The file's text, extracted by GovTribe without its formatting.
Budget Summary
| ATTACHMENT C-1 | |
| Budget Summary | |
| Program: | Food for Peace |
| Country of Operation: | |
| Implementing Organization: | |
| Fiscal Year: | 2025 |
| Agreement or Proposal Number: | Fxx-xxx-20xx/0xx-00 |
| Total Amount of Federal Funds Obligated | |
| Funding Source | |
| Funding Year | Commodity Cost | | | |
| Freight Cost | | | | |
| Administrative Costs | | | | |
| (cash portion) | Total Federal Funding Obligated | | | | |
| FFP | | | | |
| 2025 | $0.00 | $0.00 | $0.00 | $0.00 |
| | | | $1.00 | |
| Project Operating Budget | | | | |
| Expense Type | Monetization Proceeds (N/A to FFP) | FFP Funds | | |
| Cost Share | Total w/out Cost Share | Total w/Cost Share | | | |
| Administration | | | | | |
| Salaries/Personnel | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Benefits | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Travel | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Professional Services/Contractual | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Equipment | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Office | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Other | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Administration | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Activities | | | | | |
| Activity 1: Insert Description | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Activity 2: Insert Description | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Activity 3: Insert Description | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Activity 4: Insert Description | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| (Insert additional activities as needed) | | | | | |
| Total Activities | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Commodity and Food Purchases (N/A to FFP) | | | | | |
| Commodity Procurement (N/A to FFP) | | | | | |
| Food Vouchers (N/A to FFP) | | | | | |
| Cash Transfers (N/A to FFP) | | | | | |
| Total Commodity Procurement | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| ITSH | | | | | |
| Salaries | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Benefits | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Travel | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Internal Transportation | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Professional Services | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Warehouse | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Other | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total ITSH | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
Total Direct Costs $0.00 $0.00 $0.00 $0.00 $0.00
| Indirect Costs | | | |
| ICR on Administration | $0.00 | $0.00 | $0.00 |
| ICR on Activities | $0.00 | $0.00 | $0.00 |
| ICR on Commodity and Food Purchases (N/A to FFP) | | | |
| ICR on ITSH | $0.00 | $0.00 | $0.00 |
| Total Indirect Costs | $0.00 | $0.00 | $0.00 |
Anticipated Program Income $0.00
Grand Total Costs $0.00 $0.00 $0.00 $0.00 $0.00
Total Amount of Federal Award (Total Federal Funds Obligated Plus Cost Share): $0.00
| a1 | a2 | a3 | a4 |
| s | 47994 | 500700 | $41,248.00 | 383000 |
| b | 20661 | 215551 | $17,757.00 | 163281 |
| ps | 60000 | 70200 | $750,000.00 | 1000 |
| s | 18323 | 2000 | $2,000.00 | 35100 |
| o | 76303 | | $70,200.00 | 485000 |
| t | 35100 | | | |
| o | 50417 | 273566 | | |
| CS | | 5000 | | |
| 308798 | 1067017 | 881205 | 1067381 |
Detailed Budget
| The Detailed Budget tab must aggregate like costs into single line items wherever possible. FAS should be able to evaluate the total cost to the program for any given expense item. The total Direct Costs and Indirect Costs in this tab should match the Budget Summary. | | | | | | | | | | | | | | | | | | | | | | | | | |
| Item | Type of Unit | Year 1 | | | | Year 2 | | | | Year 3 | | | | Year 4 | | | | Year 5 | | | | Total | | | |
| | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | | | Chart of Accounts | |
| Direct Costs | | | | | | | | | | | | | | | | | | | | | | | Line# | Account | Account Name |
| Salaries | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 180 | 50-01-2-020 | DIR-USN (Expat) Labor |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Expatriate Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| CCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 186 | 50-01-5-050 | DIR-CCN Labor |
| Total Local Salary Cost | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| HQ Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 178 | 50-01-1-010 | DIR-HQ Labor |
| Total HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Fringe | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 194 | 50-03-0-020 | DIR-Allocated USN Fringe |
| CCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 197 | 50-03-0-050 | DIR-CCN Fringe |
| HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 193 | 50-03-0-010 | DIR-Allocated HQ Fringe |
| Total: Fringe Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Allowances | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 202 | 50-04-8-003 | DIR-COLA |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Allowances | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | 287 | 51-04-2-050 | DIR-Int Travel Other |
| International Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Local Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Vehicle Fuel and Rentals | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Per Diem | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Commodity transport | | | | | | | | | | | | | | | | | | | | | | | | | |
| Dispatch | MT | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Retrival | MT | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Internal Transportation | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Professional Services | | | | | | | | | | | | | | | | | | | | | | | | | |
| Support Services | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Call Forward Fees | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Special Studies | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 670 | 61-01-1-003 | DIR_Sub-AW (No Fee) |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Professional Services/Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Warehouse | | | | | | | | | | | | | | | | | | | | | | | | | |
| Warehouse Rent | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Pallets | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Fire Extingusher | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Cleaning Supplies | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Laptops | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Repackaging | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Protective Clothing | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Warehouse Equipment | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | 297 | 51-05-1-002 | DIR-Office Equipment |
| Subtotal: Warehouse | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Equipment (>$10000/unit) | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert additional line or sub-line item) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 298 | 51-05-1-003 | DIR-Furniture |
| Subtotal: Equipment | $0 | $0 | $0 | $0 | $0 | $0 |
| Office | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal: Office | $0 | $0 | $0 | $0 | $0 | $0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Supplies | | | | | | | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Subtotal: Supplies | $0 | $0 | $0 | $0 | $0 | $0 | | | |
| Other Direct Cost | | | | | | | | | |
| Maintenance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Training | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Insurance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Sub-recipient | | | | | | | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Grants | | | | | | | 316 | 51-08-1-001 | DIR-Office Rent |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Subtotal: Other Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 250 | 51-02-2-008 | DIR-Security |
| | | | | | | 317 | 51-08-1-002 | DIR-Office Make Ready |
| Subtotal Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 318 | 51-08-1-003 | DIR-Office Maintenance |
| Indirect Costs | | | | | | |
| ICR on Administration | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on Activities | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on ITSH | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Indirect Cost | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost) $0 $0 $0 $0 $0 $0
| Cost Share | | | | | | |
| Cost Share Element | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Cost Share | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost+ Cost Share) $0 $0 $0 $0 $0 $0
Anticipated Program Income (for reference - incorporated into above costs) $0 $0 $0 $0 $0 $0
Admin
| Item | Type of Unit | Year 1 | | | | Year 2 | | | | Year 3 | | | | Year 4 | | | | Year 5 | | | | Total | | | |
| | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | | | Chart of Accounts | |
| Direct Costs | | | | | | | | | | | | | | | | | | | | | | | Line# | Account | Account Name |
| Salaries | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 180 | 50-01-2-020 | DIR-USN (Expat) Labor |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Expatriate Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| CCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 186 | 50-01-5-050 | DIR-CCN Labor |
| Total Local Salary Cost | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| HQ Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 178 | 50-01-1-010 | DIR-HQ Labor |
| Total HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Fringe | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 194 | 50-03-0-020 | DIR-Allocated USN Fringe |
| CCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 197 | 50-03-0-050 | DIR-CCN Fringe |
| HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 193 | 50-03-0-010 | DIR-Allocated HQ Fringe |
| Total: Fringe Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Allowances | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 202 | 50-04-8-003 | DIR-COLA |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Allowances | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | 287 | 51-04-2-050 | DIR-Int Travel Other |
| International Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Local Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Vehicle Fuel and Rentals | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Per Diem | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Professional Services | | | | | | | | | | | | | | | | | | | | | | | | | |
| Support Services | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Call Forward Fees | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Special Studies | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 670 | 61-01-1-003 | DIR_Sub-AW (No Fee) |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Professional Services/Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Equipment (>$10000/unit) | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert additional line or sub-line item) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 298 | 51-05-1-003 | DIR-Furniture |
| Subtotal: Equipment | $0 | $0 | $0 | $0 | $0 | $0 |
| Office | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal: Office | $0 | $0 | $0 | $0 | $0 | $0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Supplies | | | | | | | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Subtotal: Supplies | $0 | $0 | $0 | $0 | $0 | $0 | | | |
| Other Direct Cost | | | | | | | | | |
| Maintenance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Training | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Insurance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Sub-recipient | | | | | | | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Grants | | | | | | | 316 | 51-08-1-001 | DIR-Office Rent |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Subtotal: Other Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 250 | 51-02-2-008 | DIR-Security |
| | | | | | | 317 | 51-08-1-002 | DIR-Office Make Ready |
| Subtotal Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 318 | 51-08-1-003 | DIR-Office Maintenance |
| Indirect Costs | | | | | | |
| ICR on Administration | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on Activities | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on ITSH | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Indirect Cost | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost) $0 $0 $0 $0 $0 $0
| Cost Share | | | | | | |
| Cost Share Element | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Cost Share | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost+ Cost Share) $0 $0 $0 $0 $0 $0
Anticipated Program Income (for reference - incorporated into above costs) $0 $0 $0 $0 $0 $0
Activity n
| Item | Type of Unit | Year 1 | | | | Year 2 | | | | Year 3 | | | | Year 4 | | | | Year 5 | | | | Total | | | |
| | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | | | Chart of Accounts | |
| Direct Costs | | | | | | | | | | | | | | | | | | | | | | | Line# | Account | Account Name |
| Salaries | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 180 | 50-01-2-020 | DIR-USN (Expat) Labor |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Expatriate Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| CCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 186 | 50-01-5-050 | DIR-CCN Labor |
| Total Local Salary Cost | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| HQ Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 178 | 50-01-1-010 | DIR-HQ Labor |
| Total HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Fringe | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 194 | 50-03-0-020 | DIR-Allocated USN Fringe |
| CCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 197 | 50-03-0-050 | DIR-CCN Fringe |
| HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 193 | 50-03-0-010 | DIR-Allocated HQ Fringe |
| Total: Fringe Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Allowances | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 202 | 50-04-8-003 | DIR-COLA |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Allowances | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | 287 | 51-04-2-050 | DIR-Int Travel Other |
| International Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Local Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Vehicle Fuel and Rentals | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Per Diem | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Professional Services | | | | | | | | | | | | | | | | | | | | | | | | | |
| Support Services | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Call Forward Fees | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Special Studies | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 670 | 61-01-1-003 | DIR_Sub-AW (No Fee) |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Professional Services/Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Equipment (>$10000/unit) | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert additional line or sub-line item) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 298 | 51-05-1-003 | DIR-Furniture |
| Subtotal: Equipment | $0 | $0 | $0 | $0 | $0 | $0 |
| Office | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal: Office | $0 | $0 | $0 | $0 | $0 | $0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Supplies | | | | | | | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Subtotal: Supplies | $0 | $0 | $0 | $0 | $0 | $0 | | | |
| Other Direct Cost | | | | | | | | | |
| Maintenance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Training | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Insurance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Sub-recipient | | | | | | | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Grants | | | | | | | 316 | 51-08-1-001 | DIR-Office Rent |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Subtotal: Other Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 250 | 51-02-2-008 | DIR-Security |
| | | | | | | 317 | 51-08-1-002 | DIR-Office Make Ready |
| Subtotal Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 318 | 51-08-1-003 | DIR-Office Maintenance |
| Indirect Costs | | | | | | |
| ICR on Administration | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on Activities | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on ITSH | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Indirect Cost | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost) $0 $0 $0 $0 $0 $0
| Cost Share | | | | | | |
| Cost Share Element | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Cost Share | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost+ Cost Share) $0 $0 $0 $0 $0 $0
Anticipated Program Income (for reference - incorporated into above costs) $0 $0 $0 $0 $0 $0
ITSH
| Item | Type of Unit | Year 1 | | | | Year 2 | | | | Year 3 | | | | Year 4 | | | | Year 5 | | | | Total | | | |
| | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | Cost | Quantity | Percent Allocated | Total | | | Chart of Accounts | |
| Direct Costs | | | | | | | | | | | | | | | | | | | | | | | Line# | Account | Account Name |
| Salaries | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 180 | 50-01-2-020 | DIR-USN (Expat) Labor |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Expatriate Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| CCN Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 186 | 50-01-5-050 | DIR-CCN Labor |
| Total Local Salary Cost | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| HQ Staff | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 178 | 50-01-1-010 | DIR-HQ Labor |
| Total HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Salaries & Wages | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Fringe | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 194 | 50-03-0-020 | DIR-Allocated USN Fringe |
| CCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 197 | 50-03-0-050 | DIR-CCN Fringe |
| HQ Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 193 | 50-03-0-010 | DIR-Allocated HQ Fringe |
| Total: Fringe Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Allowances | | | | | | | | | | | | | | | | | | | | | | | | | |
| USN/TCN Staff | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 202 | 50-04-8-003 | DIR-COLA |
| (Insert each staff) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Total: Allowances | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Subtotal: Benefits | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | 287 | 51-04-2-050 | DIR-Int Travel Other |
| International Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Local Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Vehicle Fuel and Rentals | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Per Diem | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Travel | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Commodity transport | | | | | | | | | | | | | | | | | | | | | | | | | |
| Dispatch | MT | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Retrival | MT | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Internal Transportation | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Professional Services | | | | | | | | | | | | | | | | | | | | | | | | | |
| Offloading and Onloading | MT | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Test and Inspection | Shipment | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Fumigation | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Security at Warehouse | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Security System Contract | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | 670 | 61-01-1-003 | DIR_Sub-AW (No Fee) |
| Contractual | | | | | | | | | | | | | | | | | | | | | | | | | |
| Call Forward Fees | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subtotal: Professional Services/Contractual | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Warehouse | | | | | | | | | | | | | | | | | | | | | | | | | |
| Warehouse Rent | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Pallets | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Fire Extingusher | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Cleaning Supplies | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Laptops | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Repackaging | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Protective Clothing | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| Warehouse Equipment | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | | | |
| (Insert additional line or sub-line item) | | | | | | | | | | | | | | | | | | | | | | | 297 | 51-05-1-002 | DIR-Office Equipment |
| Subtotal: Warehouse | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $0 | | | |
| Supplies | | | | | | | | | | | | | | | | | | | | | | | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| (Insert additional line or sub-line item) | | | | | $0 | | | | $0 | | | | $0 | | | | $0 | | | | $0 | $ - 0 | 236 | 51-02-1-001 | DIR-Prof. Serv Labor |
| Subtotal: Supplies | $0 | $0 | $0 | $0 | $0 | $0 | | | |
| Other Direct Cost | | | | | | | | | |
| Maintenance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Training | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Insurance | | | | | | | | | |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Sub-recipient | | | | | | | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| [name] | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Grants | | | | | | | 316 | 51-08-1-001 | DIR-Office Rent |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 | | | |
| Subtotal: Other Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 250 | 51-02-2-008 | DIR-Security |
| | | | | | | 317 | 51-08-1-002 | DIR-Office Make Ready |
| Subtotal Direct Cost | $0 | $0 | $0 | $0 | $0 | $0 | 318 | 51-08-1-003 | DIR-Office Maintenance |
| Indirect Costs | | | | | | |
| ICR on Administration | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on Activities | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| ICR on ITSH | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Indirect Cost | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost) $0 $0 $0 $0 $0 $0
| Cost Share | | | | | | |
| Cost Share Element | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| (Insert additional line or sub-line item) | $0 | $0 | $0 | $0 | $0 | $ - 0 |
| Subtotal Cost Share | $0 | $0 | $0 | $0 | $0 | $0 |
Total Estimated Cost (Direct Cost + Indirect Cost+ Cost Share) $0 $0 $0 $0 $0 $0
Anticipated Program Income (for reference - incorporated into above costs) $0 $0 $0 $0 $0 $0