# C_2022489EN.01005801.xml

| 22.12.2022 | EN | Official Journal of the European Union | C 489/58 |
| --- | --- | --- | --- |

22.12.2022

EN

Official Journal of the European Union

C 489/58

---

Statement of revenue and expenditure of the European Public Prosecutor's Office for the financial year 2022 – amending budget No 4

(2022/C 489/11)

REVENUE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 4 | New amount |
| --- | --- | --- | --- | --- |
| 9 | REVENUE |
| 9 0 | CONTRIBUTION FROM THE EUROPEAN UNION | 53 601 846 | –2 400 000 | 51 201 846 |
| 9 1 | MISCELLANEOUS REVENUE | | | |
| | Title 9 — Total | 53 601 846 | –2 400 000 | 51 201 846 |
| | GRAND TOTAL | 53 601 846 | –2 400 000 | 51 201 846 |

Title

Chapter

Heading

Budget 2022

Amending budget No 4

New amount

9

REVENUE

9 0

CONTRIBUTION FROM THE EUROPEAN UNION

53 601 846

–2 400 000

51 201 846

9 1

MISCELLANEOUS REVENUE

Title 9 — Total

53 601 846

–2 400 000

51 201 846

GRAND TOTAL

53 601 846

–2 400 000

51 201 846

EXPENDITURE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 4 | New amount |
| --- | --- | --- | --- | --- |
| 1 | STAFF EXPENDITURE |
| 1 1 | STAFF IN ACTIVE EMPLOYMENT | 18 745 000 | – 943 400 | 17 801 600 |
| 1 2 | MISCELLANEOUS EXPENDITURE ON STAFF RECRUITMENT AND TRANSFER | 900 000 | – 277 700 | 622 300 |
| 1 3 | MISSION EXPENSES | 40 000 | | 40 000 |
| 1 4 | SOCIO-MEDICAL INFRASTRUCTURE AND SOCIAL WELFARE | 850 000 | –32 600 | 817 400 |
| 1 5 | TRAINING | 250 000 | 173 600 | 423 600 |
| 1 6 | EXTERNAL SERVICES | 1 500 000 | – 167 800 | 1 332 200 |
| 1 7 | RECEPTIONS, EVENTS AND REPRESENTATION EXPENSES | 20 000 | | 20 000 |
| 1 8 | OTHER STAFF RELATED EXPENDITURE | 170 000 | | 170 000 |
| | Title 1 — Total | 22 475 000 | –1 247 900 | 21 227 100 |
| 2 | INFRASTRUCTURE AND OPERATING EXPENDITURE |
| 2 1 | RENTAL OF BUILDINGS AND ASSOCIATED COSTS | 3 000 000 | 169 900 | 3 169 900 |
| 2 2 | ICT AND DATA PROCESSING | 5 420 000 | 153 300 | 5 573 300 |
| 2 3 | MOVABLE PROPERTY AND ASSOCIATED COSTS | 600 000 | – 134 800 | 465 200 |
| 2 4 | CURRENT ADMINISTRATIVE EXPENDITURE | 110 000 | –26 000 | 84 000 |
| 2 5 | OTHER INFRASTRUCTURE AND OPERATING EXPENDITURE | 50 000 | –45 000 | 5 000 |
| | Title 2 — Total | 9 180 000 | 117 400 | 9 297 400 |
| 3 | OPERATIONAL EXPENDITURE |
| 3 1 | TRANSLATION AND COMMUNICATION | 4 120 000 | –1 078 300 | 3 041 700 |
| 3 2 | EDPs AND INVESTIGATION ACTIVITIES | 9 470 000 | – 463 600 | 9 006 400 |
| 3 3 | OPERATIONAL ICT TOOLS | 5 475 000 | 241 700 | 5 716 700 |
| 3 4 | OTHER COSTS RELATED TO OPERATIONAL ACTIVITIES | 2 881 846 | 30 700 | 2 912 546 |
| | Title 3 — Total | 21 946 846 | –1 269 500 | 20 677 346 |
| | GRAND TOTAL | 53 601 846 | –2 400 000 | 51 201 846 |

Title

Chapter

Heading

Budget 2022

Amending budget No 4

New amount

1

STAFF EXPENDITURE

1 1

STAFF IN ACTIVE EMPLOYMENT

18 745 000

– 943 400

17 801 600

1 2

MISCELLANEOUS EXPENDITURE ON STAFF RECRUITMENT AND TRANSFER

900 000

– 277 700

622 300

1 3

MISSION EXPENSES

40 000

40 000

1 4

SOCIO-MEDICAL INFRASTRUCTURE AND SOCIAL WELFARE

850 000

–32 600

817 400

1 5

TRAINING

250 000

173 600

423 600

1 6

EXTERNAL SERVICES

1 500 000

– 167 800

1 332 200

1 7

RECEPTIONS, EVENTS AND REPRESENTATION EXPENSES

20 000

20 000

1 8

OTHER STAFF RELATED EXPENDITURE

170 000

170 000

Title 1 — Total

22 475 000

–1 247 900

21 227 100

2

INFRASTRUCTURE AND OPERATING EXPENDITURE

2 1

RENTAL OF BUILDINGS AND ASSOCIATED COSTS

3 000 000

169 900

3 169 900

2 2

ICT AND DATA PROCESSING

5 420 000

153 300

5 573 300

2 3

MOVABLE PROPERTY AND ASSOCIATED COSTS

600 000

– 134 800

465 200

2 4

CURRENT ADMINISTRATIVE EXPENDITURE

110 000

–26 000

84 000

2 5

OTHER INFRASTRUCTURE AND OPERATING EXPENDITURE

50 000

–45 000

5 000

Title 2 — Total

9 180 000

117 400

9 297 400

3

OPERATIONAL EXPENDITURE

3 1

TRANSLATION AND COMMUNICATION

4 120 000

–1 078 300

3 041 700

3 2

EDPs AND INVESTIGATION ACTIVITIES

9 470 000

– 463 600

9 006 400

3 3

OPERATIONAL ICT TOOLS

5 475 000

241 700

5 716 700

3 4

OTHER COSTS RELATED TO OPERATIONAL ACTIVITIES

2 881 846

30 700

2 912 546

Title 3 — Total

21 946 846

–1 269 500

20 677 346

GRAND TOTAL

53 601 846

–2 400 000

51 201 846

Establishment plan

| Function group and grade | |
| --- | --- |
| 2022 | 2021 |
| Authorized under the Union budget | Authorized under the Union budget |
| Permanent posts | Temporary posts | Permanent posts | Temporary posts |
| AD 16 | — | — | — | — |
| AD 15 | — | 1 | — | 1 |
| AD 14 | — | 1 | — | 1 |
| AD 13 | — | 22 | — | 22 |
| AD 12 | — | 2 | — | — |
| AD 11 | — | 3 | — | 1 |
| AD 10 | — | 7 | — | 5 |
| AD 9 | — | 7 | — | 5 |
| AD 8 | — | 7 | — | 2 |
| AD 7 | — | 42 | — | 12 |
| AD 6 | — | 32 | — | 14 |
| AD 5 | — | 3 | — | 5 |
| Subtotal AD | — | 127 | — | 68 |
| AST 11 | — | — | — | — |
| AST 10 | — | — | — | — |
| AST 9 | — | 1 | — | 1 |
| AST 8 | — | 1 | — | 1 |
| AST 7 | — | — | — | — |
| AST 6 | — | 2 | — | — |
| AST 5 | — | 8 | — | 4 |
| AST 4 | — | 15 | — | 5 |
| AST 3 | — | 13 | — | 12 |
| AST 2 | — | — | — | — |
| AST 1 | — | — | — | — |
| Subtotal AST | — | 40 | — | 23 |
| AST/SC 6 | — | — | — | — |
| AST/SC 5 | — | — | — | — |
| AST/SC 4 | — | — | — | — |
| AST/SC 3 | — | 1 | — | — |
| AST/SC 2 | — | 3 | — | 4 |
| AST/SC 1 | — | — | — | — |
| Subtotal AST/SC | — | 4 | — | 4 |
| Total | — | 171 | — | 95 |
| Grand Total | 171 | 95 |

Function group and grade

2022

2021

Authorized under the Union budget

Authorized under the Union budget

Permanent posts

Temporary posts

Permanent posts

Temporary posts

AD 16

—

—

—

—

AD 15

—

1

—

1

AD 14

—

1

—

1

AD 13

—

22

—

22

AD 12

—

2

—

—

AD 11

—

3

—

1

AD 10

—

7

—

5

AD 9

—

7

—

5

AD 8

—

7

—

2

AD 7

—

42

—

12

AD 6

—

32

—

14

AD 5

—

3

—

5

Subtotal AD

—

127

—

68

AST 11

—

—

—

—

AST 10

—

—

—

—

AST 9

—

1

—

1

AST 8

—

1

—

1

AST 7

—

—

—

—

AST 6

—

2

—

—

AST 5

—

8

—

4

AST 4

—

15

—

5

AST 3

—

13

—

12

AST 2

—

—

—

—

AST 1

—

—

—

—

Subtotal AST

—

40

—

23

AST/SC 6

—

—

—

—

AST/SC 5

—

—

—

—

AST/SC 4

—

—

—

—

AST/SC 3

—

1

—

—

AST/SC 2

—

3

—

4

AST/SC 1

—

—

—

—

Subtotal AST/SC

—

4

—

4

Total

—

171

—

95

Grand Total

171

95

Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts

| Contract staff posts | 2022 | 2021 |
| --- | --- | --- |
| FG IV | 27 | 20 |
| FG III | 18 | 12 |
| FG II | 3 | 3 |
| FG I | | |
| Total FG | 48 | 35 |
| Seconded National experts posts | 29 | |
| Total | 77 | 35 |

Contract staff posts

2022

2021

FG IV

27

20

FG III

18

12

FG II

3

3

FG I

Total FG

48

35

Seconded National experts posts

29

Total

77

35

---