Skip to main content

Annex I: Trust Fund for the Vienna Convention for the Protection of the Ozone Layer: Approved 2002, Revised 2003 and Proposed 2004, 2005 and 2006 Budgets

        w/m 2002 (US$) w/m 2003 (US$) w/m 2004 (US$) w/m 2005 (US$) w/m 2006 (US$)
10 PROJECT PERSONNEL COMPONENT                    
  1100 Project personnel                    
    1101 Executive Secretary (D-2) (shared with the Montreal Protocol, MP) 6 76,936 6 78,860 6 105,000 6 105,000 6 105,000
    1104 Scientific Affairs Officer (P-5) (shared with MP) 6 74,673 6 76,540 6 82,500 6 82,500 6 82,500
    1105 Administrative Officer (P-4) (paid by UNEP)   0   0   0   0   0
    1107 Programme Officer (Communication and Information) (P3) 0 0 6 60,000 12 112,000 12 112,000 12 112,000
    1108 Programme Officer (Monitoring and Compliance) - P3 to be paid from MP 0 0   0   0   0   0
  1199 Sub-total   151,609   215,400   299,500   299,500   299,500
  1300 Administrative Support                    
    1301 Administrative Assistant (G-7) (Shared with MP) 6 9,981 6 10,230 6 10,500 6 10,500 6 11,000
    1303 Programme Assistant (G-6)   17,861   18,307   18,300   18,300   18,300
    1304 Information Assistant (G-6) (shared with MP) 6 8,930 6 9,154 6 9,500 6 10,000 6 10,500
    1305 Programme Assistant (G-6) (Shared with MP) 6 8,930 6 9,154 6 9,500 6 10,000 6 10,500
    1310 Bilingual Senior Secretary (G-6) 0 0 6 10,000 12 20,000 12 20,000 12 20,000
    1322 Preparatory and Parties meeting (shared with MP every 3 years, it applies to 2002 and 2005)   215,378   0   0   210,000   0
    1324 Meetings of the Bureau   21,538   0   0   20,000   0
    1326 Promotion activities for the protection of the Ozone Layer   7,997   10,058   10,000   10,000   10,000
    1327 Meeting of the Ozone Research Managers   26,922   0   0   28,000   0
  1399 Sub-total   317,537   66,903   77,800   336,800   80,300
  1600 Travel on Official Business                    
    1601 Staff travel on official business   43,076   16,153   15,000   30,000   15,000
  1699 Sub-total   43,076   16,153   15,000   30,000   15,000
1999 COMPONENT TOTAL   512,222   298,456   392,300   666,300   394,800
30 MEETING/PARTICIPATION COMPONENT                    
  3300 Participation Costs of Developing Countries                    
    3302 Preparatory and Parties meetings   193,840   0   0   125,000   0
    3304 Bureau meetings   19,384   0   0   20,000   0
    3307 Meeting of Ozone Research Managers   193,840   0   0   175,000   0
  3399 Sub-total   407,064   0   0   320,000   0
3999 COMPONENT TOTAL   407,064   0   0   320,000   0
40 EQUIPMENT AND PREMISES COMPONENT                    
  4100 Expendable Equipment (items under $1,500)                    
    4101 Miscellaneous expendables (shared with MP)   8,500   9,000   9,000   9,000   9,000
  4199 Sub-total   8,500   9,000   9,000   9,000   9,000
  4200 Non-Expendable Equipment                    
    4201 Personal computers and accessories   6,000   7,000   9,000   0   7,000
    4202 Portable computers   4,500   5,000   0   0   5,000
    4203 Other office machines (server, fax, scanner, etc.)   8,000   8,500   7,000   0   8,500
    4204 Photocopiers   0   0   10,000   0   0
  4299 Sub-total   18,500   20,500   26,000   0   20,500
  4300 Premises                    
    4301 Rental of office premises (shared with MP)   13,500   14,000   14,000   14,000   14,000
  4399 Sub-total   13,500   14,000   14,000   14,000   14,000
4999 COMPONENT TOTAL   40,500   43,500   49,000   23,000   43,500
50 MISCELLANEOUS COMPONENT                    
  5100 Operation and Maintenance of Equipment                    
    5101 Maintenance of equipment and others (shared with MP)   7,000   7,000   7,000   7,000   7,000
  5199 Sub-total   7,000   7,000   7,000   7,000   7,000
  5200 Reporting Costs                    
    5201 Reporting   7,500   8,000   5,000   7,500   5,000
    5202 Reporting (Ozone Research Managers meeting report)   5,253   0   0   7,500   0
  5299 Sub-total   12,753   8,000   5,000   15,000   5,000
  5300 Sundry                    
    5301 Communications   23,000   24,000   25,000   25,000   25,000
    5302 Freight charges (documents)   20,000   12,000   12,000   20,000   12,000
    5304 Others   5,000   5,000   5,000   5,000   5,000
  5399 Sub-total   48,000   41,000   42,000   50,000   42,000
  5400 Hospitality                    
    5401 Hospitality   10,506   0   0   10,000   0
  5499 Sub-total   10,506   0   0   10,000   0
5999 COMPONENT TOTAL   78,259   56,000   54,000   82,000   54,000
99 TOTAL DIRECT PROJECT COST   1,038,045   397,956   495,300   1,091,300   492,300
  Programme support costs (13%)   134,946   51,734   64,389   141,869   63,999
  Contingency     35,000   0   0   0   0
  GRAND TOTAL (inclusive of programme support costs)   1,207,991   449,690   559,689   1,233,169   556,299
  A. Draw down from Trust Fund balance*   75000   75,000   100,000   100,000   100,000
  B. Contribution from Secretariat's 2001 unspent balance**   0   79,100   0   76,886   0
  Sub-total contributions   75,000   154,100   100,000   176,886   100,000
  Contribution to be paid by the Parties   1,132,991   295,590   459,689   1,056,283   456,299

Note:

.

* The draw down of $75,000 in 2003 from the Trust Fund's unspent balance and the 2003 contribution of $295,590 by the Parties was based on Decision V/4, paragraph 5 of the Fifth Meeting of the Conference of the Parties to the Vienna Convention. A further draw down of $100,000 over 2004, 2005 and 2006 will be made from the Trust Fund balance to reduce the contributions of the Parties by the same amount for those years.

** As a result of unexpected savings in 2001, the Secretariat proposes an additional draw down of $155,986 over 2 years as follows: $79,100 for 2003 and $76,886 for 2005.

 

EXPLANATORY NOTES FOR THE REVISED 2003, AND PROPOSED 2004, 2005 AND 2006 BUDGETS FOR THE TRUST FUND FOR THE VIENNA CONVENTION

 

Budget line Comment
1100 and 1300 The Parties have decided that, in future, proposals for the establishment and classification of all posts must be presented to them for consideration and approval before they are presented for processing by the United Nations system. The Parties approve the number and type of posts, and make financial provisions for them when they make budget decisions.
1101, 1104 1107 and 1108 Standard Professional salary costs applicable to the Nairobi duty station have been used for 2003 and 2004 budget proposals. Unspent commitments normally revert to the Trust Fund.
1105 The post of the Administrative Officer continues to be paid from the 13 per cent programme support costs based on actual expenditures.
1107 and 1108 Two posts are being presented for approval by the Parties: one Programme Officer (Communication and Information - 1107) to be funded from the Vienna Convention Trust Fund, who will be responsible for handling communication and information services, and manage the retrieval, collection, and delivery of information. Another Officer (Monitoring and Compliance - 1108) is to be funded from the Montreal Protocol Trust Fund, to assist in the monitoring and follow-up of issues relating to compliance with the implementation of the Montreal Protocol.

Budget provision for 6 months only in 2003 has been proposed, as the post (1107) for funding under the Trust Fund for the Vienna Convention will have to be classified and established before recruitment can commence.

1301and 1303 to 1305 Standard General Service salary costs applicable to the Nairobi duty station for 2003 have been used for 2004, 2005 and 2006 budget provisions.
1310 The establishment of a bilingual senior secretarial post at the G-6 level to be funded from the Vienna Convention Trust Fund is presented for approval by the Parties. Budget provision for 6 months only in 2003 has been proposed, as the post will have to be classified and established before recruitment can commence. It is envisaged that the bilingual general support staff member will increase the secretariat’s capacity to deliver work promptly and efficiently in two languages without having to send the correspondence for translation each time.
1322, 1324, 1326 and 1327 Necessary funds may be transferred from the conference servicing budget lines (1322-1327) should such services be required to be rendered either by individual consultancies or corporate contracts. The total cost of organizing the meeting should not, however, exceed the amounts agreed in the budget.

The conference servicing costs have been based on the following assumptions:

1322: The meeting of the Conference of the Parties and its preparatory meeting for 2005 will be held in Nairobi using six languages. When meetings are not held in Nairobi, the incremental cost will be paid by the host Government.

1324: One bureau meeting is scheduled for 2005.

1326: At least one informal consultation meeting per year is envisaged for 2004, 2005 and 2006 on the promotion of the ratification of the Vienna Convention, assumed to take place in Nairobi.

1327: One meeting of the Ozone Research Managers will be held in Geneva in 2005.

1600 The travel budget for 2005 has been increased from the 2003 and 2004 levels to cover the cost of organizing the meeting of the Ozone Research Managers in Geneva and the seventh meeting of the Conference of the Parties to the Vienna Convention.
3302 The participation of representatives from article 5 Parties in the various Convention meetings is assumed at $5,000 per participation 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 per diem allowances.

Participation costs for around 25 article 5 representatives has been allocated for seventh Conference of the Parties, in 2005.

3304 The participation costs are based on one bureau meeting in 2005 for four participants from developing countries or countries with economies in transition at each meeting.
3307 One Ozone Research Managers meeting will be held in 2005, in Geneva. Funding is reserved for 35 experts from developing countries.
4200 The secretariat is maintaining its electronic data processing systems in order to make the documentation of the Protocol and the Convention available electronically to the Parties. This requires procurement of necessary peripherals and software licenses and updating of the existing computer equipment. A minimum provision has been made to enable the secretariat to replace some equipment each year.
5100 - 5400 Provisions under these budget lines have been based on the expected level of disbursements based on expenditures over the last 3 years.