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