COP-MOP Decisions
BS-VI/7
<< BS-VI/6 |
Sixth meeting of the Conference of the Parties serving as the meeting of the Parties to the Cartagena Protocol on Biosafety (BS COP MOP 6) |
BS-VI/8 >> |
BS-VI/7.Programme budget for the
costs of the secretariat services and the biosafety work programme
of the Cartagena Protocol on Biosafety for the
biennium 2013-2014The Conference of the Parties serving as
the meeting of the Parties to the Cartagena Protocol on
Biosafety 1.Welcomes the contribution
of US$ 1,126,162 for 2012, to be increased by 2 per cent per year,
from the host country Canada and the Province of Quebec to the
operation of the Secretariat, of which 16.5 per cent has been
allocated per annum to offset contributions from the Parties to the
Protocol for the biennium 2013-2014; 2.Approves a core programme
budget (BG) of US$ 2,922,100 for the year 2013 and of
US$ 2,963,100 for the year 2014, for the purposes set out in
table 1 below; 3.Approves the secretariat
staffing as set out in table 2 below; 4.Adopts the scale of
assessments for the apportionment of the costs under the Protocol
for 2013 and 2014 set out in table 5 below; 5.Decides to maintain the
working capital reserve at a level of 5 per cent of the core
programme budget (BG) expenditure, including programme support
costs; 6.Authorizes the Executive
Secretary to enter into commitments up to the level of the approved
budget, drawing on available cash resources, including unspent
balances, contributions from previous financial periods and
miscellaneous income; 7.Agrees to share the costs
for secretariat services between those that are common to the
Convention on Biological Diversity and the Protocol on an 85:15
ratio for the biennium 2013-2014; 8.Noting that as a
contingency plan and in the event that the Conference of the
Parties to the Convention on Biological Diversity decides at its
eleventh meeting that its twelfth meeting will take place in early
2015 a provisional budget for 2015 to allow for the funding of the
seventh meeting of the Parties to the Cartagena Protocol and the
operations of the Secretariat in 2015 should be agreed upon by the
current meeting of the Parties, adopts on a provisional
basis the alternative tables 6-7 which will replace tables and
figures mentioned above should the Conference of the Parties decide
to hold its twelfth meeting in 2015 rather than 2014; * 9.Invites all Parties to the
Protocol to note that contributions to the core programme budget
(BG) are due on 1 January of the year in which these contributions
have been budgeted for, and to pay them promptly, and urges Parties
in a position to do so, to pay by 1 December of the year 2012 for
the calendar year 2013 and by 1 October 2013 for the calendar year
2014, the contributions set out in table 5 and in this regard
requests that Parties be notified of the amount of their
contributions for 2014 by 1 August 2013; 10.Notes with concern that a
number of Parties have not paid their contributions to the core
budget (BG Trust Fund) for 2012 and prior years; 11.Urges Parties that have
still not paid their contributions to the core budget (BG Trust
Fund) for 2012 and prior years; to do so without delay and
requests the Executive Secretary to publish and regularly
update information on the status of contributions to the Protocol's
Trust Funds (BG, BH and BI); 12.Decides that with regard
to contributions due from 1 January 2005 onwards, Parties whose
contributions are in arrears for two (2) or more years will not be
eligible to become a member of the bureau of the Conference of the
Parties serving as the meeting of the Parties to the Protocol; this
will only apply in the case of Parties that are not least developed
countries or small island developing States; 13.Authorizes the Executive
Secretary to enter into arrangements with any Party whose
contributions are in arrears for two or more years to mutually
agree on a 'schedule of payments' for such a Party, to clear all
outstanding arrears, within six years depending on the financial
circumstances of the Party in arrears and pay future contributions
by the due date, and report on the implementation of any such
arrangement to the next meeting of the Bureau and to the Conference
of the Parties serving as the meeting of the Parties to the
Cartagena Protocol on Biosafety; 14.Decides that a Party with
an agreed arrangement in accordance with paragraph 13 above and
that is fully respecting the provisions of that arrangement will
not be subject to the provisions of paragraph 12 above; 15.Requests the Executive
Secretary and invites the President of the COP-MOP through
a jointly signed letter to notify Parties whose contributions are
in arrears and to invite them to take timely action. 16.Agrees with the funding
estimates for activities under the Protocol to be financed from:
(a)The Special Voluntary Trust
Fund (BH) for Additional Voluntary Contributions in Support of
Approved Activities for the biennium 2013-2014, as specified by the
Executive Secretary (see resource requirements in table 3
below); (b)The Special Voluntary Trust
Fund (BI) for Facilitating Participation of the Developing Country
Parties, in particular the least developed countries and small
island developing States, and Parties with Economies in Transition,
for the biennium 2013-2014, as specified by the Executive Secretary
(see resource requirements in table 4 below);
and urges Parties to make contributions to these
funds; 17.Invites all States not
Parties to the Protocol, as well as governmental, intergovernmental
and non-governmental organizations and other sources, to contribute
to the trust funds for the Protocol (BH, BI) to enable the
Secretariat to implement approved activities in a timely manner
especially capacity-building priorities and activities identified
by developing countries and small island developing States, and
Parties with economies in transition in respect of risk assessment
and risk management and the effective operation of the Biosafety
Clearing-House; 18.Notes with concern and
regret that the core programme budget (BG) does not contain
adequate finance for all activities identified by the Parties,
including the priorities of developing country Parties. This has
resulted in finance for technical Expert Groups to be dependent on
voluntary funding which could have in particular a deleterious
effect on capacity building for developing countries. Therefore
agrees that the allocation of funds for the technical Expert Groups
from the BH should not become standard practice in future
budgets; 19.Reaffirms the importance
of full and active participation of the developing country parties,
in particular the least developed countries and small island
developing States, as well as Parties with economies in transition
in the activities of the Protocol and requests the Secretariat to
remind Parties of the need to contribute to the Special Voluntary
Trust Fund (BI) at least six months prior to the ordinary meetings
of the Conference of the Parties, and urges Parties in the position
to do so to ensure that the contributions are paid at least three
months before the meeting; 20.Noting the low level of
contributions to the BI Trust Fund, which facilitates participation
in the meeting of the Conference of the Parties to the Convention
serving as the meeting of the Parties to the Cartagena Protocol,
and with a view to increasing finance for such participation,
requests the Conference of the Parties to explore the
possibility of merging the BI special voluntary Trust Fund with the
BZ Voluntary Trust Fund, which facilitates participation of Parties
in the Convention process, taking into account advice to be
provided by the Executive Secretary and the Executive Director of
the United Nations Environment Programme, and in the event of such
a merger, further requests the Executive Secretary to
ensure transparency when reporting expenditure for the Protocol and
the Convention under the merged Trust Fund; 21.Decides that the trust
funds for the Protocol (BG, BH, BI) shall be extended for a period
of two years, beginning 1 January 2014 and ending 31 December 2015;
and requests the Executive Director of UNEP to seek the approval of
the Governing Council of UNEP for their extensions; 22.Requests the Executive
Secretary to prepare and submit a programme budget for secretariat
services, and the biosafety work programme of the Protocol and the
Supplementary Protocol, including terms of reference for any
proposals for new staff, and agrees to upgrade a post for
the implementation of the Supplementary Protocol for the biennium
2015-2016 to the seventh meeting of the Conference of the Parties
serving as the meeting of the Parties to the Protocol; and to
provide three alternatives for the budget based on:
(a)The Executive Secretary's
assessment of the required rate of growth for the programme
budget; (b)Increasing the core programme
budget (BG Trust Fund) from the 2013-2014 level
by 7.5 per cent in nominal terms; (c)Maintaining the core programme
budget (BG Trust Fund) at the 2013-2014 level in nominal
terms; 23.Welcomes the action taken
by the Executive Secretary in response to paragraph 25 of decision
BS-V/7 on providing all relevant financial information to the
MOP, and further requests that the related COP papers are also
posted on the MOP document website; 24.Requests the Executive
Secretary to seek further operational efficiencies in the
biennium 2013-2014 and in the organization of the Convention
of the Parties serving as the meeting of Parties to the Cartagena
Protocol given that it is held in conjunction with the meeting of
the Conference of the Parties to the Convention and to report
thereon at the seventh meeting of the Conference of the Parties
serving as the meeting of the Parties to the Cartagena
Protocol.
Table 1
Biosafety Protocol resource requirements
from the core budget (BG Trust Fund) for the biennium
2013-2014 (Thousands of United States dollar) | Description | 2013 | 2014 | Total |
---|
I. | Expenditures | | | | A. | Staff costs * | 1,875.2 | 1,916.7 | 3,791.9 | B. | Biosafety Bureau meetings | 20.0 | 25.0 | 45.0 | C. | COP/MOP | 200.0 | 250.0 | 450.0 | D. | Consultants/subcontracts | 20.0 | 20.0 | 40.0 | E. | Travel on official business | 50.0 | 50.0 | 100.0 | F. | Liaison Group meetings on Capacity-Building | 30.0 | 30.0 | 60.0 | G. | Biosafety Clearing-House advisory meetings | 55.0 | - | 55.0 | H. | Compliance committee meeting | 45.0 | 45.0 | 90.0 | I. | AHTEG - Risk Assessment | - | - | - | J. | General operating expenses | 252.4 | 255.6 | 508.0 | K. | Temporary assistance/Overtime | 5.0 | 5.0 | 10.0 | L. | Translation of BCH website | 25.0 | 25.0 | 50.0 | M. | AHTEG on Socio-economic considerations | - | - | - | | Sub-total (I) | 2,577.6 | 2,622.3 | 5,199.9 | II. | Programme support charge (13%) | 335.1 | 340.9 | 676.0 | III. | Working capital reserve | 9.4 | | 9.4 | | GRAND TOTAL (I + II + III) | 2,922.1 | 2,963.1 | 5,885.2 | | Less contribution from host country | 189.5 | 193.3 | 382.9 | | TOTAL | 2,732.6 | 2,769.8 | 5,502.4 | | Less savings from previous years | 200.0 | 200.0 | 400.0 | | NET TOTAL (amount to be shared by
Parties) | 2,532.6 | 2,569.8 | 5,102.4 |
* | Includes 15% costs for 1 P-5, 1 P-4; 3 P-3 and 2 G-S staff
funded mainly by the Convention.
Includes 50% costs for 1 P-4 staff funded by the Convention. |
Table 2
Biosafety Protocol staffing requirements
from the core budget (BG Trust Fund) for the
biennium 2013-2014 | Description | 2013 | 2014 |
---|
I. | Professional categories | | | | D-1 | 1 | 1 | | P-4 * | 2.5 | 2.5 | | P-3 | 3 | 3 | | P-2 | 1 | 1 | | Total Professional categories | 7.5 | 7.5 | II. | Total General Services category | 5 | 5 | | TOTAL (I + II) | 12.5 | 12.5 |
Table 3
Resource requirements from the Special
Voluntary Trust Fund (BH) for Additional Voluntary Contributions in
Support of Approved Activities of the Cartagena Protocol for the
biennium 2013-2014 (United States dollars) | Description * | 2013-2014 |
---|
I. | Expenditures | | 1. | Meetings/Workshops | | | Agenda item 5: Biosafety Clearing-House | 55,000 | | Agenda item 13: Article 17 (Unintentional) -
Regional workshop | 120,000 | | Agenda item 14: Risk assessment and risk
management expert meeting | 50,000 | | Agenda item 16: Socio-economic considerations
expert meeting | 50,000 | | Agenda item 9: Coordination meetings | 60,000 | | Ongoing Strategic Plan activities | 160,000 | 2. | Consultants | | | Agenda item 5: Activities of the Biosafety
Clearing-House | 10,000 | | Agenda item 9: Roster of biosafety
experts | 200,000 | | Agenda item 18: Methodological approach to
assessment and review | 20,000 | 3. | Travel of Staff | | | Agenda item 7: Cooperation with other
organizations, conventions and initiatives | 30,000 | | Agenda item 16: Socio-economic
considerations | 10,000 | 4. | Publications/Printing costs | | | Agenda item 13: Article 17
(unintentional) | 60,000 | | On-going Strategic Plan activities | 300,000 | 5. | Equipment | | | Agenda item 5: Biosafety Clearing-House | 10,000 | 6. | Activities | | | Agenda item 5: Translation of the Biosafety
Clearing-House | 20,000 | | Agenda item 14: Risk assessment and risk
management (translation) | 100,000 | | Sub-total (I) | 1,255,000 | II. | Programme support costs (13%) | 163,150 | | TOTAL COST (I + II) | 1,418,150 |
Table 4
Resource requirements from the Special
Voluntary Trust Fund (BI) for Facilitating Participation of Parties
in the Protocol for the biennium 2013-2014 (Thousands of United States dollars) | Description | 2013 | 2014 |
---|
I. | Meetings | | | | Meetings of the Conference of the Parties serving as the
meeting of the Parties to the Protocol | | 600.0 | | Sub-total (I) | | 600.0 | II. | Programme support costs (13%) | | 78.0 | | TOTAL COST (I + II) | | 678.0 |
Table 5
Contributions to the Trust Fund for the
Cartagena Protocol on Biosafety for the biennium 2013-2014 Party | UN scale of assessments 2012
(per cent) | Scale with 22% ceiling, no LDC paying more
than 0.01%
(per cent) | Contributions per 1 Jan. 2013
(US$) | UN scale of assessments 2012
(per cent) | Scale with 22% ceiling, no LDC paying more
than 0.01%
(per cent) | Contributions as per 1 Jan. 2014
(US$) | Total contributions 2013-2014
(US$) |
---|
Albania | 0.010 | 0.014 | 357 | 0.010 | 0.014 | 362 | 719 | Algeria | 0.128 | 0.180 | 4,570 | 0.128 | 0.180 | 4,637 | 9,208 | Angola | 0.010 | 0.010 | 253 | 0.010 | 0.010 | 257 | 510 | Antigua and Barbuda | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Armenia | 0.005 | 0.007 | 179 | 0.005 | 0.007 | 181 | 360 | Austria | 0.851 | 1.200 | 30,385 | 0.851 | 1.200 | 30,832 | 61,216 | Azerbaijan | 0.015 | 0.021 | 536 | 0.015 | 0.021 | 543 | 1,079 | Bahamas | 0.018 | 0.025 | 643 | 0.018 | 0.025 | 652 | 1,295 | Bahrain | 0.039 | 0.055 | 1,392 | 0.039 | 0.055 | 1,413 | 2,805 | Bangladesh | 0.010 | 0.010 | 253 | 0.010 | 0.010 | 257 | 510 | Barbados | 0.008 | 0.011 | 286 | 0.008 | 0.011 | 290 | 575 | Belarus | 0.042 | 0.059 | 1,500 | 0.042 | 0.059 | 1,522 | 3,021 | Belgium | 1.075 | 1.516 | 38,382 | 1.075 | 1.516 | 38,947 | 77,330 | Belize | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Benin | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Bhutan | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Bolivia | 0.007 | 0.010 | 250 | 0.007 | 0.010 | 254 | 504 | Bosnia and Herzegovina | 0.014 | 0.020 | 500 | 0.014 | 0.020 | 507 | 1,007 | Botswana | 0.018 | 0.025 | 643 | 0.018 | 0.025 | 652 | 1,295 | Brazil | 1.611 | 2.271 | 57,520 | 1.611 | 2.271 | 58,367 | 115,887 | Bulgaria | 0.038 | 0.054 | 1,357 | 0.038 | 0.054 | 1,377 | 2,734 | Burkina Faso | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Burundi | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Cambodia | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Cameroon | 0.011 | 0.016 | 393 | 0.011 | 0.016 | 399 | 791 | Cape Verde | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Central African Republic | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Chad | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | China | 3.189 | 4.496 | 113,862 | 3.189 | 4.496 | 115,538 | 229,400 | Colombia | 0.144 | 0.203 | 5,141 | 0.144 | 0.203 | 5,217 | 10,359 | Comoros | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Congo | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Costa Rica | 0.034 | 0.048 | 1,214 | 0.034 | 0.048 | 1,232 | 2,446 | Croatia | 0.097 | 0.137 | 3,463 | 0.097 | 0.137 | 3,514 | 6,978 | Cuba | 0.071 | 0.100 | 2,535 | 0.071 | 0.100 | 2,572 | 5,107 | Cyprus | 0.046 | 0.065 | 1,642 | 0.046 | 0.065 | 1,667 | 3,309 | Czech Republic | 0.349 | 0.492 | 12,461 | 0.349 | 0.492 | 12,644 | 25,105 | Democratic People's Republic of Korea | 0.007 | 0.010 | 250 | 0.007 | 0.010 | 254 | 504 | Democratic Republic of the Congo | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Denmark | 0.736 | 1.038 | 26,279 | 0.736 | 1.038 | 26,665 | 52,944 | Djibouti | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Dominica | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Dominican Republic | 0.042 | 0.059 | 1,500 | 0.042 | 0.059 | 1,522 | 3,021 | Ecuador | 0.040 | 0.056 | 1,428 | 0.040 | 0.056 | 1,449 | 2,877 | Egypt | 0.094 | 0.133 | 3,356 | 0.094 | 0.133 | 3,406 | 6,762 | El Salvador | 0.019 | 0.027 | 678 | 0.019 | 0.027 | 688 | 1,367 | Eritrea | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Estonia | 0.040 | 0.056 | 1,428 | 0.040 | 0.056 | 1,449 | 2,877 | Ethiopia | 0.008 | 0.010 | 253 | 0.008 | 0.010 | 257 | 510 | European Union | 2.500 | 2.500 | 63,314 | 2.500 | 2.500 | 64,246 | 127,560 | Fiji | 0.004 | 0.006 | 143 | 0.004 | 0.006 | 145 | 288 | Finland | 0.566 | 0.798 | 20,209 | 0.566 | 0.798 | 20,506 | 40,715 | France | 6.123 | 8.632 | 218,619 | 6.123 | 8.632 | 221,836 | 440,456 | Gabon | 0.014 | 0.020 | 500 | 0.014 | 0.020 | 507 | 1,007 | Gambia | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Georgia | 0.006 | 0.008 | 214 | 0.006 | 0.008 | 217 | 432 | Germany | 8.018 | 11.304 | 286,280 | 8.018 | 11.304 | 290,492 | 576,772 | Ghana | 0.006 | 0.008 | 214 | 0.006 | 0.008 | 217 | 432 | Greece | 0.691 | 0.974 | 24,672 | 0.691 | 0.974 | 25,035 | 49,707 | Grenada | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Guatemala | 0.028 | 0.039 | 1,000 | 0.028 | 0.039 | 1,014 | 2,014 | Guinea | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Guinea-Bissau | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Guyana | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Honduras | 0.008 | 0.011 | 286 | 0.008 | 0.011 | 290 | 575 | Hungary | 0.291 | 0.410 | 10,390 | 0.291 | 0.410 | 10,543 | 20,933 | India | 0.534 | 0.753 | 19,066 | 0.534 | 0.753 | 19,347 | 38,413 | Indonesia | 0.238 | 0.336 | 8,498 | 0.238 | 0.336 | 8,623 | 17,120 | Iran (Islamic Republic of) | 0.233 | 0.328 | 8,319 | 0.233 | 0.328 | 8,442 | 16,761 | Ireland | 0.498 | 0.702 | 17,781 | 0.498 | 0.702 | 18,043 | 35,823 | Italy | 4.999 | 7.048 | 178,487 | 4.999 | 7.048 | 181,114 | 359,601 | Jamaica | 0.014 | 0.020 | 500 | 0.014 | 0.020 | 507 | 1,007 | Japan | 12.530 | 17.665 | 447,379 | 12.530 | 17.665 | 453,962 | 901,341 | Jordan | 0.014 | 0.020 | 500 | 0.014 | 0.020 | 507 | 1,007 | Kazakhstan | 0.076 | 0.107 | 2,714 | 0.076 | 0.107 | 2,753 | 5,467 | Kenya | 0.012 | 0.017 | 428 | 0.012 | 0.017 | 435 | 863 | Kiribati | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Kyrgyzstan | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Lao People's Democratic Republic | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Latvia | 0.038 | 0.054 | 1,357 | 0.038 | 0.054 | 1,377 | 2,734 | Lesotho | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Liberia | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Libya | 0.129 | 0.182 | 4,606 | 0.129 | 0.182 | 4,674 | 9,280 | Lithuania | 0.065 | 0.092 | 2,321 | 0.065 | 0.092 | 2,355 | 4,676 | Luxembourg | 0.090 | 0.127 | 3,213 | 0.090 | 0.127 | 3,261 | 6,474 | Madagascar | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Malawi | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Malaysia | 0.253 | 0.357 | 9,033 | 0.253 | 0.357 | 9,166 | 18,199 | Maldives | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Mali | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Malta | 0.017 | 0.024 | 607 | 0.017 | 0.024 | 616 | 1,223 | Marshall Islands | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Mauritania | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Mauritius | 0.011 | 0.016 | 393 | 0.011 | 0.016 | 399 | 791 | Mexico | 2.356 | 3.322 | 84,120 | 2.356 | 3.322 | 85,358 | 169,478 | Mongolia | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Montenegro | 0.004 | 0.006 | 143 | 0.004 | 0.006 | 145 | 288 | Morocco | 0.058 | 0.082 | 2,071 | 0.058 | 0.082 | 2,101 | 4,172 | Mozambique | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Myanmar | 0.006 | 0.008 | 214 | 0.006 | 0.008 | 217 | 432 | Namibia | 0.008 | 0.011 | 286 | 0.008 | 0.011 | 290 | 575 | Nauru | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Netherlands | 1.855 | 2.615 | 66,232 | 1.855 | 2.615 | 67,207 | 133,439 | New Zealand | 0.273 | 0.385 | 9,747 | 0.273 | 0.385 | 9,891 | 19,638 | Nicaragua | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Niger | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Nigeria | 0.078 | 0.110 | 2,785 | 0.078 | 0.110 | 2,826 | 5,611 | Niue | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Norway | 0.871 | 1.228 | 31,099 | 0.871 | 1.228 | 31,556 | 62,655 | Oman | 0.086 | 0.121 | 3,071 | 0.086 | 0.121 | 3,116 | 6,186 | Pakistan | 0.082 | 0.116 | 2,928 | 0.082 | 0.116 | 2,971 | 5,899 | Palau | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Panama | 0.022 | 0.031 | 786 | 0.022 | 0.031 | 797 | 1,583 | Papua New Guinea | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Paraguay | 0.007 | 0.010 | 250 | 0.007 | 0.010 | 254 | 504 | Peru | 0.090 | 0.127 | 3,213 | 0.090 | 0.127 | 3,261 | 6,474 | Philippines | 0.090 | 0.127 | 3,213 | 0.090 | 0.127 | 3,261 | 6,474 | Poland | 0.828 | 1.167 | 29,563 | 0.828 | 1.167 | 29,998 | 59,562 | Portugal | 0.511 | 0.720 | 18,245 | 0.511 | 0.720 | 18,514 | 36,759 | Qatar | 0.135 | 0.190 | 4,820 | 0.135 | 0.190 | 4,891 | 9,711 | Republic of Korea | 2.260 | 3.186 | 80,692 | 2.260 | 3.186 | 81,880 | 162,572 | Republic of Moldova | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Romania | 0.177 | 0.250 | 6,320 | 0.177 | 0.250 | 6,413 | 12,732 | Rwanda | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Saint Kitts and Nevis | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Saint Lucia | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Saint Vincent and the Grenadines | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Samoa | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Saudi Arabia | 0.830 | 1.170 | 29,635 | 0.830 | 1.170 | 30,071 | 59,706 | Senegal | 0.006 | 0.008 | 214 | 0.006 | 0.008 | 217 | 432 | Serbia | 0.037 | 0.052 | 1,321 | 0.037 | 0.052 | 1,341 | 2,662 | Seychelles | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Slovakia | 0.142 | 0.200 | 5,070 | 0.142 | 0.200 | 5,145 | 10,215 | Slovenia | 0.103 | 0.145 | 3,678 | 0.103 | 0.145 | 3,732 | 7,409 | Solomon Islands | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Somalia | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | South Africa | 0.385 | 0.543 | 13,746 | 0.385 | 0.543 | 13,949 | 27,695 | Spain | 3.177 | 4.479 | 113,434 | 3.177 | 4.479 | 115,103 | 228,536 | Sri Lanka | 0.019 | 0.027 | 678 | 0.019 | 0.027 | 688 | 1,367 | Sudan | 0.010 | 0.010 | 253 | 0.010 | 0.010 | 257 | 510 | Suriname | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Swaziland | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | Sweden | 1.064 | 1.500 | 37,990 | 1.064 | 1.500 | 38,549 | 76,538 | Switzerland | 1.130 | 1.593 | 40,346 | 1.130 | 1.593 | 40,940 | 81,286 | Syrian Arab Republic | 0.025 | 0.035 | 893 | 0.025 | 0.035 | 906 | 1,798 | Tajikistan | 0.002 | 0.003 | 71 | 0.002 | 0.003 | 72 | 144 | Thailand | 0.209 | 0.295 | 7,462 | 0.209 | 0.295 | 7,572 | 15,034 | The former Yugoslav Republic of Macedonia | 0.007 | 0.010 | 250 | 0.007 | 0.010 | 254 | 504 | Togo | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Tonga | 0.001 | 0.001 | 36 | 0.001 | 0.001 | 36 | 72 | Trinidad and Tobago | 0.044 | 0.062 | 1,571 | 0.044 | 0.062 | 1,594 | 3,165 | Tunisia | 0.030 | 0.042 | 1,071 | 0.030 | 0.042 | 1,087 | 2,158 | Turkey | 0.617 | 0.870 | 22,030 | 0.617 | 0.870 | 22,354 | 44,384 | Turkmenistan | 0.026 | 0.037 | 928 | 0.026 | 0.037 | 942 | 1,870 | Uganda | 0.006 | 0.008 | 214 | 0.006 | 0.008 | 217 | 432 | Ukraine | 0.087 | 0.123 | 3,106 | 0.087 | 0.123 | 3,152 | 6,258 | United Kingdom | 6.604 | 9.310 | 235,793 | 6.604 | 9.310 | 239,263 | 475,056 | United Republic of Tanzania | 0.008 | 0.010 | 253 | 0.008 | 0.010 | 257 | 510 | Uruguay | 0.027 | 0.038 | 964 | 0.027 | 0.038 | 978 | 1,942 | Venezuela | 0.314 | 0.443 | 11,211 | 0.314 | 0.443 | 11,376 | 22,587 | Viet Nam | 0.033 | 0.047 | 1,178 | 0.033 | 0.047 | 1,196 | 2,374 | Yemen | 0.010 | 0.010 | 253 | 0.010 | 0.010 | 257 | 510 | Zambia | 0.004 | 0.006 | 143 | 0.004 | 0.006 | 145 | 288 | Zimbabwe | 0.003 | 0.004 | 107 | 0.003 | 0.004 | 109 | 216 | TOTAL | 71.671 | 100.000 | 2,532,558 | 71.671 | 100.000 | 2,569,825 | 5,102,383 |
Table 6
Biosafety Protocol - Contingency resource
requirements from the core budget (BG Trust Fund) for the period
2013-2015 (Thousands of United States dollar) | Description | 2013 | 2014 | 2015 | Total |
---|
I. | Expenditures | | | | | A. | Staff costs * | 1,875.2 | 1,916.7 | 1,959.3 | 5,751.2 | B. | Biosafety Bureau meetings | 20.0 | 20.0 | 25.0 | 65.0 | C. | COP/MOP | 100.0 | 200.0 | 150.0 | 450.0 | D. | Consultants/subcontracts | 20.0 | 20.0 | 20.0 | 60.0 | E. | Travel on official business | 50.0 | 50.0 | 50.0 | 150.0 | F. | Liaison Group meetings on Capacity-Building | 30.0 | 30.0 | 30.0 | 90.0 | G. | Biosafety Clearing-House advisory meetings | 55.0 | - | 55.0 | 110.0 | H. | Compliance committee meeting | 45.0 | 45.0 | 45.0 | 135.0 | I. | AHTEG - Risk Assessment | - | - | - | - | J. | General operating expenses | 252.4 | 255.6 | 255.6 | 763.7 | K. | Temporary assistance/Overtime | 5.0 | 5.0 | 5.0 | 15.0 | L. | Translation of BCH website | 25.0 | 25.0 | 25.0 | 75.0 | M. | AHTEG on Socio-economic considerations | - | - | - | - | | Sub-total (I) | 2,477.7 | 2,567.3 | 2,620.0 | 7,665.0 | II. | Programme support charge (13%) | 322.1 | 333.8 | 340.6 | 996.4 | III. | Working capital reserve | 148.7 | | | 148.7 | | GRAND TOTAL (I + II + III) | 2,948.4 | 2,901.1 | 2,960.6 | 8,810.1 | | Less contribution from host country | 189.5 | 193.3 | 197.2 | 580.0 | | TOTAL | 2,758.9 | 2,707.7 | 2,763.4 | 8,230.0 | | Less savings from previous years | 200.0 | 200.0 | | 400.0 | | NET TOTAL (amount to be shared by
Parties) | 2,558.9 | 2,507.7 | 2,763.4 | 7,830.0 |
* | Includes 15% costs for 1 P-5, 1 P-4, 3 P-3 and 2 G-S staff
funded mainly by the Convention.
Includes 50% costs for 1 P-4 staff funded by the Convention. | | Assessed contributions to be based on the applicable UN scale
of assessments for 2015. |
Table 7
Biosafety Protocol - Contingency staffing
requirements from the core budget (BG Trust Fund) for the period
2013-2015 | Description | 2013 | 2014 | 2015 |
---|
I. | Professional categories | | | | | D-1 | 1 | 1 | 1 | | P-4 | 2.5 | 2.5 | 2.5 | | P-3 | 3 | 3 | 3 | | P-2 | 1 | 1 | 1 | | Total Professional categories | 7.5 | 7.5 | 7.5 | II. | Total General Services category | 5 | 5 | 5 | | TOTAL (I + II) | 12.5 | 12.5 | 12.5 |
|