HRSA
Children's Health Program (CHP)

Forecast Details Report

                                    Budget Forecast                                                                                                               
                 Month     Actual          (Feb 10)                                                                                                                                                     
               JAN2006      4,429                                                                                                                                         
               FEB2006      4,453                                                                                                                                                                       
               MAR2006      4,506                                                                                                                                                                       
               APR2006      4,785                                                                                                                                                                       
               MAY2006      5,642                                                                                                                                                                       
               JUN2006      6,518                                                                                                                                                                       
               JUL2006      7,622                                                                                                                                                                       
               AUG2006      8,235                                                                                                                                                                       
               SEP2006      8,682                                                                                                                                                                       
               OCT2006      9,168                                                                                                                                                                       
               NOV2006      9,718                                                                                                                                                                       
               DEC2006     10,262                                                                                                                                                                       
               JAN2007     10,291                                                                                                                                                                       
               FEB2007     10,537                                                                                                                                                                       
               MAR2007     10,889                                                                                                                                                                       
               APR2007     11,070                                                                                                                                                                       
               MAY2007     11,172                                                                                                                                                                       
               JUN2007     13,876                                                                                                                                                                       
               JUL2007     19,710                                                                                                                                                                       
               AUG2007     20,727                                                                                                                                                                       
               SEP2007     21,493                                                                                                                                                                       
               OCT2007     22,242                                                                                                                                                                       
               NOV2007     22,804                                                                                                                                                                       
               DEC2007     23,341                                                                                                                                                                       
               JAN2008     23,999                                                                                                                                                                       
               FEB2008     24,574                                                                                                                                                                       
               MAR2008     25,203                                                                                                                                                                       
               APR2008     25,778                                                                                                                                                                       
               MAY2008     26,285                                                                                                                                                                       
               JUN2008     26,646                                                                                                                                                                       
               JUL2008     26,899                                                                                                                                                                       
               AUG2008     27,318                                                                                                                                                                       
               SEP2008     27,800                                                                                                                                                                       
               OCT2008     28,040                                                                                                                                                                       
               NOV2008     28,045                                                                                                                                                                       
               DEC2008     28,072                                                                                                                                                                       
               JAN2009     29,097                                                                                                                                                                       
               FEB2009     29,069                                                                                                                                                                       
               MAR2009     29,446                                                                                                                                                                       
               APR2009     25,739                                                                                                                                                                       
               MAY2009     25,750                                                                                                                                                                       
               JUN2009     25,864                                                                                                                                                                       
               JUL2009     25,891                                                                                                                                                                       
               AUG2009     26,033                                                                                                                                                                       
               SEP2009     26,253                                                                                                                                                                       
               OCT2009     26,372                                                                                                                                                                       
               NOV2009     26,357            26,473                                                                                                                                                     
               DEC2009     26,336            26,630                                                                                                                                                     
               JAN2010                       26,787                                                                                                                                                     
               FEB2010                       26,944                                                                                                                                                     
               MAR2010                       27,101                                                                                                                                                     
               APR2010                       27,258                                                                                                                                                     
               MAY2010                       27,416                                                                                                                                                     
               JUN2010                       27,573                                                                                                                                                     
               JUL2010                       27,730                                                                                                                                                     
               AUG2010                       27,887                                                                                                                                                     
               SEP2010                       28,044                                                                                                                                                     
               OCT2010                       28,201                                                                                                                                                     
               NOV2010                       28,358                                                                                                                                                     
               DEC2010                       28,515                                                                                                                                                     
               JAN2011                       28,672                                                                                                                                                     
               FEB2011                       28,829                                                                                                                                                     
               MAR2011                       28,986                                                                                                                                                     
               APR2011                       29,144                                                                                                                                                     
               MAY2011                       29,301                                                                                                                                                     
               JUN2011                       29,458

Notes:
  1. Source: HRSA Incurred Expense Report (IER)

Caseload Forecast Council                                                        Dave Bendemire      (360) 586-0306
(360) 586-0311 - FAX                                                                 dave.bendemire@cfc.wa.gov
Monitoring Report Update: 03/03/2010