Skip to main content

Annex VIII: Trust Fund for the Montreal Protocol: 2000 and 2001 budgets

        w/m 2000 (US$) w/m 2001 (US$)
               
10 PROJECT PERSONNEL COMPONENT        
  1100 Project personnel        
    1101 Executive Secretary (D‑2) (shared with the Vienna

Convention, VC)

6 102,270 6 102,270
    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
  1199 Sub‑total   433,320   484,530
  1200 Consultants        
    1201 Assistance in data‑reporting, analysis and promotion of Implementation of the Protocol 51,210   20,000
  1299 Sub‑total   51,210   20,000
  1300 Administrative Support        
    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
    1320 Temporary Assistance   6,458   6,458
    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
    1324 Bureau Meetings   44,147   44,147
    1325 Committee Meetings   29,069   29,069
    1326 MP Informal Consultation Meetings   11,839   11,839
  1399 Sub‑total   1,067,566   1,047,566
  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
  1699 Sub‑total   131,374   131,374
1999 COMPONENT TOTAL   1,683,470   1,683,470
30 MEETING/PARTICIPATION COMPONENT        
  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
    3304 Bureau Meetings   32,298   32,298
    3305 Committee Meetings   64,605   64,605
    3306 Meetings for the promotion of the Protocol among non‑Parties 21,013   21,013
  3399 Sub‑total   1,210,556   1,210,556
3999 COMPONENT TOTAL   1,210,556   1,210,556
40 EQUIPMENT AND PREMISES COMPONENT        
  4100 Expendable Equipment (items under $1,500)        
    4101 Miscellaneous expendables (shared with VC)   21,669   21,669
  4199 Sub‑total   21,669   21,669
  4200 Non‑Expendable Equipment        
    4201 Personal computers and accessories   5,381   5,381
    4202 Portable computers   3,229   3,229
    4203 Other office machines (server, fax, scanner, etc.) 6,068   6,068
  4299 Sub‑total   14,678   14,678
  4300 Premises        
    4301 Rental of office premises (shared with VC)   32,297   32,297
  4399 Sub‑total   32,297   32,297
4999 COMPONENT TOTAL   68,644   68,644
50 MISCELLANEOUS COMPONENT        
  5100 Operation and Maintenance of Equipment        
    5101 Maintenance of equipment and others (shared with VC) 12,915   12,915
  5199 Sub‑total   12,915   12,915
  5200 Reporting Costs        
    5201 Reporting   64,606   64,606
    5202 Reporting (Technical Assessment Panels)   32,298   32,298
  5299 Sub‑total   96,904   96,904
  5300 Sundry        
    5301 Communications   80,760   80,760
    5302 Freight charges (documents)   68,101   68,101
    5303 Training   10,506   10,506
    5304 Others   5,115   5,115
  5399 Sub‑total   164,482   164,482
  5400 Hospitality        
    5401 Hospitality   19,383   19,383
  5499 Sub‑total   19,383   19,383
5999 COMPONENT TOTAL   293,684   293,684
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

General:

 

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.