Annex VIII : Trust Fund for the Montreal Protocol: 2000 and 2001 budgets
|w/m||2000 (US$)||w/m||2001 (US$)|
|10||PROJECT PERSONNEL COMPONENT|
|1101||Executive Secretary (D‑2) (shared with the Vienna
|1102||Deputy Executive Secretary (P‑5)||12||139,290||12||139,290|
|1103||Programme Officer (Law) (P‑5)||12||103,030||12||103,030|
|1104||Programme Officer (Science) (P‑5) (shared with VC)||6||88,730||6||88,730|
|1105||Administrative Officer (P‑4) (paid by UNEP)||0||0|
|1106||Programme Officer (Data Systems) (P‑3)*||0||51,210|
|1201||Assistance in data‑reporting, analysis and promotion of Implementation of the Protocol||51,210||20,000|
|1301||Administrative Assistant (G‑7)||6||10,230||6||10,230|
|1302||Personal Assistant (G‑6)||12||17,230||12||17,230|
|1303||Programme Assistant (G‑6) (paid by VC)||0||0|
|1304||Personal Assistant (G‑6)||6||9,153||6||9,153|
|1305||Programme Assistant (G‑6)||6||9,153||6||9,153|
|1306||Documents Clerk (G‑3)||12||8,610||12||8,610|
|1307||Data Assistant (G‑6)||12||18,296||12||18,296|
|1308||Programme Assistant (G‑6) (paid by UNEP)||0||0|
|1309||Logistics Assistant (G‑3) (paid by UNEP)||0||0|
|1321||Open‑ended Working Group Meetings||420,250||400,250|
|1322||Preparatory and Parties Meetings (shared with VC every three years, applies to 1999)||409,905||409,905|
|1323||Assessment Panel Meetings||73,226||73,226|
|1326||MP Informal Consultation Meetings||11,839||11,839|
|1600||Travel on Official Business|
|1601||Staff travel on official business||109,839||109,839|
|1602||Conference Services staff travel on official business||21,535||21,535|
|3300||Support for Participation|
|3301||Assessment Panel Meetings||565,770||565,770|
|3302||Preparatory and Parties Meetings||263,560||263,560|
|3303||Open‑ended Working Group Meetings||263,310||263,310|
|3306||Meetings for the promotion of the Protocol among non‑Parties||21,013||21,013|
|40||EQUIPMENT AND PREMISES COMPONENT|
|4100||Expendable Equipment (items under $1,500)|
|4101||Miscellaneous expendables (shared with VC)||21,669||21,669|
|4201||Personal computers and accessories||5,381||5,381|
|4203||Other office machines (server, fax, scanner, etc.)||6,068||6,068|
|4301||Rental of office premises (shared with VC)||32,297||32,297|
|5100||Operation and Maintenance of Equipment|
|5101||Maintenance of equipment and others (shared with VC)||12,915||12,915|
|5202||Reporting (Technical Assessment Panels)||32,298||32,298|
|5302||Freight charges (documents)||68,101||68,101|
|99||TOTAL DIRECT PROJECT COST||3,256,354||3,256,354|
|Programme support costs (13%)||423,325||423,325|
|GRAND TOTAL (inclusive of programme support costs)||3,679,679||3,679,679|
|Contribution from Reserve||0||675,000|
|Contribution from the Parties||3,679,679||3,004,679|
* The post of PO/Data Systems will be kept vacant until 12/7/2001, as a JPO is being funded by the Dutch Government form 13/7/1998 to 12/7/2001.
EXPLANATORY NOTES FOR THE PROPOSED 2001 BUDGET FOR THE TRUST FUND
FOR THE MONTREAL PROTOCOL
All figures are in United States dollars (US$).
Budget line comment
1100 and 1300 The classification of posts of the Secretariat by UNEP is governed by the regulations of the United Nations. The Meetings of the Parties sanction the number and type of posts and make financial provision for posts as classified when they make the budget decisions.
1106 The Government of the Netherlands is funding the post of Junior Programme Officer (Data Systems) from 13 July 1998 for a maximum duration of three years. Funds have been allocated for the post of Programme Officer (Data Systems) from mid-July 2001 onwards.
1201 Funds under this line can be transferred to line 1100 to create short-term professional posts if necessary.
1321-1326 Necessary funds may be transferred from the conference-servicing budget lines (1321-1326) should such services be required and rendered either by individual consultancies or corporate contracts. The total cost of organizing the meeting should not, however, exceed the amounts agreed in this budget.
The conference-servicing costs have been based on the following assumptions:
• 1321: One meeting of the Open-ended Working Group will be held each year during 2000 and 2001 in Nairobi or Geneva using six languages.
• 1322: The Meeting of the Parties and its preparatory meeting (OEWG) will be held in Nairobi in both years and in six languages. When meetings are not held in Nairobi, the incremental cost will be paid by the host Government.
• 1323: The Technology and Economic Assessment Panel has been allocated funds to cover the communication and other sundry costs related to the work of Panel members from developing countries and countries with economies in transition.
• 1324: Two Bureau meetings are scheduled for each of the years 2000 and 2001.
• 1325: Two Implementation Committee meetings, in English only, are assumed to take place in Nairobi.
• 1326: One informal consultation meeting a year, in English only, is assumed to take place in Nairobi.
3300 This item includes assistance to participants. No more than one person's travel costs are covered for each country and using the most appropriate economical fare and the United Nations per diem allowances.
3304 The participation costs for the two Bureau meetings are based on four participants from developing countries or countries with economies in transition in each meeting.
3305 The participation costs for the two Implementation Committee meetings are based on eight participants from developing countries or countries with economies in transition in each meeting. The already approved budgets for 1999 and 2000 have not been adjusted.
3306 Funds are required for assisting non-Parties to participate in the meetings of the Protocol for promoting awareness regarding the benefits of ratification of the Protocol.
4200 The Secretariat is constantly developing its electronic data processing systems in order to make the documentation of the Protocol and the Convention available electronically to the Parties. This development requires updating of the existing computer equipment, and procurement of necessary peripherals and software licenses.