Annex I: Trust fund for the Vienna Convention for the protection of the ozone layer: approved 2011 and 2012 and proposed 2013 and 2014 budgets (in United States dollars)
w/m | 2011 | w/m | 2012 | w/m | 2013 | w/m | 2014 | ||||
10 | Project personnel component | ||||||||||
1100 | Project personnel | ||||||||||
1101 | Executive Secretary (D-2) (shared with the Montreal Protocol (MP)) | 6 | 142 811 | 6 | 142 811 | 6 | 142 811 | 6 | 142 811 | ||
1104 | Scientific Affairs Officer (P-5) (shared with MP) | 6 | 106 925 | 6 | 106 925 | 6 | 106 925 | 6 | 106 925 | ||
1105 | Administrative Officer (P-5) (paid by UNEP) | 0 | 0 | 0 | 0 | ||||||
1107 | Programme Officer (Communication and Information) (P-3) | 12 | 132 306 | 12 | 140 306 | 12 | 144 515 | 12 | 148 850 | ||
1199 | Subtotal | 382 042 | 390 042 | 394 251 | 398 586 | ||||||
1300 | Administrative support | ||||||||||
1301 | Administrative Assistant (G-7) (Shared with MP) | 6 | 23 220 | 6 | 23 917 | 6 | 24 635 | 6 | 25 374 | ||
1303 | Programme Assistant (G-6) | 12 | 25 488 | 25 488 | 25 488 | 25 488 | |||||
1304 | Programme Assistant (G-6) (shared with MP) | 6 | 19 931 | 6 | 20 529 | 6 | 21 145 | 6 | 21 779 | ||
1305 | Information Assistant (G-6) (Shared with MP) | 6 | 18 482 | 6 | 19 036 | 6 | 19 607 | 6 | 20 195 | ||
1310 | Bilingual Senior Secretary (G-6) | 12 | 25 367 | 12 | 25 367 | 12 | 25 367 | 12 | 25 367 | ||
1322 | Preparatory and parties meeting (shared with MP every 3 years, it applies to 2011 and 2014) | 210 000 | 0 | 0 | 210 000 | ||||||
1324 | Meetings of the Bureau | 20 000 | 0 | 0 | 20 000 | ||||||
1326 | Promotion of activities for the protection of the Ozone Layer | 10 000 | 10 000 | 10 000 | 10 000 | ||||||
1327 | Meeting of the Ozone Research Managers | 34 027 | 0 | 0 | 35 728 | ||||||
1399 | Subtotal | 386 515 | 124 337 | 126 241 | 393 932 | ||||||
1600 | Travel on official business | ||||||||||
1601 | Staff travel on official business | 30 000 | 30 000 | 30 000 | 30 000 | ||||||
1699 | Subtotal | 30 000 | 30 000 | 30 000 | 30 000 | ||||||
1999 | Component total | 798 557 | 544 379 | 550 493 | 822 518 | ||||||
3300 | Participation costs of developing countries | ||||||||||
3302 | Preparatory and parties meetings | 0 | 0 | 0 | 0 | ||||||
3304 | Bureau meetings | 20 000 | 0 | 0 | 20 000 | ||||||
3307 | Meeting of Ozone Research Managers | 175 000 | 0 | 0 | 175 000 | ||||||
3399 | Subtotal | 195 000 | 0 | 0 | 195 000 | ||||||
3999 | Component total | 195 000 | 0 | 0 | 195 000 | ||||||
40 | Equipment and premises component | ||||||||||
4100 | Expendable equipment (items under $1 500) | ||||||||||
4101 | Miscellaneous expendables (shared with MP) | 9 000 | 8 000 | 8 000 | 8 000 | ||||||
4199 | Subtotal | 9 000 | 8 000 | 8 000 | 8 000 | ||||||
4200 | Non-expendable equipment | ||||||||||
4201 | Personal computers and accessories | 0 | 0 | 5 000 | 0 | ||||||
4202 | Portable computers | 5 000 | 5 000 | 5 000 | 0 | ||||||
4203 | Other office equipment (server, fax, scanner, furniture, etc.) | 5 000 | 5 000 | 5 000 | 5 000 | ||||||
4204 | Photocopiers | 0 | 0 | 0 | 0 | ||||||
4205 | Paperless equipment and peripherals | 0 | 5 000 | 5 000 | 5 000 | ||||||
4299 | Subtotal | 10 000 | 15 000 | 20 000 | 10 000 | ||||||
4300 | Premises | ||||||||||
4301 | Rental of office premises (shared with MP) | 17 500 | 17 500 | 17 500 | 17 500 | ||||||
4399 | Subtotal | 17 500 | 17 500 | 17 500 | 17 500 | ||||||
4999 | Component total | 36 500 | 40 500 | 45 500 | 35 500 | ||||||
50 | Miscellaneous component | ||||||||||
5100 | Operation and maintenance of equipment | ||||||||||
5101 | Maintenance of equipment and other (shared with MP) | 10 000 | 7 500 | 7 500 | 7 500 | ||||||
5199 | Subtotal | 10 000 | 7 500 | 7 500 | 7 500 | ||||||
5200 | Reporting costs | ||||||||||
5201 | Reporting | 7 500 | 7 500 | 7 500 | 7 500 | ||||||
5202 | Reporting (Ozone Research Managers meeting report) | 15 000 | 0 | 0 | 15 000 | ||||||
5299 | Subtotal | 22 500 | 7 500 | 7 500 | 22 500 | ||||||
5300 | Sundry | ||||||||||
5301 | Communications | 25 000 | 20 000 | 20 000 | 20 000 | ||||||
5302 | Freight charges (documents) | 20 000 | 15 000 | 15 000 | 15 000 | ||||||
5304 | Others (Ozone layer protection public awareness campaign) | 5 000 | 5 000 | 5 000 | 5 000 | ||||||
5399 | Subtotal | 50 000 | 40 000 | 40 000 | 40 000 | ||||||
5400 | Hospitality | ||||||||||
5401 | Hospitality | 10 000 | 0 | 0 | 10 000 | ||||||
5499 | Subtotal | 10 000 | 0 | 0 | 10 000 | ||||||
5999 | Component total | 92 500 | 55 000 | 55 000 | 80 000 | ||||||
99 | Total direct project cost | 1 122 557 | 639 879 | 650 993 | 1 133 018 | ||||||
Programme support costs (13%) | 145 932 | 83 184 | 84 629 | 147 292 | |||||||
Grand total (inclusive of programme | 1 268 489 | 723 063 | 735 622 | 1 280 311 | |||||||
support costs) | |||||||||||
Drawdown from Trust Fund balance* | 665 489 | 120 063 | 132 622 | 677 311 | |||||||
Contribution to be paid by the parties | 603 000 | 603 000 | 603 000 | 603 000 |
Explanatory notes for the approved 2012, 2013 and 2014 budgets of the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer
Budget line | Comment |
Personnel component
1101, 1104 and 1107 1105 |
Indicative Professional salary costs applicable to the relevant duty stations have been used for the budget proposals. Where information on actual staff costs is available, however, the figures have been adjusted accordingly. Unspent commitments normally revert to the Vienna Convention Trust Fund.
The post of Administrative Officer continues to be paid from the 13 per cent programme support costs based on actual expenditures. |
Administrative support/personnel
1301–1310 |
Standard General Service salary costs applicable to the Nairobi duty station have been used for the budget proposals. |
Administrative support/conference services
1322, 1324, 1326, 1327 |
Necessary funds may be transferred from the conference servicing budget lines should such services be required to be rendered, either by individual consultancies or under corporate contracts.
The current conference servicing costs have been based on the following reasons and assumptions: 1322: The conferencing costs of the ninth and tenth meetings of the Conference of the Parties to the Vienna Convention are being shared with the Twenty-Third and Twenty‑Sixth Meetings of the Parties to the Montreal Protocol as the meetings will be held jointly in 2011 and 2014; 1324: Two Bureau meetings are scheduled for 2011 and 2014. The first meeting in the year is to be held back to back with the Ozone Research Managers’ meeting and the second, back to back with the meeting of the Conference of the Parties. The meetings have provision for interpretation and document translation into the appropriate languages based on the membership of the Bureau; 1326: A minimum amount is proposed for each year to cover activities in connection with the celebration of the International Day for the Protection of the Ozone Layer; 1327: A small increase is included to cover conference costs related to the organization of the eighth and ninth Ozone Research Managers’ meetings, in 2011 and 2014. |
Travel on official business 1601 | The budgets include travel of Secretariat officers in connection with the organization of the Ozone Research Managers’ meetings and the meetings of the Conference of the Parties, in addition to travel related to provision of support to network and capacity‑building meetings. |
3302 | The participation of representatives of parties operating under paragraph 1 of Article 5 in the various Convention meetings is assumed at $5,000 per representative per meeting taking into account not more than one person’s travel costs per country, using the most appropriate and advantageous economy-class fare and United Nations daily subsistence allowances.
Considering that the meeting of the Conference of the Parties to the Vienna Convention is normally held jointly with the Meeting of the Parties to the Montreal Protocol, the participation costs are borne by the Montreal Protocol. |
3304 | The participation costs are based on two Bureau meetings respectively in 2011 and 2014 for four participants from developing countries or countries with economies in transition, being held back to back with the Ozone Research Managers’ meeting and the meeting of the Conference of the Parties. |
3307 | One Ozone Research Managers’ meeting was held in May 2011. The next meeting will be held in 2014. Funding has been reserved for participation by 35 experts from qualifying developing countries that submit national reports. |
4201–4205 | The Secretariat is maintaining its electronic data processing systems to make the documentation of the Protocol and the Convention available electronically to the parties. This requires periodic procurement of necessary peripherals and software licenses, and also updating of the existing computer servers.
A minimum provision has been made to enable the Secretariat to replace some equipment each year. |
5100–5400 | Provisions under these budget lines contain minimal increase based on inflation rates recommended by the United Nations. |