Budget Committee,
  Time pressures meant that all voting members of the Budget 
  Committee left before the end of the November 20 call, leaving Roger in the 
  uncomfortable position of no one else to vote on the budget! 
  Unfortunately, also the idea agreed to earlier in the call, to adjust the 
  reserves in light of the end of the DNSO and a six month budget was not done. 
  The Budget was left at something over USD 9000 per 
  constituency for six months - ie 25% up on last year pro-rata. This seems 
  unachievable, given our payments history.
   
  Please see attached a revised proposal for your 
  consideration. I have checked with Glen and got a new conservative figure for 
  the reserves expected at the end of 2002 (USD 25,000). The assumption of the 
  budget is:
  -  Six months costs based on 2002 actuals provided by 
  Glen.
  - (As in 2002, Indicate but do not budget for task 
  force telephone conferences - they continue to be sponsored until July 
  2003).
  - Deduct the USD 25, 000 surplus cash in 
  hand.
  - ADD a cash-flow contingency of USD 10,000 to cover any 
  late payment by up to 2 constituencies.
   
  The net result is a call per constituency of USD 4950 per 
  constituency.
  I hope you can support this. The figure is conservative and 
  I believe achievable to collect. Please indicate to Roger and the Budget 
  Committee if you support this.
   
  Philip