# C_2006180EN.01000101.xml

| 2.8.2006 | EN | Official Journal of the European Union | C 180/1 |
| --- | --- | --- | --- |

2.8.2006

EN

Official Journal of the European Union

C 180/1

---

Budget for Europol for 2007 (1)

1

(This text replaces the one published in Official Journal C 150 of 28 June 2006, p. 1)

(This text replaces the one published in Official Journal C 150 of 28 June 2006, p. 1)

(2006/C 180/01)

Europol

| Title
  Chapter
  Article | Description | Outturn 2005
  (EUR) | Budget 2006 (2)

  (EUR) | Budget 2007
  (EUR) | Commentary |
| --- | --- | --- | --- | --- | --- |
| 1 | REVENUE | | | | |
| 10 | Contributions | | | | |
| 100 | Member States' contributions | 48 666 232 | 51 957 486 | 55 296 814 | Of the amount for 2007, EUR 3,03 million is foreseen for the costs of the back-payment of salaries and for the possible tender of the VPN and the related running of two networks in parallel. Not withstanding Article 38(1) of the Financial Regulation, these amounts shall only be called up once the Management Board unanimously decides so. |
| 101 | Balance from the financial year t-2 | 8 444 418 | 8 247 514 | 9 472 186 | |
| | Total Chapter 10 | 57 110 650 | 60 205 000 | 64 769 000 | |
| 11 | Other revenue | | | | |
| 110 | Interest | 956 100 | 1 200 000 | 1 000 000 | |
| 111 | Proceeds of taxation of Europol staff | 1 828 628 | 1 945 000 | 2 025 000 | |
| 112 | Miscellaneous | 81 509 | 200 000 | 100 000 | |
| | Total Chapter 11 | 2 866 238 | 3 345 000 | 3 125 000 | |
| 12 | Funding from third parties | | | | |
| 120 | Contribution from ECB for counterfeiting investigations | — | p.m. | — | |
| 121 | Project funding from the European Commission and other involved parties | — | p.m. | p.m. | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 321). This Article may also include contributions from participants. Europol's own contribution to any projects will be financed out of other Articles. |
| 122 | Other Funding from third parties | — | — | p.m. | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 322). This Article may also include contributions from participants. Europol's own contribution to any projects will be financed out of other Articles. |
| | Total Chapter 12 | — | p.m. | p.m. | |
| | TOTAL TITLE 1 | 59 976 888 | 63 550 000 | 67 894 000 | |
| 2 | PERSONNEL | | | | |
| 20 | Salary related costs | | | | See Annex A. Under this Chapter also fall temporary staff recruited from agencies or consultancy firms in case this staff fills up a vacancy and trainees. |
| 200 | Europol staff | 31 276 129 | 35 650 000 | 39 406 000 | |
| 201 | Local staff | 497 946 | 620 000 | 550 000 | |
| 202 | Salary Adjustments | — | 1 200 000 | 640 000 | This amount shall only be used for financing of the back-payment.
  See Article 100 and Annex C. |
| | Total Chapter 20 | 31 774 075 | 37 470 000 | 40 596 000 | |
| 21 | Other personnel related costs | | | | |
| 210 | Recruitment | 146 708 | 350 000 | 314 000 | |
| 211 | Training Europol staff | 270 913 | 550 000 | 525 000 | As a result of the changed budget structure in 2006, for 2005, this Article also includes an amount of EUR 16 807 which was implemented for training purposes under the former Article 603 (Other Project Team Costs). |
| | Total Chapter 21 | 417 621 | 900 000 | 839 000 | |
| | TOTAL TITLE 2 | 32 191 696 | 38 370 000 | 41 435 000 | |
| 3 | OTHER EXPENDITURE | | | | |
| 30 | Activity related costs | | | | |
| 300 | Meetings | 599 674 | 960 000 | 870 000 | As a result of the changed budget structure in 2006, for 2005 this Article also includes an amount of EUR 17 197 which was implemented under the former Article 601 (Project Team meeting costs). |
| 301 | Translations | 630 687 | 645 000 | 749 000 | |
| 302 | Printing | 132 518 | 355 000 | 260 000 | |
| 303 | Travel | 816 687 | 1 330 000 | 1 170 000 | As a result of the changed budget structure in 2006, for 2005 this Article also includes an amount of EUR 1 791 which was implemented under the former Article 603 (Other Project Team Costs). |
| 304 | Studies, consultancy (other than ICT) | 424 502 | 150 000 | 110 000 | |
| 305 | Expertise Training | 19 481 | 65 000 | 85 000 | This Article was previously referred to as ‘Training’. The description has been changed in order to avoid misunderstandings between this Article and Article 211. |
| 306 | Technical Equipment | 18 072 | 40 000 | 10 000 | |
| 307 | Operational Subsidies | — | 150 000 | 150 000 | |
| | Total Chapter 30 | 2 641 621 | 3 695 000 | 3 404 000 | |
| 31 | General Support | | | | |
| 310 | Building costs | 726 780 | 1 020 000 | 1 100 000 | |
| 311 | Vehicles | 162 284 | 175 000 | 225 000 | |
| 314 | Documentation & open sources | 448 255 | 425 000 | 400 000 | |
| 315 | Subsidies | 476 353 | 720 000 | 550 000 | |
| 316 | Other acquisitions | 150 612 | 200 000 | 210 000 | |
| 317 | Other running costs | 368 812 | 410 000 | 450 000 | As a result of the changed budget structure in 2006, for 2005 this Article also includes an amount of EUR 3 410 which was implemented for other expenditure under the former Article 603 (Other Project Team Costs). |
| 318 | New Building | — | 500 000 | 220 000 | |
| | Total Chapter 31 | 2 333 096 | 3 450 000 | 3 155 000 | |
| 32 | Expenditure financed by third parties | | | | |
| 320 | Expenditure on behalf of ECB for counterfeiting investigations | — | p.m. | — | |
| 321 | Project expenditure funded by the European Commission and other involved parties | — | p.m. | p.m. | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 121). Europol's own contribution to any projects will be financed out of other Articles.
  This Article is intended for expenditure in relation to projects funded from EU programmes. |
| 322 | Expenditure funded by other third parties | — | p.m. | p.m. | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 122). Europol's own contribution to any projects will be financed out of other Articles. |
| | Total Chapter 32 | — | p.m. | p.m. | |
| | TOTAL TITLE 3 | 4 974 717 | 7 145 000 | 6 559 000 | |
| 4 | BODIES AND ORGANS | | | | |
| 40 | Salary related costs | | | | See Annex A. Under this Chapter also fall temporary staff recruited from agencies or consultancy firms in case this staff fills up a vacancy and trainees. |
| 400 | Europol staff | 754 947 | 825 000 | 900 000 | |
| 401 | Local staff | — | p.m. | p.m. | |
| 402 | Salary Adjustment | — | 30 000 | 15 000 | This amount shall only be used for financing of the back-payment.
  See Article 100 and Annex C. |
| | Total Chapter 40 | 754 947 | 855 000 | 915 000 | |
| 41 | Other running costs | | | | |
| 410 | Management Board | 1 533 232 | 1 800 000 | 2 145 000 | |
| 411 | Joint Supervisory Body | 401 993 | 1 135 000 | 970 000 | The amount for 2005 includes EUR 85 000 for ‘Appeals Costs’ which were in the previous budget structure included under ‘Joint Supervisory Body’. |
| 412 | Appeals Costs | — | p.m. | p.m. | A fund has been setup for Appeals Costs from the 2004 and 2005 budget. The amount in the fund (currently EUR 170 000) is reviewed annually. |
| 413 | Financial Controller | 1 466 | 10 000 | 8 000 | |
| 414 | Joint Audit Committee | 32 167 | 50 000 | 52 000 | |
| 415 | Police Chiefs Task Force | — | 175 000 | 100 000 | |
| | Total Chapter 41 | 1 968 858 | 3 170 000 | 3 275 000 | |
| | TOTAL TITLE 4 | 2 723 805 | 4 025 000 | 4 190 000 | |
| 6 | ICT (Including TECS) | | | | |
| 62 | ICT | | | | |
| 620 | Information Technology | 2 340 622 | 2 900 000 | 2 900 000 | Former Article 312. |
| 621 | Communication Technology | 5 070 383 | 4 810 000 | 7 735 000 | Former Article 313. This amount includes EUR 2 375 000 for the tender of the new VPN. See Article 100 and Annex C. |
| 622 | Consultancy | 1 892 313 | 3 130 000 | 1 970 000 | Former Article 602. |
| 623 | Analysis, Liaison, Index and Security Systems | 1 705 338 | 3 050 000 | 3 005 000 | Former Article 610. |
| 624 | Information System | 448 503 | 120 000 | 100 000 | Former Article 611. |
| | Total Chapter 62 | 11 457 159 | 14 010 000 | 15 710 000 | |
| | TOTAL TITLE 6 | 11 457 159 | 14 010 000 | 15 710 000 | |
| | TOTAL REVENUE, PART A | 59 976 888 | 63 550 000 | 67 894 000 | |
| | TOTAL EXPENDITURE, PART A | 51 347 377 | 63 550 000 | 67 894 000 | |
| | BALANCE | 8 629 511 | — | — | |

Title

Chapter

Article

Description

Outturn 2005

(EUR)

Budget 2006 (2)

2

(EUR)

Budget 2007

(EUR)

Commentary

1

REVENUE

REVENUE

10

Contributions

100

Member States' contributions

48 666 232

51 957 486

55 296 814

Of the amount for 2007, EUR 3,03 million is foreseen for the costs of the back-payment of salaries and for the possible tender of the VPN and the related running of two networks in parallel. Not withstanding Article 38(1) of the Financial Regulation, these amounts shall only be called up once the Management Board unanimously decides so.

101

Balance from the financial year t-2

8 444 418

8 247 514

9 472 186

Total Chapter 10

Total Chapter 10

57 110 650

60 205 000

64 769 000

11

Other revenue

110

Interest

956 100

1 200 000

1 000 000

111

Proceeds of taxation of Europol staff

1 828 628

1 945 000

2 025 000

112

Miscellaneous

81 509

200 000

100 000

Total Chapter 11

Total Chapter 11

2 866 238

3 345 000

3 125 000

12

Funding from third parties

120

Contribution from ECB for counterfeiting investigations

—

p.m.

—

121

Project funding from the European Commission and other involved parties

—

p.m.

p.m.

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 321). This Article may also include contributions from participants. Europol's own contribution to any projects will be financed out of other Articles.

122

Other Funding from third parties

—

—

p.m.

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 322). This Article may also include contributions from participants. Europol's own contribution to any projects will be financed out of other Articles.

Total Chapter 12

Total Chapter 12

—

p.m.

p.m.

TOTAL TITLE 1

TOTAL TITLE 1

59 976 888

59 976 888

63 550 000

63 550 000

67 894 000

67 894 000

2

PERSONNEL

PERSONNEL

20

Salary related costs

See Annex A. Under this Chapter also fall temporary staff recruited from agencies or consultancy firms in case this staff fills up a vacancy and trainees.

200

Europol staff

31 276 129

35 650 000

39 406 000

201

Local staff

497 946

620 000

550 000

202

Salary Adjustments

—

1 200 000

640 000

This amount shall only be used for financing of the back-payment.

See Article 100 and Annex C.

Total Chapter 20

Total Chapter 20

31 774 075

37 470 000

40 596 000

21

Other personnel related costs

210

Recruitment

146 708

350 000

314 000

211

Training Europol staff

270 913

550 000

525 000

As a result of the changed budget structure in 2006, for 2005, this Article also includes an amount of EUR 16 807 which was implemented for training purposes under the former Article 603 (Other Project Team Costs).

Total Chapter 21

Total Chapter 21

417 621

900 000

839 000

TOTAL TITLE 2

TOTAL TITLE 2

32 191 696

32 191 696

38 370 000

38 370 000

41 435 000

41 435 000

3

OTHER EXPENDITURE

OTHER EXPENDITURE

30

Activity related costs

300

Meetings

599 674

960 000

870 000

As a result of the changed budget structure in 2006, for 2005 this Article also includes an amount of EUR 17 197 which was implemented under the former Article 601 (Project Team meeting costs).

301

Translations

630 687

645 000

749 000

302

Printing

132 518

355 000

260 000

303

Travel

816 687

1 330 000

1 170 000

As a result of the changed budget structure in 2006, for 2005 this Article also includes an amount of EUR 1 791 which was implemented under the former Article 603 (Other Project Team Costs).

304

Studies, consultancy (other than ICT)

424 502

150 000

110 000

305

Expertise Training

19 481

65 000

85 000

This Article was previously referred to as ‘Training’. The description has been changed in order to avoid misunderstandings between this Article and Article 211.

306

Technical Equipment

18 072

40 000

10 000

307

Operational Subsidies

—

150 000

150 000

Total Chapter 30

Total Chapter 30

2 641 621

3 695 000

3 404 000

31

General Support

310

Building costs

726 780

1 020 000

1 100 000

311

Vehicles

162 284

175 000

225 000

314

Documentation & open sources

448 255

425 000

400 000

315

Subsidies

476 353

720 000

550 000

316

Other acquisitions

150 612

200 000

210 000

317

Other running costs

368 812

410 000

450 000

As a result of the changed budget structure in 2006, for 2005 this Article also includes an amount of EUR 3 410 which was implemented for other expenditure under the former Article 603 (Other Project Team Costs).

318

New Building

—

500 000

220 000

Total Chapter 31

Total Chapter 31

2 333 096

3 450 000

3 155 000

32

Expenditure financed by third parties

320

Expenditure on behalf of ECB for counterfeiting investigations

—

p.m.

—

321

Project expenditure funded by the European Commission and other involved parties

—

p.m.

p.m.

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 121). Europol's own contribution to any projects will be financed out of other Articles.

This Article is intended for expenditure in relation to projects funded from EU programmes.

322

Expenditure funded by other third parties

—

p.m.

p.m.

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 122). Europol's own contribution to any projects will be financed out of other Articles.

Total Chapter 32

Total Chapter 32

—

p.m.

p.m.

TOTAL TITLE 3

TOTAL TITLE 3

4 974 717

4 974 717

7 145 000

7 145 000

6 559 000

6 559 000

4

BODIES AND ORGANS

BODIES AND ORGANS

40

Salary related costs

See Annex A. Under this Chapter also fall temporary staff recruited from agencies or consultancy firms in case this staff fills up a vacancy and trainees.

400

Europol staff

754 947

825 000

900 000

401

Local staff

—

p.m.

p.m.

402

Salary Adjustment

—

30 000

15 000

This amount shall only be used for financing of the back-payment.

See Article 100 and Annex C.

Total Chapter 40

Total Chapter 40

754 947

855 000

915 000

41

Other running costs

410

Management Board

1 533 232

1 800 000

2 145 000

411

Joint Supervisory Body

401 993

1 135 000

970 000

The amount for 2005 includes EUR 85 000 for ‘Appeals Costs’ which were in the previous budget structure included under ‘Joint Supervisory Body’.

412

Appeals Costs

—

p.m.

p.m.

A fund has been setup for Appeals Costs from the 2004 and 2005 budget. The amount in the fund (currently EUR 170 000) is reviewed annually.

413

Financial Controller

1 466

10 000

8 000

414

Joint Audit Committee

32 167

50 000

52 000

415

Police Chiefs Task Force

—

175 000

100 000

Total Chapter 41

Total Chapter 41

1 968 858

3 170 000

3 275 000

TOTAL TITLE 4

TOTAL TITLE 4

2 723 805

2 723 805

4 025 000

4 025 000

4 190 000

4 190 000

6

ICT (Including TECS)

ICT (Including TECS)

62

ICT

620

Information Technology

2 340 622

2 900 000

2 900 000

Former Article 312.

621

Communication Technology

5 070 383

4 810 000

7 735 000

Former Article 313. This amount includes EUR 2 375 000 for the tender of the new VPN. See Article 100 and Annex C.

622

Consultancy

1 892 313

3 130 000

1 970 000

Former Article 602.

623

Analysis, Liaison, Index and Security Systems

1 705 338

3 050 000

3 005 000

Former Article 610.

624

Information System

448 503

120 000

100 000

Former Article 611.

Total Chapter 62

Total Chapter 62

11 457 159

14 010 000

15 710 000

TOTAL TITLE 6

TOTAL TITLE 6

11 457 159

11 457 159

14 010 000

14 010 000

15 710 000

15 710 000

TOTAL REVENUE, PART A

TOTAL REVENUE, PART A

59 976 888

59 976 888

63 550 000

63 550 000

67 894 000

67 894 000

TOTAL EXPENDITURE, PART A

TOTAL EXPENDITURE, PART A

51 347 377

51 347 377

63 550 000

63 550 000

67 894 000

67 894 000

BALANCE

BALANCE

8 629 511

8 629 511

—

—

—

—

Host State

| Title
  Chapter
  Article | Description | Outturn 2005
  (EUR) | Budget 2006
  (EUR) | Budget 2007
  (EUR) | Commentary |
| --- | --- | --- | --- | --- | --- |
| 7 | REVENUE, HOST STATE | | | | |
| 70 | Contributions | | | | |
| 700 | Host State contribution, security | 1 801 849 | 2 139 109 | 2 242 742 | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Chapter 80). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice. |
| 701 | Host State contribution, buildings | — | p.m. | p.m. | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 810). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice. |
| 702 | Balance from the financial year t-2 | 512 351 | 247 891 | 217 258 | |
| | Total Chapter 70 | 2 314 200 | 2 387 000 | 2 460 000 | |
| 71 | Other revenue | | | | |
| 711 | Miscellaneous | p.m. | p.m. | p.m. | |
| | Total Chapter 71 | p.m. | p.m. | p.m. | |
| | TOTAL TITLE 7 | 2 314 200 | 2 387 000 | 2 460 000 | |
| 8 | EXPENDITURE, HOST STATE | | | | |
| 80 | Security | | | | |
| 800 | Security Costs | 2 128 803 | 2 387 000 | 2 460 000 | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 700). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice. |
| | Total Chapter 80 | 2 128 803 | 2 387 000 | 2 460 000 | |
| 81 | Building costs | | | | |
| 810 | Building costs, Host State | — | p.m. | p.m. | Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 701). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice. |
| | Total Chapter 81 | — | p.m. | p.m. | |
| | TOTAL TITLE 8 | 2 128 803 | 2 387 000 | 2 460 000 | |
| | TOTAL REVENUE, PART C | 2 314 2005 | 2 387 000 | 2 460 000 | |
| | TOTAL EXPENDITURE, PART C | 2 128 803 | 2 387 000 | 2 460 000 | |
| | BALANCE, PART C | 185 397 | — | — | |
| Note: Due to rounding off the 2005 totals might differ from the sum of the individual amounts. |

Title

Chapter

Article

Description

Outturn 2005

(EUR)

Budget 2006

(EUR)

Budget 2007

(EUR)

Commentary

7

REVENUE, HOST STATE

REVENUE, HOST STATE

70

Contributions

700

Host State contribution, security

1 801 849

2 139 109

2 242 742

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Chapter 80). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice.

701

Host State contribution, buildings

—

p.m.

p.m.

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 810). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice.

702

Balance from the financial year t-2

512 351

247 891

217 258

Total Chapter 70

Total Chapter 70

2 314 200

2 387 000

2 460 000

71

Other revenue

711

Miscellaneous

p.m.

p.m.

p.m.

Total Chapter 71

Total Chapter 71

p.m.

p.m.

p.m.

TOTAL TITLE 7

TOTAL TITLE 7

2 314 200

2 314 200

2 387 000

2 387 000

2 460 000

2 460 000

8

EXPENDITURE, HOST STATE

EXPENDITURE, HOST STATE

80

Security

800

Security Costs

2 128 803

2 387 000

2 460 000

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 700). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice.

Total Chapter 80

Total Chapter 80

2 128 803

2 387 000

2 460 000

81

Building costs

810

Building costs, Host State

—

p.m.

p.m.

Notwithstanding Article 35 of the Europol Convention and Article 16 of the Financial Regulation, the Management Board may, acting unanimously and on the basis of a proposal from the Director, amend the amount of appropriations provided the total revenue covers the total expenditure (see Article 701). The proposal from the Director shall be in accordance with an agreement between Europol and the Dutch Ministry of Justice.

Total Chapter 81

Total Chapter 81

—

p.m.

p.m.

TOTAL TITLE 8

TOTAL TITLE 8

2 128 803

2 128 803

2 387 000

2 387 000

2 460 000

2 460 000

TOTAL REVENUE, PART C

TOTAL REVENUE, PART C

2 314 2005

2 314 2005

2 387 000

2 387 000

2 460 000

2 460 000

TOTAL EXPENDITURE, PART C

TOTAL EXPENDITURE, PART C

2 128 803

2 128 803

2 387 000

2 387 000

2 460 000

2 460 000

BALANCE, PART C

BALANCE, PART C

185 397

185 397

—

—

—

—

Note: Due to rounding off the 2005 totals might differ from the sum of the individual amounts.

Note:

---

(1)  Adopted by the Council on 12 June 2006.

1

(2)  For 2006, the transfer of appropriations (File no 2220-103) and the Draft Amending Budget for the Host State (File no 2210-197), which have been approved by the Management Board at their meeting in November 2005 have been taken into consideration in the figures.

2

---

ANNEX A

Establishment plan 2007

Title 2, Europol

| Scale | Budget 2006 | New Posts | Budget 2007 |
| --- | --- | --- | --- |
| 1 | 1 | — | 1 |
| 2 | 3 | — | 3 |
| 3 | 3 | — | 3 |
| 4 | 17 | 1 | 18 |
| 5 | 60 | 3 | 63 |
| 6 | 70 | 4 | 74 |
| 7 | 100 | 5 | 105 |
| 8 | 79 | 2 | 81 |
| 9 | 43 | 1 | 44 |
| 10 | — | — | — |
| 11 (1) | 1 | — | 1 |
| 12 (1) | 5 | — | 5 |
| 13 (1) | — | — | — |
| Total | 382 | 16 | 398 |

Scale

Budget 2006

New Posts

Budget 2007

1

1

—

1

2

3

—

3

3

3

—

3

4

17

1

18

5

60

3

63

6

70

4

74

7

100

5

105

8

79

2

81

9

43

1

44

10

—

—

—

11 (1)

1

—

1

12 (1)

5

—

5

13 (1)

—

—

—

Total

382

16

398

Title 4, Bodies and organs

| Scale | Budget 2006 | New Posts | Budget 2007 |
| --- | --- | --- | --- |
| 1 | — | — | — |
| 2 | — | — | — |
| 3 | — | — | — |
| 4 | 2 | — | 2 |
| 5 | 2 | — | 2 |
| 6 | — | — | — |
| 7 | 1 | 1 | 2 |
| 8 | 2 | — | 2 |
| 9 | — | — | — |
| 10 | — | — | — |
| 11 (2) | — | — | — |
| 12 (2) | — | — | — |
| 13 (2) | — | — | — |
| Total | 7 | 1 | 8 |

Scale

Budget 2006

New Posts

Budget 2007

1

—

—

—

2

—

—

—

3

—

—

—

4

2

—

2

5

2

—

2

6

—

—

—

7

1

1

2

8

2

—

2

9

—

—

—

10

—

—

—

11 (2)

—

—

—

12 (2)

—

—

—

13 (2)

—

—

—

Total

7

1

8

Total

| Scale | Budget 2006 | New Posts | Budget 2007 |
| --- | --- | --- | --- |
| Total | 389 | 17 | 406 |

Scale

Budget 2006

New Posts

Budget 2007

Total

389

17

406

---

(1)  The posts in these scales will be local staff in so far as required by the Staff Regulations.

(2)  The posts in these scales will be local staff in so far as required by the Staff Regulations.

---

ANNEX B

Member States' contributions

Budget 2007

| | GNI 2005 | GNI Share 2005 — 25 Member States | Balance 2005 | GNI Share 2005 — 27 Member States | Contributions before 2005 adjustment | Contributions after 2005 adjustment |
| --- | --- | --- | --- | --- | --- | --- |
| Million Euro | Euro | Euro | Euro | Euro | Euro |
| a | b = a/10 584 037 | c = b x 9 472 186 | d = a/10 681 753 | e = d x 64 769 000 | f = e - c |
| Austria | 237 465 | 2,24 % | 212 519 | 2,22 % | 1 439 873 | 1 227 354 |
| Belgium | 294 174 | 2,78 % | 263 271 | 2,75 % | 1 783 726 | 1 520 456 |
| Cyprus | 12 829 | 0,12 % | 11 481 | 0,12 % | 77 788 | 66 307 |
| Czech Republic | 82 831 | 0,78 % | 74 129 | 0,78 % | 502 246 | 428 117 |
| Denmark | 201 500 | 1,90 % | 180 333 | 1,89 % | 1 221 799 | 1 041 467 |
| Estonia | 8 466 | 0,08 % | 7 577 | 0,08 % | 51 336 | 43 759 |
| Finland | 153 201 | 1,45 % | 137 107 | 1,43 % | 928 934 | 791 827 |
| France | 1 674 679 | 15,82 % | 1 498 754 | 15,68 % | 10 154 446 | 8 655 692 |
| Germany | 2 227 939 | 21,05 % | 1 993 895 | 20,86 % | 13 509 148 | 11 515 254 |
| Greece | 175 915 | 1,66 % | 157 435 | 1,65 % | 1 066 664 | 909 229 |
| Hungary | 83 277 | 0,79 % | 74 529 | 0,78 % | 504 953 | 430 424 |
| Ireland | 125 838 | 1,19 % | 112 619 | 1,18 % | 763 021 | 650 402 |
| Italy | 1 387 559 | 13,11 % | 1 241 796 | 12,99 % | 8 413 489 | 7 171 693 |
| Latvia | 10 690 | 0,10 % | 9 567 | 0,10 % | 64 818 | 55 251 |
| Lithuania | 18 654 | 0,18 % | 16 694 | 0,17 % | 113 107 | 96 413 |
| Luxembourg | 23 406 | 0,22 % | 20 947 | 0,22 % | 141 923 | 120 975 |
| Malta | 4 620 | 0,04 % | 4 134 | 0,04 % | 28 012 | 23 878 |
| Netherlands | 470 129 | 4,44 % | 420 742 | 4,40 % | 2 850 633 | 2 429 891 |
| Poland | 193 298 | 1,83 % | 172 992 | 1,81 % | 1 172 065 | 999 073 |
| Portugal | 137 655 | 1,30 % | 123 194 | 1,29 % | 834 674 | 711 479 |
| Slovak Republic | 34 686 | 0,33 % | 31 042 | 0,32 % | 210 318 | 179 276 |
| Slovenia | 27 135 | 0,26 % | 24 285 | 0,25 % | 164 536 | 140 251 |
| Spain | 835 859 | 7,90 % | 748 052 | 7,83 % | 5 068 246 | 4 320 194 |
| Sweden | 286 576 | 2,71 % | 256 472 | 2,68 % | 1 737 661 | 1 481 189 |
| United Kingdom | 1 875 657 | 17,72 % | 1 678 620 | 17,56 % | 11 373 081 | 9 694 461 |
| Subtotal | 10 584 037 | 100,00 % | 9 472 186 | 99,09 % | 64 176 497 | 54 704 311 |
| Bulgaria | 21 291 | 0,00 % | — | 0,20 % | 129 098 | 129 098 |
| Romania | 76 425 | 0,00 % | — | 0,72 % | 463 404 | 463 404 |
| General Total | 10 681 753 | 100,00 % | 9 472 186 | 100,00 % | 64 769 000 | 55 296 814 |
| | | | | | Balance 2005 | 9 472 186 |
| | | | | | Other Revenue | 3 125 000 |
| | | | | | Total Revenue | 67 894 000 |
| Notes: The figures for the 2007 contributions are merely indicative and will in accordance with Article 40(2) of the Financial Regulation be corrected for the difference between the contribution paid for 2005 and the contribution needed to finance the actual expenditures in 2005. These corrections will be made when the 2007 contributions are called up before 1 December 2006.
  The GNI figures used for Bulgaria are those provided by the EC Budget Dept. as published by the DG ECFIN during the ECOFIN Spring 2004 Meeting. Those for Romania are published during the ECOFIN Autumn 2005 Meeting. In case Romania and Bulgaria do not adopt the Europol Convention on the 1st of January 2007 this will be dealt with as described in Annex 2 to File No 2210-162r3 (Annex to explanatory note to the 2005 budget which explains how to deal with contributions from acceding states).
  Due to rounding off the totals might differ from the sum of the individual amounts. |

GNI 2005

GNI Share 2005 — 25 Member States

Balance 2005

GNI Share 2005 — 27 Member States

Contributions before 2005 adjustment

Contributions after 2005 adjustment

Million Euro

Euro

Euro

Euro

Euro

Euro

a

b = a/10 584 037

c = b x 9 472 186

d = a/10 681 753

e = d x 64 769 000

f = e - c

Austria

237 465

2,24 %

212 519

2,22 %

1 439 873

1 227 354

Belgium

294 174

2,78 %

263 271

2,75 %

1 783 726

1 520 456

Cyprus

12 829

0,12 %

11 481

0,12 %

77 788

66 307

Czech Republic

82 831

0,78 %

74 129

0,78 %

502 246

428 117

Denmark

201 500

1,90 %

180 333

1,89 %

1 221 799

1 041 467

Estonia

8 466

0,08 %

7 577

0,08 %

51 336

43 759

Finland

153 201

1,45 %

137 107

1,43 %

928 934

791 827

France

1 674 679

15,82 %

1 498 754

15,68 %

10 154 446

8 655 692

Germany

2 227 939

21,05 %

1 993 895

20,86 %

13 509 148

11 515 254

Greece

175 915

1,66 %

157 435

1,65 %

1 066 664

909 229

Hungary

83 277

0,79 %

74 529

0,78 %

504 953

430 424

Ireland

125 838

1,19 %

112 619

1,18 %

763 021

650 402

Italy

1 387 559

13,11 %

1 241 796

12,99 %

8 413 489

7 171 693

Latvia

10 690

0,10 %

9 567

0,10 %

64 818

55 251

Lithuania

18 654

0,18 %

16 694

0,17 %

113 107

96 413

Luxembourg

23 406

0,22 %

20 947

0,22 %

141 923

120 975

Malta

4 620

0,04 %

4 134

0,04 %

28 012

23 878

Netherlands

470 129

4,44 %

420 742

4,40 %

2 850 633

2 429 891

Poland

193 298

1,83 %

172 992

1,81 %

1 172 065

999 073

Portugal

137 655

1,30 %

123 194

1,29 %

834 674

711 479

Slovak Republic

34 686

0,33 %

31 042

0,32 %

210 318

179 276

Slovenia

27 135

0,26 %

24 285

0,25 %

164 536

140 251

Spain

835 859

7,90 %

748 052

7,83 %

5 068 246

4 320 194

Sweden

286 576

2,71 %

256 472

2,68 %

1 737 661

1 481 189

United Kingdom

1 875 657

17,72 %

1 678 620

17,56 %

11 373 081

9 694 461

Subtotal

10 584 037

100,00 %

9 472 186

99,09 %

64 176 497

54 704 311

Bulgaria

21 291

0,00 %

—

0,20 %

129 098

129 098

Romania

76 425

0,00 %

—

0,72 %

463 404

463 404

General Total

10 681 753

100,00 %

9 472 186

100,00 %

64 769 000

55 296 814

Balance 2005

9 472 186

Other Revenue

3 125 000

Total Revenue

67 894 000

Notes: The figures for the 2007 contributions are merely indicative and will in accordance with Article 40(2) of the Financial Regulation be corrected for the difference between the contribution paid for 2005 and the contribution needed to finance the actual expenditures in 2005. These corrections will be made when the 2007 contributions are called up before 1 December 2006.

The GNI figures used for Bulgaria are those provided by the EC Budget Dept. as published by the DG ECFIN during the ECOFIN Spring 2004 Meeting. Those for Romania are published during the ECOFIN Autumn 2005 Meeting. In case Romania and Bulgaria do not adopt the Europol Convention on the 1st of January 2007 this will be dealt with as described in Annex 2 to File No 2210-162r3 (Annex to explanatory note to the 2005 budget which explains how to deal with contributions from acceding states).

Due to rounding off the totals might differ from the sum of the individual amounts.

---

ANNEX C

Details regarding amounts subject to unanimous Management Board approval to call up

| | Article 202 | Article 621 | Article 402 | Total |
| --- | --- | --- | --- | --- |
| Salary back-payment | 640 000 | — | 15 000 | 655 000 |
| VPN costs | — | 2 375 000 | — | 2 375 000 |
| Total | 640 000 | 2 375 000 | 15 000 | 3 030 000 |

Article 202

Article 621

Article 402

Total

Salary back-payment

640 000

—

15 000

655 000

VPN costs

—

2 375 000

—

2 375 000

Total

640 000

2 375 000

15 000

3 030 000

---