|
|
|
|
|
Revision proposed |
|
|
|
|
|
|
|
|
|
w/m |
2005 (US$) |
w/m |
2006 (US$) |
w/m |
2007 (US$) |
w/m |
2008 (US$) |
10 |
PROJECT PERSONNEL COMPONENT |
|
|
|
|
|
|
|
|
|
1100 |
Project personnel |
|
|
|
|
|
|
|
|
|
|
1101 |
Executive Secretary (D-2) (shared with the Montreal Protocol (MP)) |
6 |
115,000 |
6 |
117,500 |
6 |
117,500 |
6 |
120,000 |
|
|
1104 |
Scientific Affairs Officer (P-5) (shared with MP) |
6 |
82,500 |
6 |
85,000 |
6 |
87,500 |
6 |
90,000 |
|
|
1105 |
Administrative Officer (P-4) (paid by UNEP) |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
1107 |
Programme Officer (Communication and Information) (P3) |
12 |
112,000 |
12 |
120,000 |
12 |
125,000 |
12 |
125,000 |
|
1199 |
Subtotal |
|
|
309,500 |
|
322,500 |
|
330,000 |
|
335,000 |
|
1300 |
Administrative support |
|
|
|
|
|
|
|
|
|
|
1301 |
Administrative Assistant (G-7) (Shared with MP) |
6 |
13,000 |
6 |
13,800 |
6 |
14,750 |
6 |
14,750 |
|
|
1303 |
Programme Assistant (G-6) |
12 |
20,000 |
|
20,600 |
|
21,100 |
|
21,100 |
|
|
1304 |
Information Assistant (G-6) (shared with MP) |
6 |
11,000 |
6 |
11,500 |
6 |
11,500 |
6 |
11,500 |
|
|
1305 |
Programme Assistant (G-6) (Shared with MP) |
6 |
10,000 |
6 |
10,500 |
6 |
11,000 |
6 |
11,500 |
|
|
1310 |
Bilingual Senior Secretary (G-6) |
12 |
18,000 |
12 |
18,500 |
12 |
19,000 |
12 |
20,000 |
|
|
1322 |
Preparatory and Parties meetings (shared with MP every 3 years, it applies to 2005 and 2008) |
|
210,000 |
|
0 |
|
0 |
|
210,000 |
|
|
1324 |
Meetings of the Bureau |
|
20,000 |
|
0 |
|
0 |
|
20,000 |
|
|
1326 |
Promotion activities for the protection of the Ozone Layer |
|
10,000 |
|
5,000 |
|
5,000 |
|
10,000 |
|
|
1327 |
Meeting of the Ozone Research Managers |
|
28,000 |
|
0 |
|
0 |
|
30,000 |
|
|
1328 |
Secretariat workshop on the TEAP/IPCC report |
|
|
|
40,000 |
|
|
|
|
|
1399 |
Subtotal |
|
|
340,000 |
|
119,900 |
|
82,350 |
|
348,850 |
|
1600 |
Travel on official business |
|
|
|
|
|
|
|
|
|
|
1601 |
Staff travel on official business |
|
30,000 |
|
15,000 |
|
15,000 |
|
30,000 |
|
1699 |
Subtotal |
|
|
30,000 |
|
15,000 |
|
15,000 |
|
30,000 |
1999 |
COMPONENT TOTAL |
|
679,500 |
|
457,400 |
|
427,350 |
|
713,850 |
20 |
CONTRACTS |
|
|
|
|
|
|
|
|
|
|
2200/2300 |
Subcontracts |
|
|
|
|
|
|
|
|
|
|
2201 or |
Study on ODS tracking system# |
|
|
|
200,000 |
|
|
|
|
|
|
2301 |
|
|
|
|
|
|
|
|
|
|
2299/2399 |
Subtotal |
|
|
|
|
200,000 |
|
|
|
|
2999 |
COMPONENT TOTAL |
|
0 |
|
200,000 |
|
0 |
|
0 |
|
3300 |
Participation costs of developing countries |
|
|
|
|
|
|
|
|
|
3301 |
Secretariat workshop on the TEAP/IPCC report |
|
|
|
50,000 |
|
|
|
|
|
|
3302 |
Preparatory and Parties meetings |
|
125,000 |
|
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 |
|
|
320,000 |
|
50,000 |
|
0 |
|
195,000 |
3999 |
COMPONENT TOTAL |
|
320,000 |
|
50,000 |
|
0 |
|
195,000 |
40 |
EQUIPMENT AND PREMISES COMPONENT |
|
|
|
|
|
|
|
|
|
4100 |
Expendable equipment (items under $1,500) |
|
|
|
|
|
|
|
|
|
4101 |
Miscellaneous expendables (shared with MP) |
|
9,000 |
|
9,000 |
|
9,000 |
|
9,000 |
|
4199 |
Subtotal |
|
|
9,000 |
|
9,000 |
|
9,000 |
|
9,000 |
|
4200 |
Non-expendable equipment |
|
|
|
|
|
|
|
|
|
|
4201 |
Personal computers and accessories |
|
0 |
|
0 |
|
2,500 |
|
2,500 |
|
|
4202 |
Portable computers |
|
0 |
|
5,000 |
|
0 |
|
5,000 |
|
|
4203 |
Other office equipment (server, fax, scanner, furniture, etc.) |
|
0 |
|
5,000 |
|
0 |
|
5,000 |
|
|
4204 |
Photocopiers |
|
0 |
|
0 |
|
0 |
|
0 |
|
4299 |
Subtotal |
|
|
0 |
|
10,000 |
|
2,500 |
|
12,500 |
|
4300 |
Premises |
|
|
|
|
|
|
|
|
|
|
4301 |
Rental of office premises (shared with MP) |
|
14,000 |
|
14,000 |
|
14,000 |
|
14,000 |
|
4399 |
Subtotal |
|
|
14,000 |
|
14,000 |
|
14,000 |
|
14,000 |
4999 |
COMPONENT TOTAL |
|
23,000 |
|
33,000 |
|
25,500 |
|
35,500 |
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 |
|
5199 |
Subtotal |
|
|
7,000 |
|
7,000 |
|
7,000 |
|
7,000 |
|
5200 |
Reporting costs |
|
|
|
|
|
|
|
|
|
|
5201 |
Reporting |
|
7,500 |
|
5,000 |
|
5,000 |
|
7,500 |
|
|
5202 |
Reporting (Ozone Research Managers meeting report) |
|
7,500 |
|
0 |
|
0 |
|
10,000 |
|
5299 |
Subtotal |
|
|
15,000 |
|
5,000 |
|
5,000 |
|
17,500 |
|
5300 |
Sundry |
|
|
|
|
|
|
|
|
|
|
|
5301 |
Communications |
|
20,300 |
|
25,000 |
|
25,000 |
|
25,000 |
|
|
5302 |
Freight charges (documents) |
|
16,500 |
|
12,000 |
|
12,000 |
|
20,000 |
|
|
5304 |
Others (Ozone layer protection public awareness campaign) |
|
0 |
|
5,000 |
|
20,000 |
|
5,000 |
|
5399 |
Subtotal |
|
|
36,800 |
|
42,000 |
|
57,000 |
|
50,000 |
|
5400 |
Hospitality |
|
|
|
|
|
|
|
|
|
|
5401 |
Hospitality |
|
10,000 |
|
0 |
|
0 |
|
10,000 |
|
5499 |
Subtotal |
|
|
10,000 |
|
0 |
|
0 |
|
10,000 |
5999 |
COMPONENT TOTAL |
|
68,800 |
|
54,000 |
|
69,000 |
|
84,500 |
99 |
TOTAL DIRECT PROJECT COST |
|
1,091,300 |
|
794,400 |
|
521,850 |
|
1,028,850 |
|
Programme support costs (13%) |
|
141,869 |
|
103,272 |
|
67,841 |
|
133,751 |
|
GRAND TOTAL (inclusive of programme support costs) |
1,233,169 |
|
897,672 |
|
589,691 |
|
1,162,601 |
|
Draw down from Trust Fund balance* |
|
100,000 |
|
100,000 |
|
0 |
|
0 |
|
Contribution from Secretariat's 2001 unspent balance** |
76,886 |
|
0 |
|
0 |
|
0 |
|
Additional draw down from Trust Fund balance*** |
|
0 |
|
286,672 |
|
|
|
559,601 |
|
Subtotal contributions |
|
176,886 |
|
386,672 |
|
0 |
|
559,601 |
|
Contribution to be paid by the Parties |
|
1,056,283 |
|
511,000 |
|
589,691 |
|
603,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
|
|
|
|
|
|
|
|
|
|
* The draw down of $100,000 in 2005 from the Trust Fund balance is in accordance with paragraph 4 of decision VI/3. |
|
|
Paragraph 6 of decision VI/3 ensures that the contribution of the Parties for 2005 will be at the level of $1,056,283. |
|
|
** The draw down of $76,886 was stipulated in paragraph 5 of decision VI/3. |
|
|
|
|
|
|
***The additional draw down of $286,672 and $559,601 in 2006 and 2008 respectively is in accordance with paragraph 4 of decision VII/3. The contribution of the Parties for 2006, 2007 and 2008 is set at $511,000, $589,691 and 603,000 respectively in accordance with paragraph 5 of decision VII/3. |
|
# The Parties have agreed on a one-time basis to allocate $200,000 from the Vienna Convention Trust fund to a study on an |
|
|
|
|
ODS tracking system. |
|
|
|
|
|
|
|
|