The file's text, extracted by GovTribe without its formatting.
Budget Instructions
| I. Overview |
| ▪ Provide a complete Program Budget and Program Budget Narrative for the twelve (12) month contract period. Complete the budget documents using the format and instructions below. If more than twelve months is being requested, provide a Program Budget and Program Budget Narrative for each additional twelve month period. |
| ▪ Itemized Program Budget must include enough detail so that it is understood how each line item cost supports the work of the funded program. |
| ▪ For the Program Budget Narrative, provide a clear and concise explanation of how all budget figures (line items) were derived, and a justification of expenses including how each cost supports the program’s activities. For example, an explanation of who the subcontractor is, dollar amount for that subcontractor and why the subcontractor is being used, or if office supplies are listed, what the supplies consist of, what they are being used for, and the dollar amount proposed. |
| ▪ The Program Budget and Program Budget Narrative must match and all items shall be listed in the same order. If a Cost Allocation Plan is required, it must also match the Program Budget and Program Budget Narrative. |
| · Round all amounts to the nearest dollar. |
| · Verify that all math computations are correct. |
| II. Program Budget Template Instructions |
| ▪ Only enter data in the shaded light yellow cells. |
| ▪ The template has formulas built-in for certain cells; do not enter data nor change the formulas for these cells. |
| ▪ Only enter whole numbers. |
| III. Program Budget Narrative Instructions |
| ▪ Ensure all information is complete. |
| ▪ Information typed into cells will need to be expanded to ensure all information is visible when printed. |
| ▪ Only enter whole numbers, ensuring that the amounts match the Program Budget. |
If unable to access the Program Budget and/or Program Budget Narrative, contact your Procurement Contracting Officer
&"Arial,Bold"First 5 Commission of San Diego Program Budget Overview and Instructions
Program Budget Yr1
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Summary Page |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| LINE ITEM | | Cost | TOTAL PROPOSED BUDGET |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| 18 | | | $ - 0 |
| 19 | | | $ - 0 |
| 20 | | | $ - 0 |
| 21 | | | $ - 0 |
| 22 | | | $ - 0 |
| Subtotal Personnel | | $ - 0 | $ - 0 |
| Fringe Benefits | $ - 0 | $ - 0 |
| Total Personnel and Fringe Benefits | | $ - 0 | $ - 0 |
| B. | SERVICES AND SUPPLIES | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| Subtotal Services and Supplies | | $ - 0 | $ - 0 |
| C. | SUBCONTRACTS/CONSULTANTS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| Subtotal Subcontracts/Consultants | | $ - 0 | $ - 0 |
| D. | PAYMENTS FOR PARTICIPANTS | | |
| 1 | Permanent Rental Assistance | | $ - 0 |
| 2 | Temporary Rental Assistance | | $ - 0 |
| 3 | Flex Funding - Other/Prevention Services | | $ - 0 |
| Subtotal Payments for Participants | | $ - 0 | $ - 0 |
| E. | Overhead | | |
| Overhead - Rate 10% | $ - 0 | $ - 0 |
| TOTAL BUDGET | | $ - 0 | $ - 0 |
| Approved By: | |
| Signatory Title: | Approver Signature: |
| COR Name: | |
| COR Title: | COR Signature |
5/19/2023 &A
Budget Narrative Yr1
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Narrative |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | 0 | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | 0 |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| Line Item: | A.1 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.2 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.3 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.4 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.5 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.6 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.7 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.8 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.9 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.10 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.11 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.12 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.13 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.14 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.15 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.16 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.17 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.18 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.19 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.20 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.21 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.22 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| A. | Subtotal Personnel | Total Amount | $ - 0 |
Fringe Benefits Total Amount $ - 0
A. TOTAL PERSONNEL AND FRINGE BENEFITS Total Amount $ - 0
| B. | SERVICES AND SUPPLIES | | |
| Line Item: | B.1 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.4 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.5 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.6 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.7 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.8 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.9 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.10 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.11 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.12 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.13 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.14 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.15 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.16 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.17 | Total Amount | $ - 0 |
| Description: | | | |
B. TOTAL SERVICES AND SUPPLIES Total Amount $ - 0
| C. | SUBCONTRACTS/CONSULTANTS | | |
| Line Item: | C. 1 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 2 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 3 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 4 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 5 | Total Amount | $ - 0 |
| Service Description: | | | |
C. TOTAL SUBCONTRACTS/CONSULTANTS Total Amount $ - 0
| D. | PAYMENTS FOR PARTICIPANTS | | |
| Line Item: | B.1 Permanent Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 Temporary Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 Flex Funding - Other/Prevention Services | Total Amount | $ - 0 |
| Description: | | | |
D. TOTAL PAYMENTS FOR PARTICIPANTS Total Amount $ - 0
| E. | OVERHEAD | | |
| Description: | | Total Amount | $ - 0 |
| A. | TOTAL PERSONNEL AND FRINGE BENEFITS | $ - 0 |
| B. | TOTAL SERVICES AND SUPPLIES | $ - 0 |
| C. | TOTAL SUBCONTRACTS/CONSULTANTS | $ - 0 |
| D. | TOTAL PAYMENTS FOR PARTICIPANTS | $ - 0 |
| E. | OVERHEAD | $ - 0 |
| TOTAL BUDGET | $ - 0 |
5/19/2023 &A &P of &N
Program Budget Yr2
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Summary Page |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| LINE ITEM | | Cost | TOTAL PROPOSED BUDGET |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| 18 | | | $ - 0 |
| 19 | | | $ - 0 |
| 20 | | | $ - 0 |
| 21 | | | $ - 0 |
| 22 | | | $ - 0 |
| Subtotal Personnel | | $ - 0 | $ - 0 |
| Fringe Benefits | $ - 0 | $ - 0 |
| Total Personnel and Fringe Benefits | | $ - 0 | $ - 0 |
| B. | SERVICES AND SUPPLIES | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| Subtotal Services and Supplies | | $ - 0 | $ - 0 |
| C. | SUBCONTRACTS/CONSULTANTS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| Subtotal Subcontracts/Consultants | | $ - 0 | $ - 0 |
| D. | PAYMENTS FOR PARTICIPANTS | | |
| 1 | Permanent Rental Assistance | $ - 0 | $ - 0 |
| 2 | Temporary Rental Assistance | $ - 0 | $ - 0 |
| 3 | Flex Funding - Other/Prevention Services | $ - 0 | $ - 0 |
| Subtotal Payments for Participants | | $ - 0 | $ - 0 |
| E. | Overhead | | |
| Overhead - Rate 10% | $ - 0 | $ - 0 |
| TOTAL BUDGET | | $ - 0 | $ - 0 |
| Approved By: | |
| Signatory Title: | Approver Signature: |
| COR Name: | |
| COR Title: | COR Signature |
5/19/2023 &A
Budget Narrative Yr2
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Narrative |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | 0 | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | 0 |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| Line Item: | A.1 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.2 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.3 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.4 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.5 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.6 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.7 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.8 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.9 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.10 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.11 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.12 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.13 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.14 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.15 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.16 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.17 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.18 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.19 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.20 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.21 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.22 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| A. | Subtotal Personnel | Total Amount | $ - 0 |
Fringe Benefits Total Amount $ - 0
A. TOTAL PERSONNEL AND FRINGE BENEFITS Total Amount $ - 0
| B. | SERVICES AND SUPPLIES | | |
| Line Item: | B.1 | Total Amount | $ - 0 |
| Description: | Direct Program-related office and field supplies | | |
| Line Item: | B.2 | Total Amount | $ - 0 |
| Description: | Annual Service Costs | | |
| Line Item: | B.3 | Total Amount | $ - 0 |
| Description: | Annual Software Subscriptions | | |
| Line Item: | B.4 | Total Amount | $ - 0 |
| Description: | Program data cloud services and hosting services on secured servers | | |
| Line Item: | B.5 | Total Amount | $ - 0 |
| Description: | Quarterly Subscription Costs | | |
| Line Item: | B.6 | Total Amount | $ - 0 |
| Description: | Staff travel for participant meetings at current IRS rate per mile. | | |
| Line Item: | B.7 | Total Amount | $ - 0 |
| Description: | Applied to Modified Total Direct Costs (MTDC) per 2 CFR Section 200.414(f) | | |
| Line Item: | B.8 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.9 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.10 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.11 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.12 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.13 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.14 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.15 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.16 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.17 | Total Amount | $ - 0 |
| Description: | | | |
B. TOTAL SERVICES AND SUPPLIES Total Amount $ - 0
| C. | SUBCONTRACTS/CONSULTANTS | | |
| Line Item: | C. 1 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 2 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 3 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 4 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 5 | Total Amount | $ - 0 |
| Service Description: | | | |
C. TOTAL SUBCONTRACTS/CONSULTANTS Total Amount $ - 0
| D. | PAYMENTS FOR PARTICIPANTS | | |
| Line Item: | B.1 Permanent Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 Temporary Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 Flex Funding - Other/Prevention Services | Total Amount | $ - 0 |
| Description: | | | |
D. TOTAL PAYMENTS FOR PARTICIPANTS Total Amount $ - 0
| E. | OVERHEAD | | |
| Description: | | Total Amount | $ - 0 |
| A. | TOTAL PERSONNEL AND FRINGE BENEFITS | $ - 0 |
| B. | TOTAL SERVICES AND SUPPLIES | $ - 0 |
| C. | TOTAL SUBCONTRACTS/CONSULTANTS | $ - 0 |
| D. | TOTAL PAYMENTS FOR PARTICIPANTS | $ - 0 |
| E. | OVERHEAD | $ - 0 |
| TOTAL BUDGET | $ - 0 |
5/19/2023 &A &P of &N
Program Budget Yr3
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Summary Page |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| LINE ITEM | | Cost | TOTAL PROPOSED BUDGET |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| 18 | | | $ - 0 |
| 19 | | | $ - 0 |
| 20 | | | $ - 0 |
| 21 | | | $ - 0 |
| 22 | | | $ - 0 |
| Subtotal Personnel | | $ - 0 | $ - 0 |
| Fringe Benefits | $ - 0 | $ - 0 |
| Total Personnel and Fringe Benefits | | $ - 0 | $ - 0 |
| B. | SERVICES AND SUPPLIES | | |
| 1 | | $ - 0 | $ - 0 |
| 2 | | $ - 0 | $ - 0 |
| 3 | | $ - 0 | $ - 0 |
| 4 | | $ - 0 | $ - 0 |
| 5 | | $ - 0 | $ - 0 |
| 6 | | $ - 0 | $ - 0 |
| 7 | | $ - 0 | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| Subtotal Services and Supplies | | $ - 0 | $ - 0 |
| C. | SUBCONTRACTS/CONSULTANTS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| Subtotal Subcontracts/Consultants | | $ - 0 | $ - 0 |
| D. | PAYMENTS FOR PARTICIPANTS | | |
| 1 | Permanent Rental Assistance | $ - 0 | $ - 0 |
| 2 | Temporary Rental Assistance | $ - 0 | $ - 0 |
| 3 | Flex Funding - Other/Prevention Services | $ - 0 | $ - 0 |
| Subtotal Payments for Participants | | $ - 0 | $ - 0 |
| E. | Overhead | | |
| Overhead - Rate 10% | $ - 0 | $ - 0 |
| TOTAL BUDGET | | $ - 0 | $ - 0 |
| Approved By: | |
| Signatory Title: | Approver Signature: |
| COR Name: | |
| COR Title: | COR Signature |
5/19/2023 &A
Budget Narrative Yr3
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Narrative |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | 0 | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| Line Item: | A.1 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.2 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.3 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.4 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.5 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.6 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.7 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.8 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.9 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.10 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.11 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.12 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.13 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.14 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.15 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.16 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.17 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.18 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.19 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.20 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.21 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.22 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| A. | Subtotal Personnel | Total Amount | $ - 0 |
Fringe Benefits Total Amount $ - 0
A. TOTAL PERSONNEL AND FRINGE BENEFITS Total Amount $ - 0
| B. | SERVICES AND SUPPLIES | | |
| Line Item: | B.1 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.4 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.5 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.6 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.7 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.8 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.9 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.10 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.11 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.12 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.13 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.14 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.15 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.16 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.17 | Total Amount | $ - 0 |
| Description: | | | |
B. TOTAL SERVICES AND SUPPLIES Total Amount $ - 0
| C. | SUBCONTRACTS/CONSULTANTS | | |
| Line Item: | C. 1 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 2 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 3 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 4 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 5 | Total Amount | $ - 0 |
| Service Description: | | | |
C. TOTAL SUBCONTRACTS/CONSULTANTS Total Amount $ - 0
| D. | PAYMENTS FOR PARTICIPANTS | | |
| Line Item: | B.1 Permanent Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 Temporary Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 Flex Funding - Other/Prevention Services | Total Amount | $ - 0 |
| Description: | | | |
D. TOTAL PAYMENTS FOR PARTICIPANTS Total Amount $ - 0
| E. | OVERHEAD | | |
| Description: | | Total Amount | $ - 0 |
| A. | TOTAL PERSONNEL AND FRINGE BENEFITS | $ - 0 |
| B. | TOTAL SERVICES AND SUPPLIES | $ - 0 |
| C. | TOTAL SUBCONTRACTS/CONSULTANTS | $ - 0 |
| D. | TOTAL PAYMENTS FOR PARTICIPANTS | $ - 0 |
| E. | OVERHEAD | $ - 0 |
| TOTAL BUDGET | $ - 0 |
5/19/2023 &A &P of &N
Program Budget Yr4
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Summary Page |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| LINE ITEM | | Cost | TOTAL PROPOSED BUDGET |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| 18 | | | $ - 0 |
| 19 | | | $ - 0 |
| 20 | | | $ - 0 |
| 21 | | | $ - 0 |
| 22 | | | $ - 0 |
| Subtotal Personnel | | $ - 0 | $ - 0 |
| Fringe Benefits | $ - 0 | $ - 0 |
| Total Personnel and Fringe Benefits | | $ - 0 | $ - 0 |
| B. | SERVICES AND SUPPLIES | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| Subtotal Services and Supplies | | $ - 0 | $ - 0 |
| C. | SUBCONTRACTS/CONSULTANTS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| Subtotal Subcontracts/Consultants | | $ - 0 | $ - 0 |
| D. | PAYMENTS FOR PARTICIPANTS | | |
| 1 | Permanent Rental Assistance | $ - 0 | $ - 0 |
| 2 | Temporary Rental Assistance | $ - 0 | $ - 0 |
| 3 | Flex Funding - Other/Prevention Services | $ - 0 | $ - 0 |
| Subtotal Payments for Participants | | $ - 0 | $ - 0 |
| E. | Overhead | | |
| Overhead - Rate 10% | $ - 0 | $ - 0 |
| TOTAL BUDGET | | $ - 0 | $ - 0 |
| Approved By: | |
| Signatory Title: | Approver Signature: |
| COR Name: | |
| COR Title: | COR Signature |
5/19/2023 &A
Budget Narrative Yr4
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Narrative |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| Line Item: | A.1 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.2 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.3 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.4 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.5 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.6 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.7 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.8 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.9 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.10 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.11 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.12 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.13 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.14 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.15 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.16 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.17 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.18 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.19 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.20 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.21 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.22 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| A. | Subtotal Personnel | Total Amount | $ - 0 |
Fringe Benefits Total Amount $ - 0
A. TOTAL PERSONNEL AND FRINGE BENEFITS Total Amount $ - 0
| B. | SERVICES AND SUPPLIES | | |
| Line Item: | B.1 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.4 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.5 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.6 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.7 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.8 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.9 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.10 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.11 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.12 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.13 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.14 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.15 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.16 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.17 | Total Amount | $ - 0 |
| Description: | | | |
B. TOTAL SERVICES AND SUPPLIES Total Amount $ - 0
| C. | SUBCONTRACTS/CONSULTANTS | | |
| Line Item: | C. 1 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 2 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 3 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 4 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 5 | Total Amount | $ - 0 |
| Service Description: | | | |
C. TOTAL SUBCONTRACTS/CONSULTANTS Total Amount $ - 0
| D. | PAYMENTS FOR PARTICIPANTS | | |
| Line Item: | B.1 Permanent Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 Temporary Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 Flex Funding - Other/Prevention Services | Total Amount | $ - 0 |
| Description: | | | |
D. TOTAL PAYMENTS FOR PARTICIPANTS Total Amount $ - 0
| E. | OVERHEAD | | |
| Description: | | Total Amount | $ - 0 |
| A. | TOTAL PERSONNEL AND FRINGE BENEFITS | $ - 0 |
| B. | TOTAL SERVICES AND SUPPLIES | $ - 0 |
| C. | TOTAL SUBCONTRACTS/CONSULTANTS | $ - 0 |
| D. | TOTAL PAYMENTS FOR PARTICIPANTS | $ - 0 |
| E. | OVERHEAD | $ - 0 |
| TOTAL BUDGET | $ - 0 |
5/19/2023 &A &P of &N
Program Budget Yr5
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Summary Page |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | |
| LINE ITEM | | Cost | TOTAL PROPOSED BUDGET |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| 18 | | | $ - 0 |
| 19 | | | $ - 0 |
| 20 | | | $ - 0 |
| 21 | | | $ - 0 |
| 22 | | | $ - 0 |
| Subtotal Personnel | | $ - 0 | $ - 0 |
| Fringe Benefits | $ - 0 | $ - 0 |
| Total Personnel and Fringe Benefits | | $ - 0 | $ - 0 |
| B. | SERVICES AND SUPPLIES | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| 6 | | | $ - 0 |
| 7 | | | $ - 0 |
| 8 | | | $ - 0 |
| 9 | | | $ - 0 |
| 10 | | | $ - 0 |
| 11 | | | $ - 0 |
| 12 | | | $ - 0 |
| 13 | | | $ - 0 |
| 14 | | | $ - 0 |
| 15 | | | $ - 0 |
| 16 | | | $ - 0 |
| 17 | | | $ - 0 |
| Subtotal Services and Supplies | | $ - 0 | $ - 0 |
| C. | SUBCONTRACTS/CONSULTANTS | | |
| 1 | | | $ - 0 |
| 2 | | | $ - 0 |
| 3 | | | $ - 0 |
| 4 | | | $ - 0 |
| 5 | | | $ - 0 |
| Subtotal Subcontracts/Consultants | | $ - 0 | $ - 0 |
| D. | PAYMENTS FOR PARTICIPANTS | | |
| 1 | Permanent Rental Assistance | $ - 0 | $ - 0 |
| 2 | Temporary Rental Assistance | $ - 0 | $ - 0 |
| 3 | Flex Funding - Other/Prevention Services | $ - 0 | $ - 0 |
| Subtotal Payments for Participants | | $ - 0 | $ - 0 |
| E. | Overhead | | |
| Overhead - Rate 10% | $ - 0 | $ - 0 |
| TOTAL BUDGET | | $ - 0 | $ - 0 |
| Approved By: | |
| Signatory Title: | Approver Signature: |
| COR Name: | |
| COR Title: | COR Signature |
5/19/2023 &A
Budget Narrative Yr5
| Health and Human Services - County of San Diego |
| Exhibit C - Contract Budget - Budget Narrative |
| This budget will remain in effect through the entire contract term unless amended or revised through a Budget Adjustment. |
| Contractor: | 0 | Program: | COMMUNITY CARE COORDINATION (C3) STRONG |
| Contract #: | TBD | Contract Term: | 0 |
| A. | PERSONNEL AND FRINGE BENEFITS | | |
| Line Item: | A.1 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.2 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.3 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.4 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.5 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.6 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.7 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.8 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.9 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.10 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.11 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.12 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.13 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.14 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.15 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.16 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.17 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.18 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.19 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.20 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.21 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| Line Item: | A.22 | Total Amount | $ - 0 |
| Name: | | | |
| Description: | | | |
| A. | Subtotal Personnel | Total Amount | $ - 0 |
Fringe Benefits Total Amount $ - 0
A. TOTAL PERSONNEL AND FRINGE BENEFITS Total Amount $ - 0
| B. | SERVICES AND SUPPLIES | | |
| Line Item: | B.1 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.4 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.5 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.6 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.7 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.8 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.9 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.10 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.11 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.12 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.13 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.14 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.15 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.16 | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.17 | Total Amount | $ - 0 |
| Description: | | | |
B. TOTAL SERVICES AND SUPPLIES Total Amount $ - 0
| C. | SUBCONTRACTS/CONSULTANTS | | |
| Line Item: | C. 1 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 2 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 3 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 4 | Total Amount | $ - 0 |
| Service Description: | | | |
| Line Item: | C. 5 | Total Amount | $ - 0 |
| Service Description: | | | |
C. TOTAL SUBCONTRACTS/CONSULTANTS Total Amount $ - 0
| D. | PAYMENTS FOR PARTICIPANTS | | |
| Line Item: | B.1 Permanent Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.2 Temporary Rental Assistance | Total Amount | $ - 0 |
| Description: | | | |
| Line Item: | B.3 Flex Funding - Other/Prevention Services | Total Amount | $ - 0 |
| Description: | | | |
D. TOTAL PAYMENTS FOR PARTICIPANTS Total Amount $ - 0
| E. | OVERHEAD | | |
| Description: | | Total Amount | $ - 0 |
| A. | TOTAL PERSONNEL AND FRINGE BENEFITS | $ - 0 |
| B. | TOTAL SERVICES AND SUPPLIES | $ - 0 |
| C. | TOTAL SUBCONTRACTS/CONSULTANTS | $ - 0 |
| D. | TOTAL PAYMENTS FOR PARTICIPANTS | $ - 0 |
| E. | OVERHEAD | $ - 0 |
| TOTAL BUDGET | $ - 0 |
5/19/2023 &A &P of &N image1.png