| 
								       																																								Hibiscus  Children's  Center,  Inc.
<br />    																																											Crisis  Nursery
<br />     										Florida   Unemployment  -  	projected4
<br />       								27    employees  x  $7, 000  x  UCT-6  rate     										112    "%      														467.00  												0.00 							5,341 . 00
<br />       																																		a      					s
<br />    																																																																						1       11  	Ile
<br />  																																																																													I   Oil
<br />   																																																				11       1,   																			lx�eeeele  ,
<br />     															I
<br />   										P       S	lbl1� 	fS     `�N     									,  ;      Grass     Inriu    l     r � 		#Ioi;  o  	alarjrwn  Propos@d																		cif Gr ass  ltnnual l
<br />     																									Mem.
<br />   										Pos'eritith   Ta  	! lo 	�f�    									�qen       				h    							a    																	�.
<br />    										.,C    		r  	#       xFk    �'t    	ey°     �  								zt£       	'y						'    rL	'   d       								r       	rr      				r   	``f   					v`5   			s    Regrl@Ste(t�t«.
<br />Iltj
<br />  																																			t      	/  	ti'      				P  					`41 				�r    n y     					rez
<br />  																																																															�
<br />       										icnp6     Face@  		©lid      o yl�f0     rs    									70  QOOsDO			"   r     	n       										3
<br /> 																			, W ..      			,.     									.,     ,    .   : � , � ,								Ile,      			I      	I'll00      ?JO 	�     _ .		�  .    , ,,,.,  �   			�w   			III
<br /> 																																																																			All
<br /> 																																																																										. .
<br />  										Program   Manager/40   Hours    											30, 900.00    													30,900.00  										51000.00      							16. 18%
<br />  										Family  Advocate/40   Hours  												20 , 600.00   													2000.00  										2 ,360 .00      							11  .46%
<br />  										Family  Advocate/40   Hours  												23, 690.00   													23 ,690.00   										9,214.00     							38 . 89%
<br /> 										Program   Director/40   Hours												39, 140.00    													11 ,742.00    																						0 . 00%
<br /> 										Administrative  Assistant/40   Hours     								21J84.421      													2, 118.00    																						0. 00%
<br /> 										Child   Care  Supervisor/40   Hours     									22oO66, 721  													13 ,240.00    																						0. 00%
<br />										Child   Care   Supervisor/40   Hours     									20, 524. 19    													10,262.00    																						0.00%
<br />										Child   Care  Worker/40   Hours   											17, 674.80    													10,605.00  										2,236 . 96      							12.66%
<br />										Child   Care  Worker/40   Hours  											22, 645. 17    													13,587.00    																						0.00%
<br />										Child   Care  Worker/40   Hours  											16, 068.00														81837.00    																						0.000/(
<br />       									Child   Care  Worker/40   Hours   											16,025. 15														81333.00    																						0.000/C
<br />       									Child   Care  Worker/40   Hours   											16, 389 .36														89268.00    																						0. 00%
<br />       									Child   Care   Supervisor/40   Hours     									191281  .60														9,641 .000 .00%
<br /> 																																																																												#DIV/0!
<br /> 																																																																												#DIV/0!
<br />																																																																												#DIV/0!
<br />																																																																												#DIV/0!
<br />																																																																												#DIV/0!
<br />																																																																												#DIV/0!
<br />																																																																												#DIV/0!
<br />     									Remaining   positions   throughout  the  agency     		1  ,672,061  .59
<br />  																	Total  Salaries      								$ 1 ,958,251 .00												$ 171  ,823. 00    									$ 18,810.960 .96%
<br />   									FRINE  		+�ET 	� 	�i�   �.   												r   											4
<br />    									N     		/    y�y+   	�s r ✓y'�			o-r 		_    								Ile, 	'y   			S  		y    	1-dre" .  rz    					el
<br />   																																																y6       		kIlen  rte`   	?kE       ren   		.  1  			r      s							r	i
<br />      										liY�t�@/   		eCi       	�UttJfS   						f   	FlI@       y    	H     r 							iY,													h   								KiIII    Jr- %,4a   	h			#
<br />																p      																Jr  																																											Ile
<br />     																																														Pension     				3      			�c>/11rI;r				`er's      	U#O#Woym@     �#ctal Fr1ng@s Fund@r
<br />      																																	Sp@CICIatth Ing`   ,       															F
<br />   									�Olu/lltn =�G  fl�l(y�  irtrDfil�it1e  2�  !0  2y     						�    	�,�      								�      	%)    								C� m   					�,,`  				i
<br />											tt'  h  						3      dam' 							a   	r      	rZ   	Bud    				v  	>f  r  < 	9g      	/t     			x  		k    �` 	,;  		to      j�enS       ''    iCt       Qfr��@ 	> 	?` 			p@
<br />  	�
<br />  									Pnsitfan   Txf#   	Z       alrvr   ;  																																						yre
<br />   																																				``      			, 6  		e    								r  	<    				�  e�    	e  	7  		a     				e       	`�
<br />  																																																																														Ile  liee  		le .
<br />       																									IIIe
<br />  									I     I       lipte;   C   st3 Jltana9ga      46    irs      											5,Ob0  b    		.   . $BA,     p      		10b.�Q    . .   .    	5©O,AI  '
<br />   																																																													300  0�	Ile 		2J0 Y70 							1,587 50
<br />  									Program   Manager/40   Hours    												5,000.00       		382. 50   																																		382 . 5
<br />  									Family  Advocate/40   Hours 													21360.00			180, 54   																																		180
<br /> 									Family  Advocate/40   Hours 													91214 .00       		704 . 87   																																		704  8
<br /> 									Program   Director/40   Hours       														0.00				0. 00    																																			0.0
<br />									Administrative  Assistant/40   Hours     											0. 001      			0. 00    																																			0.0
<br /> 																																																																																		01
<br />									Child   Care  Supervisor/40   Hours    												0.001      			0. 00    																																			0.0
<br /> 																																																																																		01
<br />									Child   Care  Supervisor/40   Hours    												0.001      			0. 00    																																			0.00
<br />									Child   Care  Worker/40   Hours  												2,236 . 96			171•, 13   																																		171 . 1
<br />       								Child   Care  Worker/40   Hours  														0. 00				0. 00    																																			0 . 0
<br />       								Child   Care  Worker/40   Hours  														0. 001      			0. 00    																																			0 . 00
<br />       								Child   Care  Worker/40   Hours  														0. 001      			0. 00    																																			0 . 0
<br />       								Child   Care  Worker/40   Hours  														0 . 001      			0. 00    																																			0 . 0
<br />      								Child   Care  Supervisor/40   Hours    												0 . 00				0. 00    																																			0. 0
<br />      								0    																											0 . 001      			0. 00    																																			0. 00
<br />      								0    																											0. 001      			0. 001 																																			0. 00
<br />     								0    																											0.001      			0.00    																																			0.0
<br />     								0    																											0.001      			0.00    																																			0. 0
<br />     								0    																											0. 001      			0.00    																																			0. 0
<br />    								0    																											0.00				0.00    																																			0.0
<br />    								0    																											0.00				0.00    																																			0.00
<br />     																																																							MOME
<br />       									Total  Funder  Request  Fringe  Benefits				$ 18t8lo . 961   	$ 1 ,439. 04    		__$0.001  			$0.00     				$0. 00    				$0.00     						$ 19439. 04
<br />   										5/15/2003
<br />      																																																																												15
<br />
								 |