# IMMC.COM_2018_0900_FIN.ENG.xhtml.1_EN_ACT_part1_v5.docx

european flagEUROPEAN COMMISSION

Brussels, 30.11.2018

COM(2018) 900 final

Second DRAFT General Budgetof the European Unionfor the financial year 2019

GENERAL INTRODUCTION

DOCUMENTS

| |
| --- |

Second DRAFT General Budget
  of the European Union
  for the financial year 2019

GENERAL INTRODUCTION

DRAFT GENERAL BUDGET 2019

| |
| --- |

STATEMENT OF REVENUE AND EXPENDITURE BY SECTION

Having regard to:

–the Treaty on the Functioning of the European Union, and in particular Article 314 thereof, in conjunction with the Treaty establishing the European Atomic Energy Community, and in particular Article 106a thereof,

–the Council Regulation (EU, Euratom) No 1311/2013 of 2 December 2013 laying down the multiannual financial framework for the years 2014-2020
  1
  (the "MFF Regulation"), and in particular Article 13 thereof,

–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
  2
  ,

–the Council Decision 2014/335/EU, Euratom of 26 May 2014 on the system of own resources of the European Union
  3
  ,

–the Regulation (EU, Euratom) No 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 223/2013, (EU) No 283/2014, and Decision No 541/2014/EU, and repealing Regulation (EU, Euratom) No 966/2012
  4
  ,

–the original draft general budget of the European Union for the financial year 2019, presented by the Commission on 21 June 2018
  5
  ,

–the Council’s position on the original draft general budget of the European Union for the financial year 2019 adopted by the Council on 4 September 2018
  6
  ,

–the Amending letter 1/2019 to the original draft general budget 2019, presented by the Commission on 16 October 2018
  7
  ,

–the European Parliament’s amendments on the Council’s position on the original draft general budget of the European Union for the financial year 2019, adopted by the European Parliament on 25 October 2018
  8
  ,

The European Commission hereby presents to the European Parliament and to the Council the general introduction to the second draft general budget for 2019.

Simultaneously with this general introduction, the full details by section of the second draft budget for 2019 are available on EUR-Lex (

  http://eur-lex.europa.eu/budget/www/index-en.htm

  ) in all linguistic versions.

TABLE OF CONTENTS

1.
     Introduction

2.
     The multiannual financial framework and the Second 2019 draft budget

2.1.
     Ceilings of the multiannual financial framework for the 2019 budget

2.2.
     Overview of the second 2019 draft budget

3.
     Key Elements of the Second Draft Budget Proposal

3.1.
     Horizontal issues

3.1.1.
     Decentralised agencies

3.1.2.
     Executive agencies

3.1.3.
     Pilot Projects and Preparatory Actions

3.2.
     General approach for commitment appropriations

3.2.1.
     Heading 1a — Competitiveness for Growth and Jobs

3.2.2.
     Heading 1b — Economic, Social and Territorial Cohesion

3.2.3.
     Heading 2 — Sustainable Growth: Natural Resources

3.2.4.
     Heading 3 — Security and Citizenship

3.2.5.
     Heading 4 — Global Europe

3.2.6.
     Heading 5 — Administration

3.2.7.
     Special instruments: EGF, EAR and EUSF

3.3.
     General approach for payment appropriations

3.4.
     Reserves

3.5.
     Changes in nomenclature and budget remarks

3.5.1.
     Budget remarks

3.5.2.
     Nomenclature

4.
     Concluding Remarks

5.
     2019 second draft budget by financial framework headings and main programmes

1.Introduction

On 21 June 2018, the Commission transmitted the draft budget for 2019 in all official languages
  9
  . On 4 September 2018, the Council completed its reading of the draft budget and on 25 October 2018 the European Parliament adopted its reading. On 16 October the Commission transmitted amending letter 1/2019 with updated estimates for the year 2019. As the European Parliament adopted amendments to the draft budget which could not be accepted by the Council, a Conciliation Committee was convened, in accordance with Article 314 §4(c) of the Treaty on the Functioning of the European Union (TFEU).

The Conciliation Committee worked over a period of twenty-one days, between 30 October and 19 November 2018. Although significant progress was made during the discussions, it was not possible to reconcile the positions of the European Parliament and Council within this period, in particular with regard to the application of the new Article 15.3 of the Financial Regulation on making appropriations corresponding to decommitments available again for research projects. However, draft amending budget no 6/2018
  10
  was agreed by both the European Parliament and the Council
  11
  .

In the absence of agreement in the Conciliation Committee, the Commission now submits a second draft budget for 2019, in accordance with Article 314 §8 of the TFEU. With this proposal, the Commission is seeking to reconcile the positions of the European Parliament and Council, without recourse to a further period of conciliation because of timing constraints. If no agreement on the budget can be reached before the end of 2018 the provisional twelfths regime would take effect as from 1 January 2019. This is a procedure set out in Article 315 §1 TFEU, which would cause delays in the implementation of key policies and programmes, in particular in the field of agriculture, and would prevent the commencement of any new activities.

With the imperative of reaching a timely adoption of the 2019 budget, the Commission proposal for a second draft budget for 2019 builds on the progress made in the Conciliation Committee, which to a large extent restored the Commission’s original draft budget, as amended by Amending letter no 1/2019
  12
  , with some significant reinforcements in commitment appropriations for key programmes contributing to growth and jobs (such as Erasmus+ and the Youth Employment Initiative) and with some decreases and redeployments especially in heading 4 following the readings of the Council and the European Parliament of the original draft budget. A targeted increase of Horizon 2020 is proposed through the application of Article 15.3 of the Financial Regulation. The overall level of payments following the changes in commitments and also rebalancing some frontloading in 2018 is lower compared to Amending letter 1/2019.

2.The multiannual financial framework and the Second 2019 draft budget

2.1.Ceilings of the multiannual financial framework for the 2019 budget

The ceilings for commitment and payment appropriations in the multiannual financial framework (MFF)
  13
  for the establishment of the second 2019 draft budget are presented in the table below:

| Heading | 2019 MFF ceilings


  million EUR, at current prices |
| --- | --- |
| | Commitment appropriations | |
| 1. | Smart and inclusive growth | 79 924,0 |
| 1a | Competitiveness for growth and jobs | 23 082,0 |
| 1b | Economic, social and territorial cohesion | 56 842,0 |
| 2. | Sustainable growth: natural resources | 60 344,0 |
| | of which: European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments | 43 881,0 |
| 3. | Security and citizenship | 2 801,0 |
| 4. | Global Europe | 10 268,0 |
| 5. | Administration | 10 786,0 |
| | of which: Administrative expenditure of the institutions | 8 700,0 |
| 6. | Compensations | 0,0 |
| | TOTAL COMMITMENTS | 164 123,0 |
| | TOTAL PAYMENTS | 166 709,0 |

Heading

2019 MFF ceilings

million EUR, at current prices

Commitment appropriations

1.

Smart and inclusive growth

79 924,0

1a

Competitiveness for growth and jobs

23 082,0

1b

Economic, social and territorial cohesion

56 842,0

2.

Sustainable growth: natural resources

60 344,0

of which: European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments

43 881,0

3.

Security and citizenship

2 801,0

4.

Global Europe

10 268,0

5.

Administration

10 786,0

of which: Administrative expenditure of the institutions

8 700,0

6.

Compensations

0,0

TOTAL COMMITMENTS

164 123,0

TOTAL PAYMENTS

166 709,0

In the MFF, the overall ceiling for commitment appropriations is set at EUR 164 123 million, which represents 1,00 % of EU gross national income (GNI). The ceiling for payment appropriations is EUR 166 709 million, or 1,01 % of GNI.

2.2.Overview of the second 2019 draft budget

| (Commitment (CA) and payment (PA) appropriations in million EUR, rounded figures at current prices) |
| --- |
| Heading | Budget | Second Draft budget | Difference | Difference |
| | 2018 (1) | 2019 | 2019 – 2018 | 2019 – 2018 |
| | (1) | (2) | (2 – 1) | (2 / 1) |
| | CA | PA | CA | PA | CA | PA | CA | PA |
| 1. | Smart and inclusive growth | 77 531,8 | 66 622,6 | 80 337,4 | 67 556,9 | 2 805,7 | 934,4 | 3,6% | 1,4% |
| Of which under Global Margin for Commitments | 1 111,8 | | 413,4 | | | | | |
| Ceiling | 76 420,0 | | 79 924,0 | | | | | |
| Margin | | | | | | | | |
| 1a | Competitiveness for growth and jobs | 21 999,6 | 20 095,3 | 23 145,4 | 20 521,5 | 1 145,9 | 426,3 | 5,2% | 2,1% |
| Of which under Flexibility Instrument | | | | | | | | |
| Of which under Global Margin for Commitments | 760,6 | | 63,4 | | | | | |
| Ceiling | 21 239,0 | | 23 082,0 | | | | | |
| Margin | | | | | | | | |
| 1b | Economic, social and territorial cohesion | 55 532,2 | 46 527,3 | 57 192,0 | 47 035,4 | 1 659,8 | 508,1 | 3,0% | 1,1% |
| Of which under Global Margin for Commitments | 351,2 | | 350,0 | | | | | |
| Ceiling | 55 181,0 | | 56 842,0 | | | | | |
| Margin | | | | | | | | |
| 2. | Sustainable growth: natural resources | 59 238,6 | 56 041,0 | 59 642,1 | 57 399,9 | 403,5 | 1 358,9 | 0,7% | 2,4% |
| Ceiling | 60 267,0 | | 60 344,0 | | | | | |
| Margin | 1 028,4 | | 701,9 | | | | | |
| Of which: European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments | 43 233,1 | 43 187,3 | 43 191,9 | 43 116,4 | - 41,2 | - 70,9 | -0,1% | -0,2% |
| Sub-ceiling | 44 163,0 | | 43 881,0 | | | | | |
| 3. | Security and citizenship | 3 493,2 | 2 980,7 | 3 786,6 | 3 527,4 | 293,4 | 546,7 | 8,4% | 18,3% |
| Of which under Flexibility Instrument | 837,2 | | 985,6 | | | | | |
| Ceiling | 2 656,0 | | 2 801,0 | | | | | |
| Margin | | | | | | | | |
| 4. | Global Europe | 10 068,8 | 8 906,1 | 11 319,3 | 9 358,3 | 1 250,4 | 452,2 | 12,4% | 5,1% |
| Of which under Global Margin for Commitments | 243,8 | | 1 051,3 | | | | | |
| Ceiling | 9 825,0 | | 10 268,0 | | | | | |
| Margin | | | | | | | | |
| 5. | Administration | 9 665,5 | 9 666,3 | 9 943,0 | 9 944,9 | 277,5 | 278,6 | 2,9% | 2,9% |
| Ceiling | 10 346,0 | | 10 786,0 | | | | | |
| Of which offset against Contingency Margin | - 318,0 | | - 253,9 | | | | | |
| Margin | 362,5 | | 589,1 | | | | | |
| Of which: Administrative expenditure of the institutions | 7 579,9 | 7 580,7 | 7 747,3 | 7 749,2 | 167,4 | 168,5 | 2,2% | 2,2% |
| Sub-ceiling | 8 360,0 | | 8 700,0 | | | | | |
| Of which offset against Contingency Margin | - 318,0 | | - 253,9 | | | | | |
| Sub-margin | 462,1 | | 698,8 | | | | | |
| Appropriations for headings 1 to 6 | 159 998,0 | 144 216,7 | 165 028,4 | 147 787,4 | 5 030,4 | 3 570,8 | 3,1% | 2,5% |
| Of which under Flexibility Instrument | 837,2 | 678,3 | 985,6 | 909,8 | | | | |
| Of which under Global Margin for Commitments | 1 355,6 | | 1 464,7 | | | | | |
| Of which under Contingency Margin | | | | | | | | |
| Ceiling | 159 514,0 | 154 565,0 | 164 123,0 | 166 709,0 | | | | |
| Of which offset against Contingency Margin | - 318,0 | | - 253,9 | | | | | |
| Margin | 1 390,9 | 11 026,7 | 1 291,1 | 19 831,4 | | | | |
| Appropriations as % of GNI (2) | 1,02% | 0,92% | 1,00% | 0,90% | | | | |
| Other Special instruments(3) | 698,5 | 551,2 | 577,2 | 411,5 | - 121,3 | - 139,7 | -17,4% | -25,3% |
| Total appropriations | 160 696,5 | 144 767,9 | 165 605,6 | 148 198,9 | 4 909,2 | 3 431,0 | 3,1% | 2,4% |
| Appropriations as % of GNI (2) | 1,02% | 0,92% | 1,00% | 0,90% | | | | |
| (1) | Budget 2018 includes amending budgets 1 to 5 and draft amending budget 6. |
| (2) | The second draft budget 2019 is based on the forecast of GNI as included in the technical adjustment of the MFF adopted on 23 May 2018 (COM(2018) 282). |
| (3) | 'Other Special instruments' includes the ‘Emergency Aid Reserve (EAR)’, the ‘European Globalisation Adjustment Fund (EGF)’ and the ‘European Union Solidarity Fund (EUSF)’. |

(Commitment (CA) and payment (PA) appropriations in million EUR, rounded figures at current prices)

Heading

Budget

Second Draft budget

Difference

Difference

2018 (1)

2019

2019 – 2018

2019 – 2018

(1)

(2)

(2 – 1)

(2 / 1)

CA

PA

CA

PA

CA

PA

CA

PA

1.

Smart and inclusive growth

77 531,8

66 622,6

80 337,4

67 556,9

2 805,7

934,4

3,6%

1,4%

Of which under Global Margin for Commitments

1 111,8

413,4

Ceiling

76 420,0

79 924,0

Margin

1a

Competitiveness for growth and jobs

21 999,6

20 095,3

23 145,4

20 521,5

1 145,9

426,3

5,2%

2,1%

Of which under Flexibility Instrument

Of which under Global Margin for Commitments

760,6

63,4

Ceiling

21 239,0

23 082,0

Margin

1b

Economic, social and territorial cohesion

55 532,2

46 527,3

57 192,0

47 035,4

1 659,8

508,1

3,0%

1,1%

Of which under Global Margin for Commitments

351,2

350,0

Ceiling

55 181,0

56 842,0

Margin

2.

Sustainable growth: natural resources

59 238,6

56 041,0

59 642,1

57 399,9

403,5

1 358,9

0,7%

2,4%

Ceiling

60 267,0

60 344,0

Margin

1 028,4

701,9

Of which: European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments

43 233,1

43 187,3

43 191,9

43 116,4

- 41,2

- 70,9

-0,1%

-0,2%

Sub-ceiling

44 163,0

43 881,0

3.

Security and citizenship

3 493,2

2 980,7

3 786,6

3 527,4

293,4

546,7

8,4%

18,3%

Of which under Flexibility Instrument

837,2

985,6

Ceiling

2 656,0

2 801,0

Margin

4.

Global Europe

10 068,8

8 906,1

11 319,3

9 358,3

1 250,4

452,2

12,4%

5,1%

Of which under Global Margin for Commitments

243,8

1 051,3

Ceiling

9 825,0

10 268,0

Margin

5.

Administration

9 665,5

9 666,3

9 943,0

9 944,9

277,5

278,6

2,9%

2,9%

Ceiling

10 346,0

10 786,0

Of which offset against Contingency Margin

- 318,0

- 253,9

Margin

362,5

589,1

Of which: Administrative expenditure of the institutions

7 579,9

7 580,7

7 747,3

7 749,2

167,4

168,5

2,2%

2,2%

Sub-ceiling

8 360,0

8 700,0

Of which offset against Contingency Margin

- 318,0

- 253,9

Sub-margin

462,1

698,8

Appropriations for headings 1 to 6

159 998,0

144 216,7

165 028,4

147 787,4

5 030,4

3 570,8

3,1%

2,5%

Of which under Flexibility Instrument

837,2

678,3

985,6

909,8

Of which under Global Margin for Commitments

1 355,6

1 464,7

Of which under Contingency Margin

Ceiling

159 514,0

154 565,0

164 123,0

166 709,0

Of which offset against Contingency Margin

- 318,0

- 253,9

Margin

1 390,9

11 026,7

1 291,1

19 831,4

Appropriations as % of GNI (2)

1,02%

0,92%

1,00%

0,90%

Other Special instruments(3)

698,5

551,2

577,2

411,5

- 121,3

- 139,7

-17,4%

-25,3%

Total appropriations

160 696,5

144 767,9

165 605,6

148 198,9

4 909,2

3 431,0

3,1%

2,4%

Appropriations as % of GNI (2)

1,02%

0,92%

1,00%

0,90%

(1)

Budget 2018 includes amending budgets 1 to 5 and draft amending budget 6.

(2)

The second draft budget 2019 is based on the forecast of GNI as included in the technical adjustment of the MFF adopted on 23 May 2018 (COM(2018) 282).

(3)

'Other Special instruments' includes the ‘Emergency Aid Reserve (EAR)’, the ‘European Globalisation Adjustment Fund (EGF)’ and the ‘European Union Solidarity Fund (EUSF)’.

In terms of commitment appropriations (including special instruments), the total expenditure proposed in the second draft budget (DB) 2019 is EUR 165 605,6 million, corresponding to 1,00 % of GNI, that is EUR 4 909,2 million more than in 2018 (+ 3,1 %), when including amending budgets 1 to 5/2018 and draft amending budget 6/2018. Overall, this leaves a combined margin of EUR 1 291,1 million under the various ceilings of the MFF taking into account the use of the Global margin for commitments (EUR 1 464,7 million), the mobilisation of the Flexibility Instrument (EUR 985,6 million) and the offset of the use of the Contingency Margin for migration-related expenditure mobilised in 2017 (EUR 253,9 million).

For payment appropriations (including special instruments), the requested total expenditure is EUR 148 198,9 million, corresponding to 0,90 % of GNI. This is an increase of EUR 3 431,0 million compared to 2018 (+ 2,4 %) when including amending budgets 1 to 5/2018 and draft amending budget 6/2018. This leaves a margin of EUR 19 831,4 million under the MFF ceiling, taking into account the impact on the 2019 payment appropriations of the mobilisations of the Flexibility Instrument in 2016, 2017, 2018 and 2019 (EUR 909,8 million).

Commitment appropriations for Competitiveness for Growth and Jobs (heading 1a) are set at EUR 23 145,4 million. This is an increase of 5,2 % compared to 2018, which mainly relates to the Connecting Europe Facility (CEF), Horizon 2020, Erasmus and the European Defence Industrial Development Programme (EDIDP), leaving no margin under this heading and requiring the use of the Global margin for commitments (EUR 63,4 million). Payment appropriations increase by 2,1 % to EUR 20 521,5 million.

For Economic, Social and Territorial Cohesion (heading 1b) commitment appropriations increase by 3,0 % to EUR 57 192,0 million, leaving no margin under this heading after the use of the Global Margin for Commitments to finance the Youth Employment Initiative (EUR 350,0 million). Payment appropriations increase by 1,1 % to EUR 47 035,4 million.

Commitment appropriations of EUR 59 642,1 million are proposed for Sustainable Growth: Natural Resources (heading 2). This level of expenditure represents a 0,7 % increase compared to 2018, leaving a significant margin of EUR 701,9 million under the ceiling. Payment appropriations amount to EUR 57 399,9 million, increasing by 2,4 % compared to 2018. Integrating the latest update on assigned revenue, the funding for market-related expenditure and direct aids is EUR 43 191,9 million in commitment appropriations, and EUR 43 116,4 million in payment appropriations.

Security and Citizenship (heading 3) sees a 8,4 % increase in commitment appropriations to EUR 3 786,6 million, leaving no margin under this heading after the mobilisation of the Flexibility Instrument (EUR 985,6 million). Payment appropriations increase by 18,3 % to EUR 3 527,4 million.

Global Europe (Heading 4) sees an increase in commitment appropriations of 12,4 % to EUR 11 319,3 million (including the impact of the extension of the Facility for Refugee in Turkey), leaving no margin under this heading and requiring the use of the Global margin for commitments (EUR 1 051,3 million). Payment appropriations increase by 5,1 % to EUR 9 358,3 million.

Commitment and payment appropriations for Administration (heading 5) for all institutions combined including pensions and European schools increase by 2,9 % for both commitments (EUR 9 943,0 million) and payments (EUR 9 944,9 million). The resulting unallocated margin is EUR 589,1 million after the offset of the use of the Contingency Margin for migration-related expenditure mobilised in 2017 (EUR 253,9 million).

3.Key Elements of the Second Draft Budget Proposal

Overall, the second draft budget builds on the progress made during the Conciliation Committee. The details of the amendments proposed to the original draft budget, as modified by Amending letter 1/2019, are outlined hereafter.

3.1.Horizontal issues

3.1.1.Decentralised agencies

For decentralised agencies, the EU contribution (in commitment appropriations and in payment appropriations) and the number of posts are proposed to be set at the level of the original draft budget as amended by Amending letter 1/2019, with the following amendments:

·Under heading 1a:

oThe European GNSS Agency (GSA, budget article 02 05 11) for which 5 additional posts are proposed to be allocated and the level of commitment and payment appropriations is proposed to be increased by EUR 357 500.

oThe European Labour Authority (ELA, budget article 04 03 15) for which the level of commitment and payment appropriations is proposed to be decreased by EUR 8 947 000.

oThe European Network and Information Security Agency (ENISA, budget article 09 02 03), for which the level of commitment and payment appropriations is proposed to be increased by EUR 400 000.

oThe Body of European Regulators for Electronic Communications (BEREC, budget article 09 02 04) for which 2 additional posts are proposed to be allocated and the level of commitment and payment appropriations is proposed to be increased by EUR 143 000.

oThe European Banking Authority (EBA, budget article 12 02 04) for which the establishment plan is proposed to be reduced by 2 posts.

oThe European Insurance and Occupational Pension Authority (EIOPA, budget article 12 02 05) for which the establishment plan is proposed to be reduced by 4 posts and the level of commitment and payment appropriations is proposed to be decreased by EUR 1 100 000.

oThe European Securities and Markets Authority (ESMA, budget article 12 02 06) for which the establishment plan is proposed to be reduced by 23 posts and the level of commitment and payment appropriations is proposed to be decreased by EUR 11 000 000.

·Under heading 3:

oThe European Union Agency for Law Enforcement Cooperation (EUROPOL, budget article 18 02 04) for which 10 additional posts are proposed to be allocated and the level of commitment and payment appropriations is proposed to be increased by EUR 8 357 500.

oThe European Agency for the operational management of large-scale IT systems in the area of freedom, security and justice (eu-LISA, budget article 18 02 07) for which the level of commitment and payment appropriations is proposed to be increased by EUR 4 000 000.

oThe European Asylum Support Office (EASO, budget article 18 03 02) for which commitment and payment appropriations are proposed to be set at the level proposed by the Commission in the original draft budget. The European Commission will review the funding requirements of EASO for the financial year 2019, once the legislative proposal of 12 September 2018 to reinforce the Agency’s operational support capabilities is adopted. If needed, the Commission will propose corresponding budgetary proposals.

oThe European Body for the Enhancement of Judicial Cooperation (EUROJUST, budget article 33 03 04) for which 5 additional posts are proposed to be allocated and the level of commitment and payment appropriations is proposed to be increased by EUR 357 500.

3.1.2.Executive agencies

For executive agencies, the EU contribution (in commitment appropriations and in payment appropriations) and the number of posts are proposed to be set at the level of the original draft budget, as amended by Amending letter 1/2019.

3.1.3.Pilot Projects and Preparatory Actions

The second draft budget includes 75 pilot projects and preparatory actions for a total amount of EUR 114,9 million in commitment appropriations, reflecting the European Parliament's reading of the original draft budget.

3.2.General approach for commitment appropriations

3.2.1. Heading 1a — Competitiveness for Growth and Jobs

For heading 1a, commitment appropriations are proposed to be set at the level of the original draft budget, as modified by Amending letter 1/2019, with the amendments included in the table below:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | Reinforcement in commitment appropriations |
| | | DB 2019 (incl. AL1) | Second Draft Budget 2019 | Difference |
| 1.1.12 | International Thermonuclear Experimental Reactor (ITER) | | | -3 500 000 |
| 32 05 01 02 | Construction, operation and exploitation of the ITER facilities — European Joint Undertaking for ITER — Fusion for Energy (F4E) | 354 658 200 | 351 158 200 | -3 500 000 |
| 1.1.13 | European Earth Observation Programme (Copernicus) | | | -17 500 000 |
| 02 06 01 | Delivering operational services relying on space-borne observations and in-situ data (Copernicus) | 189 755 000 | 188 255 000 | -1 500 000 |
| 02 06 02 | Building an autonomous Union’s Earth observation capacity (Copernicus) | 686 315 000 | 670 315 000 | -16 000 000 |
| 1.1.4 | Competitiveness of enterprises and small and medium-sized enterprises (COSME) | | | 5 000 000 |
| 02 02 01 | Promoting entrepreneurship and improving the competitiveness and access to markets of Union enterprises | 128 039 000 | 130 039 000 | 2 000 000 |
| 02 02 02 | Improving access to finance for small and medium-sized enterprises (SMEs) in the form of equity and debt | 221 430 000 | 224 430 000 | 3 000 000 |
| 1.1.5 | Education, Training and Sport (Erasmus+) | | | 200 000 000 |
| 15 02 01 01 | Promoting excellence and cooperation in the European education and training area and its relevance to the labour market | 2 217 836 200 | 2 411 836 200 | 194 000 000 |
| 15 02 01 02 | Promoting excellence and cooperation in the European youth area and the participation of young people in European democratic life | 169 070 000 | 175 070 000 | 6 000 000 |
| 1.1.6 | Employment and Social Innovation (EaSI) | | | 6 300 000 |
| 04 01 04 02 | Support expenditure for the programme Employment and Social Innovation | 2 950 000 | 3 400 000 | 450 000 |
| 04 03 02 01 | Progress — Supporting the development, implementation, monitoring and evaluation of Union employment and social policy and working conditions legislation | 77 373 225 | 78 873 225 | 1 500 000 |
| 04 03 02 02 | EURES — Promoting workers’ voluntary geographical mobility and boosting employment opportunities | 28 626 491 | 32 976 491 | 4 350 000 |
| 1.1.DAG | Decentralised agencies | | | -20 146 500 |
| 02 05 11 | European GNSS Agency | 32 270 863 | 32 628 363 | 357 500 |
| 09 02 03 | European Union Agency for Network and Information Security (ENISA) | 15 424 465 | 15 824 465 | 400 000 |
| 09 02 04 | Body of European Regulators for Electronic Communications (BEREC) — Office | 5 534 665 | 5 677 665 | 143 000 |
| 12 02 05 | European Insurance and Occupational Pensions Authority (EIOPA) | 13 474 234 | 12 374 234 | -1 100 000 |
| 12 02 06 | European Securities and Markets Authority (ESMA) | 38 235 160 | 27 235 160 | -11 000 000 |
| 04 03 15 | European Labour Authority (ELA) | 11 071 650 | 2 124 650 | -8 947 000 |
| 1.1.OTH | Other actions and programmes | | | 227 000 |
| 04 03 01 03 | Free movement of workers, coordination of social security schemes and measures for migrants, including migrants from third countries | 7 998 950 | 9 285 950 | 1 287 000 |
| 29 02 01 | Providing quality statistical information, implementing new methods of production of European statistics and strengthening the partnership within the European Statistical System | 73 245 000 | 72 185 000 | -1 060 000 |
| 1.1.PPPA | Pilot projects and preparatory actions | | | 72 258 000 |
| 1.1.SPEC | Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission | | | -1 210 000 |
| 01 02 01 | Coordination and surveillance of, and communication on, the economic and monetary union, including the euro | 12 000 000 | 11 730 000 | -270 000 |
| 04 03 01 06 | Information, consultation and participation of representatives of undertakings | 7 903 000 | 7 103 000 | -800 000 |
| 04 03 01 08 | Industrial relations and social dialogue | 16 000 000 | 15 000 000 | -1 000 000 |
| 06 02 05 | Support activities to the European transport policy and passenger rights including communication activities | 11 500 000 | 12 860 000 | 1 360 000 |
| 09 02 01 | Definition and implementation of the Union’s policy in the field of electronic communications | 3 765 000 | 3 265 000 | -500 000 |
| | Total | | | 241 428 500 |

In EUR

Budget line / Programme

Name

Reinforcement in commitment appropriations

DB 2019 (incl. AL1)

Second Draft Budget 2019

Difference

1.1.12

International Thermonuclear Experimental Reactor (ITER)

-3 500 000

32 05 01 02

Construction, operation and exploitation of the ITER facilities — European Joint Undertaking for ITER — Fusion for Energy (F4E)

354 658 200

351 158 200

-3 500 000

1.1.13

European Earth Observation Programme (Copernicus)

-17 500 000

02 06 01

Delivering operational services relying on space-borne observations and in-situ data (Copernicus)

189 755 000

188 255 000

-1 500 000

02 06 02

Building an autonomous Union’s Earth observation capacity (Copernicus)

686 315 000

670 315 000

-16 000 000

1.1.4

Competitiveness of enterprises and small and medium-sized enterprises (COSME)

5 000 000

02 02 01

Promoting entrepreneurship and improving the competitiveness and access to markets of Union enterprises

128 039 000

130 039 000

2 000 000

02 02 02

Improving access to finance for small and medium-sized enterprises (SMEs) in the form of equity and debt

221 430 000

224 430 000

3 000 000

1.1.5

Education, Training and Sport (Erasmus+)

200 000 000

15 02 01 01

Promoting excellence and cooperation in the European education and training area and its relevance to the labour market

2 217 836 200

2 411 836 200

194 000 000

15 02 01 02

Promoting excellence and cooperation in the European youth area and the participation of young people in European democratic life

169 070 000

175 070 000

6 000 000

1.1.6

Employment and Social Innovation (EaSI)

6 300 000

04 01 04 02

Support expenditure for the programme Employment and Social Innovation

2 950 000

3 400 000

450 000

04 03 02 01

Progress — Supporting the development, implementation, monitoring and evaluation of Union employment and social policy and working conditions legislation

77 373 225

78 873 225

1 500 000

04 03 02 02

EURES — Promoting workers’ voluntary geographical mobility and boosting employment opportunities

28 626 491

32 976 491

4 350 000

1.1.DAG

Decentralised agencies

-20 146 500

02 05 11

European GNSS Agency

32 270 863

32 628 363

357 500

09 02 03

European Union Agency for Network and Information Security (ENISA)

15 424 465

15 824 465

400 000

09 02 04

Body of European Regulators for Electronic Communications (BEREC) — Office

5 534 665

5 677 665

143 000

12 02 05

European Insurance and Occupational Pensions Authority (EIOPA)

13 474 234

12 374 234

-1 100 000

12 02 06

European Securities and Markets Authority (ESMA)

38 235 160

27 235 160

-11 000 000

04 03 15

European Labour Authority (ELA)

11 071 650

2 124 650

-8 947 000

1.1.OTH

Other actions and programmes

227 000

04 03 01 03

Free movement of workers, coordination of social security schemes and measures for migrants, including migrants from third countries

7 998 950

9 285 950

1 287 000

29 02 01

Providing quality statistical information, implementing new methods of production of European statistics and strengthening the partnership within the European Statistical System

73 245 000

72 185 000

-1 060 000

1.1.PPPA

Pilot projects and preparatory actions

72 258 000

1.1.SPEC

Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission

-1 210 000

01 02 01

Coordination and surveillance of, and communication on, the economic and monetary union, including the euro

12 000 000

11 730 000

-270 000

04 03 01 06

Information, consultation and participation of representatives of undertakings

7 903 000

7 103 000

-800 000

04 03 01 08

Industrial relations and social dialogue

16 000 000

15 000 000

-1 000 000

06 02 05

Support activities to the European transport policy and passenger rights including communication activities

11 500 000

12 860 000

1 360 000

09 02 01

Definition and implementation of the Union’s policy in the field of electronic communications

3 765 000

3 265 000

-500 000

Total

241 428 500

As a consequence, the level of commitment appropriations is proposed to be set at EUR 23 145,4 million, with no margin left under the expenditure ceiling of heading 1a and the use of the Global margin for commitments for an amount of EUR 63,4 million.

Further to de-commitments made in 2017 (EUR 412,8 million) as a result of total or partial non-implementation of research projects, and in accordance with Article 15.3 of the Financial Regulation
  14
  which exclusively applies to research, the Commission proposes to make EUR 100 million commitment appropriations available again for the reinforcement of the pilot initiative on the European Innovation Council within the SME instrument
  15
   on budget line 08 02 08:

| In EUR |
| --- |
| Budget line / Programme | Name | Appropriations to be made available again |
| 1.1.31 | Horizon 2020 | 100 000 000 |
| 08 02 08 | SME instrument | 100 000 000 |
| | Total | 100 000 000 |

In EUR

Budget line / Programme

Name

Appropriations to be made available again

1.1.31

Horizon 2020

100 000 000

08 02 08

SME instrument

100 000 000

Total

100 000 000

The budget remark is proposed to be adjusted accordingly.

3.2.2.Heading 1b — Economic, Social and Territorial Cohesion

For heading 1b, commitment appropriations are proposed to be set at the level of the original draft budget, as modified by Amending letter 1/2019, with the amendments included in the table below:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | Reinforcement in commitment appropriations |
| | | DB 2019 (incl. AL1) | Second draft budget 2019 | Difference |
| 1.2.31 | Technical assistance | | | -1 744 903 |
| 04 02 63 01 | European Social Fund — Operational technical assistance | 25 078 000 | 23 333 097 | -1 744 903 |
| 1.2.5 | Youth Employment initiative (specific top-up allocation) | | | 116 666 667 |
| 04 02 64 | Youth Employment Initiative | 233 333 333 | 350 000 000 | 116 666 667 |
| 1.2.PPPA | Pilot projects and preparatory actions | | | 3 675 000 |
| | Total | | | 118 596 764 |

In EUR

Budget line / Programme

Name

Reinforcement in commitment appropriations

DB 2019 (incl. AL1)

Second draft budget 2019

Difference

1.2.31

Technical assistance

-1 744 903

04 02 63 01

European Social Fund — Operational technical assistance

25 078 000

23 333 097

-1 744 903

1.2.5

Youth Employment initiative (specific top-up allocation)

116 666 667

04 02 64

Youth Employment Initiative

233 333 333

350 000 000

116 666 667

1.2.PPPA

Pilot projects and preparatory actions

3 675 000

Total

118 596 764

As a consequence, the level of commitment appropriations is proposed to be set at EUR 57 192,0 million, with no margin left under the expenditure ceiling of heading 1b and the use of the Global margin for commitments for an amount of EUR 350,0 million.

3.2.3.Heading 2 — Sustainable Growth: Natural Resources

For heading 2, commitment appropriations are proposed to be set at the level of the original draft budget, as modified by Amending letter 1/2019, with the amendments included in the table below:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | Reinforcement in commitment appropriations |
| | | DB 2019 (incl. AL1) | Second draft budget 2019 | Difference |
| 2.0.10 | European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments | | | -237 500 000 |
| 05 02 06 99 | Other measures for olive oil | 100 000 | 600 000 | 500 000 |
| 05 02 15 99 | Other measures for pigmeat, poultry, eggs, bee-keeping, other animal products | 13 000 000 | 28 000 000 | 15 000 000 |
| 05 03 01 10 | Basic payment scheme (BPS) | 16 464 000 000 | 16 211 000 000 | -253 000 000 |
| 2.0.4 | Environment and climate action (LIFE) | | | 4 000 000 |
| 07 02 01 | Contributing to a greener and more resource-efficient economy and to the development and implementation of Union environmental policy and legislation | 148 835 000 | 150 335 000 | 1 500 000 |
| 07 02 02 | Halting and reversing biodiversity loss | 211 620 000 | 213 620 000 | 2 000 000 |
| 07 02 03 | Supporting better environmental governance and information at all levels | 47 500 000 | 48 000 000 | 500 000 |
| 2.0.PPPA | Pilot projects and preparatory actions | | | 13 500 000 |
| | Total | | | -220 000 000 |

In EUR

Budget line / Programme

Name

Reinforcement in commitment appropriations

DB 2019 (incl. AL1)

Second draft budget 2019

Difference

2.0.10

European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments

-237 500 000

05 02 06 99

Other measures for olive oil

100 000

600 000

500 000

05 02 15 99

Other measures for pigmeat, poultry, eggs, bee-keeping, other animal products

13 000 000

28 000 000

15 000 000

05 03 01 10

Basic payment scheme (BPS)

16 464 000 000

16 211 000 000

-253 000 000

2.0.4

Environment and climate action (LIFE)

4 000 000

07 02 01

Contributing to a greener and more resource-efficient economy and to the development and implementation of Union environmental policy and legislation

148 835 000

150 335 000

1 500 000

07 02 02

Halting and reversing biodiversity loss

211 620 000

213 620 000

2 000 000

07 02 03

Supporting better environmental governance and information at all levels

47 500 000

48 000 000

500 000

2.0.PPPA

Pilot projects and preparatory actions

13 500 000

Total

-220 000 000

The decrease of commitment appropriations is fully attributed to higher assigned revenue arising from the EAGF surplus of 31 October 2018 which will cover the full needs of the sector as updated in Amending letter 1/2019.

As a consequence, the level of commitments is proposed to be set at EUR 59 642,1 million, leaving a margin of EUR 701,9 million under the expenditure ceiling of heading 2.

3.2.4.Heading 3 — Security and Citizenship

For heading 3, commitment appropriations are proposed to be set at the level of the original draft budget, as modified by Amending letter 1/2019, with the amendments included in the table below:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | Reinforcement in commitment appropriations |
| | | DB 2019 (incl. AL1) | Second draft budget 2019 | Difference |
| 3.0.11 | Creative Europe | | | 3 000 000 |
| 09 05 01 | MEDIA Sub-programme — Operating transnationally and internationally and promoting transnational circulation and mobility | 117 260 000 | 120 260 000 | 3 000 000 |
| 3.0.2 | Internal Security Fund | | | 5 000 000 |
| 18 02 01 01 | Support of border management and a common visa policy to facilitate legitimate travel | 330 317 547 | 335 317 547 | 5 000 000 |
| 3.0.8 | Food and feed | | | -8 000 000 |
| 17 04 01 | Ensuring a higher animal health status and high level of protection of animals in the Union | 163 500 000 | 155 500 000 | -8 000 000 |
| 3.0.DAG | Decentralised agencies | | | -42 285 000 |
| 18 02 04 | European Union Agency for Law Enforcement Cooperation (Europol) | 128 789 065 | 137 146 565 | 8 357 500 |
| 18 02 07 | European Agency for the operational management of large-scale IT systems in the area of freedom, security and justice (‘eu-LISA’) | 291 350 509 | 295 350 509 | 4 000 000 |
| 18 03 02 | European Asylum Support Office (EASO) | 149 032 843 | 94 032 843 | -55 000 000 |
| 33 03 04 | The European Union’s Judicial Cooperation Unit (Eurojust) | 37 316 059 | 37 673 559 | 357 500 |
| 3.0.PPPA | Pilot projects and preparatory actions | | | 15 075 000 |
| 3.0.SPEC | Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission | | | 3 000 000 |
| 09 05 05 | Multimedia actions | 20 346 000 | 23 546 000 | 3 200 000 |
| 16 03 01 03 | Information outlets | 15 800 000 | 15 600 000 | -200 000 |
| | Total | | | -24 210 000 |

In EUR

Budget line / Programme

Name

Reinforcement in commitment appropriations

DB 2019 (incl. AL1)

Second draft budget 2019

Difference

3.0.11

Creative Europe

3 000 000

09 05 01

MEDIA Sub-programme — Operating transnationally and internationally and promoting transnational circulation and mobility

117 260 000

120 260 000

3 000 000

3.0.2

Internal Security Fund

5 000 000

18 02 01 01

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

330 317 547

335 317 547

5 000 000

3.0.8

Food and feed

-8 000 000

17 04 01

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

163 500 000

155 500 000

-8 000 000

3.0.DAG

Decentralised agencies

-42 285 000

18 02 04

European Union Agency for Law Enforcement Cooperation (Europol)

128 789 065

137 146 565

8 357 500

18 02 07

European Agency for the operational management of large-scale IT systems in the area of freedom, security and justice (‘eu-LISA’)

291 350 509

295 350 509

4 000 000

18 03 02

European Asylum Support Office (EASO)

149 032 843

94 032 843

-55 000 000

33 03 04

The European Union’s Judicial Cooperation Unit (Eurojust)

37 316 059

37 673 559

357 500

3.0.PPPA

Pilot projects and preparatory actions

15 075 000

3.0.SPEC

Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission

3 000 000

09 05 05

Multimedia actions

20 346 000

23 546 000

3 200 000

16 03 01 03

Information outlets

15 800 000

15 600 000

-200 000

Total

-24 210 000

As a consequence, the level of commitments is proposed to be set at EUR 3 786,6 million, with no margin left under the expenditure ceiling of heading 3 and the mobilisation of the Flexibility Instrument for an amount of EUR 985,6 million.

3.2.5.Heading 4 — Global Europe

For heading 4, commitment appropriations are proposed to be set at the level of the original draft budget, as modified by Amending letter 1/2019, with the amendments included in the table below:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | Reinforcement in commitment appropriations |
| | | DB 2019 (incl. AL1) | Second draft budget 2019 | Difference |
| 4.0.1 | Instrument for Pre-accession assistance (IPA II) | | | -138 700 000 |
| 05 05 04 02 | Turkey - Support for economic, social and territorial development and related progressive alignment with the Union acquis | 56 800 000 | 40 000 000 | -16 800 000 |
| 22 02 01 01 | Western Balkans - Support for political reforms and related progressive alignment with the Union acquis | 189 267 000 | 193 267 000 | 4 000 000 |
| 22 02 01 02 | Western Balkans - Support for economic, social and territorial development and related progressive alignment with the Union acquis | 306 439 000 | 310 439 000 | 4 000 000 |
| 22 02 03 01 | Turkey - Support for political reforms and related progressive alignment with the Union acquis | 244 100 000 | 160 000 000 | -84 100 000 |
| 22 02 03 02 | Turkey - Support for economic, social and territorial development and related progressive alignment with the Union acquis | 944 500 000 | 898 700 000 | -45 800 000 |
| 4.0.10 | Macro-financial Assistance (MFA) | | | -15 000 000 |
| 01 03 02 | Macro-financial assistance | 42 000 000 | 27 000 000 | -15 000 000 |
| 4.0.11 | Guarantee Fund for external actions (GF) | | | -48 222 935 |
| 01 03 06 | Provisioning of the Guarantee Fund for external actions | 48 222 935 | 0 | -48 222 935 |
| 4.0.2 | European Neighbourhood Instrument (ENI) | | | 97 119 000 |
| 22 04 01 01 | Mediterranean countries — Human rights, good governance and mobility | 125 838 308 | 133 923 308 | 8 085 000 |
| 22 04 01 02 | Mediterranean countries — Poverty reduction and sustainable development | 629 108 985 | 668 160 985 | 39 052 000 |
| 22 04 01 03 | Mediterranean countries — Confidence building, security and the prevention and settlement of conflicts | 415 324 409 | 423 718 409 | 8 394 000 |
| 22 04 01 04 | Support to the peace process and financial assistance to Palestine and to the United Nations Relief and Works Agency for Palestine Refugees (UNRWA) | 308 811 939 | 329 811 939 | 21 000 000 |
| 22 04 02 01 | Eastern Partnership — Human rights, good governance and mobility | 241 931 953 | 250 016 953 | 8 085 000 |
| 22 04 02 02 | Eastern Partnership — Poverty reduction and sustainable development | 371 016 900 | 380 730 900 | 9 714 000 |
| 22 04 02 03 | Eastern Partnership — Confidence building, security and the prevention and settlement of conflicts | 12 231 062 | 12 770 062 | 539 000 |
| 22 04 20 | Erasmus+ — Contribution from the European Neighbourhood Instrument (ENI) | 84 544 000 | 86 794 000 | 2 250 000 |
| 4.0.3 | Development Cooperation Instrument (DCI) | | | 31 556 000 |
| 21 02 02 | Cooperation with Asia | 810 388 665 | 794 388 665 | -16 000 000 |
| 21 02 04 | Cooperation with the Middle East | 194 531 328 | 178 531 328 | -16 000 000 |
| 21 02 07 01 | Environment and climate change | 215 593 156 | 224 576 156 | 8 983 000 |
| 21 02 07 02 | Sustainable energy | 95 819 181 | 99 412 181 | 3 593 000 |
| 21 02 07 03 | Human development | 205 589 346 | 238 149 346 | 32 560 000 |
| 21 02 07 05 | Migration and asylum | 54 951 845 | 56 748 845 | 1 797 000 |
| 21 02 08 01 | Civil society in development | 219 626 756 | 230 999 756 | 11 373 000 |
| 21 02 20 | Erasmus+ — Contribution from the development cooperation instrument (DCI) | 98 638 290 | 103 888 290 | 5 250 000 |
| 4.0.OTH | Other actions and programmes | | | 2 000 000 |
| 13 07 01 | Financial support for encouraging the economic development of the Turkish Cypriot community | 33 122 000 | 35 122 000 | 2 000 000 |
| 4.0.PPPA | Pilot projects and preparatory actions | | | 6 325 000 |
| | Total | | | -64 922 935 |

In EUR

Budget line / Programme

Name

Reinforcement in commitment appropriations

DB 2019 (incl. AL1)

Second draft budget 2019

Difference

4.0.1

Instrument for Pre-accession assistance (IPA II)

-138 700 000

05 05 04 02

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

56 800 000

40 000 000

-16 800 000

22 02 01 01

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

189 267 000

193 267 000

4 000 000

22 02 01 02

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

306 439 000

310 439 000

4 000 000

22 02 03 01

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

244 100 000

160 000 000

-84 100 000

22 02 03 02

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

944 500 000

898 700 000

-45 800 000

4.0.10

Macro-financial Assistance (MFA)

-15 000 000

01 03 02

Macro-financial assistance

42 000 000

27 000 000

-15 000 000

4.0.11

Guarantee Fund for external actions (GF)

-48 222 935

01 03 06

Provisioning of the Guarantee Fund for external actions

48 222 935

0

-48 222 935

4.0.2

European Neighbourhood Instrument (ENI)

97 119 000

22 04 01 01

Mediterranean countries — Human rights, good governance and mobility

125 838 308

133 923 308

8 085 000

22 04 01 02

Mediterranean countries — Poverty reduction and sustainable development

629 108 985

668 160 985

39 052 000

22 04 01 03

Mediterranean countries — Confidence building, security and the prevention and settlement of conflicts

415 324 409

423 718 409

8 394 000

22 04 01 04

Support to the peace process and financial assistance to Palestine and to the United Nations Relief and Works Agency for Palestine Refugees (UNRWA)

308 811 939

329 811 939

21 000 000

22 04 02 01

Eastern Partnership — Human rights, good governance and mobility

241 931 953

250 016 953

8 085 000

22 04 02 02

Eastern Partnership — Poverty reduction and sustainable development

371 016 900

380 730 900

9 714 000

22 04 02 03

Eastern Partnership — Confidence building, security and the prevention and settlement of conflicts

12 231 062

12 770 062

539 000

22 04 20

Erasmus+ — Contribution from the European Neighbourhood Instrument (ENI)

84 544 000

86 794 000

2 250 000

4.0.3

Development Cooperation Instrument (DCI)

31 556 000

21 02 02

Cooperation with Asia

810 388 665

794 388 665

-16 000 000

21 02 04

Cooperation with the Middle East

194 531 328

178 531 328

-16 000 000

21 02 07 01

Environment and climate change

215 593 156

224 576 156

8 983 000

21 02 07 02

Sustainable energy

95 819 181

99 412 181

3 593 000

21 02 07 03

Human development

205 589 346

238 149 346

32 560 000

21 02 07 05

Migration and asylum

54 951 845

56 748 845

1 797 000

21 02 08 01

Civil society in development

219 626 756

230 999 756

11 373 000

21 02 20

Erasmus+ — Contribution from the development cooperation instrument (DCI)

98 638 290

103 888 290

5 250 000

4.0.OTH

Other actions and programmes

2 000 000

13 07 01

Financial support for encouraging the economic development of the Turkish Cypriot community

33 122 000

35 122 000

2 000 000

4.0.PPPA

Pilot projects and preparatory actions

6 325 000

Total

-64 922 935

As a consequence, the level of commitments is proposed to be set at EUR 11 319,3 million, with no margin left under the expenditure ceiling of heading 4 and the use of the Global margin for commitments for an amount of EUR 1 051,3 million.

3.2.6.Heading 5 — Administration

For heading 5, the number of posts in the establishment plans of the Institutions and the appropriations are proposed to be set at the level of the original draft budget, as amended by Amending letter 1/2019 with the following exceptions:

·The section of the Parliament, for which its reading of the original draft budget is approved taking account of the adjustments included in the Amending letter 1/2019 concerning the Authority for European Political Parties and European Political Foundations;

·The section of the Council, for which its reading of the original draft budget is approved;

·The section of the European Data Protection Supervisor, for which the Council's reading of the original draft budget is approved.

Moreover, the following amendments are proposed on the number of posts in the establishment plans and the appropriations included in the original draft budget, as amended by Amending letter 1/2019, for the following Institutions:

·The section of the Court of Justice of the European Union, for which 5 additional posts are proposed to be allocated
  16
  and the level of commitment and payment appropriations are proposed to be increased by EUR 415 016 (EUR 246 875 on budget line 1 2 0 0 Remunerations and allowances and EUR 168 141 on budget line 2 1 0 0 Purchase, servicing and maintenance of equipment and software);

·The section of the European External Action Service, for which the level of commitment and payment appropriations is proposed to be decreased by EUR 3 050 000, being the combined result of a proposed increase of EUR 1 200 000 on budget line 2 2 1 4 Strategic Communication Capacity and proposed decreases of - EUR 4 250 000 on the following budget lines: 1 1 0 0 Basic salaries (-EUR 3 280 000), 1 1 0 1 Entitlements under the Staff Regulations related to the post held (-EUR 10 000), 1 1 0 2 Entitlements under the Staff Regulations related to the personal circumstances of the staff member (-EUR 840 000) and 1 1 0 3 Social security cover (-EUR 120 000).

The impact in the 2019 budget of the automatic salary update to be applied from 1 July 2018 (1.7 % instead of 2.0 %) is proposed to be integrated in all sections of the draft budget as follows:

| | in EUR |
| --- | --- |
| European Parliament | -2 851 238 |
| European Council and Council | -965 489 |
| European Commission (including pensions) | -13 781 615 |
| Court of Justice of the European Union | -891 000 |
| European Court of Auditors | -359 000 |
| European Economic & Social Committee | -220 825 |
| European Committee of the Regions | -160 594 |
| European Ombudsman | -26 880 |
| European Data Protection Supervisor | -14 568 |
| European External Action Service | -911 839 |
| Total | -20 183 048 |

in EUR

European Parliament

-2 851 238

European Council and Council

-965 489

European Commission (including pensions)

-13 781 615

Court of Justice of the European Union

-891 000

European Court of Auditors

-359 000

European Economic & Social Committee

-220 825

European Committee of the Regions

-160 594

European Ombudsman

-26 880

European Data Protection Supervisor

-14 568

European External Action Service

-911 839

Total

-20 183 048

Finally, additional reductions of EUR 0,8 million were identified and proposed across all Institutions, with the exception of the European Parliament, for expenditure related to buildings, as follows:

| | in EUR |
| --- | --- |
| European Council and Council | -20 052 |
| European Commission | -557 239 |
| Court of Justice of the European Union | -77 689 |
| European Court of Auditors | -482 |
| European Economic & Social Committee | -27 215 |
| European Committee of the Regions | -20 008 |
| European Ombudsman | -2 287 |
| European Data Protection Supervisor | -4 026 |
| European External Action Service | -41 002 |
| Total | -750 000 |

in EUR

European Council and Council

-20 052

European Commission

-557 239

Court of Justice of the European Union

-77 689

European Court of Auditors

-482

European Economic & Social Committee

-27 215

European Committee of the Regions

-20 008

European Ombudsman

-2 287

European Data Protection Supervisor

-4 026

European External Action Service

-41 002

Total

-750 000

As a consequence, and after taking into account pilot projects and preparatory actions (EUR 4,1 million) proposed under section 3.1.3 above, the level of commitment appropriations is proposed to be set at EUR 9 943,0 million, leaving a margin of EUR 589,1 million under the expenditure ceiling of heading 5, after the use of EUR 253,9 million of the margin to offset the mobilisation of the Contingency margin in 2017.

3.2.7.Special instruments: EGF, EAR and EUSF

Commitment appropriations for the European Globalisation Adjustment Fund (EGF), for the Emergency Aid Reserve (EAR) and for the European Union Solidarity Fund (EUSF) are proposed to be set at the level of the original draft budget, as amended by Amending letter 1/2019.

3.3.General approach for payment appropriations

The overall level of payment appropriations is proposed to be set at the level of the original draft budget, as amended by Amending letter 1/2019, with the following amendments:

1.Firstly, account is taken of the proposed level of commitment appropriations for non-differentiated expenditure, for which the proposed level of payment appropriations is equal to the level of commitment appropriations. This includes the additional reduction of agricultural expenditure by EUR 253,0 million. This approach is applied, by analogy, to the EU contribution to decentralised agencies and the Guarantee Fund for external actions. The combined effect is a proposed decrease of EUR 375,0 million;

2.The payment appropriations for all new pilot projects and preparatory actions included in the second draft budget are proposed to be set at 50% of the corresponding commitment appropriations, or at the level proposed by Parliament in its reading of the original draft budget, if lower. In the case of extension of existing pilot projects and preparatory actions, the level of payment appropriations is proposed to be that defined in the original draft budget plus 50% of the corresponding new proposed commitment appropriations, or at the level proposed by Parliament in its reading of the original draft budget, if lower. The combined effect is a proposed increase of EUR 57,5 million;

3.The amendments on the following budget lines are proposed as a result of the evolution in commitment appropriations for differentiated expenditure:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | Reinforcement in commitment appropriations |
| | | DB 2019 (incl. AL1) | Second Draft Budget 2019 | Difference |
| 1.1.12 | International Thermonuclear Experimental Reactor (ITER) | | | -3 500 000 |
| 32 05 01 02 | Construction, operation and exploitation of the ITER facilities — European Joint Undertaking for ITER — Fusion for Energy (F4E) | 366 696 185 | 363 196 185 | -3 500 000 |
| 1.1.13 | European Earth Observation Programme (Copernicus) | | | -12 500 000 |
| 02 06 01 | Delivering operational services relying on space-borne observations and in-situ data (Copernicus) | 140 000 000 | 139 000 000 | -1 000 000 |
| 02 06 02 | Building an autonomous Union’s Earth observation capacity (Copernicus) | 472 000 000 | 460 500 000 | -11 500 000 |
| 1.1.31 | Horizon 2020 | | | 30 000 000 |
| 08 02 08 | SME instrument | 482 502 033 | 512 502 033 | 30 000 000 |
| 1.1.5 | Education, Training and Sport (Erasmus+) | | | 170 000 000 |
| 15 02 01 01 | Promoting excellence and cooperation in the European education and training area and its relevance to the labour market | 2 096 100 000 | 2 261 000 000 | 164 900 000 |
| 15 02 01 02 | Promoting excellence and cooperation in the European youth area and the participation of young people in European democratic life | 170 850 000 | 175 950 000 | 5 100 000 |
| 3.0.8 | Food and feed | | | -6 500 000 |
| 17 04 01 | Ensuring a higher animal health status and high level of protection of animals in the Union | 134 040 000 | 127 540 000 | -6 500 000 |
| 4.0.1 | Instrument for Pre-accession assistance (IPA II) | | | -90 000 000 |
| 05 05 04 02 | Turkey - Support for economic, social and territorial development and related progressive alignment with the Union acquis | 50 000 000 | 35 000 000 | -15 000 000 |
| 22 02 03 01 | Turkey - Support for political reforms and related progressive alignment with the Union acquis | 150 719 568 | 105 719 568 | -45 000 000 |
| 22 02 03 02 | Turkey - Support for economic, social and territorial development and related progressive alignment with the Union acquis | 708 080 653 | 678 080 653 | -30 000 000 |
| 4.0.10 | Macro-financial Assistance (MFA) | | | -15 000 000 |
| 01 03 02 | Macro-financial assistance | 42 000 000 | 27 000 000 | -15 000 000 |
| | Total | | | 72 500 000 |

In EUR

Budget line / Programme

Name

Reinforcement in commitment appropriations

DB 2019 (incl. AL1)

Second Draft Budget 2019

Difference

1.1.12

International Thermonuclear Experimental Reactor (ITER)

-3 500 000

32 05 01 02

Construction, operation and exploitation of the ITER facilities — European Joint Undertaking for ITER — Fusion for Energy (F4E)

366 696 185

363 196 185

-3 500 000

1.1.13

European Earth Observation Programme (Copernicus)

-12 500 000

02 06 01

Delivering operational services relying on space-borne observations and in-situ data (Copernicus)

140 000 000

139 000 000

-1 000 000

02 06 02

Building an autonomous Union’s Earth observation capacity (Copernicus)

472 000 000

460 500 000

-11 500 000

1.1.31

Horizon 2020

30 000 000

08 02 08

SME instrument

482 502 033

512 502 033

30 000 000

1.1.5

Education, Training and Sport (Erasmus+)

170 000 000

15 02 01 01

Promoting excellence and cooperation in the European education and training area and its relevance to the labour market

2 096 100 000

2 261 000 000

164 900 000

15 02 01 02

Promoting excellence and cooperation in the European youth area and the participation of young people in European democratic life

170 850 000

175 950 000

5 100 000

3.0.8

Food and feed

-6 500 000

17 04 01

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

134 040 000

127 540 000

-6 500 000

4.0.1

Instrument for Pre-accession assistance (IPA II)

-90 000 000

05 05 04 02

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

50 000 000

35 000 000

-15 000 000

22 02 03 01

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

150 719 568

105 719 568

-45 000 000

22 02 03 02

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

708 080 653

678 080 653

-30 000 000

4.0.10

Macro-financial Assistance (MFA)

-15 000 000

01 03 02

Macro-financial assistance

42 000 000

27 000 000

-15 000 000

Total

72 500 000

4.An additional reduction in payment appropriations is proposed on budget line 01 04 05 where it is proposed that the provisioning of the EFSI guarantee fund be reduced by the amount frontloaded in the budgetary authority transfer (DEC) No 22/2018 as follows:

| | | | | In EUR |
| --- | --- | --- | --- | --- |
| Budget line / Programme | Name | DB 2019 (incl. AL1) | Budget 2019 | Difference |
| 1.1.10 | European Fund for Strategic Investments (EFSI) | | | -150 000 000 |
| 01 04 05 | Provisioning of the EFSI guarantee fund | 1 150 000 000 | 1 000 000 000 | -150 000 000 |
| | Total | | | -150 000 000 |

In EUR

Budget line / Programme

Name

DB 2019 (incl. AL1)

Budget 2019

Difference

1.1.10

European Fund for Strategic Investments (EFSI)

-150 000 000

01 04 05

Provisioning of the EFSI guarantee fund

1 150 000 000

1 000 000 000

-150 000 000

Total

-150 000 000

3.4.Reserves

Reserves are proposed to be set in accordance with the Council's reading of the original draft budget, taking into account the changes proposed in the Amending letter 1/2019, with the following amendments:

·The modalities for lifting the reserve on budget line 18 03 01 01 are proposed as follows:

"An amount of EUR 460 million foreseen in the legislative financial statement of the Commission proposal to recast the Dublin III Regulation (COM(2016)270 final of 4 May 2016) is put in reserve pending the adoption of that legislative proposal. This reserve may be released by means of a transfer in accordance with Article 30.2(a) of the Financial Regulation following the adoption of the basic act.

If the act has not been adopted by 1 February 2019, the Commission may present one or more proposals for transfers in accordance with Article 31 of the Financial Regulation to make alternative use of that amount for the benefit of budget line 18 03 01 01."

It is proposed to modify the budget remark of budget item 18 03 01 01 accordingly.

·Given the adoption, on 28 September 2018, of the legal base of the European High Performance Computing Joint Undertaking
  17
  , the reserves on the budget lines 09 03 05 31, 09 04 07 33 and 09 04 07 34 are proposed to be lifted.

3.5.Changes in nomenclature and budget remarks

3.5.1.Budget remarks

Besides the amendment proposed to the text of the budget remark of article 08 02 08 in section 3.2.1 above, it is also proposed to include amendments introduced by the European Parliament to the text of budget remarks in its reading of the original draft budget in the second draft budget, with the exception of those on budget lines listed in the table below. This is on the understanding that amendments introduced by the European Parliament cannot modify or extend the scope of an existing legal base, or impinge on the administrative autonomy of institutions, and that the action can be covered by available resources.

| Budget line | Name |
| --- | --- |
| 02 02 77 40 | Pilot project — Satellite broadband internet access for bringing educational multimedia content to unconnected schools |
| 04 06 01 | Promoting social cohesion and alleviating the worst forms of poverty in the Union |
| 15 04 02 | Culture sub-programme — Supporting cross-border actions and promoting transnational circulation and mobility |
| 18 02 01 02 | Prevention and fight against cross-border organised crime and better management of security- related risks and crisis |
| 18 03 01 01 | Strengthening and developing the common European asylum system and enhancing solidarity and responsibility-sharing between the Member States |
| 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 |
| 18 04 01 01 | Europe for citizens — Strengthening remembrance and enhancing capacity for civic participation at the Union level |
| 19 02 01 | Response to crisis and emerging crisis |
| 21 02 01 | Cooperation with Latin America |
| 21 02 07 03 | Human development |
| 21 02 08 01 | Civil society in development |
| 33 02 01 | Ensuring the protection of rights and empowering citizens |

Budget line

Name

02 02 77 40

Pilot project — Satellite broadband internet access for bringing educational multimedia content to unconnected schools

04 06 01

Promoting social cohesion and alleviating the worst forms of poverty in the Union

15 04 02

Culture sub-programme — Supporting cross-border actions and promoting transnational circulation and mobility

18 02 01 02

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

18 03 01 01

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

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

18 04 01 01

Europe for citizens — Strengthening remembrance and enhancing capacity for civic participation at the Union level

19 02 01

Response to crisis and emerging crisis

21 02 01

Cooperation with Latin America

21 02 07 03

Human development

21 02 08 01

Civil society in development

33 02 01

Ensuring the protection of rights and empowering citizens

3.5.2.Nomenclature

The budget nomenclature of the original draft budget, as amended by Amending letter 1/2019, is proposed in the second draft budget with the inclusion of the new pilot projects and preparatory actions with the following name changes:

| Budget line | Name |
| --- | --- |
| 02 04 77 07 | Preparatory action — Preparing the new EU GOVSATCOM programme |
| 05 08 77 18 | Pilot project — Establishing an operational programme structuring the agri-food sectors to safeguard the handing-on of family farms and the sustainability of local agriculture |

Budget line

Name

02 04 77 07

Preparatory action — Preparing the new EU GOVSATCOM programme

05 08 77 18

Pilot project — Establishing an operational programme structuring the agri-food sectors to safeguard the handing-on of family farms and the sustainability of local agriculture

4.Concluding Remarks

By proposing a second 2019 draft budget, which builds on the progress made in the Conciliation Committee, the Commission seeks to create the conditions for a swift adoption of the 2019 budget, within the tight timeframe before the end of the year 2018.

The timely adoption and entry into force of the 2019 budget will ensure the proper implementation of the policies and programmes of the European Union. The Commission will do its utmost to achieve this goal.

5.2019 second draft budget by financial framework headings and main programmes

| (Commitment (CA) and payment (PA) appropriations in million EUR, rounded figures at current prices) | | |
| --- | --- | --- |
| Heading | Budget | Second Draft budget | Difference | Difference |
| | 2018 (1) | 2019 | 2019 / 2018 | 2019 / 2018 |
| | (1) | (2) | (2 – 1) | (2 / 1) |
| | CA | PA | CA | PA | CA | PA | CA | PA |
| 1. Smart and inclusive growth | 77 531,8 | 66 622,6 | 80 337,4 | 67 556,9 | 2 805,7 | 934,4 | 3,6% | 1,4% |
| Of which under global margin for commitments | 1 111,8 | | 413,4 | | | | | |
| Ceiling | 76 420,0 | | 79 924,0 | | | | | |
| Margin | | | | | | | | |
| 1a | Competitiveness for growth and jobs | 21 999,6 | 20 095,3 | 23 145,4 | 20 521,5 | 1 145,9 | 426,3 | 5,2% | 2,1% |
| Of which under global margin for commitments | 760,6 | | 63,4 | | | | | |
| Ceiling | 21 239,0 | | 23 082,0 | | | | | |
| Margin | | | | | | | | |
| Large infrastructure projects | 1 814,4 | 1 826,2 | 1 959,4 | 2 142,0 | 145,0 | 315,8 | 8,0% | 17,3% |
| | European satellite navigation systems (EGNOS and Galileo) | 807,9 | 718,0 | 690,7 | 923,0 | -117,1 | 205,0 | -14,5% | 28,6% |
| | International Thermonuclear Experimental Reactor (ITER) | 376,4 | 500,6 | 407,2 | 616,6 | 30,9 | 116,0 | 8,2% | 23,2% |
| | European Earth Observation Programme (Copernicus) | 630,2 | 607,6 | 861,5 | 602,4 | 231,3 | -5,2 | 36,7% | -0,9% |
| Nuclear Safety and Decommissioning | 141,1 | 152,4 | 143,9 | 158,1 | 2,8 | 5,8 | 2,0% | 3,8% |
| European Fund for Strategic Investments (EFSI) | 2 038,3 | 1 828,0 | 186,9 | 1 022,3 | -1 851,4 | -805,7 | -90,8% | -44,1% |
| Common Strategic Framework (CSF) Research and Innovation | 11 568,1 | 11 216,9 | 12 535,1 | 11 341,8 | 967,0 | 124,9 | 8,4% | 1,1% |
| | Horizon 2020 | 11 212,4 | 10 901,5 | 12 161,5 | 10 971,8 | 949,1 | 70,3 | 8,5% | 0,6% |
| | Euratom Research and Training Programme | 355,7 | 315,5 | 373,6 | 370,0 | 17,9 | 54,5 | 5,0% | 17,3% |
| Competitiveness of enterprises and small and medium-sized enterprises (COSME) | 354,1 | 253,5 | 367,2 | 251,8 | 13,1 | -1,6 | 3,7% | -0,6% |
| Education, Training and Sport (Erasmus+) | 2 314,5 | 2 145,6 | 2 726,4 | 2 563,1 | 411,9 | 417,5 | 17,8% | 19,5% |
| Employment and Social Innovation (EaSI) | 131,7 | 118,5 | 136,1 | 118,4 | 4,3 | -0,1 | 3,3% | -0,1% |
| Customs, Fiscalis and Anti-Fraud | 135,0 | 124,8 | 135,2 | 134,2 | 0,2 | 9,4 | 0,1% | 7,6% |
| Connecting Europe Facility (CEF) | 2 748,4 | 1 523,0 | 3 764,0 | 1 701,2 | 1 015,6 | 178,3 | 37,0% | 11,7% |
| | Energy | 680,5 | 217,7 | 948,7 | 326,8 | 268,2 | 109,1 | 39,4% | 50,1% |
| | Transport | 1 897,6 | 1 163,3 | 2 640,2 | 1 222,8 | 742,5 | 59,5 | 39,1% | 5,1% |
| | Information and Communications Technology (ICT) | 170,3 | 142,0 | 175,1 | 151,6 | 4,8 | 9,6 | 2,8% | 6,8% |
| Energy projects to aid economic recovery (EERP) | | 210,0 | | 61,0 | | -149,0 | ∞ | -71,0% |
| European Solidarity Corps (ESC) | 42,8 | 33,2 | 143,3 | 119,6 | 100,5 | 86,3 | 235,0% | 259,8% |
| European Defence Industrial Development Programme (EDIDP) | | | 245,0 | 147,0 | 245,0 | 147,0 | ∞ | ∞ |
| Other actions and programmes | 176,4 | 152,6 | 194,4 | 164,7 | 17,9 | 12,2 | 10,2% | 8,0% |
| Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission | 128,9 | 116,9 | 128,4 | 115,0 | -0,5 | -2,0 | -0,4% | -1,7% |
| Pilot projects and preparatory actions | 91,7 | 77,6 | 97,3 | 99,6 | 5,6 | 22,0 | 6,1% | 28,3% |
| Decentralised agencies | 314,1 | 316,2 | 382,9 | 381,7 | 68,8 | 65,5 | 21,9% | 20,7% |
| 1b | Economic, social and territorial cohesion | 55 532,2 | 46 527,3 | 57 192,0 | 47 035,4 | 1 659,8 | 508,1 | 3,0% | 1,1% |
| Of which under global margin for commitments | 351,2 | | 350,0 | | | | | |
| Ceiling | 55 181,0 | | 56 842,0 | | | | | |
| Margin | | | | | | | | |
| Investment for growth and jobs | 50 798,0 | 43 447,4 | 52 357,5 | 43 736,6 | 1 559,5 | 289,2 | 3,1% | 0,7% |
| | Regional convergence (Less developed regions) | 27 012,3 | 23 387,6 | 27 875,2 | 24 042,3 | 863,0 | 654,7 | 3,2% | 2,8% |
| | Transition regions | 5 738,6 | 4 040,5 | 5 848,7 | 4 370,1 | 110,1 | 329,6 | 1,9% | 8,2% |
| | Competitiveness (More developed regions) | 8 426,8 | 7 394,1 | 8 648,9 | 7 441,5 | 222,1 | 47,4 | 2,6% | 0,6% |
| | Outermost and sparsely populated regions | 226,5 | 169,0 | 231,0 | 176,4 | 4,5 | 7,4 | 2,0% | 4,4% |
| | Cohesion fund | 9 393,8 | 8 456,3 | 9 753,6 | 7 706,3 | 359,8 | -750,0 | 3,8% | -8,9% |
| Connecting Europe Facility (CEF) — CF contribution | 1 655,1 | 625,8 | 1 700,4 | 851,6 | 45,3 | 225,8 | 2,7% | 36,1% |
| European territorial cooperation | 1 934,3 | 1 234,7 | 1 973,0 | 1 190,6 | 38,7 | -44,1 | 2,0% | -3,6% |
| Youth Employment initiative (specific top-up allocation) | 350,0 | 600,0 | 350,0 | 631,5 | | 31,5 | | 5,3% |
| Technical assistance and innovative actions | 230,3 | 199,6 | 239,7 | 212,7 | 9,4 | 13,1 | 4,1% | 6,6% |
| European Aid to the Most Deprived (FEAD) | 556,9 | 401,4 | 567,8 | 401,2 | 10,9 | -0,2 | 2,0% | 0,0% |
| Pilot projects and preparatory actions | 7,7 | 18,5 | 3,7 | 11,2 | -4,0 | -7,3 | -52,3% | -39,5% |
| 2. Sustainable growth: natural resources | 59 238,6 | 56 041,0 | 59 642,1 | 57 399,9 | 403,5 | 1 358,9 | 0,7% | 2,4% |
| Ceiling | 60 267,0 | | 60 344,0 | | | | | |
| Margin | 1 028,4 | | 701,9 | | | | | |
| | Of which: European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments | 43 233,1 | 43 187,3 | 43 191,9 | 43 116,4 | -41,2 | -70,9 | -0,1% | -0,2% |
| Sub-ceiling | 44 163,0 | | 43 881,0 | | | | | |
| European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments | 43 233,1 | 43 187,3 | 43 191,9 | 43 116,4 | -41,2 | -70,9 | -0,1% | -0,2% |
| European Agricultural Fund for Rural Development (EAFRD) | 14 380,3 | 11 852,2 | 14 727,3 | 13 148,2 | 346,9 | 1 296,0 | 2,4% | 10,9% |
| European Maritime and Fisheries Fund (EMFF) | 1 027,9 | 602,8 | 1 090,0 | 712,8 | 62,1 | 109,9 | 6,0% | 18,2% |
| Environment and climate action (LIFE) | 522,8 | 316,1 | 558,1 | 341,6 | 35,3 | 25,5 | 6,7% | 8,1% |
| Pilot projects and preparatory actions | 15,6 | 17,7 | 13,5 | 19,6 | -2,1 | 1,9 | -13,5% | 10,7% |
| Decentralised agencies | 58,8 | 58,8 | 61,3 | 61,3 | 2,5 | 2,5 | 4,3% | 4,3% |
| 3. Security and citizenship | 3 493,2 | 2 980,7 | 3 786,6 | 3 527,4 | 293,4 | 546,7 | 8,4% | 18,3% |
| Of which under Flexibility Instrument | 837,2 | | 985,6 | | | | | |
| Ceiling | 2 656,0 | | 2 801,0 | | | | | |
| Margin | | | | | | | | |
| Asylum, Migration and Integration Fund | 719,2 | 594,4 | 1 120,8 | 952,6 | 401,7 | 358,2 | 55,9% | 60,3% |
| Internal Security Fund | 720,0 | 481,2 | 533,5 | 663,7 | -186,5 | 182,5 | -25,9% | 37,9% |
| IT systems | 26,3 | 13,2 | 0,1 | | -26,2 | -13,2 | -99,6% | -100,0% |
| Justice | 47,1 | 35,9 | 44,6 | 38,1 | -2,5 | 2,3 | -5,4% | 6,3% |
| Rights, Equality and Citizenship | 63,4 | 46,6 | 65,7 | 58,0 | 2,3 | 11,4 | 3,7% | 24,4% |
| Union Civil protection Mechanism | 33,2 | 34,3 | 149,6 | 81,7 | 116,3 | 47,4 | 349,8% | 138,3% |
| Europe for Citizens | 27,6 | 28,6 | 28,7 | 29,2 | 1,1 | 0,6 | 4,1% | 2,1% |
| Food and feed | 280,2 | 248,4 | 289,7 | 239,3 | 9,5 | -9,1 | 3,4% | -3,7% |
| Health | 66,4 | 55,9 | 68,3 | 61,3 | 1,9 | 5,3 | 2,9% | 9,6% |
| Consumer | 28,0 | 23,1 | 29,3 | 23,6 | 1,3 | 0,5 | 4,6% | 2,2% |
| Creative Europe | 230,4 | 180,7 | 244,8 | 194,8 | 14,5 | 14,1 | 6,3% | 7,8% |
| Instrument for Emergency Support within the Union (IES) | 200,0 | 220,6 | 0,3 | 69,5 | -199,8 | -151,0 | -99,9% | -68,5% |
| Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission | 98,8 | 91,7 | 105,8 | 99,9 | 7,0 | 8,2 | 7,1% | 8,9% |
| | Of which ‘Communication actions’ | 73,4 | 72,3 | 77,1 | 74,0 | 3,7 | 1,7 | 5,1% | 2,3% |
| Pilot projects and preparatory actions | 12,7 | 17,9 | 15,1 | 18,3 | 2,4 | 0,3 | 19,2% | 1,9% |
| Decentralised agencies | 940,1 | 908,3 | 1 090,4 | 997,6 | 150,3 | 89,3 | 16,0% | 9,8% |
| 4. Global Europe | 10 068,8 | 8 906,1 | 11 319,3 | 9 358,3 | 1 250,4 | 452,2 | 12,4% | 5,1% |
| Of which under global margin for commitments | 243,8 | | 1 051,3 | | | | | |
| Ceiling | 9 825,0 | | 10 268,0 | | | | | |
| Margin | | | | | | | | |
| Instrument for Pre-accession assistance (IPA II) | 2 078,8 | 1 451,6 | 2 423,4 | 1 707,5 | 344,6 | 255,9 | 16,6% | 17,6% |
| European Neighbourhood Instrument (ENI) | 2 436,6 | 2 278,0 | 2 677,3 | 2 060,3 | 240,6 | -217,7 | 9,9% | -9,6% |
| Development Cooperation Instrument (DCI) | 2 976,0 | 2 734,5 | 3 189,9 | 2 796,3 | 213,9 | 61,8 | 7,2% | 2,3% |
| Partnership instrument for cooperation with third countries (PI) | 140,2 | 100,7 | 154,0 | 99,6 | 13,8 | -1,1 | 9,9% | -1,1% |
| European Instrument for Democracy and Human Rights (EIDHR) | 192,8 | 169,3 | 196,7 | 159,3 | 3,9 | -10,0 | 2,0% | -5,9% |
| Instrument contributing to Stability and Peace (IcSP) | 370,0 | 325,3 | 376,7 | 321,3 | 6,7 | -4,0 | 1,8% | -1,2% |
| Humanitarian aid (HUMA) | 1 085,4 | 1 095,0 | 1 651,8 | 1 603,0 | 566,4 | 508,1 | 52,2% | 46,4% |
| Common Foreign and Security Policy (CFSP) | 328,0 | 292,0 | 334,9 | 305,5 | 6,8 | 13,5 | 2,1% | 4,6% |
| Instrument for Nuclear Safety Cooperation (INSC) | 33,0 | 45,5 | 33,6 | 41,5 | 0,7 | -4,0 | 2,0% | -8,8% |
| Macro-financial Assistance (MFA) | 42,1 | 42,1 | 27,0 | 27,0 | -15,1 | -15,1 | -35,8% | -35,8% |
| Guarantee Fund for external actions (GF) | 137,8 | 137,8 | | | -137,8 | -137,8 | -100,0% | -100,0% |
| Union Civil Protection Mechanism | 16,1 | 15,5 | 23,5 | 20,7 | 7,4 | 5,2 | 46,1% | 33,6% |
| EU Aid Volunteers initiative (EUAV) | 20,3 | 16,9 | 19,5 | 16,1 | -0,8 | -0,8 | -3,9% | -4,9% |
| European Fund for Sustainable Development (EFSD) | 25,0 | 25,0 | 25,0 | 25,0 | | | | |
| Other actions and programmes | 83,5 | 74,9 | 83,6 | 73,0 | 0,2 | -1,9 | 0,2% | -2,6% |
| Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission | 74,4 | 67,6 | 75,5 | 73,7 | 1,1 | 6,1 | 1,5% | 9,1% |
| Pilot projects and preparatory actions | 8,9 | 14,4 | 6,3 | 8,1 | -2,6 | -6,3 | -28,9% | -43,7% |
| Decentralised agencies | 20,1 | 20,1 | 20,5 | 20,5 | 0,4 | 0,4 | 2,2% | 2,2% |
| 5. Administration | 9 665,5 | 9 666,3 | 9 943,0 | 9 944,9 | 277,5 | 278,6 | 2,9% | 2,9% |
| Ceiling | 10 346,0 | | 10 786,0 | | | | | |
| Of which offset against Contingency Margin | -318,0 | | -253,9 | | | | | |
| Margin | 362,5 | | 589,1 | | | | | |
| Of which: Administrative expenditure of the institutions | 7 579,9 | 7 580,7 | 7 747,3 | 7 749,2 | 167,4 | 168,5 | 2,2% | 2,2% |
| Sub-ceiling | 8 360,0 | | 8 700,0 | | | | | |
| Of which offset against Contingency Margin | -318,0 | | -253,9 | | | | | |
| Margin | 462,1 | | 698,8 | | | | | |
| Pensions and European Schools | 2 085,6 | 2 085,6 | 2 195,7 | 2 195,7 | 110,1 | 110,1 | 5,3% | 5,3% |
| | Pensions | 1 892,8 | 1 892,8 | 2 003,6 | 2 003,6 | 110,8 | 110,8 | 5,9% | 5,9% |
| | European schools | 192,8 | 192,8 | 192,1 | 192,1 | -0,7 | -0,7 | -0,4% | -0,4% |
| Administrative expenditure of the institutions | 7 579,9 | 7 580,7 | 7 747,3 | 7 749,2 | 167,4 | 168,5 | 2,2% | 2,2% |
| | European Parliament | 1 950,2 | 1 950,2 | 1 996,4 | 1 996,4 | 46,1 | 46,1 | 2,4% | 2,4% |
| | European Council and Council | 572,9 | 572,9 | 581,9 | 581,9 | 9,0 | 9,0 | 1,6% | 1,6% |
| | European Commission | 3 565,5 | 3 566,3 | 3 632,7 | 3 634,7 | 67,2 | 68,4 | 1,9% | 1,9% |
| | Court of Justice of the European Union | 410,0 | 410,0 | 429,4 | 429,4 | 19,4 | 19,4 | 4,7% | 4,7% |
| | European Court of Auditors | 146,0 | 146,0 | 146,9 | 146,9 | 0,9 | 0,9 | 0,6% | 0,6% |
| | European Economic and Social Committee | 135,6 | 135,6 | 138,5 | 138,5 | 2,9 | 2,9 | 2,1% | 2,1% |
| | European Committee of the Regions | 96,1 | 96,1 | 98,8 | 98,8 | 2,7 | 2,7 | 2,8% | 2,8% |
| | European Ombudsman | 10,6 | 10,6 | 11,3 | 11,3 | 0,7 | 0,7 | 6,1% | 6,1% |
| | European data-protection Supervisor | 14,4 | 14,4 | 16,6 | 16,6 | 2,2 | 2,2 | 15,2% | 15,2% |
| | European External Action Service | 678,5 | 678,5 | 694,8 | 694,8 | 16,3 | 16,3 | 2,4% | 2,4% |
| Appropriations for headings | 159 998,0 | 144 216,7 | 165 028,4 | 147 787,4 | 5 030,4 | 3 570,8 | 3,1% | 2,5% |
| Of which under Flexibility Instrument | 837,2 | 678,3 | 985,6 | 909,8 | | | | |
| Of which under global margin for commitments | 1 355,6 | | 1 464,7 | | | | | |
| Ceiling | 159 514,0 | 154 565,0 | 164 123,0 | 166 709,0 | | | | |
| Of which offset against Contingency Margin | -318,0 | | -253,9 | | | | | |
| Margin | 1 390,9 | 11 026,7 | 1 291,1 | 19 831,4 | | | | |
| Appropriations as % of GNI (2) | 1,02% | 0,92% | 1,00% | 0,90% | | | | |
| Other special instruments (3) | 698,5 | 551,2 | 577,2 | 411,5 | -121,3 | -139,7 | -17,4% | -25,3% |
| | Emergency Aid Reserve (EAR) | 344,6 | 344,6 | 351,5 | 351,5 | 6,9 | 6,9 | 2,0% | 2,0% |
| | European Globalisation Adjustment Fund (EGF) | 172,3 | 25,0 | 175,7 | 10,0 | 3,4 | -15,0 | 2,0% | -60,0% |
| | European Union Solidarity Fund (EUSF) | 181,6 | 181,6 | 50,0 | 50,0 | -131,6 | -131,6 | -72,5% | -72,5% |
| Total appropriations | 160 696,5 | 144 767,9 | 165 605,6 | 148 198,9 | 4 909,2 | 3 431,0 | 3,1% | 2,4% |
| Appropriations as % of GNI (2) | 1,02% | 0,92% | 1,00% | 0,90% | | | | |
| (1) Budget 2018 includes amending budgets 1 to 5 and draft amending budget 6. |
| (2) The second draft budget 2019 is based on the forecast of GNI as included in the technical adjustment of the MFF adopted on 23 May 2018 (COM(2018) 282). |

(Commitment (CA) and payment (PA) appropriations in million EUR, rounded figures at current prices)

Heading

Budget

Second Draft budget

Difference

Difference

2018 (1)

2019

2019 / 2018

2019 / 2018

(1)

(2)

(2 – 1)

(2 / 1)

CA

PA

CA

PA

CA

PA

CA

PA

1. Smart and inclusive growth

77 531,8

66 622,6

80 337,4

67 556,9

2 805,7

934,4

3,6%

1,4%

Of which under global margin for commitments

1 111,8

413,4

Ceiling

76 420,0

79 924,0

Margin

1a

Competitiveness for growth and jobs

21 999,6

20 095,3

23 145,4

20 521,5

1 145,9

426,3

5,2%

2,1%

Of which under global margin for commitments

760,6

63,4

Ceiling

21 239,0

23 082,0

Margin

Large infrastructure projects

1 814,4

1 826,2

1 959,4

2 142,0

145,0

315,8

8,0%

17,3%

European satellite navigation systems (EGNOS and Galileo)

807,9

718,0

690,7

923,0

-117,1

205,0

-14,5%

28,6%

International Thermonuclear Experimental Reactor (ITER)

376,4

500,6

407,2

616,6

30,9

116,0

8,2%

23,2%

European Earth Observation Programme (Copernicus)

630,2

607,6

861,5

602,4

231,3

-5,2

36,7%

-0,9%

Nuclear Safety and Decommissioning

141,1

152,4

143,9

158,1

2,8

5,8

2,0%

3,8%

European Fund for Strategic Investments (EFSI)

2 038,3

1 828,0

186,9

1 022,3

-1 851,4

-805,7

-90,8%

-44,1%

Common Strategic Framework (CSF) Research and Innovation

11 568,1

11 216,9

12 535,1

11 341,8

967,0

124,9

8,4%

1,1%

Horizon 2020

11 212,4

10 901,5

12 161,5

10 971,8

949,1

70,3

8,5%

0,6%

Euratom Research and Training Programme

355,7

315,5

373,6

370,0

17,9

54,5

5,0%

17,3%

Competitiveness of enterprises and small and medium-sized enterprises (COSME)

354,1

253,5

367,2

251,8

13,1

-1,6

3,7%

-0,6%

Education, Training and Sport (Erasmus+)

2 314,5

2 145,6

2 726,4

2 563,1

411,9

417,5

17,8%

19,5%

Employment and Social Innovation (EaSI)

131,7

118,5

136,1

118,4

4,3

-0,1

3,3%

-0,1%

Customs, Fiscalis and Anti-Fraud

135,0

124,8

135,2

134,2

0,2

9,4

0,1%

7,6%

Connecting Europe Facility (CEF)

2 748,4

1 523,0

3 764,0

1 701,2

1 015,6

178,3

37,0%

11,7%

Energy

680,5

217,7

948,7

326,8

268,2

109,1

39,4%

50,1%

Transport

1 897,6

1 163,3

2 640,2

1 222,8

742,5

59,5

39,1%

5,1%

Information and Communications Technology (ICT)

170,3

142,0

175,1

151,6

4,8

9,6

2,8%

6,8%

Energy projects to aid economic recovery (EERP)

210,0

61,0

-149,0

∞

-71,0%

European Solidarity Corps (ESC)

42,8

33,2

143,3

119,6

100,5

86,3

235,0%

259,8%

European Defence Industrial Development Programme (EDIDP)

245,0

147,0

245,0

147,0

∞

∞

Other actions and programmes

176,4

152,6

194,4

164,7

17,9

12,2

10,2%

8,0%

Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission

128,9

116,9

128,4

115,0

-0,5

-2,0

-0,4%

-1,7%

Pilot projects and preparatory actions

91,7

77,6

97,3

99,6

5,6

22,0

6,1%

28,3%

Decentralised agencies

314,1

316,2

382,9

381,7

68,8

65,5

21,9%

20,7%

1b

Economic, social and territorial cohesion

55 532,2

46 527,3

57 192,0

47 035,4

1 659,8

508,1

3,0%

1,1%

Of which under global margin for commitments

351,2

350,0

Ceiling

55 181,0

56 842,0

Margin

Investment for growth and jobs

50 798,0

43 447,4

52 357,5

43 736,6

1 559,5

289,2

3,1%

0,7%

Regional convergence (Less developed regions)

27 012,3

23 387,6

27 875,2

24 042,3

863,0

654,7

3,2%

2,8%

Transition regions

5 738,6

4 040,5

5 848,7

4 370,1

110,1

329,6

1,9%

8,2%

Competitiveness (More developed regions)

8 426,8

7 394,1

8 648,9

7 441,5

222,1

47,4

2,6%

0,6%

Outermost and sparsely populated regions

226,5

169,0

231,0

176,4

4,5

7,4

2,0%

4,4%

Cohesion fund

9 393,8

8 456,3

9 753,6

7 706,3

359,8

-750,0

3,8%

-8,9%

Connecting Europe Facility (CEF) — CF contribution

1 655,1

625,8

1 700,4

851,6

45,3

225,8

2,7%

36,1%

European territorial cooperation

1 934,3

1 234,7

1 973,0

1 190,6

38,7

-44,1

2,0%

-3,6%

Youth Employment initiative (specific top-up allocation)

350,0

600,0

350,0

631,5

31,5

5,3%

Technical assistance and innovative actions

230,3

199,6

239,7

212,7

9,4

13,1

4,1%

6,6%

European Aid to the Most Deprived (FEAD)

556,9

401,4

567,8

401,2

10,9

-0,2

2,0%

0,0%

Pilot projects and preparatory actions

7,7

18,5

3,7

11,2

-4,0

-7,3

-52,3%

-39,5%

2. Sustainable growth: natural resources

59 238,6

56 041,0

59 642,1

57 399,9

403,5

1 358,9

0,7%

2,4%

Ceiling

60 267,0

60 344,0

Margin

1 028,4

701,9

Of which: European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments

43 233,1

43 187,3

43 191,9

43 116,4

-41,2

-70,9

-0,1%

-0,2%

Sub-ceiling

44 163,0

43 881,0

European Agricultural Guarantee Fund (EAGF) — Market related expenditure and direct payments

43 233,1

43 187,3

43 191,9

43 116,4

-41,2

-70,9

-0,1%

-0,2%

European Agricultural Fund for Rural Development (EAFRD)

14 380,3

11 852,2

14 727,3

13 148,2

346,9

1 296,0

2,4%

10,9%

European Maritime and Fisheries Fund (EMFF)

1 027,9

602,8

1 090,0

712,8

62,1

109,9

6,0%

18,2%

Environment and climate action (LIFE)

522,8

316,1

558,1

341,6

35,3

25,5

6,7%

8,1%

Pilot projects and preparatory actions

15,6

17,7

13,5

19,6

-2,1

1,9

-13,5%

10,7%

Decentralised agencies

58,8

58,8

61,3

61,3

2,5

2,5

4,3%

4,3%

3. Security and citizenship

3 493,2

2 980,7

3 786,6

3 527,4

293,4

546,7

8,4%

18,3%

Of which under Flexibility Instrument

837,2

985,6

Ceiling

2 656,0

2 801,0

Margin

Asylum, Migration and Integration Fund

719,2

594,4

1 120,8

952,6

401,7

358,2

55,9%

60,3%

Internal Security Fund

720,0

481,2

533,5

663,7

-186,5

182,5

-25,9%

37,9%

IT systems

26,3

13,2

0,1

-26,2

-13,2

-99,6%

-100,0%

Justice

47,1

35,9

44,6

38,1

-2,5

2,3

-5,4%

6,3%

Rights, Equality and Citizenship

63,4

46,6

65,7

58,0

2,3

11,4

3,7%

24,4%

Union Civil protection Mechanism

33,2

34,3

149,6

81,7

116,3

47,4

349,8%

138,3%

Europe for Citizens

27,6

28,6

28,7

29,2

1,1

0,6

4,1%

2,1%

Food and feed

280,2

248,4

289,7

239,3

9,5

-9,1

3,4%

-3,7%

Health

66,4

55,9

68,3

61,3

1,9

5,3

2,9%

9,6%

Consumer

28,0

23,1

29,3

23,6

1,3

0,5

4,6%

2,2%

Creative Europe

230,4

180,7

244,8

194,8

14,5

14,1

6,3%

7,8%

Instrument for Emergency Support within the Union (IES)

200,0

220,6

0,3

69,5

-199,8

-151,0

-99,9%

-68,5%

Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission

98,8

91,7

105,8

99,9

7,0

8,2

7,1%

8,9%

Of which ‘Communication actions’

73,4

72,3

77,1

74,0

3,7

1,7

5,1%

2,3%

Pilot projects and preparatory actions

12,7

17,9

15,1

18,3

2,4

0,3

19,2%

1,9%

Decentralised agencies

940,1

908,3

1 090,4

997,6

150,3

89,3

16,0%

9,8%

4. Global Europe

10 068,8

8 906,1

11 319,3

9 358,3

1 250,4

452,2

12,4%

5,1%

Of which under global margin for commitments

243,8

1 051,3

Ceiling

9 825,0

10 268,0

Margin

Instrument for Pre-accession assistance (IPA II)

2 078,8

1 451,6

2 423,4

1 707,5

344,6

255,9

16,6%

17,6%

European Neighbourhood Instrument (ENI)

2 436,6

2 278,0

2 677,3

2 060,3

240,6

-217,7

9,9%

-9,6%

Development Cooperation Instrument (DCI)

2 976,0

2 734,5

3 189,9

2 796,3

213,9

61,8

7,2%

2,3%

Partnership instrument for cooperation with third countries (PI)

140,2

100,7

154,0

99,6

13,8

-1,1

9,9%

-1,1%

European Instrument for Democracy and Human Rights (EIDHR)

192,8

169,3

196,7

159,3

3,9

-10,0

2,0%

-5,9%

Instrument contributing to Stability and Peace (IcSP)

370,0

325,3

376,7

321,3

6,7

-4,0

1,8%

-1,2%

Humanitarian aid (HUMA)

1 085,4

1 095,0

1 651,8

1 603,0

566,4

508,1

52,2%

46,4%

Common Foreign and Security Policy (CFSP)

328,0

292,0

334,9

305,5

6,8

13,5

2,1%

4,6%

Instrument for Nuclear Safety Cooperation (INSC)

33,0

45,5

33,6

41,5

0,7

-4,0

2,0%

-8,8%

Macro-financial Assistance (MFA)

42,1

42,1

27,0

27,0

-15,1

-15,1

-35,8%

-35,8%

Guarantee Fund for external actions (GF)

137,8

137,8

-137,8

-137,8

-100,0%

-100,0%

Union Civil Protection Mechanism

16,1

15,5

23,5

20,7

7,4

5,2

46,1%

33,6%

EU Aid Volunteers initiative (EUAV)

20,3

16,9

19,5

16,1

-0,8

-0,8

-3,9%

-4,9%

European Fund for Sustainable Development (EFSD)

25,0

25,0

25,0

25,0

Other actions and programmes

83,5

74,9

83,6

73,0

0,2

-1,9

0,2%

-2,6%

Actions financed under the prerogatives of the Commission and specific competences conferred to the Commission

74,4

67,6

75,5

73,7

1,1

6,1

1,5%

9,1%

Pilot projects and preparatory actions

8,9

14,4

6,3

8,1

-2,6

-6,3

-28,9%

-43,7%

Decentralised agencies

20,1

20,1

20,5

20,5

0,4

0,4

2,2%

2,2%

5. Administration

9 665,5

9 666,3

9 943,0

9 944,9

277,5

278,6

2,9%

2,9%

Ceiling

10 346,0

10 786,0

Of which offset against Contingency Margin

-318,0

-253,9

Margin

362,5

589,1

Of which: Administrative expenditure of the institutions

7 579,9

7 580,7

7 747,3

7 749,2

167,4

168,5

2,2%

2,2%

Sub-ceiling

8 360,0

8 700,0

Of which offset against Contingency Margin

-318,0

-253,9

Margin

462,1

698,8

Pensions and European Schools

2 085,6

2 085,6

2 195,7

2 195,7

110,1

110,1

5,3%

5,3%

Pensions

1 892,8

1 892,8

2 003,6

2 003,6

110,8

110,8

5,9%

5,9%

European schools

192,8

192,8

192,1

192,1

-0,7

-0,7

-0,4%

-0,4%

Administrative expenditure of the institutions

7 579,9

7 580,7

7 747,3

7 749,2

167,4

168,5

2,2%

2,2%

European Parliament

1 950,2

1 950,2

1 996,4

1 996,4

46,1

46,1

2,4%

2,4%

European Council and Council

572,9

572,9

581,9

581,9

9,0

9,0

1,6%

1,6%

European Commission

3 565,5

3 566,3

3 632,7

3 634,7

67,2

68,4

1,9%

1,9%

Court of Justice of the European Union

410,0

410,0

429,4

429,4

19,4

19,4

4,7%

4,7%

European Court of Auditors

146,0

146,0

146,9

146,9

0,9

0,9

0,6%

0,6%

European Economic and Social Committee

135,6

135,6

138,5

138,5

2,9

2,9

2,1%

2,1%

European Committee of the Regions

96,1

96,1

98,8

98,8

2,7

2,7

2,8%

2,8%

European Ombudsman

10,6

10,6

11,3

11,3

0,7

0,7

6,1%

6,1%

European data-protection Supervisor

14,4

14,4

16,6

16,6

2,2

2,2

15,2%

15,2%

European External Action Service

678,5

678,5

694,8

694,8

16,3

16,3

2,4%

2,4%

Appropriations for headings

159 998,0

144 216,7

165 028,4

147 787,4

5 030,4

3 570,8

3,1%

2,5%

Of which under Flexibility Instrument

837,2

678,3

985,6

909,8

Of which under global margin for commitments

1 355,6

1 464,7

Ceiling

159 514,0

154 565,0

164 123,0

166 709,0

Of which offset against Contingency Margin

-318,0

-253,9

Margin

1 390,9

11 026,7

1 291,1

19 831,4

Appropriations as % of GNI (2)

1,02%

0,92%

1,00%

0,90%

Other special instruments (3)

698,5

551,2

577,2

411,5

-121,3

-139,7

-17,4%

-25,3%

Emergency Aid Reserve (EAR)

344,6

344,6

351,5

351,5

6,9

6,9

2,0%

2,0%

European Globalisation Adjustment Fund (EGF)

172,3

25,0

175,7

10,0

3,4

-15,0

2,0%

-60,0%

European Union Solidarity Fund (EUSF)

181,6

181,6

50,0

50,0

-131,6

-131,6

-72,5%

-72,5%

Total appropriations

160 696,5

144 767,9

165 605,6

148 198,9

4 909,2

3 431,0

3,1%

2,4%

Appropriations as % of GNI (2)

1,02%

0,92%

1,00%

0,90%

(1) Budget 2018 includes amending budgets 1 to 5 and draft amending budget 6.

(2) The second draft budget 2019 is based on the forecast of GNI as included in the technical adjustment of the MFF adopted on 23 May 2018 (COM(2018) 282).

(1)
   
     OJ L 347, 20.12.2013.



  (2)
   
     OJ C 373; 20.12.2013.



  (3)
   
     OJ L 160, 7.6.2014.



  (4)
   
     OJ L 193, 30.7.2018.



  (5)
   
     COM(2018) 600.



  (6)
   
     11737-C8-0410/2018.



  (7)
   
     COM(2018) 709.



  (8)
   
     P8_TA(2018)404.



  (9)
   
     COM(2018) 600.



  (10)
   
     COM(2018) 704, 12.10.2018.



  (11)
   
     Draft amending budget No 6/2018 was also part of the package discussed in the Conciliation Committee, however its adoption was planned for November, so as to be able to take into account the necessary adjustments of own resources, in particular the VAT and GNI balances which affect the amounts to be made available on the first working day of December 2018.



  (12)
   
     COM(2018) 709, 16.10.2018.



  (13)
   
     The figures are based on the technical adjustment of the financial framework for 2019 in line with movements in GNI, adopted by the Commission on 23.5.2018, (COM(2018) 282).



  (14)
   
     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 (OJ L 193, 30.7.2018, p. 1).



  (15)
   
     In June 2018, the European Council invited the Commission to launch a new pilot initiative on breakthrough innovation within the remaining period of H2020. The Council conclusions read: "We need a stronger, inclusive innovation ecosystem to foster breakthrough and market-creating innovation and provide comprehensive support for businesses, including SMEs, with disruptive potential to successfully enter global markets".



  (16)
   
     1 AD post for data protection and 4 AD posts for IT.



  (17)


   
     Proposal for a Council Regulation, submitted by the Commission on 11 January 2018, on establishing the European High Performance Computing Joint Undertaking (COM(2018) 8).