10 |
PROJECT PERSONNEL COMPONENT |
|
|
|
|
|
|
|
|
|
1100 |
Project personnel |
|
|
|
|
|
|
|
|
|
|
1101 |
Executive Secretary (D-2) (shared with the Montreal Protocol, MP) |
6 |
73,229 |
6 |
75,060 |
6 |
76,936 |
6 |
78,860 |
|
|
1104 |
Programme Officer (Science) (P-5) (shared with MP) |
6 |
71,075 |
6 |
72,852 |
6 |
74,673 |
6 |
76,540 |
|
|
1105 |
Administrative Officer (P-4) (paid by UNEP) |
0 |
|
0 |
|
0 |
|
0 |
|
1199 |
Sub-total |
|
144,304 |
|
147,912 |
|
151,609 |
|
155,400 |
|
1300 |
Administrative Support |
|
|
|
|
|
|
|
|
|
|
1301 |
Administrative Assistant (G-7) |
6 |
10,230 |
6 |
10,230 |
6 |
9,981 |
6 |
10,230 |
|
|
1303 |
Programme Assistant (G-6) |
|
18,307 |
|
18,307 |
|
17,861 |
|
18,307 |
|
|
1304 |
Personal Assistant (G-6) |
6 |
9,154 |
6 |
9,154 |
6 |
8,930 |
6 |
9,154 |
|
|
1305 |
Programme Assistant (G-6) |
6 |
9,154 |
6 |
9,154 |
6 |
8,930 |
6 |
9,154 |
|
|
1322 |
Preparatory and Parties meetings |
|
0 |
|
0 |
|
215,378 |
|
0 |
|
|
1324 |
Meetings of the Bureau |
|
0 |
|
0 |
|
21,538 |
|
0 |
|
|
1327 |
Meeting of the Ozone Research Managers |
0 |
|
0 |
|
26,922 |
|
0 |
|
|
1328 |
Promotion activities for the protection of the Ozone Layer |
7,500 |
|
11,546 |
|
7,997 |
|
10,058 |
|
1399 |
Sub-total |
|
54,345 |
|
58,391 |
|
317,537 |
|
56,903 |
|
1600 |
Travel on Official Business |
|
|
|
|
|
|
|
|
|
|
1601 |
Staff travel on official business |
|
26,153 |
|
16,153 |
|
43,076 |
|
16,153 |
|
1699 |
Sub-total |
|
26,153 |
|
16,153 |
|
43,076 |
|
16,153 |
1999 |
COMPONENT TOTAL |
|
224,802 |
|
222,456 |
|
512,222 |
|
228,456 |
30 |
MEETING/PARTICIPATION COMPONENT |
|
|
|
|
|
|
|
|
|
3300 |
Participation Costs of Developing Countries |
|
|
|
|
|
|
|
|
3302 |
Preparatory and Parties meetings |
|
0 |
|
0 |
|
193,840 |
|
0 |
|
|
3304 |
Bureau meetings |
|
0 |
|
0 |
|
19,384 |
|
0 |
|
|
3307 |
Meeting of Ozone Research Managers |
0 |
|
0 |
|
193,840 |
|
0 |
|
3399 |
Sub-total |
|
0 |
|
0 |
|
407,064 |
|
0 |
3999 |
COMPONENT TOTAL |
|
0 |
|
0 |
|
407,064 |
|
0 |
40 |
EQUIPMENT AND PREMISES COMPONENT |
|
|
|
|
|
|
|
|
|
4100 |
Expendable Equipment (items under $1,500) |
|
|
|
|
|
|
|
|
4101 |
Miscellaneous expendables (shared with MP) |
10,461 |
|
8,000 |
|
8,500 |
|
9,000 |
|
4199 |
Sub-total |
|
10,461 |
|
8,000 |
|
8,500 |
|
9,000 |
|
4200 |
Non-Expendable Equipment |
|
|
|
|
|
|
|
|
|
|
4201 |
Personal computers and accessories |
3,152 |
|
5,000 |
|
6,000 |
|
7,000 |
|
|
4202 |
Portable computers |
|
4,843 |
|
4,000 |
|
4,500 |
|
5,000 |
|
|
4203 |
Other office machines (server, fax, scanner, etc.) |
6,461 |
|
7,500 |
|
8,000 |
|
8,500 |
|
|
4204 |
Photocopiers* |
|
10,000 |
|
18,000 |
|
0 |
|
0 |
|
4299 |
Sub-total |
|
24,456 |
|
34,500 |
|
18,500 |
|
20,500 |
|
4300 |
Premises |
|
|
|
|
|
|
|
|
|
|
4301 |
Rental of office premises (shared with MP) |
15,275 |
|
13,000 |
|
13,500 |
|
14,000 |
|
4399 |
Sub-total |
|
15,275 |
|
13,000 |
|
13,500 |
|
14,000 |
4999 |
COMPONENT TOTAL |
|
50,192 |
|
55,500 |
|
40,500 |
|
43,500 |
50 |
MISCELLANEOUS COMPONENT |
|
|
|
|
|
|
|
|
|
5100 |
Operation and Maintenance of Equipment |
|
|
|
|
|
|
|
|
|
5101 |
Maintenance of equipment and others (shared with MP) |
5,253 |
|
7,000 |
|
7,000 |
|
7,000 |
|
5199 |
Sub-total |
|
5,253 |
|
7,000 |
|
7,000 |
|
7,000 |
|
5200 |
Reporting Costs |
|
|
|
|
|
|
|
|
|
|
5201 |
Reporting |
|
10,923 |
|
7,000 |
|
7,500 |
|
8,000 |
|
|
5202 |
Reporting (Ozone Research Managers meeting report) |
0 |
|
0 |
|
5,253 |
|
0 |
|
5299 |
Sub-total |
|
10,923 |
|
7,000 |
|
12,753 |
|
8,000 |
|
5300 |
Sundry |
|
|
|
|
|
|
|
|
|
|
5301 |
Communications |
|
20,230 |
|
22,000 |
|
23,000 |
|
24,000 |
|
|
5302 |
Freight charges (documents) |
|
10,825 |
|
10,000 |
|
20,000 |
|
12,000 |
|
|
5304 |
Others |
|
5,731 |
|
4,000 |
|
5,000 |
|
5,000 |
|
5399 |
Sub-total |
|
36,786 |
|
36,000 |
|
48,000 |
|
41,000 |
|
5400 |
Hospitality |
|
|
|
|
|
|
|
|
|
|
5401 |
Hospitality |
|
0 |
|
0 |
|
10,506 |
|
0 |
|
5499 |
Sub-total |
|
0 |
|
0 |
|
10,506 |
|
0 |
5999 |
COMPONENT TOTAL |
|
52,962 |
|
50,000 |
|
78,259 |
|
56,000 |
99 |
TOTAL DIRECT PROJECT COST |
|
327,956 |
|
327,956 |
|
1,038,045 |
|
327,956 |
|
Programme support costs (13%) |
|
42,634 |
|
42,634 |
|
134,946 |
|
42,634 |
|
Contingency |
|
0 |
|
0 |
|
35,000 |
|
0 |
|
GRAND TOTAL (inclusive of programme support costs) |
370,590 |
|
370,590 |
|
1,207,991 |
|
370,590 |
|
Contribution from Reserve |
|
75,000 |
|
75,000 |
|
75,000 |
|
75,000 |
|
Contribution to be paid by the Parties |
|
295,590 |
|
295,590 |
|
1,132,991 |
|
295,590 |
* |
The amount allocated can be used in the year 2000. |
|
|
|
|
|
|