Skip to main content
Recalling decision XXX/20 on financial reports and budgets for the Montreal Protocol on Substances that Deplete the Ozone Layer,
Taking note of the financial report for the Trust Fund for the Montreal Protocol on Substances that Deplete the Ozone Layer for the fiscal year 2018,11UNEP/OzL.Pro.31/5.
Recognizing the voluntary contributions of parties as an essential complement for the effective implementation of the Montreal Protocol,
Welcoming the continued efficient management by the Secretariat of the finances of the Trust Fund for the Montreal Protocol,
Welcoming with appreciation the Secretariat’s work on the format for the presentation of the budget for the benefit of enhanced transparency, in particular for preparing additional information, namely fact sheets,
1.To approve the budget of $5,322,308 for 2020, and to take note of the indicative budget for 2021, as set out in table A of the annex to the present decision, to be considered further by the Thirty-Second Meeting of the Parties;
2.To authorize the Executive Secretary, on an exceptional basis, to draw upon the available cash balance for 2020 for specific activities, listed in table A of the annex to the present decision, in an amount up to $366,346, provided that the cash balance is not reduced below the working capital reserve;
3.To approve the contributions to be paid by the parties in the amount of $5,322,308 for 2020, and to take note of the contributions for 2021, as set out in table B of the annex to the present decision;
4.That the contributions of individual parties for 2020 and indicative contributions for 2021 shall be as listed in table B of the annex to the present decision;
5.To reaffirm that a working capital reserve shall be maintained at a level of 15 per cent of the annual budget, to be used to meet the final expenditures under the Trust Fund, noting that the working capital reserve shall be set aside from the existing cash balance;
6.To encourage parties and other stakeholders to contribute financially and by other means to assist the members of the three assessment panels and their subsidiary bodies, with a view to ensuring their continued participation in assessment activities under the Montreal Protocol;
7.To express its appreciation that a number of parties have paid their contributions for 2019 and prior years, and to urge those parties that have not done so to pay both their outstanding contributions and their future contributions promptly and in full;
8.To request the Executive Secretary to enter into discussions with any party whose contributions are outstanding for two or more years with a view to finding a way forward, and also to report to the Thirty-Second Meeting of the Parties on the outcome of those discussions to enable further consideration by the parties of how to address the matter;
9.Also to request the Executive Secretary to continue to provide regular information on earmarked contributions and include that information, where relevant, in the budget proposals of the Trust Fund to enhance transparency with regard to the actual income and expenses of the Trust Fund;
10.Further to request the Executive Secretary to continue to prepare fact sheets for the presentation of future budgets;
11.To request the Secretariat to ensure the full utilization of programme support costs available to it in 2020 and later years, and where possible to offset those costs against the administrative components of the approved budget;
12.Also to request the Secretariat to indicate in future financial reports of the Trust Fund the amounts of cash on hand and the status of contributions to the Trust Fund;
13.To request the Executive Secretary to prepare budgets and work programmes for the years 2021 and 2022, presenting two budget scenarios and work programmes based on the projected needs:
(a)A zero-nominal-growth scenario;
(b)A scenario based on further recommended adjustments to the above-mentioned scenario and the added costs or savings related thereto;
14.To stress the need to continue to ensure that the budget proposals are realistic and represent the agreed priorities of all parties, to help ensure a sustainable and stable fund and cash balance, including contributions.
Annex to decision XXXI/17
Table A - Approved 2020 and proposed 2021 budgets
(United States dollars)
Cost category Approved 2020Proposed 2021Zero nominal growth 2021
1100Employee salaries, allowances and benefits1 523 780 1 554 260 1 554 260
1200Consultants85 000 85 000 85 000
1300Meeting costs
1321Open-ended Working Group meetings690 000717 790717 790
1322Conference services costs: preparatory meetings and meetings of the parties505 310505 310505 310
1323Communication costs of Article 5 assessment panel members and organizational costs of panel meetings55 00055 00055 000
1324Conference services costs: Bureau meetings25 00025 00025 000
1325Conference services costs: Implementation Committee meetings125 000125 000125 000
5401Hospitality25 00025 00025 000
Subtotal:Meeting costs1 425 310 1 453 100 1 453 100
3300Travel of Article 5 parties and experts
3301Travel of Article 5 parties: assessment panel meetings350 000350 000350 000
3302Travel of Article 5 parties: preparatory meetings and meetings of the parties400 000400 000400 000
3303Travel of Article 5 parties: Open‑ended Working Group meetings365 000365 000365 000
3304Travel of Article 5 parties: Bureau meetings15 00015 00015 000
3305Travel of Article 5 parties: Implementation Committee meetings65 00065 00065 000
Subtotal:Travel of Article 5 parties and experts1 195 000 1 195 000 1 195 000
1600Travel on official business
1601Staff travel on official business195 000195 000195 000
1602Conference services staff travel on official business15 00015 00015 000
Subtotal:Travel on official business210 000 210 000 210 000
4100–5300Other operating costs
4100Expendable equipment18 00015 00010 000
4200Non-expendable equipment25 00022 00010 000
4300Rental of premises27 91728 47528 475
5100Operation and maintenance of equipment20 00022 00015 000
5200Reporting costs70 00070 00052 500
5300Sundry30 00025 00015 000
Subtotal:Other operating costs 190 917 182 475 130 975
5201Public awareness and communication80 000110 00085 578
Total direct costs 4 710 007 4 789 835 4 713 913
Programme support costs612 301622 679612 809
Grand total5 322 308 5 412 514 5 326 722
Additional activities
1110Temporary P-4 post (cost differential)29 200
5210Vienna Convention anniversary50 000
Enhancement of digital presence (website, mobile application and meeting portal)
5407Temporary post (P-3)150 000--
5408Mobile app/Data centre40 000
5409Contacts management system45 000
5410Blends tool10 000
Total direct costs: additional activities324 200 --
Programme support costs42 146
Total additional activities366 346 --
Grand total5 688 654 5 412 514 5 326 722
Appendix I to table AExplanatory notes for the 2020 and 2021 budgets of the Trust Fund for the Montreal Protocol on Substances that Deplete the Ozone Layer
Cost category Budget lineNotes
Employee salaries, allowances and benefits1100(i)The 2020 and 2021 estimates under this category have been increased by 2 per cent over the approved 2019 and proposed 2020 budgets respectively to allow for inflation.(ii)The costs of a United Nations Volunteer, to support the work of the Secretariat, approved for 2019 have been included.
Consultants1200The 2020 and 2021 estimates for consultants remain constant at the level of the 2019 budget.
Meeting costs1300This category includes the costs of venue; editing and translation of the documents; and interpretation during the meeting. Conference services staff time and travel costs belong to this category.
1321Open-ended Working Group (OEWG) meetings:(i)The estimates for the forty-second OEWG meeting are based on:(a) the quote for the venue received from the conference services department of the headquarters of the International Civil Aviation Organization, where the meeting is scheduled to take place from 13 to 17 July 2020; and(b) the quote for the documentation received from the Division of Conference Services of the United Nations Office at Nairobi.(ii)Conference services costs for the forty-third OEWG meeting, scheduled for July 2021 and tentatively planned to be held at the Economic and Social Commission for Asia and the Pacific headquarters in Bangkok are budgeted based on the estimated costs of the forty-first meeting plus an increase to account for inflation.
1322Preparatory meetings and Meetings of the Parties:(i)The budget remains at the same level as 2019 for both years on the assumption that the meetings will be hosted by a Government; however a confirmation is not yet in place.(ii)2020 being the year of joint COP/MOP, the approved budget for the COP under the Vienna Convention Trust Fund will complement the budget for Thirty-Second Meeting of the Parties, and savings may be allocated for other activities in 2020.
1323Communications and meeting costs for the assessment panels, associated technical options committees and subsidiary bodies are the same for both years and are maintained at the same level as 2019.
1324One Bureau meeting is scheduled for each of the years, with provision for interpretation and document translation into appropriate languages, depending on the membership of the Bureau. The budget amounts are kept at the same level as the 2019 amount due to the uncertainty in the translation and interpretation requirements.
1325The proposed budgets for Implementation Committee meetings in 2020 and 2021 include the cost of two meetings, one held back-to-back with the Open-ended Working Group Meeting and one held back-to-back with the Meeting of the Parties. The budget amounts are kept at the same level as the 2019 level due to the uncertainty in the interpretation requirements.
5401The hospitality costs cover receptions at the meetings of the Open-ended Working Group and the Meetings of the Parties and have been maintained at the 2019 level.
Travel of Article 5 participants3300The participation of representatives of parties operating under paragraph 1 of Article 5 in various Montreal Protocol meetings is budgeted at $5,000 per representative per meeting, which is an average cost used for budgeting purposes. The standard cost of $5,000 is calculated using the most appropriate and advantageous economy-class fare and United Nations daily subsistence allowances.
3301The cost of travel by experts to meetings of the assessment panels has been decreased from that of 2019, with both 2020 and 2021 being non-assessment years.
3302The costs for 2020 and 2021 increased from the 2019 level.
3303The costs for 2020 and 2021 increased from the 2019 level.
3304Includes the cost of travel of Article 5 Bureau members to the Bureau meetings and to the Meetings of the Parties, budgeted at a lower level than 2019.
3305(i)Includes the cost of travel of Article 5 Implementation Committee members to the two Implementation Committee meetings, the Open-ended Working Group meetings and the Meetings of the Parties(ii)The budgets for 2020 and 2021 have been decreased compared to that for 2019.
Travel on official business1600The budgets include travel of Secretariat staff to organize and/or participate in the meetings of the Montreal Protocol and other relevant meetings, such as the meetings of the Ozone Officers under the regional networks of the OzonAction Programme, to provide substantive support for meetings of importance to the ongoing work of the Secretariat to implement the decisions and requests of the parties.
1601–1602Budget maintained at the same level as 2019.
Other operating costs4100–5300The section includes expendable/non-expendable equipment, rental of office premises, reporting costs, sundry costs, public awareness and communication.
4100The budget includes the costs of software licences, stationery, office supplies and consumables. The costs for 2020 have been maintained at the same level as 2019.
4200This budget line provides for the costs of computers, peripherals and furniture. The costs for 2020 have been maintained at the same level as 2019.
4300The rental cost for the Secretariat’s offices in Nairobi is increased to provide for inflation.
5100For the operation and maintenance of equipment, the budget includes the service-level agreements for printers and photocopy machines, IT support provided by the United Nations Office at Nairobi, and insurance of equipment. The cost for 2020 is at the same level as 2019, while that of 2021 is increased.
5200Retained at the same level as 2019, the reporting costs include: (i) reporting and coverage by the International Institute for Sustainable Development at the Open-ended Working Group meetings and meetings of the parties; (ii) assessment panels reports; (iii) ad hoc translation and editing of documents not related to meetings; and (iv) publications.
5300In 2020, at the same level as 2019, the sundry costs include: (i) telecommunication costs; (ii) freight costs; and (iii) training.
5201The public awareness and communication budget line in 2020 and 2021 includes (i) International Ozone Day celebrations; (ii) visual materials; (iii) web hosting and maintenance; and (iv) communication campaigns.
Appendix II to table AExplanatory notes for the additional activities
Cost category Budget lineComment
Employee salaries, allowances and benefits1110The costs of upgrading the communications officer post from P-3 to P-4 is included in the budget for 2020 only.
Vienna Convention anniversary5210This budget is to commemorate the thirty-fifth anniversary of the Vienna Convention, in 2020. This will be complemented by the budget for promotional activities approved under the Vienna Convention Trust Fund.
Enhancement of the digital presenceThis budget category provides for the enhancement and stability of the Secretariat’s digital presence, including its website, meeting portal and mobile applications.
5407A temporary programme officer at the P-3 level, employed to undertake the work of digital enhancement.
5408–5410This includes the development and services of the components of the digital presence and associated software required for:(i)the contacts management system; '(ii)the mobile application for the data centre; and(iii)the blends tool.
Table B - Contribution by the parties to the Trust Fund for the Montreal Protocol on Substances that Deplete the Ozone Layer(United States Dollars)(Pursuant to General Assembly resolution 73/271 of 22 December 2018, with a maximum assessment rate of 22 per cent)
Name of partyAdjusted United Nations scale, with 22 per cent maximum assessment rate considered2020 contributions by the parties 2021 contributions by the parties equal to the proposed budget 2021 contributions by the parties equal to the zero-nominal-growth budget
1Afghanistan
2Albania
3Algeria0.1387 321.007 446.007 328.00
4Andorra
5Angola
6Antigua and Barbuda
7Argentina0.91248 545.0049 367.0048 585.00
8Armenia
9Australia2.203117 249.00119 236.00117 346.00
10Austria0.67535 917.0036 526.0035 947.00
11Azerbaijan
12Bahamas
13Bahrain
14Bangladesh
15Barbados
16Belarus
17Belgium0.81843 557.0044 296.0043 593.00
18Belize
19Benin
20Bhutan
21Bolivia (Plurinational State of)
22Bosnia and Herzegovina
23Botswana
24Brazil2.939156 402.00159 052.00156 531.00
25Brunei Darussalam
26Bulgaria
27Burkina Faso
28Burundi
29Cabo Verde
30Cambodia
31Cameroon
32Canada2.725145 048.00147 507.00145 169.00
33Central African Republic
34Chad
35Chile0.40621 593.0021 959.0021 611.00
36China11.967636 911.00647 706.00637 440.00
37Colombia0.28715 280.0015 539.0015 293.00
38Comoros
39Congo
40Cook Islands
41Costa Rica
42Côte d’Ivoire
43Croatia
44Cuba
45Cyprus
46Czechia0.31016 500.0016 780.0016 514.00
47Democratic People’s Republic of Korea
48Democratic Republic of the Congo
49Denmark0.55229 392.0029 890.0029 416.00
50Djibouti
51Dominica
52Dominican Republic
53Ecuador
54Egypt0.1859 868.0010 036.009 877.00
55El Salvador
56Equatorial Guinea
57Eritrea
58Estonia
59Eswatini
60Ethiopia
61European Union2.492132 635.00134 883.00132 745.00
62Fiji
63Finland0.42022 336.0022 714.0022 354.00
64France4.413234 868.00238 849.00235 063.00
65Gabon──
66Gambia
67Georgia
68Germany6.071323 098.00328 574.00323 366.00
69Ghana
70Greece0.36519 417.0019 746.0019 434.00
71Grenada
72Guatemala
73Guinea
74Guinea-Bissau
75Guyana
76Haiti
77Holy See
78Honduras
79Hungary0.20510 929.0011 114.0010 938.00
80Iceland
81India0.83144 247.0044 997.0044 284.00
82Indonesia0.54128 809.0029 297.0028 832.00
83Iran (Islamic Republic of)0.39721 116.0021 474.0021 133.00
84Iraq0.1296 844.006 960.006 850.00
85Ireland0.37019 683.0020 017.0019 699.00
86Israel0.48825 996.0026 437.0026 018.00
87Italy3.296175 450.00178 423.00175 595.00
88Jamaica
89Japan8.537454 353.00462 054.00454 730.00
90Jordan
91Kazakhstan0.1779 443.009 603.009 451.00
92Kenya
93Kiribati
94Kuwait0.25113 370.0013 596.0013 381.00
95Kyrgyzstan
96Lao People’s Democratic Republic
97Latvia
98Lebanon
99Lesotho
100Liberia
101Libya
102Liechtenstein
103Lithuania
104Luxembourg
105Madagascar
106Malawi
107Malaysia0.34018 092.0018 398.0018 106.00
108Maldives
109Mali
110Malta
111Marshall Islands
112Mauritania
113Mauritius
114Mexico1.28868 546.0069 708.0068 603.00
115Micronesia (Federated States of)
116Monaco
117Mongolia
118Montenegro
119Morocco
120Mozambique
121Myanmar
122Namibia
123Nauru
124Nepal
125Netherlands1.35271 941.0073 160.0072 000.00
126New Zealand0.29015 439.0015 700.0015 451.00
127Nicaragua
128Niger
129Nigeria0.24913 263.0013 488.0013 274.00
130Niue
131North Macedonia
132Norway0.75240 003.0040 681.0040 036.00
133Oman0.1156 101.006 205.006 106.00
134Pakistan0.1156 101.006 205.006 106.00
135Palau
136Panama
137Papua New Guinea
138Paraguay
139Peru0.1528 063.008 200.008 070.00
140Philippines0.20410 876.0011 060.0010 885.00
141Poland0.79942 549.0043 270.0042 584.00
142Portugal0.34918 569.0018 883.0018 584.00
143Qatar0.28114 962.0015 215.0014 974.00
144Republic of Korea2.260120 274.00122 312.00120 373.00
145Republic of Moldova
146Romania0.19710 504.0010 682.0010 513.00
147Russian Federation2.397127 595.00129 757.00127 701.00
148Rwanda
149Saint Kitts and Nevis
150Saint Lucia
151Saint Vincent and the Grenadines
152Samoa
153San Marino
154Sao Tome and Principe
155Saudi Arabia1.16862 179.0063 233.0062 231.00
156Senegal
157Serbia
158Seychelles
159Sierra Leone
160Singapore0.48325 731.0026 168.0025 753.00
161Slovakia0.1538 117.008 255.008 124.00
162Slovenia
163Solomon Islands
164Somalia
165South Africa0.27114 430.0014 675.0014 442.00
166South Sudan
167Spain2.139113 854.00115 783.00113 948.00
168Sri Lanka
169State of Palestine
170Sudan
171Suriname
172Sweden0.90348 067.0048 882.0048 107.00
173Switzerland1.14761 065.0062 100.0061 115.00
174Syrian Arab Republic
175Tajikistan
176Thailand0.30616 287.0016 563.0016 301.00
177Timor-Leste
178Togo
179Tonga
180Trinidad and Tobago
181Tunisia
182Turkey1.36772 736.0073 969.0072 797.00
183Turkmenistan
184Tuvalu
185Uganda
186Ukraine
187United Arab Emirates0.61432 682.0033 235.0032 709.00
188United Kingdom of Great Britain and Northern Ireland4.552242 297.00246 404.00242 498.00
189United Republic of Tanzania
190United States of America21.9301 167 185.001 186 967.001 168 153.00
191Uruguay
192Uzbekistan
193Vanuatu
194Venezuela (Bolivarian Republic of)0.72638 623.0039 278.0038 655.00
195Vietnam
196Yemen
197Zambia
198Zimbabwe
 Total100.000 5 322 308.00  5 412 514.00 5 326 722.00