%
0.0017%
0.0047%
0.0001%
0.0058%
0.0039%
0.0000%
0.0030%
0.0002%
0.0004%
0.0000%
0.3252%
0.0009%
0.0163%
0.0762%
0.0000%
0.0149%
0.0033%
0.2058%
0.0375%
New Formula
Current Funding
0.0105%
0.0668%
0.0784%
0.0035%
0.0091%
0.0097%
0.0000%
0.0255%
0.0587%
0.0093%
0.0088%
0.0098%
0.0000%
0.0000%
0.0000%
0.0189%
0.2339%
0.0084%
0.0000%
0.0000%
0.0122%
0.0000%
0.0139%
0.0272%
0.0000%
0.0109%
0.0000%
0.0145%
0.0062%
0.0000%
0.0028%
0.0000%
0.0000%
0.0000%
0.3107%
0.0060%
0.0152%
0.0711%
0.0000%
0.0165%
0.0030%
0.2244%
0.0350%
Current Formula HHS Omnibus Funding
$1,307.35
$8,041.43
$2,018.93
$437.16
$72.27
$122.63
$223.39
$2,936.04
$5,203.16
$22.09
$452.89
$435.03
$62.44
$15.28
$1,047.69
$2,064.62
$27,088.12
$1,038.71
$879.17
$2,193.85
$610.05
$7.01
$1,074.35
$1,166.16
$199.23
$545.59
$10.66
$670.23
$449.29
$2.46
$344.25
$23.49
$48.79
$4.57
$37,699.86
$105.32
$1,888.01
$8,837.67
$3.21
$1,724.69
$378.92
$23,852.31
$4,342.25
HHS Omnibus Formula HHS Omnibus Funding
$1,176.62
$7,469.06
$8,770.08
$0.00
$1,015.29
$1,083.80
$0.00
$2,855.66
$6,571.75
$1,039.66
$0.00
$1,098.42
$0.00
$0.00
$0.00
$2,110.32
$26,163.92
$0.00
$0.00
$0.00
$1,363.71
$0.00
$1,555.83
$3,042.75
$0.00
$1,221.45
$0.00
$1,622.99
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$34,761.11
$0.00
$1,699.21
$7,953.90
$0.00
$1,841.93
$0.00
$25,105.14
$3,919.84
MERC Estimate Site Name
FAIRVIEW OXBORO PHARMACY
FAIRVIEW PHARMACY SMILEYS CLINIC
FAIRVIEW RED WING CLINIC AND DME
FAIRVIEW RED WING MED CENTER
FAIRVIEW RIDGE VALLEY CLINIC
FAIRVIEW RIDGES CLINIC
FAIRVIEW RIDGES HOSPITAL
FAIRVIEW RIDGES HOSPITAL PHYSICIANS
FAIRVIEW RIDGEVIEW PHARMACY
FAIRVIEW RIVERSIDE WOMENS CLINIC
FAIRVIEW ROGERS CLINIC
FAIRVIEW SOUTHDALE HOSPITAL
FAIRVIEW SOUTHDALE MEDICAL PHARMACY
FAIRVIEW SPECIALTY SERVICES PHARM
FAIRVIEW SPECIALTY SERVICES PHARM
FAIRVIEW UNIVERSITY CLINIC PHARMACY
FAIRVIEW UNIVERSITY CLINIC PHARMACY
FAIRVIEW UNIVERSITY CLINIC PHARMACY
FAIRVIEW UNIVERSITY MEDICAL CENTER ‐ DELAWARE STREET
FAIRVIEW UPTOWN CLINIC
FAIRVIEW UPTOWN CLINIC MTM
FAIRVIEW WYOMING CLINIC
FAMILY FOOT AND ANKLE CLINIC PA
FAMILY HEALTH MED CLINIC‐NORTHFIELD
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY HEALTH SERVICES MINNESOTA PA
FAMILY MEDICAL CENTER PA
FAMILY PRACTICE MED CENTER
FAMILY TREE CLINIC
FARIBAULT ALLINA MEDICAL CLINIC
FERGUS FALLS MEDICAL GROUP
FOND DU LAC HUMAN SERVICES
FORENSIC SERVICES ST PETER
FRANCE AVENUE FAMILY PHYSICIANS PA
FREMONT COMMUNITY HEALTH SRVCS INC
FRIDLEY CHILD AND TEEN MED CENTER PA
City
BLOOMINGTON
MINNEAPOLIS
RED WING
RED WING
PRIOR LAKE
BURNSVILLE
BURNSVILLE
BURNSVILLE
BURNSVILLE
MINNEAPOLIS
ROGERS
MINNEAPOLIS
EDINA
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
WYOMING
COON RAPIDS
NORTHFIELD
MAPLEWOOD
NORTH ST PAUL
SHOREVIEW
ST PAUL
VADNAIS HEIGHTS
WEST ST PAUL
WHITE BEAR LAKE
WHITE BEAR LAKE
WOODBURY
LITTLE FALLS
WILLMAR
ST PAUL
FARIBAULT
FERGUS FALLS
CLOQUET
ST PETER
EDINA
MINNEAPOLIS
FRIDLEY
2010 Actual
$12.55
$9,148.70
$19,090.26
$93,107.05
$1,118.38
$8,929.30
$318,937.70
$2,006.00
$588.01
$13,276.09
$155.56
$749,194.75
$9.45
$31,044.46
$29,522.42
$58,491.33
$22,070.73
$264.60
$5,208.38
$1,774.56
$0.93
$231.29
$671.32
$1,197.85
$2,319.10
$3,503.31
$671.23
$2,878.11
$1,756.77
$3,149.76
$1,297.00
$1,234.87
$687.80
$13,640.65
$8,629.87
$5,202.24
$15,021.79
$44,554.82
$89,407.07
$8.79
$289.46
$10,497.04
$7,039.89
0.0000%
0.0157%
0.0328%
0.1599%
0.0019%
0.0153%
0.5477%
0.0034%
0.0010%
0.0228%
0.0003%
1.2865%
0.0000%
0.0533%
0.0507%
0.1004%
0.0379%
0.0005%
0.0089%
0.0030%
0.0000%
0.0004%
0.0012%
0.0021%
0.0040%
0.0060%
0.0012%
0.0049%
0.0030%
0.0054%
0.0022%
0.0021%
0.0012%
0.0234%
0.0148%
0.0089%
0.0258%
0.0765%
0.1535%
0.0000%
0.0005%
0.0180%
0.0121%
New Formula
Current Funding
0.0000%
0.0147%
0.0345%
0.1680%
0.0018%
0.0144%
0.5110%
0.0000%
0.0000%
0.0440%
0.0000%
1.2149%
0.0000%
0.0497%
0.0473%
0.0937%
0.0353%
0.0000%
0.0196%
0.0028%
0.0000%
0.0000%
0.0000%
0.0071%
0.0037%
0.0056%
0.0024%
0.0060%
0.0000%
0.0050%
0.0051%
0.0021%
0.0087%
0.0337%
0.0170%
0.0121%
0.0292%
0.0753%
0.1547%
0.0000%
0.0000%
0.0388%
0.0190%
Current Formula HHS Omnibus Funding
$2.50
$1,821.10
$3,800.02
$18,533.44
$222.62
$1,777.42
$63,486.21
$399.31
$117.05
$2,642.67
$30.97
$149,131.12
$1.88
$6,179.56
$5,876.59
$11,643.00
$4,393.29
$52.67
$1,036.76
$353.24
$0.19
$46.04
$133.63
$238.44
$461.63
$697.35
$133.61
$572.90
$349.69
$626.98
$258.17
$245.81
$136.91
$2,715.24
$1,717.82
$1,035.53
$2,990.17
$8,868.87
$17,796.94
$1.75
$57.62
$2,089.49
$1,401.33
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$1,638.99
$3,860.37
$18,789.19
$0.00
$1,608.49
$57,170.96
$0.00
$0.00
$4,927.05
$0.00
$135,916.29
$0.00
$5,561.61
$5,288.93
$10,478.70
$3,953.96
$0.00
$2,196.22
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,764.80
$1,905.28
$1,349.16
$3,270.57
$8,422.34
$17,303.56
$0.00
$0.00
$4,337.28
$2,130.32
MERC Estimate Site Name
FRIDLEY OB/GYN ALLINA MEDICAL
GATEWAY FAMILY HEALTH CLINIC
GATEWAY FAMILY HEALTH CLINIC LTD
GENOA HEALTHCARE MINNESOTA LLC
GILLETTE CHILDRENS SPEC HOSP
GLENCOE REGIONAL HEALTH SERVICES
GLENCOE REGIONAL HEALTH SERVICES
GLENWOOD MEDICAL CENTER
GLOBE DRUG AND MEDICAL EQUIPMENT
GOODRICH PHARMACY
GOODRICH PHARMACY
GOODRICH PHARMACY ELK RIVER
GRAND ITASCA CLINIC AND HOSPITAL
GREEN CENTRAL COMMUNITY CLINIC
GROVES PHYSICAL THERAPHY INC
GUARDIAN ANGELS ELIM HOME HLTH CARE
GUIDEPOINT PHARMACY no.101
HAZELDEN FOUNDATION
HEALTH CENTER FOR WOMEN
HEALTH START ‐ HARDING HIGH SCHOOL
HEALTH START ‐ JOHNSON HIGH SCHOOL
HEALTHEAST BETHESDA HOSPITAL
HEALTHEAST MAPLEWOOD CLINIC
HEALTHEAST MEDICAL CARE FOR SENIORS
HEALTHEAST NEONATAL SERVICES
HEALTHEAST ROSELAWN CLINIC
HEALTHEAST ST JOHNS HOSPITAL
HEALTHEAST ST JOSEPHS HOSPITAL
HEALTHEAST WOODBURY CLINIC
HEALTHEAST WOODWINDS HOSPITAL
HEALTHPARTNERS ARDEN HILLS
HEALTHPARTNERS BLOOMINGTON
HEALTHPARTNERS BROOKLYN CENTER
HEALTHPARTNERS CENTRAL MN CLINICS
HEALTHPARTNERS CENTRAL REFILL PHARM
HEALTHPARTNERS COMO
HEALTHPARTNERS COON RAPIDS
HEALTHPARTNERS COON RAPIDS PHARMACY
HEALTHPARTNERS GERIATRICS
HEALTHPARTNERS HOSPICE OF THE LAKES
HEALTHPARTNERS INVER GROVE HEIGHTS
HEALTHPARTNERS MAPLEWOOD
HEALTHPARTNERS MIDWAY CLINIC
City
FRIDLEY
MOOSE LAKE
SANDSTONE
ST PAUL
ST PAUL
GLENCOE
GLENCOE
GLENWOOD
GRAND RAPIDS
ANOKA
ST FRANCIS
ELK RIVER
GRAND RAPIDS
MINNEAPOLIS
ST PAUL
ELK RIVER
BRAINERD
CENTER CITY
ST PAUL
ST PAUL
ST PAUL
ST PAUL
MAPLEWOOD
ST PAUL
MAPLEWOOD
ST PAUL
MAPLEWOOD
ST PAUL
WOODBURY
WOODBURY
ARDEN HILLS
BLOOMINGTON
BROOKLYN CENTER
ST CLOUD
EDEN PRAIRIE
ST PAUL
COON RAPIDS
COON RAPIDS
BLOOMINGTON
MINNEAPOLIS
INVERGROVE HEIGHTS
MAPLEWOOD
ST PAUL
2010 Actual
$10,721.89
$14,701.06
$6,952.28
$61,241.50
$356,488.48
$66,599.24
$6,884.47
$6,634.04
$21,903.48
$11,256.05
$8,402.78
$2,046.34
$120,660.14
$17,981.70
$140.44
$18,104.38
$14,639.22
$2,405.74
$2,671.03
$2,986.82
$864.53
$351,092.85
$6,664.81
$2,605.95
$894.50
$10,957.83
$848,657.93
$1,146,456.11
$9,542.68
$167,461.39
$2,961.20
$8,652.83
$13,159.01
$22,497.81
$3,388.15
$10,329.57
$8,253.81
$4,789.76
$18,020.34
$55,332.63
$5,657.05
$8,034.40
$22,959.22
0.0184%
0.0252%
0.0119%
0.1052%
0.6122%
0.1144%
0.0118%
0.0114%
0.0376%
0.0193%
0.0144%
0.0035%
0.2072%
0.0309%
0.0002%
0.0311%
0.0251%
0.0041%
0.0046%
0.0051%
0.0015%
0.6029%
0.0114%
0.0045%
0.0015%
0.0188%
1.4573%
1.9687%
0.0164%
0.2876%
0.0051%
0.0149%
0.0226%
0.0386%
0.0058%
0.0177%
0.0142%
0.0082%
0.0309%
0.0950%
0.0097%
0.0138%
0.0394%
New Formula
Current Funding
0.0309%
0.0235%
0.0184%
0.0981%
0.6125%
0.1170%
0.0161%
0.0000%
0.0351%
0.0180%
0.0135%
0.0033%
0.2194%
0.0305%
0.0000%
0.0304%
0.0234%
0.0041%
0.0048%
0.0070%
0.0032%
0.1138%
0.0340%
0.0152%
0.0054%
0.0216%
1.4674%
1.9821%
0.0347%
0.2785%
0.0099%
0.0217%
0.0359%
0.0441%
0.0054%
0.0416%
0.0158%
0.0077%
0.0577%
0.0944%
0.0160%
0.0274%
0.0658%
Current Formula HHS Omnibus Funding
$2,134.25
$2,926.32
$1,383.89
$12,190.44
$70,960.89
$13,256.93
$1,370.39
$1,320.54
$4,360.00
$2,240.58
$1,672.62
$407.33
$24,018.03
$3,579.35
$27.96
$3,603.77
$2,914.01
$478.88
$531.68
$594.54
$172.09
$69,886.86
$1,326.67
$518.73
$178.06
$2,181.21
$168,929.78
$228,208.06
$1,899.52
$33,334.06
$589.44
$1,722.39
$2,619.37
$4,478.31
$674.43
$2,056.15
$1,642.96
$953.43
$3,587.04
$11,014.25
$1,126.07
$1,599.29
$4,570.15
HHS Omnibus Formula HHS Omnibus Funding
$3,462.08
$2,633.69
$2,056.69
$10,971.40
$68,516.85
$13,090.07
$1,804.66
$0.00
$3,924.00
$2,016.52
$1,505.36
$0.00
$24,548.09
$3,406.83
$0.00
$3,405.63
$2,622.61
$0.00
$0.00
$0.00
$0.00
$12,727.77
$3,808.58
$1,695.23
$0.00
$2,415.04
$164,159.67
$221,736.64
$3,885.87
$31,150.80
$1,109.92
$2,425.77
$4,016.31
$4,934.37
$0.00
$4,651.34
$1,768.38
$0.00
$6,449.92
$10,561.77
$1,792.20
$3,060.00
$7,360.79
MERC Estimate Site Name
HEALTHPARTNERS RIVERSIDE
HEALTHPARTNERS SPECIALTY CENTER
HEALTHPARTNERS SPECIALTY CLINIC 435
HEALTHPARTNERS ST PAUL
HEALTHPARTNERS WEST
HEALTHPARTNERS WHITE BEAR LAKE
HEALTHPARTNERS WOODBURY
HEARTLAND HOME HLTH CARE AND HOSPICE
HENNEPIN CARE NORTH
HENNEPIN COUNTY MEDICAL CENTER
HENNEPIN COUNTY MEDICAL CENTER FAMILY PRACTICE CLINIC
HENNEPIN COUNTY MENTAL HEALTH CTR
HENNEPIN FACULTY ASSOCIATES
HENNING MEDICAL CLINIC
HIBBING COMM COLL DENTAL CLINIC
HIBBING FAMILY MEDICAL CENTER
HUMAN DEVELOPMENT CENTER INC
HUMAN SERVICES INC
HUTCHINSON MEDICAL CENTER PA
HY‐VEE PHARMACY NO.1177
ILKO FAMILY MEDICINE PA
IMMANUEL ST JOSEPHS CLC‐EASTRIDGE
IMMANUEL‐ST JOSEPHS HOSPITAL OF
INNOVIS HEALTH ‐ FOSSTON
INNOVIS HEALTH ‐ PARK RAPIDS
INTERNAL MEDICINE AND GERIATRICS
ISJ CLINIC ‐ NORTH RIDGE
ITASCA SURGICAL CLINIC PA
IVERSON CORNER DRUG INC
JMD PSYCHIATRIC NURSING SERVICES
JOHN A HAUGEN ASSOCIATES PA
JOSEPH J SIVAK MD PLLC
KANABEC COUNTY FAMILY SERVICE
KANABEC HOSPITAL
KDWB UNIVERSITY PEDS FAMILY CNTR
KIDNEY SPECIALISTS OF MINNESOTA PA ‐ ROSEVILLE
KITTSON MEMORIAL HOSPITAL
K‐MART PHARMACY no.3190
KUNDEL AND STREITZ PA
LAKE CITY CLINIC MAYO HEALTH SYS
LAKE CITY MED CENTER‐WABASHA CLINIC
LAKE CITY MED CTR MAYO HEALTH SYS
LAKE REGION HEALTHCARE CORP
City
MINNEAPOLIS
ST PAUL
ST PAUL
ST PAUL
ST LOUIS PARK
WHITE BEAR LAKE
WOODBURY
ST CLOUD
BROOKLYN CENTER
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
HENNING
HIBBING
HIBBING
DULUTH
OAKDALE
HUTCHINSON
FARIBAULT
WOODBURY
MANKATO
MANKATO
FOSSTON
PARK RAPIDS
MINNEAPOLIS
NORTH MANKATO
GRAND RAPIDS
BEMIDJI
BEMIDJI
MINNEAPOLIS
DULUTH
MORA
MORA
MINNEAPOLIS
ROSEVILLE
HALLOCK
DULUTH
DULUTH
LAKE CITY
WABASHA
LAKE CITY
FERGUS FALLS
2010 Actual
$39,341.97
$37,807.77
$21,379.06
$33,317.17
$6,611.67
$3,709.91
$8,663.66
$7,463.79
$1,223.08
$8,860,827.56
$19,528.05
$22,205.34
$964,642.93
$2,944.59
$1,360.24
$4,950.74
$34,757.76
$36,535.58
$18,471.63
$5,407.00
$482.76
$3,181.84
$768,286.54
$9,867.43
$17,289.66
$5,299.48
$15,380.03
$403.83
$4,925.66
$316.56
$4,995.87
$1,242.24
$746.38
$102,578.61
$37,635.36
$25,767.99
$5,209.59
$4,763.85
$2,075.82
$3,172.47
$1,540.32
$26,101.71
$106,369.11
0.0676%
0.0649%
0.0367%
0.0572%
0.0114%
0.0064%
0.0149%
0.0128%
0.0021%
15.2160%
0.0335%
0.0381%
1.6565%
0.0051%
0.0023%
0.0085%
0.0597%
0.0627%
0.0317%
0.0093%
0.0008%
0.0055%
1.3193%
0.0169%
0.0297%
0.0091%
0.0264%
0.0007%
0.0085%
0.0005%
0.0086%
0.0021%
0.0013%
0.1761%
0.0646%
0.0442%
0.0089%
0.0082%
0.0036%
0.0054%
0.0026%
0.0448%
0.1827%
New Formula
Current Funding
0.0744%
0.1493%
0.0366%
0.0885%
0.0261%
0.0134%
0.0155%
0.0135%
0.0035%
15.3132%
0.0319%
0.0511%
0.5513%
0.0061%
0.0022%
0.0079%
0.0624%
0.0694%
0.0373%
0.0087%
0.0085%
0.0051%
1.3065%
0.0377%
0.0000%
0.0327%
0.0281%
0.0027%
0.0079%
0.0063%
0.0090%
0.0020%
0.0123%
0.1643%
0.0631%
0.0000%
0.0000%
0.0076%
0.0085%
0.0067%
0.0167%
0.0429%
0.1703%
Current Formula HHS Omnibus Funding
$7,831.22
$7,525.83
$4,255.61
$6,631.96
$1,316.09
$738.48
$1,724.55
$1,485.71
$243.46
$1,763,793.87
$3,887.16
$4,420.09
$192,017.20
$586.14
$270.76
$985.47
$6,918.71
$7,272.60
$3,676.87
$1,076.29
$96.09
$633.36
$152,931.44
$1,964.16
$3,441.60
$1,054.89
$3,061.47
$80.39
$980.48
$63.01
$994.45
$247.27
$148.57
$20,418.81
$7,491.51
$5,129.25
$1,037.00
$948.27
$413.20
$631.50
$306.61
$5,195.68
$21,173.32
HHS Omnibus Formula HHS Omnibus Funding
$8,324.22
$16,698.26
$4,096.58
$9,904.30
$2,914.98
$1,504.21
$1,737.74
$1,510.96
$0.00
$1,713,094.61
$3,567.98
$5,716.34
$61,673.30
$0.00
$0.00
$0.00
$6,980.09
$7,762.12
$4,170.20
$0.00
$0.00
$0.00
$146,162.84
$4,212.90
$0.00
$3,661.09
$3,141.22
$0.00
$0.00
$0.00
$1,010.89
$0.00
$1,373.67
$18,376.93
$7,058.49
$0.00
$0.00
$0.00
$0.00
$0.00
$1,863.56
$4,803.82
$19,055.99
MERC Estimate Site Name
LAKE SUPERIOR COMMUNITY HLTH CTR
LAKE VIEW CLINIC
LAKES REGION CHEMICAL DEPENDENCY
LAKEVIEW CLINIC LTD
LAKEVIEW CLINIC WATERTOWN LAKEVIEW CLINIC, CHASKA
LAKEVIEW MEDICAL CLINIC PA
LAKEVIEW MEMORIAL HOSPITAL
LAKEVIEW MEMORIAL HOSPITAL PHARMACY
LAKEWOOD CLINIC STAPLES
LAURENTIAN MEDICAL CLINIC
LE SUEUR CLINIC
LEWISTON CLINIC
LITTLEFORK MEDICAL CENTER
LONGBELLA DRUG INC
MADELIA CLINIC ‐ MAYO HEALTH/ISJ
MANKATO CLINIC LTD
MARK P STESIN MD PA
MAYO CLINIC
MAYO CLINIC METHODIST HOSPITAL
MAYO CLINIC ST MARYS HOSPITAL
MAYO PSYCHIATRY AND PSYCHOLOGY
MEADOWBROOK WOMENS CLINIC
MEDICAL ARTS PHARMACY
MEDICAL CARE SERVICES PA
MEMORY DISORDERS CLINIC
MERCY HOSPITAL
MERCY HOSPITAL AND HEALTH CARE CENTER
MERITCARE BEMIDJI PHARMACY
MERITCARE CLINIC BEMIDJI
MERITCARE CLINIC DETROIT LAKES
MERITCARE CLINIC HAWLEY
MERITCARE CLINIC ULEN
MERWIN LONG TERM CARE
MESABA CLINIC‐MT IRON
METHODIST HOSPITAL PHARMACY
METROPOLITAN CARDIOLOGY CONSULTANTS
METROPOLITAN OB GYN PA
METROPOLITAN PEDIATRIC SPECIALISTS
METROPOLITAN PEDIATRIC SPECIALISTS BURNSVILLE
METROPOLITAN PEDIATRIC SPECIALISTS SHAKOPEE
METROPOLITAN UROLOGIC SPECIALISTS
METROPOLITAN UROLOGIC SPECIALISTS ‐ PLYMOUTH
City
DULUTH
TWO HARBORS
BEMIDJI
WACONIA
WATERTOWN
CHASKA
SAUK CENTRE
STILLWATER
STILLWATER
STAPLES
VIRGINIA
LE SUEUR
LEWISTON
LITTLEFORK
STAPLES
MADELIA
MANKATO
ROBBINSDALE
ROCHESTER
ROCHESTER
ROCHESTER
ROCHESTER
MINNEAPOLIS
DULUTH
MINNEAPOLIS
ST CLOUD
COON RAPIDS
MOOSE LAKE
BEMIDJI
BEMIDJI
DETROIT LAKES
HAWLEY
ULEN
MINNEAPOLIS
MOUNTAIN IRON
ST LOUIS PARK
COON RAPIDS
ST PAUL
EDINA
BURNSVILLE
SHAKOPEE
ST PAUL
PLYMOUTH
2010 Actual
$12,942.77
$2,133.17
$1,074.36
$9,780.40
$913.66
$1,442.67
$5,263.01
$51,035.19
$167.00
$45,013.66
$660.66
$572.97
$0.14
$2,610.33
$20,642.99
$1,555.58
$85,660.59
$199.78
$813,259.03
$342,361.49
$2,559,017.74
$126,889.65
$9,576.42
$5,538.37
$34.65
$43.18
$1,236,138.81
$48,587.79
$11,298.97
$21,271.73
$2,743.17
$525.41
$325.14
$111,003.09
$6,072.34
$2,583.71
$147.51
$12,480.82
$336.00
$758.30
$3,542.90
$12,121.02
$170.72
0.0222%
0.0037%
0.0018%
0.0168%
0.0016%
0.0025%
0.0090%
0.0876%
0.0003%
0.0773%
0.0011%
0.0010%
0.0000%
0.0045%
0.0354%
0.0027%
0.1471%
0.0003%
1.3965%
0.5879%
4.3944%
0.2179%
0.0164%
0.0095%
0.0001%
0.0001%
2.1227%
0.0834%
0.0194%
0.0365%
0.0047%
0.0009%
0.0006%
0.1906%
0.0104%
0.0044%
0.0003%
0.0214%
0.0006%
0.0013%
0.0061%
0.0208%
0.0003%
New Formula
Current Funding
0.0207%
0.0000%
0.0065%
0.0187%
0.0000%
0.0023%
0.0084%
0.0817%
0.0000%
0.0721%
0.0000%
0.0044%
0.0019%
0.0105%
0.0331%
0.0051%
0.1544%
0.0054%
2.1141%
0.9934%
5.6327%
0.2081%
0.0153%
0.0089%
0.0000%
0.0000%
1.9918%
0.0778%
0.0181%
0.0341%
0.0082%
0.0034%
0.0000%
0.1778%
0.0299%
0.0041%
0.0000%
0.0312%
0.0000%
0.0038%
0.0057%
0.0203%
0.0000%
Current Formula HHS Omnibus Funding
$2,576.33
$424.62
$213.86
$1,946.84
$181.87
$287.17
$1,047.63
$10,158.82
$33.24
$8,960.20
$131.51
$114.05
$0.03
$519.60
$4,109.09
$309.65
$17,051.19
$39.77
$161,883.45
$68,148.84
$509,385.81
$25,258.05
$1,906.24
$1,102.44
$6.90
$8.60
$246,059.87
$9,671.65
$2,249.12
$4,234.25
$546.04
$104.59
$64.72
$22,095.74
$1,208.73
$514.30
$29.36
$2,484.37
$66.88
$150.94
$705.23
$2,412.75
$33.98
HHS Omnibus Formula HHS Omnibus Funding
$2,318.69
$0.00
$0.00
$2,096.33
$0.00
$0.00
$0.00
$9,142.94
$0.00
$8,064.18
$0.00
$0.00
$0.00
$1,174.53
$3,698.18
$0.00
$17,269.74
$0.00
$236,500.72
$111,132.83
$630,138.79
$23,276.90
$1,715.61
$0.00
$0.00
$0.00
$222,819.81
$8,704.49
$2,024.21
$3,810.82
$0.00
$0.00
$0.00
$19,886.17
$3,347.60
$0.00
$0.00
$3,484.93
$0.00
$0.00
$0.00
$2,268.70
$0.00
MERC Estimate Site Name
METROPOLITAN UROLOGIC SPECIALISTS ‐ WOODBURY
MID‐MINNESOTA HEALTH CLINIC
MIDWEST DERMATOLOGY
MIDWEST ENT
MIDWEST HEALTH CENTER FOR WOMEN
MILLE LACS HEALTH SYSTEM
MILLER CREEK MEDICAL CLINIC
MINCEP EPILEPSY CARE
MINNEAPOLIS CLINIC OF NEUROLOGY
MINNEAPOLIS CLINIC OF NEUROLOGY ‐ EDINA
MINNEAPOLIS DIALYSIS UNIT
MINNEAPOLIS HEART INSTITUTE
MINNESOTA CANCER CARE PHARMACY
MINNESOTA GASTROENTEROLOGY PA
MINNESOTA GASTROENTEROLOGY PA
MINNESOTA LUNG CENTER LTD
MINNESOTA ONCOLOGY HEMATOLOGY PA
MINNESOTA ONCOLOGY HEMATOLOGY PA
MINNESOTA OTOLARYNGOLOGY
MINNESOTA SPINE REHAB INC
MN CENTER FOR OBESITY METAB AND ENDOC
MN ORTHOPAEDIC SPECIALISTS PA
MN VISITING NURSE AGENCY
MNGI ENDOSCOPY‐MAPLEWOOD
MONTEVIDEO CLINIC
MONTICELLO CLINIC
MORA ALLINA MEDICAL CLINIC
MT ROYAL MEDICAL CENTER
NATIVE AMERICAN COMMUNITY CLINIC
NEUROLOGICAL ASSOCIATES OF ST PAUL
NEUROSURGICAL ASSOCIATES LTD
NEUROSURGICAL ASSOCIATES LTD, MINNEAPOLIS
NEW PRAGUE MEDICAL CLINIC PA
NEW ULM MEDICAL CENTER
NEW ULM MEDICAL CENTER
NOBLE DRUG
NORDS PHARMACY AND GIFTS INC
NORTH CLINIC PA
NORTH COUNTRY REGIONAL HOSPITAL
NORTH MEMORIAL HEALTH CARE
NORTH MEMORIAL MED CTR PHARMACY
NORTH METRO PEDIATRICS
NORTH POINT HEALTH AND WELLNESS CTR
City
WOODBURY
ST CLOUD
GOLDEN VALLEY
ST PAUL
MINNEAPOLIS
ONAMIA
HERMANTOWN
MINNEAPOLIS
GOLDEN VALLEY
EDINA
MINNEAPOLIS
MINNEAPOLIS
MAPLEWOOD
PLYMOUTH
ST PAUL
MINNEAPOLIS
MINNEAPOLIS
WACONIA
EXCELSIOR
ST PAUL
EAGAN
MINNEAPOLIS
MINNEAPOLIS
MAPLEWOOD
MONTEVIDEO
MONTICELLO
MORA
DULUTH
MINNEAPOLIS
MAPLEWOOD
MINNEAPOLIS
MINNEAPOLIS
NEW PRAGUE
NEW ULM
NEW ULM
BAUDETTE
FOSSTON
ROBBINSDALE
BEMIDJI
ROBBINSDALE
ROBBINSDALE
COON RAPIDS
MINNEAPOLIS
2010 Actual
$2,617.68
$10,507.23
$16.42
$13,063.49
$9,110.25
$44,235.23
$624.10
$15,093.75
$3,689.32
$32,551.06
$33,416.30
$952.58
$1,659.62
$32,650.31
$11,353.13
$9,266.86
$11.15
$88,866.89
$145.38
$223.80
$1,671.68
$2,876.75
$72,225.97
$7,372.68
$768.13
$4,177.81
$6,397.44
$1,613.80
$17,049.36
$7,595.19
$9,276.66
$1,146.76
$2,632.15
$91,303.79
$11,662.76
$4,143.23
$24,105.24
$24,804.97
$295,189.04
$2,249,398.33
$22.95
$36.03
$140,249.37
0.0045%
0.0180%
0.0000%
0.0224%
0.0156%
0.0760%
0.0011%
0.0259%
0.0063%
0.0559%
0.0574%
0.0016%
0.0028%
0.0561%
0.0195%
0.0159%
0.0000%
0.1526%
0.0002%
0.0004%
0.0029%
0.0049%
0.1240%
0.0127%
0.0013%
0.0072%
0.0110%
0.0028%
0.0293%
0.0130%
0.0159%
0.0020%
0.0045%
0.1568%
0.0200%
0.0071%
0.0414%
0.0426%
0.5069%
3.8627%
0.0000%
0.0001%
0.2408%
New Formula
Current Funding
0.0000%
0.0194%
0.0000%
0.0227%
0.0000%
0.0000%
0.0023%
0.0242%
0.0000%
0.0521%
0.0000%
0.0062%
0.0027%
0.0523%
0.0214%
0.0000%
0.0044%
0.0000%
0.0000%
0.0000%
0.0094%
0.0057%
0.1157%
0.0118%
0.0141%
0.0120%
0.0159%
0.0026%
0.0327%
0.0122%
0.0159%
0.0000%
0.0042%
0.0541%
0.0321%
0.0066%
0.0386%
0.0465%
0.3412%
3.7802%
0.0000%
0.0044%
0.1935%
Current Formula HHS Omnibus Funding
$521.06
$2,091.52
$3.27
$2,600.35
$1,813.44
$8,805.25
$124.23
$3,004.49
$734.38
$6,479.46
$6,651.69
$189.62
$330.36
$6,499.21
$2,259.90
$1,844.62
$2.22
$17,689.42
$28.94
$44.55
$332.76
$572.63
$14,376.96
$1,467.57
$152.90
$831.62
$1,273.44
$321.24
$3,393.76
$1,511.86
$1,846.57
$228.27
$523.94
$18,174.49
$2,321.53
$824.73
$4,798.27
$4,937.56
$58,758.92
$447,754.45
$4.57
$7.17
$27,917.37
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$2,172.08
$0.00
$2,538.48
$0.00
$0.00
$0.00
$2,704.04
$0.00
$5,831.51
$0.00
$0.00
$0.00
$5,849.29
$2,397.21
$0.00
$0.00
$0.00
$0.00
$0.00
$1,048.67
$0.00
$12,939.26
$1,320.81
$1,574.57
$1,339.46
$1,781.14
$0.00
$3,656.98
$1,360.68
$1,777.79
$0.00
$0.00
$6,050.54
$3,591.24
$0.00
$4,318.45
$5,198.09
$38,171.93
$422,898.90
$0.00
$0.00
$21,649.75
MERC Estimate Site Name
NORTH POINT HEALTH AND WELLNESS CTR
NORTHBROOK CLINIC
NORTHEAST PEDIATRIC CLINIC
NORTHERN LIGHTS PED AND ADOLES MEDICI
NORTHERN ORTHOPEDICS LTD
NORTHERN PINES ORTHO CLINIC PA
NORTHFIELD ALLINA MEDICAL CLINIC
NORTHFIELD CITY HOSPITAL
NORTHLAND COUNSELING CENTER
NORTHLAND FAMILY PHYSICIANS LTD
NORTHLAND OB‐GYN ASSOC PA
NORTHWEST EYE CLINIC PA
NORTHWEST FAMILY PHYSICIANS
NORTHWEST FAMILY PHYSICIANS
NOW MEDICAL INC
NS LINO LAKES FP
NS ROSEVILLE FP
NUCLEUS CLINIC
OAKDALE EAR NOSE AND THROAT CLINIC
OAKDALE OBGYN PA
OB/GYN AND INFERTILITY PA
OB‐GYN WEST PA
OLMSTED COUNTY ADULT BEHAVIORAL
OLMSTED MEDICAL CENTER
OLMSTED MEDICAL CENTER PINE ISLAND
OLMSTED MEDICAL GROUP
OMNICARE MINNESOTA
OPEN CITIES HEALTH CENTER
OPHTHALMOLOGY ASSOCIATES
OPHTHALMOLOGY ASSOCIATES
OPTION CARE
ORTHOPEDIC AND SPORTS REHABILITATION
ORTHOPEDIC CONSULTANTS PA
ORTHOPEDIC MEDICINE AND SURGERY
ORTHOPEDIC SURGICAL CONSULTANTS PA
OWATONNA CLINIC ‐ MAYO HEALTH SYS
OWATONNA HOSPITAL
P S RUDIE MEDICAL CLINIC
PAPARELLA EAR HEAD AND NECK INST
PARK HOUSE
PARK NICOLLET ALEXANDER CENTER
PARK NICOLLET CLINIC AIRPORT
PARK NICOLLET CLINIC BLOOMINGTON
City
MINNEAPOLIS
BROOKLYN PARK
VADNAIS HEIGHTS
VADNAID HEIGHTS
BRAINERD
GRAND RAPIDS
NORTHFIELD
NORTHFIELD
INTL FALLS
DULUTH
DULUTH
ROBBINSDALE
CRYSTAL
ROGERS
EAGAN
LINO LAKES
ROSEVILLE
COON RAPIDS
MINNEAPOLIS
ROBBINSDALE
EDINA
WAYZATA
ROCHESTER
ROCHESTER
PINE ISLAND
ROCHESTER
CRYSTAL
ST PAUL
EDINA
MANKATO
SAUK RAPIDS
CHANHASSEN
EDEN PRAIRIE
EDINA
SHAKOPEE
OWATONNA
OWATONNA
DULUTH
MINNEAPOLIS
MINNEAPOLIS
EDEN PRAIRIE
MINNEAPOLIS
BLOOMINGTON
2010 Actual
$4,051.76
$2,558.39
$575.10
$611.75
$7,241.37
$3,940.97
$22,299.72
$57,572.66
$1,846.52
$823.29
$9,520.95
$1,374.76
$4,496.74
$216.10
$65.67
$403.29
$689.71
$85.02
$4,851.89
$9,998.15
$2,354.75
$957.91
$14.05
$166,428.23
$8,835.09
$62,544.35
$368,012.01
$64,428.25
$2,784.09
$2,752.52
$63,823.47
$40.67
$556.41
$2,692.96
$1,877.72
$55,980.81
$108,526.30
$4,158.28
$7,108.92
$10.45
$5,603.66
$132.15
$3,314.28
0.0070%
0.0044%
0.0010%
0.0011%
0.0124%
0.0068%
0.0383%
0.0989%
0.0032%
0.0014%
0.0163%
0.0024%
0.0077%
0.0004%
0.0001%
0.0007%
0.0012%
0.0001%
0.0083%
0.0172%
0.0040%
0.0016%
0.0000%
0.2858%
0.0152%
0.1074%
0.6320%
0.1106%
0.0048%
0.0047%
0.1096%
0.0001%
0.0010%
0.0046%
0.0032%
0.0961%
0.1864%
0.0071%
0.0122%
0.0000%
0.0096%
0.0002%
0.0057%
New Formula
Current Funding
0.0065%
0.0132%
0.0000%
0.0000%
0.0129%
0.0078%
0.0495%
0.1026%
0.0066%
0.0000%
0.0159%
0.0000%
0.0171%
0.0000%
0.0027%
0.0000%
0.0000%
0.0000%
0.0000%
0.0215%
0.0064%
0.0067%
0.0000%
0.2495%
0.0165%
0.1144%
0.4533%
0.1566%
0.0000%
0.0086%
0.1022%
0.0000%
0.0000%
0.0000%
0.0000%
0.1044%
0.1887%
0.0067%
0.0000%
0.0000%
0.0144%
0.0023%
0.0073%
Current Formula HHS Omnibus Funding
$806.52
$509.26
$114.48
$121.77
$1,441.43
$784.47
$4,438.87
$11,460.14
$367.56
$163.88
$1,895.20
$273.65
$895.10
$43.02
$13.07
$80.28
$137.29
$16.92
$965.79
$1,990.18
$468.73
$190.68
$2.80
$33,128.41
$1,758.67
$12,449.78
$73,254.71
$12,824.78
$554.19
$547.90
$12,704.39
$8.10
$110.76
$536.05
$373.77
$11,143.27
$21,602.72
$827.73
$1,415.07
$2.08
$1,115.44
$26.30
$659.73
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$1,478.12
$0.00
$0.00
$1,447.94
$0.00
$5,536.59
$11,472.97
$0.00
$0.00
$1,775.21
$0.00
$1,908.23
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,402.80
$0.00
$0.00
$0.00
$27,916.78
$1,849.34
$12,799.37
$50,705.99
$17,521.92
$0.00
$0.00
$11,433.95
$0.00
$0.00
$0.00
$0.00
$11,676.01
$21,111.18
$0.00
$0.00
$0.00
$1,615.41
$0.00
$0.00
MERC Estimate Site Name
PARK NICOLLET CLINIC BROOKDALE
PARK NICOLLET CLINIC BURNSVILLE
PARK NICOLLET CLINIC CARLSON
PARK NICOLLET CLINIC CHANHASSEN
PARK NICOLLET CLINIC CREEKSIDE
PARK NICOLLET CLINIC EAGAN
PARK NICOLLET CLINIC HOPKINS
PARK NICOLLET CLINIC MAPLE GROVE
PARK NICOLLET CLINIC MEADOWBROOK
PARK NICOLLET CLINIC MINNEAPOLIS
PARK NICOLLET CLINIC MINNETONKA
PARK NICOLLET CLINIC PLYMOUTH
PARK NICOLLET CLINIC PRIOR LAKE
PARK NICOLLET CLINIC SHAKOPEE
PARK NICOLLET CLINIC SHAKOPEE
PARK NICOLLET CLINIC TRIA
PARK NICOLLET CLINIC WAYZATA
PARK NICOLLET CLINICS
PARK NICOLLET METHODIST HOSPITAL
PARK NICOLLET PHARMACY
PARKVIEW MEDICAL CLINIC
PARTNERS IN PEDIATRICS BROOKLYN PARK
PARTNERS IN PEDIATRICS LTD
PARTNERS IN PEDIATRICS MINNEAPOLIS
PARTNERS IN PEDIATRICS PLYMOUTH
PARTNERS IN PEDIATRICS ROGERS
PARTNERS OBSTETRICS AND GYNECOLOGY PA
PATIENT CENTERED CARE LLC
PAYNESVILLE AREA HOSP KORONIS
PAYNESVILLE AREA MEDICAL CLINIC
PEDIATRIC AND YOUNG ADULT MEDICINE
PEDIATRIC AND YOUNG ADULT MEDICINE, MAPLEWOOD
PEDIATRIC ENT ASSOCIATES
PEDIATRIC SURGICAL ASSOCS LTD
PEDIATRIC SURGICAL ASSOCS LTD
PEQUOT LAKES CLINIC
PERHAM MEMORIAL HOSPITAL AND HOME
PHILLIPS EYE INSTITUTE
PHS INDIAN HOSPITAL
PHYSICIANS NECK AND BACK CLINIC PA
PINE MEDICAL CENTER
PPMNS HIGHLAND
PPMNS MINNEAPOLIS
City
BROOKLYN CENTER
BURNSVILLE
MINNETONKA
CHANHASSEN
ST LOUIS PARK
EAGAN
HOPKINS
MAPLE GROVE
ST LOUIS PARK
MINNEAPOLIS
MINNETONKA
PLYMOUTH
PRIOR LAKE
SHAKOPEE
SHAKOPEE
MINNEAPOLIS
WAYZATA
ST LOUIS PARK
ST LOUIS PARK
CHANHASSEN
NEW PRAGUE
BROOKLYN PARK
MAPLE GROVE
MINNEAPOLIS
PLYMOUTH
ROGERS
MAPLEWOOD
WEST ST PAUL
PAYNESVILLE
PAYNESVILLE
ST PAUL
MAPLEWOOD
MINNEAPOLIS
EDINA
MINNEAPOLIS
PEQUOT LAKES
PERHAM
MINNEAPOLIS
CASS LAKE
ROSEVILLE
SANDSTONE
ST PAUL
MINNEAPOLIS
2010 Actual
$16,399.54
$23,712.13
$13,164.42
$4,573.03
$2,207.64
$1,651.63
$4,893.91
$5,992.99
$26,012.98
$20,576.02
$974.47
$1,303.24
$1,204.81
$6,138.91
$2,253.90
$7,000.82
$3,280.08
$191,259.21
$1,040,197.69
$1,757.65
$1,260.49
$136.05
$11,615.65
$273.40
$2,591.47
$1,557.89
$4,445.70
$60.76
$28,143.72
$3,434.18
$3,028.87
$1,800.36
$5,468.17
$16,896.69
$1,481.40
$327.06
$1,983.14
$34,969.33
$21,655.07
$394.04
$37,898.78
$101,932.89
$5,949.90
0.0282%
0.0407%
0.0226%
0.0079%
0.0038%
0.0028%
0.0084%
0.0103%
0.0447%
0.0353%
0.0017%
0.0022%
0.0021%
0.0105%
0.0039%
0.0120%
0.0056%
0.3284%
1.7862%
0.0030%
0.0022%
0.0002%
0.0199%
0.0005%
0.0045%
0.0027%
0.0076%
0.0001%
0.0483%
0.0059%
0.0052%
0.0031%
0.0094%
0.0290%
0.0025%
0.0006%
0.0034%
0.0600%
0.0372%
0.0007%
0.0651%
0.1750%
0.0102%
New Formula
Current Funding
0.0335%
0.0612%
0.0211%
0.0149%
0.0482%
0.0225%
0.0164%
0.0118%
0.0533%
0.0396%
0.0034%
0.0110%
0.0071%
0.0250%
0.0000%
0.0119%
0.0104%
0.3425%
1.7855%
0.0028%
0.0000%
0.0000%
0.0220%
0.0000%
0.0041%
0.0035%
0.0000%
0.0027%
0.0464%
0.0056%
0.0000%
0.0000%
0.0093%
0.0271%
0.0000%
0.0000%
0.0032%
0.0664%
0.0419%
0.0000%
0.0607%
0.0000%
0.0187%
Current Formula HHS Omnibus Funding
$3,264.41
$4,720.02
$2,620.45
$910.29
$439.44
$328.77
$974.16
$1,192.94
$5,178.02
$4,095.76
$193.97
$259.42
$239.82
$1,221.98
$448.65
$1,393.55
$652.92
$38,071.14
$207,056.77
$349.87
$250.91
$27.08
$2,312.16
$54.42
$515.85
$310.11
$884.94
$12.09
$5,602.15
$683.59
$602.91
$358.37
$1,088.47
$3,363.37
$294.88
$65.10
$394.75
$6,960.83
$4,310.55
$78.44
$7,543.95
$20,290.27
$1,184.36
HHS Omnibus Formula HHS Omnibus Funding
$3,747.31
$6,848.58
$2,358.40
$1,663.01
$5,393.93
$2,516.23
$1,838.58
$1,316.30
$5,961.83
$4,431.90
$0.00
$1,230.08
$0.00
$2,791.69
$0.00
$1,332.30
$1,167.05
$38,320.55
$199,747.99
$0.00
$0.00
$0.00
$2,463.47
$0.00
$0.00
$0.00
$0.00
$0.00
$5,192.59
$0.00
$0.00
$0.00
$1,042.31
$3,027.04
$0.00
$0.00
$0.00
$7,423.59
$4,690.69
$0.00
$6,789.55
$0.00
$2,097.29
MERC Estimate Site Name
PREFERRED CHIROPRACTIC
PRO PHARMACY
PROGRESSIVE HEALTH CARE OF BEMIDJI
PULMONARY CRIT CARE ST PAUL LUNG CL
QUEEN OF PEACE HOSPITAL
QUELLO CLINIC ‐ EDEN PRAIRIE
QUELLO CLINIC LTD
QUELLO CLINIC LTD
RAINY LAKE MEDICAL CENTER
RAINY LAKE MEDICAL CENTER CLINIC
RAITER CLINIC LTD
RAMSEY COUNTY MENTAL HEALTH CTR
RANGE MENTAL HEALTH CENTER INC
RED WING CORNER DRUG
REGINA MEDICAL CENTER
REGIONS HOSPITAL
REGIONS HOSPITAL OUTPATIENT PHARM
RELF EYE ASSOCIATES PA
RICE MEMORIAL HOSPITAL
RICE REGIONAL DENTAL CLINIC
RICE STREET CLINIC
RICHMOND AREA MEDICAL CLINIC
RIDGEVIEW CHANHASSEN CLINIC
RIDGEVIEW CLINICS ‐ WACONIA
RIDGEVIEW EXCELSIOR CLINIC
RIDGEVIEW HOWARD LAKE CLINIC
RIDGEVIEW MEDICAL CENTER
RIVERWAY CLINICS‐ANDOVER
RIVERWAY CLINICS‐ANOKA
RIVERWAY CLINICS‐ELK RIVER
RIVERWOOD AITKIN CLINIC
RIVERWOOD GARRISON CLINIC PHARMACY
RIVERWOOD HEALTHCARE CENTER
RIVERWOOD MCGREGOR CLINIC
ROSEVILLE MEDICAL CENTER
ROSEVILLE PODIATRY CLINIC
SAMS CLUB PHARMACY NO.10‐6320
SANFORD CLINIC LUVERNE
SAWTOOTH MOUNTAIN CLINIC
SCENIC RIVERS HEALTH SERVICES
SCENIC RIVERS HEALTH SERVICES
SETZER PHARMACY INC
SHERIDAN WOMEN AND CHILDREN'S
City
SHOREVIEW
ST PAUL
BEMIDJI
ST PAUL
NEW PRAGUE
EDEN PRAIRIE
BURNSVILLE
EDINA
INTL FALLS
INTL FALLS
CLOQUET
ST PAUL
HIBBING
RED WING
HASTINGS
ST PAUL
ST PAUL
DULUTH
WILLMAR
WILLMAR
ST PAUL
RICHMOND
CHANHASSEN
WACONIA
EXCELSIOR
HOWARD LAKE
WACONIA
ANDOVER
ANOKA
ELK RIVER
AITKIN
GARRISON
AITKIN
MCGREGOR
ROSEVILLE
ROSEVILLE
HERMANTOWN
LUVERNE
GRAND MARAIS
BIGFORK
FLOODWOOD
ROSEVILLE
MINNEAPOLIS
2010 Actual
$5.98
$1,523.32
$14,897.33
$8,117.89
$33,861.04
$262.74
$13,647.68
$3,645.09
$37,962.20
$2,443.31
$7,533.39
$24,109.54
$194.93
$25,360.41
$84,740.51
$4,432,302.22
$56,225.86
$1,061.61
$211,570.37
$2,930.69
$16,690.62
$209.38
$896.08
$886.22
$939.23
$491.92
$85,388.99
$2,462.99
$6,446.71
$3,688.20
$22,309.63
$1,095.60
$50,867.16
$2,460.54
$815.70
$38.86
$1,940.42
$3,491.83
$2,451.80
$3,554.40
$1,096.15
$28,580.58
$6,103.93
0.0000%
0.0026%
0.0256%
0.0139%
0.0581%
0.0005%
0.0234%
0.0063%
0.0652%
0.0042%
0.0129%
0.0414%
0.0003%
0.0435%
0.1455%
7.6112%
0.0966%
0.0018%
0.3633%
0.0050%
0.0287%
0.0004%
0.0015%
0.0015%
0.0016%
0.0008%
0.1466%
0.0042%
0.0111%
0.0063%
0.0383%
0.0019%
0.0873%
0.0042%
0.0014%
0.0001%
0.0033%
0.0060%
0.0042%
0.0061%
0.0019%
0.0491%
0.0105%
New Formula
Current Funding
0.0000%
0.0024%
0.0239%
0.0000%
0.0646%
0.0000%
0.0244%
0.0084%
0.0560%
0.0290%
0.0121%
0.0492%
0.0000%
0.0406%
0.1409%
7.4676%
0.0900%
0.0000%
0.3628%
0.0047%
0.0327%
0.0111%
0.0031%
0.0000%
0.0122%
0.0106%
0.1497%
0.0143%
0.0155%
0.0085%
0.0372%
0.0000%
0.1056%
0.0056%
0.0027%
0.0000%
0.0031%
0.0000%
0.0000%
0.0057%
0.0081%
0.0458%
0.0134%
Current Formula HHS Omnibus Funding
$1.19
$303.23
$2,965.39
$1,615.91
$6,740.22
$52.30
$2,716.64
$725.58
$7,556.57
$486.35
$1,499.56
$4,799.13
$38.80
$5,048.12
$16,868.04
$882,272.84
$11,192.05
$211.32
$42,114.18
$583.37
$3,322.36
$41.68
$178.37
$176.41
$186.96
$97.92
$16,997.12
$490.27
$1,283.25
$734.16
$4,440.85
$218.09
$10,125.37
$489.78
$162.37
$7.74
$386.25
$695.07
$488.04
$707.52
$218.19
$5,689.11
$1,215.02
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$0.00
$2,668.85
$0.00
$7,225.04
$0.00
$2,734.69
$0.00
$6,267.03
$3,242.11
$1,349.61
$5,501.24
$0.00
$4,543.31
$15,760.66
$835,407.72
$10,072.85
$0.00
$40,591.28
$0.00
$3,662.25
$1,242.70
$0.00
$0.00
$1,361.87
$1,189.03
$16,745.96
$1,600.09
$1,738.98
$0.00
$4,159.00
$0.00
$11,812.93
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,120.20
$1,499.11
MERC Estimate Site Name
SHOREVIEW ALLINA MEDICAL CLINIC
SISTER KENNY REHABILITATION ASSOC
SMDC MED CTR ‐ DULUTH CLINIC
SMDC MED CTR ‐ DULUTH CLINIC LAKESIDE
SMDC MED CTR ‐ DULUTH CLINIC WEST
SMDC MED CTR ‐ HERMANTOWN CLINIC
SMDC MEDICAL CENTER
SOUTH CENTRAL HUMAN RELATIONS CTR
SOUTH LAKE PEDIATRICS ‐ CHILDRENS WEST MINNETONKA
SOUTH LAKE PEDIATRICS EDEN PRAIRIE
SOUTH LAKE PEDIATRICS MAPLE GROVE
SOUTHDALE INTERNAL MED PA
SOUTHDALE PEDIATRIC ASSOCIATES
SOUTHDALE PEDIATRIC ASSOCIATES ‐ EDEN PRAIRIE
SOUTHDALE PEDIATRIC ASSOCIATES ‐ EDINA
SOUTHSIDE COMMUNITY CLINIC
SPECIALISTS IN GENERAL SURGERY
SPECIALISTS IN GENERAL SURGERY LTD
SPORTS AND ORTHOPAEDIC SPECIALISTS
SPRINGFIELD MEDICAL CENTER
ST CLOUD EAR NOSE AND THROAT
ST CLOUD HOSPITAL
ST CLOUD MEDICAL GROUP
ST CLOUD ORTHOPEDIC ASSOCIATES
ST CROIX ORTHOPAEDICS PA
ST ELIZABETHS MEDICAL CENTER
ST FRANCIS REGIONAL MEDICAL CENTER
ST GABRIELS HOSPITAL
ST JOSEPHS AREA HEALTH SERVICES
ST JOSEPHS AREA HEALTH SERVICES
ST JOSEPHS MEDICAL CENTER
ST LUKES CARDIOLOGY ASSOCIATES
ST LUKES HOME HEALTH SERVICES
ST LUKES HOSPITAL
ST LUKES INTERNAL MEDICINE ASSOC
ST LUKES PAVILION SURGICAL ASSOC
ST MARYS INNOVIS HEALTH CLINIC
ST MARYS MEDICAL CENTER
ST MARYS REGIONAL HEALTH CENTER
ST MICHAELS HOSPITAL
ST PAUL CARDIOLOGY PA
ST PAUL EYE CLINIC
ST PAUL EYE CLINIC PA ‐ DOWNTOWN
City
SHOREVIEW
ST PAUL
DULUTH
DULUTH
DULUTH
HERMANTOWN
DULUTH
OWATONNA
MINNETONKA
EDEN PRAIRIE
MAPLE GROVE
EDINA
BURNSVILLE
EDEN PRAIRIE
EDINA
MINNEAPOLIS
ROBBINSDALE
MAPLE GROVE
EDINA
SPRINGFIELD
ST CLOUD
ST CLOUD
ST CLOUD
ST CLOUD
STILLWATER
WABASHA
SHAKOPEE
LITTLE FALLS
PARK RAPIDS
PARK RAPIDS
BRAINERD
DULUTH
DULUTH
DULUTH
DULUTH
DULUTH
DETROIT LAKES
DULUTH
DETROIT LAKES
SAUK CENTRE
ST PAUL
WOODBURY
ST PAUL
2010 Actual
$2,586.99
$503.04
$261,759.05
$3,719.08
$7,431.34
$6,824.36
$210,109.50
$52,525.40
$1,026.54
$3,747.31
$2,509.89
$278.24
$143.49
$2,020.17
$687.51
$13,971.66
$662.64
$5,124.14
$2,020.85
$1,578.68
$11,935.13
$1,809,317.77
$21,467.26
$15,524.29
$8,645.94
$20,699.91
$159,857.75
$59,389.96
$75,419.37
$6.15
$222,727.07
$3,477.99
$1,398.66
$350,919.06
$3,947.72
$2,400.49
$12,645.80
$969,177.91
$107,236.27
$22,148.15
$3,397.96
$895.26
$4,912.13
0.0044%
0.0009%
0.4495%
0.0064%
0.0128%
0.0117%
0.3608%
0.0902%
0.0018%
0.0064%
0.0043%
0.0005%
0.0002%
0.0035%
0.0012%
0.0240%
0.0011%
0.0088%
0.0035%
0.0027%
0.0205%
3.1070%
0.0369%
0.0267%
0.0148%
0.0355%
0.2745%
0.1020%
0.1295%
0.0000%
0.3825%
0.0060%
0.0024%
0.6026%
0.0068%
0.0041%
0.0217%
1.6643%
0.1841%
0.0380%
0.0058%
0.0015%
0.0084%
New Formula
Current Funding
0.0041%
0.0029%
0.4707%
0.0149%
0.0259%
0.0306%
0.3657%
0.0894%
0.0030%
0.0098%
0.0051%
0.0000%
0.0000%
0.0049%
0.0000%
0.0000%
0.0000%
0.0134%
0.0072%
0.0060%
0.0212%
3.0194%
0.0663%
0.0280%
0.0000%
0.0435%
0.0000%
0.0951%
0.1234%
0.0000%
0.3412%
0.0000%
0.0022%
0.6918%
0.0217%
0.0038%
0.0268%
1.7049%
0.1120%
0.0355%
0.0070%
0.0000%
0.0094%
Current Formula HHS Omnibus Funding
$514.95
$100.13
$52,104.50
$740.30
$1,479.25
$1,358.42
$41,823.39
$10,455.45
$204.34
$745.92
$499.61
$55.39
$28.56
$402.13
$136.85
$2,781.13
$131.90
$1,019.99
$402.26
$314.24
$2,375.75
$360,154.12
$4,273.17
$3,090.19
$1,721.02
$4,120.42
$31,820.52
$11,821.88
$15,012.62
$1.22
$44,334.98
$692.31
$278.41
$69,852.27
$785.82
$477.83
$2,517.21
$192,919.91
$21,345.94
$4,408.71
$676.38
$178.21
$977.79
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$0.00
$52,659.63
$1,662.88
$2,895.76
$3,424.38
$40,908.98
$10,000.92
$0.00
$1,098.83
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,497.41
$0.00
$0.00
$2,369.94
$337,782.09
$7,415.08
$3,128.82
$0.00
$4,867.22
$0.00
$10,639.69
$13,801.07
$0.00
$38,171.93
$0.00
$0.00
$77,387.32
$2,422.32
$0.00
$2,995.56
$190,732.41
$12,534.07
$3,967.83
$0.00
$0.00
$1,048.50
MERC Estimate Site Name
ST PAUL HEART CLINIC PA
ST PAUL HEART CLINIC PA ‐ MAPLEWOOD OFFICE
ST PAUL INFECTIOUS DISEASE ASSOCS
ST PAUL RAMSEY CO PUB HEALTH
ST PAUL SURGEONS LTD
ST PAUL SURGEONS LTD
ST PETER CLINIC‐MAYO HLTH SYSTEM
ST PETER STREET INTERNAL MEDICINE
STAR CLINIC
STEVENS COMMUNITY MED CTR CLINIC
STILLWATER MEDICAL GROUP
SUMMIT ORTHOPEDICS LTD
SUPERIORHEALTH CENTER
SUPERIORHEALTH MEDICAL GROUP ‐ PROCTOR
SUPERIORHEALTH PHARMACY
SURGICAL CONSULTANTS
TARGET PHARMACY T‐0100
TARGET PHARMACY T‐0619
TARGET PHARMACY T‐0657
TARGET PHARMACY T‐0659
TARGET PHARMACY T‐0693
TARGET PHARMACY T‐1456
TARGET PHARMACY T‐2135
THE DOCTORS UPTOWN AMC
THRIFTY WHITE DRUG NO.734
TRIA ORTHOPAEDIC CENTER ASC LLC
TRUMM DRUG NO.1
UMP ‐ PHALEN VILLAGE CLINIC
UMP BETHESDA CLINIC
UMP BROADWAY FAMILY MEDICINE
UMP SMILEYS CLINIC
UNITED FAMILY MEDICINE
UNITED HEALTH CARE SERVICES DBA EVERCARE
UNITED HOSPITAL INC
UNITY HOSPITAL
UNIV OF MN SCHOOL OF DENTISTRY
UNIVERSITY MEDICAL CENTER ‐ MESABI
UNIVERSITY OF MINNESOTA DULUTH HLTH
UNIVERSITY OF MINNESOTA PHYSICIANS
UNIVERSITY OF MN MED CTR
UPTOWN DERMATOLOGY AND SKIN SPA PA
UROLOGY ASSOCIATES LTD
VADNAIS HEIGHTS FAMILY PHYSICIANS
City
ST PAUL
MAPLEWOOD
ST PAUL
ST PAUL
MAPLEWOOD
ST PAUL
ST PETER
ST PAUL
MINNEAPOLIS
MORRIS
STILLWATER
ST PAUL
DULUTH
PROCTOR
TWO HARBORS
EDINA
MINNETONKA
SHOREVIEW
BEMIDJI
BAXTER
BROOKLYN PARK
ROGERS
OAKDALE
MINNEAPOLIS
FERGUS FALLS
BLOOMINGTON
ALEXANDRIA
ST PAUL
ST PAUL
MINNEAPOLIS
MINNEAPOLIS
ST PAUL
MINNETONKA
ST PAUL
FRIDLEY
MINNEAPOLIS
HIBBING
DULUTH
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
EDINA
VADNAIS HEIGHTS
2010 Actual
$12,441.06
$6,221.46
$1,653.02
$12,331.06
$1,981.40
$2,695.97
$2,327.42
$666.31
$24,912.88
$6,447.93
$14,997.39
$29,076.90
$2,572.57
$47.64
$8,369.54
$1,426.83
$2,248.33
$4,041.97
$6,555.70
$8,151.02
$5,711.47
$1,677.28
$2,177.34
$2,428.28
$25,384.20
$1,925.26
$27,187.83
$10,978.87
$12,481.69
$16,583.76
$18,278.91
$62,928.82
$940.01
$1,804,156.09
$819,569.87
$14,364.09
$210,601.19
$7.71
$262,443.53
$5,599,767.92
$1,469.53
$4,858.13
$1,826.03
0.0214%
0.0107%
0.0028%
0.0212%
0.0034%
0.0046%
0.0040%
0.0011%
0.0428%
0.0111%
0.0258%
0.0499%
0.0044%
0.0001%
0.0144%
0.0025%
0.0039%
0.0069%
0.0113%
0.0140%
0.0098%
0.0029%
0.0037%
0.0042%
0.0436%
0.0033%
0.0467%
0.0189%
0.0214%
0.0285%
0.0314%
0.1081%
0.0016%
3.0981%
1.4074%
0.0247%
0.3616%
0.0000%
0.4507%
9.6160%
0.0025%
0.0083%
0.0031%
New Formula
Current Funding
0.0213%
0.0126%
0.0000%
0.0197%
0.0000%
0.0056%
0.0075%
0.0062%
0.0399%
0.0000%
0.0298%
0.0000%
0.0185%
0.0000%
0.0134%
0.0075%
0.0036%
0.0065%
0.0105%
0.0131%
0.0091%
0.0027%
0.0035%
0.0039%
0.0407%
0.0031%
0.0435%
0.0602%
0.0838%
0.0790%
0.0650%
0.1319%
0.0361%
2.9840%
1.3273%
0.0230%
0.3493%
0.0077%
0.4430%
9.9024%
0.0000%
0.0090%
0.0000%
Current Formula HHS Omnibus Funding
$2,476.46
$1,238.41
$329.04
$2,454.56
$394.41
$536.65
$463.29
$132.63
$4,959.04
$1,283.49
$2,985.31
$5,787.91
$512.08
$9.48
$1,666.00
$284.02
$447.54
$804.58
$1,304.95
$1,622.50
$1,136.90
$333.87
$433.41
$483.36
$5,052.86
$383.23
$5,411.88
$2,185.40
$2,484.54
$3,301.08
$3,638.51
$12,526.31
$187.11
$359,126.66
$163,139.65
$2,859.25
$41,921.26
$1.53
$52,240.75
$1,114,662.96
$292.52
$967.04
$363.48
HHS Omnibus Formula HHS Omnibus Funding
$2,388.15
$1,404.28
$0.00
$2,209.11
$0.00
$0.00
$0.00
$0.00
$4,463.13
$0.00
$3,333.53
$0.00
$2,071.66
$0.00
$1,499.40
$0.00
$0.00
$0.00
$1,174.45
$1,460.25
$1,023.21
$0.00
$0.00
$0.00
$4,547.57
$0.00
$4,870.69
$6,733.29
$9,372.81
$8,837.26
$7,274.63
$14,760.40
$4,038.93
$333,820.99
$148,486.30
$2,573.32
$39,073.39
$0.00
$49,553.38
$1,107,786.35
$0.00
$1,011.71
$0.00
MERC Estimate Site Name
VALLEY CREEK FAMILY PHYSICIANS
VALLEY FAMILY PRACTICE
VIRGINIA REGIONAL MED CTR PHARMACY
VIRGINIA REGIONAL MEDICAL CENTER
WADENA MEDICAL CENTER LTD
WALGREENS PHARMACY NO.00828
WALGREENS PHARMACY NO.01160
WALGREENS PHARMACY NO.01303
WALGREENS PHARMACY NO.01895
WALGREENS PHARMACY NO.02661
WALGREENS PHARMACY no.02784
WALGREENS PHARMACY no.03832
WALGREENS PHARMACY no.05413
WALGREENS PHARMACY no.06056
WALGREENS PHARMACY no.06730
WALGREENS PHARMACY no.10500
WALGREENS PHARMACY NO.11125
WALKER DENTAL CLINIC
WAL‐MART PHARMACY NO.10‐1696
WAL‐MART PHARMACY NO.10‐1929
WASECA MEDICAL CENTER‐MAYO HEALTH
WAYZATA CHILDREN'S CLINIC PA
WEST SIDE COMMUNITY HEALTH SERVICES
WEST ST PAUL ALLINA MEDICAL CLINIC
WEST SUBURBAN TEEN CLINIC
WESTERN OB/GYN LTD
WESTHEALTH INC
WINONA HEALTH PHYSICIAN CLINICS
WINONA STATE UNIV STUD HLTH SVC
WOMENS HEALTH CONSULTANTS PA
WOODBURY ALLINA MEDICAL CLINIC
WOODLAKE ALLINA MEDICAL CLINIC
WOODLAND CENTERS
City
GOLDEN VALLEY
CHASKA
VIRGINIA
VIRGINIA
WADENA
RICHFIELD
MINNEAPOLIS
MINNEAPOLIS
MINNEAPOLIS
APPLE VALLEY
DULUTH
BROOKLYN PARK
BLAINE
WOODBURY
HOPKINS
DULUTH
HIBBING
MINNEAPOLIS
FERGUS FALLS
CLOQUET
WASECA
MINNETONKA
ST PAUL
WEST ST PAUL
EXCELSIOR
WACONIA
PLYMOUTH
WINONA
WINONA
MINNEAPOLIS
WOODBURY
RICHFIELD
WILLMAR
2010 Actual
$1,497.89
0.0026%
$1,130.28
0.0019%
$3,898.51
0.0067%
$89,276.25
0.1533%
$419.03
0.0007%
$28,176.68
0.0484%
$38,582.81
0.0663%
$18,056.23
0.0310%
$51,293.62
0.0881%
$20,172.61
0.0346%
$44,942.07
0.0772%
$52,883.46
0.0908%
$17,817.42
0.0306%
$11,244.10
0.0193%
$8,692.46
0.0149%
$15,651.75
0.0269%
$10,289.74
0.0177%
$758.54
0.0013%
$9,924.55
0.0170%
$9,654.21
0.0166%
$1,754.46
0.0030%
$2,496.09
0.0043%
$48,335.26
0.0830%
$11,499.78
0.0197%
$11,277.26
0.0194%
$2,164.43
0.0037%
$4,106.50
0.0071%
$1.65
0.0000%
$927.35
0.0016%
$2,928.39
0.0050%
$15,074.28
0.0259%
$4,974.64
0.0085%
$35,999.38
0.0618%
$58,233,744.13 100.0000%
New Formula
Current Funding
Current Formula HHS Omnibus Funding
0.0024%
$298.16
0.0078%
$224.99
0.0062%
$776.02
0.0000%
$17,770.90
0.0000%
$83.41
0.0451%
$5,608.71
0.0618%
$7,680.11
0.0289%
$3,594.19
0.0821%
$10,210.26
0.0323%
$4,015.46
0.0560%
$8,945.95
0.0560%
$10,526.73
0.0285%
$3,546.65
0.0180%
$2,238.20
0.0139%
$1,730.28
0.0251%
$3,115.56
0.0165%
$2,048.23
0.0000%
$150.99
0.0159%
$1,975.53
0.0155%
$1,921.72
0.0064%
$349.24
0.0127%
$496.86
0.1078%
$9,621.39
0.0184%
$2,289.09
0.0212%
$2,244.80
0.0035%
$430.84
0.0079%
$817.42
0.0078%
$0.33
0.0069%
$184.59
0.0073%
$582.91
0.0298%
$3,000.61
0.0089%
$990.23
0.0732%
$7,165.86
100.0000%
$11,591,730.00
Redirect to Community/Mental Health Grant
HHS Omnibus Formula HHS Omnibus Funding
$0.00
$0.00
$0.00
$0.00
$0.00
$5,047.84
$6,912.10
$3,234.77
$9,189.24
$3,613.92
$6,267.03
$6,267.03
$3,191.99
$2,014.38
$1,557.25
$2,804.01
$1,843.40
$0.00
$1,777.98
$1,729.55
$0.00
$1,415.27
$12,054.19
$2,060.18
$2,367.97
$0.00
$0.00
$0.00
$0.00
$0.00
$3,337.92
$0.00
$8,187.54
$11,097,647.57
$494,082
$11,591,730