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.