Decision XIII/3: Financial reports and budgets for the Vienna Convention for the Protection of the Ozone Layer
The Conference of the Parties,
Recalling its decision XII(II)/4 on financial reports and budgets for the Vienna Convention for the Protection of the Ozone Layer,
Taking note of the financial reports for the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer for the fiscal years 2021, 2022 and 2023,[1]
Recognizing the voluntary contributions of parties as an essential complement for the effective implementation of the Vienna Convention,
Welcoming United Nations Environment Assembly decision 6/6 of 1 March 2024 on management of trust funds and earmarked contributions, in which the Environment Assembly extended the Trust Fund for the Vienna Convention to 31 December 2030 unless otherwise requested by the appropriate authorities, and noting that the extension of trust funds is an administrative matter that falls under the delegation of the Executive Director and hence will, as of the seventh session of the Environment Assembly, no longer require a decision by Member States,
Welcoming also the continued efficient management by the Ozone Secretariat of the finances of the Trust Fund,
Decides:
- To approve the budget of the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer for 2025 in the amount of 911,910 United States dollars, the budget for 2026 in the amount of 927,730 dollars and the budget for 2027 in the amount of 1,504,030 dollars, as set out in table 1 of the annex to the present decision;
- To reaffirm a working capital reserve equivalent to 15 per cent of the annual operational budgets for the triennium 2025‒2027, to be used to meet the final expenditures under the Trust Fund;
- To approve the contributions to be paid by the parties, of 782,000 dollars in 2025, 782,000 dollars in 2026 and 782,000 dollars in 2027, as set out in table 2 of the annex to the present decision;
- To authorize the Executive Secretary to draw down from the cash balance the funds required to cover the shortfall between the level of contributions agreed on in paragraph 3 above and the approved budgets for the triennium 2025‒2027, as set out in paragraph 1 above;
- To note with concern that some parties have not paid their contributions for 2024 and prior years, and to urge all parties to pay their outstanding contributions as well as their future contributions promptly and in full;
- To request the Executive Secretary, and to invite the President of the Bureau of the Conference of the Parties, to enter into discussions with any party whose contributions have been outstanding for two or more years, with a view to finding a way forward, and to also request the Executive Secretary to report on the outcome of those discussions to the Conference of the Parties at its fourteenth meeting, to be held in 2027;
- To consider further, at its fourteenth meeting, how to address the issue of outstanding contributions to the Trust Fund, and to request the Executive Secretary to continue to publish and regularly update information on the status of contributions to the Trust Fund;
- To request the Executive Secretary:
- To ensure the full utilization of the programme support resources available to the Ozone Secretariat in the triennium 2025‒2027 and in later years and, where possible, to offset programme support resources against the administrative components of the approved budget;
- To indicate in future financial reports of the Trust Fund the amounts of cash on hand, in addition to contributions that have not yet been received;
- To also request the Executive Secretary to prepare budgets and work programmes for the triennium 2028‒2030, based on the projected needs for the triennium, for the following two budget scenarios:
- A zero-nominal-growth scenario;
- A scenario based on recommended adjustments to the zero-nominal-growth scenario, indicating the added costs or savings related thereto;
- To note with appreciation the extension of the Trust Fund until 31 December 2030, as granted by the United Nations Environment Assembly at its sixth session.[2]
Annex to decision XIII/3
Approved budgets for the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer for 2025, 2026 and 2027 and parties’ contributions to the Trust Fund for the Vienna Convention
Table 1
Approved budgets for 2025, 2026 and 2027 for the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer
(United States dollars)
Budget line |
Cost category |
2025 |
2026 |
2027 |
1100 |
Employee salaries, allowances and benefits |
698 000 |
712 000 |
726 000 |
1300 |
Conference services costs |
|
|
|
1310 |
Conference of the Parties |
- |
- |
252 000 |
1320 |
Bureau meetings |
- |
- |
20 000 |
1330 |
Ozone Research Managers meeting |
- |
- |
20 000 |
1340 |
Promotional activities for the protection of the ozone layer |
10 000 |
10 000 |
10 000 |
1350 |
Hospitality |
- |
- |
15 000 |
Subtotal: conference services costs |
10 000 |
10 000 |
317 000 |
|
3300 |
Travel of Article 5 parties |
|
|
|
3340 |
Bureau meetings |
- |
- |
20 000 |
3345 |
Ozone Research Managers meeting |
- |
- |
160 000 |
Subtotal: travel of Article 5 parties |
- |
- |
180 000 |
|
1600 |
Staff travel on official business |
30 000 |
30 000 |
30 000 |
4000–5300 |
Operating costs |
|
|
|
4100 |
Expendable equipment |
4 000 |
4 000 |
6 000 |
4200 |
Non-expendable equipment |
10 000 |
10 000 |
10 000 |
4300 |
Rental of premises |
20 000 |
20 000 |
20 000 |
5100 |
Operation and maintenance of equipment |
10 000 |
10 000 |
10 000 |
5200 |
Reporting costs |
5 000 |
5 000 |
12 000 |
5300 |
Miscellaneous costs |
20 000 |
20 000 |
20 000 |
Subtotal: operating costs |
69 000 |
69 000 |
78 000 |
|
Total direct costs |
807 000 |
821 000 |
1 331 000 |
|
|
Programme support costs |
104 910 |
106 730 |
173 030 |
Grand total |
911 910 |
927 730 |
1 504 030 |
Appendix to table 1
Explanatory notes on the approved budgets for 2025, 2026 and 2027 for the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer
Cost category |
Budget line |
Notes |
Employee salaries, allowances and benefits |
1100 |
The estimates under this category have been increased by 2 per cent for each year of the triennium to allow for inflation and within-grade increments for staff salaries. |
Conference services costs |
1300 |
This cost category covers the costs associated with the meetings of the ozone treaties, including venue costs, editing and translation of meeting documents, interpretation during the meeting, and conference services staff time and travel. |
|
1310 |
The fourteenth meeting of the Conference of the Parties to the Vienna Convention will be held back to back with the Thirty‑Ninth Meeting of the Parties to the Montreal Protocol, in 2027. |
|
1320 |
Two Bureau meetings are scheduled to be held in 2027. The first will be held back to back with the thirteenth meeting of the Ozone Research Managers; the second will be combined with the meeting of the Bureau of the Thirty‑Eighth Meeting of the Parties to the Montreal Protocol. |
|
1330 |
The thirteenth meeting of the Ozone Research Managers will be held in 2027 at the headquarters of the World Meteorological Organization in Geneva. |
|
1340 |
Promotional activities for the protection of the ozone layer. The allocated amount is generally used along with the budget allocated for communication-related activities under the Trust Fund for the Montreal Protocol. |
|
1350 |
The receptions at the thirteenth meeting of the Ozone Research Managers and the combined fourteenth meeting of the Conference of the Parties and Thirty-Ninth Meeting of the Parties. |
Travel of Article 5 parties |
3300 |
This cost category covers the participation of Article 5 parties and countries with economies in transition in the meetings of the ozone treaties. Given that the meeting of the Conference of the Parties to the Vienna Convention is normally held jointly with that year’s Meeting of the Parties to the Montreal Protocol, participation costs are borne by the Trust Fund for the Montreal Protocol. |
|
3340 |
Participation costs for the two Bureau meetings to be held in 2027. |
|
3345 |
Participation costs for the thirteenth meeting of the Ozone Research Managers. |
Staff travel on official business |
1600 |
The travel of Ozone Secretariat staff to organize and participate in the thirteenth meeting of the Ozone Research Managers and the fourteenth meeting of the Conference of the Parties and to provide support to network and capacity building meetings. |
Operating costs |
4000–5300 |
The budget allocated to this category is used along with the amount allocated for similar budget lines for operations under the Trust Fund for the Montreal Protocol. |
|
4100 |
The budget line caters for the cost of software licences, stationery, office supplies and consumables. |
|
4200 |
This budget line covers the cost of furniture, computers and peripherals. |
|
4300 |
This budget line covers office rental and utilities costs. |
|
5100 |
This budget line covers the costs of the service-level agreements for multifunction printers, information technology support provided by the United Nations Office at Nairobi, insurance of equipment, and partial annual maintenance and hosting costs for the website and the various digital tools. |
|
5200 |
The budget for 2025 and 2026 will provide for general reporting costs that cover the editing and translation of ad hoc documents (not related to meetings) and publications. The 2027 reporting cost will provide for the report of the Ozone Research Managers at their thirteenth meeting and include other general reporting costs mentioned above. |
|
5300 |
The Miscellaneous costs budget line replaces the Sundry budget line and includes the costs of office communications, freight and World Ozone Day celebrations. |
Table 2
Parties’ contributions to the Trust Fund for the Vienna Convention for the Protection of the Ozone Layer
(United States dollars)
Party |
Adjusted United Nations |
2025 |
2026 |
2027 |
Afghanistan |
- |
- |
- |
- |
Albania |
- |
- |
- |
- |
Algeria |
0.109 |
851 |
851 |
851 |
Andorra |
- |
- |
- |
- |
Angola |
- |
- |
- |
- |
Antigua and Barbuda |
- |
- |
- |
- |
Argentina |
0.718 |
5 613 |
5 613 |
5 613 |
Armenia |
- |
- |
- |
- |
Australia |
2.107 |
16 480 |
16 480 |
16 480 |
Austria |
0.678 |
5 301 |
5 301 |
5 301 |
Azerbaijan |
- |
- |
- |
- |
Bahamas |
- |
- |
- |
- |
Bahrain |
- |
- |
- |
- |
Bangladesh |
- |
- |
- |
- |
Barbados |
- |
- |
- |
- |
Belarus |
- |
- |
- |
- |
Belgium |
0.827 |
6 464 |
6 464 |
6 464 |
Belize |
- |
- |
- |
- |
Benin |
- |
- |
- |
- |
Bhutan |
- |
- |
- |
- |
Bolivia (Plurinational State of) |
- |
- |
- |
- |
Bosnia and Herzegovina |
- |
- |
- |
- |
Botswana |
- |
- |
- |
- |
Brazil |
2.010 |
15 715 |
15 715 |
15 715 |
Brunei Darussalam |
- |
- |
- |
- |
Bulgaria |
- |
- |
- |
- |
Burkina Faso |
- |
- |
- |
- |
Burundi |
- |
- |
- |
- |
Cabo Verde |
- |
- |
- |
- |
Cambodia |
- |
- |
- |
- |
Cameroon |
- |
- |
- |
- |
Canada |
2.624 |
20 516 |
20 516 |
20 516 |
Central African Republic |
- |
- |
- |
- |
Chad |
- |
- |
- |
- |
Chile |
0.419 |
3 279 |
3 279 |
3 279 |
China |
15.228 |
119 084 |
119 084 |
119 084 |
Colombia |
0.246 |
1 920 |
1 920 |
1 920 |
Comoros |
- |
- |
- |
- |
Congo |
- |
- |
- |
- |
Cook Islands |
- |
- |
- |
- |
Costa Rica |
- |
- |
- |
- |
Côte d’Ivoire |
- |
- |
- |
- |
Croatia |
- |
- |
- |
- |
Cuba |
- |
- |
- |
- |
Cyprus |
- |
- |
- |
- |
Czechia |
0.339 |
2 654 |
2 654 |
2 654 |
Democratic People’s Republic of Korea |
- |
- |
- |
- |
Democratic Republic of the Congo |
- |
- |
- |
- |
Denmark |
0.552 |
4 317 |
4 317 |
4 317 |
Djibouti |
- |
- |
- |
- |
Dominica |
- |
- |
- |
- |
Dominican Republic |
- |
- |
- |
- |
Ecuador |
- |
- |
- |
- |
Egypt |
0.139 |
1 085 |
1 085 |
1 085 |
El Salvador |
- |
- |
- |
- |
Equatorial Guinea |
- |
- |
- |
- |
Eritrea |
- |
- |
- |
- |
Estonia |
- |
- |
- |
- |
Eswatini |
- |
- |
- |
- |
Ethiopia |
- |
- |
- |
- |
European Union |
2.496 |
19 517 |
19 517 |
19 517 |
Fiji |
- |
- |
- |
- |
Finland |
0.416 |
3 255 |
3 255 |
3 255 |
France |
4.311 |
33 709 |
33 709 |
33 709 |
Gabon |
- |
- |
- |
- |
Gambia |
- |
- |
- |
- |
Georgia |
- |
- |
- |
- |
Germany |
6.101 |
47 707 |
47 707 |
47 707 |
Ghana |
- |
- |
- |
- |
Greece |
0.324 |
2 537 |
2 537 |
2 537 |
Grenada |
- |
- |
- |
- |
Guatemala |
- |
- |
- |
- |
Guinea |
- |
- |
- |
- |
Guinea-Bissau |
- |
- |
- |
- |
Guyana |
- |
- |
- |
- |
Haiti |
- |
- |
- |
- |
Holy See |
- |
- |
- |
- |
Honduras |
- |
- |
- |
- |
Hungary |
0.228 |
1 780 |
1 780 |
1 780 |
Iceland |
- |
- |
- |
- |
India |
1.042 |
8 150 |
8 150 |
8 150 |
Indonesia |
0.548 |
4 286 |
4 286 |
4 286 |
Iran (Islamic Republic of) |
0.370 |
2 896 |
2 896 |
2 896 |
Iraq |
0.128 |
999 |
999 |
999 |
Ireland |
0.438 |
3 427 |
3 427 |
3 427 |
Israel |
0.560 |
4 380 |
4 380 |
4 380 |
Italy |
3.184 |
24 896 |
24 896 |
24 896 |
Jamaica |
- |
- |
- |
- |
Japan |
8.019 |
62 711 |
62 711 |
62 711 |
Jordan |
- |
- |
- |
- |
Kazakhstan |
0.133 |
1 038 |
1 038 |
1 038 |
Kenya |
- |
- |
- |
- |
Kiribati |
- |
- |
- |
- |
Kuwait |
0.234 |
1 827 |
1 827 |
1 827 |
Kyrgyzstan |
- |
- |
- |
- |
Lao People’s Democratic Republic |
- |
- |
- |
- |
Latvia |
- |
- |
- |
- |
Lebanon |
- |
- |
- |
- |
Lesotho |
- |
- |
- |
- |
Liberia |
- |
- |
- |
- |
Libya |
- |
- |
- |
- |
Liechtenstein |
- |
- |
- |
- |
Lithuania |
- |
- |
- |
- |
Luxembourg |
- |
- |
- |
- |
Madagascar |
- |
- |
- |
- |
Malawi |
- |
- |
- |
- |
Malaysia |
0.347 |
2 717 |
2 717 |
2 717 |
Maldives |
- |
- |
- |
- |
Mali |
- |
- |
- |
- |
Malta |
- |
- |
- |
- |
Marshall Islands |
- |
- |
- |
- |
Mauritania |
- |
- |
- |
- |
Mauritius |
- |
- |
- |
- |
Mexico |
1.219 |
9 532 |
9 532 |
9 532 |
Micronesia (Federated States of) |
- |
- |
- |
- |
Monaco |
- |
- |
- |
- |
Mongolia |
- |
- |
- |
- |
Montenegro |
- |
- |
- |
- |
Morocco |
- |
- |
- |
- |
Mozambique |
- |
- |
- |
- |
Myanmar |
- |
- |
- |
- |
Namibia |
- |
- |
- |
- |
Nauru |
- |
- |
- |
- |
Nepal |
- |
- |
- |
- |
Netherlands (Kingdom of the) |
1.375 |
10 750 |
10 750 |
10 750 |
New Zealand |
0.308 |
2 412 |
2 412 |
2 412 |
Nicaragua |
- |
- |
- |
- |
Niger |
- |
- |
- |
- |
Nigeria |
0.182 |
1 421 |
1 421 |
1 421 |
Niue |
- |
- |
- |
- |
North Macedonia |
- |
- |
- |
- |
Norway |
0.678 |
5 301 |
5 301 |
5 301 |
Oman |
0.111 |
867 |
867 |
867 |
Pakistan |
0.114 |
890 |
890 |
890 |
Palau |
- |
- |
- |
- |
Panama |
- |
- |
- |
- |
Papua New Guinea |
- |
- |
- |
- |
Paraguay |
- |
- |
- |
- |
Peru |
0.163 |
1 272 |
1 272 |
1 272 |
Philippines |
0.212 |
1 655 |
1 655 |
1 655 |
Poland |
0.836 |
6 534 |
6 534 |
6 534 |
Portugal |
0.352 |
2 756 |
2 756 |
2 756 |
Qatar |
0.269 |
2 100 |
2 100 |
2 100 |
Republic of Korea |
2.570 |
20 095 |
20 095 |
20 095 |
Republic of Moldova |
- |
- |
- |
- |
Romania |
0.311 |
2 436 |
2 436 |
2 436 |
Russian Federation |
1.863 |
14 567 |
14 567 |
14 567 |
Rwanda |
- |
- |
- |
- |
Saint Kitts and Nevis |
- |
- |
- |
- |
Saint Lucia |
- |
- |
- |
- |
Saint Vincent and the Grenadines |
- |
- |
- |
- |
Samoa |
- |
- |
- |
- |
San Marino |
- |
- |
- |
- |
Sao Tome and Principe |
- |
- |
- |
- |
Saudi Arabia |
1.182 |
9 243 |
9 243 |
9 243 |
Senegal |
- |
- |
- |
- |
Serbia |
- |
- |
- |
- |
Seychelles |
- |
- |
- |
- |
Sierra Leone |
- |
- |
- |
- |
Singapore |
0.503 |
3 935 |
3 935 |
3 935 |
Slovakia |
0.155 |
1 210 |
1 210 |
1 210 |
Slovenia |
- |
- |
- |
- |
Solomon Islands |
- |
- |
- |
- |
Somalia |
- |
- |
- |
- |
South Africa |
0.244 |
1 905 |
1 905 |
1 905 |
South Sudan |
- |
- |
- |
- |
Spain |
2.130 |
16 660 |
16 660 |
16 660 |
Sri Lanka |
- |
- |
- |
- |
State of Palestine |
- |
- |
- |
- |
Sudan |
- |
- |
- |
- |
Suriname |
- |
- |
- |
- |
Sweden |
0.870 |
6 800 |
6 800 |
6 800 |
Switzerland |
1.132 |
8 853 |
8 853 |
8 853 |
Syrian Arab Republic |
- |
- |
- |
- |
Tajikistan |
- |
- |
- |
- |
Thailand |
0.367 |
2 873 |
2 873 |
2 873 |
Timor-Leste |
- |
- |
- |
- |
Togo |
- |
- |
- |
- |
Tonga |
- |
- |
- |
- |
Trinidad and Tobago |
- |
- |
- |
- |
Tunisia |
- |
- |
- |
- |
Türkiye |
0.844 |
6 597 |
6 597 |
6 597 |
Turkmenistan |
- |
- |
- |
- |
Tuvalu |
- |
- |
- |
- |
Uganda |
- |
- |
- |
- |
Ukraine |
- |
- |
- |
- |
United Arab Emirates |
0.634 |
4 957 |
4 957 |
4 957 |
United Kingdom of Great Britain and Northern Ireland |
4.368 |
34 154 |
34 154 |
34 154 |
United Republic of Tanzania |
- |
- |
- |
- |
United States of America |
21.963 |
171 748 |
171 748 |
171 748 |
Uruguay |
- |
- |
- |
- |
Uzbekistan |
- |
- |
- |
- |
Vanuatu |
- |
- |
- |
- |
Venezuela (Bolivarian Republic of) |
0.175 |
1 366 |
1 366 |
1 366 |
Viet Nam |
- |
- |
- |
- |
Yemen |
- |
- |
- |
- |
Zambia |
- |
- |
- |
- |
Zimbabwe |
- |
- |
- |
- |
Total |
100.000 |
782 000 |
782 000 |
782 000 |
[1] UNEP/OzL.Pro.34/5; UNEP/OzL.Pro.35/5; UNEP/OzL.Conv.13/5–UNEP/OzL.Pro.36/5.
[2] Decision 6/6.