FC 110/20




Finance Committee



Hundred and tenth Session

Rome, 19 - 23 September 2005

ANIMAL PRODUCTION AND HEALTH COMMISSION FOR ASIA AND THE PACIFIC (APHCA) -
BUDGET FOR 2006-2007


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.

Summary Statement of APHCA Account

   
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.