Statement of revenue and expenditure for the 2024 financial year – European Union Agency for Fundamental Rights (FRA) – amending budget No 3
Date: 2025-01-31
Institutions: European Union Agency for Fundamental Rights
Subjects: EU expenditure, amending budget, budgetary resources, financial year, general budget (EU), publication of accounts




C_202500333EN.000101.fmx.xml












Official Journal of the European Union


EN
C series













C/2025/333


31.1.2025






Statement of revenue and expenditure for the 2024 financial year – European Union Agency for Fundamental Rights (FRA) – amending budget No 3 (1)

(C/2025/333)


REVENUE










Title
Chapter


Heading


2024 estimate


Amending budget No 3/2024


New amount





2




EUROPEAN UNION SUBSIDY





2 0


EUROPEAN UNION SUBSIDY


27 169 000 


287 922 


27 456 922 




 



Title 2 — Total




27 169 000 




287 922 




27 456 922 






3




FINANCIAL CONTRIBUTION OF THE HOST MEMBER STATE





3 0


FINANCIAL CONTRIBUTION OF THE HOST MEMBER STATE


p.m.


 


p.m.




 



Title 3 — Total




p.m.



 



p.m.






4




REVENUE ASSIGNED TO SPECIFIC ITEMS OF EXPENDITURE





4 0


REVENUE ASSIGNED TO SPECIFIC ITEMS OF EXPENDITURE


337 074 


–1 636 


335 438 




 



Title 4 — Total




337 074 




–1 636 




335 438 






5




ADMINISTRATIVE APPROPRIATIONS





5 0


ADMINISTRATIVE APPROPRIATIONS


p.m.


 


p.m.




 



Title 5 — Total




p.m.



 



p.m.






9




MISCELLANEOUS REVENUE





9 0


MISCELLANEOUS REVENUE


3 110 


257 051 


260 161 




 



Title 9 — Total




3 110 




257 051 




260 161 







 



GRAND TOTAL




27 509 184 




543 337 




28 052 521 






EXPENDITURE










Title
Chapter


Heading


2024 appropriations


Amending budget No 3/2024


New amount





1




STAFF EXPENDITURE





1 1


SALARIES & ALLOWANCES


15 542 000 


500 093 


16 042 093 




1 2


EXPENDITURE RELATING TO STAFF RECRUITMENT


195 000 


 


195 000 




1 3


MISSIONS EXPENSES


45 000 


 


45 000 




1 4


SOCIO-MEDICAL INFRASTRUCTURE


75 000 


 


75 000 




1 5


TRAINING


175 000 


 


175 000 




1 6


EXTERNAL SERVICES


135 000 


 


135 000 




1 7


RECEPTIONS AND EVENTS


3 000 


 


3 000 




1 8


SOCIAL WELFARE


1 101 000 


 


1 101 000 




1 9


OTHER STAFF RELATED EXPENDITURE


50 000 


44 880 


94 880 




 



Title 1 — Total




17 321 000 




544 973 




17 865 973 






2




BUILDINGS, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE





2 0


RENTAL OF BUILDINGS AND ASSOCIATED COSTS


2 256 000 


 


2 256 000 




2 1


INFORMATION AND COMMUNICATION TECHNOLOGY


747 000 


 


747 000 




2 2


MOVABLE PROPERTY AND ASSOCIATED COSTS


247 000 


 


247 000 




2 3


CURRENT ADMINISTRATIVE EXPENDITURE


360 000 


 


360 000 




2 4


POSTAGE AND TELECOMMUNICATIONS


168 000 


 


168 000 




2 5


MEETING EXPENSES


14 000 


 


14 000 




2 6


RUNNING COSTS IN CONNECTION WITH OPERATIONAL ACTIVITIES


p.m.


 


p.m.




2 7


INFORMATION AND PUBLISHING


2 000 


 


2 000 




2 8


STUDIES


34 000 


 


34 000 




 



Title 2 — Total




3 828 000 



 



3 828 000 






3




OPERATIONAL EXPENDITURE





3 0


JUSTICE, DIGITAL AND MIGRATION


1 129 110 


 


1 129 110 




3 1


FAIR AND EQUAL SOCIETIES


p.m.


 


p.m.




3 2


JUST, DIGITAL AND SECURE SOCIETIES


p.m.


 


p.m.




3 3


MIGRATION AND ASYLUM


p.m.


 


p.m.




3 4


SUPPORTING HUMAN RIGHTS PROTECTION SYSTEMS


p.m.


 


p.m.




3 5


COMMUNICATION & EVENTS


1 181 052 


 


1 181 052 




3 6


EQUALITY, ROMA & SOCIAL RIGHTS


2 949 870 


 


2 949 870 




3 7


INSTITUTIONAL COOPERATION & NETWORKS


670 000 


 


670 000 




3 8


HORIZONTAL OPERATIONAL ACTIVITIES


120 000 


 


120 000 




3 9


RESERVE FOR TITLE 3


13 130 


 


13 130 




 



Title 3 — Total




6 063 162 



 



6 063 162 






4




OTHER OPERATIONAL EXPENDITURE





4 0


COOPERATION AGREEMENTS


297 022 


–1 636 


295 386 




 



Title 4 — Total




297 022 




–1 636 




295 386 







 



GRAND TOTAL




27 509 184 




543 337 




28 052 521 






Establishment plan










Function group and grade


European Union Agency for Fundamental Rights (FRA)




2024


2023




Authorized under the Union budget


Authorized under the Union budget




Permanent posts


Temporary posts


Permanent posts


Temporary posts






AD 16


—


—


—


—




AD 15


—


—


—


1 




AD 14


—


3 


—


3 




AD 13


—


2 


—


3 




AD 12


—


5 


—


1 




AD 11


—


7 


—


6 




AD 10


—


10 


—


12 




AD 9


—


10 


—


10 




AD 8


—


6 


—


9 




AD 7


—


2 


—


1 




AD 6


—


2 


—


1 




AD 5


—


5 


—


3 




Subtotal AD


—


52 


—


50 




AST 11


—


—


—


—




AST 10


—


2 


—


4 




AST 9


—


3 


—


2 




AST 8


—


4 


—


3 




AST 7


—


4 


—


6 




AST 6


—


5 


—


6 




AST 5


—


2 


—


1 




AST 4


—


—


—


—




AST 3


—


—


—


—




AST 2


—


—


—


—




AST 1


—


—


—


—




Subtotal AST


—


20 


—


22 




AST/SC 6


—


—


—


—




AST/SC 5


—


—


—


—




AST/SC 4


—


—


—


—




AST/SC 3


—


—


—


—




AST/SC 2


—


—


—


—




AST/SC 1


—


—


—


—




Subtotal AST/SC


—


—


—


—





Total




—




72 




—




72 






Grand Total




72 




72 






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









 


2024


2023






Contract staff


 


 




 


FG IV


21 


21 




 


FG III


11 


11 




 


FG II


2 


2 




 


FG I


—


—





Total



34 



34 







Seconded national experts


9 


9 





Grand total



43 



43 







(1)  All amounts in this budget document are expressed in euro unless otherwise indicated.


ELI: http://data.europa.eu/eli/C/2025/333/oj
ISSN 1977-091X (electronic edition)