Skip to main content

Annex II: Trust Fund for the Vienna Convention: approved 1993, 1994, 1995, 1996 and 1997 budgets for the Ozone Secretariat

10 PROJECT PERSONNEL CONPONENT (a)                    
      W/M 1993 W/M 1994 W/M 1995 W/M 1996 W/M 1997
  1100 Project personnel(Title and grade)                    
    1101

1104

1105

Secretary (Coordinator)(D-1)

(Shared with the Montreal Protocol (MP))

Programme Officer(P-3/4)

(Chemist/Scientist)

(Shared with MP)

Administrative Officer(P-2/3)

(shared with MP)

6

6

6

56 000

38 000

32 000

6

6

6

57 000

41 000

34 000

6

6

6

58 000

43 000

36 000

6

6

6

59 000

44 000

37 000

6

6

6

60 000

45 000

38 000

    1199 Subtotal   126 000   132 000   137 000   140 000   143 000
  1300 Administrative Assistant costs (b)

Support staff(Title and grade)

                   
    1301

1303

1304

1305

Administrative Assistant(G-6)

(shared with MP)

Secretary(G-4)

Secretary (Shared with MP)(G-4)

Secretary (shared with MP)(G-4)

6

12

6

6

7 500

13 000

6 500

6 500

6

12

6

6

8 000

14 000

7 000

7 000

6

12

6

6

8 500

15 000

7 500

7 500

6

12

6

6

9 000

16 000

8 000

8 000

6

12

6

6

9 500

17 000

8 500

8 500

    Subtotal support costs   33 500   36 000   38 500   41 000   43 500
    Conference-servicing costs (c)                    
    1321

1322

1323

Preparatory and Parties meetings

Meetings of the Bureau

Science Managers meetings

  180 000

44 000

20 000

  0

0

0

  0

0

25 000

  200 000

40 000

0

  0

0

0

    Subtotal conference-servicing costs   244 000   0   25 000   240 000   0
  1399 Subtotal   277 500   36 000   63 500   281 000   43 500
  1600 Travel on official business (d)          
    1601

1699

Travel and subsistence of secretariat staff

Subtotal

30 000

30 000

10 000

10 000

40 000

40 000

10 000

10 000

15 000

15 000

  1999 Component total 434 000 178 000 240 500 431 000 201 500
30 TRAINING/PARTICIPATION COMPONENT          
  3300 Participation cost of developing countries (e)          
    3321

3322

3323

3399

Preparatory and Parties meetings(shared with MP)

Bureau meetings

Meetings of science Research Managers

Subtotal

150 000

18 000

90 000

258 000

0

0

0

0

0

0

180 000

180 000

180 000

18 000

0

198 000

0

0

0

0

  3999 Component total 258 00 0 180 000 198 000 0
40 EQUIPMENT AND PREMISES COMPONENT          
  4100 Miscellaneous expendables(shared with MP)          
    4101

4199

Miscellaneous expendables (shared with MP)

Subtotal

5 000

5 000

5 000

5 000

6 000

6 000

8 000

8 000

6 000

6 000

  4200 Non-expendable equipment (f)          
    4202

4202

4203

4299

Personal computers (shared with MP)

Portable computers (shared with MP)

E-mail/Bulletin board and others (shared with MP)

Subtotal

0

0

2 000

2 000

1 000

5 000

8 500

14 5000

0

0

6 000

6 000

0

0

6 000

6 000

0

0

6 000

6 000

  4300 Rental of office premises (shared with MP)          
    4301

4399

Rental of office premises(shared with MP)

Subtotal

0

0

2 000

2 000

3 000

3 000

4 000

4 000

5 000

5 000

  4999 Component total 7 000 21 500 15 000 18 000 17 000
50 MISCELLANEOUS COMPONENT          
  5100 Operation andmaintenance of equipment          
    5101

5199

Maintenance of equipment(shared with MP)

Subtotal

4 000

4 000

3 000

3 000

4 000

4 000

4 500

4 500

5 000

5 000

  5200 Reporting costs(g)          
    5201

5202

5299

Miscellaneous expendables (shared with MP)

Science Mangers report translation,

Reproduction and distribution

Subtotal

5 000

28 000

33 000

5 000

5 000

10 000

5 000

30 000

35 000

5 500

5 000

10 500

5 500

0

5 500

  5300 Sundry          
    5301

5302

5303

5399

Communications

Freight charges (documents shipment)

Others

Subtotal

15 000

7 500

3 000

25 000

16 000

5 000

3 000

28 000

18 000

7 500

3 000

28 500

19 000

10 000

3 000

32 000

16 000

6 000

3 000

25 000

  5400 Hospitality          
    5401

5499

Hospitality

Subtotal

15 000

15 000

0

0

10 000

10 000

10 000

10 000

0

0

  5999 Component total 77 500 37 000 77 500 57 000 35 500
99 TOTAL 776 500 236 500 513 000 704 000 254 000
Contingencies 0 30 000 30 000 30 690 30 000
Programme support costs (13%) 100 945 30 745 66 690 91 520 33 020
GRAND TOTAL 877 445 297 245 609 690 825 520 317 020

Explanatory notes for the budget

1.The 1993 budget is as approved at its second meeting by the Conference of the Parties to the Vienna Convention and is presented here as a background to the 1994, 1995, 1996 and 1997 budgets.The Parties to the Vienna Convention will have an opportunity to review the 1997 budget at their fourth meeting, in 1996.

2.Guidelines for the 1994, 1995, 1996 and 1997 budgets are as follows:

a/Although the staff costs have not included any significant increases, it is understood by the Parties that since the Secretariat has been in operation for a while, they agree to any upgrading of the posts as and when recommended by UNEP management in order to accomodate promotions of meriting staff members of the Secretariat.This, however, does not constitute a permanent upgrading of the posts as the original levels will be applied when new staff members are being recruited.

b/1301-1320The grades of the support staff costs have been adjusted to reflect the new seven-level General Services salary-scale effective in UNEP as of 1May1993.

c/1321-1323The conference-servicing costs have been based on the following assumptions:

One Ozone Research Managers meeting will be held during 1995 in Geneva using six languages and lasting seven days.While it is expected that the Ozone Research Managers meeting will be held in 1995, it may be held in 1996.

The preparatory and Parties' meetings in 1996 will be convened back-to-back in Nairobi and will as usual also be back-to-back with those of the Montreal Protocol using six languages.Although costs for a preparatory meeting have been budgeted for in 1996, the Secretariat will assess the need for the meeting and make recommendations to the Parties in 1995 on the need for it for their decision.

One Bureau meeting is scheduled for 1996 and it will be held back-to-back with the preparatory and Parties' meetings.

 

d/1601The costs of travel on official business have been adjusted to $10,000 in 1994, $40,000 in 1995, $10,000 in 1996 and $15,000 in 1997 on the understanding that the Ozone Research Managers meeting will be held in Geneva and the fourth meeting of the Conference of the Parties and its preparatory meeting will be held in Nairobi.

 

e/3321-3323The costs of participation of developing countries in the various Convention meetings (using an average of $6,000 per mission) have been estimated as follows:

The cost of the Ozone Research Managers meeting has been estimated at $180,000 for 1995 even though there is a possibility that the meeting may be held in 1996.

The preparatory and Parties' meetings participation costs for 1996 have been estimated at the level of $180,000.The travel cost of one participant per country per series of meetings will be financed on the basis of the most advantageous economy fare.

Costs of the Bureau meetings for 1996 are based on three participants to the meeting.

f/4201-4203The cost of non-expendable equipment in 1994 is to allow for up-grading computing facilities and installation of electronic mail in the UnitedNations premises to which the Ozone Secretariat has moved back.The 1995-1997 cost provides for normal office equipment upgrades.

g/5201-5202The general reporting costs have allowed for a normal increase for the period 1994-1997 and reporting for the Research Managers has been allowed for in 1995.