Appended to this resolution are:
|
Parliamentary Democracy – Expenditure of the Assembly |
Expenditure foreseen as at 1 May 2011 € |
Appropriations for 2012 € |
Appropriations for 2013 € |
|---|---|---|---|
|
Head 0310 – Functioning of the Assembly |
|||
|
Staff expenditure |
|||
|
Sub-heads |
|||
|
0000001 – Remuneration of staff recruited on established posts |
8 321 200 |
8 339 400 |
8 352 300 |
|
0000003 – Remuneration and accessory charges of temporary staff |
583 800 |
511 100 |
474 700 |
|
0000046 – Remuneration of staff on position |
455 400 |
455 400 |
455 400 |
|
0000005 – Salary, allowances and social charges of the Secretary General of the Assembly |
261 600 |
261 600 |
261 600 |
|
0000016 – Recruitment, arrival and departure expenses – Home leave |
27 000 |
27 000 |
27 000 |
|
0000379 – Contribution to the Pension budget |
1 308 400 |
1 308 400 |
1 308 400 |
|
Total staff expenditure |
10 957 400 |
10 902 900 |
10 879 400 |
|
Supplies, services and other operational expenditure |
|||
|
Sub-heads |
|||
|
0000054 – Equipment |
11 000 |
11 000 |
11 000 |
|
0000080 – Official journeys |
261 400 |
261 400 |
261 400 |
|
0000085 – Journeys of the Table Office reinforcement staff |
200 000 |
200 000 |
200 000 |
|
0000095 – Representational expenditure, other official expenditure and travelling expenses of members of the Assembly |
160 000 |
160 000 |
160 000 |
|
0000114 – Prepress |
43 000 |
43 000 |
43 000 |
|
0000115 – Interpretation |
1 897 200 |
1 866 600 |
1 866 600 |
|
0000116 – Translation |
484 500 |
484 500 |
484 500 |
|
0000124 – Publishing and printing |
314 400 |
285 800 |
285 800 |
|
0000125 – Outsourced production of documents |
25 000 |
25 000 |
25 000 |
|
0000129 – Consultation of experts |
148 600 |
150 000 |
150 000 |
|
0000162 – Expenditure pertaining to the Private Office of the President of the Assembly |
61 700 |
70 000 |
70 000 |
|
0000163 – Official expenses of the President of the Assembly |
92 500 |
92 500 |
92 500 |
|
0000171 – Organisation of ad hoc conferences |
87 700 |
87 000 |
87 000 |
|
0000204 – Modernisation of the Assembly’s equipment |
20 000 |
35 600 |
35 600 |
|
0000205 – European prizes |
80 000 |
80 000 |
80 000 |
|
0000206 – Operating and maintenance costs of the electronic voting system |
39 000 |
39 000 |
39 000 |
|
0000250 – Co-operation and monitoring programme |
540 100 |
536 300 |
536 300 |
|
0000370 – Allocation to Assembly’s political groups |
732 200 |
732 200 |
732 200 |
|
0000392 – Other expenditure not specifically provided for in this vote |
80 000 |
70 000 |
70 000 |
|
Total supplies, services and other operational expenditure |
5 278 300 |
5 229 900 |
5 229 900 |
|
Total Parliamentary Assembly |
16 235 700 |
16 132 800 |
16 109 300 |
1. This appropriation corresponds to the basic salaries, allowances (non-recurring and periodic) and social cover of the permanent staff of the Secretariat of the Assembly (87 posts, including 1 specially appointed official) and of temporary staff (including 6 positions).
2. In 2012 and 2013, the Secretary General of the Assembly will continue the reorganisation of the Secretariat in line with the decisions taken by the Assembly as part of its reform. In particular, some measures could have an impact on the structure of the Assembly and the number of committees. The information given at present is based on the current structure of the Assembly comprising 10 committees: nine of these committees have 84 members (and 84 alternates, apart from in the Monitoring Committee), and the remaining one has 27 (with no alternates). As at 1 November 2011, the Secretariat will comprise 87 permanent posts, 6 positions and 1 specially appointed official, broken down as follows:
1 specially appointed official
1 A7 1 B6 1 C4
2 A6 5 B5
9 A5 12 B4
10 A4 16 B3
23 A2/A3 7 B2
4 A2/A3 1 B3
1 B2
3. At present, the Secretariat of the Assembly is organised so that the 10 Assembly committees have 52 staff members working for them, including 30 A-grade permanent staff, 20 B-grade permanent staff and 2 A-grade permanent staff on fixed-term positions.
4. The remaining 41 staff members (37 permanent posts and 4 permanent staff on fixed-term positions) work for the Bureau of the Assembly, the Private Office of the President of the Assembly, the Table Office, the Interparliamentary Co-operation and Election Observation Unit, the Parliamentary Assistance Unit, the Administration, Human Resources, Finance, Research and Documentation Division, the Communication Division and the Information Technology Unit.
5. Since 1975, following a decision by the Committee of Ministers, the allocations under this heading have been voted on in the form of a single amount, which nonetheless continues to be divided into sub-heads. If the Assembly wished to change the relative amounts in the package at a later date, either because of an overall reduction or for any other reason dictated by the implementation of the budget, such a change would be carried out by the Secretary General of the Council of Europe at the Assembly’s request and in accordance with Article 31 of the Financial Regulations.
6. In recent years, the Assembly has made substantial savings by rationalising its work to reduce its operational expenditure. In particular, the Assembly’s overall budget fell on a constant basis by 2% from 2005 to 2010, while operational expenditure declined by 16% over the same period.
7. The experience acquired through joint programmes with the European Commission, such as those for the parliaments of Serbia and Montenegro (2006-2009) and more recently Moldova (2010-2011) should enable the Assembly Secretariat to draw up a proposed assistance and co-operation programme suited to the needs of parliamentary institutions. The goal pursued is clearly to attract extra-budgetary funding (voluntary and/or European Union contributions) so as to respond appropriately to the specific needs of the parliaments of Council of Europe member states or partnership for democracy states.
8. In keeping with the external auditor’s recommendations, the Assembly has included in its budget appropriations to meet expenditure for the development and maintenance of certain computer applications required for its specific needs which is not covered by the DIT.
9. In order to clarify the areas of responsibility of the DIT and the Assembly’s Information Technology Unit, a document (charter) laying down their respective responsibilities will be drawn up, as recommended by the external auditors.
10. The Assembly’s committees will continue to hold thematic hearings and conferences, which provide essential input for their work. The Assembly will also continue to co-operate closely with other European parliamentary assemblies (the European Parliament, the Parliamentary Assembly of the Organization for Security and Co-operation in Europe (OSCE) and the Commonwealth of Independent States (CIS), etc.), or international parliamentary assemblies (Inter-Parliamentary Union (IPU), Pan-African Parliament, Parlatino, etc.).
11. The Sub-Committee on the Middle East will continue its co-operation with representatives of the Knesset and the Palestinian Legislative Council, pursuant to Assembly Resolution 1420 (2005) on prospects for peace in the Middle East and the decision of the Assembly Bureau on 18 March 2005.
12. The Assembly will also continue to support its political groups through their allocation, which is based on a lump sum for secretarial assistance paid to each of the existing groups along with an additional per capita amount which varies according to their membership.
13. To sum up, the draft budget for 2012 and 2013 in real terms (not including inflation and salary adjustments), which includes the pension costs for staff as well as a new article for prepress activities, amounts to:
2012: €16 132 800 2013: €16 109 300
The appropriations can be analysed as follows:
|
2012 |
2013 |
|
|---|---|---|
|
€9 594 500 |
Permanent and temporary staff |
€9 571 000 |
|
€1 308 400 |
Contribution to the pension budget |
€1 308 400 |
|
€1 866 600 |
Interpretation |
€1 866 600 |
|
€484 500 |
Translation |
€484 500 |
|
€285 800 |
Printing of documents |
€285 800 |
|
€732 200 |
Allocation to the political groups |
€732 200 |
|
--------------- |
--------------- |
|
|
€14 272 000 |
Sub-total |
€14 248 500 |
|
€1 860 800 |
Activities |
€1 860 800 |
|
--------------- |
--------------- |
|
|
€16 132 800 |
Total |
€16 109 300 |
14. The reduction in the Assembly’s funds will lead it to make further changes to its working methods, procedures and structure so as to enhance the relevance and effectiveness of its activities.
15. Lastly, although the financial situation is difficult, the Assembly wishes the work to modernise the Assembly Chamber to be continued in the coming years, depending on the funds available in the Council of Europe’s investment plan. The modernisation should concern, in particular, installing sockets for portable computers on desks, refurbishing the presidential rostrum and changing the seats. In this respect, it wishes to thank the Council of Europe’s central services, in particular the Directorate of Logistics, for the work already done in 2010 and early 2011 to renovate and modernise the Assembly Chamber.
|
Functioning of the Assembly |
|
|---|---|
|
Intervention logic |
Performance indicators |
|
Expected result 1 The part-sessions are efficiently organised and executed in line with Assembly members’ expectations. |
At least 50% of registered speakers have been able to take the floor. Adopted texts are transmitted to organisations concerned within the specified deadlines. |
|
Expected result 2 Committee meetings, seminars and conferences take place in conformity with members’ decisions. |
Committee meetings are planned. Meeting agendas, documents and reports are available in time. |
|
Expected result 3 Interparliamentary co-operation, observation of elections and assistance to parliaments are managed according to the political events. |
Co-operation activities are organised according to needs and requests. Election observation missions are organised in accordance with decisions of the Bureau of the Assembly. |
|
Expected result 4 The visibility of the Assembly is improved in the different member states. |
Activities of the Assembly are reflected in the media, with at least 10 000 articles in print media every year. Increase in the external audience of the Assembly’s website. |