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