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