ISSN 1977-091X |
||
Official Journal of the European Union |
C 143 |
|
English edition |
Information and Notices |
Volume 63 |
Contents |
page |
|
|
IV Notices |
|
2020/C 143/01 |
||
2020/C 143/02 |
||
2020/C 143/03 |
||
2020/C 143/04 |
||
2020/C 143/05 |
|
Corrigenda |
|
2020/C 143/06 |
All amounts in this budget document are expressed in euro unless otherwise indicated.
EN |
|
IV Notices
30.4.2020 |
EN |
Official Journal of the European Union |
C 143/1 |
Statement of revenue and expenditure of the Executive Agency for small and medium-sized enterprises for the financial year 2020
(2020/C 143/01)
REVENUE
Title Chapter |
Heading |
Financial year 2020 |
Financial year 2019 |
Financial year 2018 |
2 |
COMMISSION SUBSIDY |
|||
2 0 |
COMMISSION SUBSIDY |
51 527 150 |
48 597 665 |
43 735 630 ,— |
|
Title 2 — Total |
51 527 150 |
48 597 665 |
43 735 630 ,— |
9 |
MISCELLANEOUS REVENUE |
|||
9 0 |
MISCELLANEOUS REVENUE |
p.m. |
p.m. |
14 270 ,— |
|
Title 9 — Total |
p.m. |
p.m. |
14 270 ,— |
|
GRAND TOTAL |
51 527 150 |
48 597 665 |
43 749 900 ,— |
EXPENDITURE
Title Chapter |
Heading |
Appropriations 2020 |
Appropriations 2019 |
Outturn 2018 |
1 |
STAFF EXPENDITURE |
|||
1 1 |
REMUNERATIONS, ALLOWANCES AND CHARGES |
37 697 000 |
34 582 681 |
32 408 486 ,— |
1 2 |
PROFESSIONAL DEVELOPMENT AND SOCIAL EXPENDITURE |
2 391 900 |
2 285 000 |
2 086 000 ,— |
|
Title 1 — Total |
40 088 900 |
36 867 681 |
34 494 486 ,— |
2 |
INFRASTRUCTURE AND OPERATING EXPENDITURE |
|||
2 1 |
BUILDING EXPENDITURE |
5 465 500 |
5 957 500 |
4 194 000 ,— |
2 2 |
ICT EXPENDITURE |
2 155 000 |
2 376 000 |
1 993 159 ,— |
2 3 |
MOVABLE PROPERTY AND ASSOCIATED COSTS |
248 000 |
373 750 |
335 716 ,— |
|
Title 2 — Total |
7 868 500 |
8 707 250 |
6 522 875 ,— |
3 |
PROGRAMME SUPPORT EXPENDITURE |
|||
3 1 |
PROGRAMME MANAGEMENT EXPENDITURE |
3 569 750 |
3 022 734 |
2 638 954 ,— |
|
Title 3 — Total |
3 569 750 |
3 022 734 |
2 638 954 ,— |
|
GRAND TOTAL |
51 527 150 |
48 597 665 |
43 656 315 ,— |
Establishment plan
Function group and grade |
Permanent posts |
Temporary posts |
||
2020 |
2019 |
2020 |
2019 |
|
AD 16 |
— |
— |
— |
— |
AD 15 |
— |
— |
— |
— |
AD 14 |
— |
— |
5 |
5 |
AD 13 |
— |
— |
6 |
7 |
AD 12 |
— |
— |
5 |
4 |
AD 11 |
— |
— |
6 |
6 |
AD 10 |
— |
— |
10 |
10 |
AD 9 |
— |
— |
15 |
14 |
AD 8 |
— |
— |
8 |
6 |
AD 7 |
— |
— |
8 |
7 |
AD 6 |
— |
— |
18 |
19 |
AD 5 |
— |
— |
31 |
27 |
Total AD |
— |
— |
112 |
105 |
AST 11 |
— |
— |
— |
— |
AST 10 |
— |
— |
— |
— |
AST 9 |
— |
— |
— |
— |
AST 8 |
— |
— |
— |
— |
AST 7 |
— |
— |
0 |
1 |
AST 6 |
— |
— |
2 |
— |
AST 5 |
— |
— |
8 |
10 |
AST 4 |
— |
— |
4 |
4 |
AST 3 |
— |
— |
— |
— |
AST 2 |
— |
— |
— |
— |
AST 1 |
— |
— |
— |
— |
Total AST |
— |
— |
14 |
15 |
Total |
— |
— |
126 |
120 |
Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts
Contract staff posts |
2020 |
2019 |
FG IV |
204 |
193 |
FG III |
139 |
137 |
FG II |
35 |
37 |
FG I |
2 |
2 |
Total |
380 |
369 |
Seconded national experts posts |
— |
— |
Total |
380 |
369 |
30.4.2020 |
EN |
Official Journal of the European Union |
C 143/6 |
Statement of revenue and expenditure of the European Border and Coast Guard Agency (Frontex) for the financial year 2020
(2020/C 143/02)
REVENUE
Title Chapter |
Heading |
Financial year 2020 |
Financial year 2019 |
Financial year 2018 |
9 |
REVENUE |
|||
9 0 |
SUBSIDIES AND CONTRIBUTIONS |
459 955 041 |
330 107 000 |
201 167 729 ,— |
9 1 |
OTHER REVENUE |
— |
— |
0 ,— |
9 4 |
EARMARKED REVENUE |
p.m. |
p.m. |
0 ,— |
|
Title 9 — Total |
459 955 041 |
330 107 000 |
201 167 729 ,— |
|
GRAND TOTAL |
459 955 041 |
330 107 000 |
201 167 729 ,— |
EXPENDITURE
Title Chapter |
Heading |
Appropriations 2020 |
Appropriations 2019 |
Outturn 2018 |
1 |
STAFF |
|||
1 1 |
STAFF IN ACTIVE EMPLOYMENT |
80 175 000 |
50 582 952 |
37 510 466 ,— |
1 2 |
RECRUITMENT |
2 100 000 |
700 000 |
336 304 ,— |
1 3 |
ADMINISTRATIVE MISSIONS |
1 036 876 |
640 000 |
526 696 ,— |
1 4 |
SOCIOMEDICAL INFRASTRUCTURE |
300 000 |
110 000 |
29 925 ,— |
1 5 |
OTHER STAFF-RELATED EXPENDITURE |
4 500 000 |
2 526 190 |
1 400 225 ,— |
1 6 |
SOCIAL WELFARE |
520 000 |
520 000 |
0 ,— |
1 7 |
ENTERTAINMENT AND REPRESENTATION EXPENSES |
|
— |
|
|
Title 1 — Total |
88 631 876 |
55 079 142 |
39 803 616 ,— |
2 |
OTHER ADMINISTRATIVE EXPENDITURE |
|||
2 0 |
RENTAL OF BUILDINGS AND ASSOCIATED COSTS |
17 076 000 |
10 521 275 |
7 891 862 ,— |
2 1 |
DATA-PROCESSING AND TELECOMMUNICATION |
17 515 012 |
13 937 655 |
5 335 665 ,— |
2 2 |
MOVABLE PROPERTY AND ASSOCIATED COSTS |
1 320 000 |
1 174 250 |
453 703 ,— |
2 3 |
CURRENT ADMINISTRATIVE EXPENDITURE |
4 382 000 |
2 130 150 |
827 582 ,— |
2 4 |
POSTAL EXPENDITURES |
— |
299 700 |
202 686 ,— |
2 5 |
NON-OPERATIONAL MEETINGS |
2 100 000 |
1 302 900 |
1 064 540 ,— |
2 6 |
MEDIA AND PUBLIC RELATIONS |
1 326 000 |
1 087 000 |
371 500 ,— |
|
Title 2 — Total |
43 719 012 |
30 452 930 |
16 147 538 ,— |
3 |
OPERATIONAL ACTIVITIES |
|||
3 0 |
OPERATIONAL RESPONSE |
124 485 000 |
124 577 000 |
86 813 167 ,— |
3 1 |
SITUATIONAL AWARENESS AND MONITORING |
25 259 589 |
12 931 128 |
10 294 653 ,— |
3 2 |
TRAINING |
26 000 000 |
12 000 000 |
5 837 993 ,— |
3 3 |
RESEARCH AND INNOVATION |
1 800 000 |
2 400 000 |
920 553 ,— |
3 4 |
POOLED RESOURCES |
57 575 185 |
25 100 200 |
5 296 042 ,— |
3 5 |
OPERATIONAL RESERVE |
5 220 175 |
5 027 000 |
0 ,— |
3 6 |
FUNDAMENTAL RIGHTS OFFICE |
1 000 000 |
505 000 |
70 617 ,— |
3 7 |
RETURN SUPPORT |
69 149 204 |
59 642 000 |
33 901 476 ,— |
3 8 |
INTERNATIONAL AND EUROPEAN COOPERATION |
1 315 000 |
1 915 000 |
243 740 ,— |
3 9 |
ETIAS |
15 800 000 |
477 600 |
0 ,— |
|
Title 3 — Total |
327 604 153 |
244 574 928 |
143 378 241 ,— |
4 |
EARMARKED EXPENDITURE |
|||
4 1 |
AD-HOC GRANTS |
p.m. |
p.m. |
0 ,— |
4 2 |
COPERNICUS |
p.m. |
p.m. |
0 ,— |
|
Title 4 — Total |
p.m. |
p.m. |
0 ,— |
|
GRAND TOTAL |
459 955 041 |
330 107 000 |
199 329 395 ,— |
Establishment plan
Function group and grade |
2020 |
2019 |
2018 |
|||
Permanent posts |
Temporary posts |
Permanent posts |
Temporary posts |
Permanent posts |
Temporary posts |
|
AD 16 |
— |
— |
— |
— |
— |
— |
AD 15 |
— |
1 |
— |
1 |
— |
1 |
AD 14 |
— |
10 |
— |
1 |
— |
1 |
AD 13 |
— |
16 |
— |
7 |
— |
6 |
AD 12 |
— |
34 |
— |
18 |
— |
17 |
AD 11 |
— |
52 |
— |
28 |
— |
17 |
AD 10 |
— |
39 |
— |
12 |
— |
12 |
AD 9 |
— |
77 |
— |
23 |
— |
23 |
AD 8 |
— |
148 |
— |
142 |
— |
110 |
AD 7 |
— |
80 |
— |
88 |
— |
72 |
AD 6 |
— |
45 |
— |
42 |
— |
37 |
AD 5 |
— |
23 |
— |
15 |
— |
15 |
Total AD |
— |
525 |
— |
377 |
— |
311 |
AST 11 |
— |
— |
— |
— |
— |
— |
AST 10 |
— |
3 |
— |
— |
— |
— |
AST 9 |
— |
5 |
— |
— |
— |
— |
AST 8 |
— |
10 |
— |
5 |
— |
5 |
AST 7 |
— |
15 |
— |
11 |
— |
11 |
AST 6 |
— |
36 |
— |
16 |
— |
16 |
AST 5 |
— |
110 |
— |
27 |
— |
27 |
AST 4 |
— |
364 |
— |
45 |
— |
45 |
AST 3 |
— |
— |
— |
3 |
— |
3 |
AST 2 |
— |
— |
— |
— |
— |
— |
AST 1 |
— |
— |
— |
— |
— |
— |
Total AST |
— |
525 |
— |
107 |
— |
107 |
Grand total |
— |
1 050 |
— |
484 |
— |
418 |
Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts
Contract staff posts |
2020 |
2019 |
FG IV |
125 |
93 |
FG III |
77 |
100 |
FG II |
15 |
7 |
FG I |
13 |
17 |
Standing Corps and ETIAS – COM(2018) 631 |
500* |
|
Total |
730 |
217 |
Seconded national experts posts |
220 |
194 |
Total |
950 |
411 |
— |
The profiles (and function groups) will be decided at a later stage by the Management Board |
30.4.2020 |
EN |
Official Journal of the European Union |
C 143/12 |
Statement of revenue and expenditure of the Executive Agency for small and medium-sized enterprises for the financial year 2019 – amending budget No 1
(2020/C 143/03)
REVENUE
Title Chapter |
Heading |
Budget 2019 |
Amending budget No 1 |
New amount |
2 |
COMMISSION SUBSIDY |
|||
2 0 |
COMMISSION SUBSIDY |
48 700 665 |
– 103 000 |
48 597 665 |
|
Title 2 — Total |
48 700 665 |
– 103 000 |
48 597 665 |
9 |
MISCELLANEOUS REVENUE |
|||
9 0 |
MISCELLANEOUS REVENUE |
p.m. |
|
p.m. |
|
Title 9 — Total |
p.m. |
|
p.m. |
|
GRAND TOTAL |
48 700 665 |
– 103 000 |
48 597 665 |
EXPENDITURE
Title Chapter |
Heading |
Appropriations 2019 |
Amending budget No 1 |
New amount |
1 |
STAFF EXPENDITURE |
|||
1 1 |
REMUNERATIONS, ALLOWANCES AND CHARGES |
35 960 000 |
–1 086 569 |
34 873 431 |
1 2 |
PROFESSIONAL DEVELOPMENT AND SOCIAL EXPENDITURE |
2 212 670 |
8 330 |
2 221 000 |
|
Title 1 — Total |
38 172 670 |
–1 078 239 |
37 094 431 |
2 |
INFRASTRUCTURE AND OPERATING EXPENDITURE |
|||
2 1 |
BUILDING EXPENDITURE |
5 042 500 |
755 000 |
5 797 500 |
2 2 |
ICT EXPENDITURE |
2 356 000 |
47 000 |
2 403 000 |
2 3 |
MOVABLE PROPERTY AND ASSOCIATED COSTS |
285 000 |
–5 000 |
280 000 |
|
Title 2 — Total |
7 683 500 |
797 000 |
8 480 500 |
3 |
PROGRAMME SUPPORT EXPENDITURE |
|||
3 1 |
PROGRAMME MANAGEMENT EXPENDITURE |
2 844 495 |
178 239 |
3 022 734 |
|
Title 3 — Total |
2 844 495 |
178 239 |
3 022 734 |
|
GRAND TOTAL |
48 700 665 |
– 103 000 |
48 597 665 |
Establishment plan
Function group and grade |
Permanent posts |
Temporary posts |
||
2019 |
2018 |
2019 |
2018 |
|
AD 16 |
— |
— |
— |
— |
AD 15 |
— |
— |
— |
— |
AD 14 |
— |
— |
5 |
5 |
AD 13 |
— |
— |
7 |
7 |
AD 12 |
— |
— |
4 |
6 |
AD 11 |
— |
— |
6 |
6 |
AD 10 |
— |
— |
8 |
6 |
AD 9 |
— |
— |
16 |
16 |
AD 8 |
— |
— |
6 |
7 |
AD 7 |
— |
— |
7 |
9 |
AD 6 |
— |
— |
19 |
11 |
AD 5 |
— |
— |
27 |
27 |
Total AD |
— |
— |
105 |
100 |
AST 11 |
— |
— |
— |
— |
AST 10 |
— |
— |
— |
— |
AST 9 |
— |
— |
— |
— |
AST 8 |
— |
— |
— |
— |
AST 7 |
— |
— |
1 |
2 |
AST 6 |
— |
— |
— |
— |
AST 5 |
— |
— |
10 |
5 |
AST 4 |
— |
— |
4 |
6 |
AST 3 |
— |
— |
— |
2 |
AST 2 |
— |
— |
— |
— |
AST 1 |
— |
— |
— |
— |
Total AST |
— |
— |
15 |
15 |
Total |
— |
— |
120 |
115 |
Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts
Contract staff posts |
2019 |
2018 |
FG IV |
193 |
173 |
FG III |
137 |
132 |
FG II |
37 |
40 |
FG I |
2 |
2 |
Total |
369 |
347 |
Seconded national experts posts |
— |
— |
Total |
369 |
347 |
30.4.2020 |
EN |
Official Journal of the European Union |
C 143/17 |
Statement of revenue and expenditure of the European Monitoring Centre for Drugs and Drug Addiction for the financial year 2019 – amending budget No 2
(2020/C 143/04)
REVENUE
Title Chapter |
Heading |
Budget 2019 |
Amending budget No 2 |
New amount |
1 |
EUROPEAN UNION SUBSIDY |
|||
1 1 |
EUROPEAN UNION SUBSIDY |
15 286 600 |
0 ,— |
15 286 600 |
1 2 |
EUROPEAN UNION SPECIAL FUNDING FOR SPECIFIC PROJECTS |
2 197 414 |
0 ,— |
2 197 414 |
|
Title 1 — Total |
17 484 014 |
0 ,— |
17 484 014 |
2 |
OTHER SUBSIDIES |
|||
2 1 |
NORWAY’S PARTICIPATION |
409 405,30 |
1 056,69 |
410 461,99 |
2 2 |
PRE-ACCESSION STRATEGY |
273 703,63 |
0 ,— |
273 703,63 |
2 3 |
INCOME FROM SALE OF CURRENT EMCDDA PREMISES |
— |
|
— |
|
Title 2 — Total |
683 108,93 |
1 056,69 |
684 165,62 |
3 |
REVENUE FOR SERVICES RENDERED AGAINST PAYMENT |
|||
3 1 |
REVENUE FOR SERVICES RENDERED AGAINST PAYMENT |
p.m. |
|
p.m. |
|
Title 3 — Total |
p.m. |
|
p.m. |
4 |
OTHER REVENUE |
|||
4 1 |
INTERNAL ASSIGNED REVENUE |
901,40 |
9 271,55 |
10 172,95 |
4 2 |
INTEREST GENERATED BY FUNDS PAID TO THE EMCDDA |
p.m. |
|
p.m. |
4 3 |
MISCELLANEOUS REVENUE |
— |
|
— |
|
Title 4 — Total |
901,40 |
9 271,55 |
10 172,95 |
|
GRAND TOTAL |
18 168 024,33 |
10 328,24 |
18 178 352,57 |
EXPENDITURE
Title Chapter |
Heading |
Appropriations 2019 |
Amending budget No 2 |
New amount |
1 |
EXPENDITURE RELATING TO PERSONS WORKING WITH THE EMCDDA |
|||
1 1 |
STAFF IN ACTIVE EMPLOYMENT |
10 809 640,41 |
|
10 809 640,41 |
1 2 |
PENSIONS AND SEVERANCE GRANTS |
|
|
|
|
Title 1 — Total |
10 809 640,41 |
|
10 809 640,41 |
2 |
EXPENDITURE FOR SUPPORT ACTIVITIES |
|||
2 1 |
ADMINISTRATIVE AND LOGISTIC SUPPORT ACTIVITIES |
1 411 829,90 |
6 716,15 |
1 418 546,05 |
|
Title 2 — Total |
1 411 829,90 |
6 716,15 |
1 418 546,05 |
3 |
EXPENDITURE FOR OPERATIONAL ACTIVITIES AND PROJECTS |
|||
3 1 |
PROJECT-RELATED ACTIVITIES |
3 749 140,02 |
3 612,09 |
3 752 752,11 |
|
Title 3 — Total |
3 749 140,02 |
3 612,09 |
3 752 752,11 |
4 |
EXPENDITURE FOR IMPLEMENTING SPECIAL PROJECTS FUNDED BY SPECIFIC EU SUBSIDIES |
|||
4 1 |
PROJECTS |
2 197 414 |
|
2 197 414 |
|
Title 4 — Total |
2 197 414 |
|
2 197 414 |
5 |
RESERVE |
|
|
|
|
GRAND TOTAL |
18 168 024,33 |
10 328,24 |
18 178 352,57 |
Establishment plan
Function group and grade |
2018 |
2019 |
||||
31.12.2018 |
Posts authorised |
Posts authorised |
||||
Permanent |
Temporary |
Permanent |
Temporary |
Permanent |
Temporary |
|
AD 16 |
— |
— |
— |
— |
— |
— |
AD 15 |
— |
— |
— |
1 |
— |
1 |
AD 14 |
— |
1 |
— |
1 |
— |
1 |
AD 13 |
1 |
3 |
1 |
2 |
1 |
3 |
AD 12 |
3 |
5 |
4 |
11 |
4 |
10 |
AD 11 |
— |
6 |
1 |
11 |
1 |
11 |
AD 10 |
— |
2 |
— |
13 |
— |
12 |
AD 9 |
2 |
10 |
— |
6 |
— |
7 |
AD 8 |
— |
7 |
— |
— |
— |
— |
AD 7 |
— |
7 |
— |
— |
— |
— |
AD 6 |
— |
— |
— |
— |
— |
— |
AD 5 |
— |
2 |
— |
— |
— |
— |
Total AD |
6 |
43 |
6 |
45 |
6 |
45 |
AST 11 |
— |
1 |
1 |
— |
1 |
1 |
AST 10 |
— |
— |
— |
3 |
— |
2 |
AST 9 |
— |
3 |
1 |
7 |
1 |
7 |
AST 8 |
1 |
2 |
2 |
7 |
2 |
7 |
AST 7 |
0 |
3 |
— |
4 |
— |
4 |
AST 6 |
— |
7 |
— |
— |
— |
— |
AST 5 |
1 |
4 |
— |
— |
— |
— |
AST 4 |
— |
1 |
— |
— |
— |
— |
AST 3 |
1 |
— |
— |
— |
— |
— |
AST 2 |
— |
— |
— |
— |
— |
— |
AST 1 |
— |
— |
— |
— |
— |
— |
Total AST |
3 |
21 |
4 |
21 |
4 |
21 |
Total |
9 |
64 |
10 |
66 |
10 |
66 |
Grand total |
73 |
76 |
76 |
Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts
Contract staff posts |
2018 |
2019 |
FG IV |
8 |
8 |
FG III |
9 |
9 |
FG II |
14 |
14 |
FG I |
3 |
3 |
Total |
34 |
34 |
Seconded national experts posts |
1 |
1 |
Total |
35 |
35 |
30.4.2020 |
EN |
Official Journal of the European Union |
C 143/22 |
Statement of revenue and expenditure of the European Institute of Innovation and Technology for the financial year 2019 – amending budget No 2
(2020/C 143/05)
REVENUE
Title Chapter |
Heading |
Budget 2019 |
Amending budget No 2 |
New amount |
2 |
EUROPEAN UNION SUBSIDY |
|||
2 0 |
EUROPEAN UNION SUBSIDY |
396 111 653,41 |
–17 547 948,59 |
378 562 704,82 |
|
Title 2 — Total |
396 111 653,41 |
–17 547 948,59 |
378 562 704,82 |
3 |
THIRD COUNTRIES’ CONTRIBUTIONS (INCLUDING EFTA AND CANDIDATE COUNTRIES) |
|||
3 0 |
CONTRIBUTIONS BY THE EUROPEAN FREE TRADE ASSOCIATION MEMBER STATES |
9 425 179,18 |
|
9 425 179,18 |
3 1 |
CONTRIBUTIONS BY THIRD COUNTRIES |
28 000 000 |
|
28 000 000 |
|
Title 3 — Total |
37 425 179,18 |
|
37 425 179,18 |
4 |
OTHER CONTRIBUTIONS |
|||
4 1 |
CONTRIBUTIONS BY THE HOST MEMBER STATE |
— |
|
— |
|
Title 4 — Total |
— |
|
— |
5 |
REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTION |
|||
5 2 |
REVENUE FROM INVESTMENTS OR LOANS GRANTED, BANK AND OTHER INTEREST |
p.m. |
|
p.m. |
5 7 |
OTHER CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS |
780,66 |
7 218,71 |
7 999,27 |
5 9 |
OTHER REVENUE FROM ADMINISTRATIVE OPERATIONS |
1 112,14 |
782,93 |
1 895,07 |
|
Title 5 — Total |
1 892,80 |
8 001,64 |
9 894,34 |
6 |
SURPLUS, BALANCES |
|||
6 0 |
SURPLUS, BALANCES |
8 465 392,02 |
11 818,44 |
8 477 210,46 |
|
Title 6 — Total |
8 465 392,02 |
11 818,44 |
8 477 210,46 |
7 |
CONTRIBUTION AND REFUNDS IN CONNECTION WITH THE OPERATIONAL ACTIVITIES OF THE INSTITUTION |
|||
7 0 |
REPAYMENT OF KICS GRANTS |
95 744,05 |
34 037,71 |
129 781,76 |
7 1 |
REPAYMENT OF AMOUNTS PAID IN CONNECTION WITH THE OPERATIONAL ACTIVITIES OF THE INSTITUTION |
p.m. |
|
p.m. |
|
Title 7 — Total |
95 744,05 |
34 037,71 |
129 781,76 |
9 |
CANCELLED APPROPRIATIONS |
|||
9 0 |
CANCELLED APPROPRIATIONS |
p.m. |
|
p.m. |
|
Title 9 — Total |
p.m. |
|
p.m. |
|
GRAND TOTAL |
442 099 861,46 |
–17 494 090,80 |
424 604 770,56 |
EXPENDITURE
Title Chapter |
Heading |
Appropriations 2019 |
Amending budget No 2 |
New amount |
|||
Commitments |
Payments |
Commitments |
Payments |
Commitments |
Payments |
||
1 |
STAFF |
||||||
1 1 |
STAFF IN ACTIVE EMPLOYMENT |
4 897 997,01 |
4 897 997,01 |
|
|
4 897 997,01 |
4 897 997,01 |
1 2 |
RECRUITMENT EXPENSES |
24 300 |
24 300 |
–1 300 |
–1 300 |
23 000 |
23 000 |
1 3 |
MISSION |
270 421,70 |
270 421,70 |
|
|
270 421,70 |
270 421,70 |
1 4 |
SOCIOMEDICAL INFRASTRUCTURE |
135 500 |
135 500 |
–4 350 |
–4 350 |
131 150 |
131 150 |
1 5 |
TRAINING |
65 000 |
65 000 |
–8 000 |
–8 000 |
57 000 |
57 000 |
1 6 |
EXTERNAL STAFF AND LINGUISTIC SUPPORT |
815 610 |
815 610 |
– 229 950 |
– 229 950 |
585 660 |
585 660 |
1 7 |
REPRESENTATION |
3 000 |
3 000 |
–1 500 |
–1 500 |
1 500 |
1 500 |
|
Title 1 — Total |
6 211 828,71 |
6 211 828,71 |
– 245 100 |
– 245 100 |
5 966 728,71 |
5 966 728,71 |
2 |
INFRASTRUCTURE AND OPERATING EXPENDITURE |
||||||
2 0 |
BUILDING AND ASSOCIATED COSTS |
153 622,42 |
153 622,42 |
–15 920 |
–15 920 |
137 702,42 |
137 702,42 |
2 1 |
INFORMATION AND COMMUNICATION TECHNOLOGY |
413 150 |
413 150 |
–27 650 |
–27 650 |
385 500 |
385 500 |
2 2 |
MOVABLE PROPERTY AND ASSOCIATED COSTS |
33 000 |
33 000 |
–2 400 |
–2 400 |
30 600 |
30 600 |
2 3 |
CURRENT ADMINISTRATIVE EXPENDITURE |
385 500 |
385 500 |
–5 500 |
–5 500 |
380 000 |
380 000 |
2 4 |
PUBLICATIONS, INFORMATION, STUDIES AND SURVEYS |
21 500 |
21 500 |
–1 000 |
–1 000 |
20 500 |
20 500 |
2 5 |
MEETING EXPENSES |
162 670 |
162 670 |
– 500 |
– 500 |
162 170 |
162 170 |
|
Title 2 — Total |
1 169 442,42 |
1 169 442,42 |
–52 970 |
–52 970 |
1 116 472,42 |
1 116 472,42 |
3 |
OPERATIONAL EXPENDITURE |
||||||
3 0 |
GRANTS |
483 511 724,97 |
428 887 919,18 |
1 384 080,51 |
–16 481 398,09 |
484 895 805,48 |
412 406 521,09 |
3 1 |
KNOWLEDGE AND INNOVATION COMMUNITIES |
3 334 700 |
3 492 000 |
– 632 500 |
– 552 000 |
2 702 200 |
2 940 000 |
3 2 |
EIT’S IMPACT |
2 332 730 |
2 192 430 |
– 392 730 |
– 155 700 |
1 940 000 |
2 036 730 |
3 3 |
SIMPLIFICATION, MONITORING AND EVALUATION |
139 000 |
187 500 |
–60 000 |
–60 000 |
79 000 |
127 500 |
|
Title 3 — Total |
489 318 154,97 |
434 759 849,18 |
298 850,51 |
–17 249 098,09 |
489 617 005,48 |
417 510 751,09 |
4 |
CANCELLED APPROPRIATIONS |
||||||
4 0 |
CANCELLED APPROPRIATIONS NOT USED IN YEAR N |
61 196 776,12 |
— |
|
11 818,44 |
61 196 776,12 |
11 818,44 |
|
Title 4 — Total |
61 196 776,12 |
— |
|
11 818,44 |
61 196 776,12 |
11 818,44 |
|
GRAND TOTAL |
557 896 202,22 |
442 141 120,31 |
780,51 |
–17 535 349,65 |
557 896 982,73 |
424 605 770,66 |
Corrigenda
30.4.2020 |
EN |
Official Journal of the European Union |
C 143/27 |
Corrigendum to statement of revenue and expenditure of the European Fisheries Control Agency for the financial year 2018 – amending budget No 1
( Official Journal of the European Union C 416 of 15 November 2018 )
On page 45, Chapters 3 5 and 3 6, Title 3 – Total and Grand Total:
for:
Title Chapter |
Heading |
Appropriations 2018 |
Amending budget No 1 |
New amount |
|||
|
Commitments |
Payments |
Commitments |
Payments |
Commitments |
Payments |
|
‘[…] |
[…] |
|
|
|
|
|
|
3 5 |
HARMONISATION AND STANDARDISATION |
4 859 000 |
|
|
|
4 859 000 |
|
3 6 |
IMPROVED REGIONAL FISHERIES GOVERNANCE IN WESTERN AFRICA (PESCAO) |
|
|
403 849 |
|
403 849 |
p.m. |
|
Title 3 — Total |
6 959 000 |
2 100 000 |
403 849 |
|
7 362 849 |
2 100 000 |
|
|
|
|
|
|
|
|
|
GRAND TOTAL |
16 813 000 |
11 954 000 |
595 849 |
192 000 |
17 408 849 |
12 146 000 ’ |
read:
Title Chapter |
Heading |
Appropriations 2018 |
Amending budget No 1 |
New amount |
|||
Commitments |
Payments |
Commitments |
Payments |
Commitments |
Payments |
||
‘[…] |
[…] |
|
|
|
|
|
|
3 5 |
HARMONISATION AND STANDARDISATION |
4 859 000 |
4 859 000 |
|
|
4 859 000 |
4 859 000 |
3 6 |
IMPROVED REGIONAL FISHERIES GOVERNANCE IN WESTERN AFRICA (PESCAO) |
|
|
403 849 |
403 849 |
403 849 |
403 849 |
|
Title 3 — Total |
6 959 000 |
6 959 000 |
403 849 |
403 849 |
7 362 849 |
7 362 849 |
|
|
|
|
|
|
|
|
|
GRAND TOTAL |
16 813 000 |
16 813 000 |
595 849 |
595 849 |
17 408 849 |
17 408 849 ’ |