1991
Approved budget
|
1992-1993
Proposed estimates
|
||||||
Cash |
In kind |
Total |
Cash |
In kind |
Total |
||
A. |
General Fund |
||||||
I. Education services |
|||||||
Elementary education |
61 753 |
16 |
61 769 |
135 375 |
32 |
135 407 |
|
Preparatory education |
38 576 |
26 |
38 602 |
90 567 |
54 |
90 621 |
|
Vocational and professional training |
7 665 |
896 |
8 561 |
15 947 |
2 128 |
18 075 |
|
Other activities |
5 474 |
796 |
6 270 |
10 921 |
1 834 |
12 755 |
|
Total I |
113 468 |
1 734 |
115 202 |
252 810 |
4 048 |
256 858 |
|
II. Health services |
|||||||
Nutrition and supplementary feeding |
2 615 |
2 615 |
1 813 |
1 813 |
|||
Medical services |
22 248 |
584 |
22 832 |
58 631 |
1 358 |
59 989 |
|
Environmental sanitation |
7 338 |
275 |
7 613 |
16 286 |
610 |
16 896 |
|
Total II |
32 201 |
859 |
33 060 |
76 730 |
1 968 |
78 698 |
|
III. Relief and Social Services |
|||||||
Relief Services |
7 846 |
16 557 |
24 403 |
16 962 |
38 200 |
55 162 |
|
Social Services |
1 857 |
1 |
1 858 |
3 741 |
1 |
3 742 |
|
Total III |
9 703 |
16 558 |
26 261 |
20 703 |
38 201 |
58 904 |
|
IV. Operational services |
|||||||
Supply and transport services |
13 812 |
994 |
14 806 |
31 228 |
(2 014) |
29 214 |
|
Architectural and engineering services |
5 470 |
5 470 |
11 904 |
11 904 |
|||
Production and self-supporting units |
17 |
17 |
|||||
Total IV |
19 282 |
994 |
20 276 |
43 149 |
(2 014) |
41 135 |
|
V. Common Services |
|||||||
General management |
12 994 |
12 994 |
30 450 |
166 |
30 616 |
||
Administrative services |
18 660 |
– |
18 660 |
46 778 |
0 |
46 778 |
|
Total V |
31 654 |
0 |
31 654 |
77 228 |
166 |
77 394 |
|
Total, General Fund |
206 308 |
20 145 |
226 453 |
470 620 |
42 369 |
512 989 |
|
B. |
Funded ongoing activities |
||||||
Education services |
4 452 |
123 |
4 575 |
9 087 |
243 |
9 330 |
|
Health services |
1 033 |
8 221 |
9 254 |
408 |
19 587 |
19 995 |
|
Relief and social services |
244 |
1 |
245 |
924 |
6 |
930 |
|
Common services |
4 |
4 |
0 |
||||
Total, Funded ongoing activities |
5 733 |
8 345 |
14 078 |
10 425 |
19 836 |
30 261 |
|
C. |
Capital and special projects |
||||||
Education services |
8 114 |
8 114 |
17 321 |
17 321 |
|||
Health services |
1 506 |
1 506 |
4 105 |
4 105 |
|||
Relief and social services |
1 501 |
1 501 |
2 691 |
2 691 |
|||
Operational services |
405 |
405 |
1 901 |
1 901 |
|||
Common services |
2 501 |
2 501 |
2 737 |
2 737 |
|||
Total, Capital and special projects |
14 027 |
14 027 |
28 755 |
0 |
28 755 |
||
Grand total
|
226 068 |
28 490 |
254 558 |
509 800 |
62 205 |
572 005 |
1991 Approved budget |
1992-1993 Proposed estimates |
|||||||
Cash |
In kind |
Total |
Cash |
In kind |
Total |
|||
Education services |
126 034 |
1 857 |
127 891 |
(50.2%) |
279 218 |
4 291 |
283 509 |
(49.6%) |
Health services |
34 740 |
9 080 |
43 820 |
(17.2%) |
81 243 |
21 555 |
102 798 |
(18.0%) |
Relief and social services |
11 448 |
16 559 |
28 007 |
(11.0%) |
24 318 |
38 207 |
62 525 |
(10.9%) |
Operation services |
19 687 |
994 |
20 681 |
(8.2%) |
45 050 |
(2 014) |
43 036 |
(7.5%) |
Common services |
34 159 |
– |
34 159 |
(13.4%) |
79 971 |
166 |
80 137 |
(14.0%)* |
Total |
226 068 |
28 490 |
254 558 |
509 800 |
62 205 |
572 005 |
||
* Unadjusted. Please refer to annex IV for an analysis of common services costs against total costs.
I. |
United Nations-funded staff costs |
||
International |
8 075 |
20 605 |
|
II. |
UNRWA-funded staff costs |
||
International |
1 406 |
6 108 |
|
Locally recruited |
157 616 |
350 002 |
|
Subtotal
|
159 022 |
356 110 |
|
III. |
Other costs |
||
General stores |
10 458 |
18 668 |
|
Medical supplies |
3 241 |
10 581 |
|
Automotive supplies |
1 556 |
3 531 |
|
Basic commodities (fresh food) |
934 |
1 909 |
|
Rent |
1 080 |
2 324 |
|
Utilities |
1 614 |
4 250 |
|
Construction |
1 477 |
2 028 |
|
Maintenance of premises and equipment |
3 616 |
7 477 |
|
Equipment |
4 884 |
10 107 |
|
Subsidies |
4 093 |
8 152 |
|
Hospitalization |
3 019 |
13 398 |
|
Reserves (mainly operational reserves) |
1 914 |
3 003 |
|
Travel |
2 530 |
4 594 |
|
Communications |
689 |
1 877 |
|
Training |
706 |
1 348 |
|
Hire of transport |
954 |
2 609 |
|
Port and customs fees |
1 457 |
2 983 |
|
Insurance |
215 |
525 |
|
Miscellaneous services |
4 934 |
11 172 |
|
Contras and miscellaneous income |
(4 427) |
6 205) |
|
Subtotal
|
44 944 |
104 331 |
|
IV. |
Supplies and services in kind |
||
International staff costs |
2 200 |
5 393 |
|
Basic commodities |
26 042 |
56 138 |
|
Rent |
74 |
310 |
|
Utilities |
152 |
306 |
|
Miscellaneous services |
22 |
57 |
|
Subtotal
|
28 490 |
62 204 |
|
Total I to IV
|
240 531 |
543 250 |
|
V. |
Capital and special projects |
14 027 |
28 755 |
Grand total
|
254 558 ======= |
572 005 ======= |
|
Established posts United Nations |
Established posts UNRWA's budget |
Posts provided by UNESCO and WHO |
Grand total |
|||||
1991 |
1992-1993 |
1991 |
1992-1993 |
1991 |
1992-1993 |
1991 |
1992-1993 |
|
Professional and above |
||||||||
USG |
1
|
1
|
–
|
–
|
–
|
–
|
1
|
1
|
ASG |
1
|
1
|
–
|
–
|
–
|
–
|
1
|
1
|
D-2 |
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
D-1 |
10 |
10
|
–
|
–
|
–
|
–
|
10
|
10
|
P-5 |
16 |
16
|
5
|
5
|
8
|
8
|
29
|
29
|
P-4 |
36 |
38
|
9
|
16
|
10
|
10 |
55
|
564 |
P-3 |
15 |
16
|
3
|
4
|
–
|
–
|
18
|
20
|
P-2/1 |
2
|
2
|
5
|
4
|
–
|
–
|
7
|
6
|
Subtotal |
82 |
85
|
23
|
30
|
20
|
20 |
125
|
135 |
General Service |
||||||||
Other services |
10 |
10
|
–
|
1
|
–
|
– |
10
|
11
|
Subtotal |
10 |
10
|
–
|
1
|
–
|
– |
10
|
11
|
Area staff |
||||||||
G-18 |
20
|
16
|
20
|
16
|
||||
17 |
15
|
16
|
15
|
16
|
||||
16 |
92
|
106 |
92
|
106 |
||||
15 |
125 |
130 |
125
|
130 |
||||
14 |
251 |
284 |
251
|
284 |
||||
13 |
79
|
75
|
79
|
75
|
||||
12 |
392 |
414 |
392
|
414 |
||||
11 |
234 |
235 |
234
|
235 |
||||
10 |
2 607 |
2 658 |
2 607 |
2 658 |
||||
9
|
2 119 |
2 162 |
2 119 |
2 162 |
||||
8
|
5 127 |
5 929 |
5 127 |
5 929 |
||||
7
|
1 462 |
1 502 |
1 462 |
1 502 |
||||
6
|
1 456 |
1 713 |
1 456 |
1 713 |
||||
5
|
724 |
789 |
724
|
789 |
||||
4
|
308 |
310 |
308
|
310 |
||||
3
|
169 |
171 |
169
|
171 |
||||
2
|
408 |
402 |
408
|
402 |
||||
1
|
___ |
___ |
2 751 |
2 820 |
___ |
___ |
2 751 |
2 820 |
Subtotal |
– |
– |
18 339 |
19 732 |
20 |
20 |
18 339 |
19 732 |
Grand total |
92 |
95 |
18 362 |
19 763 |
20 |
20 |
18 474 |
19 878 |
Programme |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Head- quarters |
Total |
1. Education programme |
|||||||
Total 1991 posts |
14 |
14 |
|||||
Additional posts |
0 |
||||||
Total 1992-1993 posts |
0 |
0 |
0 |
0 |
0 |
6 |
6 |
Percentage increase |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
2. Health programme |
|||||||
Total 1991 posts |
6 |
6 |
|||||
Additional posts |
0 |
||||||
Total 1992-1993 posts |
0 |
0 |
0 |
0 |
0 |
6 |
6 |
Percentage increase |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
3. Relief and social services programme |
|||||||
Total 1991 posts |
1 |
1 |
1 |
2 |
4 |
9 |
|
Additional posts |
1 |
1 |
|||||
Total 1992-1993 posts |
1 |
0 |
1 |
1 |
2 |
5 |
10 |
Percentage increase |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
25.0% |
11.1% |
4. Operational services |
|||||||
Total 1991 posts |
1 |
3 |
2 |
1 |
3 |
8 |
18 |
Additional posts |
1 |
1 |
1 |
3 |
|||
Total 1992-1993 posts |
2 |
3 |
2 |
2 |
4 |
8 |
21 |
Percentage increase |
100.0% |
0.0% |
0.0% |
100.0% |
33.3% |
0.0% |
16.7% |
5. Common services |
|||||||
Total 1991 posts |
6 |
4 |
4 |
5 |
6 |
63 |
88 |
Additional posts |
1 |
1 |
5 |
7 |
|||
Total 1992-1993 posts |
7 |
4 |
4 |
5 |
7 |
68 |
95 |
Percentage increase |
16.7% |
0.0% |
0.0% |
0.0% |
16.7% |
7.9% |
8.0% |
6. All programmes and services |
|||||||
Total 1991 posts |
8 |
7 |
7 |
7 |
11 |
95 |
135 |
Additional posts |
2 |
1 |
2 |
6 |
11 |
||
Total 1992-1993 posts |
10 |
7 |
7 |
8 |
13 |
101 |
146 |
Percentage increase |
25.0% |
0.0% |
0.0% |
14.3% |
18.2% |
6.3% |
8.1% |
Programme |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Head- quarters |
Total |
1. Education programme |
|||||||
Total 1991 posts |
3 139 |
1 481 |
1 984 |
4 507 |
1 838 |
68 |
13 017 |
Additional posts |
82 |
49 |
46 |
647 |
274 |
1 |
1 099 a/ |
Total 1992-1993 posts |
3 221 |
1 530 |
2 030 |
5 154 |
2 112 |
69 |
14 116 |
Percentage increase |
2.6% |
3.3% |
2.3% |
14.4% |
14.9% |
1.5% |
8.4% |
2. Health programme |
|||||||
Total 1991 posts |
744 |
513 |
377 |
755 |
567 |
16 |
2 972 |
Additional posts |
55 |
35 |
28 |
63 |
48 |
2 |
231 |
Total 1992-1993 posts |
799 |
548 |
405 |
818 |
615 |
18 |
3 203 |
Percentage increase |
7.4% |
6.8% |
7.4% |
8.3% |
8.5% |
12.5% |
7.8% |
3. Relief and social services programme |
|||||||
Total 1991 posts |
188 |
90 |
82 |
129 |
117 |
10 |
616 |
Additional posts |
9 |
7 |
4 |
6 |
7 |
(1) |
32 |
Total 1992-1993 posts |
197 |
97 |
86 |
4135 |
124 |
9 |
648 |
Percentage increase |
4.8% |
7.8% |
4.9% |
4.7% |
6.0% |
-10.0% |
5.2% |
4. Operational services |
|||||||
Total 1991 posts |
201 |
180 |
129 |
115 |
143 |
47 |
815 |
Additional posts |
9 |
4 |
2 |
5 |
7 |
0 |
27 |
Total 1992-1993 posts |
210 |
184 |
131 |
120 |
150 |
47 |
842 |
Percentage increase |
4.5% |
2.2% |
1.6% |
4.3% |
4.9% |
0.0% |
3.3% |
5. Common services |
|||||||
Total 1991 posts |
131 |
168 |
113 |
151 |
198 |
158 |
919 |
Additional posts |
1 |
4 |
1 |
0 |
0 |
(2) |
4 |
Total 1992-1993 posts |
132 |
172 |
114 |
151 |
198 |
156 |
923 |
Percentage increase |
0.8% |
2.4% |
0.9% |
0.0% |
0.0% |
-1.3% |
0.4% |
6. All programmes and services |
|||||||
Total 1991 posts |
4 403 |
2 432 |
2 685 |
5 657 |
2 863 |
299 |
18 339 |
Additional posts |
156 |
99 |
81 |
721 |
336 |
0 |
1 393 |
Total 1992-1993 posts |
4 559 |
2 531 |
2 766 |
6 378 |
3 199 |
299 |
19 732 |
Percentage increase |
3.5% |
4.1% |
3.0% |
12.7% |
11.7% |
0.0% |
7.6% |
Occupational categories |
1991 |
1992-1993 |
Increase |
|||
Teachers |
10 902 |
11 937 |
1 035 |
|||
Instructors |
539 |
553 |
14 |
|||
School attendants |
799 |
808 |
9 |
|||
Doctors/dentists |
207 |
250 |
43 |
|||
Nurses/hygienists |
537 |
582 |
45 |
|||
Assistant pharmacists |
114 |
120 |
6 |
|||
Midwives |
122 |
136 |
14 |
|||
Laboratory technicians/helpers |
126 |
174 |
48 |
|||
Sanitation labourers |
1 100 |
1 151 |
51 |
|||
Engineers |
57 |
61 |
4 |
|||
Drivers |
314 |
329 |
15 |
|||
Welfare workers |
144 |
168 |
24 |
|||
Manual labourers |
||||||
Cleaners |
410 |
420 |
10 |
|||
General labourers |
180 |
181 |
1 |
|||
Kitchen workers |
141 |
143 |
2 |
|||
Messengers |
63 |
63 |
– |
|||
Food distributors |
35 |
35 |
– |
|||
Cooks |
45 |
45 |
– |
|||
Laundry workers |
27 |
27 |
– |
|||
Guards |
309 |
1 210 |
309 |
1 223 |
– |
13 |
Office clerks |
485 |
496 |
11 |
|||
Typists/secretaries |
242 |
246 |
4 |
|||
Education administration posts |
286 |
323 |
37 |
|||
Health administration posts |
314 |
314 |
– |
|||
Relief administration posts |
104 |
103 |
(1) |
|||
Operational services administration posts |
45 |
45 |
– |
|||
Common services administration posts |
236 |
233 |
(3) |
|||
Other miscellaneous posts a/ |
456 |
480 |
24 |
|||
18 339 |
19 732 |
1 393 |
||||
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Headquarters |
Total |
|
1990 expenditure |
33 964 |
11 938 |
21 653 |
34 555 |
19 409 |
2 979 |
124 498 |
1991 approved budget |
33 761 |
10 469 |
20 796 |
36 553 |
18 306 |
8 006 |
127 891 |
1992-1993 proposed budget |
70 343 |
24 174 |
41 335 |
76 915 |
42 208 |
28 534 |
283 509 |
Number of students: |
|||||||
1991-1992 |
98 792 |
35 298 |
59 422 |
140 256 |
43 005 |
– |
376 773 |
1992-1993 |
99 933 |
36 015 |
60 658 |
153 903 |
43 666 |
– |
394 175 |
1993-1994 |
101 357 |
36 865 |
67 850 |
157 505 |
47 639 |
– |
405 216 |
Number of area staff: |
|||||||
1991 |
3 139 |
1 481 |
1 984 |
4 507 |
1 838 |
68 |
13 017 |
1992-1993 |
3 221 |
1 530 |
2 030 |
5 154 |
2 112 |
69 |
14 116 |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Headquarters |
Total |
|
1990 expenditure |
11 412 |
7 735 |
7 823 |
8 493 |
10 892 |
1 519 |
47 874 |
1991 approved budget |
11 862 |
5 576 |
6 274 |
8 920 |
8 596 |
2 592 |
43 820 |
1992-1993 proposed budget |
24 809 |
14 925 |
12 895 |
18 697 |
23 668 |
7 804 |
102 798 |
Number of beneficiaries: |
|||||||
1991 |
528 684 |
310 585 |
289 923 |
960 212 |
430 083 |
– |
2 519 487 |
1992-1993 |
560 882 |
329 499 |
307 579 |
1 018 688 |
456 275 |
– |
2 672 923 |
Number of area staff: |
|||||||
1991 |
744 |
513 |
377 |
755 |
567 |
16 |
2 972 |
1992-1993 |
799 |
548 |
405 |
818 |
615 |
18 |
3 203 |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Headquarters |
Total |
|
1990 expenditure |
8 026 |
5 945 |
2 756 |
5 153 |
4 351 |
780 |
27 011 |
1991 approved budget |
7 825 |
5 938 |
2 996 |
5 283 |
4 752 |
1 213 |
28 007 |
1992-1993 proposed budget |
17 446 |
13 020 |
6 550 |
11 525 |
10 349 |
3 635 |
62 525 |
Number of beneficiaries: |
|||||||
Regular category refugees |
|||||||
1991
|
370 050 |
267 923 |
260 014 |
881 147 |
337 564 |
– |
2 116 698 |
1992-1993
|
399 938 |
282 586 |
275 421 |
937 715 |
360 350 |
– |
2 256 010 |
Special hardship cases: |
|||||||
1991
|
50 993 |
38 851 |
15 158 |
29 718 |
26 855 |
– |
161 575 |
1992-1993
|
56 220 |
42 833 |
16 711 |
32 764 |
29 608 |
– |
178 136 |
Number of area staff: |
|||||||
1991
|
188 |
90 |
82 |
129 |
117 |
10 |
616 |
1992-1993
|
197 |
97 |
86 |
135 |
124 |
9 |
648 |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Headquarters |
Total |
|
1990 expenditure |
2 379 |
2 038 |
2 832 |
1 836 |
3 049 |
10 068 |
22 202 |
1991 approved budget |
2 943 |
1 739 |
3 087 |
2 606 |
4 116 |
6 190 |
20 681 |
1992-1993 proposed budget |
5 910 |
4 239 |
6 569 |
4 951 |
9 084 |
12 283 |
43 036 |
Number of area staff: |
|||||||
1991 |
201 |
180 |
129 |
115 |
143 |
47 |
815 |
1992-1993 |
210 |
184 |
131 |
120 |
150 |
47 |
842 |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Headquarters |
Total |
|
1990 expenditure |
2 172 |
1 937 |
2 057 |
2 189 |
2 931 |
17 924 |
29 210 |
1991 approved budget |
2 857 |
1 881 |
2 009 |
2 229 |
3 317 |
21 866 |
34 159 |
1992-1993 proposed budget |
6 382 |
5 156 |
4 657 |
5 885 |
7 634 |
50 423 |
80 137 |
Number of area staff: |
|||||||
1991 |
131 |
168 |
113 |
151 |
198 |
158 |
919 |
1992-1993 |
132 |
172 |
114 |
151 |
198 |
156 |
923 |
Thousands of United States dollar |
|
A net increase in posts: |
|
– 4 area staff posts
|
100 |
– 7 international posts (2 development and planning officers, 1 legal officer and 1 secretary, 1 communications officer plus 2 deputy division chiefs at Headquarters; the latter ones converted from area staff posts)
|
1 300 |
Area staff cost increases |
5 300 |
Accelerated implementation of a new information system |
1 300 |
Increase in communication costs |
900 |
Increase in the cost of services provided by the Vienna International Centre (an earlier underbudgeted item) |
900 |
Increases in various reserves which will be distributed to the substantive programmes in the course of 1992-1993 |
5 800 |
Reductions in other budget items under common services |
(3 800) |
Total increase
|
11 800 |
Gaza |
Lebanon |
Syrian Arab Republic |
Jordan |
West Bank |
Headquarters |
Total |
|
1990 expenditure |
57 953 |
29 593 |
37 121 |
52 226 |
40 632 |
33 270 |
250 795 |
1991 approved budget |
59 248 |
25 603 |
35 162 |
55 591 |
39 087 |
39 867 |
254 558 |
1992-1993 proposed budget |
124 890 |
61 514 |
72 006 |
117 973 |
92 943 |
102 679 |
572 005 |
Number of area staff: |
|||||||
1991 |
4 403 |
2 432 |
2 685 |
5 657 |
2 863 |
299 |
18 339 |
1992-1993 |
4 559 |
2 531 |
2 766 |
6 378 |
3 199 |
299 |
19 732 |
Cash |
In kind |
Total |
|
(Millions of United States dollars) |
|||
A. General Fund |
470.6 |
42.4 |
513.0 |
B. Funded ongoing activities |
10.4 |
19.8 |
30.2 |
C. Capital and special projects |
28.8 |
– |
28.8 |
Total
|
509.8 |
62.2 |
572.0 |
Egypt |
Israel |
Jordan |
Lebanon b/ |
Syrian Arab Republic |
|
Education services |
140 000 000 |
11 830 000 |
57 894 737 |
28 561 682 |
|
Social welfare services |
) )8 000 000 ) |
1 580 000 |
3 007 519 |
1 462 100 |
|
Medical services |
7 090 000 |
16 124 812 |
1 165 464 |
||
Housing and public services |
) ) ) )295 000 000 c/ ) ) ) |
1 380 000 |
5 413 534 |
5 154 139 |
|
Security services |
– |
5 263 158 |
3 098 140 |
||
Administrative and other services |
3 780 000 |
16 842 105 |
30 374 113 |
||
Total
|
443 000 000 |
25 660 000 |
104 545 865 |
69 815 638 |
|
Contributors |
Cash |
In kind |
Total |
I. Contributions from Governments |
|||
Australia |
1 954 250 |
–
|
1 954 250 |
Austria |
366 500 |
–
|
366 500 |
Bahrain |
15 000 |
–
|
15 000 |
Barbados |
1 000 |
–
|
1 000 |
Belgium |
540 541 |
2 544 597
|
3 085 138 |
Brunei Darussalam |
10 000 |
–
|
10 000 |
Canada |
9 626 383 |
–
|
9 626 383 |
Chile |
5 000 |
–
|
5 000 |
China |
60 000 |
–
|
60 000 |
Colombia |
1 828 |
–
|
1 828 |
Cyprus |
2 245 |
–
|
2 245 |
Denmark |
4 248 383 |
–
|
4 248 383 |
Egypt |
3 003 |
–
|
3 003 |
Finland |
4 979 253 |
–
|
4 979 253 |
France |
2 049 558 |
310
|
2 049 868 |
Germany |
5 981 297 |
–
|
5 981 297 |
Greece |
80 000 |
–
|
80 000 |
Holy See |
20 000 |
–
|
20 000 |
Iceland |
10 000 |
–
|
10 000 |
India |
10 714 |
–
|
10 714 |
Indonesia |
8 000 |
–
|
8 000 |
Iran (Islamic Republic of) |
30 000 |
–
|
30 000 |
Ireland |
142 896 |
–
|
142 896 |
Israel |
77 700 |
–
|
77 700 |
Italy |
12 382 828 |
–
|
12 382 828 |
Japan |
10 098 594 |
7 329 675
|
17 428 269 |
Jordan |
–
|
363 165
|
363 165 |
Kuwait |
1 100 000 |
–
|
1 100 000 |
Lebanon |
1 000 |
–
|
1 000 |
Luxembourg |
38 781 |
–
|
38 781 |
Malaysia |
10 000 |
–
|
10 000 |
Maldives |
1 000 |
–
|
1 000 |
Malta |
1 305 |
–
|
1 305 |
Mauritius |
1 110 |
–
|
1 110 |
Mexico |
2 999 |
–
|
2 999 |
Monaco |
5 556 |
–
|
5 556 |
Morocco |
29 000 |
–
|
29 000 |
Myanmar |
1 000 |
–
|
1 000 |
Netherlands |
4 455 456 |
–
|
4 455 456 |
New Zealand |
122 000 |
–
|
122 000 |
Norway |
10 239 605 |
–
|
10 239 605 |
Oman |
4 000 |
–
|
4 000 |
Pakistan |
14 591 |
–
|
14 591 |
Philippines |
2 000 |
–
|
2 000 |
Portugal |
25 000 |
–
|
25 000 |
Qatar |
35 000 |
–
|
35 000 |
Republic of Korea |
10 000 |
–
|
10 000 |
Saudi Arabia |
1 200 000 |
–
|
1 200 000 |
Senegal |
2 000 |
–
|
2 000 |
Singapore |
3 000 |
–
|
3 000 |
Spain |
1 991 150 |
–
|
1 991 150 |
Sri Lanka |
–
|
2 000
|
–
|
Sweden |
21 627 172 |
–
|
21 627 172 |
Switzerland |
2 413 794 |
4 228 188
|
2 413 794 |
Syrian Arab Republic |
–
|
45 000
|
–
|
Thailand |
14 000 |
–
|
14 000 |
Tunisia |
12 435 |
–
|
12 435 |
Turkey |
40 000 |
–
|
40 000 |
United Kingdom of Great Britain and Northern Ireland |
10 672 888 |
–
|
10 672 888 |
United States of America |
62 000 000 |
–
|
62 000 000 |
Venezuela |
10 000 |
–
|
10 000 |
Yugoslavia |
20 000 |
–
|
20 000 |
Subtotal |
168 732 115 |
14 591 635
|
183 323 750 |
II. Contributions from intergovernmental organizations |
|||
European Community |
30 514 285 |
21 536 000
|
52 050 285 |
Subtotal |
30 514 285 |
21 536 000
|
52 050 285 |
III. Contributions from the United Nations and United Nations agencies |
|||
United Nations (from regular budget) |
8 075 000 |
–
|
8 075 000 |
UNESCO |
63 600 |
1 534 000
|
1 597 600 |
UNDP |
59 700 |
–
|
59 700 |
UNICEF |
–
|
34 211
|
34 211 |
WHO |
–
|
667 341
|
667 341 |
UNDOF |
–
|
4 022
|
4 022 |
Subtotal |
8 198 300 |
2 239 574
|
10 437 874 |
IV. Other contributions |
|||
United Nations Association of Japan |
9 580 |
–
|
9 580 |
Australian Care for Refugees (AUSTCARE) |
48 704 |
–
|
48 704 |
Cooperation for Development, United Kingdom |
129 650 |
–
|
129 650 |
Gaza Authorities |
–
|
89 000
|
89 000 |
Mennonite Central Committee Mission |
5 000 |
–
|
5 000 |
Near East Council of Churches |
247 906 |
–
|
247 906 |
Pontifical Mission for Palestine |
40 000 |
–
|
40 000 |
Rissho Kosei-Kai |
80 000 |
–
|
80 000 |
Swedish Save the Children Fund (Rädda Barnen) |
211 000 |
–
|
211 000 |
Sundry Contributors |
14 295 |
117 616
|
131 911 |
Subtotal |
786 135 |
206 616
|
992 751 |
GRAND TOTAL |
208 230 835 |
38 573 825
|
246 804 660 |
ANNEX III
Ongoing activities, expected to be fully funded
by donors in 1992-1993
(Thousands of United States dollars)
Title |
1991
|
1992-1993
|
1. Supplementary Feeding Programme funded by the European Community |
9 017
|
20 044
|
2. Mobile Health Team, Gaza a/ |
244
|
–
|
3. Gaza Centre for the Blind funded by the Pontifical Mission and other donors |
245
|
520
|
4. University Scholarships funded by ARAMCO |
69
|
138
|
5. Ramallah Men's and Women's Training Centres funded by the Government of Denmark |
2 420
|
5 486
|
6. Mobile Dental Unit, Jordan, funded by the Near East Council of Churches |
13
|
34
|
7. Dental Unit Amman Polyclinic, Jordan, funded by the Near East Council of Churches |
15
|
31
|
8. Baqa'a Specialist Clinic, Jordan, funded by the Near East Council of Churches |
–
|
44
|
9. Gaza Vocational Training Centre funded by the Government of Italy |
1 951
|
3 712
|
10. Qalqilia Hospital, West Bank |
104
|
252
|
14 078
|
30 261
|
ANNEX IV
A. Comparison of common services costs to total costs
for the period 1989 to 1992-1993
(Thousands of United States dollars)
Expenditure |
Budget |
||||
1989 |
1990 |
1991 |
1992-1993 |
||
I. Total regular and extrabudgetary sources |
265 009
|
292 545
|
328 985
|
638 692
|
|
II. Total common services – regular and extrabudgetary sources |
29 410
|
34 625
|
40 098
|
85 473
|
|
A. Adjustments for items not belonging to common services |
|||||
Reserve held under common services which will be distributed later to the programmes |
(2 809)
|
(8 519)
|
|||
Protective clothing on behalf of programmes |
(97)
|
(166)
|
(99)
|
(187)
|
|
Elements in common services included under the EMLOT programme general protection and emergency services in 1992-1993 |
(531)
|
(1 747)
|
(2 825)
|
||
Stationery and printed forms for the programmes |
(562)
|
(104)
|
|||
Guard posts for Agency installations |
(1 502)
|
(1 697)
|
(2 458)
|
(3 853)
|
|
B. Adjustments for extraordinary posts |
|||||
Construction for common services facilities |
(1 509)
|
(141)
|
(360)
|
(287)
|
|
New Management information system |
(1 326)
|
(3 832)
|
|||
III. Revised common services total |
25 209
|
30 770
|
30 221
|
68 795
|
|
IV. III. as a percentage of I. |
9.5%
|
10.5%
|
9.2%
|
10.8%
|
|
B. Comparison of common services staff to local staff
for the period 1989 to 1992-1993
(Number of posts)
1989 |
1990 |
1991 |
1992-1993 |
||
I. Total Agency posts – regular and extrabudgetary (international and area staff) |
18 128
|
18 596
|
18 520
|
20 462
|
|
II. Total common services posts – regular and extrabudgetary |
1 007
|
1 054
|
1 199
|
1 151
|
|
A. Adjustments |
|||||
Posts in common services included under the programme general protection and emergency services in 1992-1993 |
(47)
|
(54)
|
(62)
|
||
Guard posts for programme installations |
(312)
|
(340)
|
(399)
|
(399)
|
|
III. Revised common services total |
648
|
660
|
738
|
752
|
|
IV. III. as a percentage of I. |
3.6%
|
3.5%
|
4.0%
|
3.8%
|
|
ANNEX V
Comparison of budgeted costs for rent under common costs
(United States dollars)
Area offices |
Camp offices |
Cairo offices |
Field offices |
Total |
||||||
1991 |
1992-1993 |
1991 |
1992-1993 |
1991 |
1992-1993 |
1991 |
1992-1993 |
1991 |
1992-1993 |
|
Gaza |
500 |
1 000 |
1 300 |
2 600 |
1 800 |
3 600 |
||||
Lebanon |
26 100 |
64 200 |
1 600 |
2 300 |
137 400 |
345 700 |
165 100 |
412 200 b/ |
||
Syrian Arab Rep |
16 900 |
38 800 |
16 900 |
38 800 |
||||||
Jordan |
22 900 |
211 800 a/ |
61 900 |
125 800 |
84 800 |
337 600 |
||||
West Bank |
35 000 |
70 300 |
800 |
1 500 |
35 800 |
71 800 |
||||
Total |
100 900 |
385 100 |
1 600 |
2 300 |
500 |
1 000 |
201 400 |
475 600 |
304 400 |
864 000 |
a/ Indicates donated rent for Jordan camps not previously recognized in the budget. There is no increase in cash expenditure.
b/ It was necessary to renew rental contracts in the Lebanon field and rent additional facilities due to the evacuation of the Beirut Field Office. Increase in renewed rental agreements reflects increased $US value of Lebanese currency as well as (expected) improvement in local economy. The status of additional rented facilities is presently under review and there may well be an eventual reduction in these estimates.
ANNEX VI
Comparison of budgeted costs for travel under common costs
(Thousands of United States dollars)
Gaza |
Lebanon |
Syrian Arab Rep. |
Jordan |
West Bank |
Headquarters |
Total |
||||||||
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
|
Agency admin. |
158 |
304 |
158 |
304 |
||||||||||
Field office admin. |
21 |
36 |
13 |
33 |
17 |
23 |
15 |
20 |
20 |
34 |
86 |
146 |
||
Area office admin. |
1 |
2 |
7 |
7 |
1 |
9 |
9 |
|||||||
Administrative services |
1 |
5 |
2 |
1 |
11 |
22 |
||||||||
Public information |
3 |
3 |
2 |
1 |
2 |
6 |
90 |
223 |
94 |
236 |
||||
External relations |
100 |
178 |
100 |
178 |
||||||||||
Planning & evaluation |
40 |
68 |
40 |
68 |
||||||||||
Audit |
158 |
264 |
158 |
264 |
||||||||||
Legal |
2 |
33 |
116 a/ |
33 |
118 |
|||||||||
Protective services |
1 |
1 |
1 |
1 |
||||||||||
Personnel services |
4 |
2 |
2 |
4 |
2 |
119 |
202 |
125 |
210 |
|||||
Personnel policy |
52 |
88 |
52 |
88 |
||||||||||
Management services |
45 |
77 |
45 |
77 |
||||||||||
Training services |
1 |
3 |
12 |
11 |
19 |
207 |
349 |
221 |
381 |
|||||
Finance |
2 |
3 |
4 |
5 |
5 |
9 |
1 |
2 |
1 |
1 |
128 |
179 |
141 |
199 |
Information systems |
3 |
4 |
2 |
3 |
2 |
3 |
173 |
326 |
180 |
336 |
||||
Provident fund secretariat |
49 |
93 |
49 |
93 |
||||||||||
New York office |
19 |
35 |
19 |
35 |
||||||||||
Cairo office |
2 |
3 |
2 |
3 |
||||||||||
Riyadh office |
23 |
26 |
23 |
26 |
||||||||||
Total |
35 |
53 |
23 |
60 |
45 |
66 |
19 |
29 |
33 |
43 |
1 394 |
2 550 |
1 549 |
2 801 |
ANNEX VII
Comparison of budgeted costs for communications under common costs
(Thousands of United States dollars)
Gaza |
Lebanon |
Syrian Arab Rep. |
Jordan |
West Bank |
Headquarters |
Total |
||||||||
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
1991 |
1992-3 |
|
Area office |
2 |
2 |
6 |
11 |
7 |
14 |
12 |
27 |
27 |
54 |
||||
Camp offices |
1 |
1 |
2 |
7 |
20 |
8 |
23 |
|||||||
New York office |
5 |
13 |
5 |
13 |
||||||||||
Cairo office |
6 |
0 |
6 |
|||||||||||
Riyadh office |
4 |
4 |
0 |
|||||||||||
Public information |
4 |
1 |
2 |
1 |
6 |
|||||||||
Adminis- trative services a/ |
29 |
95 |
31 |
168 |
40 |
104 |
29 |
57 |
54 |
188 |
404 |
1 056 |
587 |
1 668 |
Total |
29 |
105 |
33 |
170 |
46 |
116 |
37 |
73 |
73 |
235 |
414 |
1 071 |
632 |
1 770 |
a/ The intifadah and general heightened tension in the Middle East emphasizes the importance of maintaining reliable close communications with Headquarters and is reflected in the increased communication costs. The increase in communication costs is under review however, and efforts are under way to keep costs down while, at the same time, maintaining good communications.
Document Type: Annual report, Report
Document Sources: General Assembly, United Nations Relief and Works Agency for Palestine Refugees in the Near East (UNRWA)
Subject: Refugees and displaced persons
Publication Date: 11/10/1991