Appended to this resolution are:
|
Vote III of the ordinary budget – Expenditure of the Assembly |
Expenditure foreseen for 2010 € |
Appropriations for 2011 € |
|---|---|---|
|
Head 0310 – Functioning of the Assembly |
||
|
Staff expenditure |
||
|
Sub-heads |
||
|
0000001 – Remuneration of staff recruited on established posts |
8 615 700 |
8 615 700 |
|
0000003 – Remuneration and accessory charges of temporary staff |
853 100 |
584 950 |
|
0000046 – Remuneration of staff on position |
466 700 |
425 350 |
|
0000005 – Salary, allowances and social charges of the Secretary General of the Assembly |
262 100 |
267 100 |
|
0000016 – Recruitment, arrival and departure expenses – home leave |
32 200 |
27 000 |
|
Total Staff expenditure |
10 229 800 |
9 920 100 |
|
Supplies, services and other operational expenditure |
||
|
Sub-heads |
||
|
0000054 – Equipment |
13 300 |
11 000 |
|
0000080 – Official journeys |
261 200 |
261 200 |
|
0000085 – Journeys of the Table Office reinforcement staff |
p.m. |
200 000 |
|
0000095 – Representational expenditure, other official expenditure and travelling expenses of members of the Assembly |
160 000 |
160 000 |
|
0000115 – Interpretation |
1 863 500 |
1 883 400 |
|
0000116 – Translation |
497 800 |
483 300 |
|
0000124 – Publishing and printing |
336 800 |
280 900 |
|
0000125 – Outsourced production of documents |
33 000 |
25 000 |
|
0000129 – Consultation of experts |
148 600 |
148 600 |
|
0000162 – Expenditure pertaining to the Private Office of the President of the Assembly |
61 700 |
60 000 |
|
0000163 – Official expenses of the President of the Assembly |
92 500 |
90 000 |
|
0000171 – Organisation of ad hoc conferences |
97 700 |
90 000 |
|
0000204 – Modernisation of the Assembly’s equipment |
p.m. |
p.m. |
|
0000205 – European prizes |
85 300 |
80 000 |
|
0000206 – Operating and maintenance costs of the electronic voting system |
43 000 |
39 000 |
|
0000250 – Co-operation and monitoring programme |
637 300 |
549 700 |
|
0000370 – Allocation to Assembly’s political groups |
726 800 |
726 800 |
|
0000392 – Other expenditure not specifically provided for in this vote |
102 800 |
80 000 |
|
Total supplies, services and other operational expenditure |
5 161 300 |
5 168 900 |
|
Total Vote III |
15 391 100 |
15 089 000 |
|
Permanent posts: |
|
1 specially appointed official |
|
1 A7, 1 B6, 1 C4 |
|
2 A6, 5 B5 |
|
10 A5, 13 B4 |
|
8 A4, 15 B3 |
|
24 A2/A3, 7 B2 |
|
Positions: |
|
4 A1/A2 , 1 B3 |
|
1 B2 |
|
The appropriations can be analysed as follows: |
|
|
Permanent and temporary staff |
€9 920 100 |
|
Interpretation |
€1 883 400 |
|
Translation |
€483 300 |
|
Printing of documents |
€305 900 |
|
Allocation to the political groups |
€726 800 |
|
Sub-total |
€13 319 500 |
|
Activities: |
€1 769 500 |
|
Total |
€15 089 000 |
|
Functioning of the Assembly |
|||
|
Intervention logic |
Performance indicators |
Sources of verification |
Assumptions |
|
Activity area objective Ensure the smooth functioning of the session and of the Assembly’s various bodies. |
|||
|
Expected result 1 The part-sessions are efficiently organised and run, and satisfy Assembly members’ expectations. |
At least 50% of registered speakers are given the floor. Adopted texts are transmitted to the bodies concerned. |
List of speakers. Compilation of adopted texts. Minutes of the Bureau of the Assembly. Statement made by the Secretary General of the Parliamentary Assembly to the Ministers’ Deputies. |
Support from secretaries of national delegations. |
|
Expected result 2 Committee meetings, seminars and conferences take place in accordance with members’ decisions. |
Committee meetings are planned. Meeting agendas, documents and reports are ready in good time. |
Agendas, synopses and minutes of committee meetings. Proceedings of seminars and conferences. |
Availability of members. |
|
Expected result 3 Interparliamentary co-operation, observation of elections and assistance for national parliaments is managed taking due account of political developments. |
Co-operation activities are brought into line with wishes and needs expressed. Election observation missions are organised in accordance with the decisions of the Bureau of the Assembly. |
List of activities. Reports on election observation missions. |
Support from parliaments and political groups. |
|
Expected result 4 Raising of the Assembly’s external profile. |
Media coverage of Assembly activities. Stock is taken of press releases and the number of visitors to the Assembly’s website. |
Press and news media (media analysis database, Factiva). Collection of statistics on media coverage. |
|