# L_2004377EN.01002501.xml

| 23.12.2004 | EN | Official Journal of the European Union | L 377/25 |
| --- | --- | --- | --- |

23.12.2004

EN

Official Journal of the European Union

L 377/25

---

Statement of revenue and expenditure of the European Centre for the Development of Vocational Training (Cedefop) for the financial year 2004

(2004/874/EC)

Pursuant to Article 7 of the Cedefop Decision of 31 March 2003 on the financial rules applicable to the European Centre for the Development of Vocational Training in conformity with the framework Financial Regulation for the bodies referred to in Article 185 of Council Regulation (EC, Euratom) No 1605/2002 of 25 June 2002 on the Financial Regulation applicable to the general budget of the European Communities, the statement of revenue and expenditure and the establishment plan shall be published in the Official Journal of the European Union.

The remarks to the budget headings are available at:

http://www.cedefop.eu.int/current_act.asp

REVENUE

TITLE 1

EUROPEAN COMMUNITY SUBSIDY

CHAPTER 1 0 —    EUROPEAN COMMUNITY SUBSIDY

1 0 0    European Community subsidy

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| 14 800 000 | 14 500 000 | 13 750 000 |

Financial year 2004

Financial year 2003

Financial year 2002

14 800 000

14 500 000

13 750 000

TITLE 2

MISCELLANEOUS REVENUE

CHAPTER 2 0 —    PROCEEDS OF THE SALE OF MOVABLE AND IMMOVABLE PROPERTY

2 0 0    Proceeds of the sale of movable and immovable property

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| p.m. | p.m. | p.m. |

Financial year 2004

Financial year 2003

Financial year 2002

p.m.

p.m.

p.m.

CHAPTER 2 1 —    PROCEEDS FROM LETTING AND HIRING

2 1 0    Proceeds from letting and hiring

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| 21 000 | 20 000 | p.m. |

Financial year 2004

Financial year 2003

Financial year 2002

21 000

20 000

p.m.

CHAPTER 2 2 —    REVENUE FROM AND ALLOWANCES FOR SERVICES RENDERED AGAINST PAYMENT

2 2 0    Revenue from and allowances for services rendered against payment

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| 31 000 | 30 000 | 3 091,54 |

Financial year 2004

Financial year 2003

Financial year 2002

31 000

30 000

3 091,54

CHAPTER 2 3 —    REIMBURSEMENT OF VARIOUS EXPENSES

2 3 0    Reimbursement of various expenses

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| 20 000 | 20 000 | 8 463,18 |

Financial year 2004

Financial year 2003

Financial year 2002

20 000

20 000

8 463,18

CHAPTER 2 4 —    GIFTS AND LEGACIES

2 4 0    Gifts and legacies

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| p.m. | p.m. | p.m. |

Financial year 2004

Financial year 2003

Financial year 2002

p.m.

p.m.

p.m.

CHAPTER 2 5 —    INCOME FROM INVESTMENTS, BANK INTEREST AND OTHER REVENUES; EXCHANGE RATE GAINS

2 5 0    Income from investments, bank interest and other items

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| — | 130 000 | 49 856,97 |

Financial year 2004

Financial year 2003

Financial year 2002

—

130 000

49 856,97

2 5 1    Exchange rate gains

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| p.m. | p.m. | p.m. |

Financial year 2004

Financial year 2003

Financial year 2002

p.m.

p.m.

p.m.

TITLE 3

PAYMENTS FROM THIRD PARTIES

CHAPTER 3 0 —    PAYMENTS FROM ICELAND

3 0 0    Payments from Iceland

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Financial year 2004

Financial year 2003

Financial year 2002

p.m.

p.m.

—

CHAPTER 3 1 —    PAYMENTS FROM NORWAY

3 1 0    Payments from Norway

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| p.m. | p.m. | 187 407 |

Financial year 2004

Financial year 2003

Financial year 2002

p.m.

p.m.

187 407

CHAPTER 3 2 —    OTHER PAYMENTS FROM THE COMMISSION

3 2 0    PHARE contract 01-0134.00

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| | | |

Financial year 2004

Financial year 2003

Financial year 2002

3 2 1    PHARE contract 2002/047-396

| Financial year 2004 | Financial year 2003 | Financial year 2002 |
| --- | --- | --- |
| | | |

Financial year 2004

Financial year 2003

Financial year 2002

EXPENDITURE

TITLE 1

STAFF

CHAPTER 1 1 —    STAFF IN ACTIVE EMPLOYMENT

1 1 0    Staff holding a post provided for in the establishment plan

1 1 0 0    Basic salaries

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 5 145 000 | 4 707 740 | 4 609 716,7 |

Appropriations 2004

Appropriations 2003

Outturn 2002

5 145 000

4 707 740

4 609 716,7

1 1 0 1    Family allowances

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 550 000 | 471 128 | 498 837,2 |

Appropriations 2004

Appropriations 2003

Outturn 2002

550 000

471 128

498 837,2

1 1 0 2    Expatriation and foreign residence allowances

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 675 000 | 616 820 | 625 348,06 |

Appropriations 2004

Appropriations 2003

Outturn 2002

675 000

616 820

625 348,06

1 1 0 3    Secretarial allowance

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 47 200 | 41 170 | 42 364,58 |

Appropriations 2004

Appropriations 2003

Outturn 2002

47 200

41 170

42 364,58

1 1 1    Auxiliary and local staff

1 1 1 0    Auxiliary staff

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 300 000 | 238 695 | 368 999,84 |

Appropriations 2004

Appropriations 2003

Outturn 2002

300 000

238 695

368 999,84

1 1 1 2    Local staff and contract staff

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 500 000 | 506 360 | 407 038,85 |

Appropriations 2004

Appropriations 2003

Outturn 2002

500 000

506 360

407 038,85

1 1 1 3    Trainees

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 36 000 | 20 790 | 26 390,22 |

Appropriations 2004

Appropriations 2003

Outturn 2002

36 000

20 790

26 390,22

1 1 1 4    Special advisers

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | 27 961,15 |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

27 961,15

1 1 3    Employer's social security contributions

1 1 3 0    Insurance against sickness

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 180 000 | 165 250 | 159 385,45 |

Appropriations 2004

Appropriations 2003

Outturn 2002

180 000

165 250

159 385,45

1 1 3 1    Insurance against occupational disease and accidents

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 46 000 | 42 235 | 40 463,33 |

Appropriations 2004

Appropriations 2003

Outturn 2002

46 000

42 235

40 463,33

1 1 3 2    Insurance against unemployment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 25 000 | 23 205 | 21 416,31 |

Appropriations 2004

Appropriations 2003

Outturn 2002

25 000

23 205

21 416,31

1 1 3 3    Constitution or maintenance of pension rights

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | p.m. |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

p.m.

1 1 4    Miscellaneous allowances and grants

1 1 4 0    Childbirth allowances and death grants

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 1 000 | 200 | 991,55 |

Appropriations 2004

Appropriations 2003

Outturn 2002

1 000

200

991,55

1 1 4 1    Travel expenses for annual leave

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 175 000 | 182 900 | 200 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

175 000

182 900

200 000

1 1 4 5    Special allowance for accounting officers and administrators of advance funds

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

1 1 5    Overtime

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 2 000 | 680 | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

2 000

680

—

1 1 7    Supplementary services

1 1 7 0    Freelance interpreters and conference officers

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

1 1 7 5    Support services for the Translation service

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 21 000 | 46 555 | 20 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

21 000

46 555

20 000

1 1 7 6    Other services and work sent out for translation and typing

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 250 000 | 311 000 | 245 680 |

Appropriations 2004

Appropriations 2003

Outturn 2002

250 000

311 000

245 680

1 1 8    Allowances and expenses on entering and leaving the service and on transfer

1 1 8 0    Miscellaneous expenditure on recruitment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 65 000 | 79 775 | 22 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

65 000

79 775

22 000

1 1 8 1    Travel expenses (including members of the family)

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 2 500 | 3 190 | 2 853,32 |

Appropriations 2004

Appropriations 2003

Outturn 2002

2 500

3 190

2 853,32

1 1 8 2    Installation, resettlement and transfer allowances

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 30 000 | 22 620 | 18 831,24 |

Appropriations 2004

Appropriations 2003

Outturn 2002

30 000

22 620

18 831,24

1 1 8 3    Removal expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 47 000 | 14 055 | 32 543,8 |

Appropriations 2004

Appropriations 2003

Outturn 2002

47 000

14 055

32 543,8

1 1 8 4    Temporary daily subsistence allowances

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 7 200 | 7 300 | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

7 200

7 300

—

1 1 9    Salary weightings

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| – 285 000 | – 319 358 | – 351 333,98 |

Appropriations 2004

Appropriations 2003

Outturn 2002

– 285 000

– 319 358

– 351 333,98

CHAPTER 1 3 —    MISSIONS AND DUTY TRAVEL

1 3 0    Mission expenses, duty travel expenses and other ancillary expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 296 000 | 280 000 | 240 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

296 000

280 000

240 000

CHAPTER 1 4 —    SOCIOMEDICAL INFRASTRUCTURE

1 4 0    Special assistance grants

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | p.m. |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

p.m.

1 4 2    Restaurants and canteens

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 22 000 | 21 000 | 27 316,49 |

Appropriations 2004

Appropriations 2003

Outturn 2002

22 000

21 000

27 316,49

1 4 3    Medical service

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 35 000 | 26 000 | 26 880 |

Appropriations 2004

Appropriations 2003

Outturn 2002

35 000

26 000

26 880

1 4 4    Language courses, retraining and further vocational training

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 112 000 | 105 000 | 103 586,48 |

Appropriations 2004

Appropriations 2003

Outturn 2002

112 000

105 000

103 586,48

1 4 9    Other expenditure

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 34 000 | 34 300 | 31 500 |

Appropriations 2004

Appropriations 2003

Outturn 2002

34 000

34 300

31 500

CHAPTER 1 5 —    EXCHANGES OF OFFICIALS AND EXPERTS

1 5 2    Staff exchanges between the Centre and public sectors

1 5 2 0    National and international officials and private sector staff temporarily seconded to the Centre

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 400 000 | 370 000 | 409 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

400 000

370 000

409 000

1 5 2 1    Institution officials temporarily assigned to national civil services, to international organisations or to public or private institutions or undertakings

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

CHAPTER 1 7 —    ENTERTAINMENT AND REPRESENTATION EXPENSES

1 7 0    Entertainment and representation expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 11 100 | 10 500 | 10 500 |

Appropriations 2004

Appropriations 2003

Outturn 2002

11 100

10 500

10 500

TITLE 2

BUILDINGS, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

CHAPTER 2 0 —    RENTAL OF BUILDINGS AND ASSOCIATED COSTS

2 0 0    Rent

2 0 0 0    Rent

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 30 000 | 28 565 | 17 700 |

Appropriations 2004

Appropriations 2003

Outturn 2002

30 000

28 565

17 700

2 0 0 1    Deposits

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

2 0 1    Insurance

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 12 000 | 8 320 | 6 719,89 |

Appropriations 2004

Appropriations 2003

Outturn 2002

12 000

8 320

6 719,89

2 0 2    Water, gas, electricity and heating

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 85 000 | 85 000 | 75 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

85 000

85 000

75 000

2 0 3    Cleaning and maintenance

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 165 000 | 153 050 | 161 329,21 |

Appropriations 2004

Appropriations 2003

Outturn 2002

165 000

153 050

161 329,21

2 0 4    Fitting-out of premises

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 28 000 | p.m. | 60 828 |

Appropriations 2004

Appropriations 2003

Outturn 2002

28 000

p.m.

60 828

2 0 5    Security and surveillance of the buildings

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 72 000 | 71 915 | 66 200 |

Appropriations 2004

Appropriations 2003

Outturn 2002

72 000

71 915

66 200

2 0 7    Construction of buildings

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

2 0 9    Other expenditure

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 6 000 | 18 200 | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

6 000

18 200

—

CHAPTER 2 1 —    DATA PROCESSING

2 1 0    Equipment, costs for equipment and data-processing operations

2 1 0 0    Data-processing equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 106 000 | 137 542 | 115 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

106 000

137 542

115 000

2 1 0 1    Software development

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 111 000 | 111 060 | 59 847,78 |

Appropriations 2004

Appropriations 2003

Outturn 2002

111 000

111 060

59 847,78

2 1 0 2    Other external services

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 144 000 | 130 115 | 94 991 |

Appropriations 2004

Appropriations 2003

Outturn 2002

144 000

130 115

94 991

CHAPTER 2 2 —    MOVABLE PROPERTY AND ASSOCIATED COSTS

2 2 0    Technical installations and electronic office equipment

2 2 0 0    New purchases of technical equipment and installations

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | 5 477 | 4 695 |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

5 477

4 695

2 2 0 1    Renewal of technical equipment and installations

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 26 000 | 8 985 | 21 117,63 |

Appropriations 2004

Appropriations 2003

Outturn 2002

26 000

8 985

21 117,63

2 2 0 2    Hire of technical equipment and installations

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | 1 257 | 7 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

1 257

7 000

2 2 0 3    Maintenance, use and repair of technical equipment and installations

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 36 000 | 26 438 | 21 831,36 |

Appropriations 2004

Appropriations 2003

Outturn 2002

36 000

26 438

21 831,36

2 2 0 4    Electronic office equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 3 000 | 2 429 | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

3 000

2 429

—

2 2 1    Furniture

2 2 1 0    New purchases of furniture

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | 21 211 | 19 500 |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

21 211

19 500

2 2 1 1    Renewal of furniture

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 12 000 | 8 836 | 11 498,52 |

Appropriations 2004

Appropriations 2003

Outturn 2002

12 000

8 836

11 498,52

2 2 1 2    Hire of furniture

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

2 2 1 3    Maintenance, use and repair of furniture

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

2 2 3    Transport equipment

2 2 3 0    New purchases of transport equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

2 2 3 1    Renewal of transport equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 25 000 | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

25 000

p.m.

—

2 2 3 2    Hire of transport equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

—

2 2 3 3    Maintenance, use and repair of transport equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 10 000 | 9 000 | 8 805 |

Appropriations 2004

Appropriations 2003

Outturn 2002

10 000

9 000

8 805

2 2 5    Documentation and library expenditure

2 2 5 0    Library expenses, purchase of books

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 4 000 | 3 000 | 4 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

4 000

3 000

4 000

2 2 5 1    Special library, documentation and reproduction equipment

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 2 000 | — | 3 998,4 |

Appropriations 2004

Appropriations 2003

Outturn 2002

2 000

—

3 998,4

2 2 5 2    Subcriptions to newspapers and periodicals

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 1 000 | 1 000 | 1 500 |

Appropriations 2004

Appropriations 2003

Outturn 2002

1 000

1 000

1 500

2 2 5 4    Binding and storage of library books

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | — | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

—

—

CHAPTER 2 3 —    CURRENT ADMINISTRATIVE EXPENDITURE

2 3 0    Stationery and office supplies

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 72 000 | 86 800 | 77 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

72 000

86 800

77 000

2 3 2    Financial charges

2 3 2 0    Bank charges

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 13 000 | 4 000 | 5 329,32 |

Appropriations 2004

Appropriations 2003

Outturn 2002

13 000

4 000

5 329,32

2 3 2 1    Exchange-rate losses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | — | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

—

—

2 3 2 9    Other financial charges

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | — | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

—

—

2 3 3    Legal expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 8 000 | — | 8 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

8 000

—

8 000

2 3 4    Damages

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | — | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

—

—

2 3 5    Other administrative expenditure

2 3 5 0    Miscellaneous insurance

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 4 000 | 3 600 | 400 |

Appropriations 2004

Appropriations 2003

Outturn 2002

4 000

3 600

400

2 3 5 1    Uniforms and working clothes

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 2 000 | 1 000 | 1 999,51 |

Appropriations 2004

Appropriations 2003

Outturn 2002

2 000

1 000

1 999,51

2 3 5 3    Departmental removals

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | — | — |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

—

—

2 3 5 4    Petty expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 10 000 | 9 000 | 9 967,99 |

Appropriations 2004

Appropriations 2003

Outturn 2002

10 000

9 000

9 967,99

2 3 9    Publications

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 22 000 | 18 000 | 19 859,97 |

Appropriations 2004

Appropriations 2003

Outturn 2002

22 000

18 000

19 859,97

CHAPTER 2 4 —    POSTAL CHARGES AND TELECOMMUNICATIONS

2 4 0    Postage on correspondence and delivery charges

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 77 000 | 75 000 | 75 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

77 000

75 000

75 000

2 4 1    Telecommunications

2 4 1 0    Telecommunications subscriptions and charges

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 77 000 | 90 600 | 70 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

77 000

90 600

70 000

2 4 1 1    Purchase and installation of telecommunications equipment and material

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 27 000 | 14 400 | 67 729,46 |

Appropriations 2004

Appropriations 2003

Outturn 2002

27 000

14 400

67 729,46

CHAPTER 2 5 —    EXPENDITURE ON FORMAL AND OTHER MEETINGS

2 5 0    Formal and informal meetings

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 18 000 | 16 200 | 15 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

18 000

16 200

15 000

TITLE 3

OPERATING EXPENDITURE

CHAPTER 3 0 —   OPERATING EXPENDITURE

3 0 0    Establishment of operational documentation

3 0 0 0    Documentation

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 445 000 | 405 000 | 360 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

445 000

405 000

360 000

3 0 0 1    Computerisation

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 160 000 | 344 000 | 129 991,35 |

Appropriations 2004

Appropriations 2003

Outturn 2002

160 000

344 000

129 991,35

3 0 1    Dissemination of information

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 824 000 | 828 000 | 859 999,9 |

Appropriations 2004

Appropriations 2003

Outturn 2002

824 000

828 000

859 999,9

3 0 2    Projects on the development and coordination of research work

3 0 2 0    Networks and meeting expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 480 000 | 495 000 | 560 999,6 |

Appropriations 2004

Appropriations 2003

Outturn 2002

480 000

495 000

560 999,6

3 0 2 1    Interpretation expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 200 000 | 115 000 | 110 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

200 000

115 000

110 000

3 0 3    Pilot studies and projects

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 1 180 000 | 1 597 990 | 1 018 250,54 |

Appropriations 2004

Appropriations 2003

Outturn 2002

1 180 000

1 597 990

1 018 250,54

3 0 4    Translation expenses

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 480 000 | 515 900 | 460 395 |

Appropriations 2004

Appropriations 2003

Outturn 2002

480 000

515 900

460 395

3 0 5    Management board meetings

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 100 000 | 155 000 | 145 000 |

Appropriations 2004

Appropriations 2003

Outturn 2002

100 000

155 000

145 000

3 0 6    Study visits — Community programme for those responsible for Vocational Training

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| 1 065 000 | 1 065 000 | 1 034 999,39 |

Appropriations 2004

Appropriations 2003

Outturn 2002

1 065 000

1 065 000

1 034 999,39

CHAPTER 3 1 —    PARTICIPATION OF NON-MEMBER STATES IN THE WORK PROGRAMME

3 1 0    Participation of non-member States in the work programme

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| p.m. | p.m. | p.m. |

Appropriations 2004

Appropriations 2003

Outturn 2002

p.m.

p.m.

p.m.

CHAPTER 3 2 —    SPECIFIC ACTIVITIES

3 2 0    PHARE contract 01-0134.00

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| | | |

Appropriations 2004

Appropriations 2003

Outturn 2002

3 2 1    PHARE contract 2002/047-396

| Appropriations 2004 | Appropriations 2003 | Outturn 2002 |
| --- | --- | --- |
| | | |

Appropriations 2004

Appropriations 2003

Outturn 2002

---