# Official Journal L 254/2020

| | ISSN 1977-0677 |
| --- | --- |
| Official Journal
  of the European Union | L 254 |
| | |
| English edition | Legislation | Volume 634 August 2020 |

ISSN 1977-0677

Official Journal

of the European Union

L 254

English edition

Legislation

Volume 634 August 2020

---

| Contents | | I   Legislative acts | page |
| --- | --- | --- | --- |
| | * | Definitive adoption (EU, Euratom) 2020/1077 of amending budget No 3 of the European Union for the financial year 2020 | 1 |
| | * | Definitive adoption (EU, Euratom) 2020/1078 of amending budget No 4 of the European Union for the financial year 2020 | 19 |

Contents

I   Legislative acts

page

*

Definitive adoption (EU, Euratom) 2020/1077 of amending budget No 3 of the European Union for the financial year 2020

1

*

Definitive adoption (EU, Euratom) 2020/1078 of amending budget No 4 of the European Union for the financial year 2020

19

| EN | Acts whose titles are printed in light type are those relating to day-to-day management of agricultural matters, and are generally valid for a limited period.
  The titles of all other Acts are printed in bold type and preceded by an asterisk. |
| --- | --- |

EN

Acts whose titles are printed in light type are those relating to day-to-day management of agricultural matters, and are generally valid for a limited period.

The titles of all other Acts are printed in bold type and preceded by an asterisk.

---

I Legislative acts

| 4.8.2020 | EN | Official Journal of the European Union | L 254/1 |
| --- | --- | --- | --- |

4.8.2020

EN

Official Journal of the European Union

L 254/1

---

DEFINITIVE ADOPTION (EU, Euratom) 2020/1077

of amending budget No 3 of the European Union for the financial year 2020

THE PRESIDENT OF THE EUROPEAN PARLIAMENT,

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

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

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

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

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

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

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

having regard to Draft amending budget No 3 of the European Union for the financial year 2020, which the Commission adopted on 15 April 2020,

having regard to the position on Draft amending budget No 3/2020, which the Council adopted on 6 May 2020 and forwarded to Parliament on the following day,

having regard to Parliament's approval of 18 June 2020 of the Council position,

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

DECLARES:

Sole Article

The procedure under Article 314 of the Treaty on the Functioning of the European Union is complete and Amending budget No 3 of the European Union for the financial year 2020 has been definitively adopted.

Done at Brussels, 18 June 2020.

The President

D. M. SASSOLI

---

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

1

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

2

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

3

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

4

(5)  
  OJ L 57, 27.2.2020.

5

---

FINANCING OF THE GENERAL BUDGET

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

EXPENDITURE

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

Description

Budget 2020  (1)

Budget 2019  (2)

Change (%)

1.

Smart and inclusive growth

72 353 828 442

67 556 947 173

- 7,10

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

2.

Sustainable growth: natural resources

57 904 492 439

57 399 857 331

- 0,88

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

3.

Security and citizenship

5 278 527 141

3 527 434 894

- 49,64

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

4.

Global Europe

8 944 061 191

9 358 295 603

– 4,43

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

5.

Administration

10 274 196 704

9 944 904 743

- 3,31

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

6.

Compensation

p.m.

p.m.

—

Special instruments

418 500 000

705 051 794

– 40,64

Total expenditure  (3)

155 173 605 917

148 492 491 538

- 4,50

(1)
   (2)
   (3)

REVENUE

| Description | Budget 2020  (4) | Budget 2019  (5) | Change (%) |
| --- | --- | --- | --- |
| Miscellaneous revenue (Titles 4 to 9) | 1 928 450 061 | 1 894 392 136 | + 1,80 |
| Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) | 3 218 373 955 | 1 802 988 329 | +78,50 |
| Repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2) | p.m. | p.m. | — |
| Net balance of own resources accruing from VAT and GNI-based own resources for earlier years (Chapters 3 1, 3 2 and 3 3) | p.m. | p.m. | — |
| Total revenue for Titles 3 to 9 | 5 146 824 016 | 3 697 380 465 | +39,20 |
| Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) | 22 156 900 000 | 21 471 164 786 | + 3,19 |
| VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) | 18 945 245 250 | 17 738 667 150 | + 6,80 |
| Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) | 108 924 636 651 | 105 585 279 137 | + 3,16 |
| Appropriations to be covered by the own resources referred to in Article 2 of Decision 2014/335/EU, Euratom  (6) | 150 026 781 901 | 144 795 111 073 | + 3,61 |
| Total revenue  (7) | 155 173 605 917 | 148 492 491 538 | + 4,50 |
| (4)
   (5)
   (6)
   (7) |

Description

Budget 2020  (4)

Budget 2019  (5)

Change (%)

Miscellaneous revenue (Titles 4 to 9)

1 928 450 061

1 894 392 136

- 1,80

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

3 218 373 955

1 802 988 329

+78,50

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

p.m.

p.m.

—

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

p.m.

p.m.

—

Total revenue for Titles 3 to 9

5 146 824 016

3 697 380 465

+39,20

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

22 156 900 000

21 471 164 786

- 3,19

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

18 945 245 250

17 738 667 150

- 6,80

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

108 924 636 651

105 585 279 137

- 3,16

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

150 026 781 901

144 795 111 073

- 3,61

Total revenue  (7)

155 173 605 917

148 492 491 538

- 4,50

(4)
   (5)
   (6)
   (7)

TABLE 1

Calculation of capping of harmonised value added tax (VAT) bases to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom

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

Member State

1 % of non-capped VAT base

1 % of gross national income

Capping rate (in %)

1 % of gross national income multiplied by capping rate

1 % of capped VAT base  (8)

Member States whose VAT base is capped

(1)

(2)

(3)

(4)

(5)

(6)

Belgium

2 064 785 000

4 828 731 000

50

2 414 365 500

2 064 785 000

Bulgaria

294 223 000

619 079 000

50

309 539 500

294 223 000

Czechia

954 547 000

2 157 592 000

50

1 078 796 000

954 547 000

Denmark

1 236 816 000

3 248 081 000

50

1 624 040 500

1 236 816 000

Germany

15 101 735 000

36 775 058 000

50

18 387 529 000

15 101 735 000

Estonia

137 193 000

280 639 000

50

140 319 500

137 193 000

Ireland

960 910 000

2 784 713 000

50

1 392 356 500

960 910 000

Greece

766 480 000

1 973 712 000

50

986 856 000

766 480 000

Spain

5 902 319 000

12 978 152 000

50

6 489 076 000

5 902 319 000

France

11 424 424 000

25 387 121 000

50

12 693 560 500

11 424 424 000

Croatia

353 644 000

551 259 000

50

275 629 500

275 629 500

Croatia

Italy

7 379 229 000

18 340 730 000

50

9 170 365 000

7 379 229 000

Cyprus

147 038 000

219 566 000

50

109 783 000

109 783 000

Cyprus

Latvia

127 770 000

328 766 000

50

164 383 000

127 770 000

Lithuania

201 136 000

483 628 000

50

241 814 000

201 136 000

Luxembourg

322 993 000

442 746 000

50

221 373 000

221 373 000

Luxembourg

Hungary

612 612 000

1 437 840 000

50

718 920 000

612 612 000

Malta

94 154 000

132 750 000

50

66 375 000

66 375 000

Malta

Netherlands

3 436 775 000

8 302 270 000

50

4 151 135 000

3 436 775 000

Austria

1 867 511 000

4 131 641 000

50

2 065 820 500

1 867 511 000

Poland

2 664 822 000

5 358 014 000

50

2 679 007 000

2 664 822 000

Portugal

1 102 521 000

2 105 933 000

50

1 052 966 500

1 052 966 500

Portugal

Romania

804 913 000

2 266 156 000

50

1 133 078 000

804 913 000

Slovenia

236 104 000

507 667 000

50

253 833 500

236 104 000

Slovakia

363 409 000

999 569 000

50

499 784 500

363 409 000

Finland

1 051 297 000

2 487 111 000

50

1 243 555 500

1 051 297 000

Sweden

2 102 533 000

4 888 140 000

50

2 444 070 000

2 102 533 000

United Kingdom

12 053 669 000

25 863 586 000

50

12 931 793 000

12 053 669 000

Total

73 765 562 000

169 880 250 000

84 940 125 000

73 471 339 000

(8)

TABLE 2

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

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

Member State

1 % of capped VAT base

Uniform rate of VAT own resource (in %)

VAT-based own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

2 064 785 000

0,30

619 435 500

Bulgaria

294 223 000

0,30

88 266 900

Czechia

954 547 000

0,30

286 364 100

Denmark

1 236 816 000

0,30

371 044 800

Germany

15 101 735 000

0,15

2 265 260 250

Estonia

137 193 000

0,30

41 157 900

Ireland

960 910 000

0,30

288 273 000

Greece

766 480 000

0,30

229 944 000

Spain

5 902 319 000

0,30

1 770 695 700

France

11 424 424 000

0,30

3 427 327 200

Croatia

275 629 500

0,30

82 688 850

Italy

7 379 229 000

0,30

2 213 768 700

Cyprus

109 783 000

0,30

32 934 900

Latvia

127 770 000

0,30

38 331 000

Lithuania

201 136 000

0,30

60 340 800

Luxembourg

221 373 000

0,30

66 411 900

Hungary

612 612 000

0,30

183 783 600

Malta

66 375 000

0,30

19 912 500

Netherlands

3 436 775 000

0,15

515 516 250

Austria

1 867 511 000

0,30

560 253 300

Poland

2 664 822 000

0,30

799 446 600

Portugal

1 052 966 500

0,30

315 889 950

Romania

804 913 000

0,30

241 473 900

Slovenia

236 104 000

0,30

70 831 200

Slovakia

363 409 000

0,30

109 022 700

Finland

1 051 297 000

0,30

315 389 100

Sweden

2 102 533 000

0,15

315 379 950

United Kingdom

12 053 669 000

0,30

3 616 100 700

Total

73 471 339 000

18 945 245 250

TABLE 3

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

| Member State | 1 % of gross national income | Uniform rate of ‘additional base’‚ own resource | ‘Additional base’ own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 4 828 731 000 | | 3 096 108 992 |
| Bulgaria | 619 079 000 | | 396 944 054 |
| Czechia | 2 157 592 000 | | 1 383 415 227 |
| Denmark | 3 248 081 000 | | 2 082 620 215 |
| Germany | 36 775 058 000 | | 23 579 608 759 |
| Estonia | 280 639 000 | | 179 941 465 |
| Ireland | 2 784 713 000 | | 1 785 515 689 |
| Greece | 1 973 712 000 | | 1 265 514 163 |
| Spain | 12 978 152 000 | | 8 321 393 988 |
| France | 25 387 121 000 | | 16 277 836 479 |
| Croatia | 551 259 000 | | 353 458 900 |
| Italy | 18 340 730 000 | | 11 759 797 570 |
| Cyprus | 219 566 000 | | 140 782 385 |
| Latvia | 328 766 000 | 0,6411848  (9) | 210 799 767 |
| Lithuania | 483 628 000 | | 310 094 930 |
| Luxembourg | 442 746 000 | | 283 882 012 |
| Hungary | 1 437 840 000 | | 921 921 174 |
| Malta | 132 750 000 | | 85 117 284 |
| Netherlands | 8 302 270 000 | | 5 323 289 453 |
| Austria | 4 131 641 000 | | 2 649 145 470 |
| Poland | 5 358 014 000 | | 3 435 477 215 |
| Portugal | 2 105 933 000 | | 1 350 292 261 |
| Romania | 2 266 156 000 | | 1 453 024 815 |
| Slovenia | 507 667 000 | | 325 508 371 |
| Slovakia | 999 569 000 | | 640 908 464 |
| Finland | 2 487 111 000 | | 1 594 697 806 |
| Sweden | 4 888 140 000 | | 3 134 201 141 |
| United Kingdom | 25 863 586 000 | | 16 583 338 602 |
| Total | 169 880 250 000 | | 108 924 636 651 |
| (9) |

Member State

1 % of gross national income

Uniform rate of ‘additional base’‚ own resource

‘Additional base’ own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

4 828 731 000

3 096 108 992

Bulgaria

619 079 000

396 944 054

Czechia

2 157 592 000

1 383 415 227

Denmark

3 248 081 000

2 082 620 215

Germany

36 775 058 000

23 579 608 759

Estonia

280 639 000

179 941 465

Ireland

2 784 713 000

1 785 515 689

Greece

1 973 712 000

1 265 514 163

Spain

12 978 152 000

8 321 393 988

France

25 387 121 000

16 277 836 479

Croatia

551 259 000

353 458 900

Italy

18 340 730 000

11 759 797 570

Cyprus

219 566 000

140 782 385

Latvia

328 766 000

0,6411848  (9)

210 799 767

Lithuania

483 628 000

310 094 930

Luxembourg

442 746 000

283 882 012

Hungary

1 437 840 000

921 921 174

Malta

132 750 000

85 117 284

Netherlands

8 302 270 000

5 323 289 453

Austria

4 131 641 000

2 649 145 470

Poland

5 358 014 000

3 435 477 215

Portugal

2 105 933 000

1 350 292 261

Romania

2 266 156 000

1 453 024 815

Slovenia

507 667 000

325 508 371

Slovakia

999 569 000

640 908 464

Finland

2 487 111 000

1 594 697 806

Sweden

4 888 140 000

3 134 201 141

United Kingdom

25 863 586 000

16 583 338 602

Total

169 880 250 000

108 924 636 651

(9)

TABLE 4

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

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

Member State

Gross reduction

Percentage share of GNI base

GNI key applied to the gross reduction

Financing of the reduction

(1)

(2)

(3)

(4) = (1) + (3)

Belgium

2,84

32 315 590

32 315 590

Bulgaria

0,36

4 143 098

4 143 098

Czechia

1,27

14 439 375

14 439 375

Denmark

- 146 333 564

1,91

21 737 317

- 124 596 247

Germany

21,65

246 111 806

246 111 806

Estonia

0,17

1 878 136

1 878 136

Ireland

1,64

18 636 293

18 636 293

Greece

1,16

13 208 785

13 208 785

Spain

7,64

86 854 423

86 854 423

France

14,94

169 899 670

169 899 670

Croatia

0,32

3 689 222

3 689 222

Italy

10,80

122 742 708

122 742 708

Cyprus

0,13

1 469 414

1 469 414

Latvia

0,19

2 200 219

2 200 219

Lithuania

0,28

3 236 611

3 236 611

Luxembourg

0,26

2 963 014

2 963 014

Hungary

0,85

9 622 538

9 622 538

Malta

0,08

888 410

888 410

Netherlands

- 782 321 749

4,89

55 561 753

- 726 759 996

Austria

2,43

27 650 415

27 650 415

Poland

3,15

35 857 741

35 857 741

Portugal

1,24

14 093 655

14 093 655

Romania

1,33

15 165 924

15 165 924

Slovenia

0,30

3 397 489

3 397 489

Slovakia

0,59

6 689 472

6 689 472

Finland

1,46

16 644 634

16 644 634

Sweden

- 208 243 919

2,88

32 713 177

- 175 530 742

United Kingdom

15,22

173 088 343

173 088 343

Total

-1 136 899 232

100,00

1 136 899 232

0

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

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

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

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

TABLE 5

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

| Description | Coefficient  (10) (%) | Amount |
| --- | --- | --- |
| 1. United Kingdom’s share (in %) of notional uncapped VAT base | 16,3037 | |
| 2. United Kingdom’s share (in %) of enlargement-adjusted total allocated expenditure | 7,3015 | |
| 3. (1) – (2) | 9,0022 | |
| 4. Total allocated expenditure | | 130 008 765 143 |
| 5. Enlargement related expenditure  (11) | | 30 694 725 929 |
| 6. Enlargement-adjusted total allocated expenditure = (4) – (5) | | 99 314 039 214 |
| 7. United Kingdom’s correction original amount = (3) × (6) × 0,66 | | 5 900 699 546 |
| 8. United Kingdom’s advantage  (12) | | 690 825 371 |
| 9. Core United Kingdom’s correction = (7) – (8) | | 5 209 874 175 |
| 10. Windfall gains deriving from traditional own resources  (13) | | -44 494 806 |
| 11. Correction for the United Kingdom = (9) – (10) | | 5 254 368 981 |
| (10)
   (11)
   (12)
   (13) |

Description

Coefficient  (10) (%)

Amount

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

16,3037

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

7,3015

3. (1) – (2)

9,0022

4. Total allocated expenditure

130 008 765 143

5. Enlargement related expenditure  (11)

30 694 725 929

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

99 314 039 214

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

5 900 699 546

8. United Kingdom’s advantage  (12)

690 825 371

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

5 209 874 175

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

-44 494 806

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

5 254 368 981

(10)
   (11)
   (12)
   (13)

TABLE 6

Calculation of the financing of the correction for the United Kingdom amounting to EUR – 5 254 368 981 (Chapter 1 5)

| Member State | Percentage share of GNI base | Shares without the United Kingdom | Shares without Germany, the Netherlands, Austria, Sweden and the United Kingdom | Three quarters of the share of Germany, the Netherlands, Austria and Sweden in column 2 | Column 4 distributed in accordance with column 3 | Financing scale | Financing scale applied to the correction |
| --- | --- | --- | --- | --- | --- | --- | --- |
| | (1) | (2) | (3) | (4) | (5) | (6) = (2) + (4) + (5) | (7) |
| Belgium | 2,84 | 3,35 | 5,37 | | 1,51 | 4,87 | 255 665 342 |
| Bulgaria | 0,36 | 0,43 | 0,69 | | 0,19 | 0,62 | 32 778 186 |
| Czechia | 1,27 | 1,50 | 2,40 | | 0,68 | 2,17 | 114 237 363 |
| Denmark | 1,91 | 2,26 | 3,61 | | 1,02 | 3,27 | 171 975 150 |
| Germany | 21,65 | 25,54 | 0,00 | -19,15 | 0,00 | 6,38 | 335 429 452 |
| Estonia | 0,17 | 0,19 | 0,31 | | 0,09 | 0,28 | 14 858 907 |
| Ireland | 1,64 | 1,93 | 3,10 | | 0,87 | 2,81 | 147 441 346 |
| Greece | 1,16 | 1,37 | 2,19 | | 0,62 | 1,99 | 104 501 525 |
| Spain | 7,64 | 9,01 | 14,43 | | 4,07 | 13,08 | 687 150 240 |
| France | 14,94 | 17,63 | 28,23 | | 7,95 | 25,58 | 1 344 164 122 |
| Croatia | 0,32 | 0,38 | 0,61 | | 0,17 | 0,56 | 29 187 341 |
| Italy | 10,80 | 12,74 | 20,40 | | 5,75 | 18,48 | 971 081 015 |
| Cyprus | 0,13 | 0,15 | 0,24 | | 0,07 | 0,22 | 11 625 294 |
| Latvia | 0,19 | 0,23 | 0,37 | | 0,10 | 0,33 | 17 407 073 |
| Lithuania | 0,28 | 0,34 | 0,54 | | 0,15 | 0,49 | 25 606 504 |
| Luxembourg | 0,26 | 0,31 | 0,49 | | 0,14 | 0,45 | 23 441 937 |
| Hungary | 0,85 | 1,00 | 1,60 | | 0,45 | 1,45 | 76 128 874 |
| Malta | 0,08 | 0,09 | 0,15 | | 0,04 | 0,13 | 7 028 674 |
| Netherlands | 4,89 | 5,76 | 0,00 | -4,32 | 0,00 | 1,44 | 75 725 942 |
| Austria | 2,43 | 2,87 | 0,00 | -2,15 | 0,00 | 0,72 | 37 685 164 |
| Poland | 3,15 | 3,72 | 5,96 | | 1,68 | 5,40 | 283 689 127 |
| Portugal | 1,24 | 1,46 | 2,34 | | 0,66 | 2,12 | 111 502 190 |
| Romania | 1,33 | 1,57 | 2,52 | | 0,71 | 2,28 | 119 985 468 |
| Slovenia | 0,30 | 0,35 | 0,56 | | 0,16 | 0,51 | 26 879 289 |
| Slovakia | 0,59 | 0,69 | 1,11 | | 0,31 | 1,01 | 52 923 874 |
| Finland | 1,46 | 1,73 | 2,77 | | 0,78 | 2,51 | 131 684 305 |
| Sweden | 2,88 | 3,39 | 0,00 | -2,55 | 0,00 | 0,85 | 44 585 277 |
| United Kingdom | 15,22 | 0,00 | 0,00 | | 0,00 | 0,00 | 0 |
| Total | 100,00 | 100,00 | 100,00 | -28,17 | 28,17 | 100,00 | 5 254 368 981 |

Member State

Percentage share of GNI base

Shares without the United Kingdom

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

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

Column 4 distributed in accordance with column 3

Financing scale

Financing scale applied to the correction

(1)

(2)

(3)

(4)

(5)

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

(7)

Belgium

2,84

3,35

5,37

1,51

4,87

255 665 342

Bulgaria

0,36

0,43

0,69

0,19

0,62

32 778 186

Czechia

1,27

1,50

2,40

0,68

2,17

114 237 363

Denmark

1,91

2,26

3,61

1,02

3,27

171 975 150

Germany

21,65

25,54

0,00

-19,15

0,00

6,38

335 429 452

Estonia

0,17

0,19

0,31

0,09

0,28

14 858 907

Ireland

1,64

1,93

3,10

0,87

2,81

147 441 346

Greece

1,16

1,37

2,19

0,62

1,99

104 501 525

Spain

7,64

9,01

14,43

4,07

13,08

687 150 240

France

14,94

17,63

28,23

7,95

25,58

1 344 164 122

Croatia

0,32

0,38

0,61

0,17

0,56

29 187 341

Italy

10,80

12,74

20,40

5,75

18,48

971 081 015

Cyprus

0,13

0,15

0,24

0,07

0,22

11 625 294

Latvia

0,19

0,23

0,37

0,10

0,33

17 407 073

Lithuania

0,28

0,34

0,54

0,15

0,49

25 606 504

Luxembourg

0,26

0,31

0,49

0,14

0,45

23 441 937

Hungary

0,85

1,00

1,60

0,45

1,45

76 128 874

Malta

0,08

0,09

0,15

0,04

0,13

7 028 674

Netherlands

4,89

5,76

0,00

-4,32

0,00

1,44

75 725 942

Austria

2,43

2,87

0,00

-2,15

0,00

0,72

37 685 164

Poland

3,15

3,72

5,96

1,68

5,40

283 689 127

Portugal

1,24

1,46

2,34

0,66

2,12

111 502 190

Romania

1,33

1,57

2,52

0,71

2,28

119 985 468

Slovenia

0,30

0,35

0,56

0,16

0,51

26 879 289

Slovakia

0,59

0,69

1,11

0,31

1,01

52 923 874

Finland

1,46

1,73

2,77

0,78

2,51

131 684 305

Sweden

2,88

3,39

0,00

-2,55

0,00

0,85

44 585 277

United Kingdom

15,22

0,00

0,00

0,00

0,00

0

Total

100,00

100,00

100,00

-28,17

28,17

100,00

5 254 368 981

The calculations are made to 15 decimal places.

TABLE 7

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

| Member State | Traditional own resources (TOR) | | VAT and GNI-based own resources, including adjustments | Total own resources  (15) |
| --- | --- | --- | --- | --- |
| Net sugar sector levies (80 %) | Net customs duties (80 %) | Total net traditional own resources (80 %) | Collection costs (20 % of gross TOR) (p.m.) | VAT-based own resource | GNI-based own resource | Reduction in favour of: Denmark, Netherlands and Sweden | United Kingdom correction | Total ‘national contributions’ | Share in total ‘national contributions’ (%) |
| | (1) | (2) | (3) = (1) + (2) | (4) | (5) | (6) | (7) | (8) | (9) = (5) + (6) + (7) + (8) | (10) | (11) = (3) + (9) |
| Belgium | p.m. | 2 264 600 000 | 2 264 600 000 | 566 150 000 | 619 435 500 | 3 096 108 992 | 32 315 590 | 255 665 342 | 4 003 525 424 | 3.13 | 6 268 125 424 |
| Bulgaria | p.m. | 113 700 000 | 113 700 000 | 28 425 000 | 88 266 900 | 396 944 054 | 4 143 098 | 32 778 186 | 522 132 238 | 0.41 | 635 832 238 |
| Czechia | p.m. | 316 800 000 | 316 800 000 | 79 200 000 | 286 364 100 | 1 383 415 227 | 14 439 375 | 114 237 363 | 1 798 456 065 | 1.41 | 2 115 256 065 |
| Denmark | p.m. | 372 700 000 | 372 700 000 | 93 175 000 | 371 044 800 | 2 082 620 215 | - 124 596 247 | 171 975 150 | 2 501 043 918 | 1.96 | 2 873 743 918 |
| Germany | p.m. | 4 257 000 000 | 4 257 000 000 | 1 064 250 000 | 2 265 260 250 | 23 579 608 759 | 246 111 806 | 335 429 452 | 26 426 410 267 | 20.67 | 30 683 410 267 |
| Estonia | p.m. | 36 900 000 | 36 900 000 | 9 225 000 | 41 157 900 | 179 941 465 | 1 878 136 | 14 858 907 | 237 836 408 | 0.19 | 274 736 408 |
| Ireland | p.m. | 333 400 000 | 333 400 000 | 83 350 000 | 288 273 000 | 1 785 515 689 | 18 636 293 | 147 441 346 | 2 239 866 328 | 1.75 | 2 573 266 328 |
| Greece | p.m. | 193 100 000 | 193 100 000 | 48 275 000 | 229 944 000 | 1 265 514 163 | 13 208 785 | 104 501 525 | 1 613 168 473 | 1.26 | 1 806 268 473 |
| Spain | p.m. | 1 660 500 000 | 1 660 500 000 | 415 125 000 | 1 770 695 700 | 8 321 393 988 | 86 854 423 | 687 150 240 | 10 866 094 351 | 8.50 | 12 526 594 351 |
| France | p.m. | 1 823 600 000 | 1 823 600 000 | 455 900 000 | 3 427 327 200 | 16 277 836 479 | 169 899 670 | 1 344 164 122 | 21 219 227 471 | 16.59 | 23 042 827 471 |
| Croatia | p.m. | 41 300 000 | 41 300 000 | 10 325 000 | 82 688 850 | 353 458 900 | 3 689 222 | 29 187 341 | 469 024 313 | 0.37 | 510 324 313 |
| Italy | p.m. | 1 998 200 000 | 1 998 200 000 | 499 550 000 | 2 213 768 700 | 11 759 797 570 | 122 742 708 | 971 081 015 | 15 067 389 993 | 11.78 | 17 065 589 993 |
| Cyprus | p.m. | 27 100 000 | 27 100 000 | 6 775 000 | 32 934 900 | 140 782 385 | 1 469 414 | 11 625 294 | 186 811 993 | 0.15 | 213 911 993 |
| Latvia | p.m. | 47 000 000 | 47 000 000 | 11 750 000 | 38 331 000 | 210 799 767 | 2 200 219 | 17 407 073 | 268 738 059 | 0.21 | 315 738 059 |
| Lithuania | p.m. | 108 500 000 | 108 500 000 | 27 125 000 | 60 340 800 | 310 094 930 | 3 236 611 | 25 606 504 | 399 278 845 | 0.31 | 507 778 845 |
| Luxembourg | p.m. | 16 800 000 | 16 800 000 | 4 200 000 | 66 411 900 | 283 882 012 | 2 963 014 | 23 441 937 | 376 698 863 | 0.29 | 393 498 863 |
| Hungary | p.m. | 223 900 000 | 223 900 000 | 55 975 000 | 183 783 600 | 921 921 174 | 9 622 538 | 76 128 874 | 1 191 456 186 | 0.93 | 1 415 356 186 |
| Malta | p.m. | 14 700 000 | 14 700 000 | 3 675 000 | 19 912 500 | 85 117 284 | 888 410 | 7 028 674 | 112 946 868 | 0.09 | 127 646 868 |
| Netherlands | p.m. | 2 758 500 000 | 2 758 500 000 | 689 625 000 | 515 516 250 | 5 323 289 453 | - 726 759 996 | 75 725 942 | 5 187 771 649 | 4.06 | 7 946 271 649 |
| Austria | p.m. | 222 900 000 | 222 900 000 | 55 725 000 | 560 253 300 | 2 649 145 470 | 27 650 415 | 37 685 164 | 3 274 734 349 | 2.56 | 3 497 634 349 |
| Poland | p.m. | 844 800 000 | 844 800 000 | 211 200 000 | 799 446 600 | 3 435 477 215 | 35 857 741 | 283 689 127 | 4 554 470 683 | 3.56 | 5 399 270 683 |
| Portugal | p.m. | 199 900 000 | 199 900 000 | 49 975 000 | 315 889 950 | 1 350 292 261 | 14 093 655 | 111 502 190 | 1 791 778 056 | 1.40 | 1 991 678 056 |
| Romania | p.m. | 206 000 000 | 206 000 000 | 51 500 000 | 241 473 900 | 1 453 024 815 | 15 165 924 | 119 985 468 | 1 829 650 107 | 1.43 | 2 035 650 107 |
| Slovenia | p.m. | 90 700 000 | 90 700 000 | 22 675 000 | 70 831 200 | 325 508 371 | 3 397 489 | 26 879 289 | 426 616 349 | 0.33 | 517 316 349 |
| Slovakia | p.m. | 107 700 000 | 107 700 000 | 26 925 000 | 109 022 700 | 640 908 464 | 6 689 472 | 52 923 874 | 809 544 510 | 0.63 | 917 244 510 |
| Finland | p.m. | 163 500 000 | 163 500 000 | 40 875 000 | 315 389 100 | 1 594 697 806 | 16 644 634 | 131 684 305 | 2 058 415 845 | 1.61 | 2 221 915 845 |
| Sweden | p.m. | 538 600 000 | 538 600 000 | 134 650 000 | 315 379 950 | 3 134 201 141 | - 175 530 742 | 44 585 277 | 3 318 635 626 | 2.60 | 3 857 235 626 |
| United Kingdom | p.m. | 3 174 500 000 | 3 174 500 000 | 793 625 000 | 3 616 100 700 | 16 583 338 602 | 173 088 343 | -5 254 368 981 | 15 118 158 664 | 11.82 | 18 292 658 664 |
| Total | p.m. | 22 156 900 000 | 22 156 900 000 | 5 539 225 000 | 18 945 245 250 | 108 924 636 651 | 0 | 0 | 127 869 881 901 | 100,00 | 150 026 781 901 |
| (14)
   (15) |

Member State

Traditional own resources (TOR)

VAT and GNI-based own resources, including adjustments

Total own resources  (15)

Net sugar sector levies (80 %)

Net customs duties (80 %)

Total net traditional own resources (80 %)

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

VAT-based own resource

GNI-based own resource

Reduction in favour of: Denmark, Netherlands and Sweden

United Kingdom correction

Total ‘national contributions’

Share in total ‘national contributions’ (%)

(1)

(2)

(3) = (1) + (2)

(4)

(5)

(6)

(7)

(8)

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

(10)

(11) = (3) + (9)

Belgium

p.m.

2 264 600 000

2 264 600 000

566 150 000

619 435 500

3 096 108 992

32 315 590

255 665 342

4 003 525 424

3.13

6 268 125 424

Bulgaria

p.m.

113 700 000

113 700 000

28 425 000

88 266 900

396 944 054

4 143 098

32 778 186

522 132 238

0.41

635 832 238

Czechia

p.m.

316 800 000

316 800 000

79 200 000

286 364 100

1 383 415 227

14 439 375

114 237 363

1 798 456 065

1.41

2 115 256 065

Denmark

p.m.

372 700 000

372 700 000

93 175 000

371 044 800

2 082 620 215

- 124 596 247

171 975 150

2 501 043 918

1.96

2 873 743 918

Germany

p.m.

4 257 000 000

4 257 000 000

1 064 250 000

2 265 260 250

23 579 608 759

246 111 806

335 429 452

26 426 410 267

20.67

30 683 410 267

Estonia

p.m.

36 900 000

36 900 000

9 225 000

41 157 900

179 941 465

1 878 136

14 858 907

237 836 408

0.19

274 736 408

Ireland

p.m.

333 400 000

333 400 000

83 350 000

288 273 000

1 785 515 689

18 636 293

147 441 346

2 239 866 328

1.75

2 573 266 328

Greece

p.m.

193 100 000

193 100 000

48 275 000

229 944 000

1 265 514 163

13 208 785

104 501 525

1 613 168 473

1.26

1 806 268 473

Spain

p.m.

1 660 500 000

1 660 500 000

415 125 000

1 770 695 700

8 321 393 988

86 854 423

687 150 240

10 866 094 351

8.50

12 526 594 351

France

p.m.

1 823 600 000

1 823 600 000

455 900 000

3 427 327 200

16 277 836 479

169 899 670

1 344 164 122

21 219 227 471

16.59

23 042 827 471

Croatia

p.m.

41 300 000

41 300 000

10 325 000

82 688 850

353 458 900

3 689 222

29 187 341

469 024 313

0.37

510 324 313

Italy

p.m.

1 998 200 000

1 998 200 000

499 550 000

2 213 768 700

11 759 797 570

122 742 708

971 081 015

15 067 389 993

11.78

17 065 589 993

Cyprus

p.m.

27 100 000

27 100 000

6 775 000

32 934 900

140 782 385

1 469 414

11 625 294

186 811 993

0.15

213 911 993

Latvia

p.m.

47 000 000

47 000 000

11 750 000

38 331 000

210 799 767

2 200 219

17 407 073

268 738 059

0.21

315 738 059

Lithuania

p.m.

108 500 000

108 500 000

27 125 000

60 340 800

310 094 930

3 236 611

25 606 504

399 278 845

0.31

507 778 845

Luxembourg

p.m.

16 800 000

16 800 000

4 200 000

66 411 900

283 882 012

2 963 014

23 441 937

376 698 863

0.29

393 498 863

Hungary

p.m.

223 900 000

223 900 000

55 975 000

183 783 600

921 921 174

9 622 538

76 128 874

1 191 456 186

0.93

1 415 356 186

Malta

p.m.

14 700 000

14 700 000

3 675 000

19 912 500

85 117 284

888 410

7 028 674

112 946 868

0.09

127 646 868

Netherlands

p.m.

2 758 500 000

2 758 500 000

689 625 000

515 516 250

5 323 289 453

- 726 759 996

75 725 942

5 187 771 649

4.06

7 946 271 649

Austria

p.m.

222 900 000

222 900 000

55 725 000

560 253 300

2 649 145 470

27 650 415

37 685 164

3 274 734 349

2.56

3 497 634 349

Poland

p.m.

844 800 000

844 800 000

211 200 000

799 446 600

3 435 477 215

35 857 741

283 689 127

4 554 470 683

3.56

5 399 270 683

Portugal

p.m.

199 900 000

199 900 000

49 975 000

315 889 950

1 350 292 261

14 093 655

111 502 190

1 791 778 056

1.40

1 991 678 056

Romania

p.m.

206 000 000

206 000 000

51 500 000

241 473 900

1 453 024 815

15 165 924

119 985 468

1 829 650 107

1.43

2 035 650 107

Slovenia

p.m.

90 700 000

90 700 000

22 675 000

70 831 200

325 508 371

3 397 489

26 879 289

426 616 349

0.33

517 316 349

Slovakia

p.m.

107 700 000

107 700 000

26 925 000

109 022 700

640 908 464

6 689 472

52 923 874

809 544 510

0.63

917 244 510

Finland

p.m.

163 500 000

163 500 000

40 875 000

315 389 100

1 594 697 806

16 644 634

131 684 305

2 058 415 845

1.61

2 221 915 845

Sweden

p.m.

538 600 000

538 600 000

134 650 000

315 379 950

3 134 201 141

- 175 530 742

44 585 277

3 318 635 626

2.60

3 857 235 626

United Kingdom

p.m.

3 174 500 000

3 174 500 000

793 625 000

3 616 100 700

16 583 338 602

173 088 343

-5 254 368 981

15 118 158 664

11.82

18 292 658 664

Total

p.m.

22 156 900 000

22 156 900 000

5 539 225 000

18 945 245 250

108 924 636 651

0

0

127 869 881 901

100,00

150 026 781 901

(14)
   (15)

---

(1)  The figures in this column correspond to those in the 2020 budget (OJ L 57, 27.2.2020, p. 1) plus amending budget No 1 to 3/2020.

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

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

(4)  The figures in this column correspond to those in the 2020 budget (OJ L 57, 27.2.2020, p. 1) plus amending budget No 1 to 3/2020.

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

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

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

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

(9)  Calculation of rate: (108 924 636 651) / (169 880 250 000) = 0, 641184814897553.

(10)  Rounded percentages.

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

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

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

(14)  p.m. (own resources + other revenue = total revenue = total expenditure); (150 026 781 901 + 5 146 824 016 = 155 173 605 917 = 155 173 605 917).

(15)  Total own resources as percentage of GNI: (150 026 781 901) / (16 988 025 000 000) = 0,88 %; own resources ceiling as percentage of GNI: 1,20 %.

---

B.   GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

| Title | Heading | Budget 2020 | Amending budget No 3/2020 | New amount |
| --- | --- | --- | --- | --- |
| 1 | OWN RESOURCES | 153 245 155 856 | –3 218 373 955 | 150 026 781 901 |
| 3 | SURPLUSES, BALANCES AND ADJUSTMENTS | p.m. | 3 218 373 955 | 3 218 373 955 |
| 4 | REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES | 1 651 322 700 | | 1 651 322 700 |
| 5 | REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS | 15 050 000 | | 15 050 000 |
| 6 | CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES | 130 000 000 | | 130 000 000 |
| 7 | DEFAULT INTEREST AND FINES | 115 000 000 | | 115 000 000 |
| 8 | BORROWING AND LENDING OPERATIONS | 2 076 361 | | 2 076 361 |
| 9 | MISCELLANEOUS REVENUE | 15 001 000 | | 15 001 000 |
| | GRAND TOTAL | 155 173 605 917 | 0 | 155 173 605 917 |

Title

Heading

Budget 2020

Amending budget No 3/2020

New amount

1

OWN RESOURCES

153 245 155 856

–3 218 373 955

150 026 781 901

3

SURPLUSES, BALANCES AND ADJUSTMENTS

p.m.

3 218 373 955

3 218 373 955

4

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

1 651 322 700

1 651 322 700

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

15 050 000

15 050 000

6

CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES

130 000 000

130 000 000

7

DEFAULT INTEREST AND FINES

115 000 000

115 000 000

8

BORROWING AND LENDING OPERATIONS

2 076 361

2 076 361

9

MISCELLANEOUS REVENUE

15 001 000

15 001 000

GRAND TOTAL

155 173 605 917

0

155 173 605 917

TITLE 1

OWN RESOURCES

| Article
  Item | Heading | Budget 2020 | Amending budget No 3/2020 | New amount |
| --- | --- | --- | --- | --- |
| | CHAPTER 1 1 |
| 1 1 0 | Production levies related to the marketing year 2005/2006 and previous years | p.m. | | p.m. |
| 1 1 1 | Sugar storage levies | p.m. | | p.m. |
| 1 1 3 | Charges levied on non-exported C sugar, C isoglucose and C inulin syrup production, and on substituted C sugar and C isoglucose | p.m. | | p.m. |
| 1 1 7 | Production charge | p.m. | | p.m. |
| 1 1 8 | One-off amounts on additional sugar quotas and supplementary isoglucose quotas | p.m. | | p.m. |
| 1 1 9 | Surplus amount | p.m. | | p.m. |
| | CHAPTER 1 1 — TOTAL | p.m. | | p.m. |
| | CHAPTER 1 2 |
| 1 2 0 | Customs duties and other duties referred to in point (a) of Article 2(1) of Decision 2014/335/EU, Euratom | 22 156 900 000 | | 22 156 900 000 |
| | CHAPTER 1 2 — TOTAL | 22 156 900 000 | | 22 156 900 000 |
| | CHAPTER 1 3 |
| 1 3 0 | Own resources accruing from value added tax pursuant to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom | 18 945 245 250 | | 18 945 245 250 |
| | CHAPTER 1 3 — TOTAL | 18 945 245 250 | | 18 945 245 250 |
| | CHAPTER 1 4 |
| 1 4 0 | Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom | 112 143 010 606 | –3 218 373 955 | 108 924 636 651 |
| | CHAPTER 1 4 — TOTAL | 112 143 010 606 | –3 218 373 955 | 108 924 636 651 |
| | CHAPTER 1 5 |
| 1 5 0 | Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2014/335/EU, Euratom | 0 | | 0 |
| | CHAPTER 1 5 — TOTAL | 0 | | 0 |
| | CHAPTER 1 6 |
| 1 6 0 | Gross reduction in the annual GNI-based contribution granted to certain Member States pursuant to Article 2(5) of Decision 2014/335/EU, Euratom | 0 | | 0 |
| | CHAPTER 1 6 — TOTAL | 0 | | 0 |
| | Title 1 — Total | 153 245 155 856 | –3 218 373 955 | 150 026 781 901 |
| CHAPTER 1 1 — | LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM) |

Article

Item

Heading

Budget 2020

Amending budget No 3/2020

New amount

CHAPTER 1 1

1 1 0

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

p.m.

p.m.

1 1 1

Sugar storage levies

p.m.

p.m.

1 1 3

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

p.m.

p.m.

1 1 7

Production charge

p.m.

p.m.

1 1 8

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

p.m.

p.m.

1 1 9

Surplus amount

p.m.

p.m.

CHAPTER 1 1 — TOTAL

p.m.

p.m.

CHAPTER 1 2

1 2 0

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

22 156 900 000

22 156 900 000

CHAPTER 1 2 — TOTAL

22 156 900 000

22 156 900 000

CHAPTER 1 3

1 3 0

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

18 945 245 250

18 945 245 250

CHAPTER 1 3 — TOTAL

18 945 245 250

18 945 245 250

CHAPTER 1 4

1 4 0

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

112 143 010 606

–3 218 373 955

108 924 636 651

CHAPTER 1 4 — TOTAL

112 143 010 606

–3 218 373 955

108 924 636 651

CHAPTER 1 5

1 5 0

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

0

0

CHAPTER 1 5 — TOTAL

0

0

CHAPTER 1 6

1 6 0

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

0

0

CHAPTER 1 6 — TOTAL

0

0

Title 1 — Total

153 245 155 856

–3 218 373 955

150 026 781 901

CHAPTER 1 1 —

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

CHAPTER 1 2 —

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

CHAPTER 1 3 —

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

CHAPTER 1 4 —

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

CHAPTER 1 5 —

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

CHAPTER 1 6 —

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

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

| Budget 2020 | Amending budget No 3/2020 | New amount |
| --- | --- | --- |
| 112 143 010 606 | –3 218 373 955 | 108 924 636 651 |

Budget 2020

Amending budget No 3/2020

New amount

112 143 010 606

–3 218 373 955

108 924 636 651

Remarks

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

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

The rate to be applied to the Member States’ gross national income for financial 2020 year is 0,6412 %.

Legal basis

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

| Member State | Budget 2020 | Amending budget No. 3/2020 | New amount |
| --- | --- | --- | --- |
| Belgium | 3 187 589 091 | -91 480 099 | 3 096 108 992 |
| Bulgaria | 408 672 479 | -11 728 425 | 396 944 054 |
| Czechia | 1 424 290 714 | -40 875 487 | 1 383 415 227 |
| Denmark | 2 144 154 968 | -61 534 753 | 2 082 620 215 |
| Germany | 24 276 310 633 | - 696 701 874 | 23 579 608 759 |
| Estonia | 185 258 159 | -5 316 694 | 179 941 465 |
| Ireland | 1 838 271 956 | -52 756 267 | 1 785 515 689 |
| Greece | 1 302 906 051 | -37 391 888 | 1 265 514 163 |
| Spain | 8 567 264 514 | - 245 870 526 | 8 321 393 988 |
| France | 16 758 794 383 | - 480 957 904 | 16 277 836 479 |
| Croatia | 363 902 478 | -10 443 578 | 353 458 900 |
| Italy | 12 107 261 903 | - 347 464 333 | 11 759 797 570 |
| Cyprus | 144 942 053 | -4 159 668 | 140 782 385 |
| Latvia | 217 028 224 | -6 228 457 | 210 799 767 |
| Lithuania | 319 257 241 | -9 162 311 | 310 094 930 |
| Luxembourg | 292 269 816 | -8 387 804 | 283 882 012 |
| Hungary | 949 160 991 | -27 239 817 | 921 921 174 |
| Malta | 87 632 227 | -2 514 943 | 85 117 284 |
| Netherlands | 5 480 575 598 | - 157 286 145 | 5 323 289 453 |
| Austria | 2 727 419 229 | -78 273 759 | 2 649 145 470 |
| Poland | 3 536 984 557 | - 101 507 342 | 3 435 477 215 |
| Portugal | 1 390 189 070 | -39 896 809 | 1 350 292 261 |
| Romania | 1 495 957 042 | -42 932 227 | 1 453 024 815 |
| Slovenia | 335 126 101 | -9 617 730 | 325 508 371 |
| Slovakia | 659 845 256 | -18 936 792 | 640 908 464 |
| Finland | 1 641 816 016 | -47 118 210 | 1 594 697 806 |
| Sweden | 3 226 806 741 | -92 605 600 | 3 134 201 141 |
| United Kingdom | 17 073 323 115 | - 489 984 513 | 16 583 338 602 |
| Article 1 4 0 — Total | 112 143 010 606 | -3 218 373 955 | 108 924 636 651 |

Member State

Budget 2020

Amending budget No. 3/2020

New amount

Belgium

3 187 589 091

-91 480 099

3 096 108 992

Bulgaria

408 672 479

-11 728 425

396 944 054

Czechia

1 424 290 714

-40 875 487

1 383 415 227

Denmark

2 144 154 968

-61 534 753

2 082 620 215

Germany

24 276 310 633

- 696 701 874

23 579 608 759

Estonia

185 258 159

-5 316 694

179 941 465

Ireland

1 838 271 956

-52 756 267

1 785 515 689

Greece

1 302 906 051

-37 391 888

1 265 514 163

Spain

8 567 264 514

- 245 870 526

8 321 393 988

France

16 758 794 383

- 480 957 904

16 277 836 479

Croatia

363 902 478

-10 443 578

353 458 900

Italy

12 107 261 903

- 347 464 333

11 759 797 570

Cyprus

144 942 053

-4 159 668

140 782 385

Latvia

217 028 224

-6 228 457

210 799 767

Lithuania

319 257 241

-9 162 311

310 094 930

Luxembourg

292 269 816

-8 387 804

283 882 012

Hungary

949 160 991

-27 239 817

921 921 174

Malta

87 632 227

-2 514 943

85 117 284

Netherlands

5 480 575 598

- 157 286 145

5 323 289 453

Austria

2 727 419 229

-78 273 759

2 649 145 470

Poland

3 536 984 557

- 101 507 342

3 435 477 215

Portugal

1 390 189 070

-39 896 809

1 350 292 261

Romania

1 495 957 042

-42 932 227

1 453 024 815

Slovenia

335 126 101

-9 617 730

325 508 371

Slovakia

659 845 256

-18 936 792

640 908 464

Finland

1 641 816 016

-47 118 210

1 594 697 806

Sweden

3 226 806 741

-92 605 600

3 134 201 141

United Kingdom

17 073 323 115

- 489 984 513

16 583 338 602

Article 1 4 0 — Total

112 143 010 606

-3 218 373 955

108 924 636 651

TITLE 3

SURPLUSES, BALANCES AND ADJUSTMENTS

| Article
  Item | Heading | Budget 2020 | Amending budget No 3/2020 | New amount |
| --- | --- | --- | --- | --- |
| | CHAPTER 3 0 |
| 3 0 0 | Surplus available from the preceding financial year | p.m. | 3 218 373 955 | 3 218 373 955 |
| 3 0 2 | Repayment to the budget of the surplus from the Guarantee Fund for external actions | p.m. | | p.m. |
| | CHAPTER 3 0 — TOTAL | p.m. | 3 218 373 955 | 3 218 373 955 |
| | CHAPTER 3 1 |
| 3 1 0 | Application for 1995 and subsequent financial years of Article 10b of Regulation (EU, Euratom) No 609/2014 |
| 3 1 0 3 | Application for 1995 and subsequent years of Article 10b of Regulation (EU, Euratom) No 609/2014 | p.m. | | p.m. |
| | Article 3 1 0 — Total | p.m. | | p.m. |
| | CHAPTER 3 1 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 2 |
| 3 2 0 | Application for 1995 and subsequent financial years of Article 10b of Regulation (EU, Euratom) No 609/2014 |
| 3 2 0 3 | Application for 1995 and subsequent financial years of Article 10b of Regulation (EU, Euratom) No 609/2014 | p.m. | | p.m. |
| | Article 3 2 0 — Total | p.m. | | p.m. |
| | CHAPTER 3 2 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 3 |
| 3 3 0 | Netting of adjustments to the VAT and GNI-based own resources for previous financial years | p.m. | | p.m. |
| | CHAPTER 3 3 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 4 |
| 3 4 0 | Adjustment for the impact of the non-participation of certain Member States in certain policies in the area of freedom, security and justice | p.m. | | p.m. |
| | CHAPTER 3 4 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 5 |
| 3 5 0 | Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom |
| 3 5 0 4 | Result of the definitive calculation of the financing of the correction of budgetary imbalances for the United Kingdom | p.m. | | p.m. |
| | Article 3 5 0 — Total | p.m. | | p.m. |
| | CHAPTER 3 5 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 6 |
| 3 6 0 | Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom |
| 3 6 0 4 | Result of intermediate updates of the calculation of the financing of the correction of budgetary imbalances for the United Kingdom | p.m. | | p.m. |
| | Article 3 6 0 — Total | p.m. | | p.m. |
| | CHAPTER 3 6 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 7 |
| 3 7 0 | Adjustment relating to the implementation of own resources decisions | p.m. | | p.m. |
| | CHAPTER 3 7 — TOTAL | p.m. | | p.m. |
| | CHAPTER 3 8 |
| 3 8 0 | Adjustment relating to the implementation of the contingency framework | p.m. | | p.m. |
| | CHAPTER 3 8 — TOTAL | p.m. | | p.m. |
| | Title 3 — Total | p.m. | 3 218 373 955 | 3 218 373 955 |
| CHAPTER 3 0 — | SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR |

Article

Item

Heading

Budget 2020

Amending budget No 3/2020

New amount

CHAPTER 3 0

3 0 0

Surplus available from the preceding financial year

p.m.

3 218 373 955

3 218 373 955

3 0 2

Repayment to the budget of the surplus from the Guarantee Fund for external actions

p.m.

p.m.

CHAPTER 3 0 — TOTAL

p.m.

3 218 373 955

3 218 373 955

CHAPTER 3 1

3 1 0

Application for 1995 and subsequent financial years of Article 10b of Regulation (EU, Euratom) No 609/2014

3 1 0 3

Application for 1995 and subsequent years of Article 10b of Regulation (EU, Euratom) No 609/2014

p.m.

p.m.

Article 3 1 0 — Total

p.m.

p.m.

CHAPTER 3 1 — TOTAL

p.m.

p.m.

CHAPTER 3 2

3 2 0

Application for 1995 and subsequent financial years of Article 10b of Regulation (EU, Euratom) No 609/2014

3 2 0 3

Application for 1995 and subsequent financial years of Article 10b of Regulation (EU, Euratom) No 609/2014

p.m.

p.m.

Article 3 2 0 — Total

p.m.

p.m.

CHAPTER 3 2 — TOTAL

p.m.

p.m.

CHAPTER 3 3

3 3 0

Netting of adjustments to the VAT and GNI-based own resources for previous financial years

p.m.

p.m.

CHAPTER 3 3 — TOTAL

p.m.

p.m.

CHAPTER 3 4

3 4 0

Adjustment for the impact of the non-participation of certain Member States in certain policies in the area of freedom, security and justice

p.m.

p.m.

CHAPTER 3 4 — TOTAL

p.m.

p.m.

CHAPTER 3 5

3 5 0

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

3 5 0 4

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

p.m.

p.m.

Article 3 5 0 — Total

p.m.

p.m.

CHAPTER 3 5 — TOTAL

p.m.

p.m.

CHAPTER 3 6

3 6 0

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

3 6 0 4

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

p.m.

p.m.

Article 3 6 0 — Total

p.m.

p.m.

CHAPTER 3 6 — TOTAL

p.m.

p.m.

CHAPTER 3 7

3 7 0

Adjustment relating to the implementation of own resources decisions

p.m.

p.m.

CHAPTER 3 7 — TOTAL

p.m.

p.m.

CHAPTER 3 8

3 8 0

Adjustment relating to the implementation of the contingency framework

p.m.

p.m.

CHAPTER 3 8 — TOTAL

p.m.

p.m.

Title 3 — Total

p.m.

3 218 373 955

3 218 373 955

CHAPTER 3 0 —

| CHAPTER 3 1 — | BALANCES AND ADJUSTMENT OF BALANCES BASED ON VAT FOR THE PREVIOUS FINANCIAL YEARS AS A RESULT OF THE APPLICATION OF ARTICLE 10B OF REGULATION (EU, EURATOM) NO 609/2014 |
| --- | --- |

CHAPTER 3 1 —

| CHAPTER 3 2 — | BALANCES AND ADJUSTMENTS OF BALANCES BASED ON GROSS NATIONAL INCOME/PRODUCT FOR THE PREVIOUS FINANCIAL YEARS AS A RESULT OF THE APPLICATION OF ARTICLE 10B OF REGULATION (EU, EURATOM) NO 609/2014 |
| --- | --- |

CHAPTER 3 2 —

| CHAPTER 3 3 — | NETTING OF ADJUSTMENTS TO THE VAT AND GNI-BASED OWN RESOURCES FOR PREVIOUS FINANCIAL YEARS |
| --- | --- |

CHAPTER 3 3 —

| CHAPTER 3 4 — | ADJUSTMENT RELATING TO THE NON-PARTICIPATION OF CERTAIN MEMBER STATES IN CERTAIN POLICIES IN THE AREA OF FREEDOM, SECURITY AND JUSTICE |
| --- | --- |

CHAPTER 3 4 —

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

CHAPTER 3 5 —

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

CHAPTER 3 6 —

| CHAPTER 3 7 — | ADJUSTMENT RELATING TO THE IMPLEMENTATION OF OWN RESOURCES DECISIONS |
| --- | --- |

CHAPTER 3 7 —

| CHAPTER 3 8 — | ADJUSTMENT RELATING TO THE IMPLEMENTATION OF THE CONTINGENCY FRAMEWORK |
| --- | --- |

CHAPTER 3 8 —

CHAPTER 3 0 —   SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR

3 0 0Surplus available from the preceding financial year

| Budget 2020 | Amending budget No 3/2020 | New amount |
| --- | --- | --- |
| p.m. | 3 218 373 955 | 3 218 373 955 |

Budget 2020

Amending budget No 3/2020

New amount

p.m.

3 218 373 955

3 218 373 955

Remarks

In accordance with Article 18 of the Financial Regulation, the balance from each financial year, whether surplus or deficit, is entered as revenue or expenditure in the budget of the subsequent financial year.

The relevant estimates of such revenue or expenditure are entered in the budget during the budgetary procedure and, where appropriate, in a letter of amendment submitted pursuant to Article 39 of the Financial Regulation. They are drawn up in accordance with the principles set out in Article 1(1) of Regulation (EU, Euratom) No 608/2014.

After the closure of the accounts for each financial year, any discrepancy in relation to the estimates is entered in the budget for the following financial year through an amending budget that must be presented by the Commission within 15 days following the submission of the provisional accounts.

A deficit is entered in Article 27 02 01 of the statement of expenditure in Section III ‘Commission’.

Legal basis

Council Regulation (EU, Euratom) No 608/2014 of 26 May 2014 laying down implementing measures for the system of own resources of the European Union (OJ L 168, 7.6.2014, p. 29).

Council Regulation (EU, Euratom) No 609/2014 of 26 May 2014 on the methods and procedure for making available the traditional, VAT and GNI-based own resources and on the measures to meet cash requirements (OJ L 168, 7.6.2014, p. 39).

Council Decision 2014/335/EU, Euratom of 26 May 2014 on the system of own resources of the European Union (OJ L 168, 7.6.2014, p. 105), and in particular Article 7 thereof.

Regulation (EU, Euratom) 2018/1046 of the European Parliament and of the Council of 18 July 2018 on the financial rules applicable to the general budget of the Union, amending Regulations (EU) No 1296/2013, (EU) No 1301/2013, (EU) No 1303/2013, (EU) No 1304/2013, (EU) No 1309/2013, (EU) No 1316/2013, (EU) No 223/2014, (EU) No 283/2014, and Decision No 541/2014/EU and repealing Regulation (EU, Euratom) No 966/2012 (OJ L 193, 30.7.2018, p. 1) and in particular Article 18 thereof.

---

| 4.8.2020 | EN | Official Journal of the European Union | L 254/19 |
| --- | --- | --- | --- |

4.8.2020

EN

Official Journal of the European Union

L 254/19

---

DEFINITIVE ADOPTION (EU, Euratom) 2020/1078

of amending budget No 4 of the European Union for the financial year 2020

THE PRESIDENT OF THE EUROPEAN PARLIAMENT,

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

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

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

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

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

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

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

having regard to Draft amending budget No 4 of the European Union for the financial year 2020, which the Commission adopted on 30 April 2020,

having regard to the position on Draft amending budget No 4/2020, which the Council adopted on 25 May 2020 and forwarded to Parliament on the same day,

having regard to Parliament's approval of 18 June 2020 of the Council position,

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

DECLARES:

Sole Article

The procedure under Article 314 of the Treaty on the Functioning of the European Union is complete and Amending budget No 4 of the European Union for the financial year 2020 has been definitively adopted.

Done at Brussels, 18 June 2020.

The President

D. M. SASSOLI

---

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

1

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

2

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

3

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

4

(5)  
  OJ L 57, 27.2.2020.

5

---

FINANCING OF THE GENERAL BUDGET

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

EXPENDITURE

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

Description

Budget 2020  (1)

Budget 2019  (2)

Change (%)

1.

Smart and inclusive growth

72 353 828 442

67 556 947 173

- 7,10

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

2.

Sustainable growth: natural resources

57 904 492 439

57 399 857 331

- 0,88

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

3.

Security and citizenship

5 278 527 141

3 527 434 894

- 49,64

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

4.

Global Europe

8 944 061 191

9 358 295 603

– 4,43

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

5.

Administration

10 274 196 704

9 944 904 743

- 3,31

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

6.

Compensation

p.m.

p.m.

—

Special instruments

690 998 208

705 051 794

– 1,99

Total expenditure  (3)

155 446 104 125

148 492 491 538

- 4,68

(1)
   (2)
   (3)

REVENUE

| Description | Budget 2020  (4) | Budget 2019  (5) | Change (%) |
| --- | --- | --- | --- |
| Miscellaneous revenue (Titles 4 to 9) | 1 928 450 061 | 1 894 392 136 | + 1,80 |
| Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) | 3 218 373 955 | 1 802 988 329 | +78,50 |
| Repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2) | p.m. | p.m. | — |
| Net balance of own resources accruing from VAT and GNI-based own resources for earlier years (Chapters 3 1, 3 2 and 3 3) | p.m. | p.m. | — |
| Total revenue for Titles 3 to 9 | 5 146 824 016 | 3 697 380 465 | +39,20 |
| Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) | 22 156 900 000 | 21 471 164 786 | + 3,19 |
| VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) | 18 945 245 250 | 17 738 667 150 | + 6,80 |
| Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) | 109 197 134 859 | 105 585 279 137 | + 3,42 |
| Appropriations to be covered by the own resources referred to in Article 2 of Decision 2014/335/EU, Euratom  (6) | 150 299 280 109 | 144 795 111 073 | + 3,80 |
| Total revenue  (7) | 155 446 104 125 | 148 492 491 538 | + 4,68 |
| (4)
   (5)
   (6)
   (7) |

Description

Budget 2020  (4)

Budget 2019  (5)

Change (%)

Miscellaneous revenue (Titles 4 to 9)

1 928 450 061

1 894 392 136

- 1,80

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

3 218 373 955

1 802 988 329

+78,50

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

p.m.

p.m.

—

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

p.m.

p.m.

—

Total revenue for Titles 3 to 9

5 146 824 016

3 697 380 465

+39,20

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

22 156 900 000

21 471 164 786

- 3,19

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

18 945 245 250

17 738 667 150

- 6,80

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

109 197 134 859

105 585 279 137

- 3,42

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

150 299 280 109

144 795 111 073

- 3,80

Total revenue  (7)

155 446 104 125

148 492 491 538

- 4,68

(4)
   (5)
   (6)
   (7)

TABLE 1

Calculation of capping of harmonised value added tax (VAT) bases to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom

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

Member State

1 % of non-capped VAT base

1 % of gross national income

Capping rate (in %)

1 % of gross national income multiplied by capping rate

1 % of capped VAT base  (8)

Member States whose VAT base is capped

(1)

(2)

(3)

(4)

(5)

(6)

Belgium

2 064 785 000

4 828 731 000

50

2 414 365 500

2 064 785 000

Bulgaria

294 223 000

619 079 000

50

309 539 500

294 223 000

Czechia

954 547 000

2 157 592 000

50

1 078 796 000

954 547 000

Denmark

1 236 816 000

3 248 081 000

50

1 624 040 500

1 236 816 000

Germany

15 101 735 000

36 775 058 000

50

18 387 529 000

15 101 735 000

Estonia

137 193 000

280 639 000

50

140 319 500

137 193 000

Ireland

960 910 000

2 784 713 000

50

1 392 356 500

960 910 000

Greece

766 480 000

1 973 712 000

50

986 856 000

766 480 000

Spain

5 902 319 000

12 978 152 000

50

6 489 076 000

5 902 319 000

France

11 424 424 000

25 387 121 000

50

12 693 560 500

11 424 424 000

Croatia

353 644 000

551 259 000

50

275 629 500

275 629 500

Croatia

Italy

7 379 229 000

18 340 730 000

50

9 170 365 000

7 379 229 000

Cyprus

147 038 000

219 566 000

50

109 783 000

109 783 000

Cyprus

Latvia

127 770 000

328 766 000

50

164 383 000

127 770 000

Lithuania

201 136 000

483 628 000

50

241 814 000

201 136 000

Luxembourg

322 993 000

442 746 000

50

221 373 000

221 373 000

Luxembourg

Hungary

612 612 000

1 437 840 000

50

718 920 000

612 612 000

Malta

94 154 000

132 750 000

50

66 375 000

66 375 000

Malta

Netherlands

3 436 775 000

8 302 270 000

50

4 151 135 000

3 436 775 000

Austria

1 867 511 000

4 131 641 000

50

2 065 820 500

1 867 511 000

Poland

2 664 822 000

5 358 014 000

50

2 679 007 000

2 664 822 000

Portugal

1 102 521 000

2 105 933 000

50

1 052 966 500

1 052 966 500

Portugal

Romania

804 913 000

2 266 156 000

50

1 133 078 000

804 913 000

Slovenia

236 104 000

507 667 000

50

253 833 500

236 104 000

Slovakia

363 409 000

999 569 000

50

499 784 500

363 409 000

Finland

1 051 297 000

2 487 111 000

50

1 243 555 500

1 051 297 000

Sweden

2 102 533 000

4 888 140 000

50

2 444 070 000

2 102 533 000

United Kingdom

12 053 669 000

25 863 586 000

50

12 931 793 000

12 053 669 000

Total

73 765 562 000

169 880 250 000

84 940 125 000

73 471 339 000

(8)

TABLE 2

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

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

Member State

1 % of capped VAT base

Uniform rate of VAT own resource (in %)

VAT-based own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

2 064 785 000

0,30

619 435 500

Bulgaria

294 223 000

0,30

88 266 900

Czechia

954 547 000

0,30

286 364 100

Denmark

1 236 816 000

0,30

371 044 800

Germany

15 101 735 000

0,15

2 265 260 250

Estonia

137 193 000

0,30

41 157 900

Ireland

960 910 000

0,30

288 273 000

Greece

766 480 000

0,30

229 944 000

Spain

5 902 319 000

0,30

1 770 695 700

France

11 424 424 000

0,30

3 427 327 200

Croatia

275 629 500

0,30

82 688 850

Italy

7 379 229 000

0,30

2 213 768 700

Cyprus

109 783 000

0,30

32 934 900

Latvia

127 770 000

0,30

38 331 000

Lithuania

201 136 000

0,30

60 340 800

Luxembourg

221 373 000

0,30

66 411 900

Hungary

612 612 000

0,30

183 783 600

Malta

66 375 000

0,30

19 912 500

Netherlands

3 436 775 000

0,15

515 516 250

Austria

1 867 511 000

0,30

560 253 300

Poland

2 664 822 000

0,30

799 446 600

Portugal

1 052 966 500

0,30

315 889 950

Romania

804 913 000

0,30

241 473 900

Slovenia

236 104 000

0,30

70 831 200

Slovakia

363 409 000

0,30

109 022 700

Finland

1 051 297 000

0,30

315 389 100

Sweden

2 102 533 000

0,15

315 379 950

United Kingdom

12 053 669 000

0,30

3 616 100 700

Total

73 471 339 000

18 945 245 250

TABLE 3

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

| Member State | 1 % of gross national income | Uniform rate of ‘additional base’‚ own resource | ‘Additional base’ own resource at uniform rate |
| --- | --- | --- | --- |
| | (1) | (2) | (3) = (1) × (2) |
| Belgium | 4 828 731 000 | | 3 103 854 569 |
| Bulgaria | 619 079 000 | | 397 937 094 |
| Czechia | 2 157 592 000 | | 1 386 876 135 |
| Denmark | 3 248 081 000 | | 2 087 830 333 |
| Germany | 36 775 058 000 | | 23 638 598 177 |
| Estonia | 280 639 000 | | 180 391 627 |
| Ireland | 2 784 713 000 | | 1 789 982 538 |
| Greece | 1 973 712 000 | | 1 268 680 117 |
| Spain | 12 978 152 000 | | 8 342 211 730 |
| France | 25 387 121 000 | | 16 318 558 959 |
| Croatia | 551 259 000 | | 354 343 153 |
| Italy | 18 340 730 000 | | 11 789 217 212 |
| Cyprus | 219 566 000 | | 141 134 582 |
| Latvia | 328 766 000 | 0,6427889  (9) | 211 327 127 |
| Lithuania | 483 628 000 | | 310 870 698 |
| Luxembourg | 442 746 000 | | 284 592 203 |
| Hungary | 1 437 840 000 | | 924 227 557 |
| Malta | 132 750 000 | | 85 330 223 |
| Netherlands | 8 302 270 000 | | 5 336 606 797 |
| Austria | 4 131 641 000 | | 2 655 772 872 |
| Poland | 5 358 014 000 | | 3 444 071 794 |
| Portugal | 2 105 933 000 | | 1 353 670 305 |
| Romania | 2 266 156 000 | | 1 456 659 867 |
| Slovenia | 507 667 000 | | 326 322 700 |
| Slovakia | 999 569 000 | | 642 511 833 |
| Finland | 2 487 111 000 | | 1 598 687 283 |
| Sweden | 4 888 140 000 | | 3 142 042 014 |
| United Kingdom | 25 863 586 000 | | 16 624 825 360 |
| Total | 169 880 250 000 | | 109 197 134 859 |
| (9) |

Member State

1 % of gross national income

Uniform rate of ‘additional base’‚ own resource

‘Additional base’ own resource at uniform rate

(1)

(2)

(3) = (1) × (2)

Belgium

4 828 731 000

3 103 854 569

Bulgaria

619 079 000

397 937 094

Czechia

2 157 592 000

1 386 876 135

Denmark

3 248 081 000

2 087 830 333

Germany

36 775 058 000

23 638 598 177

Estonia

280 639 000

180 391 627

Ireland

2 784 713 000

1 789 982 538

Greece

1 973 712 000

1 268 680 117

Spain

12 978 152 000

8 342 211 730

France

25 387 121 000

16 318 558 959

Croatia

551 259 000

354 343 153

Italy

18 340 730 000

11 789 217 212

Cyprus

219 566 000

141 134 582

Latvia

328 766 000

0,6427889  (9)

211 327 127

Lithuania

483 628 000

310 870 698

Luxembourg

442 746 000

284 592 203

Hungary

1 437 840 000

924 227 557

Malta

132 750 000

85 330 223

Netherlands

8 302 270 000

5 336 606 797

Austria

4 131 641 000

2 655 772 872

Poland

5 358 014 000

3 444 071 794

Portugal

2 105 933 000

1 353 670 305

Romania

2 266 156 000

1 456 659 867

Slovenia

507 667 000

326 322 700

Slovakia

999 569 000

642 511 833

Finland

2 487 111 000

1 598 687 283

Sweden

4 888 140 000

3 142 042 014

United Kingdom

25 863 586 000

16 624 825 360

Total

169 880 250 000

109 197 134 859

(9)

TABLE 4

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

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

Member State

Gross reduction

Percentage share of GNI base

GNI key applied to the gross reduction

Financing of the reduction

(1)

(2)

(3)

(4) = (1) + (3)

Belgium

2,84

32 315 590

32 315 590

Bulgaria

0,36

4 143 098

4 143 098

Czechia

1,27

14 439 375

14 439 375

Denmark

- 146 333 564

1,91

21 737 317

- 124 596 247

Germany

21,65

246 111 806

246 111 806

Estonia

0,17

1 878 136

1 878 136

Ireland

1,64

18 636 293

18 636 293

Greece

1,16

13 208 785

13 208 785

Spain

7,64

86 854 423

86 854 423

France

14,94

169 899 670

169 899 670

Croatia

0,32

3 689 222

3 689 222

Italy

10,80

122 742 708

122 742 708

Cyprus

0,13

1 469 414

1 469 414

Latvia

0,19

2 200 219

2 200 219

Lithuania

0,28

3 236 611

3 236 611

Luxembourg

0,26

2 963 014

2 963 014

Hungary

0,85

9 622 538

9 622 538

Malta

0,08

888 410

888 410

Netherlands

- 782 321 749

4,89

55 561 753

- 726 759 996

Austria

2,43

27 650 415

27 650 415

Poland

3,15

35 857 741

35 857 741

Portugal

1,24

14 093 655

14 093 655

Romania

1,33

15 165 924

15 165 924

Slovenia

0,30

3 397 489

3 397 489

Slovakia

0,59

6 689 472

6 689 472

Finland

1,46

16 644 634

16 644 634

Sweden

- 208 243 919

2,88

32 713 177

- 175 530 742

United Kingdom

15,22

173 088 343

173 088 343

Total

-1 136 899 232

100,00

1 136 899 232

0

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

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

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

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

TABLE 5

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

| Description | Coefficient  (10) (%) | Amount |
| --- | --- | --- |
| 1. United Kingdom’s share (in %) of notional uncapped VAT base | 16,3037 | |
| 2. United Kingdom’s share (in %) of enlargement-adjusted total allocated expenditure | 7,3015 | |
| 3. (1) – (2) | 9,0022 | |
| 4. Total allocated expenditure | | 130 008 765 143 |
| 5. Enlargement related expenditure  (11) | | 30 694 725 929 |
| 6. Enlargement-adjusted total allocated expenditure = (4) – (5) | | 99 314 039 214 |
| 7. United Kingdom’s correction original amount = (3) × (6) × 0,66 | | 5 900 699 546 |
| 8. United Kingdom’s advantage  (12) | | 690 825 371 |
| 9. Core United Kingdom’s correction = (7) – (8) | | 5 209 874 175 |
| 10. Windfall gains deriving from traditional own resources  (13) | | -44 494 806 |
| 11. Correction for the United Kingdom = (9) – (10) | | 5 254 368 981 |
| (10)
   (11)
   (12)
   (13) |

Description

Coefficient  (10) (%)

Amount

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

16,3037

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

7,3015

3. (1) – (2)

9,0022

4. Total allocated expenditure

130 008 765 143

5. Enlargement related expenditure  (11)

30 694 725 929

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

99 314 039 214

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

5 900 699 546

8. United Kingdom’s advantage  (12)

690 825 371

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

5 209 874 175

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

-44 494 806

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

5 254 368 981

(10)
   (11)
   (12)
   (13)

TABLE 6

Calculation of the financing of the correction for the United Kingdom amounting to EUR – 5 254 368 981 (Chapter 1 5)

| Member State | Percentage share of GNI base | Shares without the United Kingdom | Shares without Germany, the Netherlands, Austria, Sweden and the United Kingdom | Three quarters of the share of Germany, the Netherlands, Austria and Sweden in column 2 | Column 4 distributed in accordance with column 3 | Financing scale | Financing scale applied to the correction |
| --- | --- | --- | --- | --- | --- | --- | --- |
| | (1) | (2) | (3) | (4) | (5) | (6) = (2) + (4) + (5) | (7) |
| Belgium | 2,84 | 3,35 | 5,37 | | 1,51 | 4,87 | 255 665 342 |
| Bulgaria | 0,36 | 0,43 | 0,69 | | 0,19 | 0,62 | 32 778 186 |
| Czechia | 1,27 | 1,50 | 2,40 | | 0,68 | 2,17 | 114 237 363 |
| Denmark | 1,91 | 2,26 | 3,61 | | 1,02 | 3,27 | 171 975 150 |
| Germany | 21,65 | 25,54 | 0,00 | -19,15 | 0,00 | 6,38 | 335 429 452 |
| Estonia | 0,17 | 0,19 | 0,31 | | 0,09 | 0,28 | 14 858 907 |
| Ireland | 1,64 | 1,93 | 3,10 | | 0,87 | 2,81 | 147 441 346 |
| Greece | 1,16 | 1,37 | 2,19 | | 0,62 | 1,99 | 104 501 525 |
| Spain | 7,64 | 9,01 | 14,43 | | 4,07 | 13,08 | 687 150 240 |
| France | 14,94 | 17,63 | 28,23 | | 7,95 | 25,58 | 1 344 164 122 |
| Croatia | 0,32 | 0,38 | 0,61 | | 0,17 | 0,56 | 29 187 341 |
| Italy | 10,80 | 12,74 | 20,40 | | 5,75 | 18,48 | 971 081 015 |
| Cyprus | 0,13 | 0,15 | 0,24 | | 0,07 | 0,22 | 11 625 294 |
| Latvia | 0,19 | 0,23 | 0,37 | | 0,10 | 0,33 | 17 407 073 |
| Lithuania | 0,28 | 0,34 | 0,54 | | 0,15 | 0,49 | 25 606 504 |
| Luxembourg | 0,26 | 0,31 | 0,49 | | 0,14 | 0,45 | 23 441 937 |
| Hungary | 0,85 | 1,00 | 1,60 | | 0,45 | 1,45 | 76 128 874 |
| Malta | 0,08 | 0,09 | 0,15 | | 0,04 | 0,13 | 7 028 674 |
| Netherlands | 4,89 | 5,76 | 0,00 | -4,32 | 0,00 | 1,44 | 75 725 942 |
| Austria | 2,43 | 2,87 | 0,00 | -2,15 | 0,00 | 0,72 | 37 685 164 |
| Poland | 3,15 | 3,72 | 5,96 | | 1,68 | 5,40 | 283 689 127 |
| Portugal | 1,24 | 1,46 | 2,34 | | 0,66 | 2,12 | 111 502 190 |
| Romania | 1,33 | 1,57 | 2,52 | | 0,71 | 2,28 | 119 985 468 |
| Slovenia | 0,30 | 0,35 | 0,56 | | 0,16 | 0,51 | 26 879 289 |
| Slovakia | 0,59 | 0,69 | 1,11 | | 0,31 | 1,01 | 52 923 874 |
| Finland | 1,46 | 1,73 | 2,77 | | 0,78 | 2,51 | 131 684 305 |
| Sweden | 2,88 | 3,39 | 0,00 | -2,55 | 0,00 | 0,85 | 44 585 277 |
| United Kingdom | 15,22 | 0,00 | 0,00 | | 0,00 | 0,00 | 0 |
| Total | 100,00 | 100,00 | 100,00 | -28,17 | 28,17 | 100,00 | 5 254 368 981 |

Member State

Percentage share of GNI base

Shares without the United Kingdom

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

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

Column 4 distributed in accordance with column 3

Financing scale

Financing scale applied to the correction

(1)

(2)

(3)

(4)

(5)

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

(7)

Belgium

2,84

3,35

5,37

1,51

4,87

255 665 342

Bulgaria

0,36

0,43

0,69

0,19

0,62

32 778 186

Czechia

1,27

1,50

2,40

0,68

2,17

114 237 363

Denmark

1,91

2,26

3,61

1,02

3,27

171 975 150

Germany

21,65

25,54

0,00

-19,15

0,00

6,38

335 429 452

Estonia

0,17

0,19

0,31

0,09

0,28

14 858 907

Ireland

1,64

1,93

3,10

0,87

2,81

147 441 346

Greece

1,16

1,37

2,19

0,62

1,99

104 501 525

Spain

7,64

9,01

14,43

4,07

13,08

687 150 240

France

14,94

17,63

28,23

7,95

25,58

1 344 164 122

Croatia

0,32

0,38

0,61

0,17

0,56

29 187 341

Italy

10,80

12,74

20,40

5,75

18,48

971 081 015

Cyprus

0,13

0,15

0,24

0,07

0,22

11 625 294

Latvia

0,19

0,23

0,37

0,10

0,33

17 407 073

Lithuania

0,28

0,34

0,54

0,15

0,49

25 606 504

Luxembourg

0,26

0,31

0,49

0,14

0,45

23 441 937

Hungary

0,85

1,00

1,60

0,45

1,45

76 128 874

Malta

0,08

0,09

0,15

0,04

0,13

7 028 674

Netherlands

4,89

5,76

0,00

-4,32

0,00

1,44

75 725 942

Austria

2,43

2,87

0,00

-2,15

0,00

0,72

37 685 164

Poland

3,15

3,72

5,96

1,68

5,40

283 689 127

Portugal

1,24

1,46

2,34

0,66

2,12

111 502 190

Romania

1,33

1,57

2,52

0,71

2,28

119 985 468

Slovenia

0,30

0,35

0,56

0,16

0,51

26 879 289

Slovakia

0,59

0,69

1,11

0,31

1,01

52 923 874

Finland

1,46

1,73

2,77

0,78

2,51

131 684 305

Sweden

2,88

3,39

0,00

-2,55

0,00

0,85

44 585 277

United Kingdom

15,22

0,00

0,00

0,00

0,00

0

Total

100,00

100,00

100,00

-28,17

28,17

100,00

5 254 368 981

The calculations are made to 15 decimal places.

TABLE 7

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

| Member State | Traditional own resources (TOR) | | VAT and GNI-based own resources, including adjustments | Total own resources  (15) |
| --- | --- | --- | --- | --- |
| Net sugar sector levies (80 %) | Net customs duties (80 %) | Total net traditional own resources (80 %) | Collection costs (20 % of gross TOR) (p.m.) | VAT-based own resource | GNI-based own resource | Reduction in favour of: Denmark, Netherlands and Sweden | United Kingdom correction | Total ‘national contributions’ | Share in total ‘national contributions’ (%) |
| | (1) | (2) | (3) = (1) + (2) | (4) | (5) | (6) | (7) | (8) | (9) = (5) + (6) + (7) + (8) | (10) | (11) = (3) + (9) |
| Belgium | p.m. | 2 264 600 000 | 2 264 600 000 | 566 150 000 | 619 435 500 | 3 103 854 569 | 32 315 590 | 255 665 342 | 4 011 271 001 | 3.13 | 6 275 871 001 |
| Bulgaria | p.m. | 113 700 000 | 113 700 000 | 28 425 000 | 88 266 900 | 397 937 094 | 4 143 098 | 32 778 186 | 523 125 278 | 0.41 | 636 825 278 |
| Czechia | p.m. | 316 800 000 | 316 800 000 | 79 200 000 | 286 364 100 | 1 386 876 135 | 14 439 375 | 114 237 363 | 1 801 916 973 | 1.41 | 2 118 716 973 |
| Denmark | p.m. | 372 700 000 | 372 700 000 | 93 175 000 | 371 044 800 | 2 087 830 333 | - 124 596 247 | 171 975 150 | 2 506 254 036 | 1.96 | 2 878 954 036 |
| Germany | p.m. | 4 257 000 000 | 4 257 000 000 | 1 064 250 000 | 2 265 260 250 | 23 638 598 177 | 246 111 806 | 335 429 452 | 26 485 399 685 | 20.67 | 30 742 399 685 |
| Estonia | p.m. | 36 900 000 | 36 900 000 | 9 225 000 | 41 157 900 | 180 391 627 | 1 878 136 | 14 858 907 | 238 286 570 | 0.19 | 275 186 570 |
| Ireland | p.m. | 333 400 000 | 333 400 000 | 83 350 000 | 288 273 000 | 1 789 982 538 | 18 636 293 | 147 441 346 | 2 244 333 177 | 1.75 | 2 577 733 177 |
| Greece | p.m. | 193 100 000 | 193 100 000 | 48 275 000 | 229 944 000 | 1 268 680 117 | 13 208 785 | 104 501 525 | 1 616 334 427 | 1.26 | 1 809 434 427 |
| Spain | p.m. | 1 660 500 000 | 1 660 500 000 | 415 125 000 | 1 770 695 700 | 8 342 211 730 | 86 854 423 | 687 150 240 | 10 886 912 093 | 8.50 | 12 547 412 093 |
| France | p.m. | 1 823 600 000 | 1 823 600 000 | 455 900 000 | 3 427 327 200 | 16 318 558 959 | 169 899 670 | 1 344 164 122 | 21 259 949 951 | 16.59 | 23 083 549 951 |
| Croatia | p.m. | 41 300 000 | 41 300 000 | 10 325 000 | 82 688 850 | 354 343 153 | 3 689 222 | 29 187 341 | 469 908 566 | 0.37 | 511 208 566 |
| Italy | p.m. | 1 998 200 000 | 1 998 200 000 | 499 550 000 | 2 213 768 700 | 11 789 217 212 | 122 742 708 | 971 081 015 | 15 096 809 635 | 11.78 | 17 095 009 635 |
| Cyprus | p.m. | 27 100 000 | 27 100 000 | 6 775 000 | 32 934 900 | 141 134 582 | 1 469 414 | 11 625 294 | 187 164 190 | 0.15 | 214 264 190 |
| Latvia | p.m. | 47 000 000 | 47 000 000 | 11 750 000 | 38 331 000 | 211 327 127 | 2 200 219 | 17 407 073 | 269 265 419 | 0.21 | 316 265 419 |
| Lithuania | p.m. | 108 500 000 | 108 500 000 | 27 125 000 | 60 340 800 | 310 870 698 | 3 236 611 | 25 606 504 | 400 054 613 | 0.31 | 508 554 613 |
| Luxembourg | p.m. | 16 800 000 | 16 800 000 | 4 200 000 | 66 411 900 | 284 592 203 | 2 963 014 | 23 441 937 | 377 409 054 | 0.29 | 394 209 054 |
| Hungary | p.m. | 223 900 000 | 223 900 000 | 55 975 000 | 183 783 600 | 924 227 557 | 9 622 538 | 76 128 874 | 1 193 762 569 | 0.93 | 1 417 662 569 |
| Malta | p.m. | 14 700 000 | 14 700 000 | 3 675 000 | 19 912 500 | 85 330 223 | 888 410 | 7 028 674 | 113 159 807 | 0.09 | 127 859 807 |
| Netherlands | p.m. | 2 758 500 000 | 2 758 500 000 | 689 625 000 | 515 516 250 | 5 336 606 797 | - 726 759 996 | 75 725 942 | 5 201 088 993 | 4.06 | 7 959 588 993 |
| Austria | p.m. | 222 900 000 | 222 900 000 | 55 725 000 | 560 253 300 | 2 655 772 872 | 27 650 415 | 37 685 164 | 3 281 361 751 | 2.56 | 3 504 261 751 |
| Poland | p.m. | 844 800 000 | 844 800 000 | 211 200 000 | 799 446 600 | 3 444 071 794 | 35 857 741 | 283 689 127 | 4 563 065 262 | 3.56 | 5 407 865 262 |
| Portugal | p.m. | 199 900 000 | 199 900 000 | 49 975 000 | 315 889 950 | 1 353 670 305 | 14 093 655 | 111 502 190 | 1 795 156 100 | 1.40 | 1 995 056 100 |
| Romania | p.m. | 206 000 000 | 206 000 000 | 51 500 000 | 241 473 900 | 1 456 659 867 | 15 165 924 | 119 985 468 | 1 833 285 159 | 1.43 | 2 039 285 159 |
| Slovenia | p.m. | 90 700 000 | 90 700 000 | 22 675 000 | 70 831 200 | 326 322 700 | 3 397 489 | 26 879 289 | 427 430 678 | 0.33 | 518 130 678 |
| Slovakia | p.m. | 107 700 000 | 107 700 000 | 26 925 000 | 109 022 700 | 642 511 833 | 6 689 472 | 52 923 874 | 811 147 879 | 0.63 | 918 847 879 |
| Finland | p.m. | 163 500 000 | 163 500 000 | 40 875 000 | 315 389 100 | 1 598 687 283 | 16 644 634 | 131 684 305 | 2 062 405 322 | 1.61 | 2 225 905 322 |
| Sweden | p.m. | 538 600 000 | 538 600 000 | 134 650 000 | 315 379 950 | 3 142 042 014 | - 175 530 742 | 44 585 277 | 3 326 476 499 | 2.60 | 3 865 076 499 |
| United Kingdom | p.m. | 3 174 500 000 | 3 174 500 000 | 793 625 000 | 3 616 100 700 | 16 624 825 360 | 173 088 343 | -5 254 368 981 | 15 159 645 422 | 11.83 | 18 334 145 422 |
| Total | p.m. | 22 156 900 000 | 22 156 900 000 | 5 539 225 000 | 18 945 245 250 | 109 197 134 859 | 0 | 0 | 128 142 380 109 | 100,00 | 150 299 280 109 |
| (14)
   (15) |

Member State

Traditional own resources (TOR)

VAT and GNI-based own resources, including adjustments

Total own resources  (15)

Net sugar sector levies (80 %)

Net customs duties (80 %)

Total net traditional own resources (80 %)

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

VAT-based own resource

GNI-based own resource

Reduction in favour of: Denmark, Netherlands and Sweden

United Kingdom correction

Total ‘national contributions’

Share in total ‘national contributions’ (%)

(1)

(2)

(3) = (1) + (2)

(4)

(5)

(6)

(7)

(8)

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

(10)

(11) = (3) + (9)

Belgium

p.m.

2 264 600 000

2 264 600 000

566 150 000

619 435 500

3 103 854 569

32 315 590

255 665 342

4 011 271 001

3.13

6 275 871 001

Bulgaria

p.m.

113 700 000

113 700 000

28 425 000

88 266 900

397 937 094

4 143 098

32 778 186

523 125 278

0.41

636 825 278

Czechia

p.m.

316 800 000

316 800 000

79 200 000

286 364 100

1 386 876 135

14 439 375

114 237 363

1 801 916 973

1.41

2 118 716 973

Denmark

p.m.

372 700 000

372 700 000

93 175 000

371 044 800

2 087 830 333

- 124 596 247

171 975 150

2 506 254 036

1.96

2 878 954 036

Germany

p.m.

4 257 000 000

4 257 000 000

1 064 250 000

2 265 260 250

23 638 598 177

246 111 806

335 429 452

26 485 399 685

20.67

30 742 399 685

Estonia

p.m.

36 900 000

36 900 000

9 225 000

41 157 900

180 391 627

1 878 136

14 858 907

238 286 570

0.19

275 186 570

Ireland

p.m.

333 400 000

333 400 000

83 350 000

288 273 000

1 789 982 538

18 636 293

147 441 346

2 244 333 177

1.75

2 577 733 177

Greece

p.m.

193 100 000

193 100 000

48 275 000

229 944 000

1 268 680 117

13 208 785

104 501 525

1 616 334 427

1.26

1 809 434 427

Spain

p.m.

1 660 500 000

1 660 500 000

415 125 000

1 770 695 700

8 342 211 730

86 854 423

687 150 240

10 886 912 093

8.50

12 547 412 093

France

p.m.

1 823 600 000

1 823 600 000

455 900 000

3 427 327 200

16 318 558 959

169 899 670

1 344 164 122

21 259 949 951

16.59

23 083 549 951

Croatia

p.m.

41 300 000

41 300 000

10 325 000

82 688 850

354 343 153

3 689 222

29 187 341

469 908 566

0.37

511 208 566

Italy

p.m.

1 998 200 000

1 998 200 000

499 550 000

2 213 768 700

11 789 217 212

122 742 708

971 081 015

15 096 809 635

11.78

17 095 009 635

Cyprus

p.m.

27 100 000

27 100 000

6 775 000

32 934 900

141 134 582

1 469 414

11 625 294

187 164 190

0.15

214 264 190

Latvia

p.m.

47 000 000

47 000 000

11 750 000

38 331 000

211 327 127

2 200 219

17 407 073

269 265 419

0.21

316 265 419

Lithuania

p.m.

108 500 000

108 500 000

27 125 000

60 340 800

310 870 698

3 236 611

25 606 504

400 054 613

0.31

508 554 613

Luxembourg

p.m.

16 800 000

16 800 000

4 200 000

66 411 900

284 592 203

2 963 014

23 441 937

377 409 054

0.29

394 209 054

Hungary

p.m.

223 900 000

223 900 000

55 975 000

183 783 600

924 227 557

9 622 538

76 128 874

1 193 762 569

0.93

1 417 662 569

Malta

p.m.

14 700 000

14 700 000

3 675 000

19 912 500

85 330 223

888 410

7 028 674

113 159 807

0.09

127 859 807

Netherlands

p.m.

2 758 500 000

2 758 500 000

689 625 000

515 516 250

5 336 606 797

- 726 759 996

75 725 942

5 201 088 993

4.06

7 959 588 993

Austria

p.m.

222 900 000

222 900 000

55 725 000

560 253 300

2 655 772 872

27 650 415

37 685 164

3 281 361 751

2.56

3 504 261 751

Poland

p.m.

844 800 000

844 800 000

211 200 000

799 446 600

3 444 071 794

35 857 741

283 689 127

4 563 065 262

3.56

5 407 865 262

Portugal

p.m.

199 900 000

199 900 000

49 975 000

315 889 950

1 353 670 305

14 093 655

111 502 190

1 795 156 100

1.40

1 995 056 100

Romania

p.m.

206 000 000

206 000 000

51 500 000

241 473 900

1 456 659 867

15 165 924

119 985 468

1 833 285 159

1.43

2 039 285 159

Slovenia

p.m.

90 700 000

90 700 000

22 675 000

70 831 200

326 322 700

3 397 489

26 879 289

427 430 678

0.33

518 130 678

Slovakia

p.m.

107 700 000

107 700 000

26 925 000

109 022 700

642 511 833

6 689 472

52 923 874

811 147 879

0.63

918 847 879

Finland

p.m.

163 500 000

163 500 000

40 875 000

315 389 100

1 598 687 283

16 644 634

131 684 305

2 062 405 322

1.61

2 225 905 322

Sweden

p.m.

538 600 000

538 600 000

134 650 000

315 379 950

3 142 042 014

- 175 530 742

44 585 277

3 326 476 499

2.60

3 865 076 499

United Kingdom

p.m.

3 174 500 000

3 174 500 000

793 625 000

3 616 100 700

16 624 825 360

173 088 343

-5 254 368 981

15 159 645 422

11.83

18 334 145 422

Total

p.m.

22 156 900 000

22 156 900 000

5 539 225 000

18 945 245 250

109 197 134 859

0

0

128 142 380 109

100,00

150 299 280 109

(14)
   (15)

---

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

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

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

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

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

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

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

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

(9)  Calculation of rate: (109 197 134 859) / (169 880 250 000) = 0, 642788875451973.

(10)  Rounded percentages.

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

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

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

(14)  p.m. (own resources + other revenue = total revenue = total expenditure); (150 299 280 109 + 5 146 824 016 = 155 446 104 125 = 155 446 104 125).

(15)  Total own resources as percentage of GNI: (150 299 280 109) / (16 988 025 000 000) = 0,88 %; own resources ceiling as percentage of GNI: 1,20 %.

---

B.   GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

| Title | Heading | Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- | --- | --- |
| 1 | OWN RESOURCES | 150 026 781 901 | 272 498 208 | 150 299 280 109 |
| 3 | SURPLUSES, BALANCES AND ADJUSTMENTS | 3 218 373 955 | | 3 218 373 955 |
| 4 | REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES | 1 651 322 700 | | 1 651 322 700 |
| 5 | REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS | 15 050 000 | | 15 050 000 |
| 6 | CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES | 130 000 000 | | 130 000 000 |
| 7 | DEFAULT INTEREST AND FINES | 115 000 000 | | 115 000 000 |
| 8 | BORROWING AND LENDING OPERATIONS | 2 076 361 | | 2 076 361 |
| 9 | MISCELLANEOUS REVENUE | 15 001 000 | | 15 001 000 |
| | GRAND TOTAL | 155 173 605 917 | 272 498 208 | 155 446 104 125 |

Title

Heading

Budget 2020

Amending budget No 4/2020

New amount

1

OWN RESOURCES

150 026 781 901

272 498 208

150 299 280 109

3

SURPLUSES, BALANCES AND ADJUSTMENTS

3 218 373 955

3 218 373 955

4

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

1 651 322 700

1 651 322 700

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

15 050 000

15 050 000

6

CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES

130 000 000

130 000 000

7

DEFAULT INTEREST AND FINES

115 000 000

115 000 000

8

BORROWING AND LENDING OPERATIONS

2 076 361

2 076 361

9

MISCELLANEOUS REVENUE

15 001 000

15 001 000

GRAND TOTAL

155 173 605 917

272 498 208

155 446 104 125

TITLE 1

OWN RESOURCES

| Article
  Item | Heading | Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- | --- | --- |
| | CHAPTER 1 1 |
| 1 1 0 | Production levies related to the marketing year 2005/2006 and previous years | p.m. | | p.m. |
| 1 1 1 | Sugar storage levies | p.m. | | p.m. |
| 1 1 3 | Charges levied on non-exported C sugar, C isoglucose and C inulin syrup production, and on substituted C sugar and C isoglucose | p.m. | | p.m. |
| 1 1 7 | Production charge | p.m. | | p.m. |
| 1 1 8 | One-off amounts on additional sugar quotas and supplementary isoglucose quotas | p.m. | | p.m. |
| 1 1 9 | Surplus amount | p.m. | | p.m. |
| | CHAPTER 1 1 — TOTAL | p.m. | | p.m. |
| | CHAPTER 1 2 |
| 1 2 0 | Customs duties and other duties referred to in point (a) of Article 2(1) of Decision 2014/335/EU, Euratom | 22 156 900 000 | | 22 156 900 000 |
| | CHAPTER 1 2 — TOTAL | 22 156 900 000 | | 22 156 900 000 |
| | CHAPTER 1 3 |
| 1 3 0 | Own resources accruing from value added tax pursuant to point (b) of Article 2(1) of Decision 2014/335/EU, Euratom | 18 945 245 250 | | 18 945 245 250 |
| | CHAPTER 1 3 — TOTAL | 18 945 245 250 | | 18 945 245 250 |
| | CHAPTER 1 4 |
| 1 4 0 | Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom | 108 924 636 651 | 272 498 208 | 109 197 134 859 |
| | CHAPTER 1 4 — TOTAL | 108 924 636 651 | 272 498 208 | 109 197 134 859 |
| | CHAPTER 1 5 |
| 1 5 0 | Correction of budgetary imbalances granted to the United Kingdom in accordance with Articles 4 and 5 of Decision 2014/335/EU, Euratom | 0 | | 0 |
| | CHAPTER 1 5 — TOTAL | 0 | | 0 |
| | CHAPTER 1 6 |
| 1 6 0 | Gross reduction in the annual GNI-based contribution granted to certain Member States pursuant to Article 2(5) of Decision 2014/335/EU, Euratom | 0 | | 0 |
| | CHAPTER 1 6 — TOTAL | 0 | | 0 |
| | Title 1 — Total | 150 026 781 901 | 272 498 208 | 150 299 280 109 |
| CHAPTER 1 1 — | LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM) |

Article

Item

Heading

Budget 2020

Amending budget No 4/2020

New amount

CHAPTER 1 1

1 1 0

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

p.m.

p.m.

1 1 1

Sugar storage levies

p.m.

p.m.

1 1 3

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

p.m.

p.m.

1 1 7

Production charge

p.m.

p.m.

1 1 8

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

p.m.

p.m.

1 1 9

Surplus amount

p.m.

p.m.

CHAPTER 1 1 — TOTAL

p.m.

p.m.

CHAPTER 1 2

1 2 0

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

22 156 900 000

22 156 900 000

CHAPTER 1 2 — TOTAL

22 156 900 000

22 156 900 000

CHAPTER 1 3

1 3 0

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

18 945 245 250

18 945 245 250

CHAPTER 1 3 — TOTAL

18 945 245 250

18 945 245 250

CHAPTER 1 4

1 4 0

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

108 924 636 651

272 498 208

109 197 134 859

CHAPTER 1 4 — TOTAL

108 924 636 651

272 498 208

109 197 134 859

CHAPTER 1 5

1 5 0

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

0

0

CHAPTER 1 5 — TOTAL

0

0

CHAPTER 1 6

1 6 0

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

0

0

CHAPTER 1 6 — TOTAL

0

0

Title 1 — Total

150 026 781 901

272 498 208

150 299 280 109

CHAPTER 1 1 —

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

CHAPTER 1 2 —

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

CHAPTER 1 3 —

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

CHAPTER 1 4 —

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

CHAPTER 1 5 —

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

CHAPTER 1 6 —

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

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

| Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- |
| 108 924 636 651 | 272 498 208 | 109 197 134 859 |

Budget 2020

Amending budget No 4/2020

New amount

108 924 636 651

272 498 208

109 197 134 859

Remarks

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

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

The rate to be applied to the Member States’ gross national income for financial 2020 year is 0,6428 %.

Legal basis

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

| Member State | Budget 2020 | Amending budget No. 4/2020 | New amount |
| --- | --- | --- | --- |
| Belgium | 3 096 108 992 | 7 745 577 | 3 103 854 569 |
| Bulgaria | 396 944 054 | 993 040 | 397 937 094 |
| Czechia | 1 383 415 227 | 3 460 908 | 1 386 876 135 |
| Denmark | 2 082 620 215 | 5 210 118 | 2 087 830 333 |
| Germany | 23 579 608 759 | 58 989 418 | 23 638 598 177 |
| Estonia | 179 941 465 | 450 162 | 180 391 627 |
| Ireland | 1 785 515 689 | 4 466 849 | 1 789 982 538 |
| Greece | 1 265 514 163 | 3 165 954 | 1 268 680 117 |
| Spain | 8 321 393 988 | 20 817 742 | 8 342 211 730 |
| France | 16 277 836 479 | 40 722 480 | 16 318 558 959 |
| Croatia | 353 458 900 | 884 253 | 354 343 153 |
| Italy | 11 759 797 570 | 29 419 642 | 11 789 217 212 |
| Cyprus | 140 782 385 | 352 197 | 141 134 582 |
| Latvia | 210 799 767 | 527 360 | 211 327 127 |
| Lithuania | 310 094 930 | 775 768 | 310 870 698 |
| Luxembourg | 283 882 012 | 710 191 | 284 592 203 |
| Hungary | 921 921 174 | 2 306 383 | 924 227 557 |
| Malta | 85 117 284 | 212 939 | 85 330 223 |
| Netherlands | 5 323 289 453 | 13 317 344 | 5 336 606 797 |
| Austria | 2 649 145 470 | 6 627 402 | 2 655 772 872 |
| Poland | 3 435 477 215 | 8 594 579 | 3 444 071 794 |
| Portugal | 1 350 292 261 | 3 378 044 | 1 353 670 305 |
| Romania | 1 453 024 815 | 3 635 052 | 1 456 659 867 |
| Slovenia | 325 508 371 | 814 329 | 326 322 700 |
| Slovakia | 640 908 464 | 1 603 369 | 642 511 833 |
| Finland | 1 594 697 806 | 3 989 477 | 1 598 687 283 |
| Sweden | 3 134 201 141 | 7 840 873 | 3 142 042 014 |
| United Kingdom | 16 583 338 602 | 41 486 758 | 16 624 825 360 |
| Article 1 4 0 — Total | 108 924 636 651 | 272 498 208 | 109 197 134 859 |

Member State

Budget 2020

Amending budget No. 4/2020

New amount

Belgium

3 096 108 992

7 745 577

3 103 854 569

Bulgaria

396 944 054

993 040

397 937 094

Czechia

1 383 415 227

3 460 908

1 386 876 135

Denmark

2 082 620 215

5 210 118

2 087 830 333

Germany

23 579 608 759

58 989 418

23 638 598 177

Estonia

179 941 465

450 162

180 391 627

Ireland

1 785 515 689

4 466 849

1 789 982 538

Greece

1 265 514 163

3 165 954

1 268 680 117

Spain

8 321 393 988

20 817 742

8 342 211 730

France

16 277 836 479

40 722 480

16 318 558 959

Croatia

353 458 900

884 253

354 343 153

Italy

11 759 797 570

29 419 642

11 789 217 212

Cyprus

140 782 385

352 197

141 134 582

Latvia

210 799 767

527 360

211 327 127

Lithuania

310 094 930

775 768

310 870 698

Luxembourg

283 882 012

710 191

284 592 203

Hungary

921 921 174

2 306 383

924 227 557

Malta

85 117 284

212 939

85 330 223

Netherlands

5 323 289 453

13 317 344

5 336 606 797

Austria

2 649 145 470

6 627 402

2 655 772 872

Poland

3 435 477 215

8 594 579

3 444 071 794

Portugal

1 350 292 261

3 378 044

1 353 670 305

Romania

1 453 024 815

3 635 052

1 456 659 867

Slovenia

325 508 371

814 329

326 322 700

Slovakia

640 908 464

1 603 369

642 511 833

Finland

1 594 697 806

3 989 477

1 598 687 283

Sweden

3 134 201 141

7 840 873

3 142 042 014

United Kingdom

16 583 338 602

41 486 758

16 624 825 360

Article 1 4 0 — Total

108 924 636 651

272 498 208

109 197 134 859

---

SECTION III

COMMISSION

EXPENDITURE

| Title | Heading | Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 01 | ECONOMIC AND FINANCIAL AFFAIRS | 550 910 219 | 1 501 374 219 | | | 550 910 219 | 1 501 374 219 |
| 02 | INTERNAL MARKET, INDUSTRY, ENTREPRENEURSHIP AND SMES | 3 203 612 540 | 2 706 787 634 | | | 3 203 612 540 | 2 706 787 634 |
| 03 | COMPETITION | 116 380 398 | 116 380 398 | | | 116 380 398 | 116 380 398 |
| 04 | EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION | 14 881 605 545 | 13 394 134 411 | | | 14 881 605 545 | 13 394 134 411 |
| 05 | AGRICULTURE AND RURAL DEVELOPMENT | 58 698 932 091 | 57 007 767 922 | | | 58 698 932 091 | 57 007 767 922 |
| 06 | MOBILITY AND TRANSPORT | 4 871 268 495 | 3 065 461 523 | | | 4 871 268 495 | 3 065 461 523 |
| 07 | ENVIRONMENT | 555 989 653 | 410 691 242 | | | 555 989 653 | 410 691 242 |
| 08 | RESEARCH AND INNOVATION | 7 987 937 964 | 7 093 573 238 | | | 7 987 937 964 | 7 093 573 238 |
| 09 | COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY | 2 684 291 569 | 2 310 507 713 | | | 2 684 291 569 | 2 310 507 713 |
| 10 | DIRECT RESEARCH | 452 584 121 | 446 424 944 | | | 452 584 121 | 446 424 944 |
| 11 | MARITIME AFFAIRS AND FISHERIES | 1 096 734 831 | 904 804 693 | | | 1 096 734 831 | 904 804 693 |
| | Reserves (40 02 41) | 67 843 000 | 64 300 000 | | | 67 843 000 | 64 300 000 |
| | | 1 164 577 831 | 969 104 693 | | | 1 164 577 831 | 969 104 693 |
| 12 | FINANCIAL STABILITY, FINANCIAL SERVICES AND CAPITAL MARKETS UNION | 114 419 241 | 115 165 918 | | | 114 419 241 | 115 165 918 |
| 13 | REGIONAL AND URBAN POLICY | 42 471 510 173 | 36 055 407 098 | 272 498 208 | 272 498 208 | 42 744 008 381 | 36 327 905 306 |
| 14 | TAXATION AND CUSTOMS UNION | 177 055 750 | 170 293 750 | | | 177 055 750 | 170 293 750 |
| 15 | EDUCATION AND CULTURE | 4 828 897 829 | 4 457 288 075 | | | 4 828 897 829 | 4 457 288 075 |
| 16 | COMMUNICATION | 219 381 095 | 216 738 095 | | | 219 381 095 | 216 738 095 |
| 17 | HEALTH AND FOOD SAFETY | 668 839 926 | 625 083 932 | | | 668 839 926 | 625 083 932 |
| 18 | MIGRATION AND HOME AFFAIRS | 5 727 715 528 | 4 186 600 656 | | | 5 727 715 528 | 4 186 600 656 |
| | Reserves (40 02 41) | 1 003 000 | 1 003 000 | | | 1 003 000 | 1 003 000 |
| | | 5 728 718 528 | 4 187 603 656 | | | 5 728 718 528 | 4 187 603 656 |
| 19 | FOREIGN POLICY INSTRUMENTS | 907 036 746 | 808 717 831 | | | 907 036 746 | 808 717 831 |
| 20 | TRADE | 119 662 291 | 118 971 291 | | | 119 662 291 | 118 971 291 |
| 21 | INTERNATIONAL COOPERATION AND DEVELOPMENT | 3 819 395 952 | 3 320 689 539 | | | 3 819 395 952 | 3 320 689 539 |
| 22 | NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS | 4 349 309 007 | 3 379 739 705 | | | 4 349 309 007 | 3 379 739 705 |
| 23 | HUMANITARIAN AID AND CIVIL PROTECTION | 1 740 017 691 | 1 536 881 622 | | | 1 740 017 691 | 1 536 881 622 |
| 24 | FIGHT AGAINST FRAUD | 84 569 600 | 80 879 853 | | | 84 569 600 | 80 879 853 |
| 25 | COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE | 261 638 248 | 262 663 248 | | | 261 638 248 | 262 663 248 |
| 26 | COMMISSION’S ADMINISTRATION | 1 169 128 790 | 1 168 977 000 | | | 1 169 128 790 | 1 168 977 000 |
| 27 | BUDGET | 72 732 451 | 72 732 451 | | | 72 732 451 | 72 732 451 |
| 28 | AUDIT | 20 254 041 | 20 254 041 | | | 20 254 041 | 20 254 041 |
| 29 | STATISTICS | 162 101 479 | 159 101 479 | | | 162 101 479 | 159 101 479 |
| 30 | PENSIONS AND RELATED EXPENDITURE | 2 133 215 000 | 2 133 215 000 | | | 2 133 215 000 | 2 133 215 000 |
| 31 | LANGUAGE SERVICES | 410 651 078 | 410 651 078 | | | 410 651 078 | 410 651 078 |
| 32 | ENERGY | 2 399 423 663 | 1 870 314 222 | | | 2 399 423 663 | 1 870 314 222 |
| 33 | JUSTICE AND CONSUMERS | 285 532 215 | 281 548 093 | | | 285 532 215 | 281 548 093 |
| 34 | CLIMATE ACTION | 180 975 805 | 114 778 918 | | | 180 975 805 | 114 778 918 |
| 40 | RESERVES | 537 763 000 | 358 500 000 | | | 537 763 000 | 358 500 000 |
| | Total | 168 030 320 025 | 167 248 223 575 | 272 498 208 | 272 498 208 | 168 302 818 233 | 167 520 721 783 |
| | Of which Reserves (40 02 41) | 68 846 000 | 65 303 000 | | | 68 846 000 | 65 303 000 |

Title

Heading

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

01

ECONOMIC AND FINANCIAL AFFAIRS

550 910 219

1 501 374 219

550 910 219

1 501 374 219

02

INTERNAL MARKET, INDUSTRY, ENTREPRENEURSHIP AND SMES

3 203 612 540

2 706 787 634

3 203 612 540

2 706 787 634

03

COMPETITION

116 380 398

116 380 398

116 380 398

116 380 398

04

EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION

14 881 605 545

13 394 134 411

14 881 605 545

13 394 134 411

05

AGRICULTURE AND RURAL DEVELOPMENT

58 698 932 091

57 007 767 922

58 698 932 091

57 007 767 922

06

MOBILITY AND TRANSPORT

4 871 268 495

3 065 461 523

4 871 268 495

3 065 461 523

07

ENVIRONMENT

555 989 653

410 691 242

555 989 653

410 691 242

08

RESEARCH AND INNOVATION

7 987 937 964

7 093 573 238

7 987 937 964

7 093 573 238

09

COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY

2 684 291 569

2 310 507 713

2 684 291 569

2 310 507 713

10

DIRECT RESEARCH

452 584 121

446 424 944

452 584 121

446 424 944

11

MARITIME AFFAIRS AND FISHERIES

1 096 734 831

904 804 693

1 096 734 831

904 804 693

Reserves (40 02 41)

67 843 000

64 300 000

67 843 000

64 300 000

1 164 577 831

969 104 693

1 164 577 831

969 104 693

12

FINANCIAL STABILITY, FINANCIAL SERVICES AND CAPITAL MARKETS UNION

114 419 241

115 165 918

114 419 241

115 165 918

13

REGIONAL AND URBAN POLICY

42 471 510 173

36 055 407 098

272 498 208

272 498 208

42 744 008 381

36 327 905 306

14

TAXATION AND CUSTOMS UNION

177 055 750

170 293 750

177 055 750

170 293 750

15

EDUCATION AND CULTURE

4 828 897 829

4 457 288 075

4 828 897 829

4 457 288 075

16

COMMUNICATION

219 381 095

216 738 095

219 381 095

216 738 095

17

HEALTH AND FOOD SAFETY

668 839 926

625 083 932

668 839 926

625 083 932

18

MIGRATION AND HOME AFFAIRS

5 727 715 528

4 186 600 656

5 727 715 528

4 186 600 656

Reserves (40 02 41)

1 003 000

1 003 000

1 003 000

1 003 000

5 728 718 528

4 187 603 656

5 728 718 528

4 187 603 656

19

FOREIGN POLICY INSTRUMENTS

907 036 746

808 717 831

907 036 746

808 717 831

20

TRADE

119 662 291

118 971 291

119 662 291

118 971 291

21

INTERNATIONAL COOPERATION AND DEVELOPMENT

3 819 395 952

3 320 689 539

3 819 395 952

3 320 689 539

22

NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS

4 349 309 007

3 379 739 705

4 349 309 007

3 379 739 705

23

HUMANITARIAN AID AND CIVIL PROTECTION

1 740 017 691

1 536 881 622

1 740 017 691

1 536 881 622

24

FIGHT AGAINST FRAUD

84 569 600

80 879 853

84 569 600

80 879 853

25

COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE

261 638 248

262 663 248

261 638 248

262 663 248

26

COMMISSION’S ADMINISTRATION

1 169 128 790

1 168 977 000

1 169 128 790

1 168 977 000

27

BUDGET

72 732 451

72 732 451

72 732 451

72 732 451

28

AUDIT

20 254 041

20 254 041

20 254 041

20 254 041

29

STATISTICS

162 101 479

159 101 479

162 101 479

159 101 479

30

PENSIONS AND RELATED EXPENDITURE

2 133 215 000

2 133 215 000

2 133 215 000

2 133 215 000

31

LANGUAGE SERVICES

410 651 078

410 651 078

410 651 078

410 651 078

32

ENERGY

2 399 423 663

1 870 314 222

2 399 423 663

1 870 314 222

33

JUSTICE AND CONSUMERS

285 532 215

281 548 093

285 532 215

281 548 093

34

CLIMATE ACTION

180 975 805

114 778 918

180 975 805

114 778 918

40

RESERVES

537 763 000

358 500 000

537 763 000

358 500 000

Total

168 030 320 025

167 248 223 575

272 498 208

272 498 208

168 302 818 233

167 520 721 783

Of which Reserves (40 02 41)

68 846 000

65 303 000

68 846 000

65 303 000

TITLE 13

REGIONAL AND URBAN POLICY

General summary of appropriations (2020 and 2019) and outturn (2018)

| Title
  Chapter | Heading | Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 13 01 | ADMINISTRATIVE EXPENDITURE OF THE REGIONAL AND URBAN POLICY POLICY AREA | 93 498 974 | 93 498 974 | | | 93 498 974 | 93 498 974 |
| 13 03 | EUROPEAN REGIONAL DEVELOPMENT FUND AND OTHER REGIONAL OPERATIONS | 32 036 715 121 | 27 453 357 448 | | | 32 036 715 121 | 27 453 357 448 |
| 13 04 | COHESION FUND | 10 089 302 692 | 8 323 164 696 | | | 10 089 302 692 | 8 323 164 696 |
| 13 05 | INSTRUMENT FOR PRE-ACCESSION ASSISTANCE — REGIONAL DEVELOPMENT AND REGIONAL AND TERRITORIAL COOPERATION | 81 436 386 | 43 585 980 | | | 81 436 386 | 43 585 980 |
| 13 06 | SOLIDARITY FUND | 50 000 000 | 50 000 000 | 272 498 208 | 272 498 208 | 322 498 208 | 322 498 208 |
| 13 07 | AID REGULATION | 35 762 000 | 37 000 000 | | | 35 762 000 | 37 000 000 |
| 13 08 | STRUCTURAL REFORM SUPPORT PROGRAMME – OPERATIONAL TECHNICAL ASSISTANCE | 84 795 000 | 54 800 000 | | | 84 795 000 | 54 800 000 |
| | Title 13 — Total | 42 471 510 173 | 36 055 407 098 | 272 498 208 | 272 498 208 | 42 744 008 381 | 36 327 905 306 |

Title

Chapter

Heading

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

13 01

ADMINISTRATIVE EXPENDITURE OF THE REGIONAL AND URBAN POLICY POLICY AREA

93 498 974

93 498 974

93 498 974

93 498 974

13 03

EUROPEAN REGIONAL DEVELOPMENT FUND AND OTHER REGIONAL OPERATIONS

32 036 715 121

27 453 357 448

32 036 715 121

27 453 357 448

13 04

COHESION FUND

10 089 302 692

8 323 164 696

10 089 302 692

8 323 164 696

13 05

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

81 436 386

43 585 980

81 436 386

43 585 980

13 06

SOLIDARITY FUND

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

13 07

AID REGULATION

35 762 000

37 000 000

35 762 000

37 000 000

13 08

STRUCTURAL REFORM SUPPORT PROGRAMME – OPERATIONAL TECHNICAL ASSISTANCE

84 795 000

54 800 000

84 795 000

54 800 000

Title 13 — Total

42 471 510 173

36 055 407 098

272 498 208

272 498 208

42 744 008 381

36 327 905 306

CHAPTER 13 06 —   
  SOLIDARITY FUND

| Title
  Chapter
  Article
  Item | Heading | FF | Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- | --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 13 06 | SOLIDARITY FUND |
| 13 06 01 | Assistance to Member States in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy | 9 | 50 000 000 | 50 000 000 | 272 498 208 | 272 498 208 | 322 498 208 | 322 498 208 |
| 13 06 02 | Assistance to countries negotiating for accession in the event of a major natural disaster with serious repercussions on living conditions, the natural environment or the economy | 9 | p.m. | p.m. | | | p.m. | p.m. |
| | Chapter 13 06 — Total | | 50 000 000 | 50 000 000 | 272 498 208 | 272 498 208 | 322 498 208 | 322 498 208 |

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

13 06

SOLIDARITY FUND

13 06 01

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

9

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

13 06 02

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

9

p.m.

p.m.

p.m.

p.m.

Chapter 13 06 — Total

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

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

Figures (Differentiated appropriations)

| Budget 2020 | Amending budget No 4/2020 | New amount |
| --- | --- | --- |
| Commitments | Payments | Commitments | Payments | Commitments | Payments |
| 50 000 000 | 50 000 000 | 272 498 208 | 272 498 208 | 322 498 208 | 322 498 208 |

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

Remarks

This article is intended to record appropriations resulting from the mobilisation of the European Union Solidarity Fund in the event of major or regional disasters in the Member States. Assistance should be provided in connection with natural disasters to the Member States concerned, with a deadline being laid down for use of the financial assistance awarded and provision being made for beneficiary Member States to substantiate the use made of the assistance they receive. Assistance received which is subsequently offset by third-party payments, or received in excess of the final valuation of damage should be recovered.

Legal basis

Council Regulation (EC) No 2012/2002 of 11 November 2002 establishing the European Union Solidarity Fund (OJ L 311, 14.11.2002, p. 3).

Council Regulation (EU, Euratom) No 1311/2013 of 2 December 2013 laying down the multiannual financial framework for the years 2014-2020 (OJ L 347, 20.12.2013, p. 884), and in particular Article 10 thereof.

Reference acts

Proposal for a Regulation of the European Parliament and of the Council, submitted by the Commission on 4 September 2019, amending Council Regulation (EC) No 2012/2002 in order to provide financial assistance to Member States to cover serious financial burden inflicted on them following a withdrawal of the United Kingdom from the Union without an agreement (COM(2019) 0399).

---