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