Preliminary draft budget 2010
Annex PARTA-2 — FINANCING OF THE GENERAL BUDGET
Appropriations to be covered during the financial year 2010 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 2010 |
Budget 2009(1) |
Change (%) |
||||
|---|---|---|---|---|---|---|---|
|
1. Sustainable growth |
47 364 656 303 |
46 069 734 302 |
+ 2,81 |
||||
|
2. Preservation and management of natural resources |
58 074 905 809 |
52 566 129 680 |
+ 10,48 |
||||
|
3. Citizenship, freedom, security and justice |
1 359 727 870 |
1 308 185 377 |
+ 3,94 |
||||
|
4. EU as a global player |
7 664 618 753 |
8 324 169 158 |
- 7,92 |
||||
|
5. Administration |
7 858 297 675 |
7 694 930 900 |
+ 2,12 |
||||
|
6. Compensation |
0 |
209 112 912 |
- 100,00 |
||||
|
Total expenditure(2) |
122 322 206 410 |
116 172 262 329 |
+ 5,29 |
||||
|
|||||||
REVENUE
|
Description |
Budget 2010 |
Budget 2009(1) |
Change (%) |
||||||
|
Miscellaneous revenue (Titles 4 to 9) |
1 421 467 341 |
1 359 722 489 |
+ 4,54 |
||||||
|
Surplus available from the preceding financial year (Chapter 3 0, Article 3 0 0) |
p.m. |
1 796 151 821 |
— |
||||||
|
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) |
p.m. |
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. |
p.m. |
— |
||||||
|
Total revenue for Titles 3 to 9 |
1 421 467 341 |
3 155 874 310 |
- 54,96 |
||||||
|
Net amount of customs duties and sugar levies (Chapters 1 1 and 1 2) |
14 203 100 000 |
19 206 100 000 |
- 26,05 |
||||||
|
VAT-based own resource at the uniform rate (Tables 1 and 2, Chapter 1 3) |
13 950 917 375 |
15 302 126 900 |
- 8,83 |
||||||
|
Remainder to be financed by the additional resource (GNI-based own resource, Table 3, Chapter 1 4) |
92 746 721 694 |
78 508 161 119 |
+ 18,14 |
||||||
|
Appropriations to be covered by the own resources referred to in Article 2 of Decision 2007/436/EC, Euratom(2) |
120 900 739 069 |
113 016 388 019 |
+ 6,98 |
||||||
|
Total revenue(3) |
122 322 206 410 |
116 172 262 329 |
+ 5,29 |
||||||
|
|||||||||
TABLE 1
Calculation of capping of harmonised value added tax (VAT) bases pursuant to Article 2(1)(b) of Decision 2007/436/EC, 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(1) |
Member States whose VAT base is capped |
||
|---|---|---|---|---|---|---|---|---|
|
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
|||
|
Belgium |
1 443 248 000 |
3 399 546 000 |
50 |
1 699 773 000 |
1 443 248 000 | |||
|
Bulgaria |
193 919 000 |
341 983 000 |
50 |
170 991 500 |
170 991 500 |
Bulgaria |
||
|
Czech Republic |
686 271 000 |
1 279 932 000 |
50 |
639 966 000 |
639 966 000 |
Czech Republic |
||
|
Denmark |
1 005 323 000 |
2 411 018 000 |
50 |
1 205 509 000 |
1 005 323 000 | |||
|
Germany |
10 666 708 000 |
24 090 310 000 |
50 |
12 045 155 000 |
10 666 708 000 | |||
|
Estonia |
81 803 000 |
133 404 000 |
50 |
66 702 000 |
66 702 000 |
Estonia |
||
|
Ireland |
742 238 000 |
1 349 841 000 |
50 |
674 920 500 |
674 920 500 |
Ireland |
||
|
Greece |
1 367 189 000 |
2 421 766 000 |
50 |
1 210 883 000 |
1 210 883 000 |
Greece |
||
|
Spain |
5 369 673 000 |
10 293 417 000 |
50 |
5 146 708 500 |
5 146 708 500 |
Spain |
||
|
France |
9 108 724 000 |
19 500 051 000 |
50 |
9 750 025 500 |
9 108 724 000 | |||
|
Italy |
6 776 268 000 |
15 109 535 000 |
50 |
7 554 767 500 |
6 776 268 000 | |||
|
Cyprus |
167 048 000 |
176 204 000 |
50 |
88 102 000 |
88 102 000 |
Cyprus |
||
|
Latvia |
70 219 000 |
180 611 000 |
50 |
90 305 500 |
70 219 000 | |||
|
Lithuania |
130 593 000 |
264 183 000 |
50 |
132 091 500 |
130 593 000 | |||
|
Luxembourg |
211 591 000 |
286 429 000 |
50 |
143 214 500 |
143 214 500 |
Luxembourg |
||
|
Hungary |
381 677 000 |
842 197 000 |
50 |
421 098 500 |
381 677 000 | |||
|
Malta |
45 533 000 |
57 996 000 |
50 |
28 998 000 |
28 998 000 |
Malta |
||
|
Netherlands |
2 828 548 000 |
5 805 151 000 |
50 |
2 902 575 500 |
2 828 548 000 | |||
|
Austria |
1 253 649 000 |
2 736 331 000 |
50 |
1 368 165 500 |
1 253 649 000 | |||
|
Poland |
1 700 003 000 |
2 865 624 000 |
50 |
1 432 812 000 |
1 432 812 000 |
Poland |
||
|
Portugal |
991 818 000 |
1 550 258 000 |
50 |
775 129 000 |
775 129 000 |
Portugal |
||
|
Romania |
495 500 000 |
1 300 553 000 |
50 |
650 276 500 |
495 500 000 | |||
|
Slovenia |
200 313 000 |
362 065 000 |
50 |
181 032 500 |
181 032 500 |
Slovenia |
||
|
Slovakia |
291 615 000 |
691 742 000 |
50 |
345 871 000 |
291 615 000 | |||
|
Finland |
804 232 000 |
1 795 719 000 |
50 |
897 859 500 |
804 232 000 | |||
|
Sweden |
1 286 602 000 |
2 941 457 000 |
50 |
1 470 728 500 |
1 286 602 000 | |||
|
United Kingdom |
7 790 892 000 |
16 068 303 000 |
50 |
8 034 151 500 |
7 790 892 000 | |||
|
Total |
56 091 197 000 |
118 255 626 000 |
|
59 127 813 000 |
54 893 257 500 |
|
||
|
||||||||
TABLE 2
Breakdown of own resources accruing from VAT pursuant to Article 2(1)(b) of Decision 2007/436/EC, Euratom (Chapter 1 3)
|
Member State |
1 % of capped VAT base |
Uniform rate of VAT own resource(1) (in %) |
VAT-based own resource at uniform rate |
||
|---|---|---|---|---|---|
|
(1) |
(2) |
(3) = (1) × (2) |
|||
|
Belgium |
1 443 248 000 |
0,300 |
432 974 400 |
||
|
Bulgaria |
170 991 500 |
0,300 |
51 297 450 |
||
|
Czech Republic |
639 966 000 |
0,300 |
191 989 800 |
||
|
Denmark |
1 005 323 000 |
0,300 |
301 596 900 |
||
|
Germany |
10 666 708 000 |
0,150 |
1 600 006 200 |
||
|
Estonia |
66 702 000 |
0,300 |
20 010 600 |
||
|
Ireland |
674 920 500 |
0,300 |
202 476 150 |
||
|
Greece |
1 210 883 000 |
0,300 |
363 264 900 |
||
|
Spain |
5 146 708 500 |
0,300 |
1 544 012 550 |
||
|
France |
9 108 724 000 |
0,300 |
2 732 617 200 |
||
|
Italy |
6 776 268 000 |
0,300 |
2 032 880 400 |
||
|
Cyprus |
88 102 000 |
0,300 |
26 430 600 |
||
|
Latvia |
70 219 000 |
0,300 |
21 065 700 |
||
|
Lithuania |
130 593 000 |
0,300 |
39 177 900 |
||
|
Luxembourg |
143 214 500 |
0,300 |
42 964 350 |
||
|
Hungary |
381 677 000 |
0,300 |
114 503 100 |
||
|
Malta |
28 998 000 |
0,300 |
8 699 400 |
||
|
Netherlands |
2 828 548 000 |
0,100 |
282 854 800 |
||
|
Austria |
1 253 649 000 |
0,225 |
282 071 025 |
||
|
Poland |
1 432 812 000 |
0,300 |
429 843 600 |
||
|
Portugal |
775 129 000 |
0,300 |
232 538 700 |
||
|
Romania |
495 500 000 |
0,300 |
148 650 000 |
||
|
Slovenia |
181 032 500 |
0,300 |
54 309 750 |
||
|
Slovakia |
291 615 000 |
0,300 |
87 484 500 |
||
|
Finland |
804 232 000 |
0,300 |
241 269 600 |
||
|
Sweden |
1 286 602 000 |
0,100 |
128 660 200 |
||
|
United Kingdom |
7 790 892 000 |
0,300 |
2 337 267 600 |
||
|
Total |
54 893 257 500 |
|
13 950 917 375 |
||
|
|||||
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)
|
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 |
3 399 546 000 |
2 666 230 415 |
|||
|
Bulgaria |
341 983 000 |
268 213 896 |
|||
|
Czech Republic |
1 279 932 000 |
1 003 838 050 |
|||
|
Denmark |
2 411 018 000 |
1 890 937 649 |
|||
|
Germany |
24 090 310 000 |
18 893 792 647 |
|||
|
Estonia |
133 404 000 |
104 627 442 |
|||
|
Ireland |
1 349 841 000 |
1 058 666 989 |
|||
|
Greece |
2 421 766 000 |
1 899 367 200 |
|||
|
Spain |
10 293 417 000 |
8 073 025 479 |
|||
|
France |
19 500 051 000 |
15 293 697 766 |
|||
|
Italy |
15 109 535 000 |
11 850 259 349 |
|||
|
Cyprus |
176 204 000 |
138 195 060 |
|||
|
Latvia |
180 611 000 |
0,7842901(1) |
141 651 427 |
||
|
Lithuania |
264 183 000 |
207 196 123 |
|||
|
Luxembourg |
286 429 000 |
224 643 441 |
|||
|
Hungary |
842 197 000 |
660 526 805 |
|||
|
Malta |
57 996 000 |
45 485 691 |
|||
|
Netherlands |
5 805 151 000 |
4 552 922 701 |
|||
|
Austria |
2 736 331 000 |
2 146 077 428 |
|||
|
Poland |
2 865 624 000 |
2 247 480 654 |
|||
|
Portugal |
1 550 258 000 |
1 215 852 067 |
|||
|
Romania |
1 300 553 000 |
1 020 010 897 |
|||
|
Slovenia |
362 065 000 |
283 964 010 |
|||
|
Slovakia |
691 742 000 |
542 526 431 |
|||
|
Finland |
1 795 719 000 |
1 408 364 709 |
|||
|
Sweden |
2 941 457 000 |
2 306 955 728 |
|||
|
United Kingdom |
16 068 303 000 |
12 602 211 640 |
|||
|
Total |
118 255 626 000 |
92 746 721 694 |
|||
|
|||||
TABLE 4
Calculation of the 2009 gross reduction in GNI contribution for Netherlands and Sweden and its financing, pursuant to Article 2 paragraph (5) of Decision 2007/436/EC, Euratom (Chapter 1 6)
|
Member State |
Gross reduction |
Percentage share of GNI base |
GNI key applied to the gross reduction |
Financing of the reduction in favour of Netherlands and Sweden |
|---|---|---|---|---|
|
(1) |
(2) |
(3) |
(4) = (1) + (3) |
|
|
Belgium |
2,87 |
23 368 678 |
23 368 678 |
|
|
Bulgaria |
0,29 |
2 350 811 |
2 350 811 |
|
|
Czech Republic |
1,08 |
8 798 327 |
8 798 327 |
|
|
Denmark |
2,04 |
16 573 479 |
16 573 479 |
|
|
Germany |
20,37 |
165 598 200 |
165 598 200 |
|
|
Estonia |
0,11 |
917 027 |
917 027 |
|
|
Ireland |
1,14 |
9 278 886 |
9 278 886 |
|
|
Greece |
2,05 |
16 647 361 |
16 647 361 |
|
|
Spain |
8,70 |
70 757 550 |
70 757 550 |
|
|
France |
16,49 |
134 044 491 |
134 044 491 |
|
|
Italy |
12,78 |
103 863 827 |
103 863 827 |
|
|
Cyprus |
0,15 |
1 211 237 |
1 211 237 |
|
|
Latvia |
0,15 |
1 241 531 |
1 241 531 |
|
|
Lithuania |
0,22 |
1 816 009 |
1 816 009 |
|
|
Luxembourg |
0,24 |
1 968 930 |
1 968 930 |
|
|
Hungary |
0,71 |
5 789 311 |
5 789 311 |
|
|
Malta |
0,05 |
398 668 |
398 668 |
|
|
Netherlands |
- 651 393 555 |
4,91 |
39 904 949 |
- 611 488 606 |
|
Austria |
2,31 |
18 809 699 |
18 809 699 |
|
|
Poland |
2,42 |
19 698 467 |
19 698 467 |
|
|
Portugal |
1,31 |
10 656 564 |
10 656 564 |
|
|
Romania |
1,10 |
8 940 077 |
8 940 077 |
|
|
Slovenia |
0,31 |
2 488 856 |
2 488 856 |
|
|
Slovakia |
0,58 |
4 755 075 |
4 755 075 |
|
|
Finland |
1,52 |
12 343 877 |
12 343 877 |
|
|
Sweden |
- 161 502 534 |
2,49 |
20 219 747 |
- 141 282 787 |
|
United Kingdom |
13,59 |
110 454 455 |
110 454 455 |
|
|
Total |
- 812 896 089 |
100,00 |
812 896 089 |
0 |
|
EU GDP price deflator, in EUR, (spring 2009 economic forecast): (a) 2004 EU25 = 107,3854 / (b) 2006 EU25 = 112,1711 / (c) 2006 EU27 = 112,5095 / (d) 2010 EU27 = 115,9689 |
||||
|
Lump-sum for Netherlands: in 2010 prices: 605 000 000 EUR × [(b/a) × (d/c)] = 651 393 555 EUR |
||||
|
Lump-sum for Sweden: in 2010 prices: 150 000 000 EUR × [(b/a) × (d/c)] = 161 502 534 EUR |
||||
TABLE 5
Correction of budgetary imbalances for the United Kingdom for the year 2009 pursuant to Article 4 of Decision 2007/436/EC, Euratom (Chapter 1 5)
|
Description |
Coefficient(1) (%) |
Amount |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
1. United Kingdom's share (in %) of notional uncapped VAT base |
13,8313 | |||||||||
|
2. United Kingdom's share (in %) of enlargement-adjusted total allocated expenditure |
7,2604 | |||||||||
|
3. (1) – (2) |
6,5709 | |||||||||
|
4. Total allocated expenditure |
104 614 895 122 |
|||||||||
|
5 Enlargement related expenditure(2)= (5a + 5b) |
12 586 767 353 |
|||||||||
|
5a.Pre-accession expenditure |
3 023 312 156 |
|||||||||
|
5b.Expenditure related to Article 4(1)(g) |
9 563 455 197 |
|||||||||
|
6. Enlargement-adjusted total allocated expenditure = (4) – (5) |
92 028 127 769 |
|||||||||
|
7. United Kingdom’s correction original amount = (3) × (6) × 0,66 |
3 991 091 896 |
|||||||||
|
8. United Kingdom’s advantage(3) |
19 427 650 |
|||||||||
|
9. Core United Kingdom's correction = (7) – (8) |
3 971 664 246 |
|||||||||
|
10. Windfall gains deriving from traditional own resources(4) |
13 121 864 |
|||||||||
|
11. Correction for the United Kingdom = (9) – (10) |
3 958 542 381 |
|||||||||
|
||||||||||
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 paragraph (1)(g) shall not exceed EUR 10,5 billion, measured in 2004 prices. The corresponding figures are set out in the table below.
|
2007-2012 UK corrections |
Difference |
Difference |
|
Difference in original amount in reference to EUR 10,5 billion threshold |
in current |
in constant |
|
(ORD 2007 vs. ORD 2000), in EUR |
prices |
2004 prices |
|
(A) 2007 UK correction |
0 |
0 |
|
(B) 2008 UK correction |
- 157 057 452 |
- 146 241 792 |
|
(C) 2009 UK correction |
- 414 749 593 |
- 384 907 296 |
|
(D) 2010 UK correction |
n/a |
n/a |
|
(E) 2011 UK correction |
n/a |
n/a |
|
(F) 2012 UK correction |
n/a |
n/a |
|
(G) Sum of differences = (A) + (B) + (C) + (D) + (E) + (F) |
- 571 807 045 |
- 531 149 088 |
TABLE 6
Calculation of the financing of the correction for the United Kingdom amounting to EUR – 3 958 542 381 (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 |
2,87 |
3,33 |
5,10 |
|
1,33 |
4,66 |
184 436 541 |
|
Bulgaria |
0,29 |
0,33 |
0,51 |
|
0,13 |
0,47 |
18 553 701 |
|
Czech Republic |
1,08 |
1,25 |
1,92 |
|
0,50 |
1,75 |
69 440 517 |
|
Denmark |
2,04 |
2,36 |
3,62 |
|
0,94 |
3,30 |
130 805 649 |
|
Germany |
20,37 |
23,57 |
0,00 |
- 17,68 |
0,00 |
5,89 |
233 303 187 |
|
Estonia |
0,11 |
0,13 |
0,20 |
|
0,05 |
0,18 |
7 237 605 |
|
Ireland |
1,14 |
1,32 |
2,03 |
|
0,53 |
1,85 |
73 233 310 |
|
Greece |
2,05 |
2,37 |
3,64 |
|
0,95 |
3,32 |
131 388 763 |
|
Spain |
8,70 |
10,07 |
15,45 |
|
4,03 |
14,11 |
558 451 694 |
|
France |
16,49 |
19,08 |
29,27 |
|
7,64 |
26,73 |
1 057 941 839 |
|
Italy |
12,78 |
14,79 |
22,68 |
|
5,92 |
20,71 |
819 741 920 |
|
Cyprus |
0,15 |
0,17 |
0,26 |
|
0,07 |
0,24 |
9 559 646 |
|
Latvia |
0,15 |
0,18 |
0,27 |
|
0,07 |
0,25 |
9 798 740 |
|
Lithuania |
0,22 |
0,26 |
0,40 |
|
0,10 |
0,36 |
14 332 796 |
|
Luxembourg |
0,24 |
0,28 |
0,43 |
|
0,11 |
0,39 |
15 539 714 |
|
Hungary |
0,71 |
0,82 |
1,26 |
|
0,33 |
1,15 |
45 691 955 |
|
Malta |
0,05 |
0,06 |
0,09 |
|
0,02 |
0,08 |
3 146 474 |
|
Netherlands |
4,91 |
5,68 |
0,00 |
- 4,26 |
0,00 |
1,42 |
56 220 125 |
|
Austria |
2,31 |
2,68 |
0,00 |
- 2,01 |
0,00 |
0,67 |
26 500 064 |
|
Poland |
2,42 |
2,80 |
4,30 |
|
1,12 |
3,93 |
155 469 518 |
|
Portugal |
1,31 |
1,52 |
2,33 |
|
0,61 |
2,12 |
84 106 590 |
|
Romania |
1,10 |
1,27 |
1,95 |
|
0,51 |
1,78 |
70 559 274 |
|
Slovenia |
0,31 |
0,35 |
0,54 |
|
0,14 |
0,50 |
19 643 216 |
|
Slovakia |
0,58 |
0,68 |
1,04 |
|
0,27 |
0,95 |
37 529 276 |
|
Finland |
1,52 |
1,76 |
2,70 |
|
0,70 |
2,46 |
97 423 656 |
|
Sweden |
2,49 |
2,88 |
0,00 |
- 2,16 |
0,00 |
0,72 |
28 486 611 |
|
United Kingdom |
13,59 |
0,00 |
0,00 |
|
0,00 |
0,00 |
0 |
|
Total |
100,00 |
100,00 |
100,00 |
- 26,11 |
26,11 |
100,00 |
3 958 542 381 |
The calculations are made to 15 decimal places.
TABLE 7
Summary of financing(1) 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(2) |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net sugar sector levies (75 %) |
Net customs duties (75 %) |
Total net traditional own resources (75 %) |
Collection costs (25 % of gross TOR) |
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 |
1 547 600 000 |
1 554 200 000 |
518 066 667 |
432 974 400 |
2 666 230 415 |
23 368 678 |
184 436 541 |
3 307 010 034 |
3,10 |
4 861 210 034 |
||||
|
Bulgaria |
400 000 |
73 800 000 |
74 200 000 |
24 733 333 |
51 297 450 |
268 213 896 |
2 350 811 |
18 553 701 |
340 415 858 |
0,32 |
414 615 858 |
||||
|
Czech Republic |
3 400 000 |
193 300 000 |
196 700 000 |
65 566 667 |
191 989 800 |
1 003 838 050 |
8 798 327 |
69 440 517 |
1 274 066 694 |
1,19 |
1 470 766 694 |
||||
|
Denmark |
3 400 000 |
284 100 000 |
287 500 000 |
95 833 333 |
301 596 900 |
1 890 937 649 |
16 573 479 |
130 805 649 |
2 339 913 677 |
2,19 |
2 627 413 677 |
||||
|
Germany |
26 300 000 |
2 683 300 000 |
2 709 600 000 |
903 199 997 |
1 600 006 200 |
18 893 792 647 |
165 598 200 |
233 303 187 |
20 892 700 234 |
19,58 |
23 602 300 234 |
||||
|
Estonia |
0 |
22 600 000 |
22 600 000 |
7 533 333 |
20 010 600 |
104 627 442 |
917 027 |
7 237 605 |
132 792 674 |
0,12 |
155 392 674 |
||||
|
Ireland |
0 |
173 300 000 |
173 300 000 |
57 766 667 |
202 476 150 |
1 058 666 989 |
9 278 886 |
73 233 310 |
1 343 655 335 |
1,26 |
1 516 955 335 |
||||
|
Greece |
1 400 000 |
194 000 000 |
195 400 000 |
65 133 334 |
363 264 900 |
1 899 367 200 |
16 647 361 |
131 388 763 |
2 410 668 224 |
2,26 |
2 606 068 224 |
||||
|
Spain |
4 700 000 |
1 037 100 000 |
1 041 800 000 |
347 266 667 |
1 544 012 550 |
8 073 025 479 |
70 757 550 |
558 451 694 |
10 246 247 273 |
9,60 |
11 288 047 273 |
||||
|
France |
30 900 000 |
979 000 000 |
1 009 900 000 |
336 633 333 |
2 732 617 200 |
15 293 697 766 |
134 044 491 |
1 057 941 839 |
19 218 301 296 |
18,01 |
20 228 201 296 |
||||
|
Italy |
4 700 000 |
1 318 100 000 |
1 322 800 000 |
440 933 334 |
2 032 880 400 |
11 850 259 349 |
103 863 827 |
819 741 920 |
14 806 745 496 |
13,88 |
16 129 545 496 |
||||
|
Cyprus |
0 |
38 400 000 |
38 400 000 |
12 800 000 |
26 430 600 |
138 195 060 |
1 211 237 |
9 559 646 |
175 396 543 |
0,16 |
213 796 543 |
||||
|
Latvia |
0 |
11 600 000 |
11 600 000 |
3 866 667 |
21 065 700 |
141 651 427 |
1 241 531 |
9 798 740 |
173 757 398 |
0,16 |
185 357 398 |
||||
|
Lithuania |
800 000 |
45 700 000 |
46 500 000 |
15 500 000 |
39 177 900 |
207 196 123 |
1 816 009 |
14 332 796 |
262 522 828 |
0,25 |
309 022 828 |
||||
|
Luxembourg |
0 |
12 000 000 |
12 000 000 |
4 000 000 |
42 964 350 |
224 643 441 |
1 968 930 |
15 539 714 |
285 116 435 |
0,27 |
297 116 435 |
||||
|
Hungary |
2 000 000 |
92 400 000 |
94 400 000 |
31 466 667 |
114 503 100 |
660 526 805 |
5 789 311 |
45 691 955 |
826 511 171 |
0,77 |
920 911 171 |
||||
|
Malta |
0 |
10 600 000 |
10 600 000 |
3 533 333 |
8 699 400 |
45 485 691 |
398 668 |
3 146 474 |
57 730 233 |
0,05 |
68 330 233 |
||||
|
Netherlands |
7 300 000 |
1 790 300 000 |
1 797 600 000 |
599 200 000 |
282 854 800 |
4 552 922 701 |
- 611 488 606 |
56 220 125 |
4 280 509 020 |
4,01 |
6 078 109 020 |
||||
|
Austria |
3 200 000 |
171 200 000 |
174 400 000 |
58 133 334 |
282 071 025 |
2 146 077 428 |
18 809 699 |
26 500 064 |
2 473 458 216 |
2,32 |
2 647 858 216 |
||||
|
Poland |
12 800 000 |
330 100 000 |
342 900 000 |
114 300 000 |
429 843 600 |
2 247 480 654 |
19 698 467 |
155 469 518 |
2 852 492 239 |
2,67 |
3 195 392 239 |
||||
|
Portugal |
200 000 |
112 800 000 |
113 000 000 |
37 666 667 |
232 538 700 |
1 215 852 067 |
10 656 564 |
84 106 590 |
1 543 153 921 |
1,45 |
1 656 153 921 |
||||
|
Romania |
1 000 000 |
152 400 000 |
153 400 000 |
51 133 333 |
148 650 000 |
1 020 010 897 |
8 940 077 |
70 559 274 |
1 248 160 248 |
1,17 |
1 401 560 248 |
||||
|
Slovenia |
0 |
80 200 000 |
80 200 000 |
26 733 333 |
54 309 750 |
283 964 010 |
2 488 856 |
19 643 216 |
360 405 832 |
0,34 |
440 605 832 |
||||
|
Slovakia |
1 400 000 |
128 200 000 |
129 600 000 |
43 200 000 |
87 484 500 |
542 526 431 |
4 755 075 |
37 529 276 |
672 295 282 |
0,63 |
801 895 282 |
||||
|
Finland |
800 000 |
136 200 000 |
137 000 000 |
45 666 667 |
241 269 600 |
1 408 364 709 |
12 343 877 |
97 423 656 |
1 759 401 842 |
1,65 |
1 896 401 842 |
||||
|
Sweden |
2 600 000 |
431 000 000 |
433 600 000 |
144 533 334 |
128 660 200 |
2 306 955 728 |
- 141 282 787 |
28 486 611 |
2 322 819 752 |
2,18 |
2 756 419 752 |
||||
|
United Kingdom |
9 500 000 |
2 030 400 000 |
2 039 900 000 |
679 966 667 |
2 337 267 600 |
12 602 211 640 |
110 454 455 |
-3 958 542 381 |
11 091 391 314 |
10,40 |
13 131 291 314 |
||||
|
Total |
123 400 000 |
14 079 700 000 |
14 203 100 000 |
4 734 366 667 |
13 950 917 375 |
92 746 721 694 |
0 |
0 |
106 697 639 069 |
100,00 |
120 900 739 069 |
||||
|
|||||||||||||||
| Important legal notice | Last updated on: '17/06/2009' |
|