| Budget item | Description | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | |
| 1010101 | Coordination team | 14600 | 14600 | 14600 | 14600 | 14600 | 14600 | 14600 | 14600 | 116800 |
| 1010201 | Assistant 1 | 450 | 450 | 150 | 150 | 150 | 150 | 150 | 150 | 1800 |
| 1010202 | Assistant 2 | 450 | 450 | 150 | 150 | 150 | 150 | 150 | 150 | 1800 |
| 1010203 | Local translator | 450 | 450 | 150 | 150 | 150 | 150 | 150 | 150 | 1800 |
| 1010204 | Guard 1 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010205 | Guard 2 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010206 | Guard 3 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010207 | Guard 4 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010208 | Guard 5 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010209 | Guard 6 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010210 | Driver 1 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010211 | Driver 2 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010212 | Driver 3 | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010213 | Gardener | 400 | 400 | 150 | 150 | 150 | 150 | 150 | 150 | 1700 |
| 1010214 | Supervisor NGO | 4500 | 4500 | 4500 | 4500 | 4500 | 4500 | 4500 | 4500 | 36000 |
| 1030201 | Prodiemhygiene | 5850 | 5850 | 0 | 0 | 0 | 0 | 0 | 0 | 11700 |
| 1030202 | Prodiemworkshops | 5850 | 5850 | 5850 | 5850 | 0 | 0 | 0 | 0 | 23400 |
| 1030203 | Prodiemgypsum | 0 | 0 | 0 | 0 | 5850 | 5850 | 5850 | 5850 | 23400 |
| 20101 | Travel Consultant1 | 2500 | 2500 | 2500 | 2500 | 0 | 2500 | 0 | 2500 | 15000 |
| 20102 | Travel Consultant2 | 3000 | 3000 | 0 | 0 | 0 | 0 | 0 | 0 | 6000 |
| 20103 | Travel Consultant3 | 2250 | 2250 | 2250 | 2250 | 0 | 0 | 0 | 0 | 9000 |
| 20104 | Travel Consultant4 | 0 | 0 | 0 | 0 | 2500 | 2500 | 2500 | 2500 | 10000 |
| 273700 | ||||||||||