FC 110/20 |
Hundred and tenth Session |
Rome, 19 - 23 September 2005 |
ANIMAL PRODUCTION AND HEALTH COMMISSION FOR ASIA AND THE PACIFIC (APHCA) - |
1. The Finance Committee is being provided with the budget of the above-mentioned Commission for information.
2. The Agreement for the establishment of this Commission under Article XIV of the FAO Constitution was approved by the Council in June 1973. The Agreement came into force on 29 December 1975. Membership is open to all FAO Member Nations and Associate Members situated wholly or partly in the “Region” defined as the area bounded by latitudes 50o and longitudes 60o east and 130o west. Current Members are Australia, Bangladesh, Bhutan, India, Indonesia, Iran, Laos, Malaysia, Myanmar, Nepal, Pakistan, Papua New Guinea, Philippines, Sri Lanka and Thailand.
3. Under Article XV of the Agreement, each Member of the Commission undertakes to contribute annually its share of the budget in accordance with a scale of contributions to be adopted by a two-thirds majority of its Membership. At the 16th Session of the Commission held in 1991, the Commission approved an increase of 8 percent per year to its membership contribution to cover inflation. This measure was discontinued in 1998 but reinstated at the 25th APHCA session in 2001, becoming effective in 2002. The scale of contributions for 2004 was approved by the 27th APHCA session held in Pakistan in August 2003. The 28th APHCA session indicated that the scale of contributions for 2005 would remain the same as years 2003 and 2004.
4. Under the terms of the Agreement, the Organization provides the Secretariat of the Commission. The Finance Committee at its 38th Session ruled that the inputs of the Organization should be in future shown jointly with the Commission’s budget so that the latter might be seen in its proper context. Accordingly, the attached tables reflect both the APHCA Trust Fund and expected Regular Programme contribution.
Funds received | Amount in US dollars |
3051 Prior years contribution received (up to 31/12/02) | 1 628 489 |
3052 Prior years contributions earned *** | 34 533 |
Total | 1 663 022 |
Sums received from member countries during January 2003 – December 2003 | |
3051 Contributions received in 2003 | 64 322 |
3052 Interests earned in 2003*** | 3 486 |
Total | 67 808 |
Accumulated interest received since APHCA started til 31 Dec 2003: | (34 533 + 3 486) |
Total | 38 019 |
***N.B. Interest, although received into account, CANNOT be spent without approval of members. Therefore, the project’s effective CASH BALANCE is calculated on the contributions received (WITHOUT INTEREST) minus Expenditures.
Expenditures (January - December 2003) | |
5011 – Salaries professionals | 0 |
5012 – Salaries GS | 0 |
5013 – Consultants | 7 578 |
5014 – Contracts | 0 |
5020 – Overtime (computer/scanning work by casual labourers) | (651) |
5021 - Travel | 17 207 |
5023 – Training | 0 |
5024 – Expendable procurement | 1 231 |
5025 – Non-expendable procurement | 1 874 |
5026 – Hospitality (at the workshop/training) | 0 |
5025 – General operating expenses | 3 255 |
Sub-total | 30 494 |
Cash balance as of 1 January 2004 | |
Prior years contributions up to end 2002 (without interest) | 1 628 489 |
Year 2003 contributions (without interest) | 64 322 |
Prior years expenditures up to end 2002 | 1 371 286 (minus) |
Year 2003 expenditures up to end 2003 | 30 494 (minus) |
Cash balance: 1 January 2004 | 291 031 |
Status of Contributions (as at 3 September 2004)1
Member governments | Outstanding at 31/12/2003 | Contribution due for 2004 | Received up to 3/9/2004 | Outstanding 3/9/2004 |
Australia | 7.52 | 10 724.00 | 0.00 | 10 731.52 |
Bangladesh | 33 343.00 | 6 502.00 | 0.00 | 39 845.00 |
Bhutan | (231.00) | 2 128.00 | 3 809.00 | (1 912.00) |
India | 794.00 | 10 724.00 | 11 504.86 | 13.14 |
Indonesia | 6 502.00 | 6 502.00 | 6 011.43 | 6 992.57 |
Iran | 18 046.94 | 6 502.00 | 6 502.00 | 18 046.94 |
Laos | (51.68) | 2 128.00 | 2 561.24 | (484.92) |
Malaysia | 482.00 | 6 502.00 | 0.00 | 6 984.00 |
Myanmar | 2 145.31 | 2 128.00 | 2 081.65 | 2 191.66 |
Nepal | (1 812.00) | 2 128.00 | 2 286.00 | (1 970.00) |
Pakistan | 499.72 | 6 502.00 | 0.00 | 7 001.72 |
Papua New Guinea | 4 098.00 | 2 128.00 | 6 158.00 | 68.00 |
Philippines | 6 502.00 | 6 502.00 | 1 337.16 | 11 666.84 |
Sri Lanka | 25.00 | 6 502.00 | 6 482.00 | 45.00 |
Thailand | 0.00 | 6 502.00 | 0.00 | 6 502.00 |
Donor not yet identified2 | 6 502.00 | (6 502.00) | ||
Total | 70 350.81 | 84 104.00 | 55 235.34 | 99 219.47 |
Approved APHCA Trust Fund Budget and Expenditures for 20043
(Expenditures and Balances as at 3 September 2004) (in ORACLE)
Type | Account | Due in 2004 | Received (as at 3 September 2004) | ||
Earnings | 3051 TF contribution | 84 104 | 55 235 | ||
3052 TF interest earned4 | - |
- | |||
TF AA 97 AA89142916700 MTF/INT/005/MUL | Account | APHCA Approved budget | Expenditures5 | Balance | |
Expenditure | 5011 Salaries professional6 | 0 | 0 | 0 | |
5012 Salaries GS | 9 531 | 0 | 9 531 | ||
5013 Consultants | 20 709 | 7 840 | 12 869 | ||
5014 Contracts | 5 292 | 0 | 5 292 | ||
5020 Overtime | 1 080 | 1 465 | (385) | ||
5021 Travel (include CP’s travel (5 000) and Fellowships (10 000) | 36 960 | 16 586 | 20 374 | ||
5023 Training | 13 926 | 168 | 13 758 | ||
5024 Expendable procurement | 6 080 | 1 089 | 4 991 | ||
5025 Non-expendable procurement | 4 320 | 0 | 4 320 | ||
5026 Hospitality | 540 | 0 | 540 | ||
5028 GOE | 2 160 | 2 077 | 83 | ||
Total | 100 598 | 29 225 | 71 373 |
Proposed APHCA Trust Fund Budget for 2005
(includes estimated contributions to APHCA by FAO)
(Expressed in US$) | ||||||
Type | ||||||
TF AA 97 AA89142 916700 MTF/INT/005/MUL | Account | Due in 2005 | ||||
Earnings | 3051 TF contributions received | 84 104 | ||||
3052 TF interest earned | - | |||||
Account | APHCA Budget | FAO’s estimated contributions | Total | |||
Expenditure | 5011 Salaries professional7 | 0 | 84 0008 | 84 000 | ||
5012 Salaries GS | 12 0009 | 20 00010 | 32 000 | |||
5013 Consultants | 25 000 | 10 000 | 35 000 | |||
5014 Contracts | 6 000 | 14 000 | 20 000 | |||
5020 Overtime | 2 000 | 0 | 2 000 | |||
5021 Travel | 25 000 | 10 000 | 35 000 | |||
5023 Training | 15 000 | 2 000 | 17 000 | |||
5024 Expendable procurement | 10 000 | 1 000 | 11 000 | |||
5025 Non-expendable procurement | 5 000 | 5 000 | 10 000 | |||
5026 Hospitality | 1 000 | 1 000 | 2 000 | |||
5028 GOE | 2 000 | 5 000 | 7 000 | |||
Total | 103 000 | 152 000 | 255 000 |
Proposed APHCA Trust Fund Budget for 200611
includes estimated contributions to APHCA by FAO)
(Expressed in US$) | ||||||
Type | ||||||
TF AA 97 AA89142 916700 MTF/INT/005/MUL | Account | Due in 2006 | ||||
Earnings | 3051 TF contributions received | 84 104 | ||||
3052 TF interest earned | - | |||||
Account | APHCA Budget | FAO’s estimated contributions | Total | |||
Expenditure | 5011 Salaries professional12 | 0 | 96 60013 | 96 600 | ||
5012 Salaries GS14 | 13 800 | 23 000 | 36 800 | |||
5013 Consultants | 25 000 | 10 000 | 35 000 | |||
5014 Contracts | 6 000 | 14 000 | 20 000 | |||
5020 Overtime | 2 000 | 0 | 2 000 | |||
5021 Travel | 25 000 | 10 000 | 35 000 | |||
5023 Training | 15 000 | 2 000 | 17 000 | |||
5024 Expendable procurement | 10 000 | 1 000 | 11 000 | |||
5025 Non-expendable procurement | 5 000 | 5 000 | 10 000 | |||
5026 Hospitality | 1 000 | 1 000 | 2 000 | |||
5028 GOE | 2 000 | 5 000 | 7 000 | |||
Total | 104 800 | 167 600 | 272 400 |
Proposed APHCA Trust Fund Budget for 200715
includes estimated contributions to APHCA by FAO)
(Expressed in US$) | ||||||
Type | ||||||
TF AA 97 AA89142 916700 MTF/INT/005/MUL | Account | Due in 2007 | ||||
Earnings | 3051 TF contributions received | 84 104 | ||||
3052 TF interest earned | - | |||||
Account | APHCA Budget | FAO’s estimated contributions | Total | |||
Expenditure | 5011 Salaries professional16 | 0 | 96 60017 | 96 600 | ||
5012 Salaries GS18 | 13 800 | 23 000 | 36 800 | |||
5013 Consultants | 25 000 | 10 000 | 35 000 | |||
5014 Contracts | 6 000 | 14 000 | 20 000 | |||
5020 Overtime | 2 000 | 0 | 2 000 | |||
5021 Travel | 25 000 | 10 000 | 35 000 | |||
5023 Training | 15 000 | 2 000 | 17 000 | |||
5024 Expendable procurement | 10 000 | 1 000 | 11 000 | |||
5025 Non-expendable procurement | 5 000 | 5 000 | 10 000 | |||
5026 Hospitality | 1 000 | 1 000 | 2 000 | |||
5028 GOE | 2 000 | 5 000 | 7 000 | |||
Total | 104 800 | 167 600 | 272 400 |
1 As endorsed by APHCA at its 28th Session held from 27 September to 1 October 2004 in Chiang Mai, Thailand.
2 Contribution of 6 502 was received in June 2004 – the donor to be identified
3 As endorsed by APHCA at its 28th Session held from 27 September to 1 October 2004 in Chiang Mai, Thailand.
4 Interest earned in 2004 will be accrued and accredited on 31 December 2004.
5 The figures included in this column include also commitments.
6 No professional post for APHCA is filled using APHCA funds.
7 No professional post for APHCA is filled using APHCA funds.
8 Includes 3 man-months APHCA secretary (P5), 3 man-months animal health officer (P-4).
9 APHCA IT-Clerk (G2) post.
10 Includes technical assistant (G-7) and secretary (G-4).
11 2006 Budget has not been officially presented to APHCA and is based on a zero growth rate from the approved 2005 budget.
12 No professional post for APHCA is filled using APHCA funds.
13 15% increase applied on professional salaries
14 15% increase applied on general service salaries.
15 2007 Budget has not been officially presented to APHCA and is based on a zero growth rate from the approved 2005 budget.
16 No professional post for APHCA is filled using APHCA funds.
17 15% increase applied on professional salaries
18 15% increase applied on general service salaries.