# L_2020126EN.01000101.xml

| 21.4.2020 | EN | Official Journal of the European Union | L 126/1 |
| --- | --- | --- | --- |

21.4.2020

EN

Official Journal of the European Union

L 126/1

---

DEFINITIVE ADOPTION (EU, Euratom) 2020/536

of Amending budget No 1 of the European Union for the financial year 2020

THE PRESIDENT OF THE EUROPEAN PARLIAMENT,

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

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

having regard to Council Decision 2014/335/EU, Euratom of 26 May 2014 on the system of own resources of the European Union (1),

having regard to Regulation (EU, Euratom) 2018/1046 of the European Parliament and of the Council of 18 July 2018 on the financial rules applicable to the general budget of the Union, amending Regulations (EU) No 1296/2013, (EU) No 1301/2013, (EU) No 1303/2013, (EU) No 1304/2013, (EU) No 1309/2013, (EU) No 1316/2013, (EU) No 223/2014, (EU) No 283/2014, and Decision No 541/2014/EU, and repealing Regulation (EU, Euratom) No 966/2012 (2),

having regard to Council Regulation (EU, Euratom) No 1311/2013 of 2 December 2013 laying down the multiannual financial framework for the years 2014-2020 (3),

having regard to the Interinstitutional Agreement of 2 December 2013 between the European Parliament, the Council and the Commission on budgetary discipline, on cooperation in budgetary matters and on sound financial management (4),

having regard to the general budget of the European Union for the financial year 2020, as definitively adopted on 27 November 2019 (5),

having regard to Draft amending budget No 1 of the European Union for the financial year 2020, which the Commission adopted on 27 March 2020,

having regard to the position on Draft amending budget No 1/2020, which the Council adopted on 14 April 2020 and forwarded to Parliament on the same day,

having regard to Parliament's approval of 17 April 2020 of the Council position,

having regard to Rules 94 and 96 of Parliament’s Rules of Procedure,

DECLARES:

Sole Article

The procedure under Article 314 of the Treaty on the Functioning of the European Union is complete and Amending budget No 1 of the European Union for the financial year 2020 has been definitively adopted.

Done at Brussels, 17 April 2020.

The President

D. M. SASSOLI

---

(1)  
  OJ L 168, 7.6.2014, p. 105.

1

(2)  
  OJ L 193, 30.7.2018, p. 1.

2

(3)  
  OJ L 347, 20.12.2013, p. 884.

3

(4)  
  OJ C 373, 20.12.2013, p. 1.

4

(5)  
  OJ L 57, 27.2.2020.

5

---

AMENDING BUDGET No 1 FOR THE FINANCIAL YEAR 2020

CONTENTS

GENERAL STATEMENT OF REVENUE

GENERAL STATEMENT OF REVENUE

| A. Introduction and financing of the general budget | 3 |
| --- | --- |

| B. General statement of revenue by budget heading | 12 |
| --- | --- |

| — Title 1: | Own resources | 13 |
| --- | --- | --- |

— Title 1:

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

Section III: Commission

Section III: Commission

| — Expenditure | 18 |
| --- | --- |

| — Title 17: | Health and food safety | 21 |
| --- | --- | --- |

— Title 17:

| — Title 18: | Migration and home affairs | 29 |
| --- | --- | --- |

— Title 18:

| — Title 22: | Neighbourhood and enlargement negotiations | 43 |
| --- | --- | --- |

— Title 22:

| — Title 23: | Humanitarian aid and civil protection | 47 |
| --- | --- | --- |

— Title 23:

| — Title 33: | Justice and consumers | 53 |
| --- | --- | --- |

— Title 33:

| — Staff | 56 |
| --- | --- |

Section V: Court of Auditors

Section V: Court of Auditors

| — Expenditure | 59 |
| --- | --- |

| — Title 2: | Buildings, Movable property, Equipment and Miscellaneous operating expenditure | 60 |
| --- | --- | --- |

— Title 2:

Section VIII: European Ombudsman

Section VIII: European Ombudsman

| — Staff | 66 |
| --- | --- |

A.   INTRODUCTION AND FINANCING OF THE GENERAL BUDGET

INTRODUCTION AND FINANCING OF THE GENERAL BUDGET

FINANCING OF THE GENERAL BUDGET

FINANCING OF THE GENERAL BUDGET

Appropriations to be covered during the financial year 2020 pursuant to Article 1 of Council Decision 2014/335/EU, Euratom of 26 May 2014 on the system of own resources of the European Union

Appropriations to be covered during the financial year 2020 pursuant to Article 1 of Council Decision 2014/335/EU, Euratom of 26 May 2014 on the system of own resources of the European Union

EXPENDITURE

EXPENDITURE

| Description | Budget 2020 (1) | Budget 2019 (2) | Change (%) |
| --- | --- | --- | --- |
| 1. | Smart and inclusive growth |

Description

Budget 2020 (1)

1

Budget 2019 (2)

2

Change (%)

1.

Smart and inclusive growth

72 353 828 442

67 556 947 173

+7,10

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

2.

Sustainable growth: natural resources

57 904 492 439

57 399 857 331

+0,88

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

3.

Security and citizenship

3 748 527 141

3 527 434 894

+6,27

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

4.

Global Europe

8 944 061 191

9 358 295 603

–4,43

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

5.

Administration

10 274 196 704

9 944 904 743

+3,31

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

6.

Compensation

p.m.

p.m.

—

Special instruments

418 500 000

705 051 794

–40,64

Total expenditure
   (3)

Total expenditure

3

153 643 605 917

153 643 605 917

148 492 491 538

148 492 491 538

+3,47

+3,47

REVENUE

REVENUE

| Description | Budget 2020 (4) | Budget 2019 (5) | Change (%) |
| --- | --- | --- | --- |
| Miscellaneous revenue (Titles 4 to 9) | 1 928 450 061 | 1 894 392 136 | +1,80 |
| Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) | p.m. | 1 802 988 329 | — |
| Repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2) | p.m. | p.m. | — |
| Net balance of own resources accruing from VAT and GNI-based own resources for earlier years (Chapters 3 1, 3 2 and 3 3) | p.m. | p.m. | — |
| Total revenue for Titles 3 to 9 | 1 928 450 061 | 3 697 380 465 | –47,84 |
| Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) | 22 156 900 000 | 21 471 164 786 | +3,19 |
| VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) | 18 945 245 250 | 17 738 667 150 | +6,80 |
| Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) | 110 613 010 606 | 105 585 279 137 | +4,76 |
| Appropriations to be covered by the own resources referred to in Article 2 of Decision 2014/335/EU, Euratom (6) | 151 715 155 856 | 144 795 111 073 | +4,78 |
| Total revenue
   (7) | 153 643 605 917 | 148 492 491 538 | +3,47 |

Description

Budget 2020 (4)

4

Budget 2019 (5)

5

Change (%)

Miscellaneous revenue (Titles 4 to 9)

1 928 450 061

1 894 392 136

+1,80

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

p.m.

1 802 988 329

—

Repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2)

p.m.

p.m.

—

Net balance of own resources accruing from VAT and GNI-based own resources for earlier years (Chapters 3 1, 3 2 and 3 3)

p.m.

p.m.

—

Total revenue for Titles 3 to 9

Total revenue for Titles 3 to 9

1 928 450 061

1 928 450 061

3 697 380 465

3 697 380 465

–47,84

–47,84

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

22 156 900 000

21 471 164 786

+3,19

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

18 945 245 250

17 738 667 150

+6,80

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

110 613 010 606

105 585 279 137

+4,76

Appropriations to be covered by the own resources referred to in Article 2 of Decision 2014/335/EU, Euratom (6)

6

151 715 155 856

144 795 111 073

+4,78

Total revenue
   (7)

Total revenue

7

153 643 605 917

153 643 605 917

148 492 491 538

148 492 491 538

+3,47

+3,47

TABLE 1

TABLE 1

Calculation of capping of harmonised value added tax (VAT) bases to point (b) of Article 2(1) of Decision 2014/335/EU, 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 | 2 064 785 000 | 4 828 731 000 | 50 | 2 414 365 500 | 2 064 785 000 | |
| Bulgaria | 294 223 000 | 619 079 000 | 50 | 309 539 500 | 294 223 000 | |
| Czechia | 954 547 000 | 2 157 592 000 | 50 | 1 078 796 000 | 954 547 000 | |
| Denmark | 1 236 816 000 | 3 248 081 000 | 50 | 1 624 040 500 | 1 236 816 000 | |
| Germany | 15 101 735 000 | 36 775 058 000 | 50 | 18 387 529 000 | 15 101 735 000 | |
| Estonia | 137 193 000 | 280 639 000 | 50 | 140 319 500 | 137 193 000 | |
| Ireland | 960 910 000 | 2 784 713 000 | 50 | 1 392 356 500 | 960 910 000 | |
| Greece | 766 480 000 | 1 973 712 000 | 50 | 986 856 000 | 766 480 000 | |
| Spain | 5 902 319 000 | 12 978 152 000 | 50 | 6 489 076 000 | 5 902 319 000 | |
| France | 11 424 424 000 | 25 387 121 000 | 50 | 12 693 560 500 | 11 424 424 000 | |
| Croatia | 353 644 000 | 551 259 000 | 50 | 275 629 500 | 275 629 500 | Croatia |
| Italy | 7 379 229 000 | 18 340 730 000 | 50 | 9 170 365 000 | 7 379 229 000 | |
| Cyprus | 147 038 000 | 219 566 000 | 50 | 109 783 000 | 109 783 000 | Cyprus |
| Latvia | 127 770 000 | 328 766 000 | 50 | 164 383 000 | 127 770 000 | |
| Lithuania | 201 136 000 | 483 628 000 | 50 | 241 814 000 | 201 136 000 | |
| Luxembourg | 322 993 000 | 442 746 000 | 50 | 221 373 000 | 221 373 000 | Luxembourg |
| Hungary | 612 612 000 | 1 437 840 000 | 50 | 718 920 000 | 612 612 000 | |
| Malta | 94 154 000 | 132 750 000 | 50 | 66 375 000 | 66 375 000 | Malta |
| Netherlands | 3 436 775 000 | 8 302 270 000 | 50 | 4 151 135 000 | 3 436 775 000 | |
| Austria | 1 867 511 000 | 4 131 641 000 | 50 | 2 065 820 500 | 1 867 511 000 | |
| Poland | 2 664 822 000 | 5 358 014 000 | 50 | 2 679 007 000 | 2 664 822 000 | |
| Portugal | 1 102 521 000 | 2 105 933 000 | 50 | 1 052 966 500 | 1 052 966 500 | Portugal |
| Romania | 804 913 000 | 2 266 156 000 | 50 | 1 133 078 000 | 804 913 000 | |
| Slovenia | 236 104 000 | 507 667 000 | 50 | 253 833 500 | 236 104 000 | |
| Slovakia | 363 409 000 | 999 569 000 | 50 | 499 784 500 | 363 409 000 | |
| Finland | 1 051 297 000 | 2 487 111 000 | 50 | 1 243 555 500 | 1 051 297 000 | |
| Sweden | 2 102 533 000 | 4 888 140 000 | 50 | 2 444 070 000 | 2 102 533 000 | |
| United Kingdom | 12 053 669 000 | 25 863 586 000 | 50 | 12 931 793 000 | 12 053 669 000 | |
| Total | 73 765 562 000 | 169 880 250 000 | | 84 940 125 000 | 73 471 339 000 | |

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

2 064 785 000

4 828 731 000

50

2 414 365 500

2 064 785 000

Bulgaria

294 223 000

619 079 000

50

309 539 500

294 223 000

Czechia

954 547 000

2 157 592 000

50

1 078 796 000

954 547 000

Denmark

1 236 816 000

3 248 081 000

50

1 624 040 500

1 236 816 000

Germany

15 101 735 000

36 775 058 000

50

18 387 529 000

15 101 735 000

Estonia

137 193 000

280 639 000

50

140 319 500

137 193 000

Ireland

960 910 000

2 784 713 000

50

1 392 356 500

960 910 000

Greece

766 480 000

1 973 712 000

50

986 856 000

766 480 000

Spain

5 902 319 000

12 978 152 000

50

6 489 076 000

5 902 319 000

France

11 424 424 000

25 387 121 000

50

12 693 560 500

11 424 424 000

Croatia

353 644 000

551 259 000

50

275 629 500

275 629 500

Croatia

Italy

7 379 229 000

18 340 730 000

50

9 170 365 000

7 379 229 000

Cyprus

147 038 000

219 566 000

50

109 783 000

109 783 000

Cyprus

Latvia

127 770 000

328 766 000

50

164 383 000

127 770 000

Lithuania

201 136 000

483 628 000

50

241 814 000

201 136 000

Luxembourg

322 993 000

442 746 000

50

221 373 000

221 373 000

Luxembourg

Hungary

612 612 000

1 437 840 000

50

718 920 000

612 612 000

Malta

94 154 000

132 750 000

50

66 375 000

66 375 000

Malta

Netherlands

3 436 775 000

8 302 270 000

50

4 151 135 000

3 436 775 000

Austria

1 867 511 000

4 131 641 000

50

2 065 820 500

1 867 511 000

Poland

2 664 822 000

5 358 014 000

50

2 679 007 000

2 664 822 000

Portugal

1 102 521 000

2 105 933 000

50

1 052 966 500

1 052 966 500

Portugal

Romania

804 913 000

2 266 156 000

50

1 133 078 000

804 913 000

Slovenia

236 104 000

507 667 000

50

253 833 500

236 104 000

Slovakia

363 409 000

999 569 000

50

499 784 500

363 409 000

Finland

1 051 297 000

2 487 111 000

50

1 243 555 500

1 051 297 000

Sweden

2 102 533 000

4 888 140 000

50

2 444 070 000

2 102 533 000

United Kingdom

12 053 669 000

25 863 586 000

50

12 931 793 000

12 053 669 000

Total

Total

73 765 562 000

73 765 562 000

169 880 250 000

169 880 250 000

84 940 125 000

84 940 125 000

73 471 339 000

73 471 339 000

TABLE 2

TABLE 2

Breakdown of own resources accruing from VAT pursuant to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom (Chapter 1 3)

| Member State | 1 % of capped VAT base | Uniform rate of VAT own resource (in %) | VAT-based own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 2 064 785 000 | 0,30 | 619 435 500 |
| Bulgaria | 294 223 000 | 0,30 | 88 266 900 |
| Czechia | 954 547 000 | 0,30 | 286 364 100 |
| Denmark | 1 236 816 000 | 0,30 | 371 044 800 |
| Germany | 15 101 735 000 | 0,15 | 2 265 260 250 |
| Estonia | 137 193 000 | 0,30 | 41 157 900 |
| Ireland | 960 910 000 | 0,30 | 288 273 000 |
| Greece | 766 480 000 | 0,30 | 229 944 000 |
| Spain | 5 902 319 000 | 0,30 | 1 770 695 700 |
| France | 11 424 424 000 | 0,30 | 3 427 327 200 |
| Croatia | 275 629 500 | 0,30 | 82 688 850 |
| Italy | 7 379 229 000 | 0,30 | 2 213 768 700 |
| Cyprus | 109 783 000 | 0,30 | 32 934 900 |
| Latvia | 127 770 000 | 0,30 | 38 331 000 |
| Lithuania | 201 136 000 | 0,30 | 60 340 800 |
| Luxembourg | 221 373 000 | 0,30 | 66 411 900 |
| Hungary | 612 612 000 | 0,30 | 183 783 600 |
| Malta | 66 375 000 | 0,30 | 19 912 500 |
| Netherlands | 3 436 775 000 | 0,15 | 515 516 250 |
| Austria | 1 867 511 000 | 0,30 | 560 253 300 |
| Poland | 2 664 822 000 | 0,30 | 799 446 600 |
| Portugal | 1 052 966 500 | 0,30 | 315 889 950 |
| Romania | 804 913 000 | 0,30 | 241 473 900 |
| Slovenia | 236 104 000 | 0,30 | 70 831 200 |
| Slovakia | 363 409 000 | 0,30 | 109 022 700 |
| Finland | 1 051 297 000 | 0,30 | 315 389 100 |
| Sweden | 2 102 533 000 | 0,15 | 315 379 950 |
| United Kingdom | 12 053 669 000 | 0,30 | 3 616 100 700 |
| Total | 73 471 339 000 | | 18 945 245 250 |

Member State

1 % of capped VAT base

Uniform rate of VAT own resource (in %)

VAT-based own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

2 064 785 000

0,30

619 435 500

Bulgaria

294 223 000

0,30

88 266 900

Czechia

954 547 000

0,30

286 364 100

Denmark

1 236 816 000

0,30

371 044 800

Germany

15 101 735 000

0,15

2 265 260 250

Estonia

137 193 000

0,30

41 157 900

Ireland

960 910 000

0,30

288 273 000

Greece

766 480 000

0,30

229 944 000

Spain

5 902 319 000

0,30

1 770 695 700

France

11 424 424 000

0,30

3 427 327 200

Croatia

275 629 500

0,30

82 688 850

Italy

7 379 229 000

0,30

2 213 768 700

Cyprus

109 783 000

0,30

32 934 900

Latvia

127 770 000

0,30

38 331 000

Lithuania

201 136 000

0,30

60 340 800

Luxembourg

221 373 000

0,30

66 411 900

Hungary

612 612 000

0,30

183 783 600

Malta

66 375 000

0,30

19 912 500

Netherlands

3 436 775 000

0,15

515 516 250

Austria

1 867 511 000

0,30

560 253 300

Poland

2 664 822 000

0,30

799 446 600

Portugal

1 052 966 500

0,30

315 889 950

Romania

804 913 000

0,30

241 473 900

Slovenia

236 104 000

0,30

70 831 200

Slovakia

363 409 000

0,30

109 022 700

Finland

1 051 297 000

0,30

315 389 100

Sweden

2 102 533 000

0,15

315 379 950

United Kingdom

12 053 669 000

0,30

3 616 100 700

Total

Total

73 471 339 000

73 471 339 000

18 945 245 250

18 945 245 250

TABLE 3

TABLE 3

Determination of uniform rate and breakdown of resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom (Chapter 1 4)

| Member State | 1 % of gross national income | Uniform rate of ‘additional base’‚ own resource | ‘Additional base’ own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 4 828 731 000 | | 3 144 099 878 |
| Bulgaria | 619 079 000 | | 403 096 840 |
| Czechia | 2 157 592 000 | | 1 404 858 698 |
| Denmark | 3 248 081 000 | | 2 114 901 633 |
| Germany | 36 775 058 000 | | 23 945 101 802 |
| Estonia | 280 639 000 | | 182 730 628 |
| Ireland | 2 784 713 000 | | 1 813 191 873 |
| Greece | 1 973 712 000 | | 1 285 130 122 |
| Spain | 12 978 152 000 | | 8 450 378 810 |
| France | 25 387 121 000 | | 16 530 149 234 |
| Croatia | 551 259 000 | | 358 937 649 |
| Italy | 18 340 730 000 | | 11 942 078 976 |
| Cyprus | 219 566 000 | | 142 964 566 |
| Latvia | 328 766 000 | 0,6511234  (9) | 214 067 245 |
| Lithuania | 483 628 000 | | 314 901 521 |
| Luxembourg | 442 746 000 | | 288 282 293 |
| Hungary | 1 437 840 000 | | 936 211 309 |
| Malta | 132 750 000 | | 86 436 635 |
| Netherlands | 8 302 270 000 | | 5 405 802 497 |
| Austria | 4 131 641 000 | | 2 690 208 248 |
| Poland | 5 358 014 000 | | 3 488 728 439 |
| Portugal | 2 105 933 000 | | 1 371 222 313 |
| Romania | 2 266 156 000 | | 1 475 547 261 |
| Slovenia | 507 667 000 | | 330 553 877 |
| Slovakia | 999 569 000 | | 650 842 793 |
| Finland | 2 487 111 000 | | 1 619 416 238 |
| Sweden | 4 888 140 000 | | 3 182 782 470 |
| United Kingdom | 25 863 586 000 | | 16 840 386 758 |
| Total | 169 880 250 000 | | 110 613 010 606 |

Member State

1 % of gross national income

Uniform rate of ‘additional base’‚ own resource

‘Additional base’ own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

4 828 731 000

3 144 099 878

Bulgaria

619 079 000

403 096 840

Czechia

2 157 592 000

1 404 858 698

Denmark

3 248 081 000

2 114 901 633

Germany

36 775 058 000

23 945 101 802

Estonia

280 639 000

182 730 628

Ireland

2 784 713 000

1 813 191 873

Greece

1 973 712 000

1 285 130 122

Spain

12 978 152 000

8 450 378 810

France

25 387 121 000

16 530 149 234

Croatia

551 259 000

358 937 649

Italy

18 340 730 000

11 942 078 976

Cyprus

219 566 000

142 964 566

Latvia

328 766 000

0,6511234  (9)

9

214 067 245

Lithuania

483 628 000

314 901 521

Luxembourg

442 746 000

288 282 293

Hungary

1 437 840 000

936 211 309

Malta

132 750 000

86 436 635

Netherlands

8 302 270 000

5 405 802 497

Austria

4 131 641 000

2 690 208 248

Poland

5 358 014 000

3 488 728 439

Portugal

2 105 933 000

1 371 222 313

Romania

2 266 156 000

1 475 547 261

Slovenia

507 667 000

330 553 877

Slovakia

999 569 000

650 842 793

Finland

2 487 111 000

1 619 416 238

Sweden

4 888 140 000

3 182 782 470

United Kingdom

25 863 586 000

16 840 386 758

Total

Total

169 880 250 000

169 880 250 000

110 613 010 606

110 613 010 606

TABLE 4

TABLE 4

Calculation of the gross reduction in GNI contribution for Denmark, Netherlands and Sweden and its financing, pursuant to Article 2(5) of Decision 2014/335/EU, Euratom (Chapter 1 6)

| Member State | Gross reduction | Percentage share of GNI base | GNI key applied to the gross reduction | Financing of the reduction |
| --- | --- | --- | --- | --- |
| | (1) | (2) | (3) | (4) = (1) + (3) |
| Belgium | | 2,84 | 32 315 590 | 32 315 590 |
| Bulgaria | | 0,36 | 4 143 098 | 4 143 098 |
| Czechia | | 1,27 | 14 439 375 | 14 439 375 |
| Denmark | – 146 333 564 | 1,91 | 21 737 317 | – 124 596 247 |
| Germany | | 21,65 | 246 111 806 | 246 111 806 |
| Estonia | | 0,17 | 1 878 136 | 1 878 136 |
| Ireland | | 1,64 | 18 636 293 | 18 636 293 |
| Greece | | 1,16 | 13 208 785 | 13 208 785 |
| Spain | | 7,64 | 86 854 423 | 86 854 423 |
| France | | 14,94 | 169 899 670 | 169 899 670 |
| Croatia | | 0,32 | 3 689 222 | 3 689 222 |
| Italy | | 10,80 | 122 742 708 | 122 742 708 |
| Cyprus | | 0,13 | 1 469 414 | 1 469 414 |
| Latvia | | 0,19 | 2 200 219 | 2 200 219 |
| Lithuania | | 0,28 | 3 236 611 | 3 236 611 |
| Luxembourg | | 0,26 | 2 963 014 | 2 963 014 |
| Hungary | | 0,85 | 9 622 538 | 9 622 538 |
| Malta | | 0,08 | 888 410 | 888 410 |
| Netherlands | – 782 321 749 | 4,89 | 55 561 753 | – 726 759 996 |
| Austria | | 2,43 | 27 650 415 | 27 650 415 |
| Poland | | 3,15 | 35 857 741 | 35 857 741 |
| Portugal | | 1,24 | 14 093 655 | 14 093 655 |
| Romania | | 1,33 | 15 165 924 | 15 165 924 |
| Slovenia | | 0,30 | 3 397 489 | 3 397 489 |
| Slovakia | | 0,59 | 6 689 472 | 6 689 472 |
| Finland | | 1,46 | 16 644 634 | 16 644 634 |
| Sweden | – 208 243 919 | 2,88 | 32 713 177 | – 175 530 742 |
| United Kingdom | | 15,22 | 173 088 343 | 173 088 343 |
| Total | –1 136 899 232 | 100,00 | 1 136 899 232 | 0 |
| EU GDP price deflator, in EUR (spring 2019 economic forecast): (a) 2011 EU-27 = 100,0000 / (b) 2013 EU-27 = 102,9958 (c) 2013 EU-28 = 102,9874 / (d) 2020 EU-28 = 112,5551 |
| Lump sum for Netherlands: in 2020 prices: 695 000 000 EUR × [ (b/a) × (d/c) ] = 782 321 749 EUR |
| Lump sum for Sweden: in 2020 prices: 185 000 000 EUR × [ (b/a) × (d/c) ] = 208 243 919 EUR |
| Lump sum for Denmark: in 2020 prices: 130 000 000 EUR × [ (b/a) × (d/c) ] = 146 333 564 EUR |

Member State

Gross reduction

Percentage share of GNI base

GNI key applied to the gross reduction

Financing of the reduction

(1)

(2)

(3)

(4) = (1) + (3)

Belgium

2,84

32 315 590

32 315 590

Bulgaria

0,36

4 143 098

4 143 098

Czechia

1,27

14 439 375

14 439 375

Denmark

– 146 333 564

1,91

21 737 317

– 124 596 247

Germany

21,65

246 111 806

246 111 806

Estonia

0,17

1 878 136

1 878 136

Ireland

1,64

18 636 293

18 636 293

Greece

1,16

13 208 785

13 208 785

Spain

7,64

86 854 423

86 854 423

France

14,94

169 899 670

169 899 670

Croatia

0,32

3 689 222

3 689 222

Italy

10,80

122 742 708

122 742 708

Cyprus

0,13

1 469 414

1 469 414

Latvia

0,19

2 200 219

2 200 219

Lithuania

0,28

3 236 611

3 236 611

Luxembourg

0,26

2 963 014

2 963 014

Hungary

0,85

9 622 538

9 622 538

Malta

0,08

888 410

888 410

Netherlands

– 782 321 749

4,89

55 561 753

– 726 759 996

Austria

2,43

27 650 415

27 650 415

Poland

3,15

35 857 741

35 857 741

Portugal

1,24

14 093 655

14 093 655

Romania

1,33

15 165 924

15 165 924

Slovenia

0,30

3 397 489

3 397 489

Slovakia

0,59

6 689 472

6 689 472

Finland

1,46

16 644 634

16 644 634

Sweden

– 208 243 919

2,88

32 713 177

– 175 530 742

United Kingdom

15,22

173 088 343

173 088 343

Total

Total

–1 136 899 232

–1 136 899 232

100,00

100,00

1 136 899 232

1 136 899 232

0

0

EU GDP price deflator, in EUR (spring 2019 economic forecast): (a) 2011 EU-27 = 100,0000 / (b) 2013 EU-27 = 102,9958 (c) 2013 EU-28 = 102,9874 / (d) 2020 EU-28 = 112,5551

Lump sum for Netherlands: in 2020 prices: 695 000 000 EUR × [ (b/a) × (d/c) ] = 782 321 749 EUR

Lump sum for Sweden: in 2020 prices: 185 000 000 EUR × [ (b/a) × (d/c) ] = 208 243 919 EUR

Lump sum for Denmark: in 2020 prices: 130 000 000 EUR × [ (b/a) × (d/c) ] = 146 333 564 EUR

TABLE 5

TABLE 5

Correction of budgetary imbalances for the United Kingdom for the year 2019 pursuant to Article 4 of Decision 2014/335/EU, Euratom (Chapter 1 5)

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

Description

Coefficient (10) (%)

10

Amount

1.

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

16,3037

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

2.

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

7,3015

| 3. | (1) – (2) |
| --- | --- |

3.

(1) – (2)

9,0022

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

4.

4.

Total allocated expenditure

130 008 765 143

130 008 765 143

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

5.

Enlargement related expenditure (11)

11

30 694 725 929

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

6.

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

99 314 039 214

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

7.

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

5 900 699 546

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

8.

United Kingdom’s advantage (12)

12

690 825 371

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

9.

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

5 209 874 175

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

10.

Windfall gains deriving from traditional own resources (13)

13

–44 494 806

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

11.

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

5 254 368 981

TABLE 6

TABLE 6

Calculation of the financing of the correction for the United Kingdom amounting to EUR –5 254 368 981 (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 | 2,84 | 3,35 | 5,37 | | 1,51 | 4,87 | 255 665 342 |
| Bulgaria | 0,36 | 0,43 | 0,69 | | 0,19 | 0,62 | 32 778 186 |
| Czechia | 1,27 | 1,50 | 2,40 | | 0,68 | 2,17 | 114 237 363 |
| Denmark | 1,91 | 2,26 | 3,61 | | 1,02 | 3,27 | 171 975 150 |
| Germany | 21,65 | 25,54 | 0,00 | –19,15 | 0,00 | 6,38 | 335 429 452 |
| Estonia | 0,17 | 0,19 | 0,31 | | 0,09 | 0,28 | 14 858 907 |
| Ireland | 1,64 | 1,93 | 3,10 | | 0,87 | 2,81 | 147 441 346 |
| Greece | 1,16 | 1,37 | 2,19 | | 0,62 | 1,99 | 104 501 525 |
| Spain | 7,64 | 9,01 | 14,43 | | 4,07 | 13,08 | 687 150 240 |
| France | 14,94 | 17,63 | 28,23 | | 7,95 | 25,58 | 1 344 164 122 |
| Croatia | 0,32 | 0,38 | 0,61 | | 0,17 | 0,56 | 29 187 341 |
| Italy | 10,80 | 12,74 | 20,40 | | 5,75 | 18,48 | 971 081 015 |
| Cyprus | 0,13 | 0,15 | 0,24 | | 0,07 | 0,22 | 11 625 294 |
| Latvia | 0,19 | 0,23 | 0,37 | | 0,10 | 0,33 | 17 407 073 |
| Lithuania | 0,28 | 0,34 | 0,54 | | 0,15 | 0,49 | 25 606 504 |
| Luxembourg | 0,26 | 0,31 | 0,49 | | 0,14 | 0,45 | 23 441 937 |
| Hungary | 0,85 | 1,00 | 1,60 | | 0,45 | 1,45 | 76 128 874 |
| Malta | 0,08 | 0,09 | 0,15 | | 0,04 | 0,13 | 7 028 674 |
| Netherlands | 4,89 | 5,76 | 0,00 | –4,32 | 0,00 | 1,44 | 75 725 942 |
| Austria | 2,43 | 2,87 | 0,00 | –2,15 | 0,00 | 0,72 | 37 685 164 |
| Poland | 3,15 | 3,72 | 5,96 | | 1,68 | 5,40 | 283 689 127 |
| Portugal | 1,24 | 1,46 | 2,34 | | 0,66 | 2,12 | 111 502 190 |
| Romania | 1,33 | 1,57 | 2,52 | | 0,71 | 2,28 | 119 985 468 |
| Slovenia | 0,30 | 0,35 | 0,56 | | 0,16 | 0,51 | 26 879 289 |
| Slovakia | 0,59 | 0,69 | 1,11 | | 0,31 | 1,01 | 52 923 874 |
| Finland | 1,46 | 1,73 | 2,77 | | 0,78 | 2,51 | 131 684 305 |
| Sweden | 2,88 | 3,39 | 0,00 | –2,55 | 0,00 | 0,85 | 44 585 277 |
| United Kingdom | 15,22 | 0,00 | 0,00 | | 0,00 | 0,00 | 0 |
| Total | 100,00 | 100,00 | 100,00 | –28,17 | 28,17 | 100,00 | 5 254 368 981 |

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

2,84

3,35

5,37

1,51

4,87

255 665 342

Bulgaria

0,36

0,43

0,69

0,19

0,62

32 778 186

Czechia

1,27

1,50

2,40

0,68

2,17

114 237 363

Denmark

1,91

2,26

3,61

1,02

3,27

171 975 150

Germany

21,65

25,54

0,00

–19,15

0,00

6,38

335 429 452

Estonia

0,17

0,19

0,31

0,09

0,28

14 858 907

Ireland

1,64

1,93

3,10

0,87

2,81

147 441 346

Greece

1,16

1,37

2,19

0,62

1,99

104 501 525

Spain

7,64

9,01

14,43

4,07

13,08

687 150 240

France

14,94

17,63

28,23

7,95

25,58

1 344 164 122

Croatia

0,32

0,38

0,61

0,17

0,56

29 187 341

Italy

10,80

12,74

20,40

5,75

18,48

971 081 015

Cyprus

0,13

0,15

0,24

0,07

0,22

11 625 294

Latvia

0,19

0,23

0,37

0,10

0,33

17 407 073

Lithuania

0,28

0,34

0,54

0,15

0,49

25 606 504

Luxembourg

0,26

0,31

0,49

0,14

0,45

23 441 937

Hungary

0,85

1,00

1,60

0,45

1,45

76 128 874

Malta

0,08

0,09

0,15

0,04

0,13

7 028 674

Netherlands

4,89

5,76

0,00

–4,32

0,00

1,44

75 725 942

Austria

2,43

2,87

0,00

–2,15

0,00

0,72

37 685 164

Poland

3,15

3,72

5,96

1,68

5,40

283 689 127

Portugal

1,24

1,46

2,34

0,66

2,12

111 502 190

Romania

1,33

1,57

2,52

0,71

2,28

119 985 468

Slovenia

0,30

0,35

0,56

0,16

0,51

26 879 289

Slovakia

0,59

0,69

1,11

0,31

1,01

52 923 874

Finland

1,46

1,73

2,77

0,78

2,51

131 684 305

Sweden

2,88

3,39

0,00

–2,55

0,00

0,85

44 585 277

United Kingdom

15,22

0,00

0,00

0,00

0,00

0

Total

Total

100,00

100,00

100,00

100,00

100,00

100,00

–28,17

–28,17

28,17

28,17

100,00

100,00

5 254 368 981

5 254 368 981

The calculations are made to 15 decimal places.

TABLE 7

TABLE 7

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

14

| Member State | Traditional own resources (TOR) | | VAT and GNI-based own resources, including adjustments | Total own resources (15) |
| --- | --- | --- | --- | --- |
| Net sugar sector levies (80 %) | Net customs duties (80 %) | Total net traditional own resources (80 %) | Collection costs (20 % of gross TOR) (p.m.) | VAT-based own resource | GNI-based own resource | Reduction in favour of: Denmark, Netherlands and Sweden | United Kingdom correction | 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 | p.m. | 2 264 600 000 | 2 264 600 000 | 566 150 000 | 619 435 500 | 3 144 099 878 | 32 315 590 | 255 665 342 | 4 051 516 310 | 3,13 | 6 316 116 310 |
| Bulgaria | p.m. | 113 700 000 | 113 700 000 | 28 425 000 | 88 266 900 | 403 096 840 | 4 143 098 | 32 778 186 | 528 285 024 | 0,41 | 641 985 024 |
| Czechia | p.m. | 316 800 000 | 316 800 000 | 79 200 000 | 286 364 100 | 1 404 858 698 | 14 439 375 | 114 237 363 | 1 819 899 536 | 1,40 | 2 136 699 536 |
| Denmark | p.m. | 372 700 000 | 372 700 000 | 93 175 000 | 371 044 800 | 2 114 901 633 | – 124 596 247 | 171 975 150 | 2 533 325 336 | 1,96 | 2 906 025 336 |
| Germany | p.m. | 4 257 000 000 | 4 257 000 000 | 1 064 250 000 | 2 265 260 250 | 23 945 101 802 | 246 111 806 | 335 429 452 | 26 791 903 310 | 20,68 | 31 048 903 310 |
| Estonia | p.m. | 36 900 000 | 36 900 000 | 9 225 000 | 41 157 900 | 182 730 628 | 1 878 136 | 14 858 907 | 240 625 571 | 0,19 | 277 525 571 |
| Ireland | p.m. | 333 400 000 | 333 400 000 | 83 350 000 | 288 273 000 | 1 813 191 873 | 18 636 293 | 147 441 346 | 2 267 542 512 | 1,75 | 2 600 942 512 |
| Greece | p.m. | 193 100 000 | 193 100 000 | 48 275 000 | 229 944 000 | 1 285 130 122 | 13 208 785 | 104 501 525 | 1 632 784 432 | 1,26 | 1 825 884 432 |
| Spain | p.m. | 1 660 500 000 | 1 660 500 000 | 415 125 000 | 1 770 695 700 | 8 450 378 810 | 86 854 423 | 687 150 240 | 10 995 079 173 | 8,49 | 12 655 579 173 |
| France | p.m. | 1 823 600 000 | 1 823 600 000 | 455 900 000 | 3 427 327 200 | 16 530 149 234 | 169 899 670 | 1 344 164 122 | 21 471 540 226 | 16,57 | 23 295 140 226 |
| Croatia | p.m. | 41 300 000 | 41 300 000 | 10 325 000 | 82 688 850 | 358 937 649 | 3 689 222 | 29 187 341 | 474 503 062 | 0,37 | 515 803 062 |
| Italy | p.m. | 1 998 200 000 | 1 998 200 000 | 499 550 000 | 2 213 768 700 | 11 942 078 976 | 122 742 708 | 971 081 015 | 15 249 671 399 | 11,77 | 17 247 871 399 |
| Cyprus | p.m. | 27 100 000 | 27 100 000 | 6 775 000 | 32 934 900 | 142 964 566 | 1 469 414 | 11 625 294 | 188 994 174 | 0,15 | 216 094 174 |
| Latvia | p.m. | 47 000 000 | 47 000 000 | 11 750 000 | 38 331 000 | 214 067 245 | 2 200 219 | 17 407 073 | 272 005 537 | 0,21 | 319 005 537 |
| Lithuania | p.m. | 108 500 000 | 108 500 000 | 27 125 000 | 60 340 800 | 314 901 521 | 3 236 611 | 25 606 504 | 404 085 436 | 0,31 | 512 585 436 |
| Luxembourg | p.m. | 16 800 000 | 16 800 000 | 4 200 000 | 66 411 900 | 288 282 293 | 2 963 014 | 23 441 937 | 381 099 144 | 0,29 | 397 899 144 |
| Hungary | p.m. | 223 900 000 | 223 900 000 | 55 975 000 | 183 783 600 | 936 211 309 | 9 622 538 | 76 128 874 | 1 205 746 321 | 0,93 | 1 429 646 321 |
| Malta | p.m. | 14 700 000 | 14 700 000 | 3 675 000 | 19 912 500 | 86 436 635 | 888 410 | 7 028 674 | 114 266 219 | 0,09 | 128 966 219 |
| Netherlands | p.m. | 2 758 500 000 | 2 758 500 000 | 689 625 000 | 515 516 250 | 5 405 802 497 | – 726 759 996 | 75 725 942 | 5 270 284 693 | 4,07 | 8 028 784 693 |
| Austria | p.m. | 222 900 000 | 222 900 000 | 55 725 000 | 560 253 300 | 2 690 208 248 | 27 650 415 | 37 685 164 | 3 315 797 127 | 2,56 | 3 538 697 127 |
| Poland | p.m. | 844 800 000 | 844 800 000 | 211 200 000 | 799 446 600 | 3 488 728 439 | 35 857 741 | 283 689 127 | 4 607 721 907 | 3,56 | 5 452 521 907 |
| Portugal | p.m. | 199 900 000 | 199 900 000 | 49 975 000 | 315 889 950 | 1 371 222 313 | 14 093 655 | 111 502 190 | 1 812 708 108 | 1,40 | 2 012 608 108 |
| Romania | p.m. | 206 000 000 | 206 000 000 | 51 500 000 | 241 473 900 | 1 475 547 261 | 15 165 924 | 119 985 468 | 1 852 172 553 | 1,43 | 2 058 172 553 |
| Slovenia | p.m. | 90 700 000 | 90 700 000 | 22 675 000 | 70 831 200 | 330 553 877 | 3 397 489 | 26 879 289 | 431 661 855 | 0,33 | 522 361 855 |
| Slovakia | p.m. | 107 700 000 | 107 700 000 | 26 925 000 | 109 022 700 | 650 842 793 | 6 689 472 | 52 923 874 | 819 478 839 | 0,63 | 927 178 839 |
| Finland | p.m. | 163 500 000 | 163 500 000 | 40 875 000 | 315 389 100 | 1 619 416 238 | 16 644 634 | 131 684 305 | 2 083 134 277 | 1,61 | 2 246 634 277 |
| Sweden | p.m. | 538 600 000 | 538 600 000 | 134 650 000 | 315 379 950 | 3 182 782 470 | – 175 530 742 | 44 585 277 | 3 367 216 955 | 2,60 | 3 905 816 955 |
| United Kingdom | p.m. | 3 174 500 000 | 3 174 500 000 | 793 625 000 | 3 616 100 700 | 16 840 386 758 | 173 088 343 | –5 254 368 981 | 15 375 206 820 | 11,87 | 18 549 706 820 |
| Total | p.m. | 22 156 900 000 | 22 156 900 000 | 5 539 225 000 | 18 945 245 250 | 110 613 010 606 | 0 | 0 | 129 558 255 856 | 100,00 | 151 715 155 856 |

Member State

Traditional own resources (TOR)

VAT and GNI-based own resources, including adjustments

Total own resources (15)

15

Net sugar sector levies (80 %)

Net customs duties (80 %)

Total net traditional own resources (80 %)

Collection costs (20 % of gross TOR) (p.m.)

VAT-based own resource

GNI-based own resource

Reduction in favour of: Denmark, Netherlands and Sweden

United Kingdom correction

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

p.m.

2 264 600 000

2 264 600 000

566 150 000

619 435 500

3 144 099 878

32 315 590

255 665 342

4 051 516 310

3,13

6 316 116 310

Bulgaria

p.m.

113 700 000

113 700 000

28 425 000

88 266 900

403 096 840

4 143 098

32 778 186

528 285 024

0,41

641 985 024

Czechia

p.m.

316 800 000

316 800 000

79 200 000

286 364 100

1 404 858 698

14 439 375

114 237 363

1 819 899 536

1,40

2 136 699 536

Denmark

p.m.

372 700 000

372 700 000

93 175 000

371 044 800

2 114 901 633

– 124 596 247

171 975 150

2 533 325 336

1,96

2 906 025 336

Germany

p.m.

4 257 000 000

4 257 000 000

1 064 250 000

2 265 260 250

23 945 101 802

246 111 806

335 429 452

26 791 903 310

20,68

31 048 903 310

Estonia

p.m.

36 900 000

36 900 000

9 225 000

41 157 900

182 730 628

1 878 136

14 858 907

240 625 571

0,19

277 525 571

Ireland

p.m.

333 400 000

333 400 000

83 350 000

288 273 000

1 813 191 873

18 636 293

147 441 346

2 267 542 512

1,75

2 600 942 512

Greece

p.m.

193 100 000

193 100 000

48 275 000

229 944 000

1 285 130 122

13 208 785

104 501 525

1 632 784 432

1,26

1 825 884 432

Spain

p.m.

1 660 500 000

1 660 500 000

415 125 000

1 770 695 700

8 450 378 810

86 854 423

687 150 240

10 995 079 173

8,49

12 655 579 173

France

p.m.

1 823 600 000

1 823 600 000

455 900 000

3 427 327 200

16 530 149 234

169 899 670

1 344 164 122

21 471 540 226

16,57

23 295 140 226

Croatia

p.m.

41 300 000

41 300 000

10 325 000

82 688 850

358 937 649

3 689 222

29 187 341

474 503 062

0,37

515 803 062

Italy

p.m.

1 998 200 000

1 998 200 000

499 550 000

2 213 768 700

11 942 078 976

122 742 708

971 081 015

15 249 671 399

11,77

17 247 871 399

Cyprus

p.m.

27 100 000

27 100 000

6 775 000

32 934 900

142 964 566

1 469 414

11 625 294

188 994 174

0,15

216 094 174

Latvia

p.m.

47 000 000

47 000 000

11 750 000

38 331 000

214 067 245

2 200 219

17 407 073

272 005 537

0,21

319 005 537

Lithuania

p.m.

108 500 000

108 500 000

27 125 000

60 340 800

314 901 521

3 236 611

25 606 504

404 085 436

0,31

512 585 436

Luxembourg

p.m.

16 800 000

16 800 000

4 200 000

66 411 900

288 282 293

2 963 014

23 441 937

381 099 144

0,29

397 899 144

Hungary

p.m.

223 900 000

223 900 000

55 975 000

183 783 600

936 211 309

9 622 538

76 128 874

1 205 746 321

0,93

1 429 646 321

Malta

p.m.

14 700 000

14 700 000

3 675 000

19 912 500

86 436 635

888 410

7 028 674

114 266 219

0,09

128 966 219

Netherlands

p.m.

2 758 500 000

2 758 500 000

689 625 000

515 516 250

5 405 802 497

– 726 759 996

75 725 942

5 270 284 693

4,07

8 028 784 693

Austria

p.m.

222 900 000

222 900 000

55 725 000

560 253 300

2 690 208 248

27 650 415

37 685 164

3 315 797 127

2,56

3 538 697 127

Poland

p.m.

844 800 000

844 800 000

211 200 000

799 446 600

3 488 728 439

35 857 741

283 689 127

4 607 721 907

3,56

5 452 521 907

Portugal

p.m.

199 900 000

199 900 000

49 975 000

315 889 950

1 371 222 313

14 093 655

111 502 190

1 812 708 108

1,40

2 012 608 108

Romania

p.m.

206 000 000

206 000 000

51 500 000

241 473 900

1 475 547 261

15 165 924

119 985 468

1 852 172 553

1,43

2 058 172 553

Slovenia

p.m.

90 700 000

90 700 000

22 675 000

70 831 200

330 553 877

3 397 489

26 879 289

431 661 855

0,33

522 361 855

Slovakia

p.m.

107 700 000

107 700 000

26 925 000

109 022 700

650 842 793

6 689 472

52 923 874

819 478 839

0,63

927 178 839

Finland

p.m.

163 500 000

163 500 000

40 875 000

315 389 100

1 619 416 238

16 644 634

131 684 305

2 083 134 277

1,61

2 246 634 277

Sweden

p.m.

538 600 000

538 600 000

134 650 000

315 379 950

3 182 782 470

– 175 530 742

44 585 277

3 367 216 955

2,60

3 905 816 955

United Kingdom

p.m.

3 174 500 000

3 174 500 000

793 625 000

3 616 100 700

16 840 386 758

173 088 343

–5 254 368 981

15 375 206 820

11,87

18 549 706 820

Total

Total

p.m.

p.m.

22 156 900 000

22 156 900 000

22 156 900 000

22 156 900 000

5 539 225 000

5 539 225 000

18 945 245 250

18 945 245 250

110 613 010 606

110 613 010 606

0

0

0

0

129 558 255 856

129 558 255 856

100,00

100,00

151 715 155 856

151 715 155 856

B.   GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

| Title | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| 1 | OWN RESOURCES | 151 637 755 856 | 77 400 000 | 151 715 155 856 |
| 3 | SURPLUSES, BALANCES AND ADJUSTMENTS | p.m. | | p.m. |
| 4 | REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES | 1 651 322 700 | | 1 651 322 700 |
| 5 | REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS | 15 050 000 | | 15 050 000 |
| 6 | CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES | 130 000 000 | | 130 000 000 |
| 7 | DEFAULT INTEREST AND FINES | 115 000 000 | | 115 000 000 |
| 8 | BORROWING AND LENDING OPERATIONS | 2 076 361 | | 2 076 361 |
| 9 | MISCELLANEOUS REVENUE | 15 001 000 | | 15 001 000 |
| | GRAND TOTAL | 153 566 205 917 | 77 400 000 | 153 643 605 917 |

Title

Heading

Budget 2020

Amending budget No 1/2020

New amount

1

OWN RESOURCES

151 637 755 856

77 400 000

151 715 155 856

3

SURPLUSES, BALANCES AND ADJUSTMENTS

p.m.

p.m.

4

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

1 651 322 700

1 651 322 700

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

15 050 000

15 050 000

6

CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES

130 000 000

130 000 000

7

DEFAULT INTEREST AND FINES

115 000 000

115 000 000

8

BORROWING AND LENDING OPERATIONS

2 076 361

2 076 361

9

MISCELLANEOUS REVENUE

15 001 000

15 001 000

GRAND TOTAL

GRAND TOTAL

153 566 205 917

153 566 205 917

77 400 000

77 400 000

153 643 605 917

153 643 605 917

TITLE 1

TITLE 1

OWN RESOURCES

OWN RESOURCES

| Article
  Item | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| | CHAPTER 1 1 |
| 1 1 0 | Production levies related to the marketing year 2005/2006 and previous years | p.m. | | p.m. |
| 1 1 1 | Sugar storage levies | p.m. | | p.m. |
| 1 1 3 | Charges levied on non-exported C sugar, C isoglucose and C inulin syrup production, and on substituted C sugar and C isoglucose | p.m. | | p.m. |
| 1 1 7 | Production charge | p.m. | | p.m. |
| 1 1 8 | One-off amounts on additional sugar quotas and supplementary isoglucose quotas | p.m. | | p.m. |
| 1 1 9 | Surplus amount | p.m. | | p.m. |
| | CHAPTER 1 1 — TOTAL | p.m. | | p.m. |
| | CHAPTER 1 2 |
| 1 2 0 | Customs duties and other duties referred to in point (a) of Article 2(1) of Decision 2014/335/EU, Euratom | 22 156 900 000 | | 22 156 900 000 |
| | CHAPTER 1 2 — TOTAL | 22 156 900 000 | | 22 156 900 000 |
| | CHAPTER 1 3 |
| 1 3 0 | Own resources accruing from value added tax pursuant to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom | 18 945 245 250 | | 18 945 245 250 |
| | CHAPTER 1 3 — TOTAL | 18 945 245 250 | | 18 945 245 250 |
| | CHAPTER 1 4 |
| 1 4 0 | Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom | 110 535 610 606 | 77 400 000 | 110 613 010 606 |
| | CHAPTER 1 4 — TOTAL | 110 535 610 606 | 77 400 000 | 110 613 010 606 |
| | CHAPTER 1 5 |
| 1 5 0 | Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2014/335/EU, Euratom | 0 ,— | | 0 ,— |
| | CHAPTER 1 5 — TOTAL | 0 ,— | | 0 ,— |
| | CHAPTER 1 6 |
| 1 6 0 | Gross reduction in the annual GNI-based contribution granted to certain Member States pursuant to Article 2(5) of Decision 2014/335/EU, Euratom | 0 ,— | | 0 ,— |
| | CHAPTER 1 6 — TOTAL | 0 ,— | | 0 ,— |
| | Title 1 — Total | 151 637 755 856 | 77 400 000 | 151 715 155 856 |
| CHAPTER 1 1 — | LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM) |

Article

Item

Heading

Budget 2020

Amending budget No 1/2020

New amount

CHAPTER 1 1

1 1 0

1 1 0

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

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

p.m.

p.m.

1 1 1

1 1 1

Sugar storage levies

Sugar storage levies

p.m.

p.m.

1 1 3

1 1 3

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

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

p.m.

p.m.

1 1 7

1 1 7

Production charge

Production charge

p.m.

p.m.

1 1 8

1 1 8

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

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

p.m.

p.m.

1 1 9

1 1 9

Surplus amount

Surplus amount

p.m.

p.m.

CHAPTER 1 1 — TOTAL

p.m.

p.m.

CHAPTER 1 2

1 2 0

1 2 0

Customs duties and other duties referred to in point (a) of Article 2(1) of Decision 2014/335/EU, Euratom

Customs duties and other duties referred to in point (a) of Article 2(1) of Decision 2014/335/EU, Euratom

22 156 900 000

22 156 900 000

CHAPTER 1 2 — TOTAL

22 156 900 000

22 156 900 000

CHAPTER 1 3

1 3 0

1 3 0

Own resources accruing from value added tax pursuant to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom

Own resources accruing from value added tax pursuant to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom

18 945 245 250

18 945 245 250

CHAPTER 1 3 — TOTAL

18 945 245 250

18 945 245 250

CHAPTER 1 4

1 4 0

1 4 0

Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom

Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom

110 535 610 606

77 400 000

110 613 010 606

CHAPTER 1 4 — TOTAL

110 535 610 606

77 400 000

110 613 010 606

CHAPTER 1 5

1 5 0

1 5 0

Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2014/335/EU, Euratom

Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2014/335/EU, Euratom

0 ,—

0 ,—

CHAPTER 1 5 — TOTAL

0 ,—

0 ,—

CHAPTER 1 6

1 6 0

1 6 0

Gross reduction in the annual GNI-based contribution granted to certain Member States pursuant to Article 2(5) of Decision 2014/335/EU, Euratom

Gross reduction in the annual GNI-based contribution granted to certain Member States pursuant to Article 2(5) of Decision 2014/335/EU, Euratom

0 ,—

0 ,—

CHAPTER 1 6 — TOTAL

0 ,—

0 ,—

Title 1 — Total

Title 1 — Total

151 637 755 856

151 637 755 856

77 400 000

77 400 000

151 715 155 856

151 715 155 856

CHAPTER 1 1 —

CHAPTER 1 1 —

LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM)

| CHAPTER 1 2 — | CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM |
| --- | --- |

CHAPTER 1 2 —

CHAPTER 1 2 —

CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM

| CHAPTER 1 3 — | OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO POINT (B) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM |
| --- | --- |

CHAPTER 1 3 —

CHAPTER 1 3 —

OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO POINT (B) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM

| CHAPTER 1 4 — | OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO POINT (C) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM |
| --- | --- |

CHAPTER 1 4 —

CHAPTER 1 4 —

OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO POINT (C) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM

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

CHAPTER 1 5 —

CHAPTER 1 5 —

CORRECTION OF BUDGETARY IMBALANCES

| CHAPTER 1 6 — | GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO CERTAIN MEMBER STATES |
| --- | --- |

CHAPTER 1 6 —

CHAPTER 1 6 —

GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO CERTAIN MEMBER STATES

CHAPTER 1 4 —   OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO POINT (C) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM

CHAPTER 1 4 —

OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO POINT (C) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM

1 4 0Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom

1 4 0Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| 110 535 610 606 | 77 400 000 | 110 613 010 606 |

Budget 2020

Amending budget No 1/2020

New amount

110 535 610 606

77 400 000

110 613 010 606

Remarks

Remarks

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

ex ante

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

The rate to be applied to the Member States’ gross national income for financial 2020 year is 0,6511 %.

Legal basis

Legal basis

Council Decision 2014/335/EU, Euratom of 26 May 2014 on the system of own resources of the European Union (OJ L 168, 7.6.2014, p. 105), and in particular point (c) of Article 2(1) thereof.

| Member State | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- |
| Belgium | 3 141 899 836 | 2 200 042 | 3 144 099 878 |
| Bulgaria | 402 814 779 | 282 061 | 403 096 840 |
| Czechia | 1 403 875 666 | 983 032 | 1 404 858 698 |
| Denmark | 2 113 421 758 | 1 479 875 | 2 114 901 633 |
| Germany | 23 928 346 533 | 16 755 269 | 23 945 101 802 |
| Estonia | 182 602 764 | 127 864 | 182 730 628 |
| Ireland | 1 811 923 115 | 1 268 758 | 1 813 191 873 |
| Greece | 1 284 230 869 | 899 253 | 1 285 130 122 |
| Spain | 8 444 465 768 | 5 913 042 | 8 450 378 810 |
| France | 16 518 582 480 | 11 566 754 | 16 530 149 234 |
| Croatia | 358 686 487 | 251 162 | 358 937 649 |
| Italy | 11 933 722 664 | 8 356 312 | 11 942 078 976 |
| Cyprus | 142 864 529 | 100 037 | 142 964 566 |
| Latvia | 213 917 454 | 149 791 | 214 067 245 |
| Lithuania | 314 681 173 | 220 348 | 314 901 521 |
| Luxembourg | 288 080 571 | 201 722 | 288 282 293 |
| Hungary | 935 556 207 | 655 102 | 936 211 309 |
| Malta | 86 376 152 | 60 483 | 86 436 635 |
| Netherlands | 5 402 019 857 | 3 782 640 | 5 405 802 497 |
| Austria | 2 688 325 810 | 1 882 438 | 2 690 208 248 |
| Poland | 3 486 287 247 | 2 441 192 | 3 488 728 439 |
| Portugal | 1 370 262 818 | 959 495 | 1 371 222 313 |
| Romania | 1 474 514 767 | 1 032 494 | 1 475 547 261 |
| Slovenia | 330 322 576 | 231 301 | 330 553 877 |
| Slovakia | 650 387 374 | 455 419 | 650 842 793 |
| Finland | 1 618 283 073 | 1 133 165 | 1 619 416 238 |
| Sweden | 3 180 555 360 | 2 227 110 | 3 182 782 470 |
| United Kingdom | 16 828 602 919 | 11 783 839 | 16 840 386 758 |
| Article 1 4 0 — Total | 110 535 610 606 | 77 400 000 | 110 613 010 606 |

Member State

Budget 2020

Amending budget No 1/2020

New amount

Belgium

3 141 899 836

2 200 042

3 144 099 878

Bulgaria

402 814 779

282 061

403 096 840

Czechia

1 403 875 666

983 032

1 404 858 698

Denmark

2 113 421 758

1 479 875

2 114 901 633

Germany

23 928 346 533

16 755 269

23 945 101 802

Estonia

182 602 764

127 864

182 730 628

Ireland

1 811 923 115

1 268 758

1 813 191 873

Greece

1 284 230 869

899 253

1 285 130 122

Spain

8 444 465 768

5 913 042

8 450 378 810

France

16 518 582 480

11 566 754

16 530 149 234

Croatia

358 686 487

251 162

358 937 649

Italy

11 933 722 664

8 356 312

11 942 078 976

Cyprus

142 864 529

100 037

142 964 566

Latvia

213 917 454

149 791

214 067 245

Lithuania

314 681 173

220 348

314 901 521

Luxembourg

288 080 571

201 722

288 282 293

Hungary

935 556 207

655 102

936 211 309

Malta

86 376 152

60 483

86 436 635

Netherlands

5 402 019 857

3 782 640

5 405 802 497

Austria

2 688 325 810

1 882 438

2 690 208 248

Poland

3 486 287 247

2 441 192

3 488 728 439

Portugal

1 370 262 818

959 495

1 371 222 313

Romania

1 474 514 767

1 032 494

1 475 547 261

Slovenia

330 322 576

231 301

330 553 877

Slovakia

650 387 374

455 419

650 842 793

Finland

1 618 283 073

1 133 165

1 619 416 238

Sweden

3 180 555 360

2 227 110

3 182 782 470

United Kingdom

16 828 602 919

11 783 839

16 840 386 758

Article 1 4 0 — Total

Article 1 4 0 — Total

110 535 610 606

77 400 000

110 613 010 606

SECTION III

SECTION III

COMMISSION

COMMISSION

EXPENDITURE

EXPENDITURE

| Title | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 01 | ECONOMIC AND FINANCIAL AFFAIRS | 550 910 219 | 1 501 374 219 | | | 550 910 219 | 1 501 374 219 |
| 02 | INTERNAL MARKET, INDUSTRY, ENTREPRENEURSHIP AND SMES | 3 203 612 540 | 2 706 787 634 | | | 3 203 612 540 | 2 706 787 634 |
| 03 | COMPETITION | 116 380 398 | 116 380 398 | | | 116 380 398 | 116 380 398 |
| 04 | EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION | 14 881 605 545 | 13 394 134 411 | | | 14 881 605 545 | 13 394 134 411 |
| 05 | AGRICULTURE AND RURAL DEVELOPMENT | 58 698 932 091 | 57 007 767 922 | | | 58 698 932 091 | 57 007 767 922 |
| 06 | MOBILITY AND TRANSPORT | 4 871 268 495 | 3 065 461 523 | | | 4 871 268 495 | 3 065 461 523 |
| 07 | ENVIRONMENT | 555 989 653 | 410 691 242 | | | 555 989 653 | 410 691 242 |
| 08 | RESEARCH AND INNOVATION | 7 987 937 964 | 7 093 573 238 | | | 7 987 937 964 | 7 093 573 238 |
| 09 | COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY | 2 684 291 569 | 2 310 507 713 | | | 2 684 291 569 | 2 310 507 713 |
| 10 | DIRECT RESEARCH | 452 584 121 | 446 424 944 | | | 452 584 121 | 446 424 944 |
| 11 | MARITIME AFFAIRS AND FISHERIES | 1 096 734 831 | 904 804 693 | | | 1 096 734 831 | 904 804 693 |
| Reserves (40 02 41) | 67 843 000 | 64 300 000 | | | 67 843 000 | 64 300 000 |
| | 1 164 577 831 | 969 104 693 | | | 1 164 577 831 | 969 104 693 |
| 12 | FINANCIAL STABILITY, FINANCIAL SERVICES AND CAPITAL MARKETS UNION | 114 419 241 | 115 165 918 | | | 114 419 241 | 115 165 918 |
| 13 | REGIONAL AND URBAN POLICY | 42 471 510 173 | 36 055 407 098 | | | 42 471 510 173 | 36 055 407 098 |
| 14 | TAXATION AND CUSTOMS UNION | 177 055 750 | 170 293 750 | | | 177 055 750 | 170 293 750 |
| 15 | EDUCATION AND CULTURE | 4 828 897 829 | 4 457 288 075 | | | 4 828 897 829 | 4 457 288 075 |
| 16 | COMMUNICATION | 219 381 095 | 216 738 095 | | | 219 381 095 | 216 738 095 |
| 17 | HEALTH AND FOOD SAFETY | 668 839 926 | 625 083 932 | | | 668 839 926 | 625 083 932 |
| 18 | MIGRATION AND HOME AFFAIRS | 2 677 715 528 | 2 786 600 656 | 350 000 000 | 20 000 000 | 3 027 715 528 | 2 806 600 656 |
| Reserves (40 02 41) | 1 003 000 | 1 003 000 | | | 1 003 000 | 1 003 000 |
| | 2 678 718 528 | 2 787 603 656 | 350 000 000 | 20 000 000 | 3 028 718 528 | 2 807 603 656 |
| 19 | FOREIGN POLICY INSTRUMENTS | 907 036 746 | 808 717 831 | | | 907 036 746 | 808 717 831 |
| 20 | TRADE | 119 662 291 | 118 971 291 | | | 119 662 291 | 118 971 291 |
| 21 | INTERNATIONAL COOPERATION AND DEVELOPMENT | 3 819 395 952 | 3 320 689 539 | | | 3 819 395 952 | 3 320 689 539 |
| 22 | NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS | 4 249 309 007 | 3 364 739 705 | 100 000 000 | 15 000 000 | 4 349 309 007 | 3 379 739 705 |
| 23 | HUMANITARIAN AID AND CIVIL PROTECTION | 1 325 017 691 | 1 346 881 622 | 115 000 000 | 40 000 000 | 1 440 017 691 | 1 386 881 622 |
| 24 | FIGHT AGAINST FRAUD | 84 569 600 | 80 879 853 | | | 84 569 600 | 80 879 853 |
| 25 | COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE | 261 638 248 | 262 663 248 | | | 261 638 248 | 262 663 248 |
| 26 | COMMISSION’S ADMINISTRATION | 1 169 128 790 | 1 168 977 000 | | | 1 169 128 790 | 1 168 977 000 |
| 27 | BUDGET | 72 732 451 | 72 732 451 | | | 72 732 451 | 72 732 451 |
| 28 | AUDIT | 20 254 041 | 20 254 041 | | | 20 254 041 | 20 254 041 |
| 29 | STATISTICS | 162 101 479 | 159 101 479 | | | 162 101 479 | 159 101 479 |
| 30 | PENSIONS AND RELATED EXPENDITURE | 2 133 215 000 | 2 133 215 000 | | | 2 133 215 000 | 2 133 215 000 |
| 31 | LANGUAGE SERVICES | 410 651 078 | 410 651 078 | | | 410 651 078 | 410 651 078 |
| 32 | ENERGY | 2 399 423 663 | 1 870 314 222 | | | 2 399 423 663 | 1 870 314 222 |
| 33 | JUSTICE AND CONSUMERS | 282 232 215 | 278 248 093 | 3 300 000 | 3 300 000 | 285 532 215 | 281 548 093 |
| 34 | CLIMATE ACTION | 180 975 805 | 114 778 918 | | | 180 975 805 | 114 778 918 |
| 40 | RESERVES | 537 763 000 | 358 500 000 | | | 537 763 000 | 358 500 000 |
| | Total | 164 462 020 025 | 149 340 103 832 | 568 300 000 | 78 300 000 | 165 030 320 025 | 149 418 403 832 |
| Of which Reserves (40 02 41) | 68 846 000 | 65 303 000 | | | 68 846 000 | 65 303 000 |

Title

Heading

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

01

ECONOMIC AND FINANCIAL AFFAIRS

550 910 219

1 501 374 219

550 910 219

1 501 374 219

02

INTERNAL MARKET, INDUSTRY, ENTREPRENEURSHIP AND SMES

3 203 612 540

2 706 787 634

3 203 612 540

2 706 787 634

03

COMPETITION

116 380 398

116 380 398

116 380 398

116 380 398

04

EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION

14 881 605 545

13 394 134 411

14 881 605 545

13 394 134 411

05

AGRICULTURE AND RURAL DEVELOPMENT

58 698 932 091

57 007 767 922

58 698 932 091

57 007 767 922

06

MOBILITY AND TRANSPORT

4 871 268 495

3 065 461 523

4 871 268 495

3 065 461 523

07

ENVIRONMENT

555 989 653

410 691 242

555 989 653

410 691 242

08

RESEARCH AND INNOVATION

7 987 937 964

7 093 573 238

7 987 937 964

7 093 573 238

09

COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY

2 684 291 569

2 310 507 713

2 684 291 569

2 310 507 713

10

DIRECT RESEARCH

452 584 121

446 424 944

452 584 121

446 424 944

11

MARITIME AFFAIRS AND FISHERIES

1 096 734 831

904 804 693

1 096 734 831

904 804 693

Reserves (40 02 41)

Reserves (40 02 41)

67 843 000

67 843 000

64 300 000

64 300 000

67 843 000

67 843 000

64 300 000

64 300 000

1 164 577 831

969 104 693

1 164 577 831

969 104 693

12

FINANCIAL STABILITY, FINANCIAL SERVICES AND CAPITAL MARKETS UNION

114 419 241

115 165 918

114 419 241

115 165 918

13

REGIONAL AND URBAN POLICY

42 471 510 173

36 055 407 098

42 471 510 173

36 055 407 098

14

TAXATION AND CUSTOMS UNION

177 055 750

170 293 750

177 055 750

170 293 750

15

EDUCATION AND CULTURE

4 828 897 829

4 457 288 075

4 828 897 829

4 457 288 075

16

COMMUNICATION

219 381 095

216 738 095

219 381 095

216 738 095

17

HEALTH AND FOOD SAFETY

668 839 926

625 083 932

668 839 926

625 083 932

18

MIGRATION AND HOME AFFAIRS

2 677 715 528

2 786 600 656

350 000 000

20 000 000

3 027 715 528

2 806 600 656

Reserves (40 02 41)

Reserves (40 02 41)

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

2 678 718 528

2 787 603 656

350 000 000

20 000 000

3 028 718 528

2 807 603 656

19

FOREIGN POLICY INSTRUMENTS

907 036 746

808 717 831

907 036 746

808 717 831

20

TRADE

119 662 291

118 971 291

119 662 291

118 971 291

21

INTERNATIONAL COOPERATION AND DEVELOPMENT

3 819 395 952

3 320 689 539

3 819 395 952

3 320 689 539

22

NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS

4 249 309 007

3 364 739 705

100 000 000

15 000 000

4 349 309 007

3 379 739 705

23

HUMANITARIAN AID AND CIVIL PROTECTION

1 325 017 691

1 346 881 622

115 000 000

40 000 000

1 440 017 691

1 386 881 622

24

FIGHT AGAINST FRAUD

84 569 600

80 879 853

84 569 600

80 879 853

25

COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE

261 638 248

262 663 248

261 638 248

262 663 248

26

COMMISSION’S ADMINISTRATION

1 169 128 790

1 168 977 000

1 169 128 790

1 168 977 000

27

BUDGET

72 732 451

72 732 451

72 732 451

72 732 451

28

AUDIT

20 254 041

20 254 041

20 254 041

20 254 041

29

STATISTICS

162 101 479

159 101 479

162 101 479

159 101 479

30

PENSIONS AND RELATED EXPENDITURE

2 133 215 000

2 133 215 000

2 133 215 000

2 133 215 000

31

LANGUAGE SERVICES

410 651 078

410 651 078

410 651 078

410 651 078

32

ENERGY

2 399 423 663

1 870 314 222

2 399 423 663

1 870 314 222

33

JUSTICE AND CONSUMERS

282 232 215

278 248 093

3 300 000

3 300 000

285 532 215

281 548 093

34

CLIMATE ACTION

180 975 805

114 778 918

180 975 805

114 778 918

40

RESERVES

537 763 000

358 500 000

537 763 000

358 500 000

Total

Total

164 462 020 025

164 462 020 025

149 340 103 832

149 340 103 832

568 300 000

568 300 000

78 300 000

78 300 000

165 030 320 025

165 030 320 025

149 418 403 832

149 418 403 832

Of which Reserves (40 02 41)

Of which Reserves (40 02 41)

68 846 000

68 846 000

65 303 000

65 303 000

68 846 000

68 846 000

65 303 000

65 303 000

TITLE 17

HEALTH AND FOOD SAFETY

HEALTH AND FOOD SAFETY

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 17 01 | ADMINISTRATIVE EXPENDITURE OF THE ‘HEALTH AND FOOD SAFETY’ POLICY AREA | 108 571 029 | 108 571 029 | | | 108 571 029 | 108 571 029 |
| 17 03 | PUBLIC HEALTH | 276 040 189 | 267 080 195 | 3 642 000 | 3 642 000 | 279 682 189 | 270 722 195 |
| 17 04 | FOOD AND FEED SAFETY, ANIMAL HEALTH, ANIMAL WELFARE AND PLANT HEALTH | 284 228 708 | 249 432 708 | –3 642 000 | –3 642 000 | 280 586 708 | 245 790 708 |
| | Title 17 — Total | 668 839 926 | 625 083 932 | | | 668 839 926 | 625 083 932 |

Title

Chapter

Heading

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

17 01

ADMINISTRATIVE EXPENDITURE OF THE ‘HEALTH AND FOOD SAFETY’ POLICY AREA

108 571 029

108 571 029

108 571 029

108 571 029

17 03

PUBLIC HEALTH

276 040 189

267 080 195

3 642 000

3 642 000

279 682 189

270 722 195

17 04

FOOD AND FEED SAFETY, ANIMAL HEALTH, ANIMAL WELFARE AND PLANT HEALTH

284 228 708

249 432 708

–3 642 000

–3 642 000

280 586 708

245 790 708

Title 17 — Total

Title 17 — Total

668 839 926

668 839 926

625 083 932

625 083 932

668 839 926

668 839 926

625 083 932

625 083 932

CHAPTER 17 03 —   PUBLIC HEALTH

CHAPTER 17 03 —

PUBLIC HEALTH

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 17 03 | PUBLIC HEALTH |
| 17 03 01 | Third programme for the Union’s action in the field of health (2014-2020) | 3 | 63 624 000 | 58 100 000 | | | 63 624 000 | 58 100 000 |
| 17 03 10 | European Centre for Disease Prevention and Control | 3 | 57 179 653 | 57 179 653 | 3 642 000 | 3 642 000 | 60 821 653 | 60 821 653 |
| 17 03 11 | European Food Safety Authority | 3 | 105 016 536 | 100 970 549 | | | 105 016 536 | 100 970 549 |
| 17 03 12 | European Medicines Agency |
| 17 03 12 01 | Union contribution to the European Medicines Agency | 3 | 34 285 000 | 34 285 000 | | | 34 285 000 | 34 285 000 |
| 17 03 12 02 | Special contribution for orphan medicinal products | 3 | 15 715 000 | 15 715 000 | | | 15 715 000 | 15 715 000 |
| | Article 17 03 12 — Subtotal | | 50 000 000 | 50 000 000 | | | 50 000 000 | 50 000 000 |
| 17 03 13 | International agreements and membership of international organisations in the field of public health and tobacco control | 4 | 220 000 | 220 000 | | | 220 000 | 220 000 |
| 17 03 51 | Completion of public health programmes | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 | Pilot projects and preparatory actions |
| 17 03 77 05 | Pilot project — Developing and implementing successful prevention strategies for type 2 diabetes | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 08 | Pilot project — European prevalence protocol for early detection of autistic spectrum disorders in Europe | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 09 | Pilot project — Promotion of self-care systems in the Union | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 10 | Pilot project — Gender-specific mechanisms in coronary artery disease in Europe | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 11 | Preparatory action — Fruit and vegetable consumption | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 12 | Pilot project — Reducing health inequalities: building expertise and evaluation of actions. | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 13 | Pilot project — Developing evidence-based strategies to improve the health of isolated and vulnerable persons | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 15 | Preparatory action — European study on the burden and care of epilepsy | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 16 | Pilot project — The effect of differing kidney disease treatment modalities and organ donation and transplantation practices on health expenditure and patient outcomes | 3 | p.m. | 399 993 | | | p.m. | 399 993 |
| 17 03 77 17 | Pilot project — Platform for increasing organ donation in the European Union and neighbouring countries: Eudonorg 2015-2016 | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 18 | Pilot project — Reducing health inequalities experienced by LGBTI people | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 20 | Pilot project — Establishing a registry of rare congenital malformations (as part of the Rare Diseases Registry), drawing on the structure, organisation and experience of the Polish Registry of Congenital Malformations (PRCM) | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 22 | Pilot project — MentALLY | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 23 | Pilot project — Severe mental disorders and the risk of violence: pathways through care and effective treatment strategies | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 24 | Pilot project — Towards a fairer and more effective measurement of access to healthcare across the Union in order to enhance cooperation and know-how transfer | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 25 | Pilot project — Integrate: development of integrated strategies to monitor and treat chronic and rheumatic diseases: the role of quality indicators and patient-reported outcomes in addition to physician evaluation of disease activity and damage | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 26 | Pilot project — Primary prevention courses for girls living in areas with a higher risk of breast cancer | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 27 | Pilot project — Food redistribution | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 28 | Pilot project — Rare 2030 — A participatory foresight study for policy-making on rare diseases | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 17 03 77 29 | Pilot project — Confidence in vaccines for patients, families and communities | 3 | p.m. | 210 000 | | | p.m. | 210 000 |
| | Article 17 03 77 — Subtotal | | p.m. | 609 993 | | | p.m. | 609 993 |
| | Chapter 17 03 — Total | | 276 040 189 | 267 080 195 | 3 642 000 | 3 642 000 | 279 682 189 | 270 722 195 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

17 03

PUBLIC HEALTH

17 03 01

17 03 01

Third programme for the Union’s action in the field of health (2014-2020)

Third programme for the Union’s action in the field of health (2014-2020)

3

63 624 000

58 100 000

63 624 000

58 100 000

17 03 10

17 03 10

European Centre for Disease Prevention and Control

European Centre for Disease Prevention and Control

3

57 179 653

57 179 653

3 642 000

3 642 000

60 821 653

60 821 653

17 03 11

17 03 11

European Food Safety Authority

European Food Safety Authority

3

105 016 536

100 970 549

105 016 536

100 970 549

17 03 12

17 03 12

European Medicines Agency

European Medicines Agency

17 03 12 01

Union contribution to the European Medicines Agency

3

34 285 000

34 285 000

34 285 000

34 285 000

17 03 12 02

Special contribution for orphan medicinal products

3

15 715 000

15 715 000

15 715 000

15 715 000

Article 17 03 12 — Subtotal

Article 17 03 12 — Subtotal

50 000 000

50 000 000

50 000 000

50 000 000

17 03 13

17 03 13

International agreements and membership of international organisations in the field of public health and tobacco control

International agreements and membership of international organisations in the field of public health and tobacco control

4

220 000

220 000

220 000

220 000

17 03 51

17 03 51

Completion of public health programmes

Completion of public health programmes

3

p.m.

p.m.

p.m.

p.m.

17 03 77

17 03 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

17 03 77 05

Pilot project — Developing and implementing successful prevention strategies for type 2 diabetes

2

p.m.

p.m.

p.m.

p.m.

17 03 77 08

Pilot project — European prevalence protocol for early detection of autistic spectrum disorders in Europe

3

p.m.

p.m.

p.m.

p.m.

17 03 77 09

Pilot project — Promotion of self-care systems in the Union

3

p.m.

p.m.

p.m.

p.m.

17 03 77 10

Pilot project — Gender-specific mechanisms in coronary artery disease in Europe

3

p.m.

p.m.

p.m.

p.m.

17 03 77 11

Preparatory action — Fruit and vegetable consumption

2

p.m.

p.m.

p.m.

p.m.

17 03 77 12

Pilot project — Reducing health inequalities: building expertise and evaluation of actions.

2

p.m.

p.m.

p.m.

p.m.

17 03 77 13

Pilot project — Developing evidence-based strategies to improve the health of isolated and vulnerable persons

2

p.m.

p.m.

p.m.

p.m.

17 03 77 15

Preparatory action — European study on the burden and care of epilepsy

3

p.m.

p.m.

p.m.

p.m.

17 03 77 16

Pilot project — The effect of differing kidney disease treatment modalities and organ donation and transplantation practices on health expenditure and patient outcomes

3

p.m.

399 993

p.m.

399 993

17 03 77 17

Pilot project — Platform for increasing organ donation in the European Union and neighbouring countries: Eudonorg 2015-2016

3

p.m.

p.m.

p.m.

p.m.

17 03 77 18

Pilot project — Reducing health inequalities experienced by LGBTI people

3

p.m.

p.m.

p.m.

p.m.

17 03 77 20

Pilot project — Establishing a registry of rare congenital malformations (as part of the Rare Diseases Registry), drawing on the structure, organisation and experience of the Polish Registry of Congenital Malformations (PRCM)

3

p.m.

p.m.

p.m.

p.m.

17 03 77 22

Pilot project — MentALLY

3

p.m.

p.m.

p.m.

p.m.

17 03 77 23

Pilot project — Severe mental disorders and the risk of violence: pathways through care and effective treatment strategies

3

p.m.

p.m.

p.m.

p.m.

17 03 77 24

Pilot project — Towards a fairer and more effective measurement of access to healthcare across the Union in order to enhance cooperation and know-how transfer

3

p.m.

p.m.

p.m.

p.m.

17 03 77 25

Pilot project — Integrate: development of integrated strategies to monitor and treat chronic and rheumatic diseases: the role of quality indicators and patient-reported outcomes in addition to physician evaluation of disease activity and damage

3

p.m.

p.m.

p.m.

p.m.

17 03 77 26

Pilot project — Primary prevention courses for girls living in areas with a higher risk of breast cancer

3

p.m.

p.m.

p.m.

p.m.

17 03 77 27

Pilot project — Food redistribution

3

p.m.

p.m.

p.m.

p.m.

17 03 77 28

Pilot project — Rare 2030 — A participatory foresight study for policy-making on rare diseases

3

p.m.

p.m.

p.m.

p.m.

17 03 77 29

Pilot project — Confidence in vaccines for patients, families and communities

3

p.m.

210 000

p.m.

210 000

Article 17 03 77 — Subtotal

Article 17 03 77 — Subtotal

p.m.

609 993

p.m.

609 993

Chapter 17 03 — Total

Chapter 17 03 — Total

276 040 189

276 040 189

267 080 195

267 080 195

3 642 000

3 642 000

3 642 000

3 642 000

279 682 189

279 682 189

270 722 195

270 722 195

17 03 10European Centre for Disease Prevention and Control

17 03 10European Centre for Disease Prevention and Control

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 57 179 653 | 57 179 653 | 3 642 000 | 3 642 000 | 60 821 653 | 60 821 653 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

57 179 653

57 179 653

3 642 000

3 642 000

60 821 653

60 821 653

Remarks

Remarks

This appropriation is intended to cover the Centre’s personnel and administrative expenditure. In particular, Title 1 covers the salaries of permanent staff and seconded experts, the costs relating to recruitment, interim services, staff training and mission expenses; Title 2 ‘Expenditure’ relates to the renting of the Centre’s office facilities, the fitting-out of premises, information and communication technology, technical installations, logistics and other administrative costs.

This appropriation is also intended to cover operational expenditure relating to the following target areas:

| — | improving surveillance of communicable diseases in the Member States, |
| --- | --- |

—

improving surveillance of communicable diseases in the Member States,

| — | strengthening the scientific support provided by the Member States and the Commission, |
| --- | --- |

—

strengthening the scientific support provided by the Member States and the Commission,

| — | enhancing the preparedness of the Union against emerging threats from communicable diseases, especially hepatitis B, including threats related to intentional release of biological agents, and diseases of unknown origin, and coordinating the response, |
| --- | --- |

—

enhancing the preparedness of the Union against emerging threats from communicable diseases, especially hepatitis B, including threats related to intentional release of biological agents, and diseases of unknown origin, and coordinating the response,

| — | strengthening the relevant capacity in the Member States through training, |
| --- | --- |

—

strengthening the relevant capacity in the Member States through training,

| — | communicating information and building partnerships. |
| --- | --- |

—

communicating information and building partnerships.

This appropriation is also intended to cover the maintenance of the emergency facility (Emergency Operations Centre) linking the Centre online with national communicable disease centres and reference laboratories in Member States in the event of major outbreaks of communicable diseases or other illnesses of unknown origin.

The Centre must inform the European Parliament and the Council about transfers of appropriations between operational and administrative expenditure.

The Centre’s establishment plan is set out in Annex ‘Staff’ to this section.

The contributions from the EFTA States pursuant to the Agreement on the European Economic Area, and in particular Article 82 thereof and Protocol 32 thereto, must be added to the appropriations entered in this article. By way of information, these amounts derive from contributions from the EFTA States entered against Article 6 3 0 of the statement of revenue, which constitute assigned revenue in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation; they give rise to the provision of corresponding appropriations and to implementation under the ‘European Economic Area’ Annex to this part of the statement of expenditure in this section, which forms an integral part of the general budget.

The amounts repaid in accordance with Article 17 of Commission Delegated Regulation (EU) 2019/715 of 18 December 2018 on the framework financial regulation for the bodies set up under the TFEU and Euratom Treaty and referred to in Article 70 of Regulation (EU, Euratom) 2018/1046 of the European Parliament and of the Council (OJ L 122, 10.5.2019, p. 1) constitute assigned revenue in accordance with point (b) of Article 21(3) of the Financial Regulation to be charged to Item 6 6 0 0 of the statement of revenue.

The Union contribution for 2020 amounts to a total of EUR 62 701 000. An amount of EUR 1 879 347 coming from the recovery of surplus is added to the amount of EUR 60 821 653 entered in the budget.

Legal basis

Legal basis

Regulation (EC) No 851/2004 of the European Parliament and of the Council of 21 April 2004 establishing a European Centre for disease prevention and control (OJ L 142, 30.4.2004, p. 1).

CHAPTER 17 04 —   FOOD AND FEED SAFETY, ANIMAL HEALTH, ANIMAL WELFARE AND PLANT HEALTH

CHAPTER 17 04 —

FOOD AND FEED SAFETY, ANIMAL HEALTH, ANIMAL WELFARE AND PLANT HEALTH

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 17 04 | FOOD AND FEED SAFETY, ANIMAL HEALTH, ANIMAL WELFARE AND PLANT HEALTH |
| 17 04 01 | Ensuring a higher animal health status and high level of protection of animals in the Union | 3 | 169 500 000 | 143 880 000 | –3 642 000 | –3 642 000 | 165 858 000 | 140 238 000 |
| 17 04 02 | Ensuring timely detection of harmful organisms for plants and their eradication | 3 | 30 500 000 | 19 800 000 | | | 30 500 000 | 19 800 000 |
| 17 04 03 | Ensuring effective, efficient and reliable controls | 3 | 55 798 000 | 58 193 000 | | | 55 798 000 | 58 193 000 |
| 17 04 04 | Fund for emergency measures related to animal and plant health | 3 | 20 000 000 | 20 000 000 | | | 20 000 000 | 20 000 000 |
| 17 04 07 | European Chemicals Agency — Activities in the field of biocides legislation | 2 | 6 430 708 | 6 430 708 | | | 6 430 708 | 6 430 708 |
| 17 04 10 | Contributions to international agreements and membership of international organisations in the fields of food safety, animal health, animal welfare and plant health | 4 | 300 000 | 300 000 | | | 300 000 | 300 000 |
| 17 04 51 | Completion of previous measures in food and feed safety, animal health, animal welfare and plant health | 3 | p.m. | 100 000 | | | p.m. | 100 000 |
| 17 04 77 | Pilot projects and preparatory actions |
| 17 04 77 03 | Pilot project — Developing best practices in animal transport | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 04 77 04 | Pilot project — Farmhouse and Artisan Cheesemakers’ European Network — Project involving the production of European guidelines for proper hygienic practice | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 04 77 05 | Pilot project — Establishment of a harmonised internal market for pigmeat obtained from pigs that have not been surgically castrated | 2 | p.m. | p.m. | | | p.m. | p.m. |
| 17 04 77 06 | Pilot project — Environmental monitoring of pesticide use through honeybees | 2 | p.m. | 304 000 | | | p.m. | 304 000 |
| 17 04 77 07 | Pilot project — Welfare of dairy cattle, including measures to protect unweaned dairy calves and end-of-career animals | 2 | 950 000 | 237 500 | | | 950 000 | 237 500 |
| 17 04 77 08 | Pilot project — Best practices for transitioning to higher welfare cage-free egg production systems | 2 | 750 000 | 187 500 | | | 750 000 | 187 500 |
| | Article 17 04 77 — Subtotal | | 1 700 000 | 729 000 | | | 1 700 000 | 729 000 |
| | Chapter 17 04 — Total | | 284 228 708 | 249 432 708 | –3 642 000 | –3 642 000 | 280 586 708 | 245 790 708 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

17 04

FOOD AND FEED SAFETY, ANIMAL HEALTH, ANIMAL WELFARE AND PLANT HEALTH

17 04 01

17 04 01

Ensuring a higher animal health status and high level of protection of animals in the Union

Ensuring a higher animal health status and high level of protection of animals in the Union

3

169 500 000

143 880 000

–3 642 000

–3 642 000

165 858 000

140 238 000

17 04 02

17 04 02

Ensuring timely detection of harmful organisms for plants and their eradication

Ensuring timely detection of harmful organisms for plants and their eradication

3

30 500 000

19 800 000

30 500 000

19 800 000

17 04 03

17 04 03

Ensuring effective, efficient and reliable controls

Ensuring effective, efficient and reliable controls

3

55 798 000

58 193 000

55 798 000

58 193 000

17 04 04

17 04 04

Fund for emergency measures related to animal and plant health

Fund for emergency measures related to animal and plant health

3

20 000 000

20 000 000

20 000 000

20 000 000

17 04 07

17 04 07

European Chemicals Agency — Activities in the field of biocides legislation

European Chemicals Agency — Activities in the field of biocides legislation

2

6 430 708

6 430 708

6 430 708

6 430 708

17 04 10

17 04 10

Contributions to international agreements and membership of international organisations in the fields of food safety, animal health, animal welfare and plant health

Contributions to international agreements and membership of international organisations in the fields of food safety, animal health, animal welfare and plant health

4

300 000

300 000

300 000

300 000

17 04 51

17 04 51

Completion of previous measures in food and feed safety, animal health, animal welfare and plant health

Completion of previous measures in food and feed safety, animal health, animal welfare and plant health

3

p.m.

100 000

p.m.

100 000

17 04 77

17 04 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

17 04 77 03

Pilot project — Developing best practices in animal transport

2

p.m.

p.m.

p.m.

p.m.

17 04 77 04

Pilot project — Farmhouse and Artisan Cheesemakers’ European Network — Project involving the production of European guidelines for proper hygienic practice

2

p.m.

p.m.

p.m.

p.m.

17 04 77 05

Pilot project — Establishment of a harmonised internal market for pigmeat obtained from pigs that have not been surgically castrated

2

p.m.

p.m.

p.m.

p.m.

17 04 77 06

Pilot project — Environmental monitoring of pesticide use through honeybees

2

p.m.

304 000

p.m.

304 000

17 04 77 07

Pilot project — Welfare of dairy cattle, including measures to protect unweaned dairy calves and end-of-career animals

2

950 000

237 500

950 000

237 500

17 04 77 08

Pilot project — Best practices for transitioning to higher welfare cage-free egg production systems

2

750 000

187 500

750 000

187 500

Article 17 04 77 — Subtotal

Article 17 04 77 — Subtotal

1 700 000

729 000

1 700 000

729 000

Chapter 17 04 — Total

Chapter 17 04 — Total

284 228 708

284 228 708

249 432 708

249 432 708

–3 642 000

–3 642 000

–3 642 000

–3 642 000

280 586 708

280 586 708

245 790 708

245 790 708

17 04 01Ensuring a higher animal health status and high level of protection of animals in the Union

17 04 01Ensuring a higher animal health status and high level of protection of animals in the Union

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 169 500 000 | 143 880 000 | –3 642 000 | –3 642 000 | 165 858 000 | 140 238 000 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

169 500 000

143 880 000

–3 642 000

–3 642 000

165 858 000

140 238 000

Remarks

Remarks

The Union’s financial assistance helps accelerate the eradication or control of animal diseases by providing funds to supplement national financial resources and contributes to harmonising measures at Union level. The bulk of these diseases or infections are zoonoses communicable to man (BSE, brucellosis, avian influenza, salmonellosis, tuberculosis, etc.). Moreover, the persistence of the diseases in question hampers the smooth operation of the internal market; fighting them helps to improve the level of public health and to boost food safety in the Union.

This appropriation is also intended to cover the Union’s contribution to measures for eliminating obstacles to the free movement of goods in these sectors, for veterinary support and as back-up action.

It consists in providing financial assistance:

| — | for the purchase, storage and formulation of foot-and-mouth antigens and of different vaccines, |
| --- | --- |

—

for the purchase, storage and formulation of foot-and-mouth antigens and of different vaccines,

| — | for the development of marker vaccines or tests that can distinguish between sick and vaccinated animals. |
| --- | --- |

—

for the development of marker vaccines or tests that can distinguish between sick and vaccinated animals.

Legal basis

Legal basis

Regulation (EC) No 178/2002 of the European Parliament and of the Council of 28 January 2002 laying down the general principles and requirements of food law, establishing the European Food Safety Authority and laying down procedures in matters of food safety (OJ L 31, 1.2.2002, p. 1), and in particular Article 50 thereof.

Regulation (EU) No 652/2014 of the European Parliament and of the Council of 15 May 2014 laying down provisions for the management of expenditure relating to the food chain, animal health and animal welfare, and relating to plant health and plant reproductive material, amending Council Directives 98/56/EC, 2000/29/EC and 2008/90/EC, Regulations (EC) No 178/2002, (EC) No 882/2004 and (EC) No 396/2005 of the European Parliament and of the Council, Directive 2009/128/EC of the European Parliament and of the Council and Regulation (EC) No 1107/2009 of the European Parliament and of the Council and repealing Council Decisions 66/399/EEC, 76/894/EEC and 2009/470/EC (OJ L 189, 27.6.2014, p. 1).

TITLE 18

MIGRATION AND HOME AFFAIRS

MIGRATION AND HOME AFFAIRS

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 18 01 | ADMINISTRATIVE EXPENDITURE OF THE ‘MIGRATION AND HOME AFFAIRS’ POLICY AREA | 75 646 240 | 75 646 240 | | | 75 646 240 | 75 646 240 |
| 18 02 | INTERNAL SECURITY | 1 314 438 016 | 1 438 316 397 | 60 000 000 | 10 000 000 | 1 374 438 016 | 1 448 316 397 |
| Reserves (40 02 41) | 1 003 000 | 1 003 000 | | | 1 003 000 | 1 003 000 |
| | 1 315 441 016 | 1 439 319 397 | 60 000 000 | 10 000 000 | 1 375 441 016 | 1 449 319 397 |
| 18 03 | ASYLUM AND MIGRATION | 1 054 517 703 | 1 058 431 663 | 290 000 000 | 10 000 000 | 1 344 517 703 | 1 068 431 663 |
| 18 04 | FOSTERING EUROPEAN CITIZENSHIP | 28 344 000 | 27 030 751 | | | 28 344 000 | 27 030 751 |
| 18 05 | HORIZON 2020 — RESEARCH RELATED TO SECURITY | 185 504 220 | 168 609 256 | | | 185 504 220 | 168 609 256 |
| 18 06 | ANTI-DRUGS POLICY | 19 265 349 | 18 566 349 | | | 19 265 349 | 18 566 349 |
| 18 07 | INSTRUMENT FOR EMERGENCY SUPPORT WITHIN THE UNION | p.m. | p.m. | | | p.m. | p.m. |
| | Title 18 — Total | 2 677 715 528 | 2 786 600 656 | 350 000 000 | 20 000 000 | 3 027 715 528 | 2 806 600 656 |
| Reserves (40 02 41) | 1 003 000 | 1 003 000 | | | 1 003 000 | 1 003 000 |
| | 2 678 718 528 | 2 787 603 656 | 350 000 000 | 20 000 000 | 3 028 718 528 | 2 807 603 656 |

Title

Chapter

Heading

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

18 01

ADMINISTRATIVE EXPENDITURE OF THE ‘MIGRATION AND HOME AFFAIRS’ POLICY AREA

75 646 240

75 646 240

75 646 240

75 646 240

18 02

INTERNAL SECURITY

1 314 438 016

1 438 316 397

60 000 000

10 000 000

1 374 438 016

1 448 316 397

Reserves (40 02 41)

Reserves (40 02 41)

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 315 441 016

1 439 319 397

60 000 000

10 000 000

1 375 441 016

1 449 319 397

18 03

ASYLUM AND MIGRATION

1 054 517 703

1 058 431 663

290 000 000

10 000 000

1 344 517 703

1 068 431 663

18 04

FOSTERING EUROPEAN CITIZENSHIP

28 344 000

27 030 751

28 344 000

27 030 751

18 05

HORIZON 2020 — RESEARCH RELATED TO SECURITY

185 504 220

168 609 256

185 504 220

168 609 256

18 06

ANTI-DRUGS POLICY

19 265 349

18 566 349

19 265 349

18 566 349

18 07

INSTRUMENT FOR EMERGENCY SUPPORT WITHIN THE UNION

p.m.

p.m.

p.m.

p.m.

Title 18 — Total

Title 18 — Total

2 677 715 528

2 677 715 528

2 786 600 656

2 786 600 656

350 000 000

350 000 000

20 000 000

20 000 000

3 027 715 528

3 027 715 528

2 806 600 656

2 806 600 656

Reserves (40 02 41)

Reserves (40 02 41)

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

2 678 718 528

2 678 718 528

2 787 603 656

2 787 603 656

350 000 000

350 000 000

20 000 000

20 000 000

3 028 718 528

3 028 718 528

2 807 603 656

2 807 603 656

CHAPTER 18 02 —   INTERNAL SECURITY

CHAPTER 18 02 —

INTERNAL SECURITY

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 18 02 | INTERNAL SECURITY |
| 18 02 01 | Internal Security Fund |
| 18 02 01 01 | Support of border management and a common visa policy to facilitate legitimate travel | 3 | 287 071 440 | 468 544 124 | 50 000 000 | | 337 071 440 | 468 544 124 |
| 18 02 01 02 | Prevention and fight against cross-border organised crime and better management of security-related risks and crisis | 3 | 191 297 628 | 190 358 325 | | | 191 297 628 | 190 358 325 |
| 18 02 01 03 | Establishing an Entry/Exit System (EES) and a European Travel Information and Authorisation System (ETIAS) | 3 | 20 000 000 | 9 000 000 | | | 20 000 000 | 9 000 000 |
| | Article 18 02 01 — Subtotal | | 498 369 068 | 667 902 449 | 50 000 000 | | 548 369 068 | 667 902 449 |
| 18 02 02 | Schengen facility for Croatia | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 02 03 | European Border and Coast Guard Agency (Frontex) | 3 | 411 821 029 | 411 821 029 | 10 000 000 | 10 000 000 | 421 821 029 | 421 821 029 |
| 18 02 04 | European Union Agency for Law Enforcement Cooperation (Europol) | 3 | 152 964 760 | 152 964 760 | | | 152 964 760 | 152 964 760 |
| 18 02 05 | European Union Agency for Law Enforcement Training (CEPOL) | 3 | 10 084 425 | 10 084 425 | | | 10 084 425 | 10 084 425 |
| 18 02 07 | European Union Agency for the Operational Management of Large-Scale IT Systems in the Area of Freedom, Security and Justice (‘eu-LISA’) | 3 | 239 198 734 | 195 043 734 | | | 239 198 734 | 195 043 734 |
| Reserves (40 02 41) | | 1 003 000 | 1 003 000 | | | 1 003 000 | 1 003 000 |
| | | 240 201 734 | 196 046 734 | | | 240 201 734 | 196 046 734 |
| 18 02 08 | Schengen information system (SIS II) | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 02 09 | Visa Information System (VIS) | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 02 51 | Completion of operations and programmes in the field of external borders, security and safeguarding liberties | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 02 77 | Pilot projects and preparatory actions |
| 18 02 77 01 | Pilot project — Completion of the fight against terrorism | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 02 77 02 | Pilot project — New integrated mechanisms for cooperation between public and private actors to identify sports betting risks | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 02 77 04 | Preparatory action — EU-coordinated Darknet monitoring to counter criminal activities | 3 | 2 000 000 | 500 000 | | | 2 000 000 | 500 000 |
| | Article 18 02 77 — Subtotal | | 2 000 000 | 500 000 | | | 2 000 000 | 500 000 |
| | Chapter 18 02 — Total | | 1 314 438 016 | 1 438 316 397 | 60 000 000 | 10 000 000 | 1 374 438 016 | 1 448 316 397 |
| Reserves (40 02 41) | | 1 003 000 | 1 003 000 | | | 1 003 000 | 1 003 000 |
| | | 1 315 441 016 | 1 439 319 397 | 60 000 000 | 10 000 000 | 1 375 441 016 | 1 449 319 397 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

18 02

INTERNAL SECURITY

18 02 01

18 02 01

Internal Security Fund

Internal Security Fund

18 02 01 01

Support of border management and a common visa policy to facilitate legitimate travel

3

287 071 440

468 544 124

50 000 000

337 071 440

468 544 124

18 02 01 02

Prevention and fight against cross-border organised crime and better management of security-related risks and crisis

3

191 297 628

190 358 325

191 297 628

190 358 325

18 02 01 03

Establishing an Entry/Exit System (EES) and a European Travel Information and Authorisation System (ETIAS)

3

20 000 000

9 000 000

20 000 000

9 000 000

Article 18 02 01 — Subtotal

Article 18 02 01 — Subtotal

498 369 068

667 902 449

50 000 000

548 369 068

667 902 449

18 02 02

18 02 02

Schengen facility for Croatia

Schengen facility for Croatia

3

p.m.

p.m.

p.m.

p.m.

18 02 03

18 02 03

European Border and Coast Guard Agency (Frontex)

European Border and Coast Guard Agency (Frontex)

3

411 821 029

411 821 029

10 000 000

10 000 000

421 821 029

421 821 029

18 02 04

18 02 04

European Union Agency for Law Enforcement Cooperation (Europol)

European Union Agency for Law Enforcement Cooperation (Europol)

3

152 964 760

152 964 760

152 964 760

152 964 760

18 02 05

18 02 05

European Union Agency for Law Enforcement Training (CEPOL)

European Union Agency for Law Enforcement Training (CEPOL)

3

10 084 425

10 084 425

10 084 425

10 084 425

18 02 07

18 02 07

European Union Agency for the Operational Management of Large-Scale IT Systems in the Area of Freedom, Security and Justice (‘eu-LISA’)

European Union Agency for the Operational Management of Large-Scale IT Systems in the Area of Freedom, Security and Justice (‘eu-LISA’)

3

239 198 734

195 043 734

239 198 734

195 043 734

Reserves (40 02 41)

Reserves (40 02 41)

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

240 201 734

196 046 734

240 201 734

196 046 734

18 02 08

18 02 08

Schengen information system (SIS II)

Schengen information system (SIS II)

3

p.m.

p.m.

p.m.

p.m.

18 02 09

18 02 09

Visa Information System (VIS)

Visa Information System (VIS)

3

p.m.

p.m.

p.m.

p.m.

18 02 51

18 02 51

Completion of operations and programmes in the field of external borders, security and safeguarding liberties

Completion of operations and programmes in the field of external borders, security and safeguarding liberties

3

p.m.

p.m.

p.m.

p.m.

18 02 77

18 02 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

18 02 77 01

Pilot project — Completion of the fight against terrorism

3

p.m.

p.m.

p.m.

p.m.

18 02 77 02

Pilot project — New integrated mechanisms for cooperation between public and private actors to identify sports betting risks

3

p.m.

p.m.

p.m.

p.m.

18 02 77 04

Preparatory action — EU-coordinated Darknet monitoring to counter criminal activities

3

2 000 000

500 000

2 000 000

500 000

Article 18 02 77 — Subtotal

Article 18 02 77 — Subtotal

2 000 000

500 000

2 000 000

500 000

Chapter 18 02 — Total

Chapter 18 02 — Total

1 314 438 016

1 314 438 016

1 438 316 397

1 438 316 397

60 000 000

60 000 000

10 000 000

10 000 000

1 374 438 016

1 374 438 016

1 448 316 397

1 448 316 397

Reserves (40 02 41)

Reserves (40 02 41)

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 003 000

1 315 441 016

1 315 441 016

1 439 319 397

1 439 319 397

60 000 000

60 000 000

10 000 000

10 000 000

1 375 441 016

1 375 441 016

1 449 319 397

1 449 319 397

18 02 01Internal Security Fund

18 02 01Internal Security Fund

18 02 01 01Support of border management and a common visa policy to facilitate legitimate travel

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 287 071 440 | 468 544 124 | 50 000 000 | | 337 071 440 | 468 544 124 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

287 071 440

468 544 124

50 000 000

337 071 440

468 544 124

Remarks

Remarks

The Internal Security Fund shall contribute to the following specific objectives:

| — | supporting a common visa policy to facilitate legitimate travel, provide a high quality of service to visa applicants, ensure equal treatment of third country nationals and tackle illegal immigration, |
| --- | --- |

—

supporting a common visa policy to facilitate legitimate travel, provide a high quality of service to visa applicants, ensure equal treatment of third country nationals and tackle illegal immigration,

| — | supporting integrated borders management, including promoting further harmonisation of border management-related measures in accordance with common Union standards and through sharing of information between Member States and between Member States and Frontex, to ensure, on one hand, a uniform and high level of control and protection of the external borders, including by the tackling of illegal immigration, and, on the other hand, the smooth crossing of the external borders in conformity with the Schengen acquis, while guaranteeing access to international protection for those needing it, in accordance with the obligations contracted by the Member States in the field of human rights, including the principle of non-refoulement, and with due regard for the specific characteristics of the people concerned and for the gender perspective. |
| --- | --- |

—

supporting integrated borders management, including promoting further harmonisation of border management-related measures in accordance with common Union standards and through sharing of information between Member States and between Member States and Frontex, to ensure, on one hand, a uniform and high level of control and protection of the external borders, including by the tackling of illegal immigration, and, on the other hand, the smooth crossing of the external borders in conformity with the Schengen acquis, while guaranteeing access to international protection for those needing it, in accordance with the obligations contracted by the Member States in the field of human rights, including the principle of non-refoulement, and with due regard for the specific characteristics of the people concerned and for the gender perspective.

acquis

This appropriation is intended to cover the expenditure related to actions in or by Member States and in particular the following:

| — | infrastructures, buildings and systems required at border crossing points and for surveillance between border crossing points to prevent and tackle unauthorised border crossings, illegal immigration and cross-border criminality as well as to guarantee smooth travel flows, |
| --- | --- |

—

infrastructures, buildings and systems required at border crossing points and for surveillance between border crossing points to prevent and tackle unauthorised border crossings, illegal immigration and cross-border criminality as well as to guarantee smooth travel flows,

| — | operating equipment, means of transport and communication systems required for effective and secure border control and the detection of persons, |
| --- | --- |

—

operating equipment, means of transport and communication systems required for effective and secure border control and the detection of persons,

| — | IT and communication systems for efficient management of migration flows across borders, including investments in existing and future systems, |
| --- | --- |

—

IT and communication systems for efficient management of migration flows across borders, including investments in existing and future systems,

| — | infrastructures, buildings, communication and IT systems and operating equipment required for the processing of visa applications and consular cooperation, as well as other actions aimed at improving the quality of service for the visa applicants, |
| --- | --- |

—

infrastructures, buildings, communication and IT systems and operating equipment required for the processing of visa applications and consular cooperation, as well as other actions aimed at improving the quality of service for the visa applicants,

| — | training regarding the use of that equipment and those systems and the promotion of quality management standards and training of border guards, including where appropriate in third countries, regarding the execution of their surveillance, advisory and control tasks with respect to international human rights law, and taking into consideration a gender-sensitive approach, including the identification of victims of human trafficking and people smuggling, |
| --- | --- |

—

training regarding the use of that equipment and those systems and the promotion of quality management standards and training of border guards, including where appropriate in third countries, regarding the execution of their surveillance, advisory and control tasks with respect to international human rights law, and taking into consideration a gender-sensitive approach, including the identification of victims of human trafficking and people smuggling,

| — | secondment of immigration liaison officers and document advisers in third countries and the exchange and secondment of border guards between Member States or between a Member State and a third country, |
| --- | --- |

—

secondment of immigration liaison officers and document advisers in third countries and the exchange and secondment of border guards between Member States or between a Member State and a third country,

| — | studies, training, pilot projects and other actions gradually establishing an integrated management system for external borders as referred to in Article 3(3) of Regulation (EU) No 515/2014 including actions aiming to foster interagency cooperation either within Member States or between Member States and actions relating to the interoperability and harmonisation of border management systems, |
| --- | --- |

—

studies, training, pilot projects and other actions gradually establishing an integrated management system for external borders as referred to in Article 3(3) of Regulation (EU) No 515/2014 including actions aiming to foster interagency cooperation either within Member States or between Member States and actions relating to the interoperability and harmonisation of border management systems,

| — | studies, pilot projects and actions aiming to implement the recommendations, operational standards and best practices resulting from the operational cooperation between Member States and Union agencies. |
| --- | --- |

—

studies, pilot projects and actions aiming to implement the recommendations, operational standards and best practices resulting from the operational cooperation between Member States and Union agencies.

This appropriation is also intended to cover the expenditure related to actions in relation to and in third countries and in particular the following:

| — | information systems, tools or equipment for sharing information between Member States and third countries, |
| --- | --- |

—

information systems, tools or equipment for sharing information between Member States and third countries,

| — | actions relating to operational cooperation between Member States and third countries, including joint operations, |
| --- | --- |

—

actions relating to operational cooperation between Member States and third countries, including joint operations,

| — | projects in third countries aimed at improving surveillance systems to ensure cooperation with the Eurosur, |
| --- | --- |

—

projects in third countries aimed at improving surveillance systems to ensure cooperation with the Eurosur,

| — | studies, seminars, workshops, conferences, training, equipment and pilot projects to provide ad hoc technical and operational expertise to third countries, |
| --- | --- |

—

studies, seminars, workshops, conferences, training, equipment and pilot projects to provide ad hoc technical and operational expertise to third countries,

| — | studies, seminars, workshops, conferences, training, equipment and pilot projects implementing specific recommendations, operational standards and best practices, resulting from the operational cooperation between Member States and Union agencies in third countries. |
| --- | --- |

—

studies, seminars, workshops, conferences, training, equipment and pilot projects implementing specific recommendations, operational standards and best practices, resulting from the operational cooperation between Member States and Union agencies in third countries.

This appropriation is also intended to cover foregone fees from visas issued for the purpose of transit and additional costs incurred in implementing the Facilitated Transit Document (FTD) and the Facilitated Rail Transit Document (FRTD) scheme in accordance with Council Regulation (EC) No 693/2003 of 14 April 2003 establishing a specific Facilitated Transit Document (FTD), a Facilitated Rail Transit Document (FRTD) and amending the Common Consular Instructions and the Common Manual (OJ L 99, 17.4.2003, p. 8) and Council Regulation (EC) No 694/2003 of 14 April 2003 on uniform formats for Facilitated Transit Documents (FTD) and Facilitated Rail Transit Documents (FRTD) provided for in Regulation (EC) No 693/2003 (OJ L 99, 17.4.2003, p. 15).

At the Commission’s initiative, this appropriation may be used to finance transnational actions or actions of particular interest to the Union. To be eligible for funding, those actions shall in particular pursue the following objectives:

| — | to support preparatory, monitoring, administrative and technical activities, required to implement external borders and visa policies, including to strengthen the governance of the Schengen area by developing and implementing the evaluation mechanism as established by Council Regulation (EU) No 1053/2013 of 7 October 2013 establishing an evaluation and monitoring mechanism to verify the application of the Schengen acquis and repealing the Decision of the Executive Committee of 16 September 1998 setting up a Standing Committee on the evaluation and implementation of Schengen (OJ L 295, 6.11.2013, p. 27), to verify the application of the Schengen acquis and the Schengen Borders Code in particular mission expenditure for experts of the Commission and the Member States participating in on site visits, |
| --- | --- |

—

to support preparatory, monitoring, administrative and technical activities, required to implement external borders and visa policies, including to strengthen the governance of the Schengen area by developing and implementing the evaluation mechanism as established by Council Regulation (EU) No 1053/2013 of 7 October 2013 establishing an evaluation and monitoring mechanism to verify the application of the Schengen acquis and repealing the Decision of the Executive Committee of 16 September 1998 setting up a Standing Committee on the evaluation and implementation of Schengen (OJ L 295, 6.11.2013, p. 27), to verify the application of the Schengen acquis and the Schengen Borders Code in particular mission expenditure for experts of the Commission and the Member States participating in on site visits,

acquis

acquis

| — | to improve the knowledge and understanding of the situation prevailing in the Member States and third countries through analysis, evaluation and close monitoring of policies, |
| --- | --- |

—

to improve the knowledge and understanding of the situation prevailing in the Member States and third countries through analysis, evaluation and close monitoring of policies,

| — | to support the development of statistical tools, including common statistical tools, and methods and common indicators, with gender-disaggregated data, |
| --- | --- |

—

to support the development of statistical tools, including common statistical tools, and methods and common indicators, with gender-disaggregated data,

| — | to support and monitor the implementation of Union law and Union policy objectives in the Member States, and assess their effectiveness and impact, including with regard to the respect of human rights and fundamental freedoms, as far as the scope of this instrument is concerned, |
| --- | --- |

—

to support and monitor the implementation of Union law and Union policy objectives in the Member States, and assess their effectiveness and impact, including with regard to the respect of human rights and fundamental freedoms, as far as the scope of this instrument is concerned,

| — | to promote networking, mutual learning, identification and dissemination of best practices and innovative approaches amongst different stakeholders at European level, |
| --- | --- |

—

to promote networking, mutual learning, identification and dissemination of best practices and innovative approaches amongst different stakeholders at European level,

| — | to promote projects aiming at harmonisation and interoperability of border management-related measures in accordance with common Union standards with a view to developing an integrated European border management system, |
| --- | --- |

—

to promote projects aiming at harmonisation and interoperability of border management-related measures in accordance with common Union standards with a view to developing an integrated European border management system,

| — | to enhance awareness of Union policies and objectives among stakeholders and the general public, including corporate communication on the political priorities of the Union, |
| --- | --- |

—

to enhance awareness of Union policies and objectives among stakeholders and the general public, including corporate communication on the political priorities of the Union,

| — | to boost the capacity of European networks to assess, promote, support and further develop Union policies and objectives, |
| --- | --- |

—

to boost the capacity of European networks to assess, promote, support and further develop Union policies and objectives,

| — | to support particularly innovative projects developing new methods and/or technologies with a potential for transferability to other Member States, especially projects aiming at testing and validating research projects, |
| --- | --- |

—

to support particularly innovative projects developing new methods and/or technologies with a potential for transferability to other Member States, especially projects aiming at testing and validating research projects,

| — | to support actions in relation to and in third countries as referred to in Article 4(2) of Regulation (EU) No 1053/2013, |
| --- | --- |

—

to support actions in relation to and in third countries as referred to in Article 4(2) of Regulation (EU) No 1053/2013,

| — | awareness-raising, information and communication activities in relation to Union home affairs policies, priorities and achievements. |
| --- | --- |

—

awareness-raising, information and communication activities in relation to Union home affairs policies, priorities and achievements.

This appropriation shall also cover financial assistance to address urgent and specific needs in the event of an emergency situation which means a situation of urgent and exceptional pressure where a large or disproportionate number of third-country nationals cross or are expected to cross the external border of one or more Member States.

This appropriation will provide for reimbursement of the costs incurred by the Commission and Member States experts for the on-the-spot evaluation visits (travel cost and accommodation) regarding the application of the Schengen acquis. The cost of supplies and equipment needed for the on-the-spot evaluation visits and for their preparation and follow-up must be added to these costs.

acquis.

Revenue from the contributions of Iceland, Norway, Switzerland and Liechtenstein, in the context of the Agreements on their association with the implementation, application and development of the Schengen acquis entered in Item 6 3 1 3 of the statement of revenue may give rise to the provision of additional appropriations in accordance with point (e) of Article 21(2) of the Financial Regulation.

acquis

The corresponding amount is estimated at EUR 31 495 000.

Legal basis

Legal basis

Council Regulation (EU) No 1053/2013 of 7 October 2013 establishing an evaluation and monitoring mechanism to verify the application of the Schengen acquis and repealing the Decision of the Executive Committee of 16 September 1998 setting up a Standing Committee on the evaluation and implementation of Schengen (OJ L 295, 6.11.2013, p. 27).

acquis

Regulation (EU) No 514/2014 of the European Parliament and of the Council of 16 April 2014 laying down general provisions on the Asylum, Migration and Integration Fund and on the instrument for financial support for police cooperation, preventing and combating crime, and crisis management (OJ L 150, 20.5.2014, p. 112).

Regulation (EU) No 515/2014 of the European Parliament and of the Council of 16 April 2014 establishing, as part of the Internal Security Fund, the instrument for financial support for external borders and visa and repealing Decision No 574/2007/EC (OJ L 150, 20.5.2014, p. 143).

Regulation (EU) 2017/2226 of the European Parliament and of the Council of 30 November 2017 establishing an Entry/Exit System (EES) to register entry and exit data and refusal of entry data of third-country nationals crossing the external borders of the Member States and determining the conditions for access to the EES for law enforcement purposes, and amending the Convention implementing the Schengen Agreement and Regulations (EC) No 767/2008 and (EU) No 1077/2011 (OJ L 327, 9.12.2017, p. 20).

Regulation (EU) 2018/1240 of the European Parliament and of the Council of 12 September 2018 establishing a European Travel Information and Authorisation System (ETIAS) and amending Regulations (EU) No 1077/2011, (EU) No 515/2014, (EU) 2016/399, (EU) 2016/1624 and (EU) 2017/2226 (OJ L 236, 19.9.2018, p. 1).

Regulation (EU) 2018/1860 of the European Parliament and of the Council of 28 November 2018 on the use of the Schengen Information System for the return of illegally staying third-country nationals (OJ L 312, 7.12.2018, p. 1).

Regulation (EU) 2018/1861 of the European Parliament and of the Council of 28 November 2018 on the establishment, operation and use of the Schengen Information System (SIS) in the field of border checks, and amending the Convention implementing the Schengen Agreement, and amending and repealing Regulation (EC) No 1987/2006 (OJ L 312, 7.12.2018, p. 14).

Regulation (EU) 2018/1862 of the European Parliament and of the Council of 28 November 2018 on the establishment, operation and use of the Schengen Information System (SIS) in the field of police cooperation and judicial cooperation in criminal matters, amending and repealing Council Decision 2007/533/JHA, and repealing Regulation (EC) No 1986/2006 of the European Parliament and of the Council and Commission Decision 2010/261/EU (OJ L 312, 7.12.2018, p. 56).

Regulation (EU) 2019/817 of the European Parliament and of the Council of 20 May 2019 on establishing a framework for interoperability between EU information systems in the field of borders and visa and amending Regulations (EC) No 767/2008, (EU) 2016/399, (EU) 2017/2226, (EU) 2018/1240, (EU) 2018/1726 and (EU) 2018/1861 of the European Parliament and of the Council and Council Decisions 2004/512/EC and 2008/633/JHA (OJ L 135, 22.5.2019, p. 27).

Regulation (EU) 2019/818 of the European Parliament and of the Council of 20 May 2019 on establishing a framework for interoperability between EU information systems in the field of police and judicial cooperation, asylum and migration and amending Regulations (EU) 2018/1726, (EU) 2018/1862 and (EU) 2019/816 (OJ L 135, 22.5.2019, p. 85).

Regulation (EU) 2019/1240 of the European Parliament and of the Council of 20 June 2019 on the creation of a European network of immigration liaison officers (OJ L 198, 25.7.2019, p. 88).

Regulation (EU) 2019/1896 of the European Parliament and of the Council of 13 November 2019 on the European Border and Coast Guard and repealing Regulations (EU) No 1052/2013 and (EU) 2016/1624 (OJ L 295, 14.11.2019, p. 1).

18 02 03European Border and Coast Guard Agency (Frontex)

18 02 03European Border and Coast Guard Agency (Frontex)

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 411 821 029 | 411 821 029 | 10 000 000 | 10 000 000 | 421 821 029 | 421 821 029 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

411 821 029

411 821 029

10 000 000

10 000 000

421 821 029

421 821 029

Remarks

Remarks

This appropriation is intended to cover the Agency’s staff and administrative expenditure (Titles 1 and 2) and operational expenditure relating to the work programme (Title 3).

The Agency must inform the European Parliament and the Council about transfers of appropriations between operational and administrative expenditure.

The amounts repaid in accordance with Article 17 of Commission Delegated Regulation (EU) 2019/715 of 18 December 2018 on the framework financial regulation for the bodies set up under the TFEU and Euratom Treaty and referred to in Article 70 of Regulation (EU, Euratom) 2018/1046 of the European Parliament and of the Council (OJ L 122, 10.5.2019, p. 1) constitute assigned revenue in accordance with point (b) of Article 21(3) of the Financial Regulation to be charged to Item 6 6 0 0 of the statement of revenue.

Any revenue from the contributions of Iceland, Norway, Switzerland and Liechtenstein entered in Item 6 3 1 3 of the statement of revenue may give rise to the provision of additional appropriations in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation.

The Agency’s establishment plan is set out in Annex ‘Staff’ to this section.

The Union contribution for 2020 amounts to a total of EUR 438 160 041. An amount of EUR 16 339 012 coming from the recovery of surplus is added to the amount of EUR 421 821 029 entered in the budget.

Legal basis

Legal basis

Regulation (EU) No 656/2014 of the European Parliament and of the Council of 15 May 2014 establishing rules for the surveillance of the external sea borders in the context of the operational cooperation coordinated by European Agency for the Management of Operational Cooperation at the External Borders of the Member States of the European Union (OJ L 189, 27.6.2014, p. 93).

Regulation (EU) 2018/1240 of the European Parliament and of the Council of 12 September 2018 establishing a European Travel Information and Authorisation System (ETIAS) and amending Regulations (EU) No 1077/2011, (EU) No 515/2014, (EU) 2016/399, (EU) 2016/1624 and (EU) 2017/2226 (OJ L 236, 19.9.2018, p. 1).

Regulation (EU) 2019/817 of the European Parliament and of the Council of 20 May 2019 on establishing a framework for interoperability between EU information systems in the field of borders and visa and amending Regulations (EC) No 767/2008, (EU) 2016/399, (EU) 2017/2226, (EU) 2018/1240, (EU) 2018/1726 and (EU) 2018/1861 of the European Parliament and of the Council and Council Decisions 2004/512/EC and 2008/633/JHA (OJ L 135, 22.5.2019, p. 27).

Regulation (EU) 2019/818 of the European Parliament and of the Council of 20 May 2019 on establishing a framework for interoperability between EU information systems in the field of police and judicial cooperation, asylum and migration and amending Regulations (EU) 2018/1726, (EU) 2018/1862 and (EU) 2019/816 (OJ L 135, 22.5.2019, p. 85).

Regulation (EU) 2019/1896 of the European Parliament and of the Council of 13 November 2019 on the European Border and Coast Guard and repealing Regulations (EU) No 1052/2013 and (EU) 2016/1624 (OJ L 295, 14.11.2019, p. 1).

CHAPTER 18 03 —   ASYLUM AND MIGRATION

CHAPTER 18 03 —

ASYLUM AND MIGRATION

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 18 03 | ASYLUM AND MIGRATION |
| 18 03 01 | Asylum, Migration and Integration Fund |
| 18 03 01 01 | Strengthening and developing the common European asylum system and enhancing solidarity and responsibility-sharing between the Member States | 3 | 589 841 729 | 622 469 782 | 280 000 000 | | 869 841 729 | 622 469 782 |
| 18 03 01 02 | Supporting legal migration to the Union and promoting the effective integration of third-country nationals and enhancing fair and effective return strategies | 3 | 356 348 555 | 327 634 462 | | | 356 348 555 | 327 634 462 |
| | Article 18 03 01 — Subtotal | | 946 190 284 | 950 104 244 | 280 000 000 | | 1 226 190 284 | 950 104 244 |
| 18 03 02 | European Asylum Support Office (EASO) | 3 | 108 327 419 | 108 327 419 | 10 000 000 | 10 000 000 | 118 327 419 | 118 327 419 |
| 18 03 03 | European fingerprint database (Eurodac) | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 51 | Completion of operations and programmes in the field of return, refugees and migration flows | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 | Pilot projects and preparatory actions |
| 18 03 77 04 | Pilot project — Network of contacts and discussion between targeted municipalities and local authorities on experiences and best practices in the resettlement and integration of refugees | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 05 | Pilot project — Funding for victims of torture | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 06 | Preparatory action — Enable the resettlement of refugees during emergency situations | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 07 | Pilot project — Analysis of reception, protection and integration policies for unaccompanied minors in the Union | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 08 | Preparatory action — Network of contacts and discussion between targeted municipalities and local authorities on experiences and best practices in the resettlement and integration of refugees | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 09 | Preparatory action — Funding for the rehabilitation of victims of torture | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 18 03 77 12 | Preparatory action — Care service to support unaccompanied refugee and migrant minors in Europe | 3 | p.m. | p.m. | | | p.m. | p.m. |
| | Article 18 03 77 — Subtotal | | p.m. | p.m. | | | p.m. | p.m. |
| | Chapter 18 03 — Total | | 1 054 517 703 | 1 058 431 663 | 290 000 000 | 10 000 000 | 1 344 517 703 | 1 068 431 663 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

18 03

ASYLUM AND MIGRATION

18 03 01

18 03 01

Asylum, Migration and Integration Fund

Asylum, Migration and Integration Fund

18 03 01 01

Strengthening and developing the common European asylum system and enhancing solidarity and responsibility-sharing between the Member States

3

589 841 729

622 469 782

280 000 000

869 841 729

622 469 782

18 03 01 02

Supporting legal migration to the Union and promoting the effective integration of third-country nationals and enhancing fair and effective return strategies

3

356 348 555

327 634 462

356 348 555

327 634 462

Article 18 03 01 — Subtotal

Article 18 03 01 — Subtotal

946 190 284

950 104 244

280 000 000

1 226 190 284

950 104 244

18 03 02

18 03 02

European Asylum Support Office (EASO)

European Asylum Support Office (EASO)

3

108 327 419

108 327 419

10 000 000

10 000 000

118 327 419

118 327 419

18 03 03

18 03 03

European fingerprint database (Eurodac)

European fingerprint database (Eurodac)

3

p.m.

p.m.

p.m.

p.m.

18 03 51

18 03 51

Completion of operations and programmes in the field of return, refugees and migration flows

Completion of operations and programmes in the field of return, refugees and migration flows

3

p.m.

p.m.

p.m.

p.m.

18 03 77

18 03 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

18 03 77 04

Pilot project — Network of contacts and discussion between targeted municipalities and local authorities on experiences and best practices in the resettlement and integration of refugees

3

p.m.

p.m.

p.m.

p.m.

18 03 77 05

Pilot project — Funding for victims of torture

3

p.m.

p.m.

p.m.

p.m.

18 03 77 06

Preparatory action — Enable the resettlement of refugees during emergency situations

3

p.m.

p.m.

p.m.

p.m.

18 03 77 07

Pilot project — Analysis of reception, protection and integration policies for unaccompanied minors in the Union

3

p.m.

p.m.

p.m.

p.m.

18 03 77 08

Preparatory action — Network of contacts and discussion between targeted municipalities and local authorities on experiences and best practices in the resettlement and integration of refugees

3

p.m.

p.m.

p.m.

p.m.

18 03 77 09

Preparatory action — Funding for the rehabilitation of victims of torture

3

p.m.

p.m.

p.m.

p.m.

18 03 77 12

Preparatory action — Care service to support unaccompanied refugee and migrant minors in Europe

3

p.m.

p.m.

p.m.

p.m.

Article 18 03 77 — Subtotal

Article 18 03 77 — Subtotal

p.m.

p.m.

p.m.

p.m.

Chapter 18 03 — Total

Chapter 18 03 — Total

1 054 517 703

1 054 517 703

1 058 431 663

1 058 431 663

290 000 000

290 000 000

10 000 000

10 000 000

1 344 517 703

1 344 517 703

1 068 431 663

1 068 431 663

18 03 01Asylum, Migration and Integration Fund

18 03 01Asylum, Migration and Integration Fund

18 03 01 01Strengthening and developing the common European asylum system and enhancing solidarity and responsibility-sharing between the Member States

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 589 841 729 | 622 469 782 | 280 000 000 | | 869 841 729 | 622 469 782 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

589 841 729

622 469 782

280 000 000

869 841 729

622 469 782

Remarks

Remarks

This appropriation is intended to contribute to strengthen and develop all aspects of the common European asylum system, including its external dimension and to enhance the solidarity and responsibility sharing between the Member States, in particular towards those most affected by migration and asylum flows, including through practical cooperation.

In the case of the common European asylum system, this appropriation is intended to cover actions relating to reception and asylum systems and actions enhancing the capacity of Member States to develop, monitor and evaluate their asylum policies and procedures. Particular attention should be paid to the specific situation of vulnerable women, especially women with children, and unaccompanied minors, especially young girls, and to the imperative of preventing religious, ethnic or gender-based violence in reception and asylum centres.

This appropriation is also intended to cover actions related to the resettlement, transfer of applicants for and beneficiaries of international protection and other ad hoc humanitarian admission

At the Commission’s initiative, the appropriation may be used to finance transnational actions or actions of particular interest to the Union. These actions shall, in particular, support:

| — | the furthering of Union cooperation in implementing Union law and in sharing good practices in the field of asylum, notably on gender-sensitive reception centres, resettlement and transfer of applicants for and/or beneficiaries of international protection from one Member State to another including through networking and exchanging information, including arrival support and coordination activities to promote resettlement with the local communities that are to welcome resettled refugees, |
| --- | --- |

—

the furthering of Union cooperation in implementing Union law and in sharing good practices in the field of asylum, notably on gender-sensitive reception centres, resettlement and transfer of applicants for and/or beneficiaries of international protection from one Member State to another including through networking and exchanging information, including arrival support and coordination activities to promote resettlement with the local communities that are to welcome resettled refugees,

| — | the setting-up of transnational cooperation networks and pilot projects, including innovative projects, based on transnational partnerships between bodies located in two or more Member States designed to stimulate innovation, and to facilitate exchanges of experience and good practice, |
| --- | --- |

—

the setting-up of transnational cooperation networks and pilot projects, including innovative projects, based on transnational partnerships between bodies located in two or more Member States designed to stimulate innovation, and to facilitate exchanges of experience and good practice,

| — | studies and research on possible new forms of Union cooperation in the field of asylum, and relevant Union law, the dissemination and exchange of information on best practices and on all other aspects of asylum policies, including corporate communication on the political priorities of the Union, |
| --- | --- |

—

studies and research on possible new forms of Union cooperation in the field of asylum, and relevant Union law, the dissemination and exchange of information on best practices and on all other aspects of asylum policies, including corporate communication on the political priorities of the Union,

| — | development and application by Member States of common statistical tools, methods and indicators for measuring policy developments in the field of asylum, including gender- and age-disaggregated data, |
| --- | --- |

—

development and application by Member States of common statistical tools, methods and indicators for measuring policy developments in the field of asylum, including gender- and age-disaggregated data,

| — | preparatory, monitoring, administrative and technical support, development of an evaluation mechanism, required to implement the policies on asylum, |
| --- | --- |

—

preparatory, monitoring, administrative and technical support, development of an evaluation mechanism, required to implement the policies on asylum,

| — | cooperation with third countries on the basis of the Union’s global approach to migration and mobility, in particular in the framework of the implementation mobility partnerships, regional protection programmes, |
| --- | --- |

—

cooperation with third countries on the basis of the Union’s global approach to migration and mobility, in particular in the framework of the implementation mobility partnerships, regional protection programmes,

| — | awareness-raising, information and communication activities in relation to Union home affairs policies, priorities and achievements. |
| --- | --- |

—

awareness-raising, information and communication activities in relation to Union home affairs policies, priorities and achievements.

This appropriation shall also cover urgent and specific needs in the event of an emergency situation.

Assigned revenue received under Item 6 6 0 0 of the statement of revenue may give rise to the provision of additional appropriations under this Item, in accordance with Article 22(1) of the Financial Regulation.

The corresponding amount is estimated at EUR 8 000 000.

Legal basis

Legal basis

Regulation (EU) No 514/2014 of the European Parliament and of the Council of 16 April 2014 laying down general provisions on the Asylum, Migration and Integration Fund and on the instrument for financial support for police cooperation, preventing and combating crime, and crisis management (OJ L 150, 20.5.2014, p. 112).

Regulation (EU) No 516/2014 of the European Parliament and of the Council of 16 April 2014 establishing the Asylum, Migration and Integration Fund, amending Council Decision 2008/381/EC and repealing Decisions No 573/2007/EC and No 575/2007/EC of the European Parliament and of the Council and Council Decision 2007/435/EC (OJ L 150, 20.5.2014, p. 168).

Council Decision (EU) 2015/1523 of 14 September 2015 establishing provisional measures in the area of international protection for the benefit of Italy and of Greece (OJ L 239, 15.9.2015, p. 146).

Council Decision (EU) 2015/1601 of 22 September 2015 establishing provisional measures in the area of international protection for the benefit of Italy and Greece (OJ L 248, 24.9.2015, p. 80).

Council Decision (EU) 2016/1754 of 29 September 2016 amending Decision (EU) 2015/1601 establishing provisional measures in the area of international protection for the benefit of Italy and Greece (OJ L 268, 1.10.2016, p. 82).

Reference acts

Reference acts

Commission Recommendation of 11 January 2016 for a voluntary humanitarian admission scheme with Turkey (C(2015) 9490 final).

Proposal for a Regulation of the European Parliament and of the Council establishing the criteria and mechanisms for determining the Member State responsible for examining an application for international protection lodged in one of the Member States by a third-country national or a stateless person (COM(2016) 270 final).

Proposal for a Regulation of the European Parliament and of the Council establishing a Union Resettlement Framework and amending Regulation (EU) No 516/2014 of the European Parliament and the Council (COM(2016) 468 final).

18 03 02European Asylum Support Office (EASO)

18 03 02European Asylum Support Office (EASO)

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 108 327 419 | 108 327 419 | 10 000 000 | 10 000 000 | 118 327 419 | 118 327 419 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

108 327 419

108 327 419

10 000 000

10 000 000

118 327 419

118 327 419

Remarks

Remarks

This appropriation is intended to cover the Office’s staff and administrative expenditure (Titles 1 and 2) and operational expenditure relating to the work programme (Title 3).

The Office must inform the European Parliament and the Council about transfers of appropriations between operational and administrative expenditure.

The amounts repaid in accordance with Article 17 of Commission Delegated Regulation (EU) 2019/715 of 18 December 2018 on the framework financial regulation for the bodies set up under the TFEU and Euratom Treaty and referred to in Article 70 of Regulation (EU, Euratom) 2018/1046 of the European Parliament and of the Council (OJ L 122, 10.5.2019, p. 1) constitute assigned revenue in accordance with point (b) of Article 21(3) of the Financial Regulation to be charged to Item 6 6 0 0 of the statement of revenue.

Any revenue from the contributions of Iceland, Norway, Switzerland and Liechtenstein entered in Item 6 3 1 3 of the statement of revenue may give rise to the provision of additional appropriations in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation.

The Office’s establishment plan is set out in Annex ‘Staff’ to this section.

The Union contribution for 2020 amounts to a total of EUR 124 073 000. An amount of EUR 5 745 581 coming from the recovery of surplus is added to the amount of EUR 118 327 419 entered in the budget.

Legal basis

Legal basis

Regulation (EU) No 439/2010 of the European Parliament and of the Council of 19 May 2010 establishing a European Asylum Support Office (OJ L 132, 29.5.2010, p. 11).

Reference acts

Reference acts

Proposal for a Regulation of the European Parliament and of the Council on the European Union Agency for Asylum and repealing Regulation (EU) No 439/2010 (COM(2016) 271 final).

Amended proposal for a Regulation of the European Parliament and of the Council on the European Union Agency for Asylum and repealing Regulation (EU) No 439/2010 (COM(2018) 633 final).

TITLE 22

NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS

NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 22 01 | ADMINISTRATIVE EXPENDITURE OF THE ‘NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS’ POLICY AREA | 173 311 741 | 173 311 741 | | | 173 311 741 | 173 311 741 |
| 22 02 | ENLARGEMENT PROCESS AND STRATEGY | 1 376 821 144 | 1 224 777 074 | 100 000 000 | 15 000 000 | 1 476 821 144 | 1 239 777 074 |
| 22 04 | EUROPEAN NEIGHBOURHOOD INSTRUMENT (ENI) | 2 699 176 122 | 1 966 650 890 | | | 2 699 176 122 | 1 966 650 890 |
| | Title 22 — Total | 4 249 309 007 | 3 364 739 705 | 100 000 000 | 15 000 000 | 4 349 309 007 | 3 379 739 705 |

Title

Chapter

Heading

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

22 01

ADMINISTRATIVE EXPENDITURE OF THE ‘NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS’ POLICY AREA

173 311 741

173 311 741

173 311 741

173 311 741

22 02

ENLARGEMENT PROCESS AND STRATEGY

1 376 821 144

1 224 777 074

100 000 000

15 000 000

1 476 821 144

1 239 777 074

22 04

EUROPEAN NEIGHBOURHOOD INSTRUMENT (ENI)

2 699 176 122

1 966 650 890

2 699 176 122

1 966 650 890

Title 22 — Total

Title 22 — Total

4 249 309 007

4 249 309 007

3 364 739 705

3 364 739 705

100 000 000

100 000 000

15 000 000

15 000 000

4 349 309 007

4 349 309 007

3 379 739 705

3 379 739 705

CHAPTER 22 02 —   ENLARGEMENT PROCESS AND STRATEGY

CHAPTER 22 02 —

ENLARGEMENT PROCESS AND STRATEGY

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 22 02 | ENLARGEMENT PROCESS AND STRATEGY |
| 22 02 01 | Support to Albania, Bosnia and Herzegovina, Kosovo (16), Montenegro, Serbia and North Macedonia |
| 22 02 01 01 | Support for political reforms and related progressive alignment with the Union acquis | 4 | 189 267 000 | 212 302 068 | | | 189 267 000 | 212 302 068 |
| 22 02 01 02 | Support for economic, social and territorial development and related progressive alignment with the Union acquis | 4 | 396 900 044 | 199 087 189 | 100 000 000 | 15 000 000 | 496 900 044 | 214 087 189 |
| | Article 22 02 01 — Subtotal | | 586 167 044 | 411 389 257 | 100 000 000 | 15 000 000 | 686 167 044 | 426 389 257 |
| 22 02 02 | Support to Iceland |
| 22 02 02 01 | Support for political reforms and related progressive alignment with the Union acquis | 4 | p.m. | p.m. | | | p.m. | p.m. |
| 22 02 02 02 | Support for economic, social and territorial development and related progressive alignment with the Union acquis | 4 | p.m. | p.m. | | | p.m. | p.m. |
| | Article 22 02 02 — Subtotal | | p.m. | p.m. | | | p.m. | p.m. |
| 22 02 03 | Support to Turkey |
| 22 02 03 01 | Support for political reforms and related progressive alignment with the Union acquis | 4 | 150 000 000 | 48 772 300 | | | 150 000 000 | 48 772 300 |
| 22 02 03 02 | Support for economic, social and territorial development and related progressive alignment with the Union acquis | 4 | p.m. | 398 786 099 | | | p.m. | 398 786 099 |
| | Article 22 02 03 — Subtotal | | 150 000 000 | 447 558 399 | | | 150 000 000 | 447 558 399 |
| 22 02 04 | Regional integration and territorial cooperation and support to groups of countries (horizontal programmes) |
| 22 02 04 01 | Multi-country programmes, regional integration and territorial cooperation | 4 | 603 637 000 | 304 788 952 | | | 603 637 000 | 304 788 952 |
| 22 02 04 02 | Erasmus+ — Contribution from the Instrument for Pre-accession Assistance (IPA) | 4 | 32 365 000 | 25 325 250 | | | 32 365 000 | 25 325 250 |
| 22 02 04 03 | Contribution to the Energy Community for South-East Europe | 4 | 4 652 100 | 4 652 100 | | | 4 652 100 | 4 652 100 |
| | Article 22 02 04 — Subtotal | | 640 654 100 | 334 766 302 | | | 640 654 100 | 334 766 302 |
| 22 02 51 | Completion of former pre-accession assistance (prior to 2014) | 4 | p.m. | 31 063 116 | | | p.m. | 31 063 116 |
| 22 02 77 | Pilot projects and preparatory actions |
| 22 02 77 01 | Pilot project — Preserving and restoring cultural heritage in conflict areas | 4 | p.m. | p.m. | | | p.m. | p.m. |
| 22 02 77 02 | Preparatory action — Preserving and restoring cultural heritage in conflict areas | 4 | p.m. | p.m. | | | p.m. | p.m. |
| 22 02 77 03 | Preparatory action — Enhancing regional cooperation on the issue of missing persons following the conflicts in the former Yugoslavia | 4 | p.m. | p.m. | | | p.m. | p.m. |
| | Article 22 02 77 — Subtotal | | p.m. | p.m. | | | p.m. | p.m. |
| | Chapter 22 02 — Total | | 1 376 821 144 | 1 224 777 074 | 100 000 000 | 15 000 000 | 1 476 821 144 | 1 239 777 074 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

22 02

ENLARGEMENT PROCESS AND STRATEGY

22 02 01

22 02 01

Support to Albania, Bosnia and Herzegovina, Kosovo (16), Montenegro, Serbia and North Macedonia

Support to Albania, Bosnia and Herzegovina, Kosovo (16

22 02 01 01

Support for political reforms and related progressive alignment with the Union acquis

acquis

4

189 267 000

212 302 068

189 267 000

212 302 068

22 02 01 02

Support for economic, social and territorial development and related progressive alignment with the Union acquis

acquis

4

396 900 044

199 087 189

100 000 000

15 000 000

496 900 044

214 087 189

Article 22 02 01 — Subtotal

Article 22 02 01 — Subtotal

586 167 044

411 389 257

100 000 000

15 000 000

686 167 044

426 389 257

22 02 02

22 02 02

Support to Iceland

Support to Iceland

22 02 02 01

Support for political reforms and related progressive alignment with the Union acquis

acquis

4

p.m.

p.m.

p.m.

p.m.

22 02 02 02

Support for economic, social and territorial development and related progressive alignment with the Union acquis

acquis

4

p.m.

p.m.

p.m.

p.m.

Article 22 02 02 — Subtotal

Article 22 02 02 — Subtotal

p.m.

p.m.

p.m.

p.m.

22 02 03

22 02 03

Support to Turkey

Support to Turkey

22 02 03 01

Support for political reforms and related progressive alignment with the Union acquis

acquis

4

150 000 000

48 772 300

150 000 000

48 772 300

22 02 03 02

Support for economic, social and territorial development and related progressive alignment with the Union acquis

acquis

4

p.m.

398 786 099

p.m.

398 786 099

Article 22 02 03 — Subtotal

Article 22 02 03 — Subtotal

150 000 000

447 558 399

150 000 000

447 558 399

22 02 04

22 02 04

Regional integration and territorial cooperation and support to groups of countries (horizontal programmes)

Regional integration and territorial cooperation and support to groups of countries (horizontal programmes)

22 02 04 01

Multi-country programmes, regional integration and territorial cooperation

4

603 637 000

304 788 952

603 637 000

304 788 952

22 02 04 02

Erasmus+ — Contribution from the Instrument for Pre-accession Assistance (IPA)

4

32 365 000

25 325 250

32 365 000

25 325 250

22 02 04 03

Contribution to the Energy Community for South-East Europe

4

4 652 100

4 652 100

4 652 100

4 652 100

Article 22 02 04 — Subtotal

Article 22 02 04 — Subtotal

640 654 100

334 766 302

640 654 100

334 766 302

22 02 51

22 02 51

Completion of former pre-accession assistance (prior to 2014)

Completion of former pre-accession assistance (prior to 2014)

4

p.m.

31 063 116

p.m.

31 063 116

22 02 77

22 02 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

22 02 77 01

Pilot project — Preserving and restoring cultural heritage in conflict areas

4

p.m.

p.m.

p.m.

p.m.

22 02 77 02

Preparatory action — Preserving and restoring cultural heritage in conflict areas

4

p.m.

p.m.

p.m.

p.m.

22 02 77 03

Preparatory action — Enhancing regional cooperation on the issue of missing persons following the conflicts in the former Yugoslavia

4

p.m.

p.m.

p.m.

p.m.

Article 22 02 77 — Subtotal

Article 22 02 77 — Subtotal

p.m.

p.m.

p.m.

p.m.

Chapter 22 02 — Total

Chapter 22 02 — Total

1 376 821 144

1 376 821 144

1 224 777 074

1 224 777 074

100 000 000

100 000 000

15 000 000

15 000 000

1 476 821 144

1 476 821 144

1 239 777 074

1 239 777 074

22 02 01Support to Albania, Bosnia and Herzegovina, Kosovo (17), Montenegro, Serbia and North Macedonia

22 02 01Support to Albania, Bosnia and Herzegovina, Kosovo (17

22 02 01 02Support for economic, social and territorial development and related progressive alignment with the Union acquis

acquis

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 396 900 044 | 199 087 189 | 100 000 000 | 15 000 000 | 496 900 044 | 214 087 189 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

396 900 044

199 087 189

100 000 000

15 000 000

496 900 044

214 087 189

Remarks

Remarks

Under the Instrument for Pre-accession Assistance (IPA II), this appropriation will address the following specific objectives in the Western Balkans:

| — | providing support for economic, social and territorial development, with a view to achieving smart, sustainable and inclusive growth, |
| --- | --- |

—

providing support for economic, social and territorial development, with a view to achieving smart, sustainable and inclusive growth,

| — | strengthening the ability of the beneficiaries listed in Annex I to Regulation (EU) No 231/2014 at all levels to fulfil the obligations stemming from Union membership in the area of economic, social and territorial development by supporting progressive alignment with and adoption, implementation and enforcement of the Union acquis, including preparation for management of Union Structural Funds, the Cohesion Fund and the European Agricultural Fund for Rural Development. |
| --- | --- |

—

strengthening the ability of the beneficiaries listed in Annex I to Regulation (EU) No 231/2014 at all levels to fulfil the obligations stemming from Union membership in the area of economic, social and territorial development by supporting progressive alignment with and adoption, implementation and enforcement of the Union acquis, including preparation for management of Union Structural Funds, the Cohesion Fund and the European Agricultural Fund for Rural Development.

acquis

Particular attention should be paid to challenges faced by Western Balkan returnees, including Roma, both in Member States of departure and in the Western Balkan countries of origin to which they return.

Any income from additional financial contributions from Member States and contributions from third countries or from bodies other than those set up under the TFEU or the Euratom Treaty to certain external aid actions or programmes financed by the Union and managed by the Commission may give rise to the provision of additional appropriations. Such contributions under Article 6 3 3 of the statement of revenue constitute assigned revenue under points (a)(ii) and (e) of Article 21(2) of the Financial Regulation. The amounts entered on the line for administrative support expenditure will be determined, without prejudice to Article 235(5) of the Financial Regulation, by the contribution agreement for each operational programme with an average not exceeding 4 % of the contributions for the corresponding programme for each chapter.

Other assigned revenue received under Items 5 2 2 0 and 6 6 0 0 of the statement of revenue may give rise to the provision of additional appropriations under this item, in accordance with Article 22(1) of the Financial Regulation.

Legal basis

Legal basis

Regulation (EU) No 231/2014 of the European Parliament and of the Council of 11 March 2014 establishing an Instrument for Pre-accession Assistance (IPA II) (OJ L 77, 15.3.2014, p. 11), and in particular points (b) and (c) of Article 2(1) thereof.

TITLE 23

HUMANITARIAN AID AND CIVIL PROTECTION

HUMANITARIAN AID AND CIVIL PROTECTION

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 23 01 | ADMINISTRATIVE EXPENDITURE OF THE ‘HUMANITARIAN AID AND CIVIL PROTECTION’ POLICY AREA | 53 528 912 | 53 528 912 | | | 53 528 912 | 53 528 912 |
| 23 02 | HUMANITARIAN AID, FOOD ASSISTANCE AND DISASTER PREPAREDNESS | 1 092 234 779 | 1 197 700 000 | | | 1 092 234 779 | 1 197 700 000 |
| 23 03 | THE UNION CIVIL PROTECTION MECHANISM | 159 899 000 | 78 067 750 | 115 000 000 | 40 000 000 | 274 899 000 | 118 067 750 |
| 23 04 | EU AID VOLUNTEERS INITIATIVE | 19 355 000 | 17 584 960 | | | 19 355 000 | 17 584 960 |
| | Title 23 — Total | 1 325 017 691 | 1 346 881 622 | 115 000 000 | 40 000 000 | 1 440 017 691 | 1 386 881 622 |

Title

Chapter

Heading

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

23 01

ADMINISTRATIVE EXPENDITURE OF THE ‘HUMANITARIAN AID AND CIVIL PROTECTION’ POLICY AREA

53 528 912

53 528 912

53 528 912

53 528 912

23 02

HUMANITARIAN AID, FOOD ASSISTANCE AND DISASTER PREPAREDNESS

1 092 234 779

1 197 700 000

1 092 234 779

1 197 700 000

23 03

THE UNION CIVIL PROTECTION MECHANISM

159 899 000

78 067 750

115 000 000

40 000 000

274 899 000

118 067 750

23 04

EU AID VOLUNTEERS INITIATIVE

19 355 000

17 584 960

19 355 000

17 584 960

Title 23 — Total

Title 23 — Total

1 325 017 691

1 325 017 691

1 346 881 622

1 346 881 622

115 000 000

115 000 000

40 000 000

40 000 000

1 440 017 691

1 440 017 691

1 386 881 622

1 386 881 622

CHAPTER 23 03 —   THE UNION CIVIL PROTECTION MECHANISM

CHAPTER 23 03 —

THE UNION CIVIL PROTECTION MECHANISM

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 23 03 | THE UNION CIVIL PROTECTION MECHANISM |
| 23 03 01 | Disaster prevention and preparedness |
| 23 03 01 01 | Disaster prevention and preparedness within the Union | 3 | 122 788 000 | 48 000 000 | 70 000 000 | 40 000 000 | 192 788 000 | 88 000 000 |
| 23 03 01 02 | Disaster prevention and preparedness in third countries | 4 | 6 029 000 | 5 206 250 | | | 6 029 000 | 5 206 250 |
| 23 03 01 03 | European Solidarity Corps — Contribution from Union Civil Protection Mechanism (UCPM) | 3 | 2 000 000 | 2 000 000 | | | 2 000 000 | 2 000 000 |
| | Article 23 03 01 — Subtotal | | 130 817 000 | 55 206 250 | 70 000 000 | 40 000 000 | 200 817 000 | 95 206 250 |
| 23 03 02 | Rapid and efficient emergency response interventions in the event of major disasters |
| 23 03 02 01 | Rapid and efficient emergency response interventions in the event of major disasters within the Union | 3 | 16 382 000 | 12 000 000 | | | 16 382 000 | 12 000 000 |
| 23 03 02 02 | Rapid and efficient emergency response interventions in the event of major disasters in third countries | 4 | 12 700 000 | 10 500 000 | 45 000 000 | | 57 700 000 | 10 500 000 |
| | Article 23 03 02 — Subtotal | | 29 082 000 | 22 500 000 | 45 000 000 | | 74 082 000 | 22 500 000 |
| 23 03 51 | Completion of programmes and actions in the field of civil protection within the Union (prior to 2014) | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 23 03 77 | Pilot projects and preparatory actions |
| 23 03 77 03 | Pilot project — Early-warning system for natural disasters | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 23 03 77 04 | Preparatory action — Network of European hubs for civil protection and crisis management | 4 | p.m. | 361 500 | | | p.m. | 361 500 |
| | Article 23 03 77 — Subtotal | | p.m. | 361 500 | | | p.m. | 361 500 |
| | Chapter 23 03 — Total | | 159 899 000 | 78 067 750 | 115 000 000 | 40 000 000 | 274 899 000 | 118 067 750 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

23 03

THE UNION CIVIL PROTECTION MECHANISM

23 03 01

23 03 01

Disaster prevention and preparedness

Disaster prevention and preparedness

23 03 01 01

Disaster prevention and preparedness within the Union

3

122 788 000

48 000 000

70 000 000

40 000 000

192 788 000

88 000 000

23 03 01 02

Disaster prevention and preparedness in third countries

4

6 029 000

5 206 250

6 029 000

5 206 250

23 03 01 03

European Solidarity Corps — Contribution from Union Civil Protection Mechanism (UCPM)

3

2 000 000

2 000 000

2 000 000

2 000 000

Article 23 03 01 — Subtotal

Article 23 03 01 — Subtotal

130 817 000

55 206 250

70 000 000

40 000 000

200 817 000

95 206 250

23 03 02

23 03 02

Rapid and efficient emergency response interventions in the event of major disasters

Rapid and efficient emergency response interventions in the event of major disasters

23 03 02 01

Rapid and efficient emergency response interventions in the event of major disasters within the Union

3

16 382 000

12 000 000

16 382 000

12 000 000

23 03 02 02

Rapid and efficient emergency response interventions in the event of major disasters in third countries

4

12 700 000

10 500 000

45 000 000

57 700 000

10 500 000

Article 23 03 02 — Subtotal

Article 23 03 02 — Subtotal

29 082 000

22 500 000

45 000 000

74 082 000

22 500 000

23 03 51

23 03 51

Completion of programmes and actions in the field of civil protection within the Union (prior to 2014)

Completion of programmes and actions in the field of civil protection within the Union (prior to 2014)

3

p.m.

p.m.

p.m.

p.m.

23 03 77

23 03 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

23 03 77 03

Pilot project — Early-warning system for natural disasters

3

p.m.

p.m.

p.m.

p.m.

23 03 77 04

Preparatory action — Network of European hubs for civil protection and crisis management

4

p.m.

361 500

p.m.

361 500

Article 23 03 77 — Subtotal

Article 23 03 77 — Subtotal

p.m.

361 500

p.m.

361 500

Chapter 23 03 — Total

Chapter 23 03 — Total

159 899 000

159 899 000

78 067 750

78 067 750

115 000 000

115 000 000

40 000 000

40 000 000

274 899 000

274 899 000

118 067 750

118 067 750

23 03 01Disaster prevention and preparedness

23 03 01Disaster prevention and preparedness

23 03 01 01Disaster prevention and preparedness within the Union

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 122 788 000 | 48 000 000 | 70 000 000 | 40 000 000 | 192 788 000 | 88 000 000 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

122 788 000

48 000 000

70 000 000

40 000 000

192 788 000

88 000 000

Remarks

Remarks

This appropriation is intended to cover expenditure on actions in the field of civil protection. It aims at supporting, coordinating and supplementing the actions of the Member States, EFTA States and candidate countries having signed an appropriate agreement with the Union in the field of preparedness and prevention with regard to natural and man-made disasters, including acts of terrorism and technological, radiological or environmental accidents, marine pollution and acute health emergencies, occurring inside the Union. It also aims to facilitate closer cooperation between the Member States in the field of civil protection.

It covers, in particular:

| — | actions in the field of prevention aiming at supporting and promoting Member States’ risk assessment and mapping activity, such as the sharing of good practice, the compilation and dissemination of information from Member States on risk management activity including peer reviews, |
| --- | --- |

—

actions in the field of prevention aiming at supporting and promoting Member States’ risk assessment and mapping activity, such as the sharing of good practice, the compilation and dissemination of information from Member States on risk management activity including peer reviews,

| — | the creation of a ‘European emergency response capacity’, a ‘stand-by’ capability for resources and equipment to be made available to a Member State in the event of an emergency, |
| --- | --- |

—

the creation of a ‘European emergency response capacity’, a ‘stand-by’ capability for resources and equipment to be made available to a Member State in the event of an emergency,

| — | the development and management of a certification and registration process for the ‘European emergency response capacity’. This includes also the development of capacity goals and quality requirements, |
| --- | --- |

—

the development and management of a certification and registration process for the ‘European emergency response capacity’. This includes also the development of capacity goals and quality requirements,

| — | the identification of significant response capacity gaps in the ‘European emergency response capacity’ and support to the development of required capacities, |
| --- | --- |

—

the identification of significant response capacity gaps in the ‘European emergency response capacity’ and support to the development of required capacities,

| — | the identification of intervention experts, modules and other support available in Member States for assistance interventions in case of emergencies, |
| --- | --- |

—

the identification of intervention experts, modules and other support available in Member States for assistance interventions in case of emergencies,

| — | the development and maintenance of a network of trained experts of Member States to assist at headquarters level in the monitoring, information and coordination tasks of the Emergency Response Coordination Centre (ERCC), |
| --- | --- |

—

the development and maintenance of a network of trained experts of Member States to assist at headquarters level in the monitoring, information and coordination tasks of the Emergency Response Coordination Centre (ERCC),

| — | a programme of lessons learnt from civil protection interventions and exercises in the framework of the Union Civil Protection Mechanism, |
| --- | --- |

—

a programme of lessons learnt from civil protection interventions and exercises in the framework of the Union Civil Protection Mechanism,

| — | a training programme for intervention teams, external personnel and experts, to provide the knowledge and tools needed to participate effectively in Union interventions and to develop a common European intervention culture, |
| --- | --- |

—

a training programme for intervention teams, external personnel and experts, to provide the knowledge and tools needed to participate effectively in Union interventions and to develop a common European intervention culture,

| — | the management of a training network open to training centres for civil protection and emergency management personnel and other relevant actors to provide guidance on Union and international civil protection training, |
| --- | --- |

—

the management of a training network open to training centres for civil protection and emergency management personnel and other relevant actors to provide guidance on Union and international civil protection training,

| — | the management of an exercises programme including command post exercises, full-scale exercises and exercises for civil protection modules to test interoperability, train civil protection officials and create a common intervention culture, |
| --- | --- |

—

the management of an exercises programme including command post exercises, full-scale exercises and exercises for civil protection modules to test interoperability, train civil protection officials and create a common intervention culture,

| — | exchanges of experts to enhance understanding of Union civil protection and to share information and experience, |
| --- | --- |

—

exchanges of experts to enhance understanding of Union civil protection and to share information and experience,

| — | information and communication (ICT) systems, in particular CECIS (common emergency communication and information system), facilitating the exchange of information with Member States during emergencies, to improve efficiency and to enable the exchange of ‘EU classified’ information. This covers the costs of development, maintenance, operation and support (hardware, software and services) of the systems. It also covers the cost of project management, quality control, security, documentation and training linked to the implementation of such systems, |
| --- | --- |

—

information and communication (ICT) systems, in particular CECIS (common emergency communication and information system), facilitating the exchange of information with Member States during emergencies, to improve efficiency and to enable the exchange of ‘EU classified’ information. This covers the costs of development, maintenance, operation and support (hardware, software and services) of the systems. It also covers the cost of project management, quality control, security, documentation and training linked to the implementation of such systems,

| — | the study and development of civil protection modules within the meaning of Article 4 of Decision No 1313/2013/EU including support to improve their interoperability, |
| --- | --- |

—

the study and development of civil protection modules within the meaning of Article 4 of Decision No 1313/2013/EU including support to improve their interoperability,

| — | the study and development of disaster detection and early warning systems, |
| --- | --- |

—

the study and development of disaster detection and early warning systems,

| — | the study and development of scenario-building, asset mapping and plans for the deployment of response capacities, |
| --- | --- |

—

the study and development of scenario-building, asset mapping and plans for the deployment of response capacities,

| — | workshops, seminars, projects, studies, surveys, modelling, scenario-building and contingency planning, capacity-building assistance, demonstration projects, technology transfer, awareness-raising, information, communication and monitoring, assessment and evaluation, |
| --- | --- |

—

workshops, seminars, projects, studies, surveys, modelling, scenario-building and contingency planning, capacity-building assistance, demonstration projects, technology transfer, awareness-raising, information, communication and monitoring, assessment and evaluation,

| — | other supporting and complementary actions necessary in the framework of the Union Civil Protection Mechanism to achieve a high level of protection against disasters and enhance the Union’s state of preparedness to respond to disasters, |
| --- | --- |

—

other supporting and complementary actions necessary in the framework of the Union Civil Protection Mechanism to achieve a high level of protection against disasters and enhance the Union’s state of preparedness to respond to disasters,

| — | expenditure on audits and evaluation as enshrined in the Union Civil Protection Mechanism. |
| --- | --- |

—

expenditure on audits and evaluation as enshrined in the Union Civil Protection Mechanism.

The contributions from the EFTA States pursuant to the Agreement on the European Economic Area, and in particular Article 82 thereof and Protocol 32 thereto, must be added to the appropriations entered in this item. By way of information, these amounts derive from contributions from the EFTA States entered against Article 6 3 0 of the statement of revenue, which constitute assigned revenue in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation; they give rise to the provision of corresponding appropriations and to implementation under the ‘European Economic Area’ Annex to this part of the statement of expenditure in this section, which forms an integral part of the general budget.

Any revenue from the contribution from candidate countries and, if applicable, the Western Balkan potential candidates for participating in Union programmes, entered in Item 6 0 3 1 of the statement of revenue, may give rise to the provision of additional appropriations in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation.

Legal basis

Legal basis

Decision No 1313/2013/EU of the European Parliament and of the Council of 17 December 2013 on a Union Civil Protection Mechanism (OJ L 347, 20.12.2013, p. 924).

23 03 02Rapid and efficient emergency response interventions in the event of major disasters

23 03 02Rapid and efficient emergency response interventions in the event of major disasters

23 03 02 02Rapid and efficient emergency response interventions in the event of major disasters in third countries

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 12 700 000 | 10 500 000 | 45 000 000 | | 57 700 000 | 10 500 000 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

12 700 000

10 500 000

45 000 000

57 700 000

10 500 000

Remarks

Remarks

This appropriation is intended to cover expenditure related to civil protection intervention in third countries under the Union Civil Protection Mechanism:

| — | mobilisation of experts to assess assistance needs and facilitate European assistance in third countries in case of disasters, |
| --- | --- |

—

mobilisation of experts to assess assistance needs and facilitate European assistance in third countries in case of disasters,

| — | the provision of support to Member States in obtaining access to equipment and transport resources, |
| --- | --- |

—

the provision of support to Member States in obtaining access to equipment and transport resources,

| — | the provision of Union civil protection assistance, including the provision of relevant information on means of transport as well as associated logistics, in the event of disaster, |
| --- | --- |

—

the provision of Union civil protection assistance, including the provision of relevant information on means of transport as well as associated logistics, in the event of disaster,

| — | support for consular assistance to the citizens of the Union in major emergencies in third countries regarding civil protection activities, upon request from the consular authorities of the Member States, |
| --- | --- |

—

support for consular assistance to the citizens of the Union in major emergencies in third countries regarding civil protection activities, upon request from the consular authorities of the Member States,

| — | any supporting and complementary action in order to facilitate the coordination of response in the most effective way. |
| --- | --- |

—

any supporting and complementary action in order to facilitate the coordination of response in the most effective way.

Implementing partners may include authorities of the Member States or of beneficiary countries and their agencies, regional and international organisations and their agencies, non-governmental organisations, public and private operators and individual organisations or operators (including staff seconded from Member State administrations) with appropriate specialised expertise and experience.

The contributions from the EFTA States pursuant to the Agreement on the European Economic Area, and in particular Article 82 thereof and Protocol 32 thereto, must be added to the appropriations entered in this item. By way of information, these amounts derive from contributions from the EFTA States entered against Article 6 3 0 of the statement of revenue, which constitute assigned revenue in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation; they give rise to the provision of corresponding appropriations and to implementation under the ‘European Economic Area’ Annex to this part of the statement of expenditure in this section, which forms an integral part of the general budget.

Any revenue from the contribution from candidate countries and, if applicable, the Western Balkan potential candidates for participating in Union programmes, entered in Item 6 0 3 1 of the statement of revenue, may give rise to the provision of additional appropriations in accordance with points (b), (e) and (f) of Article 21(2) of the Financial Regulation.

Other assigned revenue received under Item 6 6 0 0 of the statement of revenue may give rise to the provision of additional appropriations under this item in accordance with Article 22(1) of the Financial Regulation.

Legal basis

Legal basis

Decision No 1313/2013/EU of the European Parliament and of the Council of 17 December 2013 on a Union Civil Protection Mechanism (OJ L 347, 20.12.2013, p. 924).

TITLE 33

JUSTICE AND CONSUMERS

JUSTICE AND CONSUMERS

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 33 01 | ADMINISTRATIVE EXPENDITURE OF THE ‘JUSTICE AND CONSUMERS’ POLICY AREA | 57 636 102 | 57 636 102 | | | 57 636 102 | 57 636 102 |
| 33 02 | RIGHTS, EQUALITY AND CITIZENSHIP | 103 629 617 | 104 020 617 | | | 103 629 617 | 104 020 617 |
| 33 03 | JUSTICE | 93 066 496 | 90 736 374 | 3 300 000 | 3 300 000 | 96 366 496 | 94 036 374 |
| 33 04 | MULTIANNUAL CONSUMER PROGRAMME | 27 900 000 | 25 855 000 | | | 27 900 000 | 25 855 000 |
| | Title 33 — Total | 282 232 215 | 278 248 093 | 3 300 000 | 3 300 000 | 285 532 215 | 281 548 093 |

Title

Chapter

Heading

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

33 01

ADMINISTRATIVE EXPENDITURE OF THE ‘JUSTICE AND CONSUMERS’ POLICY AREA

57 636 102

57 636 102

57 636 102

57 636 102

33 02

RIGHTS, EQUALITY AND CITIZENSHIP

103 629 617

104 020 617

103 629 617

104 020 617

33 03

JUSTICE

93 066 496

90 736 374

3 300 000

3 300 000

96 366 496

94 036 374

33 04

MULTIANNUAL CONSUMER PROGRAMME

27 900 000

25 855 000

27 900 000

25 855 000

Title 33 — Total

Title 33 — Total

282 232 215

282 232 215

278 248 093

278 248 093

3 300 000

3 300 000

3 300 000

3 300 000

285 532 215

285 532 215

281 548 093

281 548 093

CHAPTER 33 03 —   JUSTICE

CHAPTER 33 03 —

JUSTICE

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 33 03 | JUSTICE |
| 33 03 01 | Supporting and promoting judicial training and facilitating effective access to justice for all | 3 | 33 743 000 | 27 600 000 | | | 33 743 000 | 27 600 000 |
| 33 03 02 | Facilitating and supporting judicial cooperation in civil and criminal matters | 3 | 8 861 000 | 12 000 000 | | | 8 861 000 | 12 000 000 |
| 33 03 04 | European Union Agency for Criminal Justice Cooperation (Eurojust) | 3 | 41 340 496 | 41 187 174 | | | 41 340 496 | 41 187 174 |
| 33 03 05 | European Public Prosecutor's Office (EPPO) | 3 | 8 372 000 | 8 372 000 | 3 300 000 | 3 300 000 | 11 672 000 | 11 672 000 |
| 33 03 51 | Completion of actions in the field of justice | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 33 03 77 | Pilot projects and preparatory actions |
| 33 03 77 04 | Pilot project — Raising awareness of children to be aware of their rights in judicial procedures | 3 | p.m. | p.m. | | | p.m. | p.m. |
| 33 03 77 05 | Pilot project — Letterbox companies | 3 | p.m. | 89 700 | | | p.m. | 89 700 |
| 33 03 77 06 | Preparatory action — Union fund for financial support for litigating cases relating to violations of democracy, rule of law and fundamental rights | 3 | p.m. | 300 000 | | | p.m. | 300 000 |
| 33 03 77 07 | Pilot project — Terrorism victim response coordination centre | 3 | p.m. | 500 000 | | | p.m. | 500 000 |
| 33 03 77 08 | Preparatory action — Capacity building, programmatic development and communication in the context of the fight against money laundering and financial crimes | 1.1 | 750 000 | 687 500 | | | 750 000 | 687 500 |
| | Article 33 03 77 — Subtotal | | 750 000 | 1 577 200 | | | 750 000 | 1 577 200 |
| | Chapter 33 03 — Total | | 93 066 496 | 90 736 374 | 3 300 000 | 3 300 000 | 96 366 496 | 94 036 374 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

33 03

JUSTICE

33 03 01

33 03 01

Supporting and promoting judicial training and facilitating effective access to justice for all

Supporting and promoting judicial training and facilitating effective access to justice for all

3

33 743 000

27 600 000

33 743 000

27 600 000

33 03 02

33 03 02

Facilitating and supporting judicial cooperation in civil and criminal matters

Facilitating and supporting judicial cooperation in civil and criminal matters

3

8 861 000

12 000 000

8 861 000

12 000 000

33 03 04

33 03 04

European Union Agency for Criminal Justice Cooperation (Eurojust)

European Union Agency for Criminal Justice Cooperation (Eurojust)

3

41 340 496

41 187 174

41 340 496

41 187 174

33 03 05

33 03 05

European Public Prosecutor's Office (EPPO)

European Public Prosecutor's Office (EPPO)

3

8 372 000

8 372 000

3 300 000

3 300 000

11 672 000

11 672 000

33 03 51

33 03 51

Completion of actions in the field of justice

Completion of actions in the field of justice

3

p.m.

p.m.

p.m.

p.m.

33 03 77

33 03 77

Pilot projects and preparatory actions

Pilot projects and preparatory actions

33 03 77 04

Pilot project — Raising awareness of children to be aware of their rights in judicial procedures

3

p.m.

p.m.

p.m.

p.m.

33 03 77 05

Pilot project — Letterbox companies

3

p.m.

89 700

p.m.

89 700

33 03 77 06

Preparatory action — Union fund for financial support for litigating cases relating to violations of democracy, rule of law and fundamental rights

3

p.m.

300 000

p.m.

300 000

33 03 77 07

Pilot project — Terrorism victim response coordination centre

3

p.m.

500 000

p.m.

500 000

33 03 77 08

Preparatory action — Capacity building, programmatic development and communication in the context of the fight against money laundering and financial crimes

1.1

750 000

687 500

750 000

687 500

Article 33 03 77 — Subtotal

Article 33 03 77 — Subtotal

750 000

1 577 200

750 000

1 577 200

Chapter 33 03 — Total

Chapter 33 03 — Total

93 066 496

93 066 496

90 736 374

90 736 374

3 300 000

3 300 000

3 300 000

3 300 000

96 366 496

96 366 496

94 036 374

94 036 374

33 03 05European Public Prosecutor's Office (EPPO)

33 03 05European Public Prosecutor's Office (EPPO)

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 8 372 000 | 8 372 000 | 3 300 000 | 3 300 000 | 11 672 000 | 11 672 000 |

Budget 2020

Amending budget No 1/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

8 372 000

8 372 000

3 300 000

3 300 000

11 672 000

11 672 000

Remarks

Remarks

The EPPO has been created by Council Regulation (EU) 2017/1939.

The EPPO is responsible for investigating, prosecuting and bringing to judgment the perpetrators of, and accomplices to, criminal offences affecting the financial interests of the Union which are provided for in Directive (EU) 2017/1371 of the European Parliament and of the Council of 5 July 2017 on the fight against fraud to the Union’s financial interests by means of criminal law (OJ L 198, 28.7.2017, p. 29) and determined by Regulation (EU) 2017/1939. In this respect, the EPPO undertakes investigations, and carries out acts of prosecution and exercise the functions of prosecutor in the competent courts of the Member States, until the case has been finally disposed of.

This appropriation is intended in 2020 mostly to cover EPPO’s: recruitment and staff related expenditure, building, infrastructure and information technology expenditures (Titles 1 and 2), operational expenditure related to the development and initial roll out of the EPPO case management system (Title 3), the IT exchange platform between the EPPO Central Office, the European Delegated Prosecutors and other judicial and law enforcement authorities in the Member States which is a key element for the establishment and good functioning of the EPPO.

EPPO must inform the European Parliament and the Council about transfers of appropriations between operational and administrative expenditure.

EPPO’s establishment plan is set out in Annex ‘Staff’ to this section.

The Union contribution for 2020 amounts to a total of EUR 11 672 000.

Legal basis

Legal basis

Council Regulation (EU) 2017/1939 of 12 October 2017 implementing enhanced cooperation on the establishment of the European Public Prosecutor's Office (‘the EPPO’) (OJ L 283, 31.10.2017, p. 1).

STAFF

STAFF

Bodies set up by the European Union and having legal personality

Bodies set up by the European Union and having legal personality

Decentralised agencies

Decentralised agencies

European Public Prosecutor's Office (EPPO)

European Public Prosecutor's Office (EPPO)

| Function group and grade | |
| --- | --- |
| Budget 2020 | Amending Budget No 1/2020 | Budget 2020 (including AB1/2020) |
| Permanent posts | Temporary posts | Permanent posts | Temporary posts | Permanent posts | Temporary posts |
| AD 16 | — | — | — | — | — | — |
| AD 15 | — | 1 | — | — | — | 1 |
| AD 14 | — | — | — | 1 | — | 1 |
| AD 13 | — | 22 | — | — | — | 22 |
| AD 12 | — | — | — | — | — | — |
| AD 11 | — | 1 | — | — | — | 1 |
| AD 10 | — | 2 | — | 1 | — | 3 |
| AD 9 | — | 2 | — | 1 | — | 3 |
| AD 8 | — | 2 | — | — | — | 2 |
| AD 7 | 2 | 5 | — | 2 | 2 | 7 |
| AD 6 | — | 1 | — | 2 | — | 3 |
| AD 5 | — | 1 | — | — | — | 1 |
| Subtotal AD | 2 | 37 | — | 7 | 2 | 44 |
| AST 11 | — | — | — | — | — | — |
| AST 10 | — | — | — | — | — | — |
| AST 9 | — | — | — | — | — | — |
| AST 8 | — | — | — | — | — | — |
| AST 7 | — | — | — | — | — | — |
| AST 6 | — | — | — | — | — | — |
| AST 5 | — | 3 | — | 1 | — | 4 |
| AST 4 | 2 | — | — | — | 2 | — |
| AST 3 | — | 3 | — | — | — | 3 |
| AST 2 | — | — | — | — | — | — |
| AST 1 | — | — | — | — | — | — |
| Subtotal AST | 2 | 6 | — | 1 | 2 | 7 |
| AST/SC 6 | — | — | — | — | — | — |
| AST/SC 5 | — | — | — | — | — | — |
| AST/SC 4 | — | — | — | — | — | — |
| AST/SC 3 | — | — | — | — | — | — |
| AST/SC 2 | — | — | — | 3 | — | 3 |
| AST/SC 1 | — | — | — | — | — | — |
| Subtotal AST/SC | — | — | — | 3 | — | 3 |
| Total | 4 | 43 | — | 11 | 4 | 54 |
| Grand total | 47 | 11 | 58 |

Function group and grade

Budget 2020

Amending Budget No 1/2020

Budget 2020 (including AB1/2020)

Permanent posts

Temporary posts

Permanent posts

Temporary posts

Permanent posts

Temporary posts

AD 16

—

—

—

—

—

—

AD 15

—

1

—

—

—

1

AD 14

—

—

—

1

—

1

AD 13

—

22

—

—

—

22

AD 12

—

—

—

—

—

—

AD 11

—

1

—

—

—

1

AD 10

—

2

—

1

—

3

AD 9

—

2

—

1

—

3

AD 8

—

2

—

—

—

2

AD 7

2

5

—

2

2

7

AD 6

—

1

—

2

—

3

AD 5

—

1

—

—

—

1

Subtotal AD

2

37

—

7

2

44

AST 11

—

—

—

—

—

—

AST 10

—

—

—

—

—

—

AST 9

—

—

—

—

—

—

AST 8

—

—

—

—

—

—

AST 7

—

—

—

—

—

—

AST 6

—

—

—

—

—

—

AST 5

—

3

—

1

—

4

AST 4

2

—

—

—

2

—

AST 3

—

3

—

—

—

3

AST 2

—

—

—

—

—

—

AST 1

—

—

—

—

—

—

Subtotal AST

2

6

—

1

2

7

AST/SC 6

—

—

—

—

—

—

AST/SC 5

—

—

—

—

—

—

AST/SC 4

—

—

—

—

—

—

AST/SC 3

—

—

—

—

—

—

AST/SC 2

—

—

—

3

—

3

AST/SC 1

—

—

—

—

—

—

Subtotal AST/SC

—

—

—

3

—

3

Total

Total

4

4

43

43

—

—

11

11

4

4

54

54

Grand total

Grand total

47

47

11

11

58

58

SECTION V

SECTION V

COURT OF AUDITORS

COURT OF AUDITORS

REVENUE

REVENUE

Contribution of the European Union to the financing of the expenditure of the Court of Auditors for the financial year 2020

Contribution of the European Union to the financing of the expenditure of the Court of Auditors for the financial year 2020

| Heading | Amount |
| --- | --- |
| Expenditure | 153 137 000 |
| Own resources | –22 380 000 |
| Contribution due | 130 757 000 |

Heading

Amount

Expenditure

153 137 000

Own resources

–22 380 000

Contribution due

Contribution due

130 757 000

130 757 000

EXPENDITURE

EXPENDITURE

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| 1 | PERSONS WORKING WITH THE INSTITUTION |
| 1 0 | MEMBERS OF THE INSTITUTION | 11 751 000 | | 11 751 000 |
| 1 2 | OFFICIALS AND TEMPORARY STAFF | 111 860 000 | | 111 860 000 |
| 1 4 | OTHER STAFF AND EXTERNAL SERVICES | 7 403 000 | | 7 403 000 |
| 1 6 | OTHER EXPENDITURE RELATING TO PERSONS WORKING WITH THE INSTITUTION | 6 315 000 | | 6 315 000 |
| | Title 1 — Total | 137 329 000 | | 137 329 000 |
| 2 | BUILDINGS, MOVABLE PROPERTY, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE |
| 2 0 | BUILDINGS AND ASSOCIATED COSTS | 3 255 000 | | 3 255 000 |
| 2 1 | DATA PROCESSING, EQUIPMENT AND MOVABLE PROPERTY: PURCHASE, HIRE AND MAINTENANCE | 8 681 000 | | 8 681 000 |
| 2 3 | CURRENT ADMINISTRATIVE EXPENDITURE | 563 000 | | 563 000 |
| 2 5 | MEETINGS AND CONFERENCES | 696 000 | | 696 000 |
| 2 7 | INFORMATION: ACQUISITION, ARCHIVING, PRODUCTION AND DISTRIBUTION | 2 613 000 | – 900 000 | 1 713 000 |
| | Title 2 — Total | 15 808 000 | – 900 000 | 14 908 000 |
| 10 | OTHER EXPENDITURE |
| 10 0 | PROVISIONAL APPROPRIATIONS | p.m. | | p.m. |
| 10 1 | CONTINGENCY RESERVE | p.m. | | p.m. |
| | Title 10 — Total | p.m. | | p.m. |
| | GRAND TOTAL | 153 137 000 | – 900 000 | 152 237 000 |

Title

Chapter

Heading

Budget 2020

Amending budget No 1/2020

New amount

1

1

PERSONS WORKING WITH THE INSTITUTION

PERSONS WORKING WITH THE INSTITUTION

1 0

MEMBERS OF THE INSTITUTION

11 751 000

11 751 000

1 2

OFFICIALS AND TEMPORARY STAFF

111 860 000

111 860 000

1 4

OTHER STAFF AND EXTERNAL SERVICES

7 403 000

7 403 000

1 6

OTHER EXPENDITURE RELATING TO PERSONS WORKING WITH THE INSTITUTION

6 315 000

6 315 000

Title 1 — Total

Title 1 — Total

137 329 000

137 329 000

137 329 000

137 329 000

2

2

BUILDINGS, MOVABLE PROPERTY, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

BUILDINGS, MOVABLE PROPERTY, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

2 0

BUILDINGS AND ASSOCIATED COSTS

3 255 000

3 255 000

2 1

DATA PROCESSING, EQUIPMENT AND MOVABLE PROPERTY: PURCHASE, HIRE AND MAINTENANCE

8 681 000

8 681 000

2 3

CURRENT ADMINISTRATIVE EXPENDITURE

563 000

563 000

2 5

MEETINGS AND CONFERENCES

696 000

696 000

2 7

INFORMATION: ACQUISITION, ARCHIVING, PRODUCTION AND DISTRIBUTION

2 613 000

– 900 000

1 713 000

Title 2 — Total

Title 2 — Total

15 808 000

15 808 000

– 900 000

– 900 000

14 908 000

14 908 000

10

10

OTHER EXPENDITURE

OTHER EXPENDITURE

10 0

PROVISIONAL APPROPRIATIONS

p.m.

p.m.

10 1

CONTINGENCY RESERVE

p.m.

p.m.

Title 10 — Total

Title 10 — Total

p.m.

p.m.

p.m.

p.m.

GRAND TOTAL

GRAND TOTAL

153 137 000

153 137 000

– 900 000

– 900 000

152 237 000

152 237 000

TITLE 2

TITLE 2

BUILDINGS, MOVABLE PROPERTY, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

BUILDINGS, MOVABLE PROPERTY, EQUIPMENT AND MISCELLANEOUS OPERATING EXPENDITURE

| Article
  Item | Heading | Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- | --- | --- |
| | CHAPTER 2 0 |
| 2 0 0 | Buildings |
| 2 0 0 0 | Rent | | | |
| Non-differentiated appropriations | 100 000 | | 100 000 |
| 2 0 0 1 | Lease/purchase | | | |
| Non-differentiated appropriations | p.m. | | p.m. |
| 2 0 0 3 | Acquisition of immovable property | | | |
| Non-differentiated appropriations | p.m. | | p.m. |
| 2 0 0 5 | Construction of buildings | | | |
| Non-differentiated appropriations | p.m. | | p.m. |
| 2 0 0 7 | Fitting-out of premises | | | |
| Non-differentiated appropriations | 220 000 | | 220 000 |
| 2 0 0 8 | Studies and technical assistance in connection with building projects | | | |
| Non-differentiated appropriations | 210 000 | | 210 000 |
| | Article 2 0 0 — Total | 530 000 | | 530 000 |
| 2 0 2 | Expenditure on buildings |
| 2 0 2 2 | Cleaning and maintenance | | | |
| Non-differentiated appropriations | 1 571 000 | | 1 571 000 |
| 2 0 2 4 | Energy consumption | | | |
| Non-differentiated appropriations | 850 000 | | 850 000 |
| 2 0 2 6 | Security and surveillance of buildings | | | |
| Non-differentiated appropriations | 168 000 | | 168 000 |
| 2 0 2 8 | Insurance | | | |
| Non-differentiated appropriations | 96 000 | | 96 000 |
| 2 0 2 9 | Other expenditure on buildings | | | |
| Non-differentiated appropriations | 40 000 | | 40 000 |
| | Article 2 0 2 — Total | 2 725 000 | | 2 725 000 |
| | CHAPTER 2 0 — TOTAL | 3 255 000 | | 3 255 000 |
| | CHAPTER 2 1 |
| 2 1 0 | Equipment, operating costs and services relating to data processing and telecommunications |
| 2 1 0 0 | Purchase, servicing and maintenance of equipment and software | | | |
| Non-differentiated appropriations | 2 378 000 | | 2 378 000 |
| 2 1 0 2 | External services for the operation, implementation and maintenance of software and systems | | | |
| Non-differentiated appropriations | 5 000 000 | | 5 000 000 |
| 2 1 0 3 | Telecommunications | | | |
| Non-differentiated appropriations | 340 000 | | 340 000 |
| | Article 2 1 0 — Total | 7 718 000 | | 7 718 000 |
| 2 1 2 | Furniture | | | |
| Non-differentiated appropriations | 100 000 | | 100 000 |
| 2 1 4 | Technical equipment and installations | | | |
| Non-differentiated appropriations | 300 000 | | 300 000 |
| 2 1 6 | Vehicles | | | |
| Non-differentiated appropriations | 563 000 | | 563 000 |
| | CHAPTER 2 1 — TOTAL | 8 681 000 | | 8 681 000 |
| | CHAPTER 2 3 |
| 2 3 0 | Stationery, office supplies and miscellaneous consumables | | | |
| Non-differentiated appropriations | 80 000 | | 80 000 |
| 2 3 1 | Financial charges | | | |
| Non-differentiated appropriations | 15 000 | | 15 000 |
| 2 3 2 | Legal expenses and damages | | | |
| Non-differentiated appropriations | 200 000 | | 200 000 |
| 2 3 6 | Postage and delivery charges | | | |
| Non-differentiated appropriations | 20 000 | | 20 000 |
| 2 3 8 | Other administrative expenditure | | | |
| Non-differentiated appropriations | 248 000 | | 248 000 |
| | CHAPTER 2 3 — TOTAL | 563 000 | | 563 000 |
| | CHAPTER 2 5 |
| 2 5 2 | Representation expenses | | | |
| Non-differentiated appropriations | 213 000 | | 213 000 |
| 2 5 4 | Meetings, congresses and conferences | | | |
| Non-differentiated appropriations | 141 000 | | 141 000 |
| 2 5 6 | Expenditure on the dissemination of information and on participation in public events | | | |
| Non-differentiated appropriations | 17 000 | | 17 000 |
| 2 5 7 | Joint Interpreting and Conference Service | | | |
| Non-differentiated appropriations | 325 000 | | 325 000 |
| | CHAPTER 2 5 — TOTAL | 696 000 | | 696 000 |
| | CHAPTER 2 7 |
| 2 7 0 | Limited surveys, studies and consultations; audit of agencies and other bodies of the Union |
| 2 7 0 0 | Limited consultations, studies and surveys | | | |
| Non-differentiated appropriations | 513 000 | | 513 000 |
| 2 7 0 1 | Audit of agencies and other bodies of the Union | | | |
| Non-differentiated appropriations | 900 000 | – 900 000 | p.m. |
| | Article 2 7 0 — Total | 1 413 000 | – 900 000 | 513 000 |
| 2 7 2 | Documentation, library and archiving expenditure | | | |
| Non-differentiated appropriations | 425 000 | | 425 000 |
| 2 7 4 | Production and distribution |
| 2 7 4 0 | Official Journal | | | |
| Non-differentiated appropriations | p.m. | | p.m. |
| 2 7 4 1 | Publications of a general nature | | | |
| Non-differentiated appropriations | 775 000 | | 775 000 |
| | Article 2 7 4 — Total | 775 000 | | 775 000 |
| | CHAPTER 2 7 — TOTAL | 2 613 000 | – 900 000 | 1 713 000 |
| | Title 2 — Total | 15 808 000 | – 900 000 | 14 908 000 |
| CHAPTER 2 0 — | BUILDINGS AND ASSOCIATED COSTS |

Article

Item

Heading

Budget 2020

Amending budget No 1/2020

New amount

CHAPTER 2 0

2 0 0

2 0 0

Buildings

Buildings

2 0 0 0

Rent

Non-differentiated appropriations

100 000

100 000

2 0 0 1

Lease/purchase

Non-differentiated appropriations

p.m.

p.m.

2 0 0 3

Acquisition of immovable property

Non-differentiated appropriations

p.m.

p.m.

2 0 0 5

Construction of buildings

Non-differentiated appropriations

p.m.

p.m.

2 0 0 7

Fitting-out of premises

Non-differentiated appropriations

220 000

220 000

2 0 0 8

Studies and technical assistance in connection with building projects

Non-differentiated appropriations

210 000

210 000

Article 2 0 0 — Total

Article 2 0 0 — Total

530 000

530 000

2 0 2

2 0 2

Expenditure on buildings

Expenditure on buildings

2 0 2 2

Cleaning and maintenance

Non-differentiated appropriations

1 571 000

1 571 000

2 0 2 4

Energy consumption

Non-differentiated appropriations

850 000

850 000

2 0 2 6

Security and surveillance of buildings

Non-differentiated appropriations

168 000

168 000

2 0 2 8

Insurance

Non-differentiated appropriations

96 000

96 000

2 0 2 9

Other expenditure on buildings

Non-differentiated appropriations

40 000

40 000

Article 2 0 2 — Total

Article 2 0 2 — Total

2 725 000

2 725 000

CHAPTER 2 0 — TOTAL

3 255 000

3 255 000

CHAPTER 2 1

2 1 0

2 1 0

Equipment, operating costs and services relating to data processing and telecommunications

Equipment, operating costs and services relating to data processing and telecommunications

2 1 0 0

Purchase, servicing and maintenance of equipment and software

Non-differentiated appropriations

2 378 000

2 378 000

2 1 0 2

External services for the operation, implementation and maintenance of software and systems

Non-differentiated appropriations

5 000 000

5 000 000

2 1 0 3

Telecommunications

Non-differentiated appropriations

340 000

340 000

Article 2 1 0 — Total

Article 2 1 0 — Total

7 718 000

7 718 000

2 1 2

2 1 2

Furniture

Furniture

Non-differentiated appropriations

100 000

100 000

2 1 4

2 1 4

Technical equipment and installations

Technical equipment and installations

Non-differentiated appropriations

300 000

300 000

2 1 6

2 1 6

Vehicles

Vehicles

Non-differentiated appropriations

563 000

563 000

CHAPTER 2 1 — TOTAL

8 681 000

8 681 000

CHAPTER 2 3

2 3 0

2 3 0

Stationery, office supplies and miscellaneous consumables

Stationery, office supplies and miscellaneous consumables

Non-differentiated appropriations

80 000

80 000

2 3 1

2 3 1

Financial charges

Financial charges

Non-differentiated appropriations

15 000

15 000

2 3 2

2 3 2

Legal expenses and damages

Legal expenses and damages

Non-differentiated appropriations

200 000

200 000

2 3 6

2 3 6

Postage and delivery charges

Postage and delivery charges

Non-differentiated appropriations

20 000

20 000

2 3 8

2 3 8

Other administrative expenditure

Other administrative expenditure

Non-differentiated appropriations

248 000

248 000

CHAPTER 2 3 — TOTAL

563 000

563 000

CHAPTER 2 5

2 5 2

2 5 2

Representation expenses

Representation expenses

Non-differentiated appropriations

213 000

213 000

2 5 4

2 5 4

Meetings, congresses and conferences

Meetings, congresses and conferences

Non-differentiated appropriations

141 000

141 000

2 5 6

2 5 6

Expenditure on the dissemination of information and on participation in public events

Expenditure on the dissemination of information and on participation in public events

Non-differentiated appropriations

17 000

17 000

2 5 7

2 5 7

Joint Interpreting and Conference Service

Joint Interpreting and Conference Service

Non-differentiated appropriations

325 000

325 000

CHAPTER 2 5 — TOTAL

696 000

696 000

CHAPTER 2 7

2 7 0

2 7 0

Limited surveys, studies and consultations; audit of agencies and other bodies of the Union

Limited surveys, studies and consultations; audit of agencies and other bodies of the Union

2 7 0 0

Limited consultations, studies and surveys

Non-differentiated appropriations

513 000

513 000

2 7 0 1

Audit of agencies and other bodies of the Union

Non-differentiated appropriations

900 000

– 900 000

p.m.

Article 2 7 0 — Total

Article 2 7 0 — Total

1 413 000

– 900 000

513 000

2 7 2

2 7 2

Documentation, library and archiving expenditure

Documentation, library and archiving expenditure

Non-differentiated appropriations

425 000

425 000

2 7 4

2 7 4

Production and distribution

Production and distribution

2 7 4 0

Official Journal

Non-differentiated appropriations

p.m.

p.m.

2 7 4 1

Publications of a general nature

Non-differentiated appropriations

775 000

775 000

Article 2 7 4 — Total

Article 2 7 4 — Total

775 000

775 000

CHAPTER 2 7 — TOTAL

2 613 000

– 900 000

1 713 000

Title 2 — Total

Title 2 — Total

15 808 000

15 808 000

– 900 000

– 900 000

14 908 000

14 908 000

CHAPTER 2 0 —

CHAPTER 2 0 —

BUILDINGS AND ASSOCIATED COSTS

| CHAPTER 2 1 — | DATA PROCESSING, EQUIPMENT AND MOVABLE PROPERTY: PURCHASE, HIRE AND MAINTENANCE |
| --- | --- |

CHAPTER 2 1 —

CHAPTER 2 1 —

DATA PROCESSING, EQUIPMENT AND MOVABLE PROPERTY: PURCHASE, HIRE AND MAINTENANCE

| CHAPTER 2 3 — | CURRENT ADMINISTRATIVE EXPENDITURE |
| --- | --- |

CHAPTER 2 3 —

CHAPTER 2 3 —

CURRENT ADMINISTRATIVE EXPENDITURE

| CHAPTER 2 5 — | MEETINGS AND CONFERENCES |
| --- | --- |

CHAPTER 2 5 —

CHAPTER 2 5 —

MEETINGS AND CONFERENCES

| CHAPTER 2 7 — | INFORMATION: ACQUISITION, ARCHIVING, PRODUCTION AND DISTRIBUTION |
| --- | --- |

CHAPTER 2 7 —

CHAPTER 2 7 —

INFORMATION: ACQUISITION, ARCHIVING, PRODUCTION AND DISTRIBUTION

CHAPTER 2 7 —   INFORMATION: ACQUISITION, ARCHIVING, PRODUCTION AND DISTRIBUTION

CHAPTER 2 7 —

INFORMATION: ACQUISITION, ARCHIVING, PRODUCTION AND DISTRIBUTION

2 7 0Limited surveys, studies and consultations; audit of agencies and other bodies of the Union

2 7 0Limited surveys, studies and consultations; audit of agencies and other bodies of the Union

2 7 0 1Audit of agencies and other bodies of the Union

| Budget 2020 | Amending budget No 1/2020 | New amount |
| --- | --- | --- |
| 900 000 | – 900 000 | p.m. |

Budget 2020

Amending budget No 1/2020

New amount

900 000

– 900 000

p.m.

Remarks

Remarks

This appropriation is intended to cover the cost of auditing the agencies and other bodies of the Union in accordance with Article 287(1) TFEU and Article 70(6) and (7) of the Financial Regulation.

Amount of assigned revenue in accordance with Article 21(3) of the Financial Regulation: p.m.

SECTION VIII

SECTION VIII

EUROPEAN OMBUDSMAN

EUROPEAN OMBUDSMAN

REVENUE

REVENUE

Contribution of the European Union to the financing of the expenditure of the European Ombudsman for the financial year 2020

Contribution of the European Union to the financing of the expenditure of the European Ombudsman for the financial year 2020

| Heading | Amount |
| --- | --- |
| Expenditure | 12 348 231 |
| Own resources | –1 431 689 |
| Contribution due | 10 916 542 |

Heading

Amount

Expenditure

12 348 231

Own resources

–1 431 689

Contribution due

Contribution due

10 916 542

10 916 542

STAFF

STAFF

Section VIII — European Ombudsman

Section VIII — European Ombudsman

| Function group and grade | |
| --- | --- |
| Budget 2020 | Amending Budget No 1/2020 | Budget 2020 (including AB1/2020) |
| Permanent posts | Temporary posts | Permanent posts | Temporary posts | Permanent posts | Temporary posts |
| AD 16 | — | 1 | — | — | — | 1 |
| AD 15 | 1 | — | — | — | 1 | — |
| (18) | — | — | 2 | — | 2 | — |
| AD 13 | 4 | — | –1 | — | 3 | — |
| AD 12 | — | 2 | — | — | — | 2 |
| AD 11 | 5 | — | –1 | — | 4 | — |
| AD 10 | 2 | 3 | — | — | 2 | 3 |
| AD 9 | 2 | — | — | — | 2 | — |
| AD 8 | 3 | 1 | — | — | 3 | 1 |
| AD 7 | 9 | 1 | — | — | 9 | 1 |
| AD 6 | 4 | 1 | — | — | 4 | 1 |
| AD 5 | — | 3 | — | — | — | 3 |
| Subtotal AD | 30 | 12 | — | — | 30 | 12 |
| AST 11 | — | — | — | — | — | — |
| AST 10 | — | — | — | — | — | — |
| AST 9 | — | 1 | — | — | — | 1 |
| AST 8 | — | 1 | — | — | — | 1 |
| AST 7 | 3 | 1 | — | — | 3 | 1 |
| AST 6 | 3 | 1 | — | — | 3 | 1 |
| AST 5 | 2 | 3 | — | — | 2 | 3 |
| AST 4 | 3 | 2 | — | — | 3 | 2 |
| AST 3 | 3 | 1 | — | — | 3 | 1 |
| AST 2 | — | — | — | — | — | — |
| AST 1 | — | — | — | — | — | — |
| Subtotal AST | 14 | 10 | — | — | 14 | 10 |
| AST/SC 6 | — | — | — | — | — | — |
| AST/SC 5 | — | — | — | — | — | — |
| AST/SC 4 | — | — | — | — | — | — |
| AST/SC 3 | 1 | — | — | — | 1 | — |
| AST/SC 2 | — | 2 | — | — | — | 2 |
| AST/SC 1 | — | — | — | — | — | — |
| Subtotal AST/SC | 1 | 2 | — | — | 1 | 2 |
| Total | 45 | 24 | — | — | 45 | 24 |
| Grand total | 69 | 0 | 69 |

Function group and grade

Budget 2020

Amending Budget No 1/2020

Budget 2020 (including AB1/2020)

Permanent posts

Temporary posts

Permanent posts

Temporary posts

Permanent posts

Temporary posts

AD 16

—

1

—

—

—

1

AD 15

1

—

—

—

1

—

(18)

18

—

—

2

—

2

—

AD 13

4

—

–1

—

3

—

AD 12

—

2

—

—

—

2

AD 11

5

—

–1

—

4

—

AD 10

2

3

—

—

2

3

AD 9

2

—

—

—

2

—

AD 8

3

1

—

—

3

1

AD 7

9

1

—

—

9

1

AD 6

4

1

—

—

4

1

AD 5

—

3

—

—

—

3

Subtotal AD

30

12

—

—

30

12

AST 11

—

—

—

—

—

—

AST 10

—

—

—

—

—

—

AST 9

—

1

—

—

—

1

AST 8

—

1

—

—

—

1

AST 7

3

1

—

—

3

1

AST 6

3

1

—

—

3

1

AST 5

2

3

—

—

2

3

AST 4

3

2

—

—

3

2

AST 3

3

1

—

—

3

1

AST 2

—

—

—

—

—

—

AST 1

—

—

—

—

—

—

Subtotal AST

14

10

—

—

14

10

AST/SC 6

—

—

—

—

—

—

AST/SC 5

—

—

—

—

—

—

AST/SC 4

—

—

—

—

—

—

AST/SC 3

1

—

—

—

1

—

AST/SC 2

—

2

—

—

—

2

AST/SC 1

—

—

—

—

—

—

Subtotal AST/SC

1

2

—

—

1

2

Total

Total

45

45

24

24

—

—

—

—

45

45

24

24

Grand total

Grand total

69

69

0

0

69

69

---

(1)  The figures in this column correspond to those in the 2020 budget (OJ L 57, 27.2.2020, p. 1) plus amending budget No 1/2020.

1

(2)  The figures in this column correspond to those in the 2019 budget (OJ L 67, 7.3.2019, p. 1) plus amending budgets No 1 to 3/2019.

2

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

3

(4)  The figures in this column correspond to those in the 2020 budget (OJ L 57, 27.2.2020, p. 1) plus amending budget No 1/2020.

4

(5)  The figures in this column correspond to those in the 2019 budget (OJ L 67, 7.3.2019, p. 1) plus amending budgets No 1 to 3/2019.

5

(6)  The own resources for the 2020 budget are determined on the basis of the budget forecasts adopted at the 175th meeting of the Advisory Committee on Own Resources on 24 May 2019.

6

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

7

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

8

(9)  Calculation of rate: (110 613 010 606) / (169 880 250 000) = 0,651123427273035.

9

(10)  Rounded percentages.

10

(11)  The amount of enlargement-related expenditure corresponds to total allocated expenditure in 13 Member States (that have acceded to the Union after 30 April 2004), except for agricultural direct payments and market-related expenditure as well as that part of rural development expenditure originating from the EAGGF, Guarantee Section.

11

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

12

(13)  These windfall gains correspond to the net gains of the United Kingdom resulting from the increase — from 10 to 20 % as of 1 January 2014 — in the percentage of traditional own resources retained by Member States to cover the collection costs of traditional own resources (TOR).

13

(14)  p.m. (own resources + other revenue = total revenue = total expenditure); (151 715 155 856 + 1 928 450 061 = 153 643 605 917 = 153 643 605 917).

14

(15)  Total own resources as percentage of GNI: (151 715 155 856) / (16 988 025 000 000) = 0,89 %; own resources ceiling as percentage of GNI: 1,20 %.

15

(16)  This designation is without prejudice to positions on status, and is in line with the United Nations Security Council Resolution 1244(1999) and the International Court of Justice opinion on Kosovo’s declaration of independence.

16

(17)  This designation is without prejudice to positions on status, and is in line with the United Nations Security Council Resolution 1244(1999) and the International Court of Justice opinion on Kosovo’s declaration of independence.

17

(18)  The establishment plan accepts the following ad personam appointment: one AD 14 official may become AD 15.

18

---