# L_2010337EN.01000101.xml

| 21.12.2010 | EN | Official Journal of the European Union | L 337/1 |
| --- | --- | --- | --- |

21.12.2010

EN

Official Journal of the European Union

L 337/1

---

DEFINITIVE ADOPTION

of amending budget No 4 of the European Union for the financial year 2010

(2010/774/EU, Euratom)

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 Article 314(9) thereof,

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

Having regard to Council Regulation (EC, Euratom) No 1605/2002 of 25 June 2002 on the Financial Regulation applicable to the general budget of the European Communities (1),

Having regard to the general budget of the European Union for the financial year 2010, as finally adopted on 17 December 2009 (2),

Having regard to the Interinstitutional Agreement of 17 May 2006 between the European Parliament, the Council and the Commission on budgetary discipline and sound financial management (3),

Having regard to draft amending budget No 5 to the general budget 2010, which the Commission drew up on 15 June 2010,

Having regard to Council's position on draft amending budget No 5/2010, which the Council adopted on 13 September 2010,

Having regard to Rules 75b and 75e of the European Parliament's Rules of Procedure,

Having regard to the Parliament's approval of the position of the Council on 21 September 2010,

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 2010 has been definitively adopted.

Done at Strasbourg, 21 September 2010.

The President

J. BUZEK

---

(1)  
  OJ L 248, 16.9.2002, p. 1.

1

(2)  
  OJ L 64, 12.3.2010.

2

(3)  
  OJ C 139, 14.6.2006, p. 1.

3

---

DEFINITIVE ADOPTION OF AMENDING BUDGET No 4 OF THE EUROPEAN UNION FOR THE FINANCIAL YEAR 2010

CONTENTS

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

Section III: Commission

Section III: Commission

| — Staff | 7 |
| --- | --- |

GENERAL STATEMENT OF REVENUE

GENERAL STATEMENT OF REVENUE

| A. Financing of the general budget | 8 |
| --- | --- |

| B. General statement of revenue by budget heading | 21 |
| --- | --- |

| — Title 1: Own resources | 22 |
| --- | --- |

| — Title 3: Surpluses, balances and adjustments | 33 |
| --- | --- |

---

SECTION III

COMMISSION

Staff tables

Offices

European Anti-Fraud Office (OLAF)

| Function group and grade | Posts |
| --- | --- |
| 2010 | Amending budget No 4 | 2010 |
| Authorised under the EU budget | Amendments to the authorised establishment plan | Amended establishment plan |
| Permanent | Temporary | Permanent | Temporary | Permanent | Temporary |
| AD 16 | 1 | | | | 1 | |
| AD 15 | 2 | 3 | | | 2 | 3 |
| AD 14 | 5 | 4 | | | 5 | 4 |
| AD 13 | 5 | | | | 5 | |
| AD 12 | 19 | 21 | | | 19 | 21 |
| AD 11 | 27 | 1 | | | 27 | 1 |
| AD 10 | 12 | 1 | 20 | | 32 | 1 |
| AD 9 | 11 | 1 | | | 11 | 1 |
| AD 8 | 11 | 15 | | | 11 | 15 |
| AD 7 | 8 | | | | 8 | |
| AD 6 | 13 | 2 | | | 13 | 2 |
| AD 5 | 24 | | | | 24 | |
| AD total | 138 | 48 | 20 | | 158 | 48 |
| AST 11 | 1 | | | | 1 | |
| AST 10 | 8 | 18 | | | 8 | 18 |
| AST 9 | 11 | | | | 11 | |
| AST 8 | 17 | 4 | | | 17 | 4 |
| AST 7 | 27 | 23 | | | 27 | 23 |
| AST 6 | 19 | 1 | | | 19 | 1 |
| AST 5 | 14 | 8 | | | 14 | 8 |
| AST 4 | 18 | | | | 18 | |
| AST 3 | 10 | | | | 10 | |
| AST 2 | 13 | | | | 13 | |
| AST 1 | 6 | | | | 6 | |
| AST total | 144 | 54 | | | 144 | 54 |
| Grand total | 282 | 102 | 20 | | 302 | 102 |
| Total staff | 384 | 20 | 404 |

Function group and grade

Posts

2010

Amending budget No 4

2010

Authorised under the EU budget

Amendments to the authorised establishment plan

Amended establishment plan

Permanent

Temporary

Permanent

Temporary

Permanent

Temporary

AD 16

1

1

AD 15

2

3

2

3

AD 14

5

4

5

4

AD 13

5

5

AD 12

19

21

19

21

AD 11

27

1

27

1

AD 10

12

1

20

32

1

AD 9

11

1

11

1

AD 8

11

15

11

15

AD 7

8

8

AD 6

13

2

13

2

AD 5

24

24

AD total

138

48

20

158

48

AST 11

1

1

AST 10

8

18

8

18

AST 9

11

11

AST 8

17

4

17

4

AST 7

27

23

27

23

AST 6

19

1

19

1

AST 5

14

8

14

8

AST 4

18

18

AST 3

10

10

AST 2

13

13

AST 1

6

6

AST total

144

54

144

54

Grand total

Grand total

282

282

102

102

20

20

302

302

102

102

Total staff

Total staff

384

384

20

20

404

404

The cumulated total number of permanent and temporary staff in place may not exceed 384.

A. 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 2010 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 2010 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

| Description | Budget 2010 (1) | Budget 2009 (2) | Change (%) |
| --- | --- | --- | --- |
| 1. Sustainable growth | 47 727 155 803 | 45 331 636 849 | +5,28 |
| 2. Preservation and management of natural resources | 58 135 640 809 | 49 905 562 321 | +16,49 |
| 3. Citizenship, freedom, security and justice | 1 397 957 870 | 1 911 333 701 | –26,86 |
| 4. EU as a global player | 7 787 695 183 | 8 080 323 731 | –3,62 |
| 5. Administration | 7 897 947 499 | 7 597 445 901 | +3,96 |
| 6. Compensation | 0 | 209 112 912 | – 100,00 |
| Total expenditure
   (3) | 122 946 397 164 | 113 035 415 415 | +8,77 |

Description

Budget 2010 (1)

1

Budget 2009 (2)

2

Change (%)

1. Sustainable growth

47 727 155 803

45 331 636 849

+5,28

2. Preservation and management of natural resources

58 135 640 809

49 905 562 321

+16,49

3. Citizenship, freedom, security and justice

1 397 957 870

1 911 333 701

–26,86

4. EU as a global player

7 787 695 183

8 080 323 731

–3,62

5. Administration

7 897 947 499

7 597 445 901

+3,96

6. Compensation

0

209 112 912

– 100,00

Total expenditure
   (3)

Total expenditure

3

122 946 397 164

122 946 397 164

113 035 415 415

113 035 415 415

+8,77

+8,77

REVENUE

| Description | Budget 2010 (4) | Budget 2009 (5) | Change (%) |
| --- | --- | --- | --- |
| Miscellaneous revenue (Titles 4 to 9) | 1 431 693 448 | 2 387 722 490 | –40,04 |
| Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) | 2 253 591 199 | 1 796 151 821 | +25,47 |
| 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. | –1 386 416 000 | — |
| Total revenue for Titles 3 to 9 | 3 685 284 647 | 2 797 458 311 | +31,74 |
| Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) | 15 719 200 000 | 14 580 500 000 | +7,81 |
| VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) | 13 277 325 100 | 13 668 391 900 | –2,86 |
| Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) | 90 264 587 417 | 81 989 065 204 | +10,09 |
| Appropriations to be covered by the own resources referred to in Article 2 of Decision 2007/436/EC, Euratom (6) | 119 261 112 517 | 110 237 957 104 | +8,19 |
| Total revenue
   (7) | 122 946 397 164 | 113 035 415 415 | +8,77 |

Description

Budget 2010 (4)

4

Budget 2009 (5)

5

Change (%)

Miscellaneous revenue (Titles 4 to 9)

1 431 693 448

2 387 722 490

–40,04

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

2 253 591 199

1 796 151 821

+25,47

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.

–1 386 416 000

—

Total revenue for Titles 3 to 9

3 685 284 647

2 797 458 311

+31,74

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

15 719 200 000

14 580 500 000

+7,81

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

13 277 325 100

13 668 391 900

–2,86

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

90 264 587 417

81 989 065 204

+10,09

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

6

119 261 112 517

110 237 957 104

+8,19

Total revenue
   (7)

Total revenue

7

122 946 397 164

122 946 397 164

113 035 415 415

113 035 415 415

+8,77

+8,77

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 | 1 439 420 000 | 3 500 574 000 | 50 | 1 750 287 000 | 1 439 420 000 | |
| Bulgaria | 157 632 000 | 330 142 000 | 50 | 165 071 000 | 157 632 000 | |
| Czech Republic | 618 696 000 | 1 314 053 000 | 50 | 657 026 500 | 618 696 000 | |
| Denmark | 932 012 000 | 2 362 155 000 | 50 | 1 181 077 500 | 932 012 000 | |
| Germany | 10 609 678 000 | 24 889 963 000 | 50 | 12 444 981 500 | 10 609 678 000 | |
| Estonia | 64 604 000 | 131 292 000 | 50 | 65 646 000 | 64 604 000 | |
| Ireland | 654 818 000 | 1 280 584 000 | 50 | 640 292 000 | 640 292 000 | Ireland |
| Greece | 1 082 115 000 | 2 313 045 000 | 50 | 1 156 522 500 | 1 082 115 000 | |
| Spain | 3 904 642 000 | 10 297 573 000 | 50 | 5 148 786 500 | 3 904 642 000 | |
| France | 8 672 756 000 | 19 779 406 000 | 50 | 9 889 703 000 | 8 672 756 000 | |
| Italy | 6 045 891 000 | 15 293 257 000 | 50 | 7 646 628 500 | 6 045 891 000 | |
| Cyprus | 160 046 000 | 167 934 000 | 50 | 83 967 000 | 83 967 000 | Cyprus |
| Latvia | 67 675 000 | 173 902 000 | 50 | 86 951 000 | 67 675 000 | |
| Lithuania | 138 085 000 | 262 883 000 | 50 | 131 441 500 | 131 441 500 | Lithuania |
| Luxembourg | 197 886 000 | 275 098 000 | 50 | 137 549 000 | 137 549 000 | Luxembourg |
| Hungary | 411 670 000 | 931 339 000 | 50 | 465 669 500 | 411 670 000 | |
| Malta | 42 337 000 | 54 978 000 | 50 | 27 489 000 | 27 489 000 | Malta |
| Netherlands | 2 570 720 000 | 5 820 694 000 | 50 | 2 910 347 000 | 2 570 720 000 | |
| Austria | 1 272 964 000 | 2 798 226 000 | 50 | 1 399 113 000 | 1 272 964 000 | |
| Poland | 1 833 161 000 | 3 320 724 000 | 50 | 1 660 362 000 | 1 660 362 000 | Poland |
| Portugal | 997 451 000 | 1 599 468 000 | 50 | 799 734 000 | 799 734 000 | Portugal |
| Romania | 447 050 000 | 1 172 458 000 | 50 | 586 229 000 | 447 050 000 | |
| Slovenia | 188 557 000 | 344 699 000 | 50 | 172 349 500 | 172 349 500 | Slovenia |
| Slovakia | 252 740 000 | 648 591 000 | 50 | 324 295 500 | 252 740 000 | |
| Finland | 774 162 000 | 1 756 378 000 | 50 | 878 189 000 | 774 162 000 | |
| Sweden | 1 389 296 000 | 3 141 134 000 | 50 | 1 570 567 000 | 1 389 296 000 | |
| United Kingdom | 8 153 934 000 | 16 601 344 000 | 50 | 8 300 672 000 | 8 153 934 000 | |
| Total | 53 079 998 000 | 120 561 894 000 | | 60 280 947 000 | 52 520 841 000 | |

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

1 439 420 000

3 500 574 000

50

1 750 287 000

1 439 420 000

Bulgaria

157 632 000

330 142 000

50

165 071 000

157 632 000

Czech Republic

618 696 000

1 314 053 000

50

657 026 500

618 696 000

Denmark

932 012 000

2 362 155 000

50

1 181 077 500

932 012 000

Germany

10 609 678 000

24 889 963 000

50

12 444 981 500

10 609 678 000

Estonia

64 604 000

131 292 000

50

65 646 000

64 604 000

Ireland

654 818 000

1 280 584 000

50

640 292 000

640 292 000

Ireland

Greece

1 082 115 000

2 313 045 000

50

1 156 522 500

1 082 115 000

Spain

3 904 642 000

10 297 573 000

50

5 148 786 500

3 904 642 000

France

8 672 756 000

19 779 406 000

50

9 889 703 000

8 672 756 000

Italy

6 045 891 000

15 293 257 000

50

7 646 628 500

6 045 891 000

Cyprus

160 046 000

167 934 000

50

83 967 000

83 967 000

Cyprus

Latvia

67 675 000

173 902 000

50

86 951 000

67 675 000

Lithuania

138 085 000

262 883 000

50

131 441 500

131 441 500

Lithuania

Luxembourg

197 886 000

275 098 000

50

137 549 000

137 549 000

Luxembourg

Hungary

411 670 000

931 339 000

50

465 669 500

411 670 000

Malta

42 337 000

54 978 000

50

27 489 000

27 489 000

Malta

Netherlands

2 570 720 000

5 820 694 000

50

2 910 347 000

2 570 720 000

Austria

1 272 964 000

2 798 226 000

50

1 399 113 000

1 272 964 000

Poland

1 833 161 000

3 320 724 000

50

1 660 362 000

1 660 362 000

Poland

Portugal

997 451 000

1 599 468 000

50

799 734 000

799 734 000

Portugal

Romania

447 050 000

1 172 458 000

50

586 229 000

447 050 000

Slovenia

188 557 000

344 699 000

50

172 349 500

172 349 500

Slovenia

Slovakia

252 740 000

648 591 000

50

324 295 500

252 740 000

Finland

774 162 000

1 756 378 000

50

878 189 000

774 162 000

Sweden

1 389 296 000

3 141 134 000

50

1 570 567 000

1 389 296 000

United Kingdom

8 153 934 000

16 601 344 000

50

8 300 672 000

8 153 934 000

Total

Total

53 079 998 000

53 079 998 000

120 561 894 000

120 561 894 000

60 280 947 000

60 280 947 000

52 520 841 000

52 520 841 000

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 (9) (in %) | VAT-based own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 1 439 420 000 | 0,300 | 431 826 000 |
| Bulgaria | 157 632 000 | 0,300 | 47 289 600 |
| Czech Republic | 618 696 000 | 0,300 | 185 608 800 |
| Denmark | 932 012 000 | 0,300 | 279 603 600 |
| Germany | 10 609 678 000 | 0,150 | 1 591 451 700 |
| Estonia | 64 604 000 | 0,300 | 19 381 200 |
| Ireland | 640 292 000 | 0,300 | 192 087 600 |
| Greece | 1 082 115 000 | 0,300 | 324 634 500 |
| Spain | 3 904 642 000 | 0,300 | 1 171 392 600 |
| France | 8 672 756 000 | 0,300 | 2 601 826 800 |
| Italy | 6 045 891 000 | 0,300 | 1 813 767 300 |
| Cyprus | 83 967 000 | 0,300 | 25 190 100 |
| Latvia | 67 675 000 | 0,300 | 20 302 500 |
| Lithuania | 131 441 500 | 0,300 | 39 432 450 |
| Luxembourg | 137 549 000 | 0,300 | 41 264 700 |
| Hungary | 411 670 000 | 0,300 | 123 501 000 |
| Malta | 27 489 000 | 0,300 | 8 246 700 |
| Netherlands | 2 570 720 000 | 0,100 | 257 072 000 |
| Austria | 1 272 964 000 | 0,225 | 286 416 900 |
| Poland | 1 660 362 000 | 0,300 | 498 108 600 |
| Portugal | 799 734 000 | 0,300 | 239 920 200 |
| Romania | 447 050 000 | 0,300 | 134 115 000 |
| Slovenia | 172 349 500 | 0,300 | 51 704 850 |
| Slovakia | 252 740 000 | 0,300 | 75 822 000 |
| Finland | 774 162 000 | 0,300 | 232 248 600 |
| Sweden | 1 389 296 000 | 0,100 | 138 929 600 |
| United Kingdom | 8 153 934 000 | 0,300 | 2 446 180 200 |
| Total | 52 520 841 000 | | 13 277 325 100 |

Member State

1 % of capped VAT base

Uniform rate of VAT own resource (9) (in %)

9

VAT-based own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

1 439 420 000

0,300

431 826 000

Bulgaria

157 632 000

0,300

47 289 600

Czech Republic

618 696 000

0,300

185 608 800

Denmark

932 012 000

0,300

279 603 600

Germany

10 609 678 000

0,150

1 591 451 700

Estonia

64 604 000

0,300

19 381 200

Ireland

640 292 000

0,300

192 087 600

Greece

1 082 115 000

0,300

324 634 500

Spain

3 904 642 000

0,300

1 171 392 600

France

8 672 756 000

0,300

2 601 826 800

Italy

6 045 891 000

0,300

1 813 767 300

Cyprus

83 967 000

0,300

25 190 100

Latvia

67 675 000

0,300

20 302 500

Lithuania

131 441 500

0,300

39 432 450

Luxembourg

137 549 000

0,300

41 264 700

Hungary

411 670 000

0,300

123 501 000

Malta

27 489 000

0,300

8 246 700

Netherlands

2 570 720 000

0,100

257 072 000

Austria

1 272 964 000

0,225

286 416 900

Poland

1 660 362 000

0,300

498 108 600

Portugal

799 734 000

0,300

239 920 200

Romania

447 050 000

0,300

134 115 000

Slovenia

172 349 500

0,300

51 704 850

Slovakia

252 740 000

0,300

75 822 000

Finland

774 162 000

0,300

232 248 600

Sweden

1 389 296 000

0,100

138 929 600

United Kingdom

8 153 934 000

0,300

2 446 180 200

Total

Total

52 520 841 000

52 520 841 000

13 277 325 100

13 277 325 100

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 | 3 500 574 000 | | 2 620 876 774 |
| Bulgaria | 330 142 000 | | 247 177 034 |
| Czech Republic | 1 314 053 000 | | 983 830 363 |
| Denmark | 2 362 155 000 | | 1 768 543 438 |
| Germany | 24 889 963 000 | | 18 635 094 112 |
| Estonia | 131 292 000 | | 98 298 209 |
| Ireland | 1 280 584 000 | | 958 772 151 |
| Greece | 2 313 045 000 | | 1 731 774 823 |
| Spain | 10 297 573 000 | | 7 709 784 140 |
| France | 19 779 406 000 | | 14 808 824 436 |
| Italy | 15 293 257 000 | | 11 450 048 498 |
| Cyprus | 167 934 000 | | 125 732 043 |
| Latvia | 173 902 000 | 0,7486991 (10) | 130 200 279 |
| Lithuania | 262 883 000 | | 196 820 278 |
| Luxembourg | 275 098 000 | | 205 965 638 |
| Hungary | 931 339 000 | | 697 292 717 |
| Malta | 54 978 000 | | 41 161 982 |
| Netherlands | 5 820 694 000 | | 4 357 948 643 |
| Austria | 2 798 226 000 | | 2 095 029 424 |
| Poland | 3 320 724 000 | | 2 486 223 232 |
| Portugal | 1 599 468 000 | | 1 197 520 330 |
| Romania | 1 172 458 000 | | 877 818 307 |
| Slovenia | 344 699 000 | | 258 075 848 |
| Slovakia | 648 591 000 | | 485 599 530 |
| Finland | 1 756 378 000 | | 1 314 998 714 |
| Sweden | 3 141 134 000 | | 2 351 764 352 |
| United Kingdom | 16 601 344 000 | | 12 429 412 122 |
| Total | 120 561 894 000 | | 90 264 587 417 |

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

3 500 574 000

2 620 876 774

Bulgaria

330 142 000

247 177 034

Czech Republic

1 314 053 000

983 830 363

Denmark

2 362 155 000

1 768 543 438

Germany

24 889 963 000

18 635 094 112

Estonia

131 292 000

98 298 209

Ireland

1 280 584 000

958 772 151

Greece

2 313 045 000

1 731 774 823

Spain

10 297 573 000

7 709 784 140

France

19 779 406 000

14 808 824 436

Italy

15 293 257 000

11 450 048 498

Cyprus

167 934 000

125 732 043

Latvia

173 902 000

0,7486991 (10)

10

130 200 279

Lithuania

262 883 000

196 820 278

Luxembourg

275 098 000

205 965 638

Hungary

931 339 000

697 292 717

Malta

54 978 000

41 161 982

Netherlands

5 820 694 000

4 357 948 643

Austria

2 798 226 000

2 095 029 424

Poland

3 320 724 000

2 486 223 232

Portugal

1 599 468 000

1 197 520 330

Romania

1 172 458 000

877 818 307

Slovenia

344 699 000

258 075 848

Slovakia

648 591 000

485 599 530

Finland

1 756 378 000

1 314 998 714

Sweden

3 141 134 000

2 351 764 352

United Kingdom

16 601 344 000

12 429 412 122

Total

Total

120 561 894 000

120 561 894 000

90 264 587 417

90 264 587 417

TABLE 4

Calculation of the gross reduction in GNI contribution for Netherlands and Sweden and its financing, pursuant to Article 2 paragraph (5) of Decision 2007/436/EC, Euratom (Chapter 1 6)

| Member State | Gross reduction | Percentage share of GNI base | GNI key applied to the gross reduction | Financing of the reduction in favour of Netherlands and Sweden |
| --- | --- | --- | --- | --- |
| | (1) | (2) | (3) | (4) = (1) + (3) |
| Belgium | | 2,90 | 23 602 839 | 23 602 839 |
| Bulgaria | | 0,27 | 2 226 003 | 2 226 003 |
| Czech Republic | | 1,09 | 8 860 084 | 8 860 084 |
| Denmark | | 1,96 | 15 926 977 | 15 926 977 |
| Germany | | 20,64 | 167 822 128 | 167 822 128 |
| Estonia | | 0,11 | 885 244 | 885 244 |
| Ireland | | 1,06 | 8 634 417 | 8 634 417 |
| Greece | | 1,92 | 15 595 850 | 15 595 850 |
| Spain | | 8,54 | 69 432 028 | 69 432 028 |
| France | | 16,41 | 133 363 878 | 133 363 878 |
| Italy | | 12,68 | 103 115 739 | 103 115 739 |
| Cyprus | | 0,14 | 1 132 305 | 1 132 305 |
| Latvia | | 0,14 | 1 172 545 | 1 172 545 |
| Lithuania | | 0,22 | 1 772 505 | 1 772 505 |
| Luxembourg | | 0,23 | 1 854 865 | 1 854 865 |
| Hungary | | 0,77 | 6 279 611 | 6 279 611 |
| Malta | | 0,05 | 370 693 | 370 693 |
| Netherlands | – 651 393 555 | 4,83 | 39 246 395 | – 612 147 160 |
| Austria | | 2,32 | 18 867 213 | 18 867 213 |
| Poland | | 2,75 | 22 390 189 | 22 390 189 |
| Portugal | | 1,33 | 10 784 513 | 10 784 513 |
| Romania | | 0,97 | 7 905 371 | 7 905 371 |
| Slovenia | | 0,29 | 2 324 155 | 2 324 155 |
| Slovakia | | 0,54 | 4 373 165 | 4 373 165 |
| Finland | | 1,46 | 11 842 488 | 11 842 488 |
| Sweden | – 161 502 534 | 2,61 | 21 179 292 | – 140 323 242 |
| United Kingdom | | 13,77 | 111 935 597 | 111 935 597 |
| Total | – 812 896 089 | 100,00 | 812 896 089 | 0 |
| EU GDP price deflator, in EUR, (spring 2009 economic forecast):
  (a) 2004 EU25 = 107,3854 / (b) 2006 EU25 = 112,1711 / (c) 2006 EU27 = 112,5095 / (d) 2010 EU27 = 115,9689
  Lump-sum for Netherlands: in 2010 prices:
  605 000 000  EUR × [(b/a) × (d/c)] = 651 393 555  EUR
  Lump-sum for Sweden: in 2010 prices:
  150 000 000  EUR × [(b/a) × (d/c)] = 161 502 534  EUR |

Member State

Gross reduction

Percentage share of GNI base

GNI key applied to the gross reduction

Financing of the reduction in favour of Netherlands and Sweden

(1)

(2)

(3)

(4) = (1) + (3)

Belgium

2,90

23 602 839

23 602 839

Bulgaria

0,27

2 226 003

2 226 003

Czech Republic

1,09

8 860 084

8 860 084

Denmark

1,96

15 926 977

15 926 977

Germany

20,64

167 822 128

167 822 128

Estonia

0,11

885 244

885 244

Ireland

1,06

8 634 417

8 634 417

Greece

1,92

15 595 850

15 595 850

Spain

8,54

69 432 028

69 432 028

France

16,41

133 363 878

133 363 878

Italy

12,68

103 115 739

103 115 739

Cyprus

0,14

1 132 305

1 132 305

Latvia

0,14

1 172 545

1 172 545

Lithuania

0,22

1 772 505

1 772 505

Luxembourg

0,23

1 854 865

1 854 865

Hungary

0,77

6 279 611

6 279 611

Malta

0,05

370 693

370 693

Netherlands

– 651 393 555

4,83

39 246 395

– 612 147 160

Austria

2,32

18 867 213

18 867 213

Poland

2,75

22 390 189

22 390 189

Portugal

1,33

10 784 513

10 784 513

Romania

0,97

7 905 371

7 905 371

Slovenia

0,29

2 324 155

2 324 155

Slovakia

0,54

4 373 165

4 373 165

Finland

1,46

11 842 488

11 842 488

Sweden

– 161 502 534

2,61

21 179 292

– 140 323 242

United Kingdom

13,77

111 935 597

111 935 597

Total

Total

– 812 896 089

– 812 896 089

100,00

100,00

812 896 089

812 896 089

0

0

EU GDP price deflator, in EUR, (spring 2009 economic forecast):

(a) 2004 EU25 = 107,3854 / (b) 2006 EU25 = 112,1711 / (c) 2006 EU27 = 112,5095 / (d) 2010 EU27 = 115,9689

Lump-sum for Netherlands: in 2010 prices:

605 000 000  EUR × [(b/a) × (d/c)] = 651 393 555  EUR

Lump-sum for Sweden: in 2010 prices:

150 000 000  EUR × [(b/a) × (d/c)] = 161 502 534  EUR

TABLE 5.1

Correction of budgetary imbalances for the United Kingdom for 2009 pursuant to Article 4 of Decision 2007/436/EC, Euratom (Chapter 1 5)

| Description | Coefficient (11) (%) | Amount |
| --- | --- | --- |
| 1. United Kingdom's share (in %) of total uncapped VAT base | 15,3708 | |
| 2. United Kingdom's share (in %) of enlargement-adjusted total allocated expenditure | 7,2824 | |
| 3. (1) – (2) | 8,0884 | |
| 4. Total allocated expenditure | | 102 757 465 239 |
| 5. Enlargement related expenditure (12) = (5a + 5b) | | 16 329 279 323 |
| 5a. Pre-accession expenditure | | 3 025 371 614 |
| 5b. Expenditure related to Article 4(1)(g) | | 13 303 907 709 |
| 6. Enlargement-adjusted total allocated expenditure = (4) – (5) | | 86 428 185 916 |
| 7. United Kingdom's correction original amount = (3) × (6) × 0,66 | | 4 613 827 364 |
| 8. United Kingdom's advantage (13) | | 1 094 564 313 |
| 9. Core United Kingdom's correction = (7) – (8) | | 3 519 263 051 |
| 10. Windfall gains deriving from traditional own resources (14) | | – 216 427 |
| 11. Correction for the United Kingdom = (9) – (10) | | 3 519 479 477 |

Description

Coefficient (11) (%)

11

Amount

1. United Kingdom's share (in %) of total uncapped VAT base

15,3708

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

7,2824

3. (1) – (2)

8,0884

4. Total allocated expenditure

4. Total allocated expenditure

102 757 465 239

102 757 465 239

5. Enlargement related expenditure (12) = (5a + 5b)

12

16 329 279 323

5a. Pre-accession expenditure

3 025 371 614

5b. Expenditure related to Article 4(1)(g)

13 303 907 709

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

86 428 185 916

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

4 613 827 364

8. United Kingdom's advantage (13)

13

1 094 564 313

9. Core United Kingdom's correction = (7) – (8)

3 519 263 051

10. Windfall gains deriving from traditional own resources (14)

14

– 216 427

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

3 519 479 477

According to Article 4(2) of Decision 2007/436/EC, Euratom, during the period 2007-2013 the additional contribution of the United Kingdom resulting from the reduction of allocated expenditure by the expenditure related to enlargement as referred to in paragraph (1)(g) shall not exceed EUR 10,5 billion, measured in 2004 prices. The corresponding figures are set out in the table below.

| 2007-2012 UK corrections
  Difference in original amount in reference to EUR 10,5 billion threshold
  (ORD 2007 vs. ORD 2000), in EUR | Difference
  in current
  prices | Difference
  in constant
  2004 prices |
| --- | --- | --- |
| (A) 2007 UK correction | | |
| (B) 2008 UK correction | – 299 990 334 | – 278 238 906 |
| (C) 2009 UK correction | –1 349 647 274 | –1 270 060 542 |
| (D) 2010 UK correction | n/a | n/a |
| (E) 2011 UK correction | n/a | n/a |
| (F) 2012 UK correction | n/a | n/a |
| (G) Sum of differences = (A) + (B) + (C) + (D) + (E) + (F) | –1 649 637 608 | –1 548 299 448 |

2007-2012 UK corrections

Difference in original amount in reference to EUR 10,5 billion threshold

(ORD 2007 vs. ORD 2000), in EUR

Difference

in current

prices

Difference

in constant

2004 prices

(A) 2007 UK correction

(B) 2008 UK correction

– 299 990 334

– 278 238 906

(C) 2009 UK correction

–1 349 647 274

–1 270 060 542

(D) 2010 UK correction

n/a

n/a

(E) 2011 UK correction

n/a

n/a

(F) 2012 UK correction

n/a

n/a

(G) Sum of differences = (A) + (B) + (C) + (D) + (E) + (F)

(G) Sum of differences = (A) + (B) + (C) + (D) + (E) + (F)

–1 649 637 608

–1 649 637 608

–1 548 299 448

–1 548 299 448

TABLE 5.2

Correction of budgetary imbalances for the United Kingdom for 2008 pursuant to Article 4 of Decision 2007/436/EC, Euratom (Chapter 3 6)

| Description | Coefficient (15) (%) | Amount |
| --- | --- | --- |
| 1. United Kingdom's share (in %) of total uncapped VAT base | 15,7045 | |
| 2. United Kingdom's share (in %) of enlargement-adjusted total allocated expenditure | 7,3387 | |
| 3. (1) – (2) | 8,3658 | |
| 4. Total allocated expenditure | | 105 538 033 501 |
| 5. Enlargement related expenditure (16) = (5a + 5b) | | 5 908 600 354 |
| 5a. Pre-accession expenditure | | 3 014 323 610 |
| 5b. Expenditure related to Article 4(1)(g) | | 2 894 276 744 |
| 6. Enlargement-adjusted total allocated expenditure = (4) – (5) | | 99 629 433 147 |
| 7. United Kingdom's correction original amount = (3) × (6) × 0,66 | | 5 500 964 647 |
| 8. United Kingdom's advantage (17) | | 289 477 443 |
| 9. Core United Kingdom's correction = (7) – (8) | | 5 211 487 204 |
| 10. Windfall gains deriving from traditional own resources (18) | | –42 810 700 |
| 11. Correction for the United Kingdom = (9) – (10) | | 5 254 297 904 |

Description

Coefficient (15) (%)

15

Amount

1. United Kingdom's share (in %) of total uncapped VAT base

15,7045

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

7,3387

3. (1) – (2)

8,3658

4. Total allocated expenditure

4. Total allocated expenditure

105 538 033 501

105 538 033 501

5. Enlargement related expenditure (16) = (5a + 5b)

16

5 908 600 354

5a. Pre-accession expenditure

3 014 323 610

5b. Expenditure related to Article 4(1)(g)

2 894 276 744

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

99 629 433 147

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

5 500 964 647

8. United Kingdom's advantage (17)

17

289 477 443

9. Core United Kingdom's correction = (7) – (8)

5 211 487 204

10. Windfall gains deriving from traditional own resources (18)

18

–42 810 700

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

5 254 297 904

TABLE 5.3

Correction of budgetary imbalances for the United Kingdom for 2006 pursuant to Article 4 of Decision 2000/597/EC, Euratom (Chapter 3 5)

| Description | Coefficient (19) (%) | Amount |
| --- | --- | --- |
| 1. United Kingdom's share (in %) of total uncapped VAT bases | 17,2771 | |
| 2. United Kingdom's share (in %) of enlargement-adjusted total allocated expenditure | 8,6928 | |
| 3. (1) – (2) | 8,5843 | |
| 4. Total allocated expenditure | | 97 195 051 529 |
| 5. Pre-accession expenditure (PAE) | | 1 837 296 087 |
| 6. PAE-adjusted total allocated expenditure = (4) – (5) | | 95 357 755 442 |
| 7. United Kingdom's correction original amount = (3) × (6) × 0,66 | | 5 402 613 496 |
| 8. United Kingdom's advantage (20) | | 26 640 660 |
| 9. Core United Kingdom's correction = (7) – (8) | | 5 375 972 836 |
| 10. Windfall gains deriving from traditional own resources (21) | | –9 196 589 |
| 11. Correction for the United Kingdom = (9) – (10) | | 5 385 169 425 |

Description

Coefficient (19) (%)

19

Amount

1. United Kingdom's share (in %) of total uncapped VAT bases

17,2771

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

8,6928

3. (1) – (2)

8,5843

4. Total allocated expenditure

4. Total allocated expenditure

97 195 051 529

97 195 051 529

5. Pre-accession expenditure (PAE)

1 837 296 087

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

95 357 755 442

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

5 402 613 496

8. United Kingdom's advantage (20)

20

26 640 660

9. Core United Kingdom's correction = (7) – (8)

5 375 972 836

10. Windfall gains deriving from traditional own resources (21)

21

–9 196 589

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

5 385 169 425

TABLE 6.1

Calculation of the financing of the correction for the United Kingdom amounting to EUR –3 519 479 477 (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 | 3,37 | 5,20 | | 1,38 | 4,74 | 166 903 516 |
| Bulgaria | 0,27 | 0,32 | 0,49 | | 0,13 | 0,45 | 15 740 807 |
| Czech Republic | 1,09 | 1,26 | 1,95 | | 0,52 | 1,78 | 62 652 601 |
| Denmark | 1,96 | 2,27 | 3,51 | | 0,93 | 3,20 | 112 624 951 |
| Germany | 20,64 | 23,94 | 0,00 | –17,96 | 0,00 | 5,99 | 210 656 145 |
| Estonia | 0,11 | 0,13 | 0,20 | | 0,05 | 0,18 | 6 259 858 |
| Ireland | 1,06 | 1,23 | 1,90 | | 0,50 | 1,73 | 61 056 836 |
| Greece | 1,92 | 2,22 | 3,44 | | 0,91 | 3,13 | 110 283 440 |
| Spain | 8,54 | 9,91 | 15,30 | | 4,05 | 13,95 | 490 976 949 |
| France | 16,41 | 19,03 | 29,39 | | 7,77 | 26,80 | 943 060 313 |
| Italy | 12,68 | 14,71 | 22,72 | | 6,01 | 20,72 | 729 165 665 |
| Cyprus | 0,14 | 0,16 | 0,25 | | 0,07 | 0,23 | 8 006 908 |
| Latvia | 0,14 | 0,17 | 0,26 | | 0,07 | 0,24 | 8 291 456 |
| Lithuania | 0,22 | 0,25 | 0,39 | | 0,10 | 0,36 | 12 533 972 |
| Luxembourg | 0,23 | 0,26 | 0,41 | | 0,11 | 0,37 | 13 116 370 |
| Hungary | 0,77 | 0,90 | 1,38 | | 0,37 | 1,26 | 44 405 219 |
| Malta | 0,05 | 0,05 | 0,08 | | 0,02 | 0,07 | 2 621 291 |
| Netherlands | 4,83 | 5,60 | 0,00 | –4,20 | 0,00 | 1,40 | 49 263 430 |
| Austria | 2,32 | 2,69 | 0,00 | –2,02 | 0,00 | 0,67 | 23 682 779 |
| Poland | 2,75 | 3,19 | 4,93 | | 1,30 | 4,50 | 158 328 466 |
| Portugal | 1,33 | 1,54 | 2,38 | | 0,63 | 2,17 | 76 260 874 |
| Romania | 0,97 | 1,13 | 1,74 | | 0,46 | 1,59 | 55 901 507 |
| Slovenia | 0,29 | 0,33 | 0,51 | | 0,14 | 0,47 | 16 434 869 |
| Slovakia | 0,54 | 0,62 | 0,96 | | 0,25 | 0,88 | 30 924 105 |
| Finland | 1,46 | 1,69 | 2,61 | | 0,69 | 2,38 | 83 742 170 |
| Sweden | 2,61 | 3,02 | 0,00 | –2,27 | 0,00 | 0,76 | 26 584 980 |
| United Kingdom | 13,77 | 0,00 | 0,00 | | 0,00 | 0,00 | 0 |
| Total | 100,00 | 100,00 | 100,00 | –26,44 | 26,44 | 100,00 | 3 519 479 477 |

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

3,37

5,20

1,38

4,74

166 903 516

Bulgaria

0,27

0,32

0,49

0,13

0,45

15 740 807

Czech Republic

1,09

1,26

1,95

0,52

1,78

62 652 601

Denmark

1,96

2,27

3,51

0,93

3,20

112 624 951

Germany

20,64

23,94

0,00

–17,96

0,00

5,99

210 656 145

Estonia

0,11

0,13

0,20

0,05

0,18

6 259 858

Ireland

1,06

1,23

1,90

0,50

1,73

61 056 836

Greece

1,92

2,22

3,44

0,91

3,13

110 283 440

Spain

8,54

9,91

15,30

4,05

13,95

490 976 949

France

16,41

19,03

29,39

7,77

26,80

943 060 313

Italy

12,68

14,71

22,72

6,01

20,72

729 165 665

Cyprus

0,14

0,16

0,25

0,07

0,23

8 006 908

Latvia

0,14

0,17

0,26

0,07

0,24

8 291 456

Lithuania

0,22

0,25

0,39

0,10

0,36

12 533 972

Luxembourg

0,23

0,26

0,41

0,11

0,37

13 116 370

Hungary

0,77

0,90

1,38

0,37

1,26

44 405 219

Malta

0,05

0,05

0,08

0,02

0,07

2 621 291

Netherlands

4,83

5,60

0,00

–4,20

0,00

1,40

49 263 430

Austria

2,32

2,69

0,00

–2,02

0,00

0,67

23 682 779

Poland

2,75

3,19

4,93

1,30

4,50

158 328 466

Portugal

1,33

1,54

2,38

0,63

2,17

76 260 874

Romania

0,97

1,13

1,74

0,46

1,59

55 901 507

Slovenia

0,29

0,33

0,51

0,14

0,47

16 434 869

Slovakia

0,54

0,62

0,96

0,25

0,88

30 924 105

Finland

1,46

1,69

2,61

0,69

2,38

83 742 170

Sweden

2,61

3,02

0,00

–2,27

0,00

0,76

26 584 980

United Kingdom

13,77

0,00

0,00

0,00

0,00

0

Total

Total

100,00

100,00

100,00

100,00

100,00

100,00

–26,44

–26,44

26,44

26,44

100,00

100,00

3 519 479 477

3 519 479 477

The calculations are made to 15 decimal places.

TABLE 6.2

Financing of the definitive 2006 United Kingdom correction (chapter 3 5)

| Member State | Amount |
| --- | --- |
| | (1) |
| Belgium | 5 025 912 |
| Bulgaria | 489 243 |
| Czech Republic | 1 177 440 |
| Denmark | –9 197 734 |
| Germany | 39 179 773 |
| Estonia | –69 352 |
| Ireland | 2 623 764 |
| Greece | 65 528 142 |
| Spain | 22 584 489 |
| France | –22 588 521 |
| Italy | –94 910 109 |
| Cyprus | 107 925 |
| Latvia | 1 017 474 |
| Lithuania | – 725 966 |
| Luxembourg | – 281 514 |
| Hungary | –6 699 387 |
| Malta | 128 050 |
| Netherlands | 10 720 377 |
| Austria | – 499 052 |
| Poland | 8 677 483 |
| Portugal | 1 266 237 |
| Romania | 6 495 846 |
| Slovenia | 1 562 004 |
| Slovakia | 4 478 030 |
| Finland | 4 653 367 |
| Sweden | 6 038 398 |
| United Kingdom | –46 782 319 |
| Total | 0 |

Member State

Amount

(1)

Belgium

5 025 912

Bulgaria

489 243

Czech Republic

1 177 440

Denmark

–9 197 734

Germany

39 179 773

Estonia

–69 352

Ireland

2 623 764

Greece

65 528 142

Spain

22 584 489

France

–22 588 521

Italy

–94 910 109

Cyprus

107 925

Latvia

1 017 474

Lithuania

– 725 966

Luxembourg

– 281 514

Hungary

–6 699 387

Malta

128 050

Netherlands

10 720 377

Austria

– 499 052

Poland

8 677 483

Portugal

1 266 237

Romania

6 495 846

Slovenia

1 562 004

Slovakia

4 478 030

Finland

4 653 367

Sweden

6 038 398

United Kingdom

–46 782 319

Total

Total

0

0

TABLE 6.3

Intermediate update of the financing of the 2008 UK correction (chapter 3 6)

| Member State | Amount |
| --- | --- |
| | (1) |
| Belgium | –3 504 541 |
| Bulgaria | –1 523 420 |
| Czech Republic | 496 143 |
| Denmark | –8 155 544 |
| Germany | – 213 638 |
| Estonia | – 602 251 |
| Ireland | –7 602 523 |
| Greece | –7 281 407 |
| Spain | –17 398 703 |
| France | –22 865 571 |
| Italy | –18 521 220 |
| Cyprus | – 379 606 |
| Latvia | 224 016 |
| Lithuania | –1 577 325 |
| Luxembourg | –2 092 216 |
| Hungary | –2 763 065 |
| Malta | – 170 277 |
| Netherlands | –5 075 335 |
| Austria | – 501 383 |
| Poland | –2 489 164 |
| Portugal | – 312 262 |
| Romania | –10 996 050 |
| Slovenia | –1 405 069 |
| Slovakia | –3 676 917 |
| Finland | –7 803 260 |
| Sweden | 1 895 807 |
| United Kingdom | 124 294 781 |
| Total | 0 |

Member State

Amount

(1)

Belgium

–3 504 541

Bulgaria

–1 523 420

Czech Republic

496 143

Denmark

–8 155 544

Germany

– 213 638

Estonia

– 602 251

Ireland

–7 602 523

Greece

–7 281 407

Spain

–17 398 703

France

–22 865 571

Italy

–18 521 220

Cyprus

– 379 606

Latvia

224 016

Lithuania

–1 577 325

Luxembourg

–2 092 216

Hungary

–2 763 065

Malta

– 170 277

Netherlands

–5 075 335

Austria

– 501 383

Poland

–2 489 164

Portugal

– 312 262

Romania

–10 996 050

Slovenia

–1 405 069

Slovakia

–3 676 917

Finland

–7 803 260

Sweden

1 895 807

United Kingdom

124 294 781

Total

Total

0

0

TABLE 7

Summary of financing (22) of the general budget by type of own resource and by Member State

22

| Member State | Traditional own resources (TOR) | VAT and GNI-based own resources, including adjustments | Total own resources (23) |
| --- | --- | --- | --- |
| 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 | Reduction in favour of Netherlands and Sweden | United Kingdom corrections | Total ‘national contributions’ | Share in total ‘national contributions’ (%) |
| | (1) | (2) | (3) = (1) + (2) | (4) | (5) | (6) | (7) | (8) | (9) = (5) + (6) + (7) + (8) | (10) | (11) = (3) + (9) |
| Belgium | 6 600 000 | 1 440 400 000 | 1 447 000 000 | 482 333 333 | 431 826 000 | 2 620 876 774 | 23 602 839 | 168 424 887 | 3 244 730 500 | 3,13 | 4 691 730 500 |
| Bulgaria | 400 000 | 52 700 000 | 53 100 000 | 17 700 000 | 47 289 600 | 247 177 034 | 2 226 003 | 14 706 630 | 311 399 267 | 0,30 | 364 499 267 |
| Czech Republic | 3 400 000 | 177 400 000 | 180 800 000 | 60 266 667 | 185 608 800 | 983 830 363 | 8 860 084 | 64 326 184 | 1 242 625 431 | 1,20 | 1 423 425 431 |
| Denmark | 3 400 000 | 301 900 000 | 305 300 000 | 101 766 667 | 279 603 600 | 1 768 543 438 | 15 926 977 | 95 271 673 | 2 159 345 688 | 2,09 | 2 464 645 688 |
| Germany | 26 300 000 | 3 154 600 000 | 3 180 900 000 | 1 060 299 996 | 1 591 451 700 | 18 635 094 112 | 167 822 128 | 249 622 280 | 20 643 990 220 | 19,94 | 23 824 890 220 |
| Estonia | 0 | 15 800 000 | 15 800 000 | 5 266 667 | 19 381 200 | 98 298 209 | 885 244 | 5 588 255 | 124 152 908 | 0,12 | 139 952 908 |
| Ireland | 0 | 172 200 000 | 172 200 000 | 57 400 000 | 192 087 600 | 958 772 151 | 8 634 417 | 56 078 077 | 1 215 572 245 | 1,17 | 1 387 772 245 |
| Greece | 1 400 000 | 163 000 000 | 164 400 000 | 54 800 000 | 324 634 500 | 1 731 774 823 | 15 595 850 | 168 530 175 | 2 240 535 348 | 2,16 | 2 404 935 348 |
| Spain | 4 700 000 | 1 036 900 000 | 1 041 600 000 | 347 200 000 | 1 171 392 600 | 7 709 784 140 | 69 432 028 | 496 162 735 | 9 446 771 503 | 9,12 | 10 488 371 503 |
| France | 30 900 000 | 1 280 600 000 | 1 311 500 000 | 437 166 667 | 2 601 826 800 | 14 808 824 436 | 133 363 878 | 897 606 221 | 18 441 621 335 | 17,81 | 19 753 121 335 |
| Italy | 4 700 000 | 1 701 700 000 | 1 706 400 000 | 568 800 000 | 1 813 767 300 | 11 450 048 498 | 103 115 739 | 615 734 336 | 13 982 665 873 | 13,50 | 15 689 065 873 |
| Cyprus | 0 | 31 200 000 | 31 200 000 | 10 400 000 | 25 190 100 | 125 732 043 | 1 132 305 | 7 735 227 | 159 789 675 | 0,15 | 190 989 675 |
| Latvia | 0 | 19 500 000 | 19 500 000 | 6 500 000 | 20 302 500 | 130 200 279 | 1 172 545 | 9 532 946 | 161 208 270 | 0,16 | 180 708 270 |
| Lithuania | 800 000 | 44 200 000 | 45 000 000 | 15 000 000 | 39 432 450 | 196 820 278 | 1 772 505 | 10 230 681 | 248 255 914 | 0,24 | 293 255 914 |
| Luxembourg | 0 | 11 400 000 | 11 400 000 | 3 800 000 | 41 264 700 | 205 965 638 | 1 854 865 | 10 742 640 | 259 827 843 | 0,25 | 271 227 843 |
| Hungary | 2 000 000 | 100 000 000 | 102 000 000 | 34 000 000 | 123 501 000 | 697 292 717 | 6 279 611 | 34 942 767 | 862 016 095 | 0,83 | 964 016 095 |
| Malta | 0 | 9 800 000 | 9 800 000 | 3 266 667 | 8 246 700 | 41 161 982 | 370 693 | 2 579 064 | 52 358 439 | 0,05 | 62 158 439 |
| Netherlands | 7 300 000 | 1 877 200 000 | 1 884 500 000 | 628 166 667 | 257 072 000 | 4 357 948 643 | – 612 147 160 | 54 908 472 | 4 057 781 955 | 3,92 | 5 942 281 955 |
| Austria | 3 200 000 | 159 900 000 | 163 100 000 | 54 366 667 | 286 416 900 | 2 095 029 424 | 18 867 213 | 22 682 344 | 2 422 995 881 | 2,34 | 2 586 095 881 |
| Poland | 12 800 000 | 336 000 000 | 348 800 000 | 116 266 667 | 498 108 600 | 2 486 223 232 | 22 390 189 | 164 516 785 | 3 171 238 806 | 3,06 | 3 520 038 806 |
| Portugal | 200 000 | 128 200 000 | 128 400 000 | 42 800 000 | 239 920 200 | 1 197 520 330 | 10 784 513 | 77 214 849 | 1 525 439 892 | 1,47 | 1 653 839 892 |
| Romania | 1 000 000 | 131 200 000 | 132 200 000 | 44 066 667 | 134 115 000 | 877 818 307 | 7 905 371 | 51 401 303 | 1 071 239 981 | 1,03 | 1 203 439 981 |
| Slovenia | 0 | 73 500 000 | 73 500 000 | 24 500 000 | 51 704 850 | 258 075 848 | 2 324 155 | 16 591 804 | 328 696 657 | 0,32 | 402 196 657 |
| Slovakia | 1 400 000 | 88 200 000 | 89 600 000 | 29 866 667 | 75 822 000 | 485 599 530 | 4 373 165 | 31 725 218 | 597 519 913 | 0,58 | 687 119 913 |
| Finland | 800 000 | 124 900 000 | 125 700 000 | 41 900 000 | 232 248 600 | 1 314 998 714 | 11 842 488 | 80 592 277 | 1 639 682 079 | 1,58 | 1 765 382 079 |
| Sweden | 2 600 000 | 422 300 000 | 424 900 000 | 141 633 334 | 138 929 600 | 2 351 764 352 | – 140 323 242 | 34 519 185 | 2 384 889 895 | 2,30 | 2 809 789 895 |
| United Kingdom | 9 500 000 | 2 541 100 000 | 2 550 600 000 | 850 200 000 | 2 446 180 200 | 12 429 412 122 | 111 935 597 | –3 441 967 015 | 11 545 560 904 | 11,15 | 14 096 160 904 |
| Total | 123 400 000 | 15 595 800 000 | 15 719 200 000 | 5 239 733 333 | 13 277 325 100 | 90 264 587 417 | 0 | 0 | 103 541 912 517 | 100,00 | 119 261 112 517 |

Member State

Traditional own resources (TOR)

VAT and GNI-based own resources, including adjustments

Total own resources (23)

23

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

Reduction in favour of Netherlands and Sweden

United Kingdom corrections

Total ‘national contributions’

Share in total ‘national contributions’ (%)

(1)

(2)

(3) = (1) + (2)

(4)

(5)

(6)

(7)

(8)

(9) = (5) + (6) + (7) + (8)

(10)

(11) = (3) + (9)

Belgium

6 600 000

1 440 400 000

1 447 000 000

482 333 333

431 826 000

2 620 876 774

23 602 839

168 424 887

3 244 730 500

3,13

4 691 730 500

Bulgaria

400 000

52 700 000

53 100 000

17 700 000

47 289 600

247 177 034

2 226 003

14 706 630

311 399 267

0,30

364 499 267

Czech Republic

3 400 000

177 400 000

180 800 000

60 266 667

185 608 800

983 830 363

8 860 084

64 326 184

1 242 625 431

1,20

1 423 425 431

Denmark

3 400 000

301 900 000

305 300 000

101 766 667

279 603 600

1 768 543 438

15 926 977

95 271 673

2 159 345 688

2,09

2 464 645 688

Germany

26 300 000

3 154 600 000

3 180 900 000

1 060 299 996

1 591 451 700

18 635 094 112

167 822 128

249 622 280

20 643 990 220

19,94

23 824 890 220

Estonia

0

15 800 000

15 800 000

5 266 667

19 381 200

98 298 209

885 244

5 588 255

124 152 908

0,12

139 952 908

Ireland

0

172 200 000

172 200 000

57 400 000

192 087 600

958 772 151

8 634 417

56 078 077

1 215 572 245

1,17

1 387 772 245

Greece

1 400 000

163 000 000

164 400 000

54 800 000

324 634 500

1 731 774 823

15 595 850

168 530 175

2 240 535 348

2,16

2 404 935 348

Spain

4 700 000

1 036 900 000

1 041 600 000

347 200 000

1 171 392 600

7 709 784 140

69 432 028

496 162 735

9 446 771 503

9,12

10 488 371 503

France

30 900 000

1 280 600 000

1 311 500 000

437 166 667

2 601 826 800

14 808 824 436

133 363 878

897 606 221

18 441 621 335

17,81

19 753 121 335

Italy

4 700 000

1 701 700 000

1 706 400 000

568 800 000

1 813 767 300

11 450 048 498

103 115 739

615 734 336

13 982 665 873

13,50

15 689 065 873

Cyprus

0

31 200 000

31 200 000

10 400 000

25 190 100

125 732 043

1 132 305

7 735 227

159 789 675

0,15

190 989 675

Latvia

0

19 500 000

19 500 000

6 500 000

20 302 500

130 200 279

1 172 545

9 532 946

161 208 270

0,16

180 708 270

Lithuania

800 000

44 200 000

45 000 000

15 000 000

39 432 450

196 820 278

1 772 505

10 230 681

248 255 914

0,24

293 255 914

Luxembourg

0

11 400 000

11 400 000

3 800 000

41 264 700

205 965 638

1 854 865

10 742 640

259 827 843

0,25

271 227 843

Hungary

2 000 000

100 000 000

102 000 000

34 000 000

123 501 000

697 292 717

6 279 611

34 942 767

862 016 095

0,83

964 016 095

Malta

0

9 800 000

9 800 000

3 266 667

8 246 700

41 161 982

370 693

2 579 064

52 358 439

0,05

62 158 439

Netherlands

7 300 000

1 877 200 000

1 884 500 000

628 166 667

257 072 000

4 357 948 643

– 612 147 160

54 908 472

4 057 781 955

3,92

5 942 281 955

Austria

3 200 000

159 900 000

163 100 000

54 366 667

286 416 900

2 095 029 424

18 867 213

22 682 344

2 422 995 881

2,34

2 586 095 881

Poland

12 800 000

336 000 000

348 800 000

116 266 667

498 108 600

2 486 223 232

22 390 189

164 516 785

3 171 238 806

3,06

3 520 038 806

Portugal

200 000

128 200 000

128 400 000

42 800 000

239 920 200

1 197 520 330

10 784 513

77 214 849

1 525 439 892

1,47

1 653 839 892

Romania

1 000 000

131 200 000

132 200 000

44 066 667

134 115 000

877 818 307

7 905 371

51 401 303

1 071 239 981

1,03

1 203 439 981

Slovenia

0

73 500 000

73 500 000

24 500 000

51 704 850

258 075 848

2 324 155

16 591 804

328 696 657

0,32

402 196 657

Slovakia

1 400 000

88 200 000

89 600 000

29 866 667

75 822 000

485 599 530

4 373 165

31 725 218

597 519 913

0,58

687 119 913

Finland

800 000

124 900 000

125 700 000

41 900 000

232 248 600

1 314 998 714

11 842 488

80 592 277

1 639 682 079

1,58

1 765 382 079

Sweden

2 600 000

422 300 000

424 900 000

141 633 334

138 929 600

2 351 764 352

– 140 323 242

34 519 185

2 384 889 895

2,30

2 809 789 895

United Kingdom

9 500 000

2 541 100 000

2 550 600 000

850 200 000

2 446 180 200

12 429 412 122

111 935 597

–3 441 967 015

11 545 560 904

11,15

14 096 160 904

Total

Total

123 400 000

123 400 000

15 595 800 000

15 595 800 000

15 719 200 000

15 719 200 000

5 239 733 333

5 239 733 333

13 277 325 100

13 277 325 100

90 264 587 417

90 264 587 417

0

0

0

0

103 541 912 517

103 541 912 517

100,00

100,00

119 261 112 517

119 261 112 517

B. GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

REVENUE

| Title | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 | OWN RESOURCES | 119 261 112 517 | | 119 261 112 517 |
| 3 | SURPLUSES, BALANCES AND ADJUSTMENTS | 2 253 591 199 | | 2 253 591 199 |
| 4 | REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES | 1 179 589 448 | | 1 179 589 448 |
| 5 | REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS | 68 894 000 | | 68 894 000 |
| 6 | CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH EU/COMMUNITY AGREEMENTS AND PROGRAMMES | 30 000 000 | | 30 000 000 |
| 7 | INTEREST ON LATE PAYMENTS AND FINES | 123 000 000 | | 123 000 000 |
| 8 | BORROWING AND LENDING OPERATIONS | p.m. | | p.m. |
| 9 | MISCELLANEOUS REVENUE | 30 210 000 | | 30 210 000 |
| | Total | 122 946 397 164 | | 122 946 397 164 |

Title

Heading

Budget 2010

Amending budget No 4/2010

New amount

1

OWN RESOURCES

119 261 112 517

119 261 112 517

3

SURPLUSES, BALANCES AND ADJUSTMENTS

2 253 591 199

2 253 591 199

4

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

1 179 589 448

1 179 589 448

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

68 894 000

68 894 000

6

CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH EU/COMMUNITY AGREEMENTS AND PROGRAMMES

30 000 000

30 000 000

7

INTEREST ON LATE PAYMENTS AND FINES

123 000 000

123 000 000

8

BORROWING AND LENDING OPERATIONS

p.m.

p.m.

9

MISCELLANEOUS REVENUE

30 210 000

30 210 000

Total

Total

122 946 397 164

122 946 397 164

122 946 397 164

122 946 397 164

TITLE 1

OWN RESOURCES

| Title
  Chapter | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 0 | AGRICULTURAL DUTIES ESTABLISHED BY THE INSTITUTIONS OF THE EUROPEAN COMMUNITIES IN RESPECT OF TRADE WITH NON-MEMBER COUNTRIES UNDER THE COMMON AGRICULTURAL POLICY (ARTICLE 2(1)(a) OF DECISION 2000/597/EC, EURATOM) | — | | — |
| 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) | 123 400 000 | | 123 400 000 |
| 1 2 | CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN ARTICLE 2(1)(a) OF DECISION 2007/436/EC, EURATOM | 14 079 700 000 | 1 516 100 000 | 15 595 800 000 |
| 1 3 | OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO ARTICLE 2(1)(b) OF DECISION 2007/436/EC, EURATOM | 13 950 917 375 | – 673 592 275 | 13 277 325 100 |
| 1 4 | OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(c) OF DECISION 2007/436/EC, EURATOM | 91 107 095 142 | – 842 507 725 | 90 264 587 417 |
| 1 5 | CORRECTION OF BUDGETARY IMBALANCES | — | | — |
| 1 6 | GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO THE NETHERLANDS AND SWEDEN | — | | — |
| | Title 1 — Total | 119 261 112 517 | | 119 261 112 517 |

Title

Chapter

Heading

Budget 2010

Amending budget No 4/2010

New amount

1 0

AGRICULTURAL DUTIES ESTABLISHED BY THE INSTITUTIONS OF THE EUROPEAN COMMUNITIES IN RESPECT OF TRADE WITH NON-MEMBER COUNTRIES UNDER THE COMMON AGRICULTURAL POLICY (ARTICLE 2(1)(a) OF DECISION 2000/597/EC, EURATOM)

—

—

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)

123 400 000

123 400 000

1 2

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

14 079 700 000

1 516 100 000

15 595 800 000

1 3

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

13 950 917 375

– 673 592 275

13 277 325 100

1 4

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

91 107 095 142

– 842 507 725

90 264 587 417

1 5

CORRECTION OF BUDGETARY IMBALANCES

—

—

1 6

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

—

—

Title 1 — Total

Title 1 — Total

119 261 112 517

119 261 112 517

119 261 112 517

119 261 112 517

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

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 2 | CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN ARTICLE 2(1)(a) OF DECISION 2007/436/EC, EURATOM |
| 1 2 0 | Customs duties and other duties referred to in Article 2(1)(a) of Decision 2007/436/EC, Euratom | 14 079 700 000 | 1 516 100 000 | 15 595 800 000 |
| | Chapter 1 2 — Total | 14 079 700 000 | 1 516 100 000 | 15 595 800 000 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

1 2

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

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

14 079 700 000

1 516 100 000

15 595 800 000

Chapter 1 2 — Total

Chapter 1 2 — Total

14 079 700 000

14 079 700 000

1 516 100 000

1 516 100 000

15 595 800 000

15 595 800 000

1 2 0Customs duties and other duties referred to in Article 2(1)(a) of Decision 2007/436/EC, Euratom

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| 14 079 700 000 | 1 516 100 000 | 15 595 800 000 |

Budget 2010

Amending budget No 4/2010

New amount

14 079 700 000

1 516 100 000

15 595 800 000

Remarks

Remarks

New content for former Article 1 2 0 since 2009 (joining of duties of former Articles 1 0 0 and 1 2 0)

New content for former Article 1 2 0 since 2009 (joining of duties of former Articles 1 0 0 and 1 2 0)

The assignment of customs duties as own resources to the financing of common expenditure is the logical consequence of the free movement of goods within the Union.

Figures are net of collection costs.

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)(a) thereof.

| Member State | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | 1 547 600 000 | – 107 200 000 | 1 440 400 000 |
| Bulgaria | 73 800 000 | –21 100 000 | 52 700 000 |
| Czech Republic | 193 300 000 | –15 900 000 | 177 400 000 |
| Denmark | 284 100 000 | 17 800 000 | 301 900 000 |
| Germany | 2 683 300 000 | 471 300 000 | 3 154 600 000 |
| Estonia | 22 600 000 | –6 800 000 | 15 800 000 |
| Ireland | 173 300 000 | –1 100 000 | 172 200 000 |
| Greece | 194 000 000 | –31 000 000 | 163 000 000 |
| Spain | 1 037 100 000 | – 200 000 | 1 036 900 000 |
| France | 979 000 000 | 301 600 000 | 1 280 600 000 |
| Italy | 1 318 100 000 | 383 600 000 | 1 701 700 000 |
| Cyprus | 38 400 000 | –7 200 000 | 31 200 000 |
| Latvia | 11 600 000 | 7 900 000 | 19 500 000 |
| Lithuania | 45 700 000 | –1 500 000 | 44 200 000 |
| Luxembourg | 12 000 000 | – 600 000 | 11 400 000 |
| Hungary | 92 400 000 | 7 600 000 | 100 000 000 |
| Malta | 10 600 000 | – 800 000 | 9 800 000 |
| Netherlands | 1 790 300 000 | 86 900 000 | 1 877 200 000 |
| Austria | 171 200 000 | –11 300 000 | 159 900 000 |
| Poland | 330 100 000 | 5 900 000 | 336 000 000 |
| Portugal | 112 800 000 | 15 400 000 | 128 200 000 |
| Romania | 152 400 000 | –21 200 000 | 131 200 000 |
| Slovenia | 80 200 000 | –6 700 000 | 73 500 000 |
| Slovakia | 128 200 000 | –40 000 000 | 88 200 000 |
| Finland | 136 200 000 | –11 300 000 | 124 900 000 |
| Sweden | 431 000 000 | –8 700 000 | 422 300 000 |
| United Kingdom | 2 030 400 000 | 510 700 000 | 2 541 100 000 |
| Article 1 2 0 — Total | 14 079 700 000 | 1 516 100 000 | 15 595 800 000 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

1 547 600 000

– 107 200 000

1 440 400 000

Bulgaria

73 800 000

–21 100 000

52 700 000

Czech Republic

193 300 000

–15 900 000

177 400 000

Denmark

284 100 000

17 800 000

301 900 000

Germany

2 683 300 000

471 300 000

3 154 600 000

Estonia

22 600 000

–6 800 000

15 800 000

Ireland

173 300 000

–1 100 000

172 200 000

Greece

194 000 000

–31 000 000

163 000 000

Spain

1 037 100 000

– 200 000

1 036 900 000

France

979 000 000

301 600 000

1 280 600 000

Italy

1 318 100 000

383 600 000

1 701 700 000

Cyprus

38 400 000

–7 200 000

31 200 000

Latvia

11 600 000

7 900 000

19 500 000

Lithuania

45 700 000

–1 500 000

44 200 000

Luxembourg

12 000 000

– 600 000

11 400 000

Hungary

92 400 000

7 600 000

100 000 000

Malta

10 600 000

– 800 000

9 800 000

Netherlands

1 790 300 000

86 900 000

1 877 200 000

Austria

171 200 000

–11 300 000

159 900 000

Poland

330 100 000

5 900 000

336 000 000

Portugal

112 800 000

15 400 000

128 200 000

Romania

152 400 000

–21 200 000

131 200 000

Slovenia

80 200 000

–6 700 000

73 500 000

Slovakia

128 200 000

–40 000 000

88 200 000

Finland

136 200 000

–11 300 000

124 900 000

Sweden

431 000 000

–8 700 000

422 300 000

United Kingdom

2 030 400 000

510 700 000

2 541 100 000

Article 1 2 0 — Total

Article 1 2 0 — Total

14 079 700 000

1 516 100 000

15 595 800 000

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

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 3 | OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO ARTICLE 2(1)(b) OF DECISION 2007/436/EC, EURATOM |
| 1 3 0 | Own resources accruing from value added tax pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom | 13 950 917 375 | – 673 592 275 | 13 277 325 100 |
| | Chapter 1 3 — Total | 13 950 917 375 | – 673 592 275 | 13 277 325 100 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

1 3

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

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

13 950 917 375

– 673 592 275

13 277 325 100

Chapter 1 3 — Total

Chapter 1 3 — Total

13 950 917 375

13 950 917 375

– 673 592 275

– 673 592 275

13 277 325 100

13 277 325 100

1 3 0Own resources accruing from value added tax pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| 13 950 917 375 | – 673 592 275 | 13 277 325 100 |

Budget 2010

Amending budget No 4/2010

New amount

13 950 917 375

– 673 592 275

13 277 325 100

Remarks

Remarks

The applied uniform rate valid for all Member States to the harmonised VAT assessment bases determined according to EU/Community rules is fixed at 0,30 %. The assessment base to be taken into account for this purpose shall not exceed 50 % of GNI for each Member State. For the period 2007-2013 only, the rate of call of the VAT-based own resource for Austria shall be fixed at 0,225 %, for Germany at 0,15 % and for the Netherlands and Sweden at 0,10 %.

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 Articles 2(1)(b) and 2(4) thereof.

| Member State | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | 432 974 400 | –1 148 400 | 431 826 000 |
| Bulgaria | 51 297 450 | –4 007 850 | 47 289 600 |
| Czech Republic | 191 989 800 | –6 381 000 | 185 608 800 |
| Denmark | 301 596 900 | –21 993 300 | 279 603 600 |
| Germany | 1 600 006 200 | –8 554 500 | 1 591 451 700 |
| Estonia | 20 010 600 | – 629 400 | 19 381 200 |
| Ireland | 202 476 150 | –10 388 550 | 192 087 600 |
| Greece | 363 264 900 | –38 630 400 | 324 634 500 |
| Spain | 1 544 012 550 | – 372 619 950 | 1 171 392 600 |
| France | 2 732 617 200 | – 130 790 400 | 2 601 826 800 |
| Italy | 2 032 880 400 | – 219 113 100 | 1 813 767 300 |
| Cyprus | 26 430 600 | –1 240 500 | 25 190 100 |
| Latvia | 21 065 700 | – 763 200 | 20 302 500 |
| Lithuania | 39 177 900 | 254 550 | 39 432 450 |
| Luxembourg | 42 964 350 | –1 699 650 | 41 264 700 |
| Hungary | 114 503 100 | 8 997 900 | 123 501 000 |
| Malta | 8 699 400 | – 452 700 | 8 246 700 |
| Netherlands | 282 854 800 | –25 782 800 | 257 072 000 |
| Austria | 282 071 025 | 4 345 875 | 286 416 900 |
| Poland | 429 843 600 | 68 265 000 | 498 108 600 |
| Portugal | 232 538 700 | 7 381 500 | 239 920 200 |
| Romania | 148 650 000 | –14 535 000 | 134 115 000 |
| Slovenia | 54 309 750 | –2 604 900 | 51 704 850 |
| Slovakia | 87 484 500 | –11 662 500 | 75 822 000 |
| Finland | 241 269 600 | –9 021 000 | 232 248 600 |
| Sweden | 128 660 200 | 10 269 400 | 138 929 600 |
| United Kingdom | 2 337 267 600 | 108 912 600 | 2 446 180 200 |
| Article 1 3 0 — Total | 13 950 917 375 | – 673 592 275 | 13 277 325 100 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

432 974 400

–1 148 400

431 826 000

Bulgaria

51 297 450

–4 007 850

47 289 600

Czech Republic

191 989 800

–6 381 000

185 608 800

Denmark

301 596 900

–21 993 300

279 603 600

Germany

1 600 006 200

–8 554 500

1 591 451 700

Estonia

20 010 600

– 629 400

19 381 200

Ireland

202 476 150

–10 388 550

192 087 600

Greece

363 264 900

–38 630 400

324 634 500

Spain

1 544 012 550

– 372 619 950

1 171 392 600

France

2 732 617 200

– 130 790 400

2 601 826 800

Italy

2 032 880 400

– 219 113 100

1 813 767 300

Cyprus

26 430 600

–1 240 500

25 190 100

Latvia

21 065 700

– 763 200

20 302 500

Lithuania

39 177 900

254 550

39 432 450

Luxembourg

42 964 350

–1 699 650

41 264 700

Hungary

114 503 100

8 997 900

123 501 000

Malta

8 699 400

– 452 700

8 246 700

Netherlands

282 854 800

–25 782 800

257 072 000

Austria

282 071 025

4 345 875

286 416 900

Poland

429 843 600

68 265 000

498 108 600

Portugal

232 538 700

7 381 500

239 920 200

Romania

148 650 000

–14 535 000

134 115 000

Slovenia

54 309 750

–2 604 900

51 704 850

Slovakia

87 484 500

–11 662 500

75 822 000

Finland

241 269 600

–9 021 000

232 248 600

Sweden

128 660 200

10 269 400

138 929 600

United Kingdom

2 337 267 600

108 912 600

2 446 180 200

Article 1 3 0 — Total

Article 1 3 0 — Total

13 950 917 375

– 673 592 275

13 277 325 100

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

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 4 | OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(c) OF DECISION 2007/436/EC, EURATOM |
| 1 4 0 | Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom | 91 107 095 142 | – 842 507 725 | 90 264 587 417 |
| | Chapter 1 4 — Total | 91 107 095 142 | – 842 507 725 | 90 264 587 417 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

1 4

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

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

91 107 095 142

– 842 507 725

90 264 587 417

Chapter 1 4 — Total

Chapter 1 4 — Total

91 107 095 142

91 107 095 142

– 842 507 725

– 842 507 725

90 264 587 417

90 264 587 417

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

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| 91 107 095 142 | – 842 507 725 | 90 264 587 417 |

Budget 2010

Amending budget No 4/2010

New amount

91 107 095 142

– 842 507 725

90 264 587 417

Remarks

Remarks

The rate to be applied to the Member States' gross national income for this financial year is 0,7487 %.

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 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | 2 619 095 356 | 1 781 418 | 2 620 876 774 |
| Bulgaria | 263 472 266 | –16 295 232 | 247 177 034 |
| Czech Republic | 986 091 660 | –2 261 297 | 983 830 363 |
| Denmark | 1 857 508 634 | –88 965 196 | 1 768 543 438 |
| Germany | 18 559 777 993 | 75 316 119 | 18 635 094 112 |
| Estonia | 102 777 782 | –4 479 573 | 98 298 209 |
| Ireland | 1 039 951 304 | –81 179 153 | 958 772 151 |
| Greece | 1 865 789 162 | – 134 014 339 | 1 731 774 823 |
| Spain | 7 930 306 182 | – 220 522 042 | 7 709 784 140 |
| France | 15 023 327 531 | – 214 503 095 | 14 808 824 436 |
| Italy | 11 640 764 075 | – 190 715 577 | 11 450 048 498 |
| Cyprus | 135 751 973 | –10 019 930 | 125 732 043 |
| Latvia | 139 147 237 | –8 946 958 | 130 200 279 |
| Lithuania | 203 533 198 | –6 712 920 | 196 820 278 |
| Luxembourg | 220 672 073 | –14 706 435 | 205 965 638 |
| Hungary | 648 849 656 | 48 443 061 | 697 292 717 |
| Malta | 44 681 570 | –3 519 588 | 41 161 982 |
| Netherlands | 4 472 433 679 | – 114 485 036 | 4 357 948 643 |
| Austria | 2 108 137 914 | –13 108 490 | 2 095 029 424 |
| Poland | 2 207 748 479 | 278 474 753 | 2 486 223 232 |
| Portugal | 1 194 357 578 | 3 162 752 | 1 197 520 330 |
| Romania | 1 001 978 594 | – 124 160 287 | 877 818 307 |
| Slovenia | 278 943 941 | –20 868 093 | 258 075 848 |
| Slovakia | 532 935 357 | –47 335 827 | 485 599 530 |
| Finland | 1 383 466 879 | –68 468 165 | 1 314 998 714 |
| Sweden | 2 266 172 121 | 85 592 231 | 2 351 764 352 |
| United Kingdom | 12 379 422 948 | 49 989 174 | 12 429 412 122 |
| Article 1 4 0 — Total | 91 107 095 142 | – 842 507 725 | 90 264 587 417 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

2 619 095 356

1 781 418

2 620 876 774

Bulgaria

263 472 266

–16 295 232

247 177 034

Czech Republic

986 091 660

–2 261 297

983 830 363

Denmark

1 857 508 634

–88 965 196

1 768 543 438

Germany

18 559 777 993

75 316 119

18 635 094 112

Estonia

102 777 782

–4 479 573

98 298 209

Ireland

1 039 951 304

–81 179 153

958 772 151

Greece

1 865 789 162

– 134 014 339

1 731 774 823

Spain

7 930 306 182

– 220 522 042

7 709 784 140

France

15 023 327 531

– 214 503 095

14 808 824 436

Italy

11 640 764 075

– 190 715 577

11 450 048 498

Cyprus

135 751 973

–10 019 930

125 732 043

Latvia

139 147 237

–8 946 958

130 200 279

Lithuania

203 533 198

–6 712 920

196 820 278

Luxembourg

220 672 073

–14 706 435

205 965 638

Hungary

648 849 656

48 443 061

697 292 717

Malta

44 681 570

–3 519 588

41 161 982

Netherlands

4 472 433 679

– 114 485 036

4 357 948 643

Austria

2 108 137 914

–13 108 490

2 095 029 424

Poland

2 207 748 479

278 474 753

2 486 223 232

Portugal

1 194 357 578

3 162 752

1 197 520 330

Romania

1 001 978 594

– 124 160 287

877 818 307

Slovenia

278 943 941

–20 868 093

258 075 848

Slovakia

532 935 357

–47 335 827

485 599 530

Finland

1 383 466 879

–68 468 165

1 314 998 714

Sweden

2 266 172 121

85 592 231

2 351 764 352

United Kingdom

12 379 422 948

49 989 174

12 429 412 122

Article 1 4 0 — Total

Article 1 4 0 — Total

91 107 095 142

– 842 507 725

90 264 587 417

CHAPTER 1 5 —CORRECTION OF BUDGETARY IMBALANCES

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 5 | CORRECTION OF BUDGETARY IMBALANCES |
| 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 | 0 |
| | Chapter 1 5 — Total | 0 | 0 | 0 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

1 5

CORRECTION OF BUDGETARY IMBALANCES

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

0

Chapter 1 5 — Total

Chapter 1 5 — Total

0

0

0

0

0

1 5 0Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2007/436/EC, Euratom

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| 0 | 0 | 0 |

Budget 2010

Amending budget No 4/2010

New amount

0

0

0

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 Articles 4 and 5 thereof.

| Member State | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | 184 436 541 | –17 533 025 | 166 903 516 |
| Bulgaria | 18 553 701 | –2 812 894 | 15 740 807 |
| Czech Republic | 69 440 517 | –6 787 916 | 62 652 601 |
| Denmark | 130 805 649 | –18 180 698 | 112 624 951 |
| Germany | 233 303 187 | –22 647 042 | 210 656 145 |
| Estonia | 7 237 605 | – 977 747 | 6 259 858 |
| Ireland | 73 233 310 | –12 176 474 | 61 056 836 |
| Greece | 131 388 763 | –21 105 323 | 110 283 440 |
| Spain | 558 451 694 | –67 474 745 | 490 976 949 |
| France | 1 057 941 839 | – 114 881 526 | 943 060 313 |
| Italy | 819 741 920 | –90 576 255 | 729 165 665 |
| Cyprus | 9 559 646 | –1 552 738 | 8 006 908 |
| Latvia | 9 798 740 | –1 507 284 | 8 291 456 |
| Lithuania | 14 332 796 | –1 798 824 | 12 533 972 |
| Luxembourg | 15 539 714 | –2 423 344 | 13 116 370 |
| Hungary | 45 691 955 | –1 286 736 | 44 405 219 |
| Malta | 3 146 474 | – 525 183 | 2 621 291 |
| Netherlands | 56 220 125 | –6 956 695 | 49 263 430 |
| Austria | 26 500 064 | –2 817 285 | 23 682 779 |
| Poland | 155 469 518 | 2 858 948 | 158 328 466 |
| Portugal | 84 106 590 | –7 845 716 | 76 260 874 |
| Romania | 70 559 274 | –14 657 767 | 55 901 507 |
| Slovenia | 19 643 216 | –3 208 347 | 16 434 869 |
| Slovakia | 37 529 276 | –6 605 171 | 30 924 105 |
| Finland | 97 423 656 | –13 681 486 | 83 742 170 |
| Sweden | 28 486 611 | –1 901 631 | 26 584 980 |
| United Kingdom | –3 958 542 381 | 439 062 904 | –3 519 479 477 |
| Article 1 5 0 — Total | 0 | 0 | 0 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

184 436 541

–17 533 025

166 903 516

Bulgaria

18 553 701

–2 812 894

15 740 807

Czech Republic

69 440 517

–6 787 916

62 652 601

Denmark

130 805 649

–18 180 698

112 624 951

Germany

233 303 187

–22 647 042

210 656 145

Estonia

7 237 605

– 977 747

6 259 858

Ireland

73 233 310

–12 176 474

61 056 836

Greece

131 388 763

–21 105 323

110 283 440

Spain

558 451 694

–67 474 745

490 976 949

France

1 057 941 839

– 114 881 526

943 060 313

Italy

819 741 920

–90 576 255

729 165 665

Cyprus

9 559 646

–1 552 738

8 006 908

Latvia

9 798 740

–1 507 284

8 291 456

Lithuania

14 332 796

–1 798 824

12 533 972

Luxembourg

15 539 714

–2 423 344

13 116 370

Hungary

45 691 955

–1 286 736

44 405 219

Malta

3 146 474

– 525 183

2 621 291

Netherlands

56 220 125

–6 956 695

49 263 430

Austria

26 500 064

–2 817 285

23 682 779

Poland

155 469 518

2 858 948

158 328 466

Portugal

84 106 590

–7 845 716

76 260 874

Romania

70 559 274

–14 657 767

55 901 507

Slovenia

19 643 216

–3 208 347

16 434 869

Slovakia

37 529 276

–6 605 171

30 924 105

Finland

97 423 656

–13 681 486

83 742 170

Sweden

28 486 611

–1 901 631

26 584 980

United Kingdom

–3 958 542 381

439 062 904

–3 519 479 477

Article 1 5 0 — Total

Article 1 5 0 — Total

0

0

0

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

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 1 6 | GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO THE NETHERLANDS AND SWEDEN |
| 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 | 0 | 0 | 0 |
| | Chapter 1 6 — Total | 0 | 0 | 0 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

1 6

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

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

0

0

0

Chapter 1 6 — Total

Chapter 1 6 — Total

0

0

0

0

0

1 6 0Gross reduction in the annual GNI-based contribution granted to the Netherlands and Sweden pursuant to Article 2(5) of Decision 2007/436/EC, Euratom

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| 0 | 0 | 0 |

Budget 2010

Amending budget No 4/2010

New amount

0

0

0

Remarks

Remarks

For the period 2007-2013 only, the Netherlands benefits from a gross reduction in its annual GNI contribution of EUR 605 million and Sweden from a gross reduction in its annual GNI contribution of EUR 150 000 000, measured in 2004 prices. These amounts are adjusted to current prices.

Legal basis

Legal basis

Council Regulation (EC, Euratom) No 1150/2000 of 22 May 2000 implementing Decision 2007/436/EC, Euratom on the system of the Communities' own resources (OJ L 130, 31.5.2000, p. 1), and in particular Article 10(9) thereof.

Council Decision 2007/436/EC, Euratom of 7 June 2007 on the system of the Communities' own resources (OJ L 163, 23.6.2007, p. 17), and in particular Article 2(5) thereof.

| Member State | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | 23 368 678 | 234 161 | 23 602 839 |
| Bulgaria | 2 350 811 | – 124 808 | 2 226 003 |
| Czech Republic | 8 798 327 | 61 757 | 8 860 084 |
| Denmark | 16 573 479 | – 646 502 | 15 926 977 |
| Germany | 165 598 200 | 2 223 928 | 167 822 128 |
| Estonia | 917 027 | –31 783 | 885 244 |
| Ireland | 9 278 886 | – 644 469 | 8 634 417 |
| Greece | 16 647 361 | –1 051 511 | 15 595 850 |
| Spain | 70 757 550 | –1 325 522 | 69 432 028 |
| France | 134 044 491 | – 680 613 | 133 363 878 |
| Italy | 103 863 827 | – 748 088 | 103 115 739 |
| Cyprus | 1 211 237 | –78 932 | 1 132 305 |
| Latvia | 1 241 531 | –68 986 | 1 172 545 |
| Lithuania | 1 816 009 | –43 504 | 1 772 505 |
| Luxembourg | 1 968 930 | – 114 065 | 1 854 865 |
| Hungary | 5 789 311 | 490 300 | 6 279 611 |
| Malta | 398 668 | –27 975 | 370 693 |
| Netherlands | – 611 488 606 | – 658 554 | – 612 147 160 |
| Austria | 18 809 699 | 57 514 | 18 867 213 |
| Poland | 19 698 467 | 2 691 722 | 22 390 189 |
| Portugal | 10 656 564 | 127 949 | 10 784 513 |
| Romania | 8 940 077 | –1 034 706 | 7 905 371 |
| Slovenia | 2 488 856 | – 164 701 | 2 324 155 |
| Slovakia | 4 755 075 | – 381 910 | 4 373 165 |
| Finland | 12 343 877 | – 501 389 | 11 842 488 |
| Sweden | – 141 282 787 | 959 545 | – 140 323 242 |
| United Kingdom | 110 454 455 | 1 481 142 | 111 935 597 |
| Article 1 6 0 — Total | 0 | 0 | 0 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

23 368 678

234 161

23 602 839

Bulgaria

2 350 811

– 124 808

2 226 003

Czech Republic

8 798 327

61 757

8 860 084

Denmark

16 573 479

– 646 502

15 926 977

Germany

165 598 200

2 223 928

167 822 128

Estonia

917 027

–31 783

885 244

Ireland

9 278 886

– 644 469

8 634 417

Greece

16 647 361

–1 051 511

15 595 850

Spain

70 757 550

–1 325 522

69 432 028

France

134 044 491

– 680 613

133 363 878

Italy

103 863 827

– 748 088

103 115 739

Cyprus

1 211 237

–78 932

1 132 305

Latvia

1 241 531

–68 986

1 172 545

Lithuania

1 816 009

–43 504

1 772 505

Luxembourg

1 968 930

– 114 065

1 854 865

Hungary

5 789 311

490 300

6 279 611

Malta

398 668

–27 975

370 693

Netherlands

– 611 488 606

– 658 554

– 612 147 160

Austria

18 809 699

57 514

18 867 213

Poland

19 698 467

2 691 722

22 390 189

Portugal

10 656 564

127 949

10 784 513

Romania

8 940 077

–1 034 706

7 905 371

Slovenia

2 488 856

– 164 701

2 324 155

Slovakia

4 755 075

– 381 910

4 373 165

Finland

12 343 877

– 501 389

11 842 488

Sweden

– 141 282 787

959 545

– 140 323 242

United Kingdom

110 454 455

1 481 142

111 935 597

Article 1 6 0 — Total

Article 1 6 0 — Total

0

0

0

TITLE 3

SURPLUSES, BALANCES AND ADJUSTMENTS

| Title
  Chapter | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 3 0 | SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR | 2 253 591 199 | | 2 253 591 199 |
| 3 1 | BALANCES AND ADJUSTMENT OF BALANCES BASED ON VAT FOR THE PREVIOUS FINANCIAL YEARS RESULTING FROM APPLICATION OF ARTICLE 10(4), (5) AND (8) OF REGULATION (EC, EURATOM) No 1150/2000 | p.m. | | p.m. |
| 3 2 | BALANCES AND ADJUSTMENTS OF BALANCES BASED ON GROSS NATIONAL INCOME/PRODUCT FOR THE PREVIOUS FINANCIAL YEARS AS A RESULT OF THE APPLICATION OF ARTICLE 10(6) TO (8) OF REGULATION (EC, EURATOM) No 1150/2000 | p.m. | | p.m. |
| 3 4 | ADJUSTMENT RELATING TO THE NON-PARTICIPATION OF CERTAIN MEMBER STATES IN CERTAIN POLICIES IN THE AREA OF FREEDOM, SECURITY AND JUSTICE | p.m. | | p.m. |
| 3 5 | RESULT OF THE DEFINITIVE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM | p.m. | 0 | 0 |
| 3 6 | RESULT OF INTERMEDIATE UPDATES OF THE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM | p.m. | 0 | 0 |
| 3 7 | ADJUSTMENT RELATING TO THE IMPLEMENTATION OF THE OWN RESOURCES DECISION 2007/436/EC, EURATOM | — | | — |
| | Title 3 — Total | 2 253 591 199 | | 2 253 591 199 |

Title

Chapter

Heading

Budget 2010

Amending budget No 4/2010

New amount

3 0

SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR

2 253 591 199

2 253 591 199

3 1

BALANCES AND ADJUSTMENT OF BALANCES BASED ON VAT FOR THE PREVIOUS FINANCIAL YEARS RESULTING FROM APPLICATION OF ARTICLE 10(4), (5) AND (8) OF REGULATION (EC, EURATOM) No 1150/2000

p.m.

p.m.

3 2

BALANCES AND ADJUSTMENTS OF BALANCES BASED ON GROSS NATIONAL INCOME/PRODUCT FOR THE PREVIOUS FINANCIAL YEARS AS A RESULT OF THE APPLICATION OF ARTICLE 10(6) TO (8) OF REGULATION (EC, EURATOM) No 1150/2000

p.m.

p.m.

3 4

ADJUSTMENT RELATING TO THE NON-PARTICIPATION OF CERTAIN MEMBER STATES IN CERTAIN POLICIES IN THE AREA OF FREEDOM, SECURITY AND JUSTICE

p.m.

p.m.

3 5

RESULT OF THE DEFINITIVE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM

p.m.

0

0

3 6

RESULT OF INTERMEDIATE UPDATES OF THE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM

p.m.

0

0

3 7

ADJUSTMENT RELATING TO THE IMPLEMENTATION OF THE OWN RESOURCES DECISION 2007/436/EC, EURATOM

—

—

Title 3 — Total

Title 3 — Total

2 253 591 199

2 253 591 199

2 253 591 199

2 253 591 199

CHAPTER 3 5 —RESULT OF THE DEFINITIVE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 3 5 | RESULT OF THE DEFINITIVE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM |
| 3 5 0 | Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom |
| 3 5 0 4 | Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom | p.m. | 0 | 0 |
| | Article 3 5 0 — Subtotal | p.m. | 0 | 0 |
| | Chapter 3 5 — Total | p.m. | 0 | 0 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

3 5

RESULT OF THE DEFINITIVE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM

3 5 0

3 5 0

Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom

Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom

3 5 0 4

Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom

p.m.

0

0

Article 3 5 0 — Subtotal

Article 3 5 0 — Subtotal

p.m.

0

0

Chapter 3 5 — Total

Chapter 3 5 — Total

p.m.

p.m.

0

0

0

0

3 5 0Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom

3 5 0 4Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| p.m. | 0 | 0 |

Budget 2010

Amending budget No 4/2010

New amount

p.m.

0

0

Remarks

Remarks

Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom.

The new figures correspond to the result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom in respect of the financial year 2006.

| Member State | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | p.m. | 5 025 912 | 5 025 912 |
| Bulgaria | p.m. | 489 243 | 489 243 |
| Czech Republic | p.m. | 1 177 440 | 1 177 440 |
| Denmark | p.m. | –9 197 734 | –9 197 734 |
| Germany | p.m. | 39 179 773 | 39 179 773 |
| Estonia | p.m. | –69 352 | –69 352 |
| Ireland | p.m. | 2 623 764 | 2 623 764 |
| Greece | p.m. | 65 528 142 | 65 528 142 |
| Spain | p.m. | 22 584 489 | 22 584 489 |
| France | p.m. | –22 588 521 | –22 588 521 |
| Italy | p.m. | –94 910 109 | –94 910 109 |
| Cyprus | p.m. | 107 925 | 107 925 |
| Latvia | p.m. | 1 017 474 | 1 017 474 |
| Lithuania | p.m. | – 725 966 | – 725 966 |
| Luxembourg | p.m. | – 281 514 | – 281 514 |
| Hungary | p.m. | –6 699 387 | –6 699 387 |
| Malta | p.m. | 128 050 | 128 050 |
| Netherlands | p.m. | 10 720 377 | 10 720 377 |
| Austria | p.m. | – 499 052 | – 499 052 |
| Poland | p.m. | 8 677 483 | 8 677 483 |
| Portugal | p.m. | 1 266 237 | 1 266 237 |
| Romania | p.m. | 6 495 846 | 6 495 846 |
| Slovenia | p.m. | 1 562 004 | 1 562 004 |
| Slovakia | p.m. | 4 478 030 | 4 478 030 |
| Finland | p.m. | 4 653 367 | 4 653 367 |
| Sweden | p.m. | 6 038 398 | 6 038 398 |
| United Kingdom | p.m. | –46 782 319 | –46 782 319 |
| Item 3 5 0 4 — Total | p.m. | 0 | 0 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

p.m.

5 025 912

5 025 912

Bulgaria

p.m.

489 243

489 243

Czech Republic

p.m.

1 177 440

1 177 440

Denmark

p.m.

–9 197 734

–9 197 734

Germany

p.m.

39 179 773

39 179 773

Estonia

p.m.

–69 352

–69 352

Ireland

p.m.

2 623 764

2 623 764

Greece

p.m.

65 528 142

65 528 142

Spain

p.m.

22 584 489

22 584 489

France

p.m.

–22 588 521

–22 588 521

Italy

p.m.

–94 910 109

–94 910 109

Cyprus

p.m.

107 925

107 925

Latvia

p.m.

1 017 474

1 017 474

Lithuania

p.m.

– 725 966

– 725 966

Luxembourg

p.m.

– 281 514

– 281 514

Hungary

p.m.

–6 699 387

–6 699 387

Malta

p.m.

128 050

128 050

Netherlands

p.m.

10 720 377

10 720 377

Austria

p.m.

– 499 052

– 499 052

Poland

p.m.

8 677 483

8 677 483

Portugal

p.m.

1 266 237

1 266 237

Romania

p.m.

6 495 846

6 495 846

Slovenia

p.m.

1 562 004

1 562 004

Slovakia

p.m.

4 478 030

4 478 030

Finland

p.m.

4 653 367

4 653 367

Sweden

p.m.

6 038 398

6 038 398

United Kingdom

p.m.

–46 782 319

–46 782 319

Item 3 5 0 4 — Total

p.m.

0

0

CHAPTER 3 6 —RESULT OF INTERMEDIATE UPDATES OF THE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM

| Title
  Chapter
  Article
  Item | Heading | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- | --- |
| 3 6 | RESULT OF INTERMEDIATE UPDATES OF THE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM |
| 3 6 0 | Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom |
| 3 6 0 4 | Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom | p.m. | 0 | 0 |
| | Article 3 6 0 — Subtotal | p.m. | 0 | — |
| | Chapter 3 6 — Total | p.m. | 0 | 0 |

Title

Chapter

Article

Item

Heading

Budget 2010

Amending budget No 4/2010

New amount

3 6

RESULT OF INTERMEDIATE UPDATES OF THE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM

3 6 0

3 6 0

Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom

Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom

3 6 0 4

Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom

p.m.

0

0

Article 3 6 0 — Subtotal

Article 3 6 0 — Subtotal

p.m.

0

—

Chapter 3 6 — Total

Chapter 3 6 — Total

p.m.

p.m.

0

0

0

0

3 6 0Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom

3 6 0 4Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom

| Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- |
| p.m. | 0 | 0 |

Budget 2010

Amending budget No 4/2010

New amount

p.m.

0

0

Remarks

Remarks

Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom. The new figures correspond to the update of the UK correction for the year 2008.

| Member State | Budget 2010 | Amending budget No 4/2010 | New amount |
| --- | --- | --- | --- |
| Belgium | p.m. | –3 504 541 | –3 504 541 |
| Bulgaria | p.m. | –1 523 420 | –1 523 420 |
| Czech Republic | p.m. | 496 143 | 496 143 |
| Denmark | p.m. | –8 155 544 | –8 155 544 |
| Germany | p.m. | – 213 638 | – 213 638 |
| Estonia | p.m. | – 602 251 | – 602 251 |
| Ireland | p.m. | –7 602 523 | –7 602 523 |
| Greece | p.m. | –7 281 407 | –7 281 407 |
| Spain | p.m. | –17 398 703 | –17 398 703 |
| France | p.m. | –22 865 571 | –22 865 571 |
| Italy | p.m. | –18 521 220 | –18 521 220 |
| Cyprus | p.m. | – 379 606 | – 379 606 |
| Latvia | p.m. | 224 016 | 224 016 |
| Lithuania | p.m. | –1 577 325 | –1 577 325 |
| Luxembourg | p.m. | –2 092 216 | –2 092 216 |
| Hungary | p.m. | –2 763 065 | –2 763 065 |
| Malta | p.m. | – 170 277 | – 170 277 |
| Netherlands | p.m. | –5 075 335 | –5 075 335 |
| Austria | p.m. | – 501 383 | – 501 383 |
| Poland | p.m. | –2 489 164 | –2 489 164 |
| Portugal | p.m. | – 312 262 | – 312 262 |
| Romania | p.m. | –10 996 050 | –10 996 050 |
| Slovenia | p.m. | –1 405 069 | –1 405 069 |
| Slovakia | p.m. | –3 676 917 | –3 676 917 |
| Finland | p.m. | –7 803 260 | –7 803 260 |
| Sweden | p.m. | 1 895 807 | 1 895 807 |
| United Kingdom | p.m. | 124 294 781 | 124 294 781 |
| Item 3 6 0 4 — Total | p.m. | 0 | 0 |

Member State

Budget 2010

Amending budget No 4/2010

New amount

Belgium

p.m.

–3 504 541

–3 504 541

Bulgaria

p.m.

–1 523 420

–1 523 420

Czech Republic

p.m.

496 143

496 143

Denmark

p.m.

–8 155 544

–8 155 544

Germany

p.m.

– 213 638

– 213 638

Estonia

p.m.

– 602 251

– 602 251

Ireland

p.m.

–7 602 523

–7 602 523

Greece

p.m.

–7 281 407

–7 281 407

Spain

p.m.

–17 398 703

–17 398 703

France

p.m.

–22 865 571

–22 865 571

Italy

p.m.

–18 521 220

–18 521 220

Cyprus

p.m.

– 379 606

– 379 606

Latvia

p.m.

224 016

224 016

Lithuania

p.m.

–1 577 325

–1 577 325

Luxembourg

p.m.

–2 092 216

–2 092 216

Hungary

p.m.

–2 763 065

–2 763 065

Malta

p.m.

– 170 277

– 170 277

Netherlands

p.m.

–5 075 335

–5 075 335

Austria

p.m.

– 501 383

– 501 383

Poland

p.m.

–2 489 164

–2 489 164

Portugal

p.m.

– 312 262

– 312 262

Romania

p.m.

–10 996 050

–10 996 050

Slovenia

p.m.

–1 405 069

–1 405 069

Slovakia

p.m.

–3 676 917

–3 676 917

Finland

p.m.

–7 803 260

–7 803 260

Sweden

p.m.

1 895 807

1 895 807

United Kingdom

p.m.

124 294 781

124 294 781

Item 3 6 0 4 — Total

p.m.

0

0

---

(1)  Amending budgets No 1/2010 to 4/2010 included.

1

(2)  The figures in this column correspond to those in the 2009 budget (OJ L 69, 13.3.2009, p. 1) plus Amending Budgets No 1/2009 to No 10/2009.

2

(3)  The third paragraph of Article 310(1) of the Treaty on the Functioning of the European Union (former Article 268 of the Treaty establishing the European Community) reads: ‘The revenue and expenditure shown in the budget shall be in balance’.

3

(4)  Amending budgets No 1/2010 to 4/2010 included.

4

(5)  The figures in this column correspond to those in the 2009 budget (OJ L 69, 13.3.2009, p. 1) plus Amending Budgets No 1/2009 to No 10/2009.

5

(6)  The own resources for the 2010 budget are determined on the basis of the budget forecasts adopted at the 148th meeting of the Advisory Committee on Own Resources on 18 May 2010.

6

(7)  The third paragraph of Article 310(1) of the Treaty on the Functioning of the European Union (former Article 268 of the Treaty establishing the European Community) 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)  For the period 2007-2013 only, the rate of call of the VAT resource for Austria shall be fixed at 0,225 %, for Germany at 0,15 % and for the Netherlands and Sweden at 0,10 %.

9

(10)  Calculation of rate: (90 264 587 417) / (120 561 894 000) = 0,74869914881231.

10

(11)  Rounded percentages.

11

(12)  The amount of enlargement-related expenditure corresponds to: (i) payments made to the 10 new Member States (which joined the EU on 1.5.2004) under 2003 appropriations, as adjusted by applying the EU GDP deflator for years 2004-2008, as well as payments made to Bulgaria and Romania under 2006 appropriations, as adjusted by applying the EU GDP deflator for the years 2007-2008; and (ii) total allocated expenditure in those Member States, 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.

12

(13)  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.

13

(14)  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).

14

(15)  Rounded percentages.

15

(16)  The amount of enlargement-related expenditure corresponds to: (i) payments made to the 10 new Member States (which joined the EU on 1.5.2004) under 2003 appropriations, as adjusted by applying the EU GDP deflator for years 2004-2007, as well as payments made to Bulgaria and Romania under 2006 appropriations, as adjusted by applying the EU GDP deflator for the year 2007; and (ii) total allocated expenditure in those Member States, 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.

16

(17)  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.

17

(18)  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).

18

(19)  Rounded percentages.

19

(20)  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.

20

(21)  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).

21

Note: The difference of € 53 800 452 between the definitive amount of the 2006 UK correction (€ 5 385 169 425, as calculated above) and the previously budgeted amount of the 2006 UK correction (€ 5 331 368 973, entered in the AB 5/2007) is financed in chapter 3 5 of the AB 4/2010. This impact is the so-called ‘direct effect’ of the UK correction. A supplementary adjustment, to take into account the so-called ‘indirect effect’ of the UK correction on the uniform rate of call of the VAT-based own resource, is also financed in chapter 3 5 of the AB 4/2010. This ‘indirect effect’ corresponds to a payment of € 7 018 133 from the United Kingdom, so that the total amount entered in chapter 3 5 of the AB 4/2010 is a payment of € 46 782 319 from the United Kingdom (= – € 53 800 452 + € 7 018 133).

(22)  p.m. (own resources + other revenue = total revenue = total expenditure); (119 261 112 517 + 3 685 284 647 = 122 946 397 164 = 122 946 397 164).

22

(23)  Total own resources as percentage of GNI: (119 261 112 517) / (12 056 189 400 000) = 0,99 %; own resources ceiling as percentage of GNI: 1,23 %.

23

---