# L_2015261EN.01006001.xml

| 7.10.2015 | EN | Official Journal of the European Union | L 261/60 |
| --- | --- | --- | --- |

7.10.2015

EN

Official Journal of the European Union

L 261/60

---

DEFINITIVE ADOPTION (EU, Euratom) 2015/1768

of Amending budget No 4 of the European Union for the financial year 2015

THE PRESIDENT OF THE EUROPEAN PARLIAMENT,

having regard to the Treaty on the Functioning of the European Union, and in particular Article 314(4)(a) and (9) thereof,

having regard to the Treaty establishing the European Atomic Energy Community, and in particular Article 106a thereof,

having regard to Regulation (EU, Euratom) No 966/2012 of the European Parliament and of the Council of 25 October 2012 on the financial rules applicable to the general budget of the Union and repealing Council Regulation (EC, Euratom) No 1605/2002 (1),

having regard to Council Regulation (EU, Euratom) No 1311/2013 of 2 December 2013 laying down the multiannual financial framework for the years 2014-2020 (2),

having regard to the Interinstitutional Agreement of 2 December 2013 between the European Parliament, the Council and the Commission on budgetary discipline, on cooperation in budgetary matters and on sound financial management (3),

having regard to the general budget of the European Union for the financial year 2015, as definitively adopted on 17 December 2014 (4),

having regard to Draft amending budget No 4 of the European Union for the financial year 2015, which the Commission adopted on 15 April 2015,

having regard to the position on Draft amending budget No 4/2015, which the Council adopted on 19 June 2015 and forwarded to Parliament on the same day,

having regard to Parliament's approval of 7 July 2015 of the Council position,

having regard to Rules 88 and 91 of Parliament’s Rules of Procedure,

DECLARES:

Sole Article

The procedure under Article 314 of the Treaty on the Functioning of the European Union is complete and Amending budget No 4 of the European Union for the financial year 2015 has been definitively adopted.

Done at Strasbourg, 7 July 2015.

The President

M. SCHULZ

---

(1)  
  OJ L 298, 26.10.2012, p. 1.

1

(2)  
  OJ L 347, 20.12.2013, p. 884.

2

(3)  
  OJ C 373, 20.12.2013, p. 1.

3

(4)  
  OJ L 69, 13.3.2015.

4

---

AMENDING BUDGET No 4 FOR THE FINANCIAL YEAR 2015

CONTENTS

GENERAL STATEMENT OF REVENUE

GENERAL STATEMENT OF REVENUE

| A. Introduction and Financing of The General Budget | 62 |
| --- | --- |

| B. General Statementof Revenue By Budget Heading | 70 |
| --- | --- |

| — Title 1: | Own Resources | 71 |
| --- | --- | --- |

— Title 1:

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

Section III: Commission

Section III: Commission

| — Expenditure | 76 |
| --- | --- |

| — Title 13: | Regional and urban policy | 78 |
| --- | --- | --- |

— Title 13:

A.   INTRODUCTION AND FINANCING OF THE GENERAL BUDGET

INTRODUCTION AND FINANCING OF THE GENERAL BUDGET

FINANCING OF THE GENERAL BUDGET

FINANCING OF THE GENERAL BUDGET

Appropriations to be covered during the financial year 2015 pursuant to Article 1 of Council Decision 2007/436/EC, Euratom of 7 June 2007 on the system of the European Communities’ own resources

Appropriations to be covered during the financial year 2015 pursuant to Article 1 of Council Decision 2007/436/EC, Euratom of 7 June 2007 on the system of the European Communities’ own resources

EXPENDITURE

EXPENDITURE

| Description | Budget 2015 (1) | Budget 2014 (2) | Change (%) |
| --- | --- | --- | --- |
| 1. | Smart and inclusive growth |

Description

Budget 2015 (1)

1

Budget 2014 (2)

2

Change (%)

1.

Smart and inclusive growth

66 922 960 910

65 300 076 773

+2,49

| 2. | Sustainable growth: natural resources |
| --- | --- |

2.

Sustainable growth: natural resources

55 998 594 804

56 443 752 595

–0,79

| 3. | Security and citizenship |
| --- | --- |

3.

Security and citizenship

1 859 513 795

1 665 510 850

+11,65

| 4. | Global Europe |
| --- | --- |

4.

Global Europe

7 422 489 907

6 840 903 616

+8,50

| 5. | Administration |
| --- | --- |

5.

Administration

8 658 756 179

8 405 389 881

+3,01

| 6. | Compensation |
| --- | --- |

6.

Compensation

p.m.

28 600 000

—

Special instruments

418 230 818

350 000 000

+19,49

Total expenditure
   (3)

Total expenditure

3

141 280 546 413

141 280 546 413

139 034 233 715

139 034 233 715

+1,62

+1,62

REVENUE

REVENUE

| Description | Budget 2015 (4) | Budget 2014 (5) | Change (%) |
| --- | --- | --- | --- |
| Miscellaneous revenue (Titles 4 to 9) | 1 575 497 557 | 5 545 428 277 | –71,59 |
| Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) | 1 434 557 708 | 1 005 406 925 | +42,68 |
| Surplus of own resources resulting from the repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2) | p.m. | p.m. | — |
| Balance of own resources accruing from VAT and GNP/GNI-based own resources for earlier years (Chapters 3 1 and 3 2) | p.m. | 4 095 463 000 | — |
| Total revenue for Titles 3 to 9 | 3 010 055 265 | 10 646 298 202 | –71,73 |
| Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) | 16 825 900 000 | 16 084 600 000 | +4,61 |
| VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) | 18 264 479 250 | 17 689 735 350 | +3,25 |
| Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) | 103 180 111 898 | 94 613 600 163 | +9,05 |
| Appropriations to be covered by the own resources referred to in Article 2 of Decision 2007/436/EC, Euratom (6) | 138 270 491 148 | 128 387 935 513 | +7,70 |
| Total revenue
   (7) | 141 280 546 413 | 139 034 233 715 | +1,62 |

Description

Budget 2015 (4)

4

Budget 2014 (5)

5

Change (%)

Miscellaneous revenue (Titles 4 to 9)

1 575 497 557

5 545 428 277

–71,59

Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0)

1 434 557 708

1 005 406 925

+42,68

Surplus of own resources resulting from the repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2)

p.m.

p.m.

—

Balance of own resources accruing from VAT and GNP/GNI-based own resources for earlier years (Chapters 3 1 and 3 2)

p.m.

4 095 463 000

—

Total revenue for Titles 3 to 9

Total revenue for Titles 3 to 9

3 010 055 265

3 010 055 265

10 646 298 202

10 646 298 202

–71,73

–71,73

Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2)

16 825 900 000

16 084 600 000

+4,61

VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3)

18 264 479 250

17 689 735 350

+3,25

Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4)

103 180 111 898

94 613 600 163

+9,05

Appropriations to be covered by the own resources referred to in Article 2 of Decision 2007/436/EC, Euratom (6)

6

138 270 491 148

128 387 935 513

+7,70

Total revenue
   (7)

Total revenue

7

141 280 546 413

141 280 546 413

139 034 233 715

139 034 233 715

+1,62

+1,62

TABLE 1

TABLE 1

Calculation of capping of harmonised value added tax (VAT) bases pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom

| Member State | 1 % of non-capped VAT base | 1 % of gross national income | Capping rate (in %) | 1 % of gross national income multiplied by capping rate | 1 % of capped VAT base (8) | Member States whose VAT base is capped |
| --- | --- | --- | --- | --- | --- | --- |
| | (1) | (2) | (3) | (4) | (5) | (6) |
| Belgium | 1 720 407 000 | 4 052 264 000 | 50 | 2 026 132 000 | 1 720 407 000 | |
| Bulgaria | 201 270 000 | 414 927 000 | 50 | 207 463 500 | 201 270 000 | |
| Czech Republic | 618 215 000 | 1 405 091 000 | 50 | 702 545 500 | 618 215 000 | |
| Denmark | 1 045 978 000 | 2 742 029 000 | 50 | 1 371 014 500 | 1 045 978 000 | |
| Germany | 12 873 205 000 | 30 055 584 000 | 50 | 15 027 792 000 | 12 873 205 000 | |
| Estonia | 92 227 000 | 198 736 000 | 50 | 99 368 000 | 92 227 000 | |
| Ireland | 660 326 000 | 1 491 005 000 | 50 | 745 502 500 | 660 326 000 | |
| Greece | 717 672 000 | 1 845 174 000 | 50 | 922 587 000 | 717 672 000 | |
| Spain | 4 867 873 000 | 10 536 508 000 | 50 | 5 268 254 000 | 4 867 873 000 | |
| France | 9 943 171 000 | 22 043 072 000 | 50 | 11 021 536 000 | 9 943 171 000 | |
| Croatia | 268 216 000 | 430 366 000 | 50 | 215 183 000 | 215 183 000 | Croatia |
| Italy | 6 158 442 000 | 16 160 696 000 | 50 | 8 080 348 000 | 6 158 442 000 | |
| Cyprus | 107 472 000 | 158 300 000 | 50 | 79 150 000 | 79 150 000 | Cyprus |
| Latvia | 94 889 000 | 262 878 000 | 50 | 131 439 000 | 94 889 000 | |
| Lithuania | 146 760 000 | 372 032 000 | 50 | 186 016 000 | 146 760 000 | |
| Luxembourg | 267 324 000 | 333 256 000 | 50 | 166 628 000 | 166 628 000 | Luxembourg |
| Hungary | 403 363 000 | 993 883 000 | 50 | 496 941 500 | 403 363 000 | |
| Malta | 53 058 000 | 73 886 000 | 50 | 36 943 000 | 36 943 000 | Malta |
| Netherlands | 2 797 149 000 | 6 403 499 000 | 50 | 3 201 749 500 | 2 797 149 000 | |
| Austria | 1 543 536 000 | 3 334 038 000 | 50 | 1 667 019 000 | 1 543 536 000 | |
| Poland | 1 818 157 000 | 4 097 085 000 | 50 | 2 048 542 500 | 1 818 157 000 | |
| Portugal | 775 256 000 | 1 690 835 000 | 50 | 845 417 500 | 775 256 000 | |
| Romania | 563 787 000 | 1 537 681 000 | 50 | 768 840 500 | 563 787 000 | |
| Slovenia | 179 922 000 | 357 193 000 | 50 | 178 596 500 | 178 596 500 | Slovenia |
| Slovakia | 238 229 000 | 756 777 000 | 50 | 378 388 500 | 238 229 000 | |
| Finland | 946 116 000 | 2 037 361 000 | 50 | 1 018 680 500 | 946 116 000 | |
| Sweden | 1 940 367 000 | 4 508 252 000 | 50 | 2 254 126 000 | 1 940 367 000 | |
| United Kingdom | 10 038 702 000 | 21 460 858 000 | 50 | 10 730 429 000 | 10 038 702 000 | |
| Total | 61 081 089 000 | 139 753 266 000 | | 69 876 633 000 | 60 881 597 500 | |

Member State

1 % of non-capped VAT base

1 % of gross national income

Capping rate (in %)

1 % of gross national income multiplied by capping rate

1 % of capped VAT base (8)

8

Member States whose VAT base is capped

(1)

(2)

(3)

(4)

(5)

(6)

Belgium

1 720 407 000

4 052 264 000

50

2 026 132 000

1 720 407 000

Bulgaria

201 270 000

414 927 000

50

207 463 500

201 270 000

Czech Republic

618 215 000

1 405 091 000

50

702 545 500

618 215 000

Denmark

1 045 978 000

2 742 029 000

50

1 371 014 500

1 045 978 000

Germany

12 873 205 000

30 055 584 000

50

15 027 792 000

12 873 205 000

Estonia

92 227 000

198 736 000

50

99 368 000

92 227 000

Ireland

660 326 000

1 491 005 000

50

745 502 500

660 326 000

Greece

717 672 000

1 845 174 000

50

922 587 000

717 672 000

Spain

4 867 873 000

10 536 508 000

50

5 268 254 000

4 867 873 000

France

9 943 171 000

22 043 072 000

50

11 021 536 000

9 943 171 000

Croatia

268 216 000

430 366 000

50

215 183 000

215 183 000

Croatia

Italy

6 158 442 000

16 160 696 000

50

8 080 348 000

6 158 442 000

Cyprus

107 472 000

158 300 000

50

79 150 000

79 150 000

Cyprus

Latvia

94 889 000

262 878 000

50

131 439 000

94 889 000

Lithuania

146 760 000

372 032 000

50

186 016 000

146 760 000

Luxembourg

267 324 000

333 256 000

50

166 628 000

166 628 000

Luxembourg

Hungary

403 363 000

993 883 000

50

496 941 500

403 363 000

Malta

53 058 000

73 886 000

50

36 943 000

36 943 000

Malta

Netherlands

2 797 149 000

6 403 499 000

50

3 201 749 500

2 797 149 000

Austria

1 543 536 000

3 334 038 000

50

1 667 019 000

1 543 536 000

Poland

1 818 157 000

4 097 085 000

50

2 048 542 500

1 818 157 000

Portugal

775 256 000

1 690 835 000

50

845 417 500

775 256 000

Romania

563 787 000

1 537 681 000

50

768 840 500

563 787 000

Slovenia

179 922 000

357 193 000

50

178 596 500

178 596 500

Slovenia

Slovakia

238 229 000

756 777 000

50

378 388 500

238 229 000

Finland

946 116 000

2 037 361 000

50

1 018 680 500

946 116 000

Sweden

1 940 367 000

4 508 252 000

50

2 254 126 000

1 940 367 000

United Kingdom

10 038 702 000

21 460 858 000

50

10 730 429 000

10 038 702 000

Total

Total

61 081 089 000

61 081 089 000

139 753 266 000

139 753 266 000

69 876 633 000

69 876 633 000

60 881 597 500

60 881 597 500

TABLE 2

TABLE 2

Breakdown of own resources accruing from VAT pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom (Chapter 1 3)

| Member State | 1 % of capped VAT base | Uniform rate of VAT own resource (in %) | VAT-based own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 1 720 407 000 | 0,300 | 516 122 100 |
| Bulgaria | 201 270 000 | 0,300 | 60 381 000 |
| Czech Republic | 618 215 000 | 0,300 | 185 464 500 |
| Denmark | 1 045 978 000 | 0,300 | 313 793 400 |
| Germany | 12 873 205 000 | 0,300 | 3 861 961 500 |
| Estonia | 92 227 000 | 0,300 | 27 668 100 |
| Ireland | 660 326 000 | 0,300 | 198 097 800 |
| Greece | 717 672 000 | 0,300 | 215 301 600 |
| Spain | 4 867 873 000 | 0,300 | 1 460 361 900 |
| France | 9 943 171 000 | 0,300 | 2 982 951 300 |
| Croatia | 215 183 000 | 0,300 | 64 554 900 |
| Italy | 6 158 442 000 | 0,300 | 1 847 532 600 |
| Cyprus | 79 150 000 | 0,300 | 23 745 000 |
| Latvia | 94 889 000 | 0,300 | 28 466 700 |
| Lithuania | 146 760 000 | 0,300 | 44 028 000 |
| Luxembourg | 166 628 000 | 0,300 | 49 988 400 |
| Hungary | 403 363 000 | 0,300 | 121 008 900 |
| Malta | 36 943 000 | 0,300 | 11 082 900 |
| Netherlands | 2 797 149 000 | 0,300 | 839 144 700 |
| Austria | 1 543 536 000 | 0,300 | 463 060 800 |
| Poland | 1 818 157 000 | 0,300 | 545 447 100 |
| Portugal | 775 256 000 | 0,300 | 232 576 800 |
| Romania | 563 787 000 | 0,300 | 169 136 100 |
| Slovenia | 178 596 500 | 0,300 | 53 578 950 |
| Slovakia | 238 229 000 | 0,300 | 71 468 700 |
| Finland | 946 116 000 | 0,300 | 283 834 800 |
| Sweden | 1 940 367 000 | 0,300 | 582 110 100 |
| United Kingdom | 10 038 702 000 | 0,300 | 3 011 610 600 |
| Total | 60 881 597 500 | | 18 264 479 250 |

Member State

1 % of capped VAT base

Uniform rate of VAT own resource (in %)

VAT-based own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

1 720 407 000

0,300

516 122 100

Bulgaria

201 270 000

0,300

60 381 000

Czech Republic

618 215 000

0,300

185 464 500

Denmark

1 045 978 000

0,300

313 793 400

Germany

12 873 205 000

0,300

3 861 961 500

Estonia

92 227 000

0,300

27 668 100

Ireland

660 326 000

0,300

198 097 800

Greece

717 672 000

0,300

215 301 600

Spain

4 867 873 000

0,300

1 460 361 900

France

9 943 171 000

0,300

2 982 951 300

Croatia

215 183 000

0,300

64 554 900

Italy

6 158 442 000

0,300

1 847 532 600

Cyprus

79 150 000

0,300

23 745 000

Latvia

94 889 000

0,300

28 466 700

Lithuania

146 760 000

0,300

44 028 000

Luxembourg

166 628 000

0,300

49 988 400

Hungary

403 363 000

0,300

121 008 900

Malta

36 943 000

0,300

11 082 900

Netherlands

2 797 149 000

0,300

839 144 700

Austria

1 543 536 000

0,300

463 060 800

Poland

1 818 157 000

0,300

545 447 100

Portugal

775 256 000

0,300

232 576 800

Romania

563 787 000

0,300

169 136 100

Slovenia

178 596 500

0,300

53 578 950

Slovakia

238 229 000

0,300

71 468 700

Finland

946 116 000

0,300

283 834 800

Sweden

1 940 367 000

0,300

582 110 100

United Kingdom

10 038 702 000

0,300

3 011 610 600

Total

Total

60 881 597 500

60 881 597 500

18 264 479 250

18 264 479 250

TABLE 3

TABLE 3

Determination of uniform rate and breakdown of resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom (Chapter 1 4)

| Member State | 1 % of gross national income | Uniform rate of ‘additional base’‚ own resource | ‘Additional base’ own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 4 052 264 000 | | 2 991 794 503 |
| Bulgaria | 414 927 000 | | 306 341 422 |
| Czech Republic | 1 405 091 000 | | 1 037 381 456 |
| Denmark | 2 742 029 000 | | 2 024 445 418 |
| Germany | 30 055 584 000 | | 22 190 096 940 |
| Estonia | 198 736 000 | | 146 727 181 |
| Ireland | 1 491 005 000 | | 1 100 811 932 |
| Greece | 1 845 174 000 | | 1 362 295 603 |
| Spain | 10 536 508 000 | | 7 779 124 636 |
| France | 22 043 072 000 | | 16 274 443 529 |
| Croatia | 430 366 000 | | 317 740 067 |
| Italy | 16 160 696 000 | | 11 931 473 728 |
| Cyprus | 158 300 000 | | 116 873 202 |
| Latvia | 262 878 000 | 0,7383020  (9) | 194 083 346 |
| Lithuania | 372 032 000 | | 274 671 959 |
| Luxembourg | 333 256 000 | | 246 043 562 |
| Hungary | 993 883 000 | | 733 785 779 |
| Malta | 73 886 000 | | 54 550 180 |
| Netherlands | 6 403 499 000 | | 4 727 715 940 |
| Austria | 3 334 038 000 | | 2 461 526 831 |
| Poland | 4 097 085 000 | | 3 024 885 935 |
| Portugal | 1 690 835 000 | | 1 248 346 815 |
| Romania | 1 537 681 000 | | 1 135 272 915 |
| Slovenia | 357 193 000 | | 263 716 296 |
| Slovakia | 756 777 000 | | 558 729 952 |
| Finland | 2 037 361 000 | | 1 504 187 644 |
| Sweden | 4 508 252 000 | | 3 328 451 342 |
| United Kingdom | 21 460 858 000 | | 15 844 593 785 |
| Total | 139 753 266 000 | | 103 180 111 898 |

Member State

1 % of gross national income

Uniform rate of ‘additional base’‚ own resource

‘Additional base’ own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

4 052 264 000

2 991 794 503

Bulgaria

414 927 000

306 341 422

Czech Republic

1 405 091 000

1 037 381 456

Denmark

2 742 029 000

2 024 445 418

Germany

30 055 584 000

22 190 096 940

Estonia

198 736 000

146 727 181

Ireland

1 491 005 000

1 100 811 932

Greece

1 845 174 000

1 362 295 603

Spain

10 536 508 000

7 779 124 636

France

22 043 072 000

16 274 443 529

Croatia

430 366 000

317 740 067

Italy

16 160 696 000

11 931 473 728

Cyprus

158 300 000

116 873 202

Latvia

262 878 000

0,7383020  (9)

9

194 083 346

Lithuania

372 032 000

274 671 959

Luxembourg

333 256 000

246 043 562

Hungary

993 883 000

733 785 779

Malta

73 886 000

54 550 180

Netherlands

6 403 499 000

4 727 715 940

Austria

3 334 038 000

2 461 526 831

Poland

4 097 085 000

3 024 885 935

Portugal

1 690 835 000

1 248 346 815

Romania

1 537 681 000

1 135 272 915

Slovenia

357 193 000

263 716 296

Slovakia

756 777 000

558 729 952

Finland

2 037 361 000

1 504 187 644

Sweden

4 508 252 000

3 328 451 342

United Kingdom

21 460 858 000

15 844 593 785

Total

Total

139 753 266 000

139 753 266 000

103 180 111 898

103 180 111 898

TABLE 4

TABLE 4

Correction of budgetary imbalances for the United Kingdom for the year 2014 pursuant to Article 4 of Decision 2007/436/EC, Euratom (Chapter 1 5)

| Description | Coefficient (10) (%) | Amount |
| --- | --- | --- |
| 1. | United Kingdom’s share (in %) of notional uncapped VAT base |

Description

Coefficient (10) (%)

10

Amount

1.

United Kingdom’s share (in %) of notional uncapped VAT base

16,2167

| 2. | United Kingdom’s share (in %) of enlargement-adjusted total allocated expenditure |
| --- | --- |

2.

United Kingdom’s share (in %) of enlargement-adjusted total allocated expenditure

5,9238

| 3. | (1) – (2) |
| --- | --- |

3.

(1) – (2)

10,2929

| 4. | Total allocated expenditure |
| --- | --- |

4.

4.

Total allocated expenditure

126 118 882 798

126 118 882 798

| 5. | Enlargement related expenditure (11) |
| --- | --- |

5.

Enlargement related expenditure (11)

11

29 283 982 122

| 6. | Enlargement-adjusted total allocated expenditure = (4) – (5) |
| --- | --- |

6.

Enlargement-adjusted total allocated expenditure = (4) – (5)

96 834 900 676

| 7. | United Kingdom’s correction original amount = (3) × (6) × 0,66 |
| --- | --- |

7.

United Kingdom’s correction original amount = (3) × (6) × 0,66

6 578 286 401

| 8. | United Kingdom’s advantage (12) |
| --- | --- |

8.

United Kingdom’s advantage (12)

12

1 119 838 248

| 9. | Core United Kingdom’s correction = (7) – (8) |
| --- | --- |

9.

Core United Kingdom’s correction = (7) – (8)

5 458 448 153

| 10. | Windfall gains deriving from traditional own resources (13) |
| --- | --- |

10.

Windfall gains deriving from traditional own resources (13)

13

25 084 566

| 11. | Correction for the United Kingdom = (9) – (10) |
| --- | --- |

11.

Correction for the United Kingdom = (9) – (10)

5 433 363 587

TABLE 5

TABLE 5

Calculation of the financing of the correction for the United Kingdom amounting to EUR –5 433 363 587 (Chapter 1 5)

| Member State | Percentage share of GNI base | Shares without the United Kingdom | Shares without Germany, the Netherlands, Austria, Sweden and the United Kingdom | Three quarters of the share of Germany, the Netherlands, Austria and Sweden in column 2 | Column 4 distributed in accordance with column 3 | Financing scale | Financing scale applied to the correction |
| --- | --- | --- | --- | --- | --- | --- | --- |
| | (1) | (2) | (3) | (4) | (5) | (6) = (2) + (4) + (5) | (7) |
| Belgium | 2,90 | 3,43 | 5,48 | | 1,54 | 4,96 | 269 708 378 |
| Bulgaria | 0,30 | 0,35 | 0,56 | | 0,16 | 0,51 | 27 616 485 |
| Czech Republic | 1,01 | 1,19 | 1,90 | | 0,53 | 1,72 | 93 519 281 |
| Denmark | 1,96 | 2,32 | 3,71 | | 1,04 | 3,36 | 182 502 472 |
| Germany | 21,51 | 25,41 | 0,00 | –19,06 | 0,00 | 6,35 | 345 125 522 |
| Estonia | 0,14 | 0,17 | 0,27 | | 0,08 | 0,24 | 13 227 362 |
| Ireland | 1,07 | 1,26 | 2,02 | | 0,57 | 1,83 | 99 237 498 |
| Greece | 1,32 | 1,56 | 2,49 | | 0,70 | 2,26 | 122 810 085 |
| Spain | 7,54 | 8,91 | 14,24 | | 4,00 | 12,91 | 701 283 156 |
| France | 15,77 | 18,63 | 29,79 | | 8,37 | 27,00 | 1 467 130 770 |
| Croatia | 0,31 | 0,36 | 0,58 | | 0,16 | 0,53 | 28 644 066 |
| Italy | 11,56 | 13,66 | 21,84 | | 6,13 | 19,80 | 1 075 614 795 |
| Cyprus | 0,11 | 0,13 | 0,21 | | 0,06 | 0,19 | 10 536 045 |
| Latvia | 0,19 | 0,22 | 0,36 | | 0,10 | 0,32 | 17 496 491 |
| Lithuania | 0,27 | 0,31 | 0,50 | | 0,14 | 0,46 | 24 761 503 |
| Luxembourg | 0,24 | 0,28 | 0,45 | | 0,13 | 0,41 | 22 180 671 |
| Hungary | 0,71 | 0,84 | 1,34 | | 0,38 | 1,22 | 66 150 323 |
| Malta | 0,05 | 0,06 | 0,10 | | 0,03 | 0,09 | 4 917 664 |
| Netherlands | 4,58 | 5,41 | 0,00 | –4,06 | 0,00 | 1,35 | 73 530 793 |
| Austria | 2,39 | 2,82 | 0,00 | –2,11 | 0,00 | 0,70 | 38 284 453 |
| Poland | 2,93 | 3,46 | 5,54 | | 1,56 | 5,02 | 272 691 550 |
| Portugal | 1,21 | 1,43 | 2,29 | | 0,64 | 2,07 | 112 537 674 |
| Romania | 1,10 | 1,30 | 2,08 | | 0,58 | 1,88 | 102 344 134 |
| Slovenia | 0,26 | 0,30 | 0,48 | | 0,14 | 0,44 | 23 773 857 |
| Slovakia | 0,54 | 0,64 | 1,02 | | 0,29 | 0,93 | 50 369 151 |
| Finland | 1,46 | 1,72 | 2,75 | | 0,77 | 2,50 | 135 601 563 |
| Sweden | 3,23 | 3,81 | 0,00 | –2,86 | 0,00 | 0,95 | 51 767 845 |
| United Kingdom | 15,36 | 0,00 | 0,00 | | 0,00 | 0,00 | 0 |
| Total | 100,00 | 100,00 | 100,00 | –28,09 | 28,09 | 100,00 | 5 433 363 587 |

Member State

Percentage share of GNI base

Shares without the United Kingdom

Shares without Germany, the Netherlands, Austria, Sweden and the United Kingdom

Three quarters of the share of Germany, the Netherlands, Austria and Sweden in column 2

Column 4 distributed in accordance with column 3

Financing scale

Financing scale applied to the correction

(1)

(2)

(3)

(4)

(5)

(6) = (2) + (4) + (5)

(7)

Belgium

2,90

3,43

5,48

1,54

4,96

269 708 378

Bulgaria

0,30

0,35

0,56

0,16

0,51

27 616 485

Czech Republic

1,01

1,19

1,90

0,53

1,72

93 519 281

Denmark

1,96

2,32

3,71

1,04

3,36

182 502 472

Germany

21,51

25,41

0,00

–19,06

0,00

6,35

345 125 522

Estonia

0,14

0,17

0,27

0,08

0,24

13 227 362

Ireland

1,07

1,26

2,02

0,57

1,83

99 237 498

Greece

1,32

1,56

2,49

0,70

2,26

122 810 085

Spain

7,54

8,91

14,24

4,00

12,91

701 283 156

France

15,77

18,63

29,79

8,37

27,00

1 467 130 770

Croatia

0,31

0,36

0,58

0,16

0,53

28 644 066

Italy

11,56

13,66

21,84

6,13

19,80

1 075 614 795

Cyprus

0,11

0,13

0,21

0,06

0,19

10 536 045

Latvia

0,19

0,22

0,36

0,10

0,32

17 496 491

Lithuania

0,27

0,31

0,50

0,14

0,46

24 761 503

Luxembourg

0,24

0,28

0,45

0,13

0,41

22 180 671

Hungary

0,71

0,84

1,34

0,38

1,22

66 150 323

Malta

0,05

0,06

0,10

0,03

0,09

4 917 664

Netherlands

4,58

5,41

0,00

–4,06

0,00

1,35

73 530 793

Austria

2,39

2,82

0,00

–2,11

0,00

0,70

38 284 453

Poland

2,93

3,46

5,54

1,56

5,02

272 691 550

Portugal

1,21

1,43

2,29

0,64

2,07

112 537 674

Romania

1,10

1,30

2,08

0,58

1,88

102 344 134

Slovenia

0,26

0,30

0,48

0,14

0,44

23 773 857

Slovakia

0,54

0,64

1,02

0,29

0,93

50 369 151

Finland

1,46

1,72

2,75

0,77

2,50

135 601 563

Sweden

3,23

3,81

0,00

–2,86

0,00

0,95

51 767 845

United Kingdom

15,36

0,00

0,00

0,00

0,00

0

Total

Total

100,00

100,00

100,00

100,00

100,00

100,00

–28,09

–28,09

28,09

28,09

100,00

100,00

5 433 363 587

5 433 363 587

The calculations are made to 15 decimal places.

TABLE 6

TABLE 6

Summary of financing (14) of the general budget by type of own resource and by Member State

14

| Member State | Traditional own resources (TOR) | VAT and GNI-based own resources, including adjustments | Total own resources (15) |
| --- | --- | --- | --- |
| Net sugar sector levies (75 %) | Net customs duties (75 %) | Total net traditional own resources (75 %) | Collection costs (25 % of gross TOR) (p.m.) | VAT-based own resource | GNI-based own resource | United Kingdom correction | Total ‘national contributions’ | Share in total ‘national contributions’ (%) |
| | (1) | (2) | (3) = (1) + (2) | (4) | (5) | (6) | (7) | (8) = (5) + (6) + (7) | (9) | (10) = (3) + (8) |
| Belgium | 6 600 000 | 1 502 800 000 | 1 509 400 000 | 503 133 333 | 516 122 100 | 2 991 794 503 | 269 708 378 | 3 777 624 981 | 3,11 | 5 287 024 981 |
| Bulgaria | 400 000 | 62 900 000 | 63 300 000 | 21 100 000 | 60 381 000 | 306 341 422 | 27 616 485 | 394 338 907 | 0,32 | 457 638 907 |
| Czech Republic | 3 400 000 | 176 200 000 | 179 600 000 | 59 866 667 | 185 464 500 | 1 037 381 456 | 93 519 281 | 1 316 365 237 | 1,08 | 1 495 965 237 |
| Denmark | 3 400 000 | 325 000 000 | 328 400 000 | 109 466 667 | 313 793 400 | 2 024 445 418 | 182 502 472 | 2 520 741 290 | 2,08 | 2 849 141 290 |
| Germany | 26 300 000 | 3 525 500 000 | 3 551 800 000 | 1 183 933 329 | 3 861 961 500 | 22 190 096 940 | 345 125 522 | 26 397 183 962 | 21,74 | 29 948 983 962 |
| Estonia | 0 | 24 500 000 | 24 500 000 | 8 166 667 | 27 668 100 | 146 727 181 | 13 227 362 | 187 622 643 | 0,15 | 212 122 643 |
| Ireland | 0 | 237 400 000 | 237 400 000 | 79 133 333 | 198 097 800 | 1 100 811 932 | 99 237 498 | 1 398 147 230 | 1,15 | 1 635 547 230 |
| Greece | 1 400 000 | 111 800 000 | 113 200 000 | 37 733 334 | 215 301 600 | 1 362 295 603 | 122 810 085 | 1 700 407 288 | 1,40 | 1 813 607 288 |
| Spain | 4 700 000 | 1 099 500 000 | 1 104 200 000 | 368 066 667 | 1 460 361 900 | 7 779 124 636 | 701 283 156 | 9 940 769 692 | 8,19 | 11 044 969 692 |
| France | 30 900 000 | 1 488 500 000 | 1 519 400 000 | 506 466 667 | 2 982 951 300 | 16 274 443 529 | 1 467 130 770 | 20 724 525 599 | 17,07 | 22 243 925 599 |
| Croatia | 1 700 000 | 36 100 000 | 37 800 000 | 12 600 000 | 64 554 900 | 317 740 067 | 28 644 066 | 410 939 033 | 0,34 | 448 739 033 |
| Italy | 4 700 000 | 1 481 900 000 | 1 486 600 000 | 495 533 334 | 1 847 532 600 | 11 931 473 728 | 1 075 614 795 | 14 854 621 123 | 12,23 | 16 341 221 123 |
| Cyprus | 0 | 15 100 000 | 15 100 000 | 5 033 333 | 23 745 000 | 116 873 202 | 10 536 045 | 151 154 247 | 0,12 | 166 254 247 |
| Latvia | 0 | 23 500 000 | 23 500 000 | 7 833 333 | 28 466 700 | 194 083 346 | 17 496 491 | 240 046 537 | 0,20 | 263 546 537 |
| Lithuania | 800 000 | 57 600 000 | 58 400 000 | 19 466 667 | 44 028 000 | 274 671 959 | 24 761 503 | 343 461 462 | 0,28 | 401 861 462 |
| Luxembourg | 0 | 12 300 000 | 12 300 000 | 4 100 000 | 49 988 400 | 246 043 562 | 22 180 671 | 318 212 633 | 0,26 | 330 512 633 |
| Hungary | 2 100 000 | 89 300 000 | 91 400 000 | 30 466 667 | 121 008 900 | 733 785 779 | 66 150 323 | 920 945 002 | 0,76 | 1 012 345 002 |
| Malta | 0 | 9 200 000 | 9 200 000 | 3 066 667 | 11 082 900 | 54 550 180 | 4 917 664 | 70 550 744 | 0,06 | 79 750 744 |
| Netherlands | 7 200 000 | 2 054 200 000 | 2 061 400 000 | 687 133 333 | 839 144 700 | 4 727 715 940 | 73 530 793 | 5 640 391 433 | 4,64 | 7 701 791 433 |
| Austria | 3 200 000 | 180 600 000 | 183 800 000 | 61 266 667 | 463 060 800 | 2 461 526 831 | 38 284 453 | 2 962 872 084 | 2,44 | 3 146 672 084 |
| Poland | 12 800 000 | 398 300 000 | 411 100 000 | 137 033 334 | 545 447 100 | 3 024 885 935 | 272 691 550 | 3 843 024 585 | 3,16 | 4 254 124 585 |
| Portugal | 100 000 | 131 700 000 | 131 800 000 | 43 933 333 | 232 576 800 | 1 248 346 815 | 112 537 674 | 1 593 461 289 | 1,31 | 1 725 261 289 |
| Romania | 900 000 | 111 100 000 | 112 000 000 | 37 333 333 | 169 136 100 | 1 135 272 915 | 102 344 134 | 1 406 753 149 | 1,16 | 1 518 753 149 |
| Slovenia | 0 | 62 600 000 | 62 600 000 | 20 866 667 | 53 578 950 | 263 716 296 | 23 773 857 | 341 069 103 | 0,28 | 403 669 103 |
| Slovakia | 1 300 000 | 96 900 000 | 98 200 000 | 32 733 333 | 71 468 700 | 558 729 952 | 50 369 151 | 680 567 803 | 0,56 | 778 767 803 |
| Finland | 700 000 | 124 300 000 | 125 000 000 | 41 666 667 | 283 834 800 | 1 504 187 644 | 135 601 563 | 1 923 624 007 | 1,58 | 2 048 624 007 |
| Sweden | 2 600 000 | 478 700 000 | 481 300 000 | 160 433 334 | 582 110 100 | 3 328 451 342 | 51 767 845 | 3 962 329 287 | 3,26 | 4 443 629 287 |
| United Kingdom | 9 500 000 | 2 783 700 000 | 2 793 200 000 | 931 066 667 | 3 011 610 600 | 15 844 593 785 | –5 433 363 587 | 13 422 840 798 | 11,05 | 16 216 040 798 |
| Total | 124 700 000 | 16 701 200 000 | 16 825 900 000 | 5 608 633 333 | 18 264 479 250 | 103 180 111 898 | 0 | 121 444 591 148 | 100,00 | 138 270 491 148 |

Member State

Traditional own resources (TOR)

VAT and GNI-based own resources, including adjustments

Total own resources (15)

15

Net sugar sector levies (75 %)

Net customs duties (75 %)

Total net traditional own resources (75 %)

Collection costs (25 % of gross TOR) (p.m.)

VAT-based own resource

GNI-based own resource

United Kingdom correction

Total ‘national contributions’

Share in total ‘national contributions’ (%)

(1)

(2)

(3) = (1) + (2)

(4)

(5)

(6)

(7)

(8) = (5) + (6) + (7)

(9)

(10) = (3) + (8)

Belgium

6 600 000

1 502 800 000

1 509 400 000

503 133 333

516 122 100

2 991 794 503

269 708 378

3 777 624 981

3,11

5 287 024 981

Bulgaria

400 000

62 900 000

63 300 000

21 100 000

60 381 000

306 341 422

27 616 485

394 338 907

0,32

457 638 907

Czech Republic

3 400 000

176 200 000

179 600 000

59 866 667

185 464 500

1 037 381 456

93 519 281

1 316 365 237

1,08

1 495 965 237

Denmark

3 400 000

325 000 000

328 400 000

109 466 667

313 793 400

2 024 445 418

182 502 472

2 520 741 290

2,08

2 849 141 290

Germany

26 300 000

3 525 500 000

3 551 800 000

1 183 933 329

3 861 961 500

22 190 096 940

345 125 522

26 397 183 962

21,74

29 948 983 962

Estonia

0

24 500 000

24 500 000

8 166 667

27 668 100

146 727 181

13 227 362

187 622 643

0,15

212 122 643

Ireland

0

237 400 000

237 400 000

79 133 333

198 097 800

1 100 811 932

99 237 498

1 398 147 230

1,15

1 635 547 230

Greece

1 400 000

111 800 000

113 200 000

37 733 334

215 301 600

1 362 295 603

122 810 085

1 700 407 288

1,40

1 813 607 288

Spain

4 700 000

1 099 500 000

1 104 200 000

368 066 667

1 460 361 900

7 779 124 636

701 283 156

9 940 769 692

8,19

11 044 969 692

France

30 900 000

1 488 500 000

1 519 400 000

506 466 667

2 982 951 300

16 274 443 529

1 467 130 770

20 724 525 599

17,07

22 243 925 599

Croatia

1 700 000

36 100 000

37 800 000

12 600 000

64 554 900

317 740 067

28 644 066

410 939 033

0,34

448 739 033

Italy

4 700 000

1 481 900 000

1 486 600 000

495 533 334

1 847 532 600

11 931 473 728

1 075 614 795

14 854 621 123

12,23

16 341 221 123

Cyprus

0

15 100 000

15 100 000

5 033 333

23 745 000

116 873 202

10 536 045

151 154 247

0,12

166 254 247

Latvia

0

23 500 000

23 500 000

7 833 333

28 466 700

194 083 346

17 496 491

240 046 537

0,20

263 546 537

Lithuania

800 000

57 600 000

58 400 000

19 466 667

44 028 000

274 671 959

24 761 503

343 461 462

0,28

401 861 462

Luxembourg

0

12 300 000

12 300 000

4 100 000

49 988 400

246 043 562

22 180 671

318 212 633

0,26

330 512 633

Hungary

2 100 000

89 300 000

91 400 000

30 466 667

121 008 900

733 785 779

66 150 323

920 945 002

0,76

1 012 345 002

Malta

0

9 200 000

9 200 000

3 066 667

11 082 900

54 550 180

4 917 664

70 550 744

0,06

79 750 744

Netherlands

7 200 000

2 054 200 000

2 061 400 000

687 133 333

839 144 700

4 727 715 940

73 530 793

5 640 391 433

4,64

7 701 791 433

Austria

3 200 000

180 600 000

183 800 000

61 266 667

463 060 800

2 461 526 831

38 284 453

2 962 872 084

2,44

3 146 672 084

Poland

12 800 000

398 300 000

411 100 000

137 033 334

545 447 100

3 024 885 935

272 691 550

3 843 024 585

3,16

4 254 124 585

Portugal

100 000

131 700 000

131 800 000

43 933 333

232 576 800

1 248 346 815

112 537 674

1 593 461 289

1,31

1 725 261 289

Romania

900 000

111 100 000

112 000 000

37 333 333

169 136 100

1 135 272 915

102 344 134

1 406 753 149

1,16

1 518 753 149

Slovenia

0

62 600 000

62 600 000

20 866 667

53 578 950

263 716 296

23 773 857

341 069 103

0,28

403 669 103

Slovakia

1 300 000

96 900 000

98 200 000

32 733 333

71 468 700

558 729 952

50 369 151

680 567 803

0,56

778 767 803

Finland

700 000

124 300 000

125 000 000

41 666 667

283 834 800

1 504 187 644

135 601 563

1 923 624 007

1,58

2 048 624 007

Sweden

2 600 000

478 700 000

481 300 000

160 433 334

582 110 100

3 328 451 342

51 767 845

3 962 329 287

3,26

4 443 629 287

United Kingdom

9 500 000

2 783 700 000

2 793 200 000

931 066 667

3 011 610 600

15 844 593 785

–5 433 363 587

13 422 840 798

11,05

16 216 040 798

Total

Total

124 700 000

124 700 000

16 701 200 000

16 701 200 000

16 825 900 000

16 825 900 000

5 608 633 333

5 608 633 333

18 264 479 250

18 264 479 250

103 180 111 898

103 180 111 898

0

0

121 444 591 148

121 444 591 148

100,00

100,00

138 270 491 148

138 270 491 148

B.   GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

| Title | Heading | Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- | --- | --- |
| 1 | OWN RESOURCES | 138 203 985 298 | 66 505 850 | 138 270 491 148 |
| 3 | SURPLUSES, BALANCES AND ADJUSTMENTS | 1 434 557 708 | | 1 434 557 708 |
| 4 | REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES | 1 300 952 883 | | 1 300 952 883 |
| 5 | REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS | 54 453 674 | | 54 453 674 |
| 6 | CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES | 60 000 000 | | 60 000 000 |
| 7 | INTEREST ON LATE PAYMENTS AND FINES | 123 000 000 | | 123 000 000 |
| 8 | BORROWING AND LENDING OPERATIONS | 6 890 000 | | 6 890 000 |
| 9 | MISCELLANEOUS REVENUE | 30 201 000 | | 30 201 000 |
| | GRAND TOTAL | 141 214 040 563 | 66 505 850 | 141 280 546 413 |

Title

Heading

Budget 2015

Amending budget No 4/2015

New amount

1

OWN RESOURCES

138 203 985 298

66 505 850

138 270 491 148

3

SURPLUSES, BALANCES AND ADJUSTMENTS

1 434 557 708

1 434 557 708

4

REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES

1 300 952 883

1 300 952 883

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

54 453 674

54 453 674

6

CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES

60 000 000

60 000 000

7

INTEREST ON LATE PAYMENTS AND FINES

123 000 000

123 000 000

8

BORROWING AND LENDING OPERATIONS

6 890 000

6 890 000

9

MISCELLANEOUS REVENUE

30 201 000

30 201 000

GRAND TOTAL

GRAND TOTAL

141 214 040 563

141 214 040 563

66 505 850

66 505 850

141 280 546 413

141 280 546 413

TITLE 1

TITLE 1

OWN RESOURCES

OWN RESOURCES

| Article
  Item | Heading | Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- | --- | --- |
| | CHAPTER 1 1 |
| 1 1 0 | Production levies related to the marketing year 2005/2006 and previous years | p.m. | | p.m. |
| 1 1 1 | Sugar storage levies | p.m. | | p.m. |
| 1 1 3 | Charges levied on non-exported C sugar, C isoglucose and C inulin syrup production, and on substituted C sugar and C isoglucose | p.m. | | p.m. |
| 1 1 7 | Production charge | 124 700 000 | | 124 700 000 |
| 1 1 8 | One-off amounts on additional sugar quotas and supplementary isoglucose quotas | p.m. | | p.m. |
| 1 1 9 | Surplus amount | p.m. | | p.m. |
| | CHAPTER 1 1 — TOTAL | 124 700 000 | | 124 700 000 |
| | CHAPTER 1 2 |
| 1 2 0 | Customs duties and other duties referred to in Article 2(1)(a) of Decision 2007/436/EC, Euratom | 16 701 200 000 | | 16 701 200 000 |
| | CHAPTER 1 2 — TOTAL | 16 701 200 000 | | 16 701 200 000 |
| | CHAPTER 1 3 |
| 1 3 0 | Own resources accruing from value added tax pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom | 18 264 479 250 | | 18 264 479 250 |
| | CHAPTER 1 3 — TOTAL | 18 264 479 250 | | 18 264 479 250 |
| | CHAPTER 1 4 |
| 1 4 0 | Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom | 103 113 606 048 | 66 505 850 | 103 180 111 898 |
| | CHAPTER 1 4 — TOTAL | 103 113 606 048 | 66 505 850 | 103 180 111 898 |
| | CHAPTER 1 5 |
| 1 5 0 | Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2007/436/EC, Euratom | 0,— | | 0,— |
| | CHAPTER 1 5 — TOTAL | 0,— | | 0,— |
| | CHAPTER 1 6 |
| 1 6 0 | Gross reduction in the annual GNI-based contribution granted to the Netherlands and Sweden pursuant to Article 2(5) of Decision 2007/436/EC, Euratom | p.m. | | p.m. |
| | CHAPTER 1 6 — TOTAL | p.m. | | p.m. |
| | Title 1 — Total | 138 203 985 298 | 66 505 850 | 138 270 491 148 |
| CHAPTER 1 1 — | LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (ARTICLE 2(1)(A) OF DECISION 2007/436/EC, EURATOM) |

Article

Item

Heading

Budget 2015

Amending budget No 4/2015

New amount

CHAPTER 1 1

1 1 0

1 1 0

Production levies related to the marketing year 2005/2006 and previous years

Production levies related to the marketing year 2005/2006 and previous years

p.m.

p.m.

1 1 1

1 1 1

Sugar storage levies

Sugar storage levies

p.m.

p.m.

1 1 3

1 1 3

Charges levied on non-exported C sugar, C isoglucose and C inulin syrup production, and on substituted C sugar and C isoglucose

Charges levied on non-exported C sugar, C isoglucose and C inulin syrup production, and on substituted C sugar and C isoglucose

p.m.

p.m.

1 1 7

1 1 7

Production charge

Production charge

124 700 000

124 700 000

1 1 8

1 1 8

One-off amounts on additional sugar quotas and supplementary isoglucose quotas

One-off amounts on additional sugar quotas and supplementary isoglucose quotas

p.m.

p.m.

1 1 9

1 1 9

Surplus amount

Surplus amount

p.m.

p.m.

CHAPTER 1 1 — TOTAL

124 700 000

124 700 000

CHAPTER 1 2

1 2 0

1 2 0

Customs duties and other duties referred to in Article 2(1)(a) of Decision 2007/436/EC, Euratom

Customs duties and other duties referred to in Article 2(1)(a) of Decision 2007/436/EC, Euratom

16 701 200 000

16 701 200 000

CHAPTER 1 2 — TOTAL

16 701 200 000

16 701 200 000

CHAPTER 1 3

1 3 0

1 3 0

Own resources accruing from value added tax pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom

Own resources accruing from value added tax pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom

18 264 479 250

18 264 479 250

CHAPTER 1 3 — TOTAL

18 264 479 250

18 264 479 250

CHAPTER 1 4

1 4 0

1 4 0

Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom

Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom

103 113 606 048

66 505 850

103 180 111 898

CHAPTER 1 4 — TOTAL

103 113 606 048

66 505 850

103 180 111 898

CHAPTER 1 5

1 5 0

1 5 0

Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2007/436/EC, Euratom

Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2007/436/EC, Euratom

0,—

0,—

CHAPTER 1 5 — TOTAL

0,—

0,—

CHAPTER 1 6

1 6 0

1 6 0

Gross reduction in the annual GNI-based contribution granted to the Netherlands and Sweden pursuant to Article 2(5) of Decision 2007/436/EC, Euratom

Gross reduction in the annual GNI-based contribution granted to the Netherlands and Sweden pursuant to Article 2(5) of Decision 2007/436/EC, Euratom

p.m.

p.m.

CHAPTER 1 6 — TOTAL

p.m.

p.m.

Title 1 — Total

Title 1 — Total

138 203 985 298

138 203 985 298

66 505 850

66 505 850

138 270 491 148

138 270 491 148

CHAPTER 1 1 —

CHAPTER 1 1 —

LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (ARTICLE 2(1)(A) OF DECISION 2007/436/EC, EURATOM)

| CHAPTER 1 2 — | CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN ARTICLE 2(1)(A) OF DECISION 2007/436/EC, EURATOM |
| --- | --- |

CHAPTER 1 2 —

CHAPTER 1 2 —

CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN ARTICLE 2(1)(A) OF DECISION 2007/436/EC, EURATOM

| CHAPTER 1 3 — | OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO ARTICLE 2(1)(B) OF DECISION 2007/436/EC, EURATOM |
| --- | --- |

CHAPTER 1 3 —

CHAPTER 1 3 —

OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO ARTICLE 2(1)(B) OF DECISION 2007/436/EC, EURATOM

| CHAPTER 1 4 — | OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(C) OF DECISION 2007/436/EC, EURATOM |
| --- | --- |

CHAPTER 1 4 —

CHAPTER 1 4 —

OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(C) OF DECISION 2007/436/EC, EURATOM

| CHAPTER 1 5 — | CORRECTION OF BUDGETARY IMBALANCES |
| --- | --- |

CHAPTER 1 5 —

CHAPTER 1 5 —

CORRECTION OF BUDGETARY IMBALANCES

| CHAPTER 1 6 — | GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO THE NETHERLANDS AND SWEDEN |
| --- | --- |

CHAPTER 1 6 —

CHAPTER 1 6 —

GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO THE NETHERLANDS AND SWEDEN

CHAPTER 1 4 —   OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(C) OF DECISION 2007/436/EC, EURATOM

CHAPTER 1 4 —

OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(C) OF DECISION 2007/436/EC, EURATOM

1 4 0Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom

1 4 0Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom

| Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- |
| 103 113 606 048 | 66 505 850 | 103 180 111 898 |

Budget 2015

Amending budget No 4/2015

New amount

103 113 606 048

66 505 850

103 180 111 898

Remarks

Remarks

The GNI-based resource is an ‘additional’ resource, providing the revenue required to cover expenditure in excess of the amount yielded by traditional own resources, VAT-based payments and other revenue in any particular year. By implication, the GNI-based resource ensures that the general budget of the Union is always balanced ex ante.

ex ante

The GNI call rate is determined by the additional revenue needed to finance the budgeted expenditure not covered by the other resources (VAT-based payments, traditional own resources and other revenue). Thus a call rate is applied to the GNI of each of the Member States.

The rate to be applied to the Member States’ gross national income for this financial year is 0,7383 %.

Legal basis

Legal basis

Council Decision 2007/436/EC, Euratom of 7 June 2007 on the system of the European Communities’ own resources (OJ L 163, 23.6.2007, p. 17), and in particular Article 2(1)(c) thereof.

| Member State | Budget 2015 | Draft amending budget No 4/2015 | New amount |
| --- | --- | --- | --- |
| Belgium | 2 989 866 109 | 1 928 394 | 2 991 794 503 |
| Bulgaria | 306 143 967 | 197 455 | 306 341 422 |
| Czech Republic | 1 036 712 801 | 668 655 | 1 037 381 456 |
| Denmark | 2 023 140 540 | 1 304 878 | 2 024 445 418 |
| Germany | 22 175 794 075 | 14 302 865 | 22 190 096 940 |
| Estonia | 146 632 606 | 94 575 | 146 727 181 |
| Ireland | 1 100 102 392 | 709 540 | 1 100 811 932 |
| Greece | 1 361 417 521 | 878 082 | 1 362 295 603 |
| Spain | 7 774 110 517 | 5 014 119 | 7 779 124 636 |
| France | 16 263 953 662 | 10 489 867 | 16 274 443 529 |
| Croatia | 317 535 264 | 204 803 | 317 740 067 |
| Italy | 11 923 783 168 | 7 690 560 | 11 931 473 728 |
| Cyprus | 116 797 870 | 75 332 | 116 873 202 |
| Latvia | 193 958 247 | 125 099 | 194 083 346 |
| Lithuania | 274 494 917 | 177 042 | 274 671 959 |
| Luxembourg | 245 884 972 | 158 590 | 246 043 562 |
| Hungary | 733 312 809 | 472 970 | 733 785 779 |
| Malta | 54 515 019 | 35 161 | 54 550 180 |
| Netherlands | 4 724 668 640 | 3 047 300 | 4 727 715 940 |
| Austria | 2 459 940 227 | 1 586 604 | 2 461 526 831 |
| Poland | 3 022 936 213 | 1 949 722 | 3 024 885 935 |
| Portugal | 1 247 542 180 | 804 635 | 1 248 346 815 |
| Romania | 1 134 541 162 | 731 753 | 1 135 272 915 |
| Slovenia | 263 546 315 | 169 981 | 263 716 296 |
| Slovakia | 558 369 816 | 360 136 | 558 729 952 |
| Finland | 1 503 218 104 | 969 540 | 1 504 187 644 |
| Sweden | 3 326 305 953 | 2 145 389 | 3 328 451 342 |
| United Kingdom | 15 834 380 982 | 10 212 803 | 15 844 593 785 |
| Article 1 4 0 — Total | 103 113 606 048 | 66 505 850 | 103 180 111 898 |

Member State

Budget 2015

Draft amending budget No 4/2015

New amount

Belgium

2 989 866 109

1 928 394

2 991 794 503

Bulgaria

306 143 967

197 455

306 341 422

Czech Republic

1 036 712 801

668 655

1 037 381 456

Denmark

2 023 140 540

1 304 878

2 024 445 418

Germany

22 175 794 075

14 302 865

22 190 096 940

Estonia

146 632 606

94 575

146 727 181

Ireland

1 100 102 392

709 540

1 100 811 932

Greece

1 361 417 521

878 082

1 362 295 603

Spain

7 774 110 517

5 014 119

7 779 124 636

France

16 263 953 662

10 489 867

16 274 443 529

Croatia

317 535 264

204 803

317 740 067

Italy

11 923 783 168

7 690 560

11 931 473 728

Cyprus

116 797 870

75 332

116 873 202

Latvia

193 958 247

125 099

194 083 346

Lithuania

274 494 917

177 042

274 671 959

Luxembourg

245 884 972

158 590

246 043 562

Hungary

733 312 809

472 970

733 785 779

Malta

54 515 019

35 161

54 550 180

Netherlands

4 724 668 640

3 047 300

4 727 715 940

Austria

2 459 940 227

1 586 604

2 461 526 831

Poland

3 022 936 213

1 949 722

3 024 885 935

Portugal

1 247 542 180

804 635

1 248 346 815

Romania

1 134 541 162

731 753

1 135 272 915

Slovenia

263 546 315

169 981

263 716 296

Slovakia

558 369 816

360 136

558 729 952

Finland

1 503 218 104

969 540

1 504 187 644

Sweden

3 326 305 953

2 145 389

3 328 451 342

United Kingdom

15 834 380 982

10 212 803

15 844 593 785

Article 1 4 0 — Total

Article 1 4 0 — Total

103 113 606 048

66 505 850

103 180 111 898

SECTION III

SECTION III

COMMISSION

COMMISSION

EXPENDITURE

EXPENDITURE

| Title | Heading | Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 01 | ECONOMIC AND FINANCIAL AFFAIRS | 1 731 022 341 | 469 000 044 | | | 1 731 022 341 | 469 000 044 |
| 02 | ENTERPRISE AND INDUSTRY | 2 511 531 735 | 2 266 389 455 | | | 2 511 531 735 | 2 266 389 455 |
| 03 | COMPETITION | 97 651 538 | 97 651 538 | | | 97 651 538 | 97 651 538 |
| 04 | EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION | 14 959 653 763 | 10 929 478 715 | | | 14 959 653 763 | 10 929 478 715 |
| 05 | AGRICULTURE AND RURAL DEVELOPMENT | 61 956 162 610 | 54 942 151 061 | | | 61 956 162 610 | 54 942 151 061 |
| 06 | MOBILITY AND TRANSPORT | 2 581 291 171 | 2 056 297 929 | | | 2 581 291 171 | 2 056 297 929 |
| 07 | ENVIRONMENT | 431 362 730 | 397 271 217 | | | 431 362 730 | 397 271 217 |
| 08 | RESEARCH AND INNOVATION | 6 199 218 471 | 5 977 288 220 | | | 6 199 218 471 | 5 977 288 220 |
| 09 | COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY | 1 727 107 636 | 1 726 822 969 | | | 1 727 107 636 | 1 726 822 969 |
| 10 | DIRECT RESEARCH | 392 970 215 | 402 052 368 | | | 392 970 215 | 402 052 368 |
| 11 | MARITIME AFFAIRS AND FISHERIES | 1 735 002 311 | 918 939 442 | | | 1 735 002 311 | 918 939 442 |
| Reserves (40 02 41) | 87 802 756 | 87 802 756 | | | 87 802 756 | 87 802 756 |
| | 1 822 805 067 | 1 006 742 198 | | | 1 822 805 067 | 1 006 742 198 |
| 12 | INTERNAL MARKET AND SERVICES | 119 361 070 | 115 369 982 | | | 119 361 070 | 115 369 982 |
| 13 | REGIONAL AND URBAN POLICY | 44 658 600 230 | 40 720 763 984 | 66 505 850 | 66 505 850 | 44 725 106 080 | 40 787 269 834 |
| 14 | TAXATION AND CUSTOMS UNION | 161 232 912 | 137 132 884 | | | 161 232 912 | 137 132 884 |
| 15 | EDUCATION AND CULTURE | 2 892 681 891 | 2 661 096 749 | | | 2 892 681 891 | 2 661 096 749 |
| 16 | COMMUNICATION | 244 938 742 | 239 530 719 | | | 244 938 742 | 239 530 719 |
| 17 | HEALTH AND CONSUMER PROTECTION | 615 740 887 | 567 183 072 | | | 615 740 887 | 567 183 072 |
| 18 | HOME AFFAIRS | 1 381 914 051 | 972 070 083 | | | 1 381 914 051 | 972 070 083 |
| 19 | FOREIGN POLICY INSTRUMENTS | 759 243 944 | 577 841 739 | | | 759 243 944 | 577 841 739 |
| 20 | TRADE | 115 119 115 | 123 790 917 | | | 115 119 115 | 123 790 917 |
| 21 | DEVELOPMENT AND COOPERATION | 5 022 821 461 | 4 307 721 853 | | | 5 022 821 461 | 4 307 721 853 |
| 22 | ENLARGEMENT | 1 524 362 721 | 975 768 540 | | | 1 524 362 721 | 975 768 540 |
| 23 | HUMANITARIAN AID AND CIVIL PROTECTION( | 1 018 951 102 | 998 541 483 | | | 1 018 951 102 | 998 541 483 |
| 24 | FIGHT AGAINST FRAUD | 79 759 600 | 76 054 787 | | | 79 759 600 | 76 054 787 |
| 25 | COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE | 191 983 721 | 191 983 721 | | | 191 983 721 | 191 983 721 |
| 26 | COMMISSION’S ADMINISTRATION | 997 048 573 | 991 791 094 | | | 997 048 573 | 991 791 094 |
| 27 | BUDGET | 70 488 939 | 70 488 939 | | | 70 488 939 | 70 488 939 |
| 28 | AUDIT | 11 936 916 | 11 936 916 | | | 11 936 916 | 11 936 916 |
| 29 | STATISTICS | 134 393 726 | 116 198 129 | | | 134 393 726 | 116 198 129 |
| 30 | PENSIONS AND RELATED EXPENDITURE | 1 567 119 435 | 1 567 119 435 | | | 1 567 119 435 | 1 567 119 435 |
| 31 | LANGUAGE SERVICES | 389 488 765 | 389 488 765 | | | 389 488 765 | 389 488 765 |
| 32 | ENERGY | 963 846 790 | 1 035 180 268 | | | 963 846 790 | 1 035 180 268 |
| 33 | JUSTICE | 209 146 382 | 194 915 117 | | | 209 146 382 | 194 915 117 |
| 34 | CLIMATE ACTION | 127 447 895 | 84 247 010 | | | 127 447 895 | 84 247 010 |
| 40 | RESERVES | 553 167 756 | 237 802 756 | | | 553 167 756 | 237 802 756 |
| | Total | 158 133 771 145 | 137 547 361 900 | 66 505 850 | 66 505 850 | 158 200 276 995 | 137 613 867 750 |
| Of which Reserves (40 02 41) | 87 802 756 | 87 802 756 | | | 87 802 756 | 87 802 756 |

Title

Heading

Budget 2015

Amending budget No 4/2015

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

01

ECONOMIC AND FINANCIAL AFFAIRS

1 731 022 341

469 000 044

1 731 022 341

469 000 044

02

ENTERPRISE AND INDUSTRY

2 511 531 735

2 266 389 455

2 511 531 735

2 266 389 455

03

COMPETITION

97 651 538

97 651 538

97 651 538

97 651 538

04

EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION

14 959 653 763

10 929 478 715

14 959 653 763

10 929 478 715

05

AGRICULTURE AND RURAL DEVELOPMENT

61 956 162 610

54 942 151 061

61 956 162 610

54 942 151 061

06

MOBILITY AND TRANSPORT

2 581 291 171

2 056 297 929

2 581 291 171

2 056 297 929

07

ENVIRONMENT

431 362 730

397 271 217

431 362 730

397 271 217

08

RESEARCH AND INNOVATION

6 199 218 471

5 977 288 220

6 199 218 471

5 977 288 220

09

COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY

1 727 107 636

1 726 822 969

1 727 107 636

1 726 822 969

10

DIRECT RESEARCH

392 970 215

402 052 368

392 970 215

402 052 368

11

MARITIME AFFAIRS AND FISHERIES

1 735 002 311

918 939 442

1 735 002 311

918 939 442

Reserves (40 02 41)

Reserves (40 02 41)

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

1 822 805 067

1 006 742 198

1 822 805 067

1 006 742 198

12

INTERNAL MARKET AND SERVICES

119 361 070

115 369 982

119 361 070

115 369 982

13

REGIONAL AND URBAN POLICY

44 658 600 230

40 720 763 984

66 505 850

66 505 850

44 725 106 080

40 787 269 834

14

TAXATION AND CUSTOMS UNION

161 232 912

137 132 884

161 232 912

137 132 884

15

EDUCATION AND CULTURE

2 892 681 891

2 661 096 749

2 892 681 891

2 661 096 749

16

COMMUNICATION

244 938 742

239 530 719

244 938 742

239 530 719

17

HEALTH AND CONSUMER PROTECTION

615 740 887

567 183 072

615 740 887

567 183 072

18

HOME AFFAIRS

1 381 914 051

972 070 083

1 381 914 051

972 070 083

19

FOREIGN POLICY INSTRUMENTS

759 243 944

577 841 739

759 243 944

577 841 739

20

TRADE

115 119 115

123 790 917

115 119 115

123 790 917

21

DEVELOPMENT AND COOPERATION

5 022 821 461

4 307 721 853

5 022 821 461

4 307 721 853

22

ENLARGEMENT

1 524 362 721

975 768 540

1 524 362 721

975 768 540

23

HUMANITARIAN AID AND CIVIL PROTECTION(

1 018 951 102

998 541 483

1 018 951 102

998 541 483

24

FIGHT AGAINST FRAUD

79 759 600

76 054 787

79 759 600

76 054 787

25

COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE

191 983 721

191 983 721

191 983 721

191 983 721

26

COMMISSION’S ADMINISTRATION

997 048 573

991 791 094

997 048 573

991 791 094

27

BUDGET

70 488 939

70 488 939

70 488 939

70 488 939

28

AUDIT

11 936 916

11 936 916

11 936 916

11 936 916

29

STATISTICS

134 393 726

116 198 129

134 393 726

116 198 129

30

PENSIONS AND RELATED EXPENDITURE

1 567 119 435

1 567 119 435

1 567 119 435

1 567 119 435

31

LANGUAGE SERVICES

389 488 765

389 488 765

389 488 765

389 488 765

32

ENERGY

963 846 790

1 035 180 268

963 846 790

1 035 180 268

33

JUSTICE

209 146 382

194 915 117

209 146 382

194 915 117

34

CLIMATE ACTION

127 447 895

84 247 010

127 447 895

84 247 010

40

RESERVES

553 167 756

237 802 756

553 167 756

237 802 756

Total

Total

158 133 771 145

158 133 771 145

137 547 361 900

137 547 361 900

66 505 850

66 505 850

66 505 850

66 505 850

158 200 276 995

158 200 276 995

137 613 867 750

137 613 867 750

Of which Reserves (40 02 41)

Of which Reserves (40 02 41)

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

87 802 756

TITLE 13

REGIONAL AND URBAN POLICY

REGIONAL AND URBAN POLICY

| Title
  Chapter | Heading | Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 13 01 | ADMINISTRATIVE EXPENDITURE OF THE ‘REGIONAL AND URBAN POLICY’ POLICY AREA | 84 553 764 | 84 553 764 | | | 84 553 764 | 84 553 764 |
| 13 03 | EUROPEAN REGIONAL DEVELOPMENT FUND AND OTHER REGIONAL OPERATIONS | 34 291 712 233 | 27 458 195 038 | | | 34 291 712 233 | 27 458 195 038 |
| 13 04 | COHESION FUND (CF) | 10 197 251 052 | 12 580 725 983 | | | 10 197 251 052 | 12 580 725 983 |
| 13 05 | INSTRUMENT FOR PRE-ACCESSION ASSISTANCE — REGIONAL DEVELOPMENT AND REGIONAL AND TERRITORIAL COOPERATION | 35 083 181 | 420 564 231 | | | 35 083 181 | 420 564 231 |
| 13 06 | SOLIDARITY FUND | 50 000 000 | 176 724 968 | 66 505 850 | 66 505 850 | 116 505 850 | 243 230 818 |
| | Title 13 — Total | 44 658 600 230 | 40 720 763 984 | 66 505 850 | 66 505 850 | 44 725 106 080 | 40 787 269 834 |

Title

Chapter

Heading

Budget 2015

Amending budget No 4/2015

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

13 01

ADMINISTRATIVE EXPENDITURE OF THE ‘REGIONAL AND URBAN POLICY’ POLICY AREA

84 553 764

84 553 764

84 553 764

84 553 764

13 03

EUROPEAN REGIONAL DEVELOPMENT FUND AND OTHER REGIONAL OPERATIONS

34 291 712 233

27 458 195 038

34 291 712 233

27 458 195 038

13 04

COHESION FUND (CF)

10 197 251 052

12 580 725 983

10 197 251 052

12 580 725 983

13 05

INSTRUMENT FOR PRE-ACCESSION ASSISTANCE — REGIONAL DEVELOPMENT AND REGIONAL AND TERRITORIAL COOPERATION

35 083 181

420 564 231

35 083 181

420 564 231

13 06

SOLIDARITY FUND

50 000 000

176 724 968

66 505 850

66 505 850

116 505 850

243 230 818

Title 13 — Total

Title 13 — Total

44 658 600 230

44 658 600 230

40 720 763 984

40 720 763 984

66 505 850

66 505 850

66 505 850

66 505 850

44 725 106 080

44 725 106 080

40 787 269 834

40 787 269 834

CHAPTER 13 06 —   SOLIDARITY FUND

CHAPTER 13 06 —

SOLIDARITY FUND

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 13 06 | SOLIDARITY FUND |
| 13 06 01 | Assistance to Member States in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy | 9 | 50 000 000 | 116 500 363 | 66 505 850 | 66 505 850 | 116 505 850 | 183 006 213 |
| 13 06 02 | Assistance to countries negotiating for accession in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy | 9 | p.m. | 60 224 605 | | | p.m. | 60 224 605 |
| | Chapter 13 06 — Total | | 50 000 000 | 176 724 968 | 66 505 850 | 66 505 850 | 116 505 850 | 243 230 818 |

Title

Chapter

Article

Item

Heading

FF

Budget 2015

Amending budget No 4/2015

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

13 06

SOLIDARITY FUND

13 06 01

13 06 01

Assistance to Member States in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy

Assistance to Member States in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy

9

50 000 000

116 500 363

66 505 850

66 505 850

116 505 850

183 006 213

13 06 02

13 06 02

Assistance to countries negotiating for accession in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy

Assistance to countries negotiating for accession in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy

9

p.m.

60 224 605

p.m.

60 224 605

Chapter 13 06 — Total

Chapter 13 06 — Total

50 000 000

50 000 000

176 724 968

176 724 968

66 505 850

66 505 850

66 505 850

66 505 850

116 505 850

116 505 850

243 230 818

243 230 818

13 06 01Assistance to Member States in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy

13 06 01Assistance to Member States in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy

| Budget 2015 | Amending budget No 4/2015 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 50 000 000 | 116 500 363 | 66 505 850 | 66 505 850 | 116 505 850 | 183 006 213 |

Budget 2015

Amending budget No 4/2015

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

50 000 000

116 500 363

66 505 850

66 505 850

116 505 850

183 006 213

Remarks

Remarks

This article is intended to record appropriations resulting from the mobilisation of the European Union Solidarity Fund in the event of major disasters in the Member States. Assistance should be provided mainly in connection with natural disasters, but may also be provided, where warranted by the urgency of the situation, to the Member States concerned, with a deadline being laid down for use of the financial assistance awarded and provision being made for beneficiary states to substantiate the use made of the assistance they receive. Assistance received which is subsequently offset by third-party payments, under the ‘polluter pays’ principle, for example, or received in excess of the final valuation of damage should be recovered.

With the exception of the advance payment, the allocation of the appropriations will be decided on in an amending budget with the sole purpose of mobilising the European Union Solidarity Fund.

Legal basis

Legal basis

Regulation (EU) No 661/2014 of the European Parliament and of the Council of 15 May 2014 amending Council Regulation (EC) No 2012/2002 establishing the European Union Solidarity Fund (OJ L 189, 27.6.2014, p. 143).

Reference acts

Reference acts

Interinstitutional Agreement of 17 May 2006 between the European Parliament, the Council and the Commission on budgetary discipline and sound financial management (OJ C 139, 14.6.2006, p. 1).

---

(1)  The figures in this column correspond to those in the 2015 budget (OJ L 69, 13.3.2015) plus Draft Amending budgets No 1 to 4/2015.

1

(2)  The figures in this column correspond to those in the 2014 budget (OJ L 51, 20.2.2014, p. 1) plus amending budgets No 1/2014 to No 7/2014.

2

(3)  The third subparagraph of Article 310(1) of the Treaty on the Functioning of the European Union reads: ‘The revenue and expenditure shown in the budget shall be in balance’.

3

(4)  The figures in this column correspond to those in the 2015 budget (OJ L 69, 13.3.2015) plus Draft Amending budgets No 1 to 4/2015.

4

(5)  The figures in this column correspond to those in the 2014 budget (OJ L 51, 20.2.2014, p. 1) plus amending budgets No 1/2014 to No 7/2014.

5

(6)  The own resources for the 2015 budget are determined on the basis of the budget forecasts adopted at the 160th meeting of the Advisory Committee on Own Resources on 19 May 2014.

6

(7)  The third subparagraph of Article 310(1) of the Treaty on the Functioning of the European Union reads: ‘The revenue and expenditure shown in the budget shall be in balance’.

7

(8)  The base to be used does not exceed 50 % of GNI.

8

(9)  Calculation of rate: (103 180 111 898) / (139 753 266 000) = 0,738301972119922.

9

(10)  Rounded percentages.

10

(11)  The amount of enlargement-related expenditure corresponds to total allocated expenditure in the ten Member States which joined the Union on 1 May 2004 and the two Member States which joined the Union on 1 January 2007, except for agricultural direct payments and market-related expenditure as well as that part of rural development expenditure originating from the EAGGF, Guarantee Section. This amount is deducted from total allocated expenditure to ensure that expenditure which is unabated before enlargement remains so after enlargement.

11

(12)  The ‘UK advantage’ corresponds to the effects arising for the United Kingdom from the changeover to capped VAT and the introduction of the GNP/GNI-based own resource.

12

(13)  These windfall gains correspond to the net gains of the United Kingdom resulting from the increase — from 10 to 25 % as of 1 January 2001 — in the percentage of traditional own resources retained by Member States to cover the collection costs of traditional own resources (TOR).

13

(14)  p.m. (own resources + other revenue = total revenue = total expenditure); (138 270 491 148 + 3 010 055 265 = 141 280 546 413 = 141 280 546 413).

14

(15)  Total own resources as percentage of GNI: (138 270 491 148) / (13 975 326 600 000) = 0,99 %; own resources ceiling as percentage of GNI: 1,23 %.

15

---