Statement of revenue and expenditure of the European Aviation Safety Agency for the financial year 2006
OJ L 67, 8.3.2006, p. 1–58 (ES, CS, DA, DE, ET, EL, EN, FR, IT, LV, LT, HU, MT, NL, PL, PT, SK, SL, FI, SV)
CS DA DE EL EN ES ET FI FR HU IT LT LV MT NL PL PT SK SL SV
| ES | CS | DA | DE | ET | EL | EN | FR | IT | LV | LT | HU | MT | NL | PL | PT | SK | SL | FI | SV |
| html | html | html | html | html | html | html | html | html | html | html | html | html | html | html | html | html | html | html | html |
| Bilingual display : CS DA DE EL EN ES ET FI FR HU IT LT LV MT NL PL PT SK SL SV |
Statement of revenue and expenditure of the European Aviation Safety Agency for the financial year 2006
(2006/149/EC)
REVENUE
Title Chapter | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1
REVENUE FROM FEES AND CHARGES
1 0 | REVENUE FROM FEES AND CHARGES | 20000000 | 24400000 | 16400000 | 8000000 | 0,— | 0,— |
| Title 1 — Total | 20000000 | 24400000 | 16400000 | 8000000 | 0,— | 0,— |
2
EUROPEAN COMMUNITY SUBSIDY
2 0 | EUROPEAN COMMUNITY SUBSIDY | 25800000 | 25800000 | 22137881 | 22137881 | 11050000,— | 11050000,— |
| Title 2 — Total | 25800000 | 25800000 | 22137881 | 22137881 | 11050000,— | 11050000,— |
3
THIRD COUNTRIES CONTRIBUTION
3 0 | THIRD COUNTRIES CONTRIBUTION | 550000 | 550000 | p.m. | p.m. | p.m. | p.m. |
| Title 3 — Total | 550000 | 550000 | p.m. | p.m. | p.m. | p.m. |
4
OTHERS CONTRIBUTIONS
4 0 | OTHERS CONTRIBUTIONS | 1273000 | 1273000 | 1228506 | 1228506 | 247770,07 | 247770,07 |
| Title 4 — Total | 1273000 | 1273000 | 1228506 | 1228506 | 247770,07 | 247770,07 |
5
ADMINISTRATIVE OPERATIONS
5 0 | ADMINISTRATIVE OPERATIONS | 90000 | 90000 | 188073 | 188073 | 0,— | 0,— |
| Title 5 — Total | 90000 | 90000 | 188073 | 188073 | 0,— | 0,— |
6
REVENUE FROM SERVICES RENDERED AGAINST PAYMENT
6 0 | REVENUE FROM SERVICES RENDERED AGAINST PAYMENT | 66000 | 66000 | 26540 | 26540 | 0,— | 0,— |
| Title 6 — Total | 66000 | 66000 | 26540 | 26540 | 0,— | 0,— |
7
CORRECTION OF BUDGETARY IMBALANCES
7 0 | CORRECTION OF BUDGETARY IMBALANCES | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| Title 7 — Total | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| GRAND TOTAL | 47779000 | 52179000 | 39981000 | 31581000 | 11297770,07 | 11297770,07 |
TITLE 1
REVENUE FROM FEES AND CHARGES
CHAPTER 1 0 — REVENUE FROM FEES AND CHARGES
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 1 0
1 0 0 | Revenue from fees and charges [1] | 20000000 | 24400000 | 16400000 | 8000000 | 0,— | 0,— |
1 0 1 | Sales of publications | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| CHAPTER 1 0 — TOTAL | 20000000 | 24400000 | 16400000 | 8000000 | 0,— | 0,— |
| Title 1 — Total | 20000000 | 24400000 | 16400000 | 8000000 | 0,— | 0,— |
CHAPTER 1 0 —REVENUE FROM FEES AND CHARGES
1 0 0Revenue from fees and charges [1]
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
20000000 | 24400000 | 16400000 | 8000000 | 0,— | 0,— |
Remarks
Forecasted own revenue generated by services provided by the Agency.
1 0 1Sales of publications
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
Remarks
Article 48 of Regulation (EC) No 1592/2002.
TITLE 2
EUROPEAN COMMUNITY SUBSIDY
CHAPTER 2 0 — EUROPEAN COMMUNITY SUBSIDY
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 2 0
2 0 0 | European Community subsidy | 22000000 | 22000000 | 18930000 | 18930000 | 11050000,— | 11050000,— |
2 0 1 | Balance of the outturn account for the financial year 2004 | 3800000 | 3800000 | 3207881 | 3207881 | | |
| CHAPTER 2 0 — TOTAL | 25800000 | 25800000 | 22137881 | 22137881 | 11050000,— | 11050000,— |
| Title 2 — Total | 25800000 | 25800000 | 22137881 | 22137881 | 11050000,— | 11050000,— |
CHAPTER 2 0 —EUROPEAN COMMUNITY SUBSIDY
2 0 0European Community subsidy
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
22000000 | 22000000 | 18930000 | 18930000 | 11050000,— | 11050000,— |
Remarks
Regulation (EC) No 1592/2002 of the European Parliament and of the Council establishing a European Aviation Safety Agency.
2 0 1Balance of the outturn account for the financial year 2004
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
3800000 | 3800000 | 3207881 | 3207881 | | |
Remarks
Balance of the outturn account for the financial year 2004.
TITLE 3
THIRD COUNTRIES CONTRIBUTION
CHAPTER 3 0 — THIRD COUNTRIES CONTRIBUTION
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 3 0
3 0 0 | Third countries contribution | 550000 | 550000 | p.m. | p.m. | p.m. | p.m. |
| CHAPTER 3 0 — TOTAL | 550000 | 550000 | p.m. | p.m. | p.m. | p.m. |
| Title 3 — Total | 550000 | 550000 | p.m. | p.m. | p.m. | p.m. |
CHAPTER 3 0 —THIRD COUNTRIES CONTRIBUTION
3 0 0Third countries contribution
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
550000 | 550000 | p.m. | p.m. | p.m. | p.m. |
TITLE 4
OTHERS CONTRIBUTIONS
CHAPTER 4 0 — OTHERS CONTRIBUTIONS
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 4 0
4 0 0 | Subsidy from the Ministry of Transport of Germany | 1200000 | 1200000 | 1228506 | 1228506 | 247770,07 | 247770,07 |
4 0 1 | Subsidy from the city of Cologne | 73000 | 73000 | p.m. | p.m. | 0,— | 0,— |
4 0 2 | Technical cooperation with third countries | p.m. | p.m. | | | | |
4 0 3 | Research programmes | p.m. | p.m. | | | | |
| CHAPTER 4 0 — TOTAL | 1273000 | 1273000 | 1228506 | 1228506 | 247770,07 | 247770,07 |
| Title 4 — Total | 1273000 | 1273000 | 1228506 | 1228506 | 247770,07 | 247770,07 |
CHAPTER 4 0 —OTHERS CONTRIBUTIONS
4 0 0Subsidy from the Ministry of Transport of Germany
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1200000 | 1200000 | 1228506 | 1228506 | 247770,07 | 247770,07 |
Remarks
Subsidy for the rent.
4 0 1Subsidy from the city of Cologne
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
73000 | 73000 | p.m. | p.m. | 0,— | 0,— |
Remarks
Subsidy for the school allowances.
4 0 2Technical cooperation with third countries
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | | | | |
Remarks
Contributions from technical cooperation in third countries.
4 0 3Research programmes
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | | | | |
Remarks
Contributions from special research programmes.
TITLE 5
ADMINISTRATIVE OPERATIONS
CHAPTER 5 0 — ADMINISTRATIVE OPERATIONS
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 5 0
5 0 0 | Revenue from investments or loans, bank interest and other items | p.m. | p.m. | p.m. | p.m. | p.m. | p.m. |
5 0 1 | Parking | 90000 | 90000 | 188073 | 188073 | 0,— | 0,— |
| CHAPTER 5 0 — TOTAL | 90000 | 90000 | 188073 | 188073 | 0,— | 0,— |
| Title 5 — Total | 90000 | 90000 | 188073 | 188073 | 0,— | 0,— |
CHAPTER 5 0 —ADMINISTRATIVE OPERATIONS
5 0 0Revenue from investments or loans, bank interest and other items
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | p.m. | p.m. |
Remarks
Revenue from investments or loans, bank interest and other items.
5 0 1Parking
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
90000 | 90000 | 188073 | 188073 | 0,— | 0,— |
Remarks
Parking costs reimbursed by the staff.
TITLE 6
REVENUE FROM SERVICES RENDERED AGAINST PAYMENT
CHAPTER 6 0 — REVENUE FROM SERVICES RENDERED AGAINST PAYMENT
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 6 0
6 0 0 | Revenue from services rendered against payment | 66000 | 66000 | 26540 | 26540 | 0,— | 0,— |
| CHAPTER 6 0 — TOTAL | 66000 | 66000 | 26540 | 26540 | 0,— | 0,— |
| Title 6 — Total | 66000 | 66000 | 26540 | 26540 | 0,— | 0,— |
CHAPTER 6 0 —REVENUE FROM SERVICES RENDERED AGAINST PAYMENT
6 0 0Revenue from services rendered against payment
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
66000 | 66000 | 26540 | 26540 | 0,— | 0,— |
Remarks
Revenue from Q & S services rendered against payment to JAA.
TITLE 7
CORRECTION OF BUDGETARY IMBALANCES
CHAPTER 7 0 — CORRECTION OF BUDGETARY IMBALANCES
Article Item | Heading | Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 7 0
7 0 1 | Balance of outturn account of previous year | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| CHAPTER 7 0 — TOTAL | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| Title 7 — Total | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| GRAND TOTAL | 47779000 | 52179000 | 39981000 | 31581000 | 11297770,07 | 11297770,07 |
CHAPTER 7 0 —CORRECTION OF BUDGETARY IMBALANCES
7 0 1Balance of outturn account of previous year
Financial year 2006 | Financial year 2005 | Financial year 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
EXPENDITURE
Title Chapter | Heading | Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1
STAFF
1 1 | STAFF IN ACTIVE EMPLOYMENT | 23031000 | 23031000 | 13794000 | 13794000 | 4633115,52 | 4633115,52 |
1 2 | EXPENDITURE RELATED TO RECRUITMENT | 2922000 | 2922000 | 2142000 | 2142000 | 1047613,04 | 1047613,04 |
1 3 | MISSIONS AND TRAVEL | 70000 | 70000 | 30000 | 30000 | 97000,— | 97000,— |
1 4 | SOCIOMEDICAL INFRASTRUCTURE | 390000 | 390000 | 194000 | 194000 | 216473,75 | 216473,75 |
1 7 | RECEPTION AND EVENTS | 30000 | 30000 | 29000 | 29000 | 6218,50 | 6218,50 |
| Title 1 — Total | 26443000 | 26443000 | 16189000 | 16189000 | 6000420,81 | 6000420,81 |
2
BUILDINGS, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE
2 0 | RENTAL OF BUILDINGS AND ASSOCIATED COSTS | 3920000 | 3920000 | 2081000 | 2081000 | 705639,58 | 705639,58 |
2 1 | INFORMATION AND COMMUNICATION TECHNOLOGY | 1005000 | 1005000 | 574000 | 574000 | 1074429,07 | 1074429,07 |
2 2 | MOVABLE PROPERTY AND ASSOCIATED COSTS | 107000 | 107000 | 96000 | 96000 | 70661,65 | 70661,65 |
2 3 | CURRENT ADMINISTRATIVE EXPENDITURE | 821000 | 821000 | 330000 | 330000 | 114688,93 | 114688,93 |
2 4 | POSTAGE AND TELECOMMUNICATIONS | 410000 | 410000 | 537000 | 537000 | 94449,28 | 94449,28 |
| Title 2 — Total | 6263000 | 6263000 | 3618000 | 3618000 | 2059868,51 | 2059868,51 |
3
OPERATNG EXPENDITURE
3 0 | CERTIFICATION ACTIVITIES | 7367000 | 11767000 | 16900000 | 8500000 | 0,— | 0,— |
3 1 | Q & S ACTIVITIES | 906000 | 906000 | 287000 | 287000 | 0,— | 0,— |
3 2 | DEVELOPMENT DATA BASE | 2580000 | 2580000 | 622000 | 622000 | 0,— | 0,— |
3 3 | INFORMATIONS AND PUBLICATIONS | 125000 | 125000 | 126000 | 126000 | 63191,79 | 63191,79 |
3 4 | MEETING EXPENSES | 115000 | 115000 | 170000 | 170000 | 116272,47 | 116272,47 |
3 5 | TRANSLATION AND INTERPRETATION COSTS | 325000 | 325000 | 155000 | 155000 | 250000,— | 250000,— |
3 6 | RULE MAKING ACTIVITIES | 1000000 | 1000000 | 459000 | 459000 | 233000,— | 233000,— |
3 7 | MISSION, ENTERTAINMENT AND REPRESENTATION EXPENSES | 1980000 | 1980000 | 1415000 | 1415000 | 275000,— | 275000,— |
3 8 | TECHNICAL TRAINING | 185000 | 185000 | 40000 | 40000 | 0,— | 0,— |
3 9 | ED ACTIVITIES | 490000 | 490000 | — | — | 0,— | 0,— |
| Title 3 — Total | 15073000 | 19473000 | 20174000 | 11774000 | 937464,26 | 937464,26 |
4
SPECIAL OPERATIONS PROGRAMMES
4 0 | TECHNICAL COOPERATION WITH THIRD COUNTRIES | p.m. | p.m. | | | | |
4 1 | RESEARCH PROGRAMMES | p.m. | p.m. | | | | |
| Title 4 — Total | p.m. | p.m. | | | | |
| GRAND TOTAL | 47779000 | 52179000 | 39981000 | 31581000 | 8997753,58 | 8997753,58 |
TITLE 1
STAFF
CHAPTER 1 1 — STAFF IN ACTIVE EMPLOYMENT
CHAPTER 1 2 — EXPENDITURE RELATED TO RECRUITMENT
CHAPTER 1 3 — MISSIONS AND TRAVEL
CHAPTER 1 4 — SOCIOMEDICAL INFRASTRUCTURE
CHAPTER 1 7 — RECEPTION AND EVENTS
Article Item | Heading | Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 1 1
1 1 0
Staff holding a post provided for in the establishment plan
1 1 0 0 | Basic salaries | 16000000 | 16000000 | 9235000 | 9235000 | 2987222,90 | 2987222,90 |
1 1 0 1 | Family allowances | 1490000 | 1490000 | 860000 | 860000 | 191962,22 | 191962,22 |
1 1 0 2 | Expatriation and foreign-residence allowances | 2515000 | 2515000 | 1100000 | 1100000 | 412113,16 | 412113,16 |
1 1 0 3 | Secretarial allowances | 5000 | 5000 | 17000 | 17000 | 5226,55 | 5226,55 |
| Article 1 1 0 — Total | 20010000 | 20010000 | 11212000 | 11212000 | 3596524,83 | 3596524,83 |
1 1 1
Other staff
1 1 1 0 | Auxiliary staff | 108000 | 108000 | 500000 | 500000 | 746789,34 | 746789,34 |
1 1 1 1 | Local agents | — | — | — | — | 0,— | 0,— |
1 1 1 2 | Temporary assistance (interims) | 200000 | 200000 | 250000 | 250000 | 50000,— | 50000,— |
1 1 1 3 | Contractual agents | 1150000 | 1150000 | 750000 | 750000 | 0,— | 0,— |
| Article 1 1 1 — Total | 1458000 | 1458000 | 1500000 | 1500000 | 796789,34 | 796789,34 |
1 1 3
Employer's social security contributions
1 1 3 0 | Insurance against sickness | 590000 | 590000 | 309000 | 309000 | 101498,92 | 101498,92 |
1 1 3 1 | Insurance against accidents and occupational disease | 156000 | 156000 | 76000 | 76000 | 25971,92 | 25971,92 |
1 1 3 2 | Insurance against unemployment | 243000 | 243000 | 121000 | 121000 | 37638,52 | 37638,52 |
1 1 3 3 | Constitution or maintenance of pension rights | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
| Article 1 1 3 — Total | 989000 | 989000 | 506000 | 506000 | 165109,36 | 165109,36 |
1 1 4
Miscellaneous allowances and grants
1 1 4 0 | Childbirth and death allowances and grants | 5000 | 5000 | 5000 | 5000 | 0,— | 0,— |
1 1 4 1 | Travel expenses for annual leave | 145000 | 145000 | 90000 | 90000 | 10746,53 | 10746,53 |
1 1 4 2 | Housing and transport allowances | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
1 1 4 3 | Fixed duty allowances | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
1 1 4 4 | Special allowance for accountants and finance officers | — | — | p.m. | p.m. | 0,— | 0,— |
1 1 4 5 | Other allowances | p.m. | p.m. | 60000 | 60000 | 0,— | 0,— |
| Article 1 1 4 — Total | 150000 | 150000 | 155000 | 155000 | 10746,53 | 10746,53 |
1 1 5
Overtime
1 1 5 0 | Overtime | 15000 | 15000 | 14000 | 14000 | 0,— | 0,— |
| Article 1 1 5 — Total | 15000 | 15000 | 14000 | 14000 | 0,— | 0,— |
1 1 7
Supplementary services
1 1 7 0 | Translation costs of CDT | p.m. | p.m. | 100000 | 100000 | 0,— | 0,— |
1 1 7 1 | Administrative services of the Translation Centre | p.m. | p.m. | 12000 | 12000 | 0,— | 0,— |
1 1 7 2 | Administrative assistance from Community institutions | 150000 | 150000 | 112000 | 112000 | 24500,— | 24500,— |
1 1 7 3 | External services | 10000 | 10000 | 25000 | 25000 | 0,— | 0,— |
| Article 1 1 7 — Total | 160000 | 160000 | 249000 | 249000 | 24500,— | 24500,— |
1 1 9
Salary weightings
1 1 9 0 | Salary weightings | 57000 | 57000 | 158000 | 158000 | 39445,46 | 39445,46 |
1 1 9 1 | Adjustments to remuneration | 192000 | 192000 | p.m. | p.m. | 0,— | 0,— |
| Article 1 1 9 — Total | 249000 | 249000 | 158000 | 158000 | 39445,46 | 39445,46 |
| CHAPTER 1 1 — TOTAL | 23031000 | 23031000 | 13794000 | 13794000 | 4633115,52 | 4633115,52 |
CHAPTER 1 2
1 2 0
Miscellaneous expenditure on staff recruitment and transfer
1 2 0 0 | Miscellaneous expenditure on staff recruitment | 380000 | 380000 | 207000 | 207000 | 93282,30 | 93282,30 |
1 2 0 1 | Travel expenses | 190000 | 190000 | 195000 | 195000 | 10543,21 | 10543,21 |
1 2 0 2 | Installation, resettlement and transfer allowances | 1100000 | 1100000 | 830000 | 830000 | 603208,69 | 603208,69 |
1 2 0 3 | Removal expenses | 482000 | 482000 | 360000 | 360000 | 130345,60 | 130345,60 |
1 2 0 4 | Temporary daily subsistence allowances | 770000 | 770000 | 550000 | 550000 | 210233,24 | 210233,24 |
| Article 1 2 0 — Total | 2922000 | 2922000 | 2142000 | 2142000 | 1047613,04 | 1047613,04 |
| CHAPTER 1 2 — TOTAL | 2922000 | 2922000 | 2142000 | 2142000 | 1047613,04 | 1047613,04 |
CHAPTER 1 3
1 3 0
Mission expenses, duty travel expenses
1 3 0 0 | Administrative missions expenditures | 70000 | 70000 | 30000 | 30000 | 97000,— | 97000,— |
| Article 1 3 0 — Total | 70000 | 70000 | 30000 | 30000 | 97000,— | 97000,— |
| CHAPTER 1 3 — TOTAL | 70000 | 70000 | 30000 | 30000 | 97000,— | 97000,— |
CHAPTER 1 4
1 4 0
Restaurants and canteens
1 4 0 0 | Restaurants and canteens | p.m. | p.m. | — | — | 0,— | 0,— |
| Article 1 4 0 — Total | p.m. | p.m. | — | — | 0,— | 0,— |
1 4 1
Medical service
1 4 1 0 | Medical service | 100000 | 100000 | 44000 | 44000 | 24490,— | 24490,— |
| Article 1 4 1 — Total | 100000 | 100000 | 44000 | 44000 | 24490,— | 24490,— |
1 4 2
Language and other training
1 4 2 0 | Language and other training | 230000 | 230000 | 100000 | 100000 | 65783,75 | 65783,75 |
| Article 1 4 2 — Total | 230000 | 230000 | 100000 | 100000 | 65783,75 | 65783,75 |
1 4 3
Social welfare of staff
1 4 3 0 | Social welfare of staff | 60000 | 60000 | 50000 | 50000 | 126200,— | 126200,— |
| Article 1 4 3 — Total | 60000 | 60000 | 50000 | 50000 | 126200,— | 126200,— |
1 4 4
Special allowance for handicapped
1 4 4 0 | Special allowance for handicapped | p.m. | p.m. | — | — | 0,— | 0,— |
| Article 1 4 4 — Total | p.m. | p.m. | — | — | 0,— | 0,— |
| CHAPTER 1 4 — TOTAL | 390000 | 390000 | 194000 | 194000 | 216473,75 | 216473,75 |
CHAPTER 1 7
1 7 0
Reception and events
1 7 0 0 | Reception and events | 30000 | 30000 | 29000 | 29000 | 6218,50 | 6218,50 |
| Article 1 7 0 — Total | 30000 | 30000 | 29000 | 29000 | 6218,50 | 6218,50 |
| CHAPTER 1 7 — TOTAL | 30000 | 30000 | 29000 | 29000 | 6218,50 | 6218,50 |
| Title 1 — Total | 26443000 | 26443000 | 16189000 | 16189000 | 6000420,81 | 6000420,81 |
CHAPTER 1 1 —STAFF IN ACTIVE EMPLOYMENT
1 1 0Staff holding a post provided for in the establishment plan
1 1 0 0Basic salaries
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
16000000 | 16000000 | 9235000 | 9235000 | 2987222,90 | 2987222,90 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 62 and 66 thereof.
1 1 0 1Family allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1490000 | 1490000 | 860000 | 860000 | 191962,22 | 191962,22 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 62, 67 and 68 thereof and Section I of Annex VII thereto.
1 1 0 2Expatriation and foreign-residence allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
2515000 | 2515000 | 1100000 | 1100000 | 412113,16 | 412113,16 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 62 and 69 thereof and Article 4 of Annex VII thereto.
1 1 0 3Secretarial allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
5000 | 5000 | 17000 | 17000 | 5226,55 | 5226,55 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Article 4a of Annex VII thereto.
1 1 1Other staff
1 1 1 0Auxiliary staff
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
108000 | 108000 | 500000 | 500000 | 746789,34 | 746789,34 |
Remarks
Conditions of employment of other servants of the European Communities, and in particular Article 3 and Title III thereof.
1 1 1 1Local agents
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | — | — | 0,— | 0,— |
Remarks
To cover basic salaries and all benefits of local agents.
1 1 1 2Temporary assistance (interims)
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
200000 | 200000 | 250000 | 250000 | 50000,— | 50000,— |
Remarks
Conditions of employment of other servants of the European Communities, and in particular Article 4 and Title IV thereof.
1 1 1 3Contractual agents
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1150000 | 1150000 | 750000 | 750000 | 0,— | 0,— |
Remarks
To cover basic salaries and all benefits of contractual agents.
1 1 3Employer's social security contributions
1 1 3 0Insurance against sickness
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
590000 | 590000 | 309000 | 309000 | 101498,92 | 101498,92 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 72 and 73 thereof.
1 1 3 1Insurance against accidents and occupational disease
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
156000 | 156000 | 76000 | 76000 | 25971,92 | 25971,92 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Article 73 thereof.
1 1 3 2Insurance against unemployment
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
243000 | 243000 | 121000 | 121000 | 37638,52 | 37638,52 |
Remarks
Council Regulation (ECSC, EEC, Euratom) No 2799/85 of 27 September 1985 amending the Staff Regulations of officials and the conditions of employment of other servants of the European Communities (OJ L 265, 8.10.1985, p. 1).
1 1 3 3Constitution or maintenance of pension rights
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
Remarks
Conditions of employment of other servants of the European Communities, and in particular Article 42 thereof.
1 1 4Miscellaneous allowances and grants
1 1 4 0Childbirth and death allowances and grants
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
5000 | 5000 | 5000 | 5000 | 0,— | 0,— |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 70, 74 and 75 thereof.
1 1 4 1Travel expenses for annual leave
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
145000 | 145000 | 90000 | 90000 | 10746,53 | 10746,53 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Article 8 of Annex VII thereto.
1 1 4 2Housing and transport allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 14a and 14b of Annex VII thereto.
Regulation No 6/66/Euratom, No 121/66/EEC of the Councils of 28 July 1966.
Regulation No 7/66/Euratom, No 122/66/EEC of the Councils of 28 July 1966.
1 1 4 3Fixed duty allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Article 14 of Annex VII thereto.
1 1 4 4Special allowance for accountants and finance officers
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | p.m. | p.m. | 0,— | 0,— |
1 1 4 5Other allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | 60000 | 60000 | 0,— | 0,— |
1 1 5Overtime
1 1 5 0Overtime
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
15000 | 15000 | 14000 | 14000 | 0,— | 0,— |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Article 56 thereof and Annex VI thereto.
1 1 7Supplementary services
1 1 7 0Translation costs of CDT
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | 100000 | 100000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover special costs charged by the CDT.
1 1 7 1Administrative services of the Translation Centre
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | 12000 | 12000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of services from the CDT.
1 1 7 2Administrative assistance from Community institutions
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
150000 | 150000 | 112000 | 112000 | 24500,— | 24500,— |
Remarks
This appropriation is intended to cover the costs of assistance received from Community institutions.
1 1 7 3External services
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
10000 | 10000 | 25000 | 25000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of external services.
1 1 9Salary weightings
1 1 9 0Salary weightings
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
57000 | 57000 | 158000 | 158000 | 39445,46 | 39445,46 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 64 and 65 thereof.
1 1 9 1Adjustments to remuneration
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
192000 | 192000 | p.m. | p.m. | 0,— | 0,— |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Article 65 thereof.
Financial Regulation of 21 December 1977 applicable to the general budget of the European Communities (OJ L 356, 31.12.1977, p. 1), as last amended by Council Regulation (EC, ECSC, Euratom) No 2779/98 (OJ L 347, 23.12.1998, p. 3).
Council Regulation (ECSC, EEC, Euratom) No 3830/91 of 19 December 1991 amending the Staff Regulations of officials of the European Communities and the Conditions of employment of other servants of those Communities in respect of detailed rules for adjusting the remuneration (OJ L 361, 31.12.1991, p. 1).
CHAPTER 1 2 —EXPENDITURE RELATED TO RECRUITMENT
1 2 0Miscellaneous expenditure on staff recruitment and transfer
1 2 0 0Miscellaneous expenditure on staff recruitment
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
380000 | 380000 | 207000 | 207000 | 93282,30 | 93282,30 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 27 to 31 and 33 thereof and Annex VII thereto.
1 2 0 1Travel expenses
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
190000 | 190000 | 195000 | 195000 | 10543,21 | 10543,21 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 20 and 71 thereof and Article 7 of Annex VII thereto.
1 2 0 2Installation, resettlement and transfer allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1100000 | 1100000 | 830000 | 830000 | 603208,69 | 603208,69 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 5 and 6 of Annex VII thereto.
This appropriation is intended to cover the installation allowances for staff obliged to change residence after taking up their appointment.
1 2 0 3Removal expenses
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
482000 | 482000 | 360000 | 360000 | 130345,60 | 130345,60 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 20 and 71 thereof and Article 9 of Annex VII thereto.
1 2 0 4Temporary daily subsistence allowances
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
770000 | 770000 | 550000 | 550000 | 210233,24 | 210233,24 |
Remarks
Staff Regulations applicable to officials of the European Communities, and in particular Articles 20 and 71 thereof and Article 10 of Annex VII thereto, as well as Articles 25 and 67 of the Conditions of employment of other servants.
CHAPTER 1 3 —MISSIONS AND TRAVEL
1 3 0Mission expenses, duty travel expenses
1 3 0 0Administrative missions expenditures
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
70000 | 70000 | 30000 | 30000 | 97000,— | 97000,— |
Remarks
This appropriation is intended to cover the costs of administrative missions.
CHAPTER 1 4 —SOCIOMEDICAL INFRASTRUCTURE
1 4 0Restaurants and canteens
1 4 0 0Restaurants and canteens
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | — | — | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of restaurants and canteens.
1 4 1Medical service
1 4 1 0Medical service
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
100000 | 100000 | 44000 | 44000 | 24490,— | 24490,— |
Remarks
This appropriation is intended to cover the costs of medical services.
1 4 2Language and other training
1 4 2 0Language and other training
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
230000 | 230000 | 100000 | 100000 | 65783,75 | 65783,75 |
Remarks
This appropriation is intended to cover the costs of language and other training needs.
1 4 3Social welfare of staff
1 4 3 0Social welfare of staff
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
60000 | 60000 | 50000 | 50000 | 126200,— | 126200,— |
Remarks
This appropriation is intended to cover expenditure by the Agency on the social welfare activities of its staff.
1 4 4Special allowance for handicapped
1 4 4 0Special allowance for handicapped
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | — | — | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of special allowances.
CHAPTER 1 7 —RECEPTION AND EVENTS
1 7 0Reception and events
1 7 0 0Reception and events
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
30000 | 30000 | 29000 | 29000 | 6218,50 | 6218,50 |
Remarks
This appropriation is intended to cover the costs of official Agency receptions and events.
TITLE 2
BUILDINGS, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE
CHAPTER 2 0 — RENTAL OF BUILDINGS AND ASSOCIATED COSTS
CHAPTER 2 1 — INFORMATION AND COMMUNICATION TECHNOLOGY
CHAPTER 2 2 — MOVABLE PROPERTY AND ASSOCIATED COSTS
CHAPTER 2 3 — CURRENT ADMINISTRATIVE EXPENDITURE
CHAPTER 2 4 — POSTAGE AND TELECOMMUNICATIONS
Article Item | Heading | Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 2 0
2 0 0
Rental costs
2 0 0 0 | Rental costs | 3365000 | 3365000 | 1730000 | 1730000 | 598538,51 | 598538,51 |
| Article 2 0 0 — Total | 3365000 | 3365000 | 1730000 | 1730000 | 598538,51 | 598538,51 |
2 0 1
Insurance
2 0 1 0 | Insurance | 15000 | 15000 | 13000 | 13000 | 2375,68 | 2375,68 |
| Article 2 0 1 — Total | 15000 | 15000 | 13000 | 13000 | 2375,68 | 2375,68 |
2 0 2
Water, gas, electricity and heating
2 0 2 0 | Water, gas, electricity and heating | 160000 | 160000 | 105000 | 105000 | 30000,— | 30000,— |
| Article 2 0 2 — Total | 160000 | 160000 | 105000 | 105000 | 30000,— | 30000,— |
2 0 3
Cleaning and maintenance
2 0 3 0 | Cleaning and maintenance | 80000 | 80000 | 37000 | 37000 | 2526,42 | 2526,42 |
| Article 2 0 3 — Total | 80000 | 80000 | 37000 | 37000 | 2526,42 | 2526,42 |
2 0 4
Fitting-out of premises
2 0 4 0 | Fitting-out of premises | p.m. | p.m. | 24000 | 24000 | 0,— | 0,— |
| Article 2 0 4 — Total | p.m. | p.m. | 24000 | 24000 | 0,— | 0,— |
2 0 5
Security and surveillance of buildings
2 0 5 0 | Security and surveillance of buildings | 300000 | 300000 | 160000 | 160000 | 56712,97 | 56712,97 |
2 0 5 1 | Other building expenditure | — | — | 12000 | 12000 | 15486,— | 15486,— |
| Article 2 0 5 — Total | 300000 | 300000 | 172000 | 172000 | 72198,97 | 72198,97 |
| CHAPTER 2 0 — TOTAL | 3920000 | 3920000 | 2081000 | 2081000 | 705639,58 | 705639,58 |
CHAPTER 2 1
2 1 0
ICT equipment
2 1 0 0 | ICT equipment | 280000 | 280000 | 466000 | 466000 | 980106,93 | 980106,93 |
2 1 0 1 | Data storage and IT security | 340000 | 340000 | — | — | 64322,14 | 64322,14 |
2 1 0 2 | Software development | 200000 | 200000 | 25000 | 25000 | 30000,— | 30000,— |
2 1 0 3 | ICT maintenance | 100000 | 100000 | 68000 | 68000 | 0,— | 0,— |
2 1 0 4 | ICT training | 85000 | 85000 | 12000 | 12000 | 0,— | 0,— |
2 1 0 5 | Other ICT expenditure | — | — | 3000 | 3000 | 0,— | 0,— |
| Article 2 1 0 — Total | 1005000 | 1005000 | 574000 | 574000 | 1074429,07 | 1074429,07 |
| CHAPTER 2 1 — TOTAL | 1005000 | 1005000 | 574000 | 574000 | 1074429,07 | 1074429,07 |
CHAPTER 2 2
2 2 0
Technical equipment and installations
2 2 0 0 | Technical equipment and installations | 50000 | 50000 | 11000 | 11000 | 20124,22 | 20124,22 |
2 2 0 2 | Hire or leasing of technical equipment or installations | — | — | — | — | 0,— | 0,— |
2 2 0 3 | Maintenance and repair of technical equipment or installations | — | — | 5000 | 5000 | 2834,51 | 2834,51 |
2 2 0 4 | Office supplies | — | — | 49000 | 49000 | 25373,06 | 25373,06 |
| Article 2 2 0 — Total | 50000 | 50000 | 65000 | 65000 | 48331,79 | 48331,79 |
2 2 1
Purchase of furniture
2 2 1 0 | Purchase of furniture | 15000 | 15000 | — | — | 10000,— | 10000,— |
2 2 1 1 | Maintenance and repairs | 5000 | 5000 | — | — | 0,— | 0,— |
| Article 2 2 1 — Total | 20000 | 20000 | — | — | 10000,— | 10000,— |
2 2 5
Documentation and library expenditure
2 2 5 0 | Library supplies, purchase and preservation of books | 5000 | 5000 | — | — | 0,— | 0,— |
2 2 5 1 | Special library, documentation and reproduction equipment | 10000 | 10000 | 10000 | 10000 | 2329,86 | 2329,86 |
2 2 5 2 | Subscriptions to newspapers and periodicals | 22000 | 22000 | 21000 | 21000 | 10000,— | 10000,— |
2 2 5 3 | Subscription to news agencies | — | — | — | — | 0,— | 0,— |
| Article 2 2 5 — Total | 37000 | 37000 | 31000 | 31000 | 12329,86 | 12329,86 |
| CHAPTER 2 2 — TOTAL | 107000 | 107000 | 96000 | 96000 | 70661,65 | 70661,65 |
CHAPTER 2 3
2 3 0
Stationery and office supplies
2 3 0 0 | Stationery and office supplies | 200000 | 200000 | 150000 | 150000 | 51413,82 | 51413,82 |
| Article 2 3 0 — Total | 200000 | 200000 | 150000 | 150000 | 51413,82 | 51413,82 |
2 3 2
Financial charges
2 3 2 0 | Bank charges | 6000 | 6000 | 9000 | 9000 | 1458,— | 1458,— |
2 3 2 1 | Exchange-rate losses | — | — | — | — | 0,— | 0,— |
2 3 2 9 | Other financial charges | 20000 | 20000 | 19000 | 19000 | 482,36 | 482,36 |
| Article 2 3 2 — Total | 26000 | 26000 | 28000 | 28000 | 1940,36 | 1940,36 |
2 3 3
Legal expenses
2 3 3 0 | Legal expenses | 350000 | 350000 | 50000 | 50000 | 20000,— | 20000,— |
2 3 3 1 | Damage and interest | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
2 2 3 2 | Board of Appeals | 100000 | 100000 | | | | |
| Article 2 3 3 — Total | 450000 | 450000 | 50000 | 50000 | 20000,— | 20000,— |
2 3 5
Other operating expenditure
2 3 5 0 | Miscellaneous insurance | p.m. | p.m. | — | — | 0,— | 0,— |
2 3 5 1 | Management Board and other internal meetings | 100000 | 100000 | 70000 | 70000 | 19664,96 | 19664,96 |
2 3 5 2 | Departmental removals | 25000 | 25000 | 2000 | 2000 | 7670,19 | 7670,19 |
2 3 5 3 | Archives expenditure | p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
2 3 5 4 | Representation costs | 20000 | 20000 | 30000 | 30000 | 13999,60 | 13999,60 |
| Article 2 3 5 — Total | 145000 | 145000 | 102000 | 102000 | 41334,75 | 41334,75 |
| CHAPTER 2 3 — TOTAL | 821000 | 821000 | 330000 | 330000 | 114688,93 | 114688,93 |
CHAPTER 2 4
2 4 0
Postage and delivery charges
2 4 0 0 | Postage and delivery charges | 150000 | 150000 | 140000 | 140000 | 20000,— | 20000,— |
| Article 2 4 0 — Total | 150000 | 150000 | 140000 | 140000 | 20000,— | 20000,— |
2 4 1
Telecommunications
2 4 1 0 | Telephone, telegraph, telex, radio and television subscriptions and charges | 250000 | 250000 | 360000 | 360000 | 73400,— | 73400,— |
2 4 1 1 | Telecommunication equipment and installations | 10000 | 10000 | 37000 | 37000 | 1049,28 | 1049,28 |
| Article 2 4 1 — Total | 260000 | 260000 | 397000 | 397000 | 74449,28 | 74449,28 |
| CHAPTER 2 4 — TOTAL | 410000 | 410000 | 537000 | 537000 | 94449,28 | 94449,28 |
| Title 2 — Total | 6263000 | 6263000 | 3618000 | 3618000 | 2059868,51 | 2059868,51 |
CHAPTER 2 0 —RENTAL OF BUILDINGS AND ASSOCIATED COSTS
2 0 0Rental costs
2 0 0 0Rental costs
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
3365000 | 3365000 | 1730000 | 1730000 | 598538,51 | 598538,51 |
Remarks
This appropriation is intended to cover the payment of rents for buildings or parts of buildings occupied by the Agency and the hiring of parking spaces.
2 0 1Insurance
2 0 1 0Insurance
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
15000 | 15000 | 13000 | 13000 | 2375,68 | 2375,68 |
Remarks
This appropriation is intended to cover the insurance policy premiums in respect of the buildings or parts of buildings.
2 0 2Water, gas, electricity and heating
2 0 2 0Water, gas, electricity and heating
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
160000 | 160000 | 105000 | 105000 | 30000,— | 30000,— |
Remarks
This appropriation is intended to cover utility costs.
2 0 3Cleaning and maintenance
2 0 3 0Cleaning and maintenance
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
80000 | 80000 | 37000 | 37000 | 2526,42 | 2526,42 |
Remarks
This appropriation is intended to cover the costs of cleaning and upkeeping of the premises used by the Agency.
2 0 4Fitting-out of premises
2 0 4 0Fitting-out of premises
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | 24000 | 24000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the fitting-out of the premises and repairs in the building.
2 0 5Security and surveillance of buildings
2 0 5 0Security and surveillance of buildings
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
300000 | 300000 | 160000 | 160000 | 56712,97 | 56712,97 |
Remarks
This appropriation is intended to cover miscellaneous expenditure on buildings connected with security and safety.
2 0 5 1Other building expenditure
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | 12000 | 12000 | 15486,— | 15486,— |
Remarks
The appropriation is intended to cover expenditure on buildings not specially provided for in the articles in Chapter 20.
CHAPTER 2 1 —INFORMATION AND COMMUNICATION TECHNOLOGY
2 1 0ICT equipment
2 1 0 0ICT equipment
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
280000 | 280000 | 466000 | 466000 | 980106,93 | 980106,93 |
Remarks
This appropriation is intended to cover expenditure on software licences, installation, development and maintenance of information systems and data-processing consumables.
2 1 0 1Data storage and IT security
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
340000 | 340000 | — | — | 64322,14 | 64322,14 |
Remarks
This appropriation is for the development and technical implementation of data storage and IT security.
2 1 0 2Software development
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
200000 | 200000 | 25000 | 25000 | 30000,— | 30000,— |
Remarks
This appropriation is for ICT and development consultancy needs for administration software.
2 1 0 3ICT maintenance
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
100000 | 100000 | 68000 | 68000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of ICT infrastructure maintenance.
2 1 0 4ICT training
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
85000 | 85000 | 12000 | 12000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the cost of ICT training needs.
2 1 0 5Other ICT expenditure
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | 3000 | 3000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of general ICT expenditure.
CHAPTER 2 2 —MOVABLE PROPERTY AND ASSOCIATED COSTS
2 2 0Technical equipment and installations
2 2 0 0Technical equipment and installations
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
50000 | 50000 | 11000 | 11000 | 20124,22 | 20124,22 |
Remarks
This appropriation is intended to cover Agency requirements for furniture and installations.
2 2 0 2Hire or leasing of technical equipment or installations
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | — | — | 0,— | 0,— |
Remarks
This appopriation is intended to cover the costs of hiring equipment.
2 2 0 3Maintenance and repair of technical equipment or installations
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | 5000 | 5000 | 2834,51 | 2834,51 |
Remarks
This appropriation is intended to cover the costs of technical repairs of equipment and installations.
2 2 0 4Office supplies
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | 49000 | 49000 | 25373,06 | 25373,06 |
Remarks
This appropriation is intended to cover the costs of general office supplies.
2 2 1Purchase of furniture
2 2 1 0Purchase of furniture
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
15000 | 15000 | — | — | 10000,— | 10000,— |
Remarks
This appropriation is intended to cover the purchase of furniture.
2 2 1 1Maintenance and repairs
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
5000 | 5000 | — | — | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of maintenance and repairs of furniture.
2 2 5Documentation and library expenditure
2 2 5 0Library supplies, purchase and preservation of books
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
5000 | 5000 | — | — | 0,— | 0,— |
2 2 5 1Special library, documentation and reproduction equipment
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
10000 | 10000 | 10000 | 10000 | 2329,86 | 2329,86 |
Remarks
This appropriation is intended to cover the purchase of specialised equipment and the binding and upkeep of books and periodicals.
2 2 5 2Subscriptions to newspapers and periodicals
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
22000 | 22000 | 21000 | 21000 | 10000,— | 10000,— |
Remarks
This appropriation is intended to cover the purchase of publications and subscriptions to information services necessary for the work of the Agency.
2 2 5 3Subscription to news agencies
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | — | — | 0,— | 0,— |
CHAPTER 2 3 —CURRENT ADMINISTRATIVE EXPENDITURE
2 3 0Stationery and office supplies
2 3 0 0Stationery and office supplies
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
200000 | 200000 | 150000 | 150000 | 51413,82 | 51413,82 |
Remarks
This appropriation is intended to cover the purchase of paper and office supplies.
2 3 2Financial charges
2 3 2 0Bank charges
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
6000 | 6000 | 9000 | 9000 | 1458,— | 1458,— |
Remarks
This appropriation is intended to cover bank charges.
2 3 2 1Exchange-rate losses
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | — | — | 0,— | 0,— |
Remarks
This appropriation is intended to cover exchange-rate losses.
2 3 2 9Other financial charges
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
20000 | 20000 | 19000 | 19000 | 482,36 | 482,36 |
Remarks
This appropriation is intended to cover other financial charges.
2 3 3Legal expenses
2 3 3 0Legal expenses
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
350000 | 350000 | 50000 | 50000 | 20000,— | 20000,— |
Remarks
This appropriation is intended to cover legal expenses.
2 3 3 1Damage and interest
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
2 2 3 2Board of Appeals
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
100000 | 100000 | | | | |
2 3 5Other operating expenditure
2 3 5 0Miscellaneous insurance
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | — | — | 0,— | 0,— |
Remarks
This appropriation is intended to cover the special insurance for the Agency's accountant and the imprest account holder.
2 3 5 1Management Board and other internal meetings
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
100000 | 100000 | 70000 | 70000 | 19664,96 | 19664,96 |
Remarks
This appropriation is intended to cover the costs of four Management Board meetings and other internal meetings.
2 3 5 2Departmental removals
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
25000 | 25000 | 2000 | 2000 | 7670,19 | 7670,19 |
Remarks
This item is intended to cover the cost of removals.
2 3 5 3Archives expenditure
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | p.m. | p.m. | 0,— | 0,— |
2 3 5 4Representation costs
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
20000 | 20000 | 30000 | 30000 | 13999,60 | 13999,60 |
Remarks
This appropriation is intended to cover representation costs for the Executive Director.
CHAPTER 2 4 —POSTAGE AND TELECOMMUNICATIONS
2 4 0Postage and delivery charges
2 4 0 0Postage and delivery charges
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
150000 | 150000 | 140000 | 140000 | 20000,— | 20000,— |
Remarks
This appropriation is intended to cover expenditure on postal and delivery charges.
2 4 1Telecommunications
2 4 1 0Telephone, telegraph, telex, radio and television subscriptions and charges
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
250000 | 250000 | 360000 | 360000 | 73400,— | 73400,— |
Remarks
This appropriation is intended to cover telephone subscription costs and communications.
2 4 1 1Telecommunication equipment and installations
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
10000 | 10000 | 37000 | 37000 | 1049,28 | 1049,28 |
Remarks
This appropriation is intended to cover the costs of telecommunication equipment and installations.
TITLE 3
OPERATNG EXPENDITURE
CHAPTER 3 0 — CERTIFICATION ACTIVITIES
CHAPTER 3 1 — Q & S ACTIVITIES
CHAPTER 3 2 — DEVELOPMENT DATA BASE
CHAPTER 3 3 — INFORMATIONS AND PUBLICATIONS
CHAPTER 3 4 — MEETING EXPENSES
CHAPTER 3 5 — TRANSLATION AND INTERPRETATION COSTS
CHAPTER 3 6 — RULE MAKING ACTIVITIES
CHAPTER 3 7 — MISSION, ENTERTAINMENT AND REPRESENTATION EXPENSES
CHAPTER 3 8 — TECHNICAL TRAINING
CHAPTER 3 9 — ED ACTIVITIES
Article Item | Heading | Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 3 0
3 0 0
Certification activities
3 0 0 0 | Certification activities | 7367000 | 11767000 | 16400000 | 8000000 | 0,— | 0,— |
3 0 0 1 | JAA contract | | | 500000 | 500000 | 0,— | 0,— |
| Article 3 0 0 — Total | 7367000 | 11767000 | 16900000 | 8500000 | 0,— | 0,— |
| CHAPTER 3 0 — TOTAL | 7367000 | 11767000 | 16900000 | 8500000 | 0,— | 0,— |
CHAPTER 3 1
3 1 0
Q & S activities
3 1 0 0 | Quality & standardisation activities | 861000 | 861000 | 217000 | 217000 | 0,— | 0,— |
3 1 0 1 | Quality & standardisation studies | 30000 | 30000 | 50000 | 50000 | 0,— | 0,— |
3 1 0 2 | Library | 15000 | 15000 | 20000 | 20000 | 0,— | 0,— |
| Article 3 1 0 — Total | 906000 | 906000 | 287000 | 287000 | 0,— | 0,— |
| CHAPTER 3 1 — TOTAL | 906000 | 906000 | 287000 | 287000 | 0,— | 0,— |
CHAPTER 3 2
3 2 0
Thematic data base
3 2 0 0 | Rulemaking software and accident analysis databases and Q & S software | 1500000 | 1500000 | 507000 | 507000 | 0,— | 0,— |
3 2 0 1 | Document managament system | 580000 | 580000 | 95000 | 95000 | 0,— | 0,— |
3 2 0 2 | Certification management tool | 500000 | 500000 | 20000 | 20000 | 0,— | 0,— |
| Article 3 2 0 — Total | 2580000 | 2580000 | 622000 | 622000 | 0,— | 0,— |
| CHAPTER 3 2 — TOTAL | 2580000 | 2580000 | 622000 | 622000 | 0,— | 0,— |
CHAPTER 3 3
3 3 0
Informations and publications
3 3 0 0 | Informations and publications | 125000 | 125000 | 126000 | 126000 | 63191,79 | 63191,79 |
| Article 3 3 0 — Total | 125000 | 125000 | 126000 | 126000 | 63191,79 | 63191,79 |
| CHAPTER 3 3 — TOTAL | 125000 | 125000 | 126000 | 126000 | 63191,79 | 63191,79 |
CHAPTER 3 4
3 4 0
Meeting expenses
3 4 0 0 | Organisation of experts meetings for certification | 25000 | 25000 | 40000 | 40000 | 116272,47 | 116272,47 |
3 4 0 1 | Organisation of experts meetings for quality & standardisation | 20000 | 20000 | 10000 | 10000 | 0,— | 0,— |
3 4 0 2 | Organisation of experts meetings for rule making | 60000 | 60000 | 100000 | 100000 | 0,— | 0,— |
3 4 0 3 | Organisation of experts meetings for the Executive Director | 10000 | 10000 | 20000 | 20000 | 0,— | 0,— |
| Article 3 4 0 — Total | 115000 | 115000 | 170000 | 170000 | 116272,47 | 116272,47 |
| CHAPTER 3 4 — TOTAL | 115000 | 115000 | 170000 | 170000 | 116272,47 | 116272,47 |
CHAPTER 3 5
3 5 0
Translation and interpretation costs
3 5 0 0 | Translation of studies, reports and other working documents — Certification | — | — | — | — | 250000,— | 250000,— |
3 5 0 1 | Translation of studies, reports and other working documents — Quality & standardisation | 50000 | 50000 | 30000 | 30000 | 0,— | 0,— |
3 5 0 2 | Translation of studies, reports and other working documents — Rule making | 125000 | 125000 | 125000 | 125000 | 0,— | 0,— |
3 5 0 3 | Translation of studies, reports and other documents — Executive | 150000 | 150000 | — | — | | |
| Article 3 5 0 — Total | 325000 | 325000 | 155000 | 155000 | 250000,— | 250000,— |
| CHAPTER 3 5 — TOTAL | 325000 | 325000 | 155000 | 155000 | 250000,— | 250000,— |
CHAPTER 3 6
3 6 0
Rule making activities
3 6 0 0 | Outsourcing of rule making activities | 1000000 | 1000000 | 459000 | 459000 | 233000,— | 233000,— |
3 6 0 1 | International cooperation | p.m. | p.m. | | | | |
| Article 3 6 0 — Total | 1000000 | 1000000 | 459000 | 459000 | 233000,— | 233000,— |
| CHAPTER 3 6 — TOTAL | 1000000 | 1000000 | 459000 | 459000 | 233000,— | 233000,— |
CHAPTER 3 7
3 7 0
Mission, entertainment and representation expenses
3 7 0 0 | Mission expenses, duty travel expenses and other ancillary expenditure — Certification | 1000000 | 1000000 | 980000 | 980000 | 275000,— | 275000,— |
3 7 0 1 | Mission expenses, duty travel expenses and other ancillary expenditure — Quality & standardisation | 480000 | 480000 | 165000 | 165000 | 0,— | 0,— |
3 7 0 2 | Mission expenses, duty travel expenses and other ancillary expenditure — Rule making | 400000 | 400000 | 200000 | 200000 | 0,— | 0,— |
3 7 0 3 | Mission expenses, duty travel expenses and other ancillary expenditure — Executive Director | 100000 | 100000 | 70000 | 70000 | 0,— | 0,— |
| Article 3 7 0 — Total | 1980000 | 1980000 | 1415000 | 1415000 | 275000,— | 275000,— |
| CHAPTER 3 7 — TOTAL | 1980000 | 1980000 | 1415000 | 1415000 | 275000,— | 275000,— |
CHAPTER 3 8
3 8 0
Technical training
3 8 0 0 | Technical training — Certification | 25000 | 25000 | — | — | 0,— | 0,— |
3 8 0 1 | Technical training — Quality & standardisation | 125000 | 125000 | 25000 | 25000 | 0,— | 0,— |
3 8 0 2 | Technical training — Rule making | 25000 | 25000 | 15000 | 15000 | 0,— | 0,— |
3 8 0 3 | Technical Training — Executive | 10000 | 10000 | — | — | | |
| Article 3 8 0 — Total | 185000 | 185000 | 40000 | 40000 | 0,— | 0,— |
| CHAPTER 3 8 — TOTAL | 185000 | 185000 | 40000 | 40000 | 0,— | 0,— |
CHAPTER 3 9
3 9 0
ED activities
3 9 0 0 | Safety strategy | 40000 | 40000 | — | — | 0,— | 0,— |
3 9 0 1 | External evaluation of the Agency | 100000 | 100000 | — | — | 0,— | 0,— |
3 9 0 2 | JAA contract | 350000 | 350000 | | | | |
| Article 3 9 0 — Total | 490000 | 490000 | — | — | 0,— | 0,— |
| CHAPTER 3 9 — TOTAL | 490000 | 490000 | — | — | 0,— | 0,— |
| Title 3 — Total | 15073000 | 19473000 | 20174000 | 11774000 | 937464,26 | 937464,26 |
CHAPTER 3 0 —CERTIFICATION ACTIVITIES
3 0 0Certification activities
3 0 0 0Certification activities
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
7367000 | 11767000 | 16400000 | 8000000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of technical certification services outsource to the NAAs requested by EASA.
3 0 0 1JAA contract
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
| | 500000 | 500000 | 0,— | 0,— |
Remarks
This appropriation is to cover the costs of services requested by EASA under the contract with the JAA.
CHAPTER 3 1 —Q & S ACTIVITIES
3 1 0Q & S activities
3 1 0 0Quality & standardisation activities
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
861000 | 861000 | 217000 | 217000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of Q & S activities.
3 1 0 1Quality & standardisation studies
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
30000 | 30000 | 50000 | 50000 | 0,— | 0,— |
Remarks
This appropriation is to cover the costs of Q & S studies.
3 1 0 2Library
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
15000 | 15000 | 20000 | 20000 | 0,— | 0,— |
Remarks
This appropriation is to cover the costs of acquiring a special technical library for the EASA.
CHAPTER 3 2 —DEVELOPMENT DATA BASE
3 2 0Thematic data base
3 2 0 0Rulemaking software and accident analysis databases and Q & S software
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1500000 | 1500000 | 507000 | 507000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of procuring and purchasing a certification process control system.
3 2 0 1Document managament system
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
580000 | 580000 | 95000 | 95000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of the first phase of developing a document management system.
3 2 0 2Certification management tool
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
500000 | 500000 | 20000 | 20000 | 0,— | 0,— |
Remarks
This appropriation is to cover the cost of acquisition of other software.
CHAPTER 3 3 —INFORMATIONS AND PUBLICATIONS
3 3 0Informations and publications
3 3 0 0Informations and publications
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
125000 | 125000 | 126000 | 126000 | 63191,79 | 63191,79 |
Remarks
This appropriation is intended to cover the costs of information materials and publications of the EASA.
CHAPTER 3 4 —MEETING EXPENSES
3 4 0Meeting expenses
3 4 0 0Organisation of experts meetings for certification
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
25000 | 25000 | 40000 | 40000 | 116272,47 | 116272,47 |
Remarks
This appropriation is intended to cover the costs of organising certification meetings.
3 4 0 1Organisation of experts meetings for quality & standardisation
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
20000 | 20000 | 10000 | 10000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of organising Q & S meetings.
3 4 0 2Organisation of experts meetings for rule making
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
60000 | 60000 | 100000 | 100000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of organising rule making meetings.
3 4 0 3Organisation of experts meetings for the Executive Director
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
10000 | 10000 | 20000 | 20000 | 0,— | 0,— |
Remarks
This appropriation is intended to cover the costs of organising expert meetings to support the Executive Director.
CHAPTER 3 5 —TRANSLATION AND INTERPRETATION COSTS
3 5 0Translation and interpretation costs
3 5 0 0Translation of studies, reports and other working documents — Certification
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
— | — | — | — | 250000,— | 250000,— |
Remarks
This appropriation is intended to cover the translation of studies, reports, as well as working documents of the Certification Directorate for the Administrative Board and Bureau and for congresses, seminars, etc. into the different Community languages, to be carried out mainly by the Translation Centre for the Bodies of the European Union in Luxembourg.
3 5 0 1Translation of studies, reports and other working documents — Quality & standardisation
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
50000 | 50000 | 30000 | 30000 | 0,— | 0,— |
Remarks
Same as above for the Q & S Directorate.
3 5 0 2Translation of studies, reports and other working documents — Rule making
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
125000 | 125000 | 125000 | 125000 | 0,— | 0,— |
Remarks
Same as above for the rule making Directorate.
3 5 0 3Translation of studies, reports and others documents — Executive
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
150000 | 150000 | — | — | | |
Remarks
This appropriation is intended to cover the translation of studies, reports, annual accounts, budgets as well as working documents for the ED into different Community languages.
CHAPTER 3 6 —RULE MAKING ACTIVITIES
3 6 0Rule making activities
3 6 0 0Outsourcing of rule making activities
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1000000 | 1000000 | 459000 | 459000 | 233000,— | 233000,— |
Remarks
This appropriation is intended to cover the costs of studies and the hiring of external experts, including research.
3 6 0 1International cooperation
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | | | | |
Remarks
This appropriation is to cover the cost of international cooperation activities.
CHAPTER 3 7 —MISSION, ENTERTAINMENT AND REPRESENTATION EXPENSES
3 7 0Mission, entertainment and representation expenses
3 7 0 0Mission expenses, duty travel expenses and other ancillary expenditure — Certification
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
1000000 | 1000000 | 980000 | 980000 | 275000,— | 275000,— |
Remarks
This appropriation is intended to cover expenditure on transport, the payment of daily mission allowances and the ancillary or exceptional expenses incurred by established staff of the Certification Directorate in the interests of the service, in accordance with the provisions of the Staff Regulations applicable to officials of the European Communities.
3 7 0 1Mission expenses, duty travel expenses and other ancillary expenditure — Quality & standardisation
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
480000 | 480000 | 165000 | 165000 | 0,— | 0,— |
Remarks
Same as above for the Q & S Directorate.
3 7 0 2Mission expenses, duty travel expenses and other ancillary expenditure — Rule making
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
400000 | 400000 | 200000 | 200000 | 0,— | 0,— |
Remarks
Same as above for the rule making Directorate.
3 7 0 3Mission expenses, duty travel expenses and other ancillary expenditure — Executive Director
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
100000 | 100000 | 70000 | 70000 | 0,— | 0,— |
Remarks
Same as above for the office of the Executive Director.
CHAPTER 3 8 —TECHNICAL TRAINING
3 8 0Technical training
3 8 0 0Technical training — Certification
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
25000 | 25000 | — | — | 0,— | 0,— |
Remarks
This appropriationis intended to cover the costs of technical training for the Certification Directorate.
3 8 0 1Technical training — Quality & standardisation
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
125000 | 125000 | 25000 | 25000 | 0,— | 0,— |
Remarks
Same as above for the Q & S Directorate.
3 8 0 2Technical training — Rule making
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
25000 | 25000 | 15000 | 15000 | 0,— | 0,— |
Remarks
Same as above for the rule making Directorate.
3 8 0 3Technical Training — Executive
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
10000 | 10000 | — | — | | |
Remarks
This appropriation is intended to cover the costs of technical training for the ED Directorate.
CHAPTER 3 9 —ED ACTIVITIES
3 9 0ED activities
3 9 0 0Safety strategy
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
40000 | 40000 | — | — | 0,— | 0,— |
Remarks
This appropriations intended to cover the costs of studies and operational costs for the Strategy Safety Analysis Investigation Research and Risk (SSAIR).
3 9 0 1External evaluation of the Agency
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
100000 | 100000 | — | — | 0,— | 0,— |
Remarks
This appropriation is intended to cover costs of studies requested by Article 51 of Regulation (EC) No 1592/2002.
3 9 0 2JAA contract
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
350000 | 350000 | | | | |
Remarks
This appropriation is to cover the costs of services requested by EASA under the contract with the JAA. In the budget 2005 and the preliminary draft budget 2006 these appropriations have been on line 3001.
TITLE 4
SPECIAL OPERATIONS PROGRAMMES
CHAPTER 4 0 — TECHNICAL COOPERATION WITH THIRD COUNTRIES
CHAPTER 4 1 — RESEARCH PROGRAMMES
Article Item | Heading | Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
CHAPTER 4 0
4 0 0
Technical cooperation with third counties
4 0 0 0 | Technical cooperation with third countries | p.m. | p.m. | | | | |
| Article 4 0 0 — Total | p.m. | p.m. | | | | |
| CHAPTER 4 0 — TOTAL | p.m. | p.m. | | | | |
CHAPTER 4 1
4 1 0
Research programmes
4 1 0 0 | Research programmes | p.m. | p.m. | | | | |
| Article 4 1 0 — Total | p.m. | p.m. | | | | |
| CHAPTER 4 1 — TOTAL | p.m. | p.m. | | | | |
| Title 4 — Total | p.m. | p.m. | | | | |
| GRAND TOTAL | 47779000 | 52179000 | 39981000 | 31581000 | 8997753,58 | 8997753,58 |
CHAPTER 4 0 —TECHNICAL COOPERATION WITH THIRD COUNTRIES
4 0 0Technical cooperation with third counties
4 0 0 0Technical cooperation with third countries
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | | | | |
Remarks
This appropriation is intended to cover the costs of technical cooperation activities with candidate and/or third countries.
CHAPTER 4 1 —RESEARCH PROGRAMMES
4 1 0Research programmes
4 1 0 0Research programmes
Appropriations 2006 | Appropriations 2005 | Outturn 2004 |
Commitments | Payments | Commitments | Payments | Commitments | Payments |
p.m. | p.m. | | | | |
Remarks
This appropriation is intended to cover the costs of research programmes.
[1] For 2005 and 2006, revenue from fees and charges corresponds, in the left column, to the amounts levied and, in the right column, to the amounts collected.
--------------------------------------------------
Establishment plan
Category and grade | Permanent posts | Temporary posts |
2006 | 2005 | 2004 | 2006 | 2005 | 2004 |
A*16 | — | — | — | — | — | — |
A*15 | — | — | — | 5 | 5 | 5 |
A*14 | — | — | — | 10 | 10 | 10 |
A*13 | — | — | — | 5 | — | — |
A*12 | — | — | — | 20 | 20 | 13 |
A*11 | — | — | — | 28 | 28 | 14 |
A*10 | — | — | — | 30 | 28 | 7 |
A*9 | — | — | — | 47 | 17 | 10 |
A*8 | — | — | — | 29 | 17 | 6 |
A*7 | — | — | — | 21 | 20 | 5 |
A*6 | — | — | — | 48 | — | — |
A*5 | — | — | — | 2 | — | — |
Total A | — | — | — | 245 | 145 | 70 |
B*11 | — | — | — | — | — | — |
B*10 | — | — | — | — | — | — |
B*9 | — | — | — | — | — | — |
B*8 | — | — | — | — | — | — |
B*7 | — | — | — | 10 | 8 | 4 |
B*6 | — | — | — | 18 | 8 | 2 |
B*5 | — | — | — | 9 | 9 | 4 |
B*4 | — | — | — | — | — | — |
B*3 | — | — | — | 2 | — | — |
Total B | — | — | — | 39 | 25 | 10 |
C*7 | — | — | — | — | — | — |
C*6 | — | — | — | 1 | 1 | 1 |
C*5 | — | — | — | 1 | 1 | 1 |
C*4 | — | — | — | 19 | 8 | 5 |
C*3 | — | — | — | 13 | 10 | 5 |
C*2 | — | — | — | 10 | 10 | 3 |
C*1 | — | — | — | — | — | — |
Total C | — | — | — | 44 | 30 | 15 |
Grand Total | — | — | — | 328 | 200 | 95 |
--------------------------------------------------
| Top |