# Official Journal C 328/2022

| | ISSN 1977-091X |
| --- | --- |
| Official Journal
  of the European Union | C 328 |
| | |
| English edition | Information and Notices | Volume 6530 August 2022 |

ISSN 1977-091X

Official Journal

of the European Union

C 328

English edition

Information and Notices

Volume 6530 August 2022

---

| Contents | page |
| --- | --- |
| | IV   Notices |
| | NOTICES FROM EUROPEAN UNION INSTITUTIONS, BODIES, OFFICES AND AGENCIES |
| 2022/C 328/01 | Statement of revenue and expenditure of the European Chemicals Agency for the financial year 2022 – amending budget No 1 | 1 |
| 2022/C 328/02 | Statement of revenue and expenditure of the European Banking Authority (EBA) for the financial year 2022 – amending budget No 1 | 9 |
| 2022/C 328/03 | Statement of revenue and expenditure of the European Union Agency for the Space Programme for the financial year 2022 – amending budget No 2 | 14 |

Contents

page

IV   Notices

NOTICES FROM EUROPEAN UNION INSTITUTIONS, BODIES, OFFICES AND AGENCIES

2022/C 328/01

Statement of revenue and expenditure of the European Chemicals Agency for the financial year 2022 – amending budget No 1

1

2022/C 328/02

Statement of revenue and expenditure of the European Banking Authority (EBA) for the financial year 2022 – amending budget No 1

9

2022/C 328/03

Statement of revenue and expenditure of the European Union Agency for the Space Programme for the financial year 2022 – amending budget No 2

14

---

| EN | |
| --- | --- |

EN

---

IV Notices

NOTICES FROM EUROPEAN UNION INSTITUTIONS, BODIES, OFFICES AND AGENCIES

| 30.8.2022 | EN | Official Journal of the European Union | C 328/1 |
| --- | --- | --- | --- |

30.8.2022

EN

Official Journal of the European Union

C 328/1

---

Statement of revenue and expenditure of the European Chemicals Agency for the financial year 2022 – amending budget No 1

(2022/C 328/01)

REVENUE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 1 | New amount |
| --- | --- | --- | --- | --- |
| 1 | REVENUE FROM FEES AND CHARGES |
| 1 0 | REVENUE FROM FEES AND CHARGES — REACH | 26 780 033 | | 26 780 033 |
| 1 1 | REVENUE FROM FEES AND CHARGES — BIOCIDES | 3 243 900 | 1 058 680 | 4 302 580 |
| | Title 1 — Total | 30 023 933 | 1 058 680 | 31 082 613 |
| 2 | EUROPEAN UNION CONTRIBUTIONS |
| 2 0 | EUROPEAN UNION CONTRIBUTIONS | 79 549 055 | –1 000 000 | 78 549 055 |
| | Title 2 — Total | 79 549 055 | –1 000 000 | 78 549 055 |
| 3 | PARTICIPATION BY THIRD COUNTRIES IN THE AGENCY’S ACTIVITIES |
| 3 0 | PARTICIPATION BY THIRD COUNTRIES IN THE AGENCY’S ACTIVITIES | 2 303 146 | –58 680 | 2 244 466 |
| | Title 3 — Total | 2 303 146 | –58 680 | 2 244 466 |
| 4 | OTHER CONTRIBUTIONS |
| 4 0 | OTHERS CONTRIBUTIONS | p.m. | | p.m. |
| | Title 4 — Total | p.m. | | p.m. |
| 5 | ADMINISTRATIVE OPERATIONS |
| 5 0 | ADMINISTRATIVE OPERATIONS | p.m. | | p.m. |
| | Title 5 — Total | p.m. | | p.m. |
| 6 | CONTRIBUTIONS UNDER SPECIFIC AGREEMENTS |
| 6 0 | CONTRIBUTIONS UNDER SPECIFIC AGREEMENTS | 784 712 | 1 627 380 | 2 412 092 |
| | Title 6 — Total | 784 712 | 1 627 380 | 2 412 092 |
| 9 | ADMINISTRATIVE OPERATIONS |
| 9 0 | ADMINISTRATIVE OPERATIONS | p.m. | | p.m. |
| | Title 9 — Total | p.m. | | p.m. |
| | GRAND TOTAL | 112 660 846 | 1 627 380 | 114 288 226 |

Title

Chapter

Heading

Budget 2022

Amending budget No 1

New amount

1

REVENUE FROM FEES AND CHARGES

1 0

REVENUE FROM FEES AND CHARGES — REACH

26 780 033

26 780 033

1 1

REVENUE FROM FEES AND CHARGES — BIOCIDES

3 243 900

1 058 680

4 302 580

Title 1 — Total

30 023 933

1 058 680

31 082 613

2

EUROPEAN UNION CONTRIBUTIONS

2 0

EUROPEAN UNION CONTRIBUTIONS

79 549 055

–1 000 000

78 549 055

Title 2 — Total

79 549 055

–1 000 000

78 549 055

3

PARTICIPATION BY THIRD COUNTRIES IN THE AGENCY’S ACTIVITIES

3 0

PARTICIPATION BY THIRD COUNTRIES IN THE AGENCY’S ACTIVITIES

2 303 146

–58 680

2 244 466

Title 3 — Total

2 303 146

–58 680

2 244 466

4

OTHER CONTRIBUTIONS

4 0

OTHERS CONTRIBUTIONS

p.m.

p.m.

Title 4 — Total

p.m.

p.m.

5

ADMINISTRATIVE OPERATIONS

5 0

ADMINISTRATIVE OPERATIONS

p.m.

p.m.

Title 5 — Total

p.m.

p.m.

6

CONTRIBUTIONS UNDER SPECIFIC AGREEMENTS

6 0

CONTRIBUTIONS UNDER SPECIFIC AGREEMENTS

784 712

1 627 380

2 412 092

Title 6 — Total

784 712

1 627 380

2 412 092

9

ADMINISTRATIVE OPERATIONS

9 0

ADMINISTRATIVE OPERATIONS

p.m.

p.m.

Title 9 — Total

p.m.

p.m.

GRAND TOTAL

112 660 846

1 627 380

114 288 226

EXPENDITURE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 1 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 1 | STAFF |
| 1 1 | STAFF IN ACTIVE EMPLOYMENT | 72 221 382 | 72 221 382 | | | 72 221 382 | 72 221 382 |
| 1 2 | MISCELLANEOUS EXPENDITURE ON STAFF RECRUITMENT AND TRANSFER | 700 000 | 700 000 | | | 700 000 | 700 000 |
| 1 3 | MISSIONS AND DUTY TRAVELS | 19 008 | 19 008 | | | 19 008 | 19 008 |
| 1 4 | SOCIO-MEDICAL INFRASTRUCTURE AND SOCIAL WELFARE | 1 832 450 | 1 832 450 | –16 000 | –16 000 | 1 816 450 | 1 816 450 |
| 1 5 | TRAINING | 677 000 | 677 000 | | | 677 000 | 677 000 |
| 1 6 | EXTERNAL SERVICES | 1 527 500 | 1 527 500 | 16 000 | 16 000 | 1 543 500 | 1 543 500 |
| 1 7 | ENTERTAINMENT AND PERPESENTATION EXPENSES | p.m. | p.m. | | | p.m. | p.m. |
| | Title 1 — Total | 76 977 340 | 76 977 340 | 0 | 0 | 76 977 340 | 76 977 340 |
| 2 | BUILDING, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE |
| 2 0 | RENTAL OF BUILDINGS AND ASSOCIATED COSTS | 6 946 831 | 6 946 831 | | | 6 946 831 | 6 946 831 |
| 2 1 | INFORMATION AND COMMUNICATION TECHNOLOGY | 7 367 328 | 7 367 328 | | | 7 367 328 | 7 367 328 |
| 2 2 | MOVABLE PROPERTY AND ASSOCIATED COSTS | 265 857 | 265 857 | | | 265 857 | 265 857 |
| 2 3 | CURRENT ADMINISTRATIVE EXPENDITURE | 370 097 | 370 097 | –8 000 | –8 000 | 362 097 | 362 097 |
| 2 5 | MEETING, ENTERTAINMENT AND REPRESENTATION EXPENSES | 3 200 | 3 200 | 8 000 | 8 000 | 11 200 | 11 200 |
| | Title 2 — Total | 14 953 313 | 14 953 313 | 0 | 0 | 14 953 313 | 14 953 313 |
| 3 | OPERATIONAL EXPENDITURE — REACH |
| 3 0 | REACH | 14 805 468 | 14 805 468 | 0 | 0 | 14 805 468 | 14 805 468 |
| 3 1 | MULTIANNUAL ACTIVITIES | 720 000 | 506 593 | 0 | 0 | 720 000 | 506 593 |
| 3 8 | INTERNATIONAL ACTIVITIES | 400 000 | 509 850 | 0 | 0 | 400 000 | 509 850 |
| | Title 3 — Total | 15 925 468 | 15 821 911 | 0 | 0 | 15 925 468 | 15 821 911 |
| 4 | OPERATIONAL EXPENDITURE — BIOCIDES |
| 4 0 | OPERATIONAL EXPENDITURE — BIOCIDES | 2 009 792 | 2 009 792 | 0 | 0 | 2 009 792 | 2 009 792 |
| 4 8 | INTERNATIONAL ACTIVITIES | p.m. | p.m. | 0 | 0 | p.m. | p.m. |
| 4 9 | EARMARKED OPERATIONS | p.m. | p.m. | 0 | 0 | p.m. | p.m. |
| | Title 4 — Total | 2 009 792 | 2 009 792 | 0 | 0 | 2 009 792 | 2 009 792 |
| 5 | OPERATIONAL EXPENDITURE — PIC AND POPS |
| 5 0 | OPERATIONAL EXPENDITURE — PIC AND POPS | 2 113 778 | 2 113 778 | 0 | 0 | 2 113 778 | 2 113 778 |
| | Title 5 — Total | 2 113 778 | 2 113 778 | 0 | 0 | 2 113 778 | 2 113 778 |
| 6 | OPERATIONAL EXPENDITURE - OTHER TASKS |
| 6 0 | OPERATIONAL EXPENDITURE - OTHER TASKS | 784 712 | 784 712 | 1 627 380 | 1 627 380 | 2 412 092 | 2 412 092 |
| | Title 6 — Total | 784 712 | 784 712 | 1 627 380 | 1 627 380 | 2 412 092 | 2 412 092 |
| 9 | OTHER EXPENDITURE — RESERVE |
| 9 1 | OTHER EXPENDITURE — RESERVE - BIOCIDES | p.m. | p.m. | 0 | 0 | p.m. | p.m. |
| | Title 9 — Total | p.m. | p.m. | 0 | 0 | p.m. | p.m. |
| | GRAND TOTAL | 112 764 403 | 112 660 846 | 1 627 380 | 1 627 380 | 114 391 783 | 114 288 226 |

Title

Chapter

Heading

Budget 2022

Amending budget No 1

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

1

STAFF

1 1

STAFF IN ACTIVE EMPLOYMENT

72 221 382

72 221 382

72 221 382

72 221 382

1 2

MISCELLANEOUS EXPENDITURE ON STAFF RECRUITMENT AND TRANSFER

700 000

700 000

700 000

700 000

1 3

MISSIONS AND DUTY TRAVELS

19 008

19 008

19 008

19 008

1 4

SOCIO-MEDICAL INFRASTRUCTURE AND SOCIAL WELFARE

1 832 450

1 832 450

–16 000

–16 000

1 816 450

1 816 450

1 5

TRAINING

677 000

677 000

677 000

677 000

1 6

EXTERNAL SERVICES

1 527 500

1 527 500

16 000

16 000

1 543 500

1 543 500

1 7

ENTERTAINMENT AND PERPESENTATION EXPENSES

p.m.

p.m.

p.m.

p.m.

Title 1 — Total

76 977 340

76 977 340

0

0

76 977 340

76 977 340

2

BUILDING, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

2 0

RENTAL OF BUILDINGS AND ASSOCIATED COSTS

6 946 831

6 946 831

6 946 831

6 946 831

2 1

INFORMATION AND COMMUNICATION TECHNOLOGY

7 367 328

7 367 328

7 367 328

7 367 328

2 2

MOVABLE PROPERTY AND ASSOCIATED COSTS

265 857

265 857

265 857

265 857

2 3

CURRENT ADMINISTRATIVE EXPENDITURE

370 097

370 097

–8 000

–8 000

362 097

362 097

2 5

MEETING, ENTERTAINMENT AND REPRESENTATION EXPENSES

3 200

3 200

8 000

8 000

11 200

11 200

Title 2 — Total

14 953 313

14 953 313

0

0

14 953 313

14 953 313

3

OPERATIONAL EXPENDITURE — REACH

3 0

REACH

14 805 468

14 805 468

0

0

14 805 468

14 805 468

3 1

MULTIANNUAL ACTIVITIES

720 000

506 593

0

0

720 000

506 593

3 8

INTERNATIONAL ACTIVITIES

400 000

509 850

0

0

400 000

509 850

Title 3 — Total

15 925 468

15 821 911

0

0

15 925 468

15 821 911

4

OPERATIONAL EXPENDITURE — BIOCIDES

4 0

OPERATIONAL EXPENDITURE — BIOCIDES

2 009 792

2 009 792

0

0

2 009 792

2 009 792

4 8

INTERNATIONAL ACTIVITIES

p.m.

p.m.

0

0

p.m.

p.m.

4 9

EARMARKED OPERATIONS

p.m.

p.m.

0

0

p.m.

p.m.

Title 4 — Total

2 009 792

2 009 792

0

0

2 009 792

2 009 792

5

OPERATIONAL EXPENDITURE — PIC AND POPS

5 0

OPERATIONAL EXPENDITURE — PIC AND POPS

2 113 778

2 113 778

0

0

2 113 778

2 113 778

Title 5 — Total

2 113 778

2 113 778

0

0

2 113 778

2 113 778

6

OPERATIONAL EXPENDITURE - OTHER TASKS

6 0

OPERATIONAL EXPENDITURE - OTHER TASKS

784 712

784 712

1 627 380

1 627 380

2 412 092

2 412 092

Title 6 — Total

784 712

784 712

1 627 380

1 627 380

2 412 092

2 412 092

9

OTHER EXPENDITURE — RESERVE

9 1

OTHER EXPENDITURE — RESERVE - BIOCIDES

p.m.

p.m.

0

0

p.m.

p.m.

Title 9 — Total

p.m.

p.m.

0

0

p.m.

p.m.

GRAND TOTAL

112 764 403

112 660 846

1 627 380

1 627 380

114 391 783

114 288 226

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 | — | — | — | — |
| AD 14 | — | 6 | — | 6 |
| AD 13 | — | 14 | — | 16 |
| AD 12 | — | 14 | — | 21 |
| AD 11 | — | 31 | — | 32 |
| AD 10 | — | 46 | — | 46 |
| AD 9 | — | 71 | — | 65 |
| AD 8 | — | 61 | — | 62 |
| AD 7 | — | 63 | — | 62 |
| AD 6 | — | 35 | — | 35 |
| AD 5 | — | 17 | — | 13 |
| Subtotal AD | — | 358 | — | 358 |
| AST 11 | — | — | — | — |
| AST 10 | — | — | — | — |
| AST 9 | — | 5 | — | 4 |
| AST 8 | — | 8 | — | 8 |
| AST 7 | — | 13 | — | 12 |
| AST 6 | — | 19 | — | 20 |
| AST 5 | — | 24 | — | 23 |
| AST 4 | — | 22 | — | 25 |
| AST 3 | — | 13 | — | 13 |
| AST 2 | — | 5 | — | 4 |
| AST 1 | — | — | — | — |
| Subtotal AST | — | 109 | — | 109 |
| AST/SC 6 | — | — | — | — |
| AST/SC 5 | — | — | — | — |
| AST/SC 4 | — | — | — | — |
| AST/SC 3 | — | — | — | — |
| AST/SC 2 | — | — | — | — |
| AST/SC 1 | — | — | — | — |
| Subtotal AST/SC | — | — | — | — |
| Total | — | 467 | — | 467 |
| Grand Total | 467 | 467 |

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

—

—

—

—

AD 14

—

6

—

6

AD 13

—

14

—

16

AD 12

—

14

—

21

AD 11

—

31

—

32

AD 10

—

46

—

46

AD 9

—

71

—

65

AD 8

—

61

—

62

AD 7

—

63

—

62

AD 6

—

35

—

35

AD 5

—

17

—

13

Subtotal AD

—

358

—

358

AST 11

—

—

—

—

AST 10

—

—

—

—

AST 9

—

5

—

4

AST 8

—

8

—

8

AST 7

—

13

—

12

AST 6

—

19

—

20

AST 5

—

24

—

23

AST 4

—

22

—

25

AST 3

—

13

—

13

AST 2

—

5

—

4

AST 1

—

—

—

—

Subtotal AST

—

109

—

109

AST/SC 6

—

—

—

—

AST/SC 5

—

—

—

—

AST/SC 4

—

—

—

—

AST/SC 3

—

—

—

—

AST/SC 2

—

—

—

—

AST/SC 1

—

—

—

—

Subtotal AST/SC

—

—

—

—

Total

—

467

—

467

Grand Total

467

467

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

| Contract staff posts | 2022 | 2021 |
| --- | --- | --- |
| REACH | Biocides | PIC and POPs | Other tasks | REACH | Biocides | PIC and POPs | Other tasks |
| FG IV | 24 | 7 | 11 | 13 | 24 | 7 | 11 | 11 |
| FG III | 52 | 6 | 2 | 2,5 | 52 | 6 | 2 | 1 |
| FG II | 18 | 2 | — | — | 18 | 2 | — | — |
| FG I | — | — | — | — | — | — | — | — |
| Total FG | 94 | 15 | 13 | 15,5 | 94 | 15 | 2 | — |
| Seconded national experts posts | 13 | 2 | 0 | 0 | 13 | 2 | — | — |
| Total | 107 | 17 | 13 | 15,5 | 107 | 17 | 13 | 12 |

Contract staff posts

2022

2021

REACH

Biocides

PIC and POPs

Other tasks

REACH

Biocides

PIC and POPs

Other tasks

FG IV

24

7

11

13

24

7

11

11

FG III

52

6

2

2,5

52

6

2

1

FG II

18

2

—

—

18

2

—

—

FG I

—

—

—

—

—

—

—

—

Total FG

94

15

13

15,5

94

15

2

—

Seconded national experts posts

13

2

0

0

13

2

—

—

Total

107

17

13

15,5

107

17

13

12

---

| 30.8.2022 | EN | Official Journal of the European Union | C 328/9 |
| --- | --- | --- | --- |

30.8.2022

EN

Official Journal of the European Union

C 328/9

---

Statement of revenue and expenditure of the European Banking Authority (EBA) for the financial year 2022 – amending budget No 1

(2022/C 328/02)

REVENUE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 1 | New amount |
| --- | --- | --- | --- | --- |
| 1 | CONTRIBUTION FROM NATIONAL SUPERVISORY AUTHORITIES |
| 1 0 | CONTRIBUTION FROM NATIONAL SUPERVISORY AUTHORITIES | 30 064 253 | 72 748 | 30 137 001 |
| | Title 1 — Total | 30 064 253 | 72 748 | 30 137 001 |
| 2 | EUROPEAN UNION CONTRIBUTION |
| 2 0 | EUROPEAN UNION CONTRIBUTION | 18 685 999 | | 18 685 999 |
| | Title 2 — Total | 18 685 999 | | 18 685 999 |
| 4 | CONTRIBUTIONS FROM OBSERVERS |
| 4 0 | CONTRIBUTIONS FROM OBSERVERS | 930 782 | 2 252 | 933 034 |
| | Title 4 — Total | 930 782 | 2 252 | 933 034 |
| 5 | CONTRIBUTIONS FROM HOST MEMBER STATE |
| 5 0 | CONTRIBUTIONS FROM HOST MEMBER STATE | 575 000 | | 575 000 |
| | Title 5 — Total | 575 000 | | 575 000 |
| 6 | REVENUE FROM OPERATIONS |
| 6 0 | REVENUE FROM OPERATIONS | p.m. | | p.m. |
| | Title 6 — Total | p.m. | | p.m. |
| 9 | MISCELLANEOUS REVENUES |
| 9 0 | MISCELLANEOUS REVENUES | p.m. | | p.m. |
| | Title 9 — Total | p.m. | | p.m. |
| | GRAND TOTAL | 50 256 034 | 75 000 | 50 331 034 |

Title

Chapter

Heading

Budget 2022

Amending budget No 1

New amount

1

CONTRIBUTION FROM NATIONAL SUPERVISORY AUTHORITIES

1 0

CONTRIBUTION FROM NATIONAL SUPERVISORY AUTHORITIES

30 064 253

72 748

30 137 001

Title 1 — Total

30 064 253

72 748

30 137 001

2

EUROPEAN UNION CONTRIBUTION

2 0

EUROPEAN UNION CONTRIBUTION

18 685 999

18 685 999

Title 2 — Total

18 685 999

18 685 999

4

CONTRIBUTIONS FROM OBSERVERS

4 0

CONTRIBUTIONS FROM OBSERVERS

930 782

2 252

933 034

Title 4 — Total

930 782

2 252

933 034

5

CONTRIBUTIONS FROM HOST MEMBER STATE

5 0

CONTRIBUTIONS FROM HOST MEMBER STATE

575 000

575 000

Title 5 — Total

575 000

575 000

6

REVENUE FROM OPERATIONS

6 0

REVENUE FROM OPERATIONS

p.m.

p.m.

Title 6 — Total

p.m.

p.m.

9

MISCELLANEOUS REVENUES

9 0

MISCELLANEOUS REVENUES

p.m.

p.m.

Title 9 — Total

p.m.

p.m.

GRAND TOTAL

50 256 034

75 000

50 331 034

EXPENDITURE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 1 | New amount |
| --- | --- | --- | --- | --- |
| 1 | STAFF EXPENDITURE |
| 1 1 | STAFF IN ACTIVE EMPLOYMENT | 30 435 286 | 75 000 | 30 510 286 |
| 1 2 | EXPENDITURE RELATING TO STAFF MANAGEMENT AND RECRUITMENT | 567 499 | | 567 499 |
| 1 3 | MISSIONS EXPENSES, TRAVEL AND INCIDENTAL EXPENSES | 28 165 | | 28 165 |
| 1 4 | SOCIOMEDICAL INFRASTRUCTURE | 763 232 | | 763 232 |
| 1 5 | TRAINING | 482 641 | | 482 641 |
| 1 7 | REPRESENTATION EXPENSES, RECEPTIONS AND EVENTS | 107 250 | | 107 250 |
| | Title 1 — Total | 32 384 073 | 75 000 | 32 459 073 |
| 2 | INFRASTRUCTURE AND ADMINISTRATIVE EXPENDITURE |
| 2 0 | RENTAL OF BUILDING AND ASSOCIATED COSTS | 3 658 764 | | 3 658 764 |
| 2 1 | INFORMATION AND COMMUNICATION TECHNOLOGY | 5 320 630 | | 5 320 630 |
| 2 2 | MOVABLE PROPERTY AND ASSOCIATED COSTS | 0 | | 0 |
| 2 3 | CURRENT ADMINISTRATIVE EXPENDITURE | 619 715 | | 619 715 |
| 2 4 | POSTAGE AND TELECOMMUNICATIONS | 78 000 | | 78 000 |
| 2 5 | INFORMATION AND PUBLISHING | 592 715 | | 592 715 |
| 2 6 | MEETING EXPENSES | 0 | | 0 |
| | Title 2 — Total | 10 269 824 | | 10 269 824 |
| 3 | OPERATING EXPENDITURES |
| 3 1 | GENERAL OPERATIONAL COSTS: SEMINARS FOR NSA, MEETINGS, MISSIONS, CONSULTATION SERVICES AND PUBLICATION | 3 041 707 | | 3 041 707 |
| 3 2 | COLLECTION OF INFORMATION: DEVELOPING AND MAINTENANCE OF A CENTRAL EUROPEAN DATABASE | 4 560 430 | | 4 560 430 |
| | Title 3 — Total | 7 602 137 | | 7 602 137 |
| | GRAND TOTAL | 50 256 034 | 75 000 | 50 331 034 |

Title

Chapter

Heading

Budget 2022

Amending budget No 1

New amount

1

STAFF EXPENDITURE

1 1

STAFF IN ACTIVE EMPLOYMENT

30 435 286

75 000

30 510 286

1 2

EXPENDITURE RELATING TO STAFF MANAGEMENT AND RECRUITMENT

567 499

567 499

1 3

MISSIONS EXPENSES, TRAVEL AND INCIDENTAL EXPENSES

28 165

28 165

1 4

SOCIOMEDICAL INFRASTRUCTURE

763 232

763 232

1 5

TRAINING

482 641

482 641

1 7

REPRESENTATION EXPENSES, RECEPTIONS AND EVENTS

107 250

107 250

Title 1 — Total

32 384 073

75 000

32 459 073

2

INFRASTRUCTURE AND ADMINISTRATIVE EXPENDITURE

2 0

RENTAL OF BUILDING AND ASSOCIATED COSTS

3 658 764

3 658 764

2 1

INFORMATION AND COMMUNICATION TECHNOLOGY

5 320 630

5 320 630

2 2

MOVABLE PROPERTY AND ASSOCIATED COSTS

0

0

2 3

CURRENT ADMINISTRATIVE EXPENDITURE

619 715

619 715

2 4

POSTAGE AND TELECOMMUNICATIONS

78 000

78 000

2 5

INFORMATION AND PUBLISHING

592 715

592 715

2 6

MEETING EXPENSES

0

0

Title 2 — Total

10 269 824

10 269 824

3

OPERATING EXPENDITURES

3 1

GENERAL OPERATIONAL COSTS: SEMINARS FOR NSA, MEETINGS, MISSIONS, CONSULTATION SERVICES AND PUBLICATION

3 041 707

3 041 707

3 2

COLLECTION OF INFORMATION: DEVELOPING AND MAINTENANCE OF A CENTRAL EUROPEAN DATABASE

4 560 430

4 560 430

Title 3 — Total

7 602 137

7 602 137

GRAND TOTAL

50 256 034

75 000

50 331 034

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 | — | 1 | — | 1 |
| AD 15 | — | 1 | — | 1 |
| AD 14 | — | 5 | — | 6 |
| AD 13 | — | 2 | — | 2 |
| AD 12 | — | 8 | — | 8 |
| AD 11 | — | 12 | — | 12 |
| AD 10 | — | 12 | — | 12 |
| AD 9 | — | 22 | — | 22 |
| AD 8 | — | 26 | — | 26 |
| AD 7 | — | 30 | — | 21 |
| AD 6 | — | 20 | — | 20 |
| AD 5 | — | 12 | — | 20 |
| Subtotal AD | — | 151 | — | 151 |
| AST 11 | — | — | — | — |
| AST 10 | — | — | — | — |
| AST 9 | — | — | — | — |
| AST 8 | — | — | — | — |
| AST 7 | — | — | — | — |
| AST 6 | — | 3 | — | 3 |
| AST 5 | — | 4 | — | 4 |
| AST 4 | — | 2 | — | 2 |
| AST 3 | — | 1 | — | 1 |
| AST 2 | — | 1 | — | 1 |
| AST 1 | — | — | — | — |
| Subtotal AST | — | 11 | — | 11 |
| AST/SC 6 | — | — | — | — |
| AST/SC 5 | — | — | — | — |
| AST/SC 4 | — | — | — | — |
| AST/SC 3 | — | — | — | — |
| AST/SC 2 | — | — | — | — |
| AST/SC 1 | — | — | — | — |
| Subtotal AST/SC | — | — | — | — |
| Total | — | 162 | — | 162 |
| Grand Total | 162 | 162 |

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

—

1

—

1

AD 15

—

1

—

1

AD 14

—

5

—

6

AD 13

—

2

—

2

AD 12

—

8

—

8

AD 11

—

12

—

12

AD 10

—

12

—

12

AD 9

—

22

—

22

AD 8

—

26

—

26

AD 7

—

30

—

21

AD 6

—

20

—

20

AD 5

—

12

—

20

Subtotal AD

—

151

—

151

AST 11

—

—

—

—

AST 10

—

—

—

—

AST 9

—

—

—

—

AST 8

—

—

—

—

AST 7

—

—

—

—

AST 6

—

3

—

3

AST 5

—

4

—

4

AST 4

—

2

—

2

AST 3

—

1

—

1

AST 2

—

1

—

1

AST 1

—

—

—

—

Subtotal AST

—

11

—

11

AST/SC 6

—

—

—

—

AST/SC 5

—

—

—

—

AST/SC 4

—

—

—

—

AST/SC 3

—

—

—

—

AST/SC 2

—

—

—

—

AST/SC 1

—

—

—

—

Subtotal AST/SC

—

—

—

—

Total

—

162

—

162

Grand Total

162

162

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

| Contract staff posts | 2022 | 2021 |
| --- | --- | --- |
| FG IV | 32 | 32 |
| FG III | 18 | 18 |
| FG II | — | — |
| FG I | — | — |
| Total FG | 50 | 50 |
| Seconded national experts posts | 19 | 19 |
| Total | 69 | 69 |

Contract staff posts

2022

2021

FG IV

32

32

FG III

18

18

FG II

—

—

FG I

—

—

Total FG

50

50

Seconded national experts posts

19

19

Total

69

69

---

| 30.8.2022 | EN | Official Journal of the European Union | C 328/14 |
| --- | --- | --- | --- |

30.8.2022

EN

Official Journal of the European Union

C 328/14

---

Statement of revenue and expenditure of the European Union Agency for the Space Programme for the financial year 2022 – amending budget No 2

(2022/C 328/03)

REVENUE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 2 | New amount |
| --- | --- | --- | --- | --- |
| 2 | PAYMENTS FROM THE INSTITUTIONS AND BODIES |
| 2 0 | PAYMENTS FROM THE INSTITUTIONS AND BODIES | 70 032 491,77 | | 70 032 491,77 |
| | Title 2 — Total | 70 032 491,77 | | 70 032 491,77 |
| 9 | MISCELLANEOUS REVENUE |
| 9 0 | MISCELLANEOUS REVENUE (1) | p.m. | | p.m. |
| | Title 9 — Total | p.m. | | p.m. |
| | GRAND TOTAL | 70 032 491,77 | | 70 032 491,77 |

Title

Chapter

Heading

Budget 2022

Amending budget No 2

New amount

2

PAYMENTS FROM THE INSTITUTIONS AND BODIES

2 0

PAYMENTS FROM THE INSTITUTIONS AND BODIES

70 032 491,77

70 032 491,77

Title 2 — Total

70 032 491,77

70 032 491,77

9

MISCELLANEOUS REVENUE

9 0

MISCELLANEOUS REVENUE (1)

p.m.

p.m.

Title 9 — Total

p.m.

p.m.

GRAND TOTAL

70 032 491,77

70 032 491,77

| (1) | 2022: EUR 1 903 489 170,38
  2021: EUR 1 574 943 399,00 |
| --- | --- |

(1)

2021: EUR 1 574 943 399,00

EXPENDITURE

| Title
  Chapter | Heading | Budget 2022 | Amending budget No 2 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 1 | STAFF |
| 1 1 | STAFF EXPENDITURE | 29 393 695,77 | 29 393 695,77 | | | 29 393 695,77 | 29 393 695,77 |
| 1 2 | RECRUITMENT COSTS | 188 755 | 188 755 | | | 188 755 | 188 755 |
| 1 3 | MISSIONS AND TRAVEL | 1 000 000 | 1 000 000 | | | 1 000 000 | 1 000 000 |
| 1 4 | TRAINING EXPENDITURE | 628 000 | 628 000 | | | 628 000 | 628 000 |
| 1 5 | SOCIAL MEASURES | 585 540 | 585 540 | | | 585 540 | 585 540 |
| 1 6 | EXTERNAL SERVICE PROVIDERS | 515 000 | 515 000 | | | 515 000 | 515 000 |
| 1 7 | REPRESENTATION EXPENDITURE | 2 000 | 2 000 | | | 2 000 | 2 000 |
| 1 8 | TUITION FEES | 2 500 861 | 2 500 861 | | | 2 500 861 | 2 500 861 |
| | Title 1 — Total | 34 813 851,77 | 34 813 851,77 | | | 34 813 851,77 | 34 813 851,77 |
| 2 | BUILDINGS, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE |
| 2 0 | INVESTMENT IN IMMOVABLE PROPERTY, RENTAL OF BUILDINGS AND ASSOCIATED COSTS | 3 576 128 | 3 576 128 | | | 3 576 128 | 3 576 128 |
| 2 1 | DATA PROCESSING COSTS | 7 585 604 | 7 585 604 | 2 659 300 | 2 659 300 | 10 244 904 | 10 244 904 |
| 2 2 | MOVABLE PROPERTY AND ASSOCIATED COSTS | 249 100 | 249 100 | | | 249 100 | 249 100 |
| 2 3 | CURRENT ADMINISTRATIVE EXPENDITURE | 2 817 558 | 2 817 558 | | | 2 817 558 | 2 817 558 |
| 2 4 | POSTAGE AND TELECOMMUNICATION COSTS | 144 250 | 144 250 | | | 144 250 | 144 250 |
| 2 5 | EXPENDITURE ON MEETINGS | 115 000 | 115 000 | | | 115 000 | 115 000 |
| 2 6 | SAB ADMINISTRATIVE EXPENDITURES | 381 000 | 381 000 | – 100 000 | – 100 000 | 281 000 | 281 000 |
| | Title 2 — Total | 14 868 640 | 14 868 640 | 2 559 300 | 2 559 300 | 17 427 940 | 17 427 940 |
| 3 | OPERATIONAL EXPENDITURE |
| 3 1 | EXPENDITURE ON STUDIES | 19 350 000 | 19 350 000 | –2 559 300 | –2 559 300 | 16 790 700 | 16 790 700 |
| 3 2 | PUBLICATION AND TRANSLATION COSTS | — | — | 0 | 0 | — | — |
| 3 3 | SAB | 1 000 000 | 1 000 000 | 0 | 0 | 1 000 000 | 1 000 000 |
| 3 9 | OPERATIONAL ACTIVITIES — BATCH 1 (1) | p.m. | p.m. | 0 | 0 | p.m. | p.m. |
| | Title 3 — Total | 20 350 000 | 20 350 000 | –2 559 300 | –2 559 300 | 17 790 700 | 17 790 700 |
| | GRAND TOTAL | 70 032 491,77 | 70 032 491,77 | 0 | 0 | 70 032 491,77 | 70 032 491,77 |

Title

Chapter

Heading

Budget 2022

Amending budget No 2

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

1

STAFF

1 1

STAFF EXPENDITURE

29 393 695,77

29 393 695,77

29 393 695,77

29 393 695,77

1 2

RECRUITMENT COSTS

188 755

188 755

188 755

188 755

1 3

MISSIONS AND TRAVEL

1 000 000

1 000 000

1 000 000

1 000 000

1 4

TRAINING EXPENDITURE

628 000

628 000

628 000

628 000

1 5

SOCIAL MEASURES

585 540

585 540

585 540

585 540

1 6

EXTERNAL SERVICE PROVIDERS

515 000

515 000

515 000

515 000

1 7

REPRESENTATION EXPENDITURE

2 000

2 000

2 000

2 000

1 8

TUITION FEES

2 500 861

2 500 861

2 500 861

2 500 861

Title 1 — Total

34 813 851,77

34 813 851,77

34 813 851,77

34 813 851,77

2

BUILDINGS, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

2 0

INVESTMENT IN IMMOVABLE PROPERTY, RENTAL OF BUILDINGS AND ASSOCIATED COSTS

3 576 128

3 576 128

3 576 128

3 576 128

2 1

DATA PROCESSING COSTS

7 585 604

7 585 604

2 659 300

2 659 300

10 244 904

10 244 904

2 2

MOVABLE PROPERTY AND ASSOCIATED COSTS

249 100

249 100

249 100

249 100

2 3

CURRENT ADMINISTRATIVE EXPENDITURE

2 817 558

2 817 558

2 817 558

2 817 558

2 4

POSTAGE AND TELECOMMUNICATION COSTS

144 250

144 250

144 250

144 250

2 5

EXPENDITURE ON MEETINGS

115 000

115 000

115 000

115 000

2 6

SAB ADMINISTRATIVE EXPENDITURES

381 000

381 000

– 100 000

– 100 000

281 000

281 000

Title 2 — Total

14 868 640

14 868 640

2 559 300

2 559 300

17 427 940

17 427 940

3

OPERATIONAL EXPENDITURE

3 1

EXPENDITURE ON STUDIES

19 350 000

19 350 000

–2 559 300

–2 559 300

16 790 700

16 790 700

3 2

PUBLICATION AND TRANSLATION COSTS

—

—

0

0

—

—

3 3

SAB

1 000 000

1 000 000

0

0

1 000 000

1 000 000

3 9

OPERATIONAL ACTIVITIES — BATCH 1 (1)

p.m.

p.m.

0

0

p.m.

p.m.

Title 3 — Total

20 350 000

20 350 000

–2 559 300

–2 559 300

17 790 700

17 790 700

GRAND TOTAL

70 032 491,77

70 032 491,77

0

0

70 032 491,77

70 032 491,77

| (1) | 2022: EUR 1 286 088 047,95 (commitments)/EUR 1 903 489 170,38 (payments)
  2021: EUR 6 361 705 118,57 (commitments)/EUR 1 574 943 399,00 (payments). |
| --- | --- |

(1)

2021: EUR 6 361 705 118,57 (commitments)/EUR 1 574 943 399,00 (payments).

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 | — | — | — | — |
| AD 14 | — | 1 | — | 1 |
| AD 13 | — | 6 | — | 5 |
| AD 12 | — | 10 | — | 10 |
| AD 11 | — | 17 | — | 12 |
| AD 10 | — | 26 | — | 21 |
| AD 9 | — | 45 | — | 36 |
| AD 8 | — | 62 | — | 55 |
| AD 7 | — | 44 | — | 34 |
| AD 6 | — | 10 | — | 8 |
| AD 5 | — | 8 | — | 7 |
| Subtotal AD | — | 229 | — | 189 |
| AST 11 | — | — | — | — |
| AST 10 | — | — | — | — |
| AST 9 | — | — | — | — |
| AST 8 | — | — | — | — |
| AST 7 | — | 1 | — | 1 |
| AST 6 | — | 1 | — | 1 |
| AST 5 | — | — | — | — |
| AST 4 | — | — | — | — |
| AST 3 | — | — | — | — |
| AST 2 | — | — | — | — |
| AST 1 | — | — | — | — |
| Subtotal AST | — | 2 | — | 2 |
| AST/SC 6 | — | — | — | — |
| AST/SC 5 | — | — | — | — |
| AST/SC 4 | — | — | — | — |
| AST/SC 3 | — | — | — | — |
| AST/SC 2 | — | — | — | — |
| AST/SC 1 | — | — | — | — |
| Subtotal AST/SC | — | — | — | — |
| Total | — | 231 | — | 191 |
| Grand Total | 231 | 191 |

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

—

—

—

—

AD 14

—

1

—

1

AD 13

—

6

—

5

AD 12

—

10

—

10

AD 11

—

17

—

12

AD 10

—

26

—

21

AD 9

—

45

—

36

AD 8

—

62

—

55

AD 7

—

44

—

34

AD 6

—

10

—

8

AD 5

—

8

—

7

Subtotal AD

—

229

—

189

AST 11

—

—

—

—

AST 10

—

—

—

—

AST 9

—

—

—

—

AST 8

—

—

—

—

AST 7

—

1

—

1

AST 6

—

1

—

1

AST 5

—

—

—

—

AST 4

—

—

—

—

AST 3

—

—

—

—

AST 2

—

—

—

—

AST 1

—

—

—

—

Subtotal AST

—

2

—

2

AST/SC 6

—

—

—

—

AST/SC 5

—

—

—

—

AST/SC 4

—

—

—

—

AST/SC 3

—

—

—

—

AST/SC 2

—

—

—

—

AST/SC 1

—

—

—

—

Subtotal AST/SC

—

—

—

—

Total

—

231

—

191

Grand Total

231

191

---