2011 must be regarded as a year of transition and the Assembly, aware of the current difficulties, wishes to assist the Secretary General in implementing the institutional improvements he envisages. For this reason, it can endorse the Secretary General’s request that it restricts its expenditure to an amount of €15 089 000 (excluding inflation) to cope with the current budget deficits in the context of the zero real growth fixed by the member states. Nonetheless, it will remain vigilant regarding the choices and priorities proposed by the Secretary General and approved by the Committee of Ministers.
Appended to this draft Resolution are:
|
VOTE III of the ordinary budget – Expenditure of the Assembly TITRE III du budget ordinaire – Dépenses relatives à l’Assemblée |
Expenditure foreseen for 2010 Dépenses prévues pour 2010 EUROS |
Appropriations for 2011 Crédits demandés au budget de 2011 EUROS |
|---|---|---|
|
HEAD 0310 – Functioning of the Assembly CHAPITRE 0310 – Fonctionnement de l’Assemblée |
||
|
Dépenses de personnel/Staff expenditure Sub-heads/Articles |
||
|
0000001 – Remuneration of staff recruited on established posts Rémunération du personnel recruté dans le cadre des emplois permanents |
8 615 700 € |
8 615 700 € |
|
0000003 – Remuneration and accessory charges of temporary staff Rémunération et charges accessoires du personnel temporaire |
853 100 € |
584 950 € |
|
0000046 – Remuneration of staff on position Rémunération du personnel sur fonction à durée déterminée |
466 700 € |
425 350 € |
|
0000005 – Salary, allowances and social charges of the Secretary General of the Assembly Rémunération, indemnités et charges sociales du Secrétaire Général de l’Assemblée |
262 100 € |
267 100 € |
|
0000016 – Recruitment, arrival and departure expenses – Home leave Frais de recrutement à l’arrivée et au départ – congé dans le pays d’origine |
32 200 € |
27 000 € |
|
Total Dépenses de personnel Total Staff expenditure |
10 229 800 € |
9 920 100 € |
|
Supplies, services and other operational expenditure Dépenses de matériel et autres dépenses de fonctionnement Sub-heads/Articles |
||
|
0000054 – Equipment Equipement |
13 300 € |
11 000 € |
|
0000080 – Official journeys Frais de missions |
261 200 € |
261 200 € |
|
0000085 – Journeys of the Table Office reinforcement staff Frais de déplacement personnel de renfort – Service de la séance |
p.m. |
200 000 € |
|
0000095 – Representational expenditure, other official expenditure and travelling expenses of members of the Assembly/Dépenses de représentation, frais de fonction et déplacement des membres de l’Assemblée |
160 000 € |
160 000 € |
|
0000115 – Interpretation Interprétation |
1 863 500 € |
1 883 400 € |
|
0000116 – Translation Traduction |
497 800 € |
483 300 € |
|
0000124 – Publishing and printing Publications et impressions |
336 800 € |
280 900 € |
|
0000125 – Outsourced production of documents Production externalisée de documents |
33 000 € |
25 000 € |
|
0000129 – Consultation of experts Consultation d’experts |
148 600 € |
148 600 € |
|
0000162 – Expenditure pertaining to the Private Office of the President of the Assembly Dépenses du Cabinet du Président de l’Assemblée |
61 700 € |
60 000 € |
|
0000163 – Official expenses of the President of the Assembly Frais de fonction du Président de l’Assemblée |
92 500 € |
90 000 € |
|
0000171 – Organisation of ad hoc conferences Organisation de conférences ad hoc |
97 700 € |
90 000 € |
|
0000204 – Modernisation of the Assembly’s equipment Modernisation de l’équipement de l’Assemblée |
p.m. |
p.m. |
|
0000205 – European prizes Prix européens |
85 300 € |
80 000 € |
|
0000206 – Operating and maintenance costs of the electronic voting system Coûts de maintenance et d’exploitation du vote électronique |
43 000 € |
39 000 € |
|
0000250 – Co-operation and monitoring programme Programme de coopération et du suivi des engagements |
637 300 € |
549 700 € |
|
0000370 – Allocation to Assembly’s political groups Dotation des groupes politiques de l’Assemblée |
726 800 € |
726 800 € |
|
0000392 – Other expenditure not specifically provided for in this vote Autres dépenses non spécialement prévues au présent titre |
102 800 € |
80 000 € |
|
Total supplies, services and other operational expenditure Total dépenses de matériel et autres dépenses de fonctionnement |
5 161 300 € |
5 168 900 € |
|
TOTAL VOTE III TOTAL DU TITRE 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. |
|
|
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 |