This document is an excerpt from the EUR-Lex website
Document 32021B0510(02)
Statement of revenue and expenditure of the Education, Audiovisual and Culture Executive Agency for the financial year 2018 – amending budget No 2 2021/C 179/02
Statement of revenue and expenditure of the Education, Audiovisual and Culture Executive Agency for the financial year 2018 – amending budget No 2 2021/C 179/02
Statement of revenue and expenditure of the Education, Audiovisual and Culture Executive Agency for the financial year 2018 – amending budget No 2 2021/C 179/02
OJ C 179, 10.5.2021, pp. 7–11
(BG, ES, CS, DA, DE, ET, EL, EN, FR, HR, IT, LV, LT, HU, MT, NL, PL, PT, RO, SK, SL, FI, SV)
|
10.5.2021 |
EN |
Official Journal of the European Union |
C 179/7 |
Statement of revenue and expenditure of the Education, Audiovisual and Culture Executive Agency for the financial year 2018 – amending budget No 2
(2021/C 179/02)
REVENUE
|
Title Chapter |
Heading |
Budget 2018 |
Amending budget No 2 |
New amount |
|
1 |
EUROPEAN UNION SUBSIDY |
|||
|
1 1 |
EUROPEAN UNION SUBSIDY |
50 348 623 |
– 660 000 |
49 688 623 |
|
|
Title 1 — Total |
50 348 623 |
– 660 000 |
49 688 623 |
|
2 |
MISCELLANEOUS REVENUE |
|||
|
2 3 |
REIMBURSEMENT OF MISCELLANEOUS EXPENDITURE |
0 |
|
0 |
|
|
Title 2 — Total |
0 |
|
0 |
|
|
GRAND TOTAL |
50 348 623 |
– 660 000 |
49 688 623 |
EXPENDITURE
|
Title Chapter |
Heading |
Appropriations 2018 |
Amending budget No 2 |
New amount |
|
1 |
STAFF |
|||
|
1 1 |
REMUNERATIONS, ALLOWANCES AND CHARGES |
34 196 561 |
– 134 000 |
34 062 561 |
|
1 2 |
PROFESSIONAL DEVELOPMENT AND SOCIAL EXPENDITURE |
1 865 000 |
|
1 865 000 |
|
|
Title 1 — Total |
36 061 561 |
– 134 000 |
35 927 561 |
|
2 |
INFRASTRUCTURE AND OPERATING EXPENDITURE |
|||
|
2 1 |
BUILDING EXPENDITURE |
5 205 000 |
– 280 000 |
4 925 000 |
|
2 2 |
ICT EXPENDITURE |
2 747 189 |
|
2 747 189 |
|
2 3 |
MOVABLE PROPERTY AND CURRENT OPERATING EXPENDITURE |
420 250 |
|
420 250 |
|
|
Title 2 — Total |
8 372 439 |
– 280 000 |
8 092 439 |
|
3 |
PROGRAMME SUPPORT EXPENDITURE |
|||
|
3 1 |
PROGRAMME MANAGEMENT EXPENDITURE |
5 914 623 |
– 246 000 |
5 668 623 |
|
|
Title 3 — Total |
5 914 623 |
– 246 000 |
5 668 623 |
|
|
GRAND TOTAL |
50 348 623 |
– 660 000 |
49 688 623 |
Establishment plan
|
Function group and grade |
Permanent posts |
Temporary posts |
||||
|
2018 |
2017 |
2016 |
2018 |
2017 |
2016 |
|
|
AD16 |
— |
— |
— |
— |
— |
— |
|
AD15 |
— |
— |
— |
— |
— |
— |
|
AD14 |
— |
— |
— |
7 |
5 |
5 |
|
AD13 |
— |
— |
— |
7 |
8 |
6 |
|
AD12 |
— |
— |
— |
6 |
5 |
7 |
|
AD11 |
— |
— |
— |
12 |
12 |
10 |
|
AD10 |
— |
— |
— |
15 |
11 |
11 |
|
AD9 |
— |
— |
— |
12 |
14 |
16 |
|
AD8 |
— |
— |
— |
9 |
8 |
8 |
|
AD7 |
— |
— |
— |
6 |
8 |
8 |
|
AD6 |
— |
— |
— |
5 |
7 |
7 |
|
AD5 |
— |
— |
— |
2 |
3 |
3 |
|
Sub-total AD |
— |
— |
— |
81 |
81 |
81 |
|
AST11 |
— |
— |
— |
1 |
1 |
1 |
|
AST10 |
— |
— |
— |
2 |
2 |
1 |
|
AST9 |
— |
— |
— |
|
|
1 |
|
AST8 |
— |
— |
— |
1 |
1 |
1 |
|
AST7 |
— |
— |
— |
3 |
3 |
3 |
|
AST6 |
— |
— |
— |
6 |
5 |
2 |
|
AST5 |
— |
— |
— |
11 |
9 |
10 |
|
AST4 |
— |
— |
— |
4 |
5 |
7 |
|
AST3 |
— |
— |
— |
0 |
3 |
3 |
|
AST2 |
— |
— |
— |
— |
— |
— |
|
AST1 |
— |
— |
— |
— |
— |
— |
|
Sub-total AST |
— |
— |
— |
28 |
29 |
29 |
|
Total |
— |
— |
— |
109 |
110 |
110 |
Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts
|
Contract staff posts |
2018 |
2017 |
2016 |
|
FG IV |
108 |
105 |
110 |
|
FG III + FG II + FG I |
245 |
251 |
246 |
|
Total FG |
353 |
356 |
356 |
|
Seconded national experts posts |
— |
— |
— |
|
Total |
353 |
356 |
356 |