This document is an excerpt from the EUR-Lex website
Document C:2009:105:FULL
Official Journal of the European Union, C 105, 07 May 2009
Official Journal of the European Union, C 105, 07 May 2009
Official Journal of the European Union, C 105, 07 May 2009
ISSN 1725-2423 doi:10.3000/17252423.C_2009.105.eng |
||
Official Journal of the European Union |
C 105 |
|
English edition |
Information and Notices |
Volume 52 |
Notice No |
Contents |
page |
|
II Information |
|
|
INFORMATION FROM EUROPEAN UNION INSTITUTIONS AND BODIES |
|
|
Commission |
|
2009/C 105/01 |
Explanatory Notes to the Combined Nomenclature of the European Communities |
|
|
IV Notices |
|
|
NOTICES FROM EUROPEAN UNION INSTITUTIONS AND BODIES |
|
|
Council |
|
2009/C 105/02 |
Report on the budgetary and financial management in 2008 — Section II — Council |
|
|
Commission |
|
2009/C 105/03 |
||
|
NOTICES FROM MEMBER STATES |
|
2009/C 105/04 |
||
2009/C 105/05 |
||
|
V Announcements |
|
|
PROCEDURES RELATING TO THE IMPLEMENTATION OF THE COMPETITION POLICY |
|
|
Commission |
|
2009/C 105/06 |
State aid — Poland — (Articles 87 to 89 of the Treaty establishing the European Community) — Commission notice pursuant to Article 88(2) of the EC Treaty — Withdrawal of notification — State aid C 47/2008 (ex N 270/08) — Restructuring aid to Przędzalnia Zawiercie, Poland ( 1 ) |
|
|
OTHER ACTS |
|
|
Commission |
|
2009/C 105/07 |
||
|
|
|
(1) Text with EEA relevance |
EN |
|
II Information
INFORMATION FROM EUROPEAN UNION INSTITUTIONS AND BODIES
Commission
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/1 |
Pursuant to Article 9(1)(a), second indent, of Council Regulation (EEC) No 2658/87 of 23 July 1987 on the tariff and statistical nomenclature and on the Common Customs Tariff (1), the Explanatory Notes to the Combined Nomenclature of the European Communities (2) are amended as follows:
Page 129
In Chapter 28, under the title, the following new text is inserted:
‘General
Separate chemically defined inorganic compounds, presented as a food supplement in capsules (except microcapsules), for example of gelatine, are excluded from this Chapter because the presentation in capsules is a treatment that is not covered by Note 1 to this Chapter.’
Page 135
In Chapter 29, under ‘General’, the following new text is inserted after the fourth paragraph:
‘Separate chemically defined organic compounds, presented as a food supplement in capsules (except microcapsules), for example of gelatine, are excluded from this Chapter because the presentation in capsules is a treatment that is not covered by Note 1 to this Chapter.’
(2) OJ C 133, 30.5.2008, p. 1.
IV Notices
NOTICES FROM EUROPEAN UNION INSTITUTIONS AND BODIES
Council
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/2 |
Report on the budgetary and financial management in 2008
Section II — Council
2009/C 105/02
1. INTRODUCTION
This report presents, in accordance with Article 122 of the Financial Regulation and Article 185 of the Implementing Rules, an overview of the budgetary and financial management of the budget of the Council in 2008.
Chapter 2 of this report presents a summary of the framework which was established for the financial year 2008. A global overview on the implementation of the budget appropriations available in 2008 is given in Chapter 3.
The implementation of the budget 2008 by budget line is presented in a table in Annex 1.
2. OBJECTIVES AND BUDGET FOR THE FINANCIAL YEAR 2008
2.1. The main administrative objectives
The main administrative objectives of the General Secretariat of the Council (GSC) for 2008 were:
— |
Further consolidation of the organisation of the GSC after the enlargement of the EU in 2004 and 2007. |
— |
Continuation of the process of administrative modernisation. The General Secretariat has established an ambitious programme to reinforce the quality of its organisation. Various initiatives have or will have a budgetary impact (investment cost as well as economies resulting from increased efficiency). |
— |
Conclusion of the convention with the Belgium State on the construction of Residence Palace. |
2.2. Establishment of the budget for the GSC in 2008
The budget of the Council in 2008 was based on the ambition not to increase the budget (appropriations) in real terms or the establishment plan. This approach implied that new initiatives, like for instance the creation of a crisis management capacity (Post Hampton Court), would have to be covered within the existing framework.
The budget for Council was established at an overall amount of EUR 594,7 million, which corresponds to an increase of EUR 1,2 million (0,2 %) compared to the budget for 2007. This increase breaks down as follows:
— |
a nominal increase of EUR 19,8 million (2,5 % (1)), |
— |
a reduction in the budget in real terms of EUR 18,6 million (– 2,3 %) |
A summary of the budget by categories for 2008 is presented in table 1.
Table 1
Budget 2008 of the Council in comparison to 2007 (by category)
(EUR) |
|||
Category |
Budget 2007 |
Budget 2008 |
Difference |
|
1 |
2 |
3 = 2/1 |
Establishment plan |
307 086 000 |
303 098 000 |
–1,3 % |
Other staff expenditure |
22 294 000 |
21 442 000 |
–3,8 % |
Buildings (Title II) |
51 302 212 |
38 856 000 |
–24,3 % |
Computer systems (Title II) |
29 369 000 |
33 021 268 |
12,4 % |
Interpreting costs |
85 510 000 |
89 500 000 |
4,7 % |
Delegations' travel expenses |
34 637 000 |
35 295 000 |
1,9 % |
Official Journal |
8 786 000 |
8 314 000 |
–5,4 % |
Ttitle III |
40 392 000 |
36 707 000 |
–9,1 % |
Miscellaneous (Title II) |
11 302 000 |
10 982 000 |
–2,8 % |
Reserve |
2 850 000 |
17 500 000 |
514,0 % |
Total |
593 528 212 |
594 715 268 |
0,2 % |
Table 2 shows the evolution of the budget of the Council over the past five years. It should be noted that the development of the budget from 2004 to 2006 was in line with the average development of heading 5 of the financial perspectives, where the Council's share remained at the level of 8,8 %.
As a consequence of prudent budget management, significant reductions in the Council's share were achieved in 2007 and 2008: the Council's share under heading 5 expenditure decreased from 8,8 % in 2004 to 8 % in 2008.
Table 2
Council's budget and Heading 5 of the Financial Perspectives in 2004-08
|
2004 |
2005 |
2006 |
2007 |
2008 |
|||||
EUR million |
change |
EUR million |
change |
EUR million |
change |
EUR million |
change |
EUR million |
change |
|
Heading 5 |
6 157 |
|
6 360 |
3,3 % |
6 708 |
5,5 % |
7 115 |
6,1 % |
7 457 |
4,8 % |
Council budget |
542 |
|
563 |
3,9 % |
592 |
5,2 % |
594 |
0,3 % |
595 |
0,2 % |
Council's share in H5 |
8,8 % |
|
8,9 % |
1,1 % |
8,8 % |
–1,1 % |
8,3 % |
–5,7 % |
8,0 % |
–3,6 % |
3. GLOBAL OVERVIEW OF THE BUDGET IMPLEMENTATION 2008
3.1. Achievement of administrative objectives 2008
The following may be said on the achievement of the objectives established for budget year 2008:
— Consolidation of the organisation after the enlargements of 2004 and 2007
An important indicator for the consolidation of the GSC organisation may be found in recruitment: 82 permanent officials from the new Member States (EU-12) were recruited in 2008. At the same time the number of temporary agents occupying a permanent post went down by 25.
The organisation of the GSC was also improved by centralising all language units in the LEX building in 2008. In addition to the physical integration of the language units, working methods in the translation domain have been rationalised and simplified.
— Administrative modernisation
As for administrative modernisation, the GSC introduced a new system for financial management on 1 January 2008. This modernisation has provided up-to-date and efficient means for the financial management of the GSC, as well as for its partners in the project (the Court of Justice and the Court of Auditors).
Another important step in administrative modernisation was the implementation of e-tendering, which improves the speed, transparency and equal treatment of tenderers.
The GSC also introduced a flexible working time system on 1 January 2008 to better combine the requirements of work and working hours with those of private life.
— Building policy
On 19 March 2008 the Council signed with the Belgian government a contract for the acquisition and renovation of the Residence Palace. The project is a direct result of the decision of the European Council of 25 and 26 March 2004 to accept the offer of the Belgian government to renovate the Residence Palace with a view to turning it into the seat of the European Council and the Council of Ministers.
The contract between the Council and the Belgian government enables the Council to make advance payments for the project, which will subsequently reduce the overall cost of the acquisition.
3.2. Revenues
Table 3 presents the global outcome of the Council's revenue operations in 2008. In 2008, established rights, i.e. issued recovery orders (either carried over from 2007 and/or created in 2008), amounted to EUR 108 203 109. 89 % of this amount (EUR 96 166 694) was recovered during the budget year 2008 while 11 % (EUR 12 036 415) will have to be recovered in 2009 or later.
Table 3
Overview of revenue in 2008 (by Title)
(EUR) |
|||||
Title |
Established rights |
Recovered revenues |
To be recovered |
||
|
55 945 078 |
54 545 529 |
1 399 549 |
||
|
51 778 472 |
41 143 289 |
10 635 183 |
||
|
473 364 |
473 364 |
|
||
|
6 195 |
4 512 |
1 683 |
||
Total |
108 203 109 |
96 166 694 |
12 036 415 |
3.2.1. Revenues accrued in 2008
The initial revenue estimate for the budget 2008 amounted to EUR 50 447 000 (Table 4). During the budget year an amount of EUR 102 921 762 was recorded as established rights of which EUR 91 722 497 was recovered leaving EUR 11 199 266 to be collected in 2009.
Table 4
Revenue accrued during 2008 (by article)
(EUR) |
||||||
Article |
Initial revenue estimate |
Established rights |
Recovered revenues |
To be recovered |
||
|
24 546 000 |
22 036 440 |
22 036 180 |
260 |
||
|
1 731 000 |
2 805 093 |
2 805 086 |
7 |
||
|
24 170 000 |
23 387 507 |
23 374 468 |
13 039 |
||
|
|
6 338 857 |
5 198 500 |
1 140 357 |
||
|
|
344 593 |
323 237 |
21 356 |
||
|
|
766 100 |
766 100 |
|
||
|
|
173 216 |
82 500 |
90 716 |
||
|
|
12 616 |
|
12 616 |
||
|
|
31 591 844 |
24 825 753 |
6 766 091 |
||
|
|
31 994 |
|
31 994 |
||
|
|
14 955 626 |
11 832 796 |
3 122 830 |
||
|
|
473 364 |
473 364 |
|
||
|
|
4 512 |
4 512 |
|
||
Total |
50 447 000 |
102 921 762 |
91 722 497 |
11 199 266 |
The positive difference between the initial estimate and the established rights (EUR 52 474 762) originates mainly from:
— |
recovery of parts of the envelopes paid to Member States in previous years for the financing of delegates' travel expenses following their declaration for 2007 (approximately EUR 20 500 000). |
— |
recovery of payments by Member States for supplementary on-request interpretation in certain languages (EUR 4 100 000) (Article 570). |
— |
the presidencies' contributions to financing the normal and extraordinary summits in 2008 (EUR 6 900 000) (Article 573). |
— |
the participation of other institutions and the payments by Council officials for the Council crèche (EUR 2 000 000) in 2008 (Article 573). |
— |
the transfer of pension rights of (150) officials (EUR 6 300 000). This amount had not been included in the initial revenue estimate (Article 411). |
3.2.2. Revenues accrued before 2008
EUR 5 281 347 in respect of outstanding recovery orders (issued before 2008) was carried over for recovery in 2008. As shown in Table 5, EUR 4 444 197 (84 %) of this amount was recovered in 2008 and EUR 837 150 was carried over to 2009.
Table 5
Revenue accrued during 2008 (by article)
(EUR) |
|||||
Article |
Established rights prior 2008 |
Recovered revenues |
To be recovered |
||
|
1 377 182 |
1 131 294 |
245 887 |
||
|
153 216 |
153 216 |
|
||
|
52 748 |
52 748 |
|
||
|
15 997 |
15 997 |
|
||
|
2 729 |
2 729 |
|
||
|
3 070 405 |
2 852 728 |
217 676 |
||
|
598 555 |
228 335 |
370 220 |
||
|
8 834 |
7 150 |
1 684 |
||
|
1 683 |
|
1 683 |
||
Total |
5 281 347 |
4 444 197 |
837 150 |
3.3. Expenditure in 2008
The analysis of expenditure in 2008 is presented at an aggregation level of the 10 most significant expenditure categories.
3.3.1. Overview of implementation of the budget in 2004-08
In the past five years there have been no significant changes in the budget implementation of the GSC (see Graph 1). The global implementation rate of the budget has been, except for 2006, around 98 %. During these years, approximately 79 % of the appropriations have been paid in the budget year while on average 19 % have been carried over to the next budget year.
As can be seen in Graph 1, the appropriations carried over break down into two major categories: functioning and buildings. The first is related to obligations duly contracted before the end of the budget year but for which delivery and/or invoices were not received before the end of the year.
The second refers to the GSC's acquisition of buildings such as LEX, the crèche and Residence Palace. In the last few years, the GSC has been able to use the savings made in its budget implementation to finance these acquisitions. This in turn has significantly reduced the overall cost of the building projects, especially in terms of interest payments.
Graph 1: Global implementation of the Council budget 2004-2008
(EUR)
3.3.2. Implementation of the appropriations by category in 2008
Table 6 compares, by category of expenditure, the initial budget (column 1) with the distribution of appropriations after transfers (column 2) as well as the consumption of the budget (column 3). The difference between the initial budget and committed appropriations corresponds to the budget surpluses or deficits covered by transfers carried out during the fiscal year of 2008.
The implementation rate of the budget 2008 for the institution's current expenditure is 85,7 %. The global implementation, which includes the planned advance payments for the Residence Palace building, is 97,5 %. An amount of EUR 15 million is cancelled (3).
Table 6
Overview of the implementation of the budget 2008 (4)
Category |
Budget 2008 |
Appropriations available after transfers |
Commitments |
Global result 2008 |
Outturn rate |
Cancelled appropriations |
|
1 |
2 |
3 |
4 = 1 – 3 |
5 = 3/1 |
6 = 2 – 3 |
Establishment plan |
303 098 000 |
288 621 000 |
283 897 820 |
19 200 180 |
93,7 % |
4 723 180 |
Other staff expenditure |
21 442 000 |
21 159 000 |
20 441 341 |
1 000 659 |
95,3 % |
717 659 |
Buildings (Title II) |
38 856 000 |
38 911 000 |
35 816 323 |
3 039 677 |
92,2 % |
3 094 677 |
Computer systems (Title 11) |
33 021 268 |
32 367 268 |
30 625 212 |
2 396 056 |
92,7 % |
1 742 056 |
Interpreting costs |
89 500 000 |
66 857 208 |
65 881 887 |
23 618 113 |
73,6 % |
975 321 |
Delegations' travel expenses |
35 295 000 |
28 322 792 |
28 312 493 |
6 982 507 |
80,2 % |
10 299 |
Official Journal |
8 314 000 |
7 614 000 |
7 614 000 |
700 000 |
91,6 % |
— |
Title III |
36 707 000 |
31 217 000 |
28 511 165 |
8 195 835 |
77,7 % |
2 705 835 |
Miscellaneous (Title II) |
10 982 000 |
9 582 000 |
8 591 647 |
2 390 353 |
78,2 % |
990 353 |
Reserve |
17 500 000 |
|
|
17 500 000 |
0,0 % |
— |
Total (excl. acquisition) |
594 715 268 |
524 651 268 |
509 691 888 |
85 023 380 |
85,7 % |
14 959 380 |
Acquisition of immovable property |
|
70 064 000 |
70 064 000 |
–70 064 000 |
|
|
Grand total |
594 715 268 |
594 715 268 |
579 755 888 |
14 959 380 |
97,5 % |
14 959 380 |
The difference between the budget estimates and the implementation can be explained as follows:
— |
The difference between the initial budget for the establishment plan and implementation is due to the low occupation rate of the posts in the establishment plan (on average 90 % (5)). Globally, the use of appropriations was EUR 19,2 million lower than foreseen in the budget 2008. |
— |
The saving of EUR 1 million within the category of other staff expenditure comes mainly from the underspending of appropriations related to other staff and termination of service. |
— |
Regarding building related expenditure (without Residence Palace) it should be noted that it was not possible to conclude and renew all related contracts in time. Globally EUR 3 million was cancelled (including EUR 1,8 million for costs relating to buildings including postponement of corridor renovation in the Justus Lipsius building and EUR 0,6 million for other fitting-out and installation work). |
— |
The budget for computer systems (title 2) was reduced by EUR 0,7 million mainly as a result of the reduced use of communication and data-transmission devices. In addition, at the end of the budget year EUR 1,7 million was cancelled mainly because of underspending on acquisition of hardware and software (EUR 0,9 million) and on maintenance of IT installations (EUR 0,6 million). |
— |
The underspending in interpretation expenditure comes from two sources:
|
— |
The amount available for delegations’ travel expenses after transfers amounted to EUR 47,7 million (initial budget EUR 35,3 million + transfers of EUR 12,4 million from on-request interpreting savings). Since the Member States had to reimburse unused amounts from previous year(s), only EUR 28,3 million was committed for the subsequent payments in the budget 2008. |
— |
The implementation of the appropriations for the Official Journal was EUR 0,7 million lower than foreseen. |
— |
In Title III, the relatively low implementation rate is explained by the following factors:
|
— |
The global underspending of the budget (outturn rate 85,7 %) made it possible to make available for advance payments in respect of Residence Palace EUR 55 million in addition to the EUR 15 million foreseen in Chapter 100 (7). |
Table 7 shows the decisions which modified the appropriations of the budget in 2008.
Table 7
Budget modifications in 2008
Modification |
Legal basis |
Number |
Amending budgets |
Article 29 F.R. |
0 |
Transfer B |
Item to item |
72 |
Transfer C |
Article 22 F.R. |
3 |
Transfer D |
Article 24 F.R. |
1 |
Total |
|
76 |
Table 8 gives an overview on the budget lines which were significantly (8) modified in 2008.
Table 8
Budget lines which were subject to significant transfers in 2008
Item/Article |
Heading |
Initial Budget |
Transfers |
Final appropriations |
Difference |
1100 |
Basic salaries |
221 133 000,00 |
7 990 000,00 – |
213 143 000,00 |
–3,6 % |
1101 |
Entitlements under the Staff Regulations related to the post held |
4 115 000,00 |
654 000,00 |
4 769 000,00 |
15,9 % |
1102 |
Entitlements under the Staff Regulations related to the personal circumstances of the staff member |
55 764 000,00 |
950 000,00 – |
54 814 000,00 |
–1,7 % |
1105 |
Overtime |
2 500 000,00 |
600 000,00 – |
1 900 000,00 |
–24,0 % |
1106 |
Entitlements under the Staff Regulations related to entering the service, transfer and leaving the service |
5 009 000,00 |
900 000,00 – |
4 109 000,00 |
–18,0 % |
1111 |
Allowances for staff whose service is terminated |
3 600 000,00 |
838 000,00 – |
2 762 000,00 |
–23,3 % |
1120 |
Provisional appropriation (officials and temporary staff) |
4 451 000,00 |
4 451 000,00 – |
|
– 100,0 % |
1200 |
Other staff |
3 483 000,00 |
321 000,00 – |
3 162 000,00 |
–9,2 % |
1203 |
Outside services |
1 005 000,00 |
325 000,00 |
1 330 000,00 |
32,3 % |
133 |
Missions |
5 100 000,00 |
550 000,00 |
5 650 000,00 |
10,8 % |
2002 |
Acquisition of immovable property |
|
70 064 000,00 |
70 064 000,00 |
|
2003 |
Fitting-out of premises |
7 700 000,00 |
2 955 000,00 – |
4 745 000,00 |
–38,4 % |
2004 |
Work to make premises secure |
1 000 000,00 |
1 365 000,00 |
2 365 000,00 |
136,5 % |
2005 |
Expenditure preliminary to the acquisition, construction and fitting-out of buildings |
690 000,00 |
310 000,00 – |
380 000,00 |
–44,9 % |
2010 |
Cleaning and maintenance |
14 122 000,00 |
1 125 000,00 |
15 247 000,00 |
8,0 % |
2011 |
Water, gas, electricity and heating |
3 956 000,00 |
760 000,00 |
4 716 000,00 |
19,2 % |
2100 |
Acquisition of equipment and software |
9 300 000,00 |
1 384 650,00 – |
7 915 350,00 |
–14,9 % |
2101 |
Outside assistance for the operation and development of computer systems |
14 240 000,00 |
987 015,00 |
15 227 015,00 |
6,9 % |
2102 |
Servicing and maintenance of equipment and software |
4 277 268,00 |
1 038 095,00 |
5 315 363,00 |
24,3 % |
2103 |
Telecommunications |
5 204 000,00 |
1 294 460,00 – |
3 909 540,00 |
–24,9 % |
2120 |
Purchase and replacement of technical equipment and installations |
1 950 000,00 |
1 615 000,00 – |
335 000,00 |
–82,8 % |
2200 |
Travel expenses of delegations |
35 295 000,00 |
6 972 208,00 – |
28 322 792,00 |
–19,8 % |
2202 |
Interpreting costs |
89 500 000,00 |
22 642 792,00 – |
66 857 208,00 |
–25,3 % |
2211 |
Official Journal |
8 314 000,00 |
700 000,00 – |
7 614 000,00 |
–8,4 % |
2213 |
Information and public events |
1 198 000,00 |
280 000,00 – |
918 000,00 |
–23,4 % |
2236 |
Legal expenses and costs, damages and compensation |
600 000,00 |
345 000,00 |
945 000,00 |
57,5 % |
3010 |
Missions |
1 400 000,00 |
300 000,00 – |
1 100 000,00 |
–21,4 % |
3200 |
Acquisition of equipment and software |
7 996 000,00 |
4 698 000,00 – |
3 298 000,00 |
–58,8 % |
3300 |
Delegations’ travel expenses |
847 000,00 |
342 500,00 – |
504 500,00 |
–40,4 % |
100 |
Provisional appropriations |
15 000 000,00 |
15 000 000,00 – |
|
– 100,0 % |
101 |
Contingency reserve |
2 500 000,00 |
2 500 000,00 – |
|
– 100,0 % |
3.3.3. Implementation of the carry-over appropriations from 2007
As shown in Table 9, the global use of appropriations carried over from 2007 to 2008 corresponds to 91,8 %.
Table 9
Overview of the implementation of appropriations carried over from 2007
Category |
Appropriations carried over from 2007 |
Payments 2008 |
Outturn rate |
Cancelled appropriations |
|
1 |
2 |
3 = 2/1 |
4 = 1 – 2 |
Establishment plan |
621 141 |
543 607 |
87,5 % |
77 534 |
Other staff expenditure |
2 917 003 |
2 509 367 |
86,0 % |
407 637 |
Buildings (Title II) |
13 923 671 |
11 886 054 |
85,4 % |
2 037 617 |
Computer systems (Title II) |
13 900 848 |
11 564 649 |
83,2 % |
2 336 199 |
Interpreting costs |
8 944 284 |
8 944 284 |
100,0 % |
— |
Delegations' travel expenses |
42 395 |
|
0,0 % |
42 395 |
Official Journal |
5 771 410 |
2 523 390 |
43,7 % |
3 248 020 |
Title III |
5 681 483 |
3 888 073 |
68,4 % |
1 793 410 |
Miscellaneous (Title II) |
3 412 912 |
2 614 277 |
76,6 % |
798 635 |
Reserve |
— |
— |
|
— |
Total (excl. acquisition) |
55 215 148 |
44 473 701 |
80,5 % |
10 741 446 |
Acquisition of immovable property |
75 123 830 |
75 123 830 |
100,0 % |
— |
Grand total |
130 338 978 |
119 597 531 |
91,8 % |
10 741 446 |
The implementation rate of the current expenditure appropriations carried over from 2007 was 80,5 %, 5,5 percentage points less than the year before. The main reasons for the low implementation rate are:
— |
Partial or complete failure to deliver ordered goods/services during the year. The Official Journal can be mentioned as an example. |
— |
Non-reception of invoices for delivered works/services/goods. It should be noted that this inevitably constitutes a budgetary burden for future years. |
3.3.4. Appropriations carried over from 2008 to 2009
The appropriations carried over from 2008 to 2009 are presented in table 10. The amounts carried over (excluding Residence Palace) totalled EUR 46,6 million, which corresponds to 9 % of the amounts committed at the end of the year 2008 (in 2007: EUR 55,2 million ~ 10,9 %).
Table 10
Appropriations carried over from 2008 to 2009
Category |
Budget 2008 |
Appropriations available after |
Commitments |
Appropriations carried over to |
Carry-over rate |
|
1 |
2 |
3 |
4 |
5 = 4/3 |
Establishment plan |
303 098 000 |
288 621 000 |
283 897 820 |
281 391 |
0,1 % |
Other staff expenditure |
21 442 000 |
21 159 000 |
20 441 341 |
1 340 383 |
6,6 % |
Buildings (Title II) |
38 856 000 |
38 911 000 |
35 816 323 |
11 532 944 |
32,2 % |
Computer systems (Title II) |
33 021 268 |
32 367 268 |
30 625 212 |
12 145 935 |
39,7 % |
Interpreting costs |
89 500 000 |
66 857 208 |
65 881 887 |
7 344 120 |
11,1 % |
Delegations' travel expenses |
35 295 000 |
28 322 792 |
28 312 493 |
44 274 |
0,2 % |
Official Journal |
8 314 000 |
7 614 000 |
7 614 000 |
2 952 576 |
38,8 % |
Title III |
36 707 000 |
31 217 000 |
28 511 165 |
8 290 807 |
29,1 % |
Miscellaneous (Title II) |
10 982 000 |
9 582 000 |
8 591 647 |
2 626 433 |
30,6 % |
Reserve |
17 500 000 |
|
|
— |
|
Total (excl. acquisition) |
594 715 268 |
524 651 268 |
509 691 888 |
46 558 864 |
9,1 % |
Acquisition of immovable property |
|
70 064 000 |
70 064 000 |
70 064 000 |
|
Grand total |
594 715 268 |
594 715 268 |
579 755 888 |
116 622 864 |
20,1 % |
3.3.5. Implementation of accrued assigned revenue
Tables 11a and 11b show the implementation of assigned revenue during the budget year 2008.
Table 11a gives an overview of implementation of assigned revenue which accrued before 2008. At the end of the budget year 2008, EUR 3,4 million was still available.
Table 11a
Overview of the implementation of carried-over assigned revenue accrued before 2008
Category |
Assigned revenues before 2008 |
Commitments |
Available assigned revenues |
|
1 |
2 |
3 = 1 – 2 |
Establishment plan |
1 485 022 |
1 485 022 |
— |
Other staff expenditure |
342 087 |
258 305 |
83 782 |
Buildings (Title II) |
3 515 033 |
2 794 545 |
720 488 |
Computer systems (Title II) |
2 541 813 |
2 344 269 |
197 544 |
Interpreting costs |
5 940 555 |
5 940 555 |
— |
Delegations' travel expenses |
14 664 027 |
14 664 027 |
— |
Official Journal |
547 062 |
|
547 062 |
Title III |
647 136 |
581 583 |
65 552 |
Miscellaneous (Title II) |
2 956 618 |
1 169 422 |
1 787 197 |
Reserve |
— |
— |
— |
Total |
32 639 353 |
29 237 727 |
3 401 625 |
It should be noted that the EUR 1,8 million under Miscellaneous title II relates to the unused funds made available by the various Presidencies in 2005-07. This amount will either be used to cover a limited number of outstanding financial obligations or reimbursed to the Presidencies concerned after the final closure of the events.
Table 11b shows the implementation of appropriations of the assigned revenue accrued in 2008.
Table 11b
Overview of the implementation of the assigned revenue accrued in 2008
Category |
Assigned revenues 2008 |
Commitments |
Available assigned revenues |
|
1 |
2 |
3 = 1 – 2 |
Establishment plan |
924 394 |
|
924 394 |
Other staff expenditure |
2 773 706 |
958 327 |
1 815 379 |
Buildings (Title II) |
1 710 458 |
1 273 329 |
437 129 |
Computer systems (Title II) |
1 362 985 |
580 933 |
782 051 |
Interpreting costs |
4 892 897 |
|
4 892 897 |
Delegations' travel expenses |
21 781 230 |
3 538 711 |
18 242 519 |
Official Journal |
506 956 |
|
506 956 |
Title III |
824 217 |
231 319 |
592 897 |
Miscellaneous (Title II) |
6 020 962 |
3 062 482 |
2 958 480 |
Reserve |
— |
— |
— |
Total |
40 797 805 |
9 645 101 |
31 152 703 |
Assigned revenue received in 2008 amounted to EUR 40,8 million. EUR 9,6 million of this amount was used in 2008, leading to a carry-over of EUR 31,2 million.
3.3.6. Council activities
Tables 12 and 13 give an overview of the core activities of the Council from 2003 to 2008.
Table 12
Development of activities 2003-08: meetings
|
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Summits |
6 |
5 |
3 |
3 |
3 |
5 |
Councils |
77 |
76 |
80 |
76 |
68 |
81 |
Coreper |
134 |
128 |
123 |
120 |
106 |
144 |
Working groups |
4 333 |
3 971 |
3 918 |
4 037 |
4 183 |
4 480 |
Total |
4 550 |
4 180 |
4 124 |
4 236 |
4 360 |
4 710 |
Table 13
Development of activities 2003-08: legal acts published in the OJ
|
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Legal acts published in OJ |
1 045 |
1 118 |
1 056 |
1 317 |
1 000 |
1 274 |
(1) Inflation 2007-08: 1,9 %, wage increase 2007-08: 3,0 %, increase of envelopes for interpretation 4,7 %.
(2) In 2008, an amount of EUR 15 million was foreseen for the advance payments in respect of Residence Palace under category ‘Reserve’.
(3) Implementation rate of the budget 2007 was 98,3 % (without planned advances for Residence Palace: 86,1 %); cancelled appropriations totalling to EUR 10 million.
(4) An amount of EUR 15 million was foreseen for the advance payments in respect of Residence Palace under category ‘Reserve’.
(5) In 2007, the average occupation rate was 86 %. A flat-rate reduction of 7 % was applied to the related appropriations in both years.
(6) In conformity with the decision 111/07, the GSC transfers 66 % of the unused amounts to the delegates’ travel envelopes for use during the same budget year. In 2008, this totalled EUR 12,4 million.
(7) Since at the time of the adoption of the budget for 2008 the contract for Residence Palace had not yet been signed, a provision of EUR 15 million for advance payments in respect of the Residence Palace building was foreseen in Chapter 100 (provisional appropriations).
(8) Amount > EUR 250 000.
ANNEX I
COUNCIL — USE OF THE APPROPRIATIONS OF THE YEAR 2008
Budget line |
Initial Appropriations |
Transfers/ Amendments |
Final Appropriations |
Commitments |
Payments |
Carry Over by Right to |
Carry Over by Decision to |
Cancelled Appropriations |
|
2008 |
2008 |
2008 |
2008 |
2008 |
2009 |
2009 |
|
||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 = 3 – 5 – 6 – 7 |
||
1100 |
Basic salaries |
221 133 000,00 |
7 990 000,00 |
213 143 000,00 |
210 170 031,02 |
210 170 031,02 |
|
|
2 972 968,98 |
1101 |
Entitlements under the Staff Regulations related to the post held |
4 115 000,00 |
654 000,00 |
4 769 000,00 |
4 633 782,34 |
4 633 782,34 |
|
|
135 217,66 |
1102 |
Entitlements under the Staff Regulations related to the personal circumstances of the staff member |
55 764 000,00 |
950 000,00 |
54 814 000,00 |
53 937 142,09 |
53 937 142,09 |
|
|
876 857,91 |
1103 |
Social security cover |
9 512 000,00 |
110 000,00 |
9 402 000,00 |
9 165 863,09 |
9 165 863,09 |
|
|
236 136,91 |
1104 |
Salary weightings |
614 000,00 |
130 000,00 |
484 000,00 |
424 063,07 |
424 063,07 |
|
|
59 936,93 |
1105 |
Overtime |
2 500 000,00 |
600 000,00 |
1 900 000,00 |
1 628 976,60 |
1 628 976,60 |
|
|
271 023,40 |
1106 |
Entitlements under the Staff Regulations related to entering the service, transfer and leaving the service |
5 009 000,00 |
900 000,00 |
4 109 000,00 |
3 937 961,90 |
3 656 570,48 |
281 391,42 |
|
171 038,10 |
110 |
Remuneration and other entitlements |
298 647 000,00 |
10 026 000,00 |
288 621 000,00 |
283 897 820,11 |
283 616 428,69 |
281 391,42 |
|
4 723 179,89 |
1110 |
Allowances in the event of retirement in the interest of the service |
341 000,00 |
170 000,00 |
511 000,00 |
471 430,07 |
471 430,07 |
|
|
39 569,93 |
1111 |
Allowances for staff whose service is terminated |
3 600 000,00 |
838 000,00 |
2 762 000,00 |
2 617 865,12 |
2 617 865,12 |
|
|
144 134,88 |
1112 |
Entitlements of the former Secretaries-General |
229 000,00 |
5 000,00 |
234 000,00 |
231 724,04 |
231 724,04 |
|
|
2 275,96 |
111 |
Termination of service |
4 170 000,00 |
663 000,00 |
3 507 000,00 |
3 321 019,23 |
3 321 019,23 |
|
|
185 980,77 |
1120 |
Provisional appropriation (officials and temporary staff) |
4 451 000,00 |
4 451 000,00 |
|
|
|
|
|
|
1121 |
Provisional appropriation (retired staff and staff retired under special arrangements) |
63 000,00 |
59 000,00 |
4 000,00 |
|
|
|
|
4 000,00 |
112 |
Provisional appropriation |
4 514 000,00 |
4 510 000,00 |
4 000,00 |
|
|
|
|
4 000,00 |
Total Chapter 11 — Officials and temporary staff |
307 331 000,00 |
15 199 000,00 |
292 132 000,00 |
287 218 839,34 |
286 937 447,92 |
281 391,42 |
|
4 913 160,66 |
|
1200 |
Other staff |
3 483 000,00 |
321 000,00 |
3 162 000,00 |
2 973 535,28 |
2 968 535,28 |
5 000,00 |
|
188 464,72 |
1201 |
National experts on secondment |
1 563 000,00 |
170 000,00 |
1 393 000,00 |
1 311 447,54 |
1 295 145,70 |
16 301,84 |
|
81 552,46 |
1202 |
Traineeships |
476 000,00 |
|
476 000,00 |
452 618,10 |
414 938,35 |
37 679,75 |
|
23 381,90 |
1203 |
Outside services |
1 005 000,00 |
325 000,00 |
1 330 000,00 |
1 281 327,59 |
847 513,35 |
433 814,24 |
|
48 672,41 |
120 |
Other staff and outside services |
6 527 000,00 |
166 000,00 |
6 361 000,00 |
6 018 928,51 |
5 526 132,68 |
492 795,83 |
|
342 071,49 |
122 |
Provisional appropriation |
35 000,00 |
35 000,00 |
|
|
|
|
|
|
Total Chapter 12 — Other staff and outside services |
6 562 000,00 |
201 000,00 |
6 361 000,00 |
6 018 928,51 |
5 526 132,68 |
492 795,83 |
|
342 071,49 |
|
1300 |
Miscellaneous expenditure on recruitments |
210 000,00 |
|
210 000,00 |
134 566,76 |
121 670,78 |
12 895,98 |
|
75 433,24 |
1301 |
Further training |
1 526 000,00 |
93 000,00 |
1 619 000,00 |
1 569 419,20 |
932 896,43 |
636 522,77 |
|
49 580,80 |
130 |
Expenditure relating to staff management |
1 736 000,00 |
93 000,00 |
1 829 000,00 |
1 703 985,96 |
1 054 567,21 |
649 418,75 |
|
125 014,04 |
1310 |
Special assistance grants |
25 000,00 |
9 000,00 |
34 000,00 |
31 426,38 |
29 109,66 |
2 316,72 |
|
2 573,62 |
1311 |
Social contacts between members of staff |
120 000,00 |
38 000,00 |
158 000,00 |
156 950,00 |
156 665,00 |
285,00 |
|
1 050,00 |
1312 |
Supplementary aid for the disables |
112 000,00 |
|
112 000,00 |
112 000,00 |
88 318,72 |
23 681,28 |
|
|
1313 |
Other welfare expenditure |
46 000,00 |
|
46 000,00 |
45 305,65 |
45 305,65 |
|
|
694,35 |
131 |
Measures to assist the institution's staff |
303 000,00 |
47 000,00 |
350 000,00 |
345 682,03 |
319 399,03 |
26 283,00 |
|
4 317,97 |
1320 |
Medical service |
362 000,00 |
50 000,00 |
312 000,00 |
311 995,00 |
280 965,48 |
31 029,52 |
|
5,00 |
1321 |
Restaurants and canteens |
1 000 000,00 |
|
1 000 000,00 |
977 485,44 |
969 918,03 |
7 567,41 |
|
22 514,56 |
1322 |
Crèches and other childcare facilities |
2 146 000,00 |
|
2 146 000,00 |
2 146 000,00 |
2 146 000,00 |
|
|
|
132 |
Activities relating to all persons working with the institution |
3 508 000,00 |
50 000,00 |
3 458 000,00 |
3 435 480,44 |
3 396 883,51 |
38 596,93 |
|
22 519,56 |
133 |
Missions |
5 100 000,00 |
550 000,00 |
5 650 000,00 |
5 616 245,04 |
5 482 956,54 |
133 288,50 |
|
33 754,96 |
Total Chapter 13 — Other expenditure relating to persons working with the institution |
10 647 000,00 |
640 000,00 |
11 287 000,00 |
11 101 393,47 |
10 253 806,29 |
847 587,18 |
|
185 606,53 |
|
TOTAL TITLE 1 — Persons working with the institution |
324 540 000,00 |
14 760 000,00 |
309 780 000,00 |
304 339 161,32 |
302 717 386,89 |
1 621 774,43 |
|
5 440 838,68 |
|
2000 |
Rent |
4 006 000,00 |
|
4 006 000,00 |
3 970 324,84 |
3 891 119,99 |
79 204,85 |
|
35 675,16 |
2002 |
Acquisition of immovable property |
|
70 064 000,00 |
70 064 000,00 |
70 064 000,00 |
|
70 064 000,00 |
|
|
2003 |
Fitting-out of premises |
7 700 000,00 |
2 955 000,00 |
4 745 000,00 |
4 113 312,73 |
1 410 801,57 |
2 702 511,16 |
|
631 687,27 |
2004 |
Work to make premises secure |
1 000 000,00 |
1 365 000,00 |
2 365 000,00 |
2 238 658,62 |
117 945,77 |
2 120 712,85 |
|
126 341,38 |
2005 |
Expenditure preliminary to the acquisition, construction and fitting-out of buildings |
690 000,00 |
310 000,00 |
380 000,00 |
230 127,42 |
9 344,95 |
220 782,47 |
|
149 872,58 |
200 |
Buildings |
13 396 000,00 |
68 164 000,00 |
81 560 000,00 |
80 616 423,61 |
5 429 212,28 |
75 187 211,33 |
|
943 576,39 |
2010 |
Cleaning and maintenance |
14 122 000,00 |
1 125 000,00 |
15 247 000,00 |
13 416 215,54 |
8 850 315,48 |
4 565 900,06 |
|
1 830 784,46 |
2011 |
Water, gas, electricity and heating |
3 956 000,00 |
760 000,00 |
4 716 000,00 |
4 545 772,54 |
3 697 364,80 |
848 407,74 |
|
170 227,46 |
2012 |
Buildings security and surveillance |
6 637 000,00 |
90 000,00 |
6 727 000,00 |
6 640 021,95 |
5 827 682,49 |
812 339,46 |
|
86 978,05 |
2013 |
Insurance |
310 000,00 |
110 000,00 |
200 000,00 |
185 657,73 |
185 597,34 |
60,39 |
|
14 342,27 |
2014 |
Other expenditure relating to buildings |
435 000,00 |
90 000,00 |
525 000,00 |
476 231,20 |
293 206,30 |
183 024,90 |
|
48 768,80 |
201 |
Costs relating to buildings |
25 460 000,00 |
1 955 000,00 |
27 415 000,00 |
25 263 898,96 |
18 854 166,41 |
6 409 732,55 |
|
2 151 101,04 |
Total Chapter 20 — Buildings and associated costs |
38 856 000,00 |
70 119 000,00 |
108 975 000,00 |
105 880 322,57 |
24 283 378,69 |
81 596 943,88 |
|
3 094 677,43 |
|
2100 |
Acquisition of equipment and software |
9 300 000,00 |
1 384 650,00 |
7 915 350,00 |
6 973 686,68 |
3 331 456,04 |
3 642 230,64 |
|
941 663,32 |
2101 |
Outside assistance for the operation and development of computer systems |
14 240 000,00 |
987 015,00 |
15 227 015,00 |
15 084 452,27 |
9 530 749,53 |
5 553 702,74 |
|
142 562,73 |
2102 |
Servicing and maintenance of equipment and software |
4 277 268,00 |
1 038 095,00 |
5 315 363,00 |
4 709 062,40 |
3 760 631,71 |
948 430,69 |
|
606 300,60 |
2103 |
Telecommunications |
5 204 000,00 |
1 294 460,00 |
3 909 540,00 |
3 858 010,72 |
1 856 439,62 |
2 001 571,10 |
|
51 529,28 |
210 |
Computer systems and telecommunications |
33 021 268,00 |
654 000,00 |
32 367 268,00 |
30 625 212,07 |
18 479 276,90 |
12 145 935,17 |
|
1 742 055,93 |
2111 |
Purchase and replacement of furniture |
990 000,00 |
128 000,00 |
1 118 000,00 |
1 067 395,56 |
611 851,46 |
455 544,10 |
|
50 604,44 |
2112 |
Rental, servicing, maintenance and repair of furniture |
20 000,00 |
|
20 000,00 |
15 740,07 |
14 231,81 |
1 508,26 |
|
4 259,93 |
211 |
Furniture |
1 010 000,00 |
128 000,00 |
1 138 000,00 |
1 083 135,63 |
626 083,27 |
457 052,36 |
|
54 864,37 |
2120 |
Purchase and replacement of technical equipment and installation |
1 950 000,00 |
1 615 000,00 |
335 000,00 |
187 235,65 |
104 627,10 |
82 608,55 |
|
147 764,35 |
2121 |
Outside assistance for the operation and development of technical equipment and installations |
30 000,00 |
5 000,00 |
35 000,00 |
34 892,98 |
32 457,98 |
2 435,00 |
|
107,02 |
2122 |
Rental, servicing, maintenance and repair of technical equipment and installations |
421 000,00 |
150 000,00 |
271 000,00 |
200 372,13 |
149 684,94 |
50 687,19 |
|
70 627,87 |
212 |
Technical equipment and installations |
2 401 000,00 |
1 760 000,00 |
641 000,00 |
422 500,76 |
286 770,02 |
135 730,74 |
|
218 499,24 |
2131 |
Purchase and replacement of the vehicle fleet |
70 000,00 |
50 000,00 |
20 000,00 |
|
|
|
|
20 000,00 |
2132 |
Rental, maintenance and repair of the vehicle fleet |
181 000,00 |
50 000,00 |
231 000,00 |
230 490,48 |
196 179,67 |
34 310,81 |
|
509,52 |
213 |
Transport |
251 000,00 |
|
251 000,00 |
230 490,48 |
196 179,67 |
34 310,81 |
|
20 509,52 |
Total Chapter 21 — Computer system, equipment and furniture |
36 683 268,00 |
2 286 000,00 |
34 397 268,00 |
32 361 338,94 |
19 588 309,86 |
12 773 029,08 |
|
2 035 929,06 |
|
2200 |
Travel expenses of delegations |
35 295 000,00 |
6 972 208,00 |
28 322 792,00 |
28 312 493,00 |
28 268 219,18 |
44 273,82 |
|
10 299,00 |
2201 |
Miscellaneous travel expenses |
168 000,00 |
85 000,00 |
253 000,00 |
232 212,80 |
132 180,73 |
100 032,07 |
|
20 787,20 |
2202 |
Interpreting costs |
89 500 000,00 |
22 642 792,00 |
66 857 208,00 |
65 881 887,00 |
58 537 766,80 |
7 344 120,20 |
|
975 321,00 |
2203 |
Entertainment and representation expenses |
990 000,00 |
30 000,00 |
1 020 000,00 |
1 000 349,58 |
919 944,04 |
80 405,54 |
|
19 650,42 |
2204 |
Miscellaneous expenditure on internal expenses |
561 000,00 |
|
561 000,00 |
527 868,00 |
312 099,50 |
215 768,50 |
|
33 132,00 |
2205 |
Organisation of conferences, congresses and meetings |
50 000,00 |
|
50 000,00 |
46 364,00 |
1 364,00 |
45 000,00 |
|
3 636,00 |
220 |
Meetings and conferences |
126 564 000,00 |
29 500 000,00 |
97 064 000,00 |
96 001 174,38 |
88 171 574,25 |
7 829 600,13 |
|
1 062 825,62 |
2210 |
Documentation and library expenditure |
783 000,00 |
100 000,00 |
883 000,00 |
810 730,72 |
637 434,75 |
173 295,97 |
|
72 269,28 |
2211 |
Official Journal |
8 314 000,00 |
700 000,00 |
7 614 000,00 |
7 614 000,00 |
4 661 423,88 |
2 952 576,12 |
|
|
2212 |
General publications |
550 000,00 |
70 000,00 |
480 000,00 |
477 890,49 |
163 972,54 |
313 917,95 |
|
2 109,51 |
2213 |
Information and public events |
1 198 000,00 |
280 000,00 |
918 000,00 |
760 180,52 |
456 307,01 |
303 873,51 |
|
157 819,48 |
221 |
Information |
10 845 000,00 |
950 000,00 |
9 895 000,00 |
9 662 801,73 |
5 919 138,18 |
3 743 663,55 |
|
232 198,27 |
2221 |
New York |
385 000,00 |
|
385 000,00 |
301 891,73 |
266 777,36 |
35 114,37 |
|
83 108,27 |
2222 |
Geneva |
115 000,00 |
|
115 000,00 |
95 691,37 |
84 240,09 |
11 451,28 |
|
19 308,63 |
222 |
Liaison offices |
500 000,00 |
|
500 000,00 |
397 583,10 |
351 017,45 |
46 565,65 |
|
102 416,90 |
2230 |
Office supplies |
1 270 000,00 |
|
1 270 000,00 |
1 061 878,16 |
795 071,98 |
266 806,18 |
|
208 121,84 |
2231 |
Postal charges |
150 000,00 |
20 000,00 |
130 000,00 |
128 814,88 |
97 343,69 |
31 471,19 |
|
1 185,12 |
2232 |
Expenditure on studies, surveys and consultation |
40 000,00 |
|
40 000,00 |
31 688,53 |
31 688,53 |
|
|
8 311,47 |
2234 |
Removals |
55 000,00 |
20 000,00 |
75 000,00 |
65 313,19 |
41 503,19 |
23 810,00 |
|
9 686,81 |
2235 |
Financial charges |
80 000,00 |
|
80 000,00 |
60 000,00 |
47 237,94 |
12 762,06 |
|
20 000,00 |
2236 |
Legal expenses and costs, damages and compensation |
600 000,00 |
345 000,00 |
945 000,00 |
943 220,47 |
606 011,98 |
337 208,49 |
|
1 779,53 |
2237 |
Other operating expenditure |
325 000,00 |
22 000,00 |
347 000,00 |
311 425,37 |
263 003,52 |
48 421,85 |
|
35 574,63 |
223 |
Miscellaneous expenses |
2 520 000,00 |
367 000,00 |
2 887 000,00 |
2 602 340,60 |
1 881 860,83 |
720 479,77 |
|
284 659,40 |
Total Chapter 22 — Operating expenditure |
140 429 000,00 |
30 083 000,00 |
110 346 000,00 |
108 663 899,81 |
96 323 590,71 |
12 340 309,10 |
|
1 682 100,19 |
|
TOTAL TITLE 2 — Buildings, equipment and operating expenditure |
215 968 268,00 |
37 750 000,00 |
253 718 268,00 |
246 905 561,32 |
140 195 279,26 |
106 710 282,06 |
|
6 812 706,68 |
|
3000 |
Allowances for seconded national military experts |
6 679 000,00 |
16 000,00 |
6 695 000,00 |
6 606 271,56 |
6 530 346,38 |
75 925,18 |
|
88 728,44 |
3001 |
Allowances of the national experts seconded in connection with the ESDP/CFSP |
2 518 000,00 |
200 000,00 |
2 318 000,00 |
2 003 585,78 |
1 967 197,11 |
36 388,67 |
|
314 414,22 |
3002 |
Special advisers in the field of the ESDP/CFSP |
|
184 000 |
184 000,00 |
162 045,02 |
148 392,82 |
13 652,20 |
|
21 954,98 |
300 |
Other staff and external personnel |
9 197 000,00 |
|
9 197 000,00 |
8 771 902,36 |
8 645 936,31 |
125 966,05 |
|
425 097,64 |
3010 |
Missions |
1 400 000,00 |
300 000,00 |
1 100 000,00 |
1 072 557,08 |
954 224,30 |
118 332,78 |
|
27 442,92 |
3011 |
Further training |
25 000,00 |
|
25 000,00 |
12 001,00 |
8 042,45 |
3 958,55 |
|
12 999,00 |
301 |
Other expenditure in connection with staff |
1 425 000,00 |
300 000,00 |
1 125 000,00 |
1 084 558,08 |
962 266,75 |
122 291,33 |
|
40 441,92 |
Total Chapter 30 — Staff |
10 622 000,00 |
300 000,00 |
10 322 000,00 |
9 856 460,44 |
9 608 203,06 |
248 257,38 |
|
465 539,56 |
|
3100 |
Rent |
4 480 000,00 |
246 000,00 |
4 726 000,00 |
4 717 293,80 |
4 597 434,75 |
119 859,05 |
|
8 706,20 |
3103 |
Fitting-out of premises |
320 000,00 |
4 000,00 |
324 000,00 |
123 235,15 |
22 316,60 |
100 918,55 |
|
200 764,85 |
3104 |
Work to make premises secure |
250 000,00 |
60 000,00 |
190 000,00 |
136 901,32 |
48 726,67 |
88 174,65 |
|
53 098,68 |
3105 |
Expenditure preliminary to the acquisition, construction and fitting-out of buildings |
10 000,00 |
|
10 000,00 |
|
|
|
|
10 000,00 |
310 |
Buildings |
5 060 000,00 |
190 000,00 |
5 250 000,00 |
4 977 430,27 |
4 668 478,02 |
308 952,25 |
|
272 569,73 |
3110 |
Cleaning and maintenance |
880 000,00 |
10 000,00 |
870 000,00 |
775 870,41 |
557 452,98 |
218 417,43 |
|
94 129,59 |
3111 |
Water, gas, electricity and heating |
430 000,00 |
60 000,00 |
490 000,00 |
468 000,00 |
311 842,65 |
156 157,35 |
|
22 000,00 |
3112 |
Buildings security and surveillance |
1 860 000,00 |
10 000,00 |
1 850 000,00 |
1 810 000,00 |
1 351 140,31 |
458 859,69 |
|
40 000,00 |
3113 |
Insurance |
18 000,00 |
|
18 000,00 |
9 265,90 |
9 265,90 |
|
|
8 734,10 |
3114 |
Other expenditure on buildings |
35 000,00 |
20 000,00 |
55 000,00 |
42 934,12 |
19 021,99 |
23 912,13 |
|
12 065,88 |
311 |
Costs relating to buildings |
3 223 000,00 |
60 000,00 |
3 283 000,00 |
3 106 070,43 |
2 248 723,83 |
857 346,60 |
|
176 929,57 |
Total Chapter 31 — Buildings and associated costs |
8 283 000,00 |
250 000,00 |
8 533 000,00 |
8 083 500,70 |
6 917 201,85 |
1 166 298,85 |
|
449 499,30 |
|
3200 |
Acquisition of equipment and software |
7 996 000,00 |
4 698 000,00 |
3 298 000,00 |
2 259 643,67 |
570 865,04 |
1 688 778,63 |
|
1 038 356,33 |
3201 |
Outside assistance for the operation and development of computer systems |
5 397 000,00 |
100 000,00 |
5 297 000,00 |
5 188 205,78 |
1 546 203,38 |
3 642 002,40 |
|
108 794,22 |
3202 |
Servicing and maintenance of equipment and software |
763 000,00 |
48 000,00 |
811 000,00 |
703 471,43 |
601 483,92 |
101 987,51 |
|
107 528,57 |
3203 |
Telecommunications |
2 100 000,00 |
200 000,00 |
1 900 000,00 |
1 569 409,15 |
355 795,50 |
1 213 613,65 |
|
330 590,85 |
320 |
Computer systems and telecommunications |
16 256 000,00 |
4 950 000,00 |
11 306 000,00 |
9 720 730,03 |
3 074 347,84 |
6 646 382,19 |
|
1 585 269,97 |
321 |
Furniture |
200 000,00 |
150 000,00 |
50 000,00 |
19 721,00 |
5 697,68 |
14 023,32 |
|
30 279,00 |
Total Chapter 32 — Computer systems, equipment and furniture |
16 456 000,00 |
5 100 000,00 |
11 356 000,00 |
9 740 451,03 |
3 080 045,52 |
6 660 405,51 |
|
1 615 548,97 |
|
3300 |
Delegation's travel expenses |
847 000,00 |
342 500,00 |
504 500,00 |
497 229,00 |
344 836,00 |
152 393,00 |
|
7 271,00 |
3301 |
Miscellaneous travel expenses |
15 000,00 |
2 500,00 |
17 500,00 |
15 000,00 |
12 219,11 |
2 780,89 |
|
2 500,00 |
3303 |
Entertainment and representation expenses |
25 000,00 |
|
25 000,00 |
22 996,44 |
21 746,44 |
1 250,00 |
|
2 003,56 |
3304 |
Administrative expenses incurred in connection with travel |
100 000,00 |
|
100 000,00 |
|
|
|
|
100 000,00 |
3305 |
Miscellaneous meeting expenses |
20 000,00 |
|
20 000,00 |
20 000,00 |
8 367,46 |
11 632,54 |
|
|
330 |
Meetings and conferences |
1 007 000,00 |
340 000,00 |
667 000,00 |
555 225,44 |
387 169,01 |
168 056,43 |
|
111 774,56 |
3310 |
Documentation and library expenditure |
179 000,00 |
|
179 000,00 |
145 059,38 |
143 355,55 |
1 703,83 |
|
33 940,62 |
3311 |
General publications |
90 000,00 |
|
90 000,00 |
71 956,20 |
31 952,18 |
40 004,02 |
|
18 043,80 |
3312 |
Information and public events |
50 000,00 |
|
50 000,00 |
41 408,40 |
39 288,40 |
2 120,00 |
|
8 591,60 |
331 |
Information |
319 000,00 |
|
319 000,00 |
258 423,98 |
214 596,13 |
43 827,85 |
|
60 576,02 |
3322 |
Other operating expenditure |
20 000,00 |
|
20 000,00 |
17 103,60 |
13 142,50 |
3 961,10 |
|
2 896,40 |
332 |
Miscellaneous expenses |
20 000,00 |
|
20 000,00 |
17 103,60 |
13 142,50 |
3 961,10 |
|
2 896,40 |
Total Chapter 33 — Operating expenditure |
1 346 000,00 |
340 000,00 |
1 006 000,00 |
830 753,02 |
614 907,64 |
215 845,38 |
|
175 246,98 |
|
TOTAL TITLE 3 — Expenditure arising out of the institution's performance of its specific missions |
36 707 000,00 |
5 490 000,00 |
31 217 000,00 |
28 511 165,19 |
20 220 358,07 |
8 290 807,12 |
|
2 705 834,81 |
|
100 |
Provisional appropriations |
15 000 000,00 |
15 000 000,00 |
|
|
|
|
|
|
101 |
Contingency reserve |
2 500 000,00 |
2 500 000,00 |
|
|
|
|
|
|
TITLE 10 — Other expenditure |
17 500 000,00 |
17 500 000,00 |
|
|
|
|
|
|
|
TOTAL BUDGET |
594 715 268,00 |
|
594 715 268,00 |
579 755 887,83 |
463 133 024,22 |
116 622 863,61 |
|
14 959 380,17 |
Commission
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/24 |
Euro exchange rates (1)
6 May 2009
2009/C 105/03
1 euro =
|
Currency |
Exchange rate |
USD |
US dollar |
1,3322 |
JPY |
Japanese yen |
131,17 |
DKK |
Danish krone |
7,4485 |
GBP |
Pound sterling |
0,88610 |
SEK |
Swedish krona |
10,6160 |
CHF |
Swiss franc |
1,5089 |
ISK |
Iceland króna |
|
NOK |
Norwegian krone |
8,7350 |
BGN |
Bulgarian lev |
1,9558 |
CZK |
Czech koruna |
26,805 |
EEK |
Estonian kroon |
15,6466 |
HUF |
Hungarian forint |
285,83 |
LTL |
Lithuanian litas |
3,4528 |
LVL |
Latvian lats |
0,7093 |
PLN |
Polish zloty |
4,4135 |
RON |
Romanian leu |
4,1592 |
TRY |
Turkish lira |
2,0930 |
AUD |
Australian dollar |
1,7917 |
CAD |
Canadian dollar |
1,5689 |
HKD |
Hong Kong dollar |
10,3245 |
NZD |
New Zealand dollar |
2,2857 |
SGD |
Singapore dollar |
1,9651 |
KRW |
South Korean won |
1 702,95 |
ZAR |
South African rand |
11,3237 |
CNY |
Chinese yuan renminbi |
9,0877 |
HRK |
Croatian kuna |
7,3744 |
IDR |
Indonesian rupiah |
13 885,52 |
MYR |
Malaysian ringgit |
4,7073 |
PHP |
Philippine peso |
63,515 |
RUB |
Russian rouble |
43,7360 |
THB |
Thai baht |
46,857 |
BRL |
Brazilian real |
2,8549 |
MXN |
Mexican peso |
17,6967 |
INR |
Indian rupee |
66,0640 |
(1) Source: reference exchange rate published by the ECB.
NOTICES FROM MEMBER STATES
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/25 |
Information communicated by Member States regarding State aid granted under Commission Regulation (EC) No 1857/2006 on the application of Articles 87 and 88 of the Treaty to State aid to small and medium-sized enterprises active in the production of agricultural products and amending Regulation (EC) No 70/2001
2009/C 105/04
Aid No: XA 405/08
Member State: Italy
Region: Sardegna
Title of aid scheme or name of company receiving individual aid: Regime di aiuto a favore delle PMI attive nella produzione di prodotti agricoli che partecipano ad attività di promozione istituzionale
Legal basis: Legge Regionale 5 marzo 2008, n. 3 — art. 7, comma 14
Deliberazione della Giunta regionale n. 58/10 del 28.10.2008
Annual expenditure planned under the scheme or overall amount of individual aid granted to the company: Presumed annual amount: EUR 200 000
Maximum aid intensity: 100 % of the eligible costs
Date of implementation: The scheme will be implemented from the date of publication of the registration number of the request for exemption on the website of the Commission’s Directorate-General for Agriculture and Rural Development.
Duration of scheme or individual aid award: Until 31 December 2013.
Objective of aid: Provision of technical support in the agricultural sector — Article 15 of Regulation (EC) No 1857/2006.
Eligible expenditure under the scheme is as follows: participation fees, transport and publication costs, and rental and equipping of exhibition stands, including the supply of ancillary services, and prizes awarded following contests not exceeding EUR 250 per prize and per winner.
Sector(s) concerned: The sheep and goat sector and the fruit and vegetables sector.
Name and address of the granting authority:
Regione Autonoma della Sardegna — Assessorato dell’Agricoltura e Riforma Agro-Pastorale |
Via Pessagno, n. 4 |
09129 Cagliari |
ITALIA |
Regione Autonoma della Sardegna — Agenzia Regionale Sardegna Promozione |
Viale Trieste n. 115 |
09123 Cagliari |
ITALIA |
Website: http://www.regione.sardegna.it/j/v/80?s=75087&v=2&c=4426&t=1
http://www.regione.sardegna.it/documenti/1_73_20081028175620.pdf
Other information: —
Aid No: XA 419/08
Member State: Spain
Region: Galicia
Title of aid scheme: Ayudas a asociaciones de ganaderos y asociaciones de criadores de ganado vacuno de raza frisona
Legal basis: Ayudas para la realización de pruebas para determinar la calidad genética, el rendimiento del ganado vacuno lechero y a la realización de técnicas o prácticas innovadoras en el ámbito de cría de animales de ganado vacuno de raza frisona y se convocan para el año 2009
Annual expenditure planned under the scheme: EUR 1 895 927,00
Maximum aid intensity:
— |
70 % of the cost of performing tests to determine the genetic quality of dairy cattle, |
— |
70 % of the cost of performing tests to determine the yield of dairy cattle, |
— |
40 % of the cost of introducing innovatory animal breeding techniques or practices on holdings. |
Date of implementation: From the date of publication of the registration number of the request for exemption on the website of the Commission’s Directorate-General for Agriculture and Rural Development.
Duration of scheme: Until 31 December 2009.
Objective of aid: The scheme provides for aid for:
Improving the production and breeding characteristics and health of livestock by:
Determining the genetic quality or yield of livestock for the purpose of genetic improvement programmes. Aid is paid for performing tests.
Determining the yield of livestock for the purpose of improvement programmes. Aid is paid for collecting data.
Introducing new techniques and innovative practices in animal breeding so as to achieve genetic improvements in the breed. Aid is paid for breeding programmes.
This scheme is in accordance with Article 16 of Regulation (EC) No 1857/2006, which indicates that such aid is compatible with the common market.
Sector(s) concerned: Livestock production.
Name and address of the granting authority: Xunta de Galicia. Consellería de Medio Rural.
Dirección Xeral de Produción, Industrias e Calidade Agroalimentaria.
Website: http://mediorural.xunta.es/
http://mediorural.xunta.es/externos/orde_cria_frison.pdf
Other information: e-mail address:
dxpica.mrural@xunta.es
gerardo.rivero.cuesta@xunta.es
Santiago de Compostela, 5 January 2009
THE SECRETARY-GENERAL
signed Alberte Souto Souto
Aid No: XA 437/08
Member State: Spain
Region: Castilla y León (provincia de Salamanca)
Title of aid scheme or name of company receiving an individual aid: subvenciones dirigidas a cooperativas de ganaderos que tengan como fin la utilización de cebaderos y/o la comercialización de carne, anualidad 2009
Legal basis: Proyecto de bases reguladoras de la convocatoria de subvenciones dirigidas a cooperativas de ganaderos que tengan como fin la utilización de cebaderos y/o la comercialización de carne, anualidad 2009
Annual expenditure planned under the scheme or overall amount of individual aid granted to the company: The annual expenditure planned under the scheme for 2009 is EUR 45 000 (forty-five thousand euros).
Maximum aid intensity: the grant may not exceed 70 % of the eligible expenditure or EUR 8 000 per applicant.
Moreover, aid aimed at defraying operating and management costs will be temporary — based on the date the cooperative was established — and degressive, i.e. subject to the percentages indicated below:
55 % of the costs concerned for cooperatives established in 2005,
60 % of the costs concerned for cooperatives established in 2006,
65 % of the costs concerned for cooperatives established in 2007,
70 % of the costs concerned for cooperatives established in 2008.
Date of implementation: From the date of publication of the identification number of the request for exemption on the website of the Commission's Directorate-General for Agriculture and Rural Development.
Duration of scheme or individual aid award: Until 31 December 2009.
Objective of aid: The purpose of the aid is to promote the development of livestock cooperatives in the province of Salamanca, thereby boosting the creation and maintenance of cooperative livestock bodies.
It is also aimed at increasing the presence of the said cooperatives at fairs and exhibitions organised by the Diputación Provincial at the Exhibition Centre, implying that the importance of these installations and of the activities taking place should extend to Autonomous Community and national level.
This aid scheme falls within the scope of Articles 9 and 15 of Commission Regulation (EC) No 1857/2006 of 15 December 2006 on the application of Articles 87 and 88 of the Treaty to State aid to small and medium-sized enterprises active in the production of agricultural products.
Eligible activities: participation in fairs and exhibitions organised by the Diputación de Salamanca, operational and management-related activities and the provision of technical assistance to the Salamancan livestock sector.
Eligible expenditure is taken to mean:
1. |
registration, space and stand rental, security, conference hosts and participation fees; |
2. |
publications related to the activity; |
3. |
travelling expenses; |
4. |
technical symposia held in the Exhibition Centre during the fairs; |
5. |
prizes awarded in the competitions organised by the body at the fairs, with a maximum limit of EUR 250 per prize and winner. |
1. |
the cost of renting premises for headquarters; |
2. |
legal and administrative expenses; |
3. |
office equipment; |
4. |
administrative staff costs; |
5. |
overheads (maintenance, repairs, conservation, supplies, etc.). |
1. |
training activities: the actual costs of organising the training programme; |
2. |
attendance at national fairs: space and stand rental, security, conference hosts, participation fees, travelling expenses and publications related to the activity; |
3. |
presentation of quality products at national and provincial level: only the rental of the installations where the presentation is made, travelling expenses and publications related to the activity may be subsidised; |
4. |
publications such as catalogues or websites presenting information about producers from a given region or producers of a given product, provided that this information and the presentation are neutral and that all producers concerned have the same opportunity to feature in them; |
5. |
prizes awarded in the competitions organised by the body at the fairs, with a maximum limit of EUR 250 per prize and winner. |
Sector(s) concerned: Livestock sector.
Name and address of the granting authority:
Excma. Diputación Provincial de Salamanca |
C/Felipe Espino no 1 |
37002 Salamanca |
ESPAÑA |
Website: —
http://www.lasalina.es/areas/eh/ProyConvocatorias/2009/Cooperativas.pdf
Other information: The aid will be compatible with any other grant, aid, resources or revenue assigned to the subsidised activity by a national or European Union authority or public or private body or international organisation, provided that the aid ceilings specified in Commission Regulation (EC) No 1857/2006 are not exceeded (in particular, in the case of the activities referred to in 3.B of the regional instrument concerned) and, more specifically, the operating and management costs, the total amount of public aid granted within the scope of Article 9 of the Regulation must not exceed EUR 400 000 per recipient.
If the applicant has been awarded another grant — for the same purpose — which is incompatible with that awarded by the Diputación, Article 33 of Spanish Royal Decree 887/2006 of 21 July 2006 establishing the Rules implementing the General Law on Subsidies will apply.
However, in no case may the amount of subsidies awarded by the Diputación be such that, on its own or together with other grants, aid, revenue or resource, it exceeds the cost of the subsidised activity.
Likewise, the grant will be incompatible with any other grant, aid, resource or revenue for the subsidised activity that is awarded by the Diputación de Salamanca — either by a direct award procedure or by a competitive procedure — covering the same eligible expenditure.
The aid will be granted by means of subsidised services and will not include direct payments of money to producers, in accordance with Article 15(3) of the Regulation.
The beneficiaries of the grant must comply with all the conditions laid down in Article 15 of the Regulation, including the provisions of paragraph 4 concerning conditions for access to a service.
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/29 |
Extract from the Decision concerning Straumur-Burdaras Investment Bank hf. pursuant to Directive 2001/24/EC of the European Parliament and of the Council on the reorganisation and winding-up of credit institutions
2009/C 105/05
STRAUMUR-BURDARAS INVESTMENT BANK HF. GRANTED A MORATORIUM
On 19 March 2009 the District Court of Reykjavik, Iceland, granted Straumur-Burdaras Investment Bank hf., Borgartun 25, Reykjavik, Iceland, a moratorium on payments to creditors until 11 June 2009. Applying for the moratorium was a necessary step in order to ensure that all creditors of the Bank are treated fairly and appropriately, in accordance with Icelandic law and EU directives. The moratorium process provides the Bank with appropriate protection from legal action, while retaining a banking licence sufficient to support its assets. The moratorium will also give the Bank the opportunity to continue discussions with the Bank's creditors with the aim of maximising recovery for all stakeholders.
Mr. Hordur Felix Hardarson, Attorney to the Supreme Court of Iceland, has been appointed to act as the assistant in relation to the moratorium. He will work with the Bank’s Resolution Committee, which is appointed by the Icelandic Finance Supervisory Authority, and the Management Committee of the Bank. Whilst in moratorium, the disposal of assets by the Bank is generally prohibited unless it is necessary for its day - to - day operations or to achieve a reorganisation of the Bank’s finances.
Information in relation to Straumur-Burdaras Investment Bank hf. can be found online (http://www.straumur.com).
For further information, please contact the Bank by e-mail (straumur@straumur.com).
V Announcements
PROCEDURES RELATING TO THE IMPLEMENTATION OF THE COMPETITION POLICY
Commission
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/30 |
STATE AID — POLAND
(Articles 87 to 89 of the Treaty establishing the European Community)
Commission notice pursuant to Article 88(2) of the EC Treaty — Withdrawal of notification
State aid C 47/2008 (ex N 270/08) — Restructuring aid to Przędzalnia Zawiercie, Poland
(Text with EEA relevance)
2009/C 105/06
The Commission has decided to close the formal investigation procedure under Article 88(2) of the EC Treaty, initiated on 10 December 2008 in respect of the measure referred to above, recording that Poland has withdrawn its notification on 19 January 2009 and will not pursue this aid project further.
OTHER ACTS
Commission
7.5.2009 |
EN |
Official Journal of the European Union |
C 105/31 |
Notice for the attention of Mr Faraj Faraj Hussein Al-Sa’idi concerning his inclusion in the list referred to in Articles 2, 3 and 7 of Council Regulation (EC) No 881/2002 imposing certain specific restrictive measures directed against certain persons and entities associated with Usama bin Laden, the Al-Qaida network and the Taliban
2009/C 105/07
1. |
Common Position 2002/402/CFSP (1) calls upon the Community to freeze the funds and economic resources of Usama bin Laden, members of the Al-Qaida organisation and the Taliban and other individuals, groups, undertakings and entities associated with them, as referred to in the list drawn up pursuant to UNSCR 1267(1999) and 1333(2000) to be updated regularly by the UN Committee established pursuant to UNSCR 1267(1999). The list drawn up by this UN Committee comprises:
Acts or activities indicating that an individual, group, undertaking, or entity is ‘associated with’ Al-Qaida, Usama bin Laden or the Taliban include:
|
2. |
The UN Committee decided on 12 November 2003 to add Mr Faraj Faraj Hussein Al-Sa’idi to the relevant list. The natural person concerned may submit at any time a request to the UN Committee, together with any supporting documentation, for the decision to include him in the UN list referred to above, to be reconsidered. Such request should be sent to the following address:
See for more information at: http://www.un.org/sc/committees/1267/delistings.html |
3. |
Further to this decision the Commission has adopted Regulation (EC) No 2049/2003 (2), which amends Annex I to Council Regulation (EC) No 881/2002 imposing certain specific restrictive measures directed against certain persons and entities associated with Usama bin Laden, the Al-Qaida network and the Taliban (3), pursuant to Article 7(1) of Regulation (EC) No 881/2002. The entry was last amended by means of Commission Regulation (EC) No 46/2008 (4). The following measures of Regulation (EC) No 881/2002 apply to the natural and legal persons, groups and entities concerned:
|
4. |
Following the judgement of the Court of Justice of 3 September 2008 in Joined Cases C-402/05 P and C-415/05 P, Yassin Abdullah Kadi and Al Barakaat International Foundation v. Council, the UN Committee has provided grounds for listing of Mr Faraj Faraj Hussein Al-Sa’idi. He may make a request for the grounds for his listing to the Commission. This request should be sent to:
After having given him an opportunity to express his views on the grounds for listing, the Commission will review his inclusion in Annex I to Council Regulation (EC) No 881/2002 and a new decision concerning him will be made. |
5. |
Personal data provided by Mr Faraj Faraj Hussein Al-Sa’idi will be handled in accordance with the rules of Regulation (EC) No 45/2001 on the protection of individuals with regard to the processing of personal data by the Community institutions and bodies and on the free movement of such data (6). Any request, e.g. for further information or in order to exercise the rights under Regulation (EC) No 45/2001 (e.g. access or rectification of personal data), should be sent to the Commission at the address mentioned under point 4 above. |
6. |
For good order, the attention of the natural persons listed in Annex I is drawn to the possibility of making an application to the competent authorities of the relevant Member State(s), as listed in Annex II to Regulation (EC) No 881/2002, in order to obtain an authorisation to use frozen funds, other financial assets and economic resources for essential needs or specific payments in accordance with Article 2a of that Regulation. |
(1) OJ L 139, 29.5.2002, p. 4. Common Position as last amended by Common Position 2003/140/CFSP (OJ L 53, 28.2.2003, p. 62).
(2) OJ L 303, 21.11.2003, p. 20.
(3) OJ L 139, 29.5.2002, p. 9.
(4) OJ L 16, 19.1.2008, p. 11.
(5) Article 2a was inserted by Council Regulation (EC) No 561/2003 (OJ L 82, 29.3.2003, p. 1).
(6) OJ L 8 of 12.1.2001, p. 1.