HRSA
Other Medical Services

Forecast Details Report

                                    Budget Forecast                                                                                                               
                 Month     Actual          (Feb 10)                                                                                                                                                     
               JUL2001     12,270                                                                                                                                         
               AUG2001     12,128                                                                                                                                                                       
               SEP2001     11,911                                                                                                                                                                       
               OCT2001     12,065                                                                                                                                                                       
               NOV2001     11,795                                                                                                                                                                       
               DEC2001     11,841                                                                                                                                                                       
               JAN2002     12,061                                                                                                                                                                       
               FEB2002     12,048                                                                                                                                                                       
               MAR2002     12,155                                                                                                                                                                       
               APR2002     11,703                                                                                                                                                                       
               MAY2002     11,090                                                                                                                                                                       
               JUN2002     10,459                                                                                                                                                                       
               JUL2002     10,041                                                                                                                                                                       
               AUG2002      9,948                                                                                                                                                                       
               SEP2002      9,792                                                                                                                                                                       
               OCT2002     10,052                                                                                                                                                                       
               NOV2002     10,012                                                                                                                                                                       
               DEC2002     10,016                                                                                                                                                                       
               JAN2003      9,996                                                                                                                                                                       
               FEB2003     10,116                                                                                                                                                                       
               MAR2003     10,402                                                                                                                                                                       
               APR2003     10,534                                                                                                                                                                       
               MAY2003     10,597                                                                                                                                                                       
               JUN2003     10,524                                                                                                                                                                       
               JUL2003     10,595                                                                                                                                                                       
               AUG2003     10,589                                                                                                                                                                       
               SEP2003     10,673                                                                                                                                                                       
               OCT2003     11,229                                                                                                                                                                       
               NOV2003     11,073                                                                                                                                                                       
               DEC2003     11,351                                                                                                                                                                       
               JAN2004     11,412                                                                                                                                                                       
               FEB2004     11,751                                                                                                                                                                       
               MAR2004     12,435                                                                                                                                                                       
               APR2004     12,804                                                                                                                                                                       
               MAY2004     12,860                                                                                                                                                                       
               JUN2004     13,040                                                                                                                                                                       
               JUL2004     13,117                                                                                                                                                                       
               AUG2004     13,289                                                                                                                                                                       
               SEP2004     13,494                                                                                                                                                                       
               OCT2004     13,562                                                                                                                                                                       
               NOV2004     13,677                                                                                                                                                                       
               DEC2004     13,906                                                                                                                                                                       
               JAN2005     14,071                                                                                                                                                                       
               FEB2005     14,359                                                                                                                                                                       
               MAR2005     14,855                                                                                                                                                                       
               APR2005     14,863                                                                                                                                                                       
               MAY2005     15,007                                                                                                                                                                       
               JUN2005     15,112                                                                                                                                                                       
               JUL2005     14,835                                                                                                                                                                       
               AUG2005     14,949                                                                                                                                                                       
               SEP2005     15,176                                                                                                                                                                       
               OCT2005     15,293                                                                                                                                                                       
               NOV2005     15,475                                                                                                                                                                       
               DEC2005     15,773                                                                                                                                                                       
               JAN2006     16,138                                                                                                                                                                       
               FEB2006     16,240                                                                                                                                                                       
               MAR2006     16,843                                                                                                                                                                       
               APR2006     16,921                                                                                                                                                                       
               MAY2006     17,096                                                                                                                                                                       
               JUN2006     16,975                                                                                                                                                                       
               JUL2006     16,621                                                                                                                                                                       
               AUG2006     16,875                                                                                                                                                                       
               SEP2006     16,691                                                                                                                                                                       
               OCT2006     16,873                                                                                                                                                                       
               NOV2006     16,844                                                                                                                                                                       
               DEC2006     16,908                                                                                                                                                                       
               JAN2007     17,121                                                                                                                                                                       
               FEB2007     17,235                                                                                                                                                                       
               MAR2007     17,579                                                                                                                                                                       
               APR2007     17,414                                                                                                                                                                       
               MAY2007     17,520                                                                                                                                                                       
               JUN2007     17,430                                                                                                                                                                       
               JUL2007     17,276                                                                                                                                                                       
               AUG2007     17,337                                                                                                                                                                       
               SEP2007     17,177                                                                                                                                                                       
               OCT2007     17,600                                                                                                                                                                       
               NOV2007     17,606                                                                                                                                                                       
               DEC2007     17,542                                                                                                                                                                       
               JAN2008     17,842                                                                                                                                                                       
               FEB2008     18,016                                                                                                                                                                       
               MAR2008     18,281                                                                                                                                                                       
               APR2008     18,513                                                                                                                                                                       
               MAY2008     18,682                                                                                                                                                                       
               JUN2008     18,730                                                                                                                                                                       
               JUL2008     18,999                                                                                                                                                                       
               AUG2008     19,042                                                                                                                                                                       
               SEP2008     19,192                                                                                                                                                                       
               OCT2008     19,735                                                                                                                                                                       
               NOV2008     19,702                                                                                                                                                                       
               DEC2008     19,867                                                                                                                                                                       
               JAN2009     19,735                                                                                                                                                                       
               FEB2009     19,764                                                                                                                                                                       
               MAR2009     20,270                                                                                                                                                                       
               APR2009     20,523                                                                                                                                                                       
               MAY2009     20,485                                                                                                                                                                       
               JUN2009     20,653                                                                                                                                                                       
               JUL2009     20,658                                                                                                                                                                       
               AUG2009     20,553                                                                                                                                                                       
               SEP2009     20,676                                                                                                                                                                       
               OCT2009     20,999                                                                                                                                                                       
               NOV2009     21,005            20,833                                                                                                                                                     
               DEC2009     21,242            20,928                                                                                                                                                     
               JAN2010                       21,137                                                                                                                                                     
               FEB2010                       21,325                                                                                                                                                     
               MAR2010                       21,646                                                                                                                                                     
               APR2010                       21,711                                                                                                                                                     
               MAY2010                       21,822                                                                                                                                                     
               JUN2010                       21,812                                                                                                                                                     
               JUL2010                       21,759                                                                                                                                                     
               AUG2010                       21,803                                                                                                                                                     
               SEP2010                       21,884                                                                                                                                                     
               OCT2010                       21,917                                                                                                                                                     
               NOV2010                       22,201                                                                                                                                                     
               DEC2010                       22,291                                                                                                                                                     
               JAN2011                       22,361                                                                                                                                                     
               FEB2011                       22,501                                                                                                                                                     
               MAR2011                       22,821                                                                                                                                                     
               APR2011                       22,824                                                                                                                                                     
               MAY2011                       23,013                                                                                                                                                     
               JUN2011                       23,053

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