A. FINANCING OF THE UNION’S ANNUAL BUDGET

Calculation of the financing of the budget

Allocation of resources of the Union in order to ensure, pursuant to Article 311 of the Treaty on the Functioning of the European Union (TFEU), the financing of the Union’s annual budget

Revenue description Budget 2021 (1) Budget 2020 (2) Change (%) Miscellaneous revenue (Titles 3 to 6) 9 193 040 514 2 174 450 061 + 322,78 Surplus available from the preceding financial year (Chapter 2 0, Article 2 0 0) 1 768 617 610 3 218 373 955 -45,05 Balances and Adjustments (Chapters 2 1 to 2 6) p.m. -1 116 600 000 — Total revenue for Titles 2 to 6 10 961 658 124 4 276 224 016 + 156,34 Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) 17 605 700 000 18 507 300 000 -4,87 VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) 17 967 491 250 17 344 303 050 +3,59 Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) 119 778 200 480 123 980 214 681 – 3,39 Appropriations to be covered by the own resources referred to in Article 2 of Decision 2014/335/EU, Euratom (3) 155 351 391 730 159 831 817 731 -2,80 Total revenue (4) 166 313 049 854 164 108 041 747 +1,34 (1) (2) (3) (4)





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 (5) Member States whose VAT base is capped (1) (2) (3) (4) (5) (6) Belgium 2 028 734 000 4 864 031 000 50 2 432 015 500 2 028 734 000 Bulgaria 291 150 000 617 870 000 50 308 935 000 291 150 000 Czechia 911 337 000 2 022 941 000 50 1 011 470 500 911 337 000 Denmark 1 208 577 000 3 211 846 000 50 1 605 923 000 1 208 577 000 Germany 14 780 532 000 36 264 852 000 50 18 132 426 000 14 780 532 000 Estonia 134 821 000 280 944 000 50 140 472 000 134 821 000 Ireland 951 441 000 2 666 688 000 50 1 333 344 000 951 441 000 Greece 754 773 000 1 819 032 000 50 909 516 000 754 773 000 Spain 5 698 488 000 12 257 502 000 50 6 128 751 000 5 698 488 000 France 11 282 949 000 25 060 938 000 50 12 530 469 000 11 282 949 000 Croatia 345 339 000 519 832 000 50 259 916 000 259 916 000 Croatia Italy 7 006 691 000 17 641 425 000 50 8 820 712 500 7 006 691 000 Cyprus 163 410 000 210 748 000 50 105 374 000 105 374 000 Cyprus Latvia 131 092 000 311 137 000 50 155 568 500 131 092 000 Lithuania 198 676 000 485 620 000 50 242 810 000 198 676 000 Luxembourg 322 535 000 459 919 000 50 229 959 500 229 959 500 Luxembourg Hungary 569 796 000 1 353 414 000 50 676 707 000 569 796 000 Malta 94 519 000 124 136 000 50 62 068 000 62 068 000 Malta Netherlands 3 338 002 000 8 010 440 000 50 4 005 220 000 3 338 002 000 Austria 1 833 938 000 4 029 570 000 50 2 014 785 000 1 833 938 000 Poland 2 508 642 000 4 961 645 000 50 2 480 822 500 2 480 822 500 Poland Portugal 1 084 059 000 2 094 027 000 50 1 047 013 500 1 047 013 500 Portugal Romania 869 094 000 2 218 111 000 50 1 109 055 500 869 094 000 Slovenia 233 705 000 483 776 000 50 241 888 000 233 705 000 Slovakia 367 499 000 952 528 000 50 476 264 000 367 499 000 Finland 1 064 162 000 2 408 894 000 50 1 204 447 000 1 064 162 000 Sweden 2 051 027 000 4 745 718 000 50 2 372 859 000 2 051 027 000 Total 60 224 988 000 140 077 584 000 70 038 792 000 59 891 637 500 (5)





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 2 028 734 000 0,30 608 620 200 Bulgaria 291 150 000 0,30 87 345 000 Czechia 911 337 000 0,30 273 401 100 Denmark 1 208 577 000 0,30 362 573 100 Germany 14 780 532 000 0,30 4 434 159 600 Estonia 134 821 000 0,30 40 446 300 Ireland 951 441 000 0,30 285 432 300 Greece 754 773 000 0,30 226 431 900 Spain 5 698 488 000 0,30 1 709 546 400 France 11 282 949 000 0,30 3 384 884 700 Croatia 259 916 000 0,30 77 974 800 Italy 7 006 691 000 0,30 2 102 007 300 Cyprus 105 374 000 0,30 31 612 200 Latvia 131 092 000 0,30 39 327 600 Lithuania 198 676 000 0,30 59 602 800 Luxembourg 229 959 500 0,30 68 987 850 Hungary 569 796 000 0,30 170 938 800 Malta 62 068 000 0,30 18 620 400 Netherlands 3 338 002 000 0,30 1 001 400 600 Austria 1 833 938 000 0,30 550 181 400 Poland 2 480 822 500 0,30 744 246 750 Portugal 1 047 013 500 0,30 314 104 050 Romania 869 094 000 0,30 260 728 200 Slovenia 233 705 000 0,30 70 111 500 Slovakia 367 499 000 0,30 110 249 700 Finland 1 064 162 000 0,30 319 248 600 Sweden 2 051 027 000 0,30 615 308 100 Total 59 891 637 500 17 967 491 250





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 4 864 031 000 4 159 158 544 Bulgaria 617 870 000 528 331 191 Czechia 2 022 941 000 1 729 785 921 Denmark 3 211 846 000 2 746 400 410 Germany 36 264 852 000 31 009 520 501 Estonia 280 944 000 240 230 919 Ireland 2 666 688 000 2 280 244 139 Greece 1 819 032 000 1 555 426 453 Spain 12 257 502 000 10 481 202 559 France 25 060 938 000 21 429 224 936 Croatia 519 832 000 444 500 396 Italy 17 641 425 000 15 084 912 804 Cyprus 210 748 000 180 207 393 Latvia 311 137 000 (6)0,8550847 266 048 492 Lithuania 485 620 000 415 246 238 Luxembourg 459 919 000 393 269 705 Hungary 1 353 414 000 1 157 283 620 Malta 124 136 000 106 146 796 Netherlands 8 010 440 000 6 849 604 775 Austria 4 029 570 000 3 445 623 700 Poland 4 961 645 000 4 242 626 783 Portugal 2 094 027 000 1 790 570 473 Romania 2 218 111 000 1 896 672 804 Slovenia 483 776 000 413 669 461 Slovakia 952 528 000 814 492 130 Finland 2 408 894 000 2 059 808 431 Sweden 4 745 718 000 4 057 990 906 Total 140 077 584 000 119 778 200 480 (6)





TABLE 4

Summary of financing (7) 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 Total own resources (8) 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 Total‘national contributions’ Share in total‘national contributions’ (%) (1) (2) (3) = (1) + (2) (4) (5) (6) (7) = (5) + (6) (8) (9) = (3) + (7) Belgium p.m. 2 077 800 000 2 077 800 000 519 450 000 608 620 200 4 159 158 544 4 767 778 744 3,46 6 845 578 744 Bulgaria p.m. 82 400 000 82 400 000 20 600 000 87 345 000 528 331 191 615 676 191 0,45 698 076 191 Czechia p.m. 265 200 000 265 200 000 66 300 000 273 401 100 1 729 785 921 2 003 187 021 1,45 2 268 387 021 Denmark p.m. 338 600 000 338 600 000 84 650 000 362 573 100 2 746 400 410 3 108 973 510 2,26 3 447 573 510 Germany p.m. 3 940 700 000 3 940 700 000 985 175 000 4 434 159 600 31 009 520 501 35 443 680 101 25,73 39 384 380 101 Estonia p.m. 39 700 000 39 700 000 9 925 000 40 446 300 240 230 919 280 677 219 0,20 320 377 219 Ireland p.m. 252 900 000 252 900 000 63 225 000 285 432 300 2 280 244 139 2 565 676 439 1,86 2 818 576 439 Greece p.m. 243 000 000 243 000 000 60 750 000 226 431 900 1 555 426 453 1 781 858 353 1,29 2 024 858 353 Spain p.m. 1 306 000 000 1 306 000 000 326 500 000 1 709 546 400 10 481 202 559 12 190 748 959 8,85 13 496 748 959 France p.m. 1 698 600 000 1 698 600 000 424 650 000 3 384 884 700 21 429 224 936 24 814 109 636 18,01 26 512 709 636 Croatia p.m. 38 400 000 38 400 000 9 600 000 77 974 800 444 500 396 522 475 196 0,38 560 875 196 Italy p.m. 1 708 400 000 1 708 400 000 427 100 000 2 102 007 300 15 084 912 804 17 186 920 104 12,48 18 895 320 104 Cyprus p.m. 25 800 000 25 800 000 6 450 000 31 612 200 180 207 393 211 819 593 0,15 237 619 593 Latvia p.m. 40 000 000 40 000 000 10 000 000 39 327 600 266 048 492 305 376 092 0,22 345 376 092 Lithuania p.m. 100 500 000 100 500 000 25 125 000 59 602 800 415 246 238 474 849 038 0,34 575 349 038 Luxembourg p.m. 19 300 000 19 300 000 4 825 000 68 987 850 393 269 705 462 257 555 0,34 481 557 555 Hungary p.m. 183 100 000 183 100 000 45 775 000 170 938 800 1 157 283 620 1 328 222 420 0,96 1 511 322 420 Malta p.m. 16 100 000 16 100 000 4 025 000 18 620 400 106 146 796 124 767 196 0,09 140 867 196 Netherlands p.m. 2 614 300 000 2 614 300 000 653 575 000 1 001 400 600 6 849 604 775 7 851 005 375 5,70 10 465 305 375 Austria p.m. 201 100 000 201 100 000 50 275 000 550 181 400 3 445 623 700 3 995 805 100 2,90 4 196 905 100 Poland p.m. 780 600 000 780 600 000 195 150 000 744 246 750 4 242 626 783 4 986 873 533 3,62 5 767 473 533 Portugal p.m. 197 800 000 197 800 000 49 450 000 314 104 050 1 790 570 473 2 104 674 523 1,53 2 302 474 523 Romania p.m. 174 500 000 174 500 000 43 625 000 260 728 200 1 896 672 804 2 157 401 004 1,57 2 331 901 004 Slovenia p.m. 83 800 000 83 800 000 20 950 000 70 111 500 413 669 461 483 780 961 0,35 567 580 961 Slovakia p.m. 82 700 000 82 700 000 20 675 000 110 249 700 814 492 130 924 741 830 0,67 1 007 441 830 Finland p.m. 147 600 000 147 600 000 36 900 000 319 248 600 2 059 808 431 2 379 057 031 1,73 2 526 657 031 Sweden p.m. 448 800 000 448 800 000 112 200 000 615 308 100 4 057 990 906 4 673 299 006 3,39 5 122 099 006 United Kingdom p.m. 498 000 000 498 000 000 124 500 000 — — — — 498 000 000 Total p.m. 17 605 700 000 17 605 700 000 4 401 425 000 17 967 491 250 119 778 200 480 137 745 691 730 100,00 155 351 391 730 (7) (8)

B. GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

Title Heading Budget 2021 Amending budget No 2/2021 New amount 1 OWN RESOURCES 157 120 009 340 –1 768 617 610 155 351 391 730 2 SURPLUSES, BALANCES AND ADJUSTMENTS p.m. 1 768 617 610 1 768 617 610 3 ADMINISTRATIVE REVENUE 1 725 783 332 1 725 783 332 4 FINANCIAL REVENUE, DEFAULT INTEREST AND FINES 119 376 456 119 376 456 5 BUDGETARY GUARANTEES, BORROWING-AND-LENDING OPERATIONS p.m. p.m. 6 REVENUE, CONTRIBUTIONS AND REFUNDS RELATED TO UNION POLICIES 7 347 880 726 7 347 880 726 GRAND TOTAL 166 313 049 854 0 166 313 049 854

TITLE 1

OWN RESOURCES

Title Chapter Heading Budget 2021 Amending budget No 2/2021 New amount 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) p.m. p.m. 1 2 CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM 17 605 700 000 17 605 700 000 1 3 OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO POINT (B) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM 17 967 491 250 17 967 491 250 1 4 OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO POINT (C) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM 121 546 818 090 –1 768 617 610 119 778 200 480 1 5 CORRECTION OF BUDGETARY IMBALANCES — — 1 6 GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO CERTAIN MEMBER STATES — — Title 1 — Total 157 120 009 340 –1 768 617 610 155 351 391 730 CHAPTER 1 1 — LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM) CHAPTER 1 2 — CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM CHAPTER 1 3 — OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO POINT (B) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM CHAPTER 1 4 — OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO POINT (C) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM CHAPTER 1 5 — CORRECTION OF BUDGETARY IMBALANCES CHAPTER 1 6 — GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO CERTAIN MEMBER STATES

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

Title Chapter Article Item Heading Budget 2021 Amending budget No 2/2021 New amount 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 0 Own resources based on gross national income pursuant to point (c) of Article 2(1) of Decision 2014/335/EU, Euratom 121 546 818 090 –1 768 617 610 119 778 200 480 CHAPTER 1 4 — TOTAL 121 546 818 090 –1 768 617 610 119 778 200 480 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 0

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

Budget 2021 Amending budget No 2/2021 New amount 121 546 818 090 –1 768 617 610 119 778 200 480

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 budget 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 resource, 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’ GNI for financial year 2021 is 0,8551 %.

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 2021 Amending budget No. 2/2021 New amount Belgium 4 220 571 731 -61 413 187 4 159 158 544 Bulgaria 536 132 409 -7 801 218 528 331 191 Czechia 1 755 327 546 -25 541 625 1 729 785 921 Denmark 2 786 953 132 -40 552 722 2 746 400 410 Germany 31 467 400 017 - 457 879 516 31 009 520 501 Estonia 243 778 114 -3 547 195 240 230 919 Ireland 2 313 913 704 -33 669 565 2 280 244 139 Greece 1 578 393 525 -22 967 072 1 555 426 453 Spain 10 635 965 608 - 154 763 049 10 481 202 559 France 21 745 643 987 - 316 419 051 21 429 224 936 Croatia 451 063 787 -6 563 391 444 500 396 Italy 15 307 653 188 - 222 740 384 15 084 912 804 Cyprus 182 868 294 -2 660 901 180 207 393 Latvia 269 976 903 -3 928 411 266 048 492 Lithuania 421 377 669 -6 131 431 415 246 238 Luxembourg 399 076 636 -5 806 931 393 269 705 Hungary 1 174 371 806 -17 088 186 1 157 283 620 Malta 107 714 135 -1 567 339 106 146 796 Netherlands 6 950 744 478 - 101 139 703 6 849 604 775 Austria 3 496 500 995 -50 877 295 3 445 623 700 Poland 4 305 272 443 -62 645 660 4 242 626 783 Portugal 1 817 009 628 -26 439 155 1 790 570 473 Romania 1 924 678 643 -28 005 839 1 896 672 804 Slovenia 419 777 610 -6 108 149 413 669 461 Slovakia 826 518 735 -12 026 605 814 492 130 Finland 2 090 223 092 -30 414 661 2 059 808 431 Sweden 4 117 910 275 -59 919 369 4 057 990 906 Article 1 4 0 — Total 121 546 818 090 -1 768 617 610 119 778 200 480

TITLE 2

SURPLUSES, BALANCES AND ADJUSTMENTS

Title Chapter Heading Budget 2021 Amending budget No 2/2021 New amount 2 0 SURPLUS FROM PREVIOUS FINANCIAL YEAR p.m. 1 768 617 610 1 768 617 610 2 1 VAT AND GNI BALANCES ADJUSTMENT p.m. p.m. 2 2 ADJUSTMENT FOR THE NON-PARTICIPATION OF CERTAIN MEMBER STATES IN SPECIFIC POLICIES p.m. p.m. 2 3 ADJUSTMENT FOR THE IMPLEMENTATION OF OWN RESOURCES DECISIONS p.m. p.m. 2 4 ADJUSTMENT FOR EXCHANGE RATE DIFFERENCES FOR OWN RESOURCES p.m. p.m. 2 6 ADJUSTMENT FOR THE UNITED KINGDOM CORRECTION p.m. p.m. Title 2 — Total p.m. 1 768 617 610 1 768 617 610 CHAPTER 2 0 — SURPLUS FROM PREVIOUS FINANCIAL YEAR CHAPTER 2 1 — VAT AND GNI BALANCES ADJUSTMENT CHAPTER 2 2 — ADJUSTMENT FOR THE NON-PARTICIPATION OF CERTAIN MEMBER STATES IN SPECIFIC POLICIES CHAPTER 2 3 — ADJUSTMENT FOR THE IMPLEMENTATION OF OWN RESOURCES DECISIONS CHAPTER 2 4 — ADJUSTMENT FOR EXCHANGE RATE DIFFERENCES FOR OWN RESOURCES CHAPTER 2 6 — ADJUSTMENT FOR THE UNITED KINGDOM CORRECTION

CHAPTER 2 0 — SURPLUS FROM PREVIOUS FINANCIAL YEAR

Title Chapter Article Item Heading Budget 2021 Amending budget No 2/2021 New amount 2 0 SURPLUS FROM PREVIOUS FINANCIAL YEAR 2 0 0 Surplus from previous financial year p.m. 1 768 617 610 1 768 617 610 CHAPTER 2 0 — TOTAL p.m. 1 768 617 610 1 768 617 610 CHAPTER 2 0 — SURPLUS FROM PREVIOUS FINANCIAL YEAR

2 0 0

Surplus from previous financial year

Budget 2021 Amending budget No 2/2021 New amount p.m. 1 768 617 610 1 768 617 610

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 16 05 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.

(1) The figures in this column correspond to those in the 2021 budget (OJ L 93, 17.3.2021, p. 1) plus AB No 1/2021 and AB No 2/2021.

(2) The figures in this column correspond to those in the 2020 budget (OJ L 57, 27.2.2020, p. 1) plus AB No 1/2020 to AB No 9/2020.

(3) The own resources for the 2021 budget are determined on the basis of the budget forecasts adopted at the 178th meeting of the Advisory Committee on Own Resources on 25 May 2020.

(4) 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’.

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

(6) Calculation of rate: (119 778 200 480) / (140 077 584 000) = 0,855084711341109.

(7) p.m. (own resources + other revenue = total revenue = total expenditure); (155 351 391 730 + 10 961 658 124 = 166 313 049 854 = 166 313 049 854).

(8) Total own resources as percentage of GNI: (155 351 391 730) / (14 007 758 400 000) = 1,11 %; own resources ceiling as percentage of GNI: 1,20 %.