Official Journal of the European Union

DEFINITIVE ADOPTION

of amending budget No 3 of the European Union for the financial year 2013

(2013/689/EU, Euratom)

THE PRESIDENT OF THE EUROPEAN PARLIAMENT,

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

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

Having regard to Regulation (EU, Euratom) No 966/2012 of the European Parliament and of the Council of 25 October 2012 on the financial rules applicable to the general budget of the Union and repealing Council Regulation (EC, Euratom) No 1605/2002 (1),

Having regard to the Interinstitutional Agreement of 17 May 2006 between the European Parliament, the Council and the Commission on budgetary discipline and sound financial management (2),

Having regard to the general budget of the European Union for the financial year 2013, as definitively adopted on 12 December 2012 (3),

Having regard to draft amending budget No 3 of the European Union for the financial year 2013, which the Commission drew up on 15 April 2013,

Having regard to the position on draft amending budget No 3/2013, which the Council adopted on 9 July 2013,

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

Having regard to the Parliament's approval of 11 September 2013 of the Council position,

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 2013 has been definitively adopted.

(1) OJ L 298, 26.10.2012, p. 1.

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

(3) OJ L 66, 8.3.2013

A. Introduction and financing of the general budget

AMENDING BUDGET No 3 FOR THE FINANCIAL YEAR 2013

A. INTRODUCTION AND FINANCING OF THE GENERAL BUDGET

FINANCING OF THE GENERAL BUDGET

Appropriations to be covered during the financial year 2013 pursuant to Article 1 of Council Decision 2007/436/EC, Euratom of 7 June 2007 on the system of the European Communities’ own resources

EXPENDITURE

Description Budget 2013 (1) Budget 2012 (2) Change (%) 1. Sustainable growth 65 745 055 888 60 287 086 467 +9,05 2. Preservation and management of natural resources 57 882 716 075 58 044 868 674 –0,28 3. Citizenship, freedom, security and justice 1 650 104 202 2 182 532 099 –24,39 4. EU as a global player 6 727 745 950 6 966 011 071 –3,42 5. Administration 8 430 365 740 8 277 736 996 +1,84 6. Compensation 75 000 000 p.m. — Total expenditure (3) 140 510 987 855 135 758 235 307 +3,50





REVENUE

Description Budget 2013 (4) Budget 2012 (5) Change (%) Miscellaneous revenue (Titles 4 to 9) 1 838 967 007 5 109 219 138 –64,01 Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) 1 023 276 526 1 496 968 014 –31,64 Surplus of own resources resulting from the repayment of the surplus of the Guarantee Fund for external actions (Chapter 3 0, Article 3 0 2) 34 000 000 p.m. — Balance of own resources accruing from VAT and GNP/GNI-based own resources for earlier years (Chapters 3 1 and 3 2) p.m. 497 328 000 — Total revenue for Titles 3 to 9 2 896 243 533 7 103 515 152 –59,23 Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) 18 777 600 000 16 824 200 000 +11,61 VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) 15 063 857 425 14 546 298 300 +3,56 Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) 103 773 286 897 97 284 221 855 +6,67 Appropriations to be covered by the own resources referred to in Article 2 of Decision 2007/436/EC, Euratom (6) 137 614 744 322 128 654 720 155 +6,96 Total revenue (7) 140 510 987 855 135 758 235 307 +3,50





TABLE 1

Calculation of capping of harmonised value added tax (VAT) bases pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom

MemberState 1 % of non-capped VAT base 1 % of gross national income Capping rate (in %) 1 % of gross national income multiplied by capping rate 1 % of capped VAT base (8) Member States whose VAT base is capped (1) (2) (3) (4) (5) (6) Belgium 1 690 557 000 3 973 060 000 50 1 986 530 000 1 690 557 000 Bulgaria 190 547 000 403 363 000 50 201 681 500 190 547 000 CzechRepublic 679 066 000 1 488 457 000 50 744 228 500 679 066 000 Denmark 1 011 507 000 2 603 724 000 50 1 301 862 000 1 011 507 000 Germany 12 022 668 000 27 629 794 000 50 13 814 897 000 12 022 668 000 Estonia 82 284 000 168 961 000 50 84 480 500 82 284 000 Ireland 624 406 000 1 286 410 000 50 643 205 000 624 406 000 Greece 873 300 000 1 994 678 000 50 997 339 000 873 300 000 Spain 4 775 808 000 10 438 737 000 50 5 219 368 500 4 775 808 000 France 9 831 724 000 21 490 884 000 50 10 745 442 000 9 831 724 000 Croatia (9) 139 265 000 226 056 000 50 113 028 000 113 028 000 Croatia Italy 6 621 706 000 16 175 934 000 50 8 087 967 000 6 621 706 000 Cyprus 145 973 000 176 569 000 50 88 284 500 88 284 500 Cyprus Latvia 72 561 000 221 358 000 50 110 679 000 72 561 000 Lithuania 121 821 000 334 146 000 50 167 073 000 121 821 000 Luxembourg 246 521 000 325 255 000 50 162 627 500 162 627 500 Luxembourg Hungary 400 384 000 1 018 984 000 50 509 492 000 400 384 000 Malta 48 396 000 62 058 000 50 31 029 000 31 029 000 Malta Netherlands 2 739 704 000 6 263 887 000 50 3 131 943 500 2 739 704 000 Austria 1 425 851 000 3 181 638 000 50 1 590 819 000 1 425 851 000 Poland 1 911 307 000 3 943 766 000 50 1 971 883 000 1 911 307 000 Portugal 781 760 000 1 637 391 000 50 818 695 500 781 760 000 Romania 505 766 000 1 435 776 000 50 717 888 000 505 766 000 Slovenia 182 040 000 356 425 000 50 178 212 500 178 212 500 Slovenia Slovakia 256 580 000 733 238 000 50 366 619 000 256 580 000 Finland 943 700 000 2 078 819 000 50 1 039 409 500 943 700 000 Sweden 1 848 128 000 4 235 344 000 50 2 117 672 000 1 848 128 000 United Kingdom 9 654 893 000 20 118 338 000 50 10 059 169 000 9 654 893 000 Total 59 828 223 000 134 003 050 000 67 001 525 000 59 639 209 500





TABLE 2

Breakdown of own resources accruing from VAT pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom (Chapter 1 3)

MemberState 1 % of capped VAT base Uniform rate of VAT own resource (10) (in %) VAT-based own resource at uniform rate (1) (2) (3) = (1) × (2) Belgium 1 690 557 000 0,300 507 167 100 Bulgaria 190 547 000 0,300 57 164 100 CzechRepublic 679 066 000 0,300 203 719 800 Denmark 1 011 507 000 0,300 303 452 100 Germany 12 022 668 000 0,150 1 803 400 200 Estonia 82 284 000 0,300 24 685 200 Ireland 624 406 000 0,300 187 321 800 Greece 873 300 000 0,300 261 990 000 Spain 4 775 808 000 0,300 1 432 742 400 France 9 831 724 000 0,300 2 949 517 200 Croatia (11) 113 028 000 0,300 33 908 400 Italy 6 621 706 000 0,300 1 986 511 800 Cyprus 88 284 500 0,300 26 485 350 Latvia 72 561 000 0,300 21 768 300 Lithuania 121 821 000 0,300 36 546 300 Luxembourg 162 627 500 0,300 48 788 250 Hungary 400 384 000 0,300 120 115 200 Malta 31 029 000 0,300 9 308 700 Netherlands 2 739 704 000 0,100 273 970 400 Austria 1 425 851 000 0,225 320 816 475 Poland 1 911 307 000 0,300 573 392 100 Portugal 781 760 000 0,300 234 528 000 Romania 505 766 000 0,300 151 729 800 Slovenia 178 212 500 0,300 53 463 750 Slovakia 256 580 000 0,300 76 974 000 Finland 943 700 000 0,300 283 110 000 Sweden 1 848 128 000 0,100 184 812 800 United Kingdom 9 654 893 000 0,300 2 896 467 900 Total 59 639 209 500 15 063 857 425





TABLE 3

Determination of uniform rate and breakdown of resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom (Chapter 1 4)

MemberState 1 % of gross national income Uniform rate of ‘additional base’, own resource ‘Additional base’ own resource at uniform rate (1) (2) (3) = (1) × (2) Belgium 3 973 060 000 3 076 776 948 Bulgaria 403 363 000 312 368 296 CzechRepublic 1 488 457 000 1 152 675 818 Denmark 2 603 724 000 2 016 349 610 Germany 27 629 794 000 21 396 785 668 Estonia 168 961 000 130 845 069 Ireland 1 286 410 000 996 208 624 Greece 1 994 678 000 1 544 698 366 Spain 10 438 737 000 8 083 861 148 France 21 490 884 000 16 642 753 064 Croatia (12) 226 056 000 175 060 002 Italy 16 175 934 000 12 526 803 232 Cyprus 176 569 000 136 736 779 Latvia 221 358 000 0,7744099 (13) 171 421 824 Lithuania 334 146 000 258 765 966 Luxembourg 325 255 000 251 880 688 Hungary 1 018 984 000 789 111 285 Malta 62 058 000 48 058 329 Netherlands 6 263 887 000 4 850 816 028 Austria 3 181 638 000 2 463 891 926 Poland 3 943 766 000 3 054 091 385 Portugal 1 637 391 000 1 268 011 780 Romania 1 435 776 000 1 111 879 131 Slovenia 356 425 000 276 019 044 Slovakia 733 238 000 567 826 757 Finland 2 078 819 000 1 609 857 988 Sweden 4 235 344 000 3 279 892 271 United Kingdom 20 118 338 000 15 579 839 871 Total 134 003 050 000 103 773 286 897





TABLE 4

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

MemberState Gross reduction Percentage share of GNI base GNI key applied to the gross reduction Financing of the reduction in favour of the Netherlands and Sweden (1) (2) (3) (4) = (1) + (3) Belgium 2,96 25 663 158 25 663 158 Bulgaria 0,30 2 605 440 2 605 440 CzechRepublic 1,11 9 614 380 9 614 380 Denmark 1,94 16 818 216 16 818 216 Germany 20,62 178 468 928 178 468 928 Estonia 0,13 1 091 369 1 091 369 Ireland 0,96 8 309 299 8 309 299 Greece 1,49 12 884 209 12 884 209 Spain 7,79 67 426 858 67 426 858 France 16,04 138 815 911 138 815 911 Croatia 0,17 1 460 162 1 460 162 Italy 12,07 104 485 093 104 485 093 Cyprus 0,13 1 140 511 1 140 511 Latvia 0,17 1 429 816 1 429 816 Lithuania 0,25 2 158 347 2 158 347 Luxembourg 0,24 2 100 917 2 100 917 Hungary 0,76 6 581 916 6 581 916 Malta 0,05 400 851 400 851 Netherlands – 693 598 388 4,67 40 460 279 – 653 138 109 Austria 2,37 20 551 131 20 551 131 Poland 2,94 25 473 939 25 473 939 Portugal 1,22 10 576 388 10 576 388 Romania 1,07 9 274 098 9 274 098 Slovenia 0,27 2 302 253 2 302 253 Slovakia 0,55 4 736 199 4 736 199 Finland 1,55 13 427 701 13 427 701 Sweden – 171 966 543 3,16 27 357 327 – 144 609 216 United Kingdom 15,01 129 950 235 129 950 235 Total – 865 564 931 100,00 865 564 931 0 EU GDP price deflator, in EUR (spring 2012 economic forecast): (a) 2004 EU25 = 97,9307 / (b) 2006 EU25 = 102,2271 / (c) 2006 EU27 = 102,3225 / (d) 2013 EU27 = 112,3768 Lump-sum for the Netherlands: in 2013 prices: 605 000 000 EUR × [(b/a) × (d/c)] = 693 598 388 EUR Lump-sum for Sweden: in 2013 prices: 150 000 000 EUR × [(b/a) × (d/c)] = 171 966 543 EUR





TABLE 5

Correction of budgetary imbalances for the United Kingdom for the year 2012 pursuant to Article 4 of Decision 2007/436/EC, Euratom (Chapter 1 5)

Description Coefficient (14) (%) Amount 1. United Kingdom’s share (in %) of notional uncapped VAT base 15,2078 2. United Kingdom’s share (in %) of enlargement-adjusted total allocated expenditure 7,2969 3. (1) – (2) 7,9109 4. Total allocated expenditure 118 254 315 352 5. Enlargement related expenditure (15) = (5a + 5b) 28 277 437 283 5a. Pre-accession expenditure 3 082 696 513 5b. Expenditure related to Article 4(1)(g) 25 194 740 770 6. Enlargement-adjusted total allocated expenditure = (4) – (5) 89 976 878 069 7. United Kingdom’s correction original amount = (3) × (6) × 0,66 4 697 847 740 8. United Kingdom’s advantage (16) 620 273 811 9. Core United Kingdom’s correction = (7) – (8) 4 077 573 929 10. Windfall gains deriving from traditional own resources (17) 5 148 759 11. Correction for the United Kingdom = (9) – (10) 4 072 425 170

According to Article 4(2) of Decision 2007/436/EC, Euratom, during the period 2007-2013 the additional contribution of the United Kingdom resulting from the reduction of allocated expenditure by the expenditure related to enlargement as referred to in point (g) of paragraph 1 of that Article shall not exceed EUR 10 500 000 000, measured in 2004 prices. The corresponding figures are set out in the table below.

2007-2012 UK corrections Difference in original amount in reference to EUR 10,5 billion threshold (ORD 2007 vs. ORD 2000), in EUR Difference in current prices Difference in constant 2004 prices (A) 2007 UK correction 0 0 (B) 2008 UK correction – 301 679 647 – 280 649 108 (C) 2009 UK correction –1 349 840 247 –1 275 338 491 (D) 2010 UK correction –2 117 969 550 –1 956 957 875 (E) 2011 UK correction –2 355 745 675 –2 144 599 880 (F) 2012 UK correction –2 528 825 389 –2 247 081 154 (G) Sum of differences = (A) + (B) + (C) + (D) + (E) + (F) –8 654 060 508 –7 904 626 509





TABLE 6

Calculation of the financing of the correction for the United Kingdom amounting to EUR –4 072 425 170 (Chapter 1 5)

MemberState 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 2,96 3,49 5,47 1,49 4,98 202 726 774 Bulgaria 0,30 0,35 0,56 0,15 0,51 20 581 738 CzechRepublic 1,11 1,31 2,05 0,56 1,86 75 949 038 Denmark 1,94 2,29 3,59 0,98 3,26 132 855 926 Germany 20,62 24,26 0,00 –18,20 0,00 6,07 247 004 771 Estonia 0,13 0,15 0,23 0,06 0,21 8 621 294 Ireland 0,96 1,13 1,77 0,48 1,61 65 639 520 Greece 1,49 1,75 2,75 0,75 2,50 101 779 142 Spain 7,79 9,17 14,38 3,91 13,08 532 640 201 France 16,04 18,87 29,61 8,06 26,93 1 096 579 862 Croatia 0,17 0,20 0,31 0,08 0,28 11 534 586 Italy 12,07 14,20 22,29 6,06 20,27 825 382 682 Cyprus 0,13 0,16 0,24 0,07 0,22 9 009 495 Latvia 0,17 0,19 0,31 0,08 0,28 11 294 869 Lithuania 0,25 0,29 0,46 0,13 0,42 17 049 916 Luxembourg 0,24 0,29 0,45 0,12 0,41 16 596 250 Hungary 0,76 0,89 1,40 0,38 1,28 51 994 014 Malta 0,05 0,05 0,09 0,02 0,08 3 166 531 Netherlands 4,67 5,50 0,00 –4,13 0,00 1,38 55 997 883 Austria 2,37 2,79 0,00 –2,10 0,00 0,70 28 443 200 Poland 2,94 3,46 5,43 1,48 4,94 201 232 038 Portugal 1,22 1,44 2,26 0,61 2,05 83 548 448 Romania 1,07 1,26 1,98 0,54 1,80 73 260 972 Slovenia 0,27 0,31 0,49 0,13 0,45 18 186 710 Slovakia 0,55 0,64 1,01 0,27 0,92 37 413 725 Finland 1,55 1,83 2,86 0,78 2,60 106 072 466 Sweden 3,16 3,72 0,00 –2,79 0,00 0,93 37 863 119 United Kingdom 15,01 0,00 0,00 0,00 0,00 0 Total 100,00 100,00 100,00 –27,21 27,21 100,00 4 072 425 170

The calculations are made to 15 decimal places.

TABLE 7

Summary of financing (18) of the general budget by type of own resource and by MemberState

MemberState Traditional own resources (TOR) VAT and GNI-based own resources, including adjustments Total own resources (19) Net sugar sector levies (75 %) Net customs duties (75 %) Total net traditional own resources (75 %) Collection costs (25 % of gross TOR) (p.m.) VAT-based own resource GNI-based own resource Reduction in favour of Netherlands and Sweden United Kingdom 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 6 600 000 1 871 900 000 1 878 500 000 626 166 667 507 167 100 3 076 776 948 25 663 158 202 726 774 3 812 333 980 3,21 5 690 833 980 Bulgaria 400 000 62 200 000 62 600 000 20 866 667 57 164 100 312 368 296 2 605 440 20 581 738 392 719 574 0,33 455 319 574 CzechRepublic 3 400 000 246 200 000 249 600 000 83 200 000 203 719 800 1 152 675 818 9 614 380 75 949 038 1 441 959 036 1,21 1 691 559 036 Denmark 3 400 000 373 500 000 376 900 000 125 633 333 303 452 100 2 016 349 610 16 818 216 132 855 926 2 469 475 852 2,08 2 846 375 852 Germany 26 300 000 3 780 400 000 3 806 700 000 1 268 899 996 1 803 400 200 21 396 785 668 178 468 928 247 004 771 23 625 659 567 19,88 27 432 359 567 Estonia 0 25 000 000 25 000 000 8 333 333 24 685 200 130 845 069 1 091 369 8 621 294 165 242 932 0,14 190 242 932 Ireland 0 217 100 000 217 100 000 72 366 667 187 321 800 996 208 624 8 309 299 65 639 520 1 257 479 243 1,06 1 474 579 243 Greece 1 400 000 141 200 000 142 600 000 47 533 334 261 990 000 1 544 698 366 12 884 209 101 779 142 1 921 351 717 1,62 2 063 951 717 Spain 4 700 000 1 221 600 000 1 226 300 000 408 766 667 1 432 742 400 8 083 861 148 67 426 858 532 640 201 10 116 670 607 8,51 11 342 970 607 France 30 900 000 2 034 500 000 2 065 400 000 688 466 667 2 949 517 200 16 642 753 064 138 815 911 1 096 579 862 20 827 666 037 17,53 22 893 066 037 Croatia 0 22 400 000 22 400 000 7 466 667 33 908 400 175 060 002 1 460 162 11 534 586 221 963 150 0,19 244 363 150 Italy 4 700 000 1 799 100 000 1 803 800 000 601 266 667 1 986 511 800 12 526 803 232 104 485 093 825 382 682 15 443 182 807 13,00 17 246 982 807 Cyprus 0 24 800 000 24 800 000 8 266 667 26 485 350 136 736 779 1 140 511 9 009 495 173 372 135 0,15 198 172 135 Latvia 0 26 800 000 26 800 000 8 933 333 21 768 300 171 421 824 1 429 816 11 294 869 205 914 809 0,17 232 714 809 Lithuania 800 000 55 000 000 55 800 000 18 600 000 36 546 300 258 765 966 2 158 347 17 049 916 314 520 529 0,26 370 320 529 Luxembourg 0 15 700 000 15 700 000 5 233 333 48 788 250 251 880 688 2 100 917 16 596 250 319 366 105 0,27 335 066 105 Hungary 2 000 000 119 800 000 121 800 000 40 600 000 120 115 200 789 111 285 6 581 916 51 994 014 967 802 415 0,81 1 089 602 415 Malta 0 10 800 000 10 800 000 3 600 000 9 308 700 48 058 329 400 851 3 166 531 60 934 411 0,05 71 734 411 Netherlands 7 300 000 2 086 000 000 2 093 300 000 697 766 667 273 970 400 4 850 816 028 – 653 138 109 55 997 883 4 527 646 202 3,81 6 620 946 202 Austria 3 200 000 239 900 000 243 100 000 81 033 334 320 816 475 2 463 891 926 20 551 131 28 443 200 2 833 702 732 2,38 3 076 802 732 Poland 12 800 000 426 400 000 439 200 000 146 400 000 573 392 100 3 054 091 385 25 473 939 201 232 038 3 854 189 462 3,24 4 293 389 462 Portugal 200 000 136 500 000 136 700 000 45 566 667 234 528 000 1 268 011 780 10 576 388 83 548 448 1 596 664 616 1,34 1 733 364 616 Romania 1 000 000 124 700 000 125 700 000 41 900 000 151 729 800 1 111 879 131 9 274 098 73 260 972 1 346 144 001 1,13 1 471 844 001 Slovenia 0 81 800 000 81 800 000 27 266 667 53 463 750 276 019 044 2 302 253 18 186 710 349 971 757 0,29 431 771 757 Slovakia 1 400 000 141 700 000 143 100 000 47 700 000 76 974 000 567 826 757 4 736 199 37 413 725 686 950 681 0,58 830 050 681 Finland 800 000 169 600 000 170 400 000 56 800 000 283 110 000 1 609 857 988 13 427 701 106 072 466 2 012 468 155 1,69 2 182 868 155 Sweden 2 600 000 552 600 000 555 200 000 185 066 667 184 812 800 3 279 892 271 – 144 609 216 37 863 119 3 357 958 974 2,83 3 913 158 974 United Kingdom 9 500 000 2 647 000 000 2 656 500 000 885 500 000 2 896 467 900 15 579 839 871 129 950 235 –4 072 425 170 14 533 832 836 12,23 17 190 332 836 Total 123 400 000 18 654 200 000 18 777 600 000 6 259 200 000 15 063 857 425 103 773 286 897 0 0 118 837 144 322 100,00 137 614 744 322

B. GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

REVENUE

Title Heading Budget 2013 Amending budget No. 3/2013 New amount 1 OWN RESOURCES 138 638 020 848 –1 023 276 526 137 614 744 322 3 SURPLUSES, BALANCES AND ADJUSTMENTS 34 000 000 1 023 276 526 1 057 276 526 4 REVENUE ACCRUING FROM PERSONS WORKING WITH THE INSTITUTIONS AND OTHER UNION BODIES 1 278 186 868 1 278 186 868 5 REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS 53 884 139 53 884 139 6 CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES 60 000 000 60 000 000 7 INTEREST ON LATE PAYMENTS AND FINES 413 000 000 413 000 000 8 BORROWING AND LENDING OPERATIONS 3 696 000 3 696 000 9 MISCELLANEOUS REVENUE 30 200 000 30 200 000 Total 140 510 987 855 140 510 987 855

TITLE 1

OWN RESOURCES

Title Chapter Heading Budget 2013 Amending budget No. 3/2013 New amount 1 1 LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (ARTICLE 2(1)(a) OF DECISION 2007/436/EC, EURATOM) 123 400 000 123 400 000 1 2 CUSTOMS DUTIES AND OTHER DUTIES REFERRED TO IN ARTICLE 2(1)(a) OF DECISION 2007/436/EC, EURATOM 18 654 200 000 18 654 200 000 1 3 OWN RESOURCES ACCRUING FROM VALUE ADDED TAX PURSUANT TO ARTICLE 2(1)(b) OF DECISION 2007/436/EC, EURATOM 15 063 857 425 15 063 857 425 1 4 OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(c) OF DECISION 2007/436/EC, EURATOM 104 796 563 423 –1 023 276 526 103 773 286 897 1 5 CORRECTION OF BUDGETARY IMBALANCES 0 0 1 6 GROSS REDUCTION IN THE ANNUAL GNI-BASED CONTRIBUTION GRANTED TO THE NETHERLANDS AND SWEDEN 0 0 Title 1 — Total 138 638 020 848 –1 023 276 526 137 614 744 322

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

Title Chapter Article Item Heading Budget 2013 Amending budget No. 3/2013 New amount 1 4 OWN RESOURCES BASED ON GROSS NATIONAL INCOME PURSUANT TO ARTICLE 2(1)(c) OF DECISION 2007/436/EC, EURATOM 1 4 0 Own resources based on gross national income pursuant to Article 2(1)(c) of Decision 2007/436/EC, Euratom 104 796 563 423 –1 023 276 526 103 773 286 897 Chapter 1 4 — Total 104 796 563 423 –1 023 276 526 103 773 286 897

1 4 0

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

Budget 2013 Amending budget No. 3/2013 New amount 104 796 563 423 –1 023 276 526 103 773 286 897

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 European 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’ GNI for this financial year is 0,7744 %.

Legal basis

Council Decision 2007/436/EC, Euratom of 7 June 2007 on the system of the European Communities’ own resources (OJ L 163, 23.6.2007, p. 17), and in particular Article 2(1)(c) thereof.

MemberState Budget 2013 Amending budget No. 3/2013 New amount Belgium 3 107 116 101 –30 339 153 3 076 776 948 Bulgaria 315 448 463 –3 080 167 312 368 296 CzechRepublic 1 164 042 001 –11 366 183 1 152 675 818 Denmark 2 036 232 215 –19 882 605 2 016 349 610 Germany 21 607 772 802 – 210 987 134 21 396 785 668 Estonia 132 135 292 –1 290 223 130 845 069 Ireland 1 006 031 931 –9 823 307 996 208 624 Greece 1 559 930 162 –15 231 796 1 544 698 366 Spain 8 163 573 621 –79 712 473 8 083 861 148 France 16 806 862 143 – 164 109 079 16 642 753 064 Croatia 176 786 215 –1 726 213 175 060 002 Italy 12 650 326 193 – 123 522 961 12 526 803 232 Cyprus 138 085 099 –1 348 320 136 736 779 Latvia 173 112 162 –1 690 338 171 421 824 Lithuania 261 317 578 –2 551 612 258 765 966 Luxembourg 254 364 406 –2 483 718 251 880 688 Hungary 796 892 469 –7 781 184 789 111 285 Malta 48 532 217 – 473 888 48 058 329 Netherlands 4 898 648 436 –47 832 408 4 850 816 028 Austria 2 488 187 608 –24 295 682 2 463 891 926 Poland 3 084 206 843 –30 115 458 3 054 091 385 Portugal 1 280 515 255 –12 503 475 1 268 011 780 Romania 1 122 843 030 –10 963 899 1 111 879 131 Slovenia 278 740 783 –2 721 739 276 019 044 Slovakia 573 425 923 –5 599 166 567 826 757 Finland 1 625 732 304 –15 874 316 1 609 857 988 Sweden 3 312 234 282 –32 342 011 3 279 892 271 United Kingdom 15 733 467 889 – 153 628 018 15 579 839 871 Article 1 4 0 — Total 104 796 563 423 –1 023 276 526 103 773 286 897

TITLE 3

SURPLUSES, BALANCES AND ADJUSTMENTS

Title Chapter Heading Budget 2013 Amending budget No. 3/2013 New amount 3 0 SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR 34 000 000 1 023 276 526 1 057 276 526 3 1 BALANCES AND ADJUSTMENT OF BALANCES BASED ON VAT FOR THE PREVIOUS FINANCIAL YEARS AS A RESULT OF THE APPLICATION OF ARTICLE 10(4), (5) AND (8) OF REGULATION (EC, EURATOM) No 1150/2000 p.m. p.m. 3 2 BALANCES AND ADJUSTMENTS OF BALANCES BASED ON GROSS NATIONAL INCOME/PRODUCT FOR THE PREVIOUS FINANCIAL YEARS AS A RESULT OF THE APPLICATION OF ARTICLE 10(6), (7) AND (8) OF REGULATION (EC, EURATOM) No 1150/2000 p.m. p.m. 3 4 ADJUSTMENT RELATING TO THE NON-PARTICIPATION OF CERTAIN MEMBER STATES IN CERTAIN POLICIES IN THE AREA OF FREEDOM, SECURITY AND JUSTICE p.m. p.m. 3 5 RESULT OF THE DEFINITIVE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM p.m. p.m. 3 6 RESULT OF INTERMEDIATE UPDATES OF THE CALCULATION OF THE FINANCING OF THE CORRECTION OF BUDGETARY IMBALANCES FOR THE UNITED KINGDOM p.m. p.m. Title 3 — Total 34 000 000 1 023 276 526 1 057 276 526

CHAPTER 3 0 — SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR

Title Chapter Article Item Heading Budget 2013 Amending budget No. 3/2013 New amount 3 0 SURPLUS AVAILABLE FROM THE PRECEDING FINANCIAL YEAR 3 0 0 Surplus available from the preceding financial year p.m. 1 023 276 526 1 023 276 526 3 0 2 Surplus own resources resulting from repayment of the surplus from the Guarantee Fund for external actions 34 000 000 34 000 000 Chapter 3 0 — Total 34 000 000 1 023 276 526 1 057 276 526

3 0 0

Surplus available from the preceding financial year

Budget 2013 Amending budget No. 3/2013 New amount p.m. 1 023 276 526 1 023 276 526

Remarks

According to 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 15 of Regulation (EC, Euratom) No 1150/2000.

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 of Section III ‘Commission’.

Legal basis

Council Regulation (EC, Euratom) No 1150/2000 of 22 May 2000 implementing Decision 2007/436/EC, Euratom on the system of the European Communities’ own resources (OJ L 130, 31.5.2000, p. 1).

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

Regulation (EU, Euratom) No 966/2012 of the European Parliament and of the Council of 25 October 2012 on the financial rules applicable to the general budget of the Union and repealing Council Regulation (EC, Euratom) No 1605/2002 (OJ L 298, 26.10.2012, p. 1), and in particular Article 18 thereof.

(1) The figures in this column correspond to those in the 2013 budget (OJ L 66, 8.3.2013, p. 1) plus Amending budgets No 1 to No 3/2013.

(2) The figures in this column correspond to those in the 2012 budget (OJ L 56, 29.2.2012, p. 1) plus Amending Budget No 1 to No 6/2012.

(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 2013 budget (OJ L 66, 8.3.2013, p. 1) plus Amending budgets No 1 to No 3/2013.

(5) The figures in this column correspond to those in the 2012 budget (OJ L 56, 29.2.2012, p. 1) plus Amending Budget No 1 to No 6/2012.

(6) The own resources for the 2013 budget are determined on the basis of the budget forecasts adopted at the 154th meeting of the Advisory Committee on Own Resources on 21 May 2012.

(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) The GNI and VAT bases of Croatia have been reduced by one half to limit its contribution since the Accession Treaty took effect on 1.7.2013.

(10) For the period 2007-2013 only, the rate of call of the VAT resource for Austria shall be fixed at 0,225 %, for Germany at 0,15 % and for the Netherlands and Sweden at 0,10 %.

(11) The VAT base of Croatia has been reduced by one half to limit its contribution since the Accession Treaty took effect on 1.7.2013.

(12) The GNI base of Croatia has been reduced by one half to limit its contribution since the Accession Treaty took effect on 1.7.2013

(13) Calculation of rate: (103 773 286 897) / (134 003 050 000) = 0,774409887663005.

(14) Rounded percentages.

(15) The amount of enlargement-related expenditure corresponds to: (i) payments made to the ten new Member States (which joined the Union on 1 May 2004) under 2003 appropriations, as adjusted by applying the EU GDP deflator for years 2004-2011, as well as payments made to Bulgaria and Romania under 2006 appropriations, as adjusted by applying the Union GDP deflator for years 2007-2011 (5a); and (ii) total allocated expenditure in those Member States, except for agricultural direct payments and market-related expenditure as well as that part of rural development expenditure originating from the EAGGF, Guarantee Section (5b). This amount is deducted from total allocated expenditure to ensure that expenditure which is unabated before enlargement remains so after enlargement.

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

(17) These windfall gains correspond to the net gains of the United Kingdom resulting from the increase — from 10 to 25 % as of 1 January 2001 — in the percentage of traditional own resources retained by Member States to cover the collection costs of traditional own resources (TOR).

(18) p.m. (own resources + other revenue = total revenue = total expenditure); (137 614 744 322+2 896 243 533=140 510 987 855=140 510 987 855).

(19) Total own resources as percentage of GNI: (137 614 744 322) / (13 400 305 000 000) = 1,03 %; own resources ceiling as percentage of GNI: 1,23 %.