EUROPEAN COMMISSION
Brussels, 6.10.2023
COM(2023) 554 final
COMMUNICATION FROM THE COMMISSION TO THE COUNCIL
Financial information on the European Development Fund
European Development Fund (EDF): forecasts of commitments, payments and contributions from the parties to the European Development Fund for 2023, 2024, 2025 and non binding forecasts for the years 2026-2027
1.Foreword
In accordance with Article 19(2) of the Council Regulation (EU) 2018/1877 on the Financial Regulation applicable to the 11th European Development Fund (hereinafter referred to as "11th EDF Financial Regulation"), the Commission presents in this document the estimates of the commitments, payments and contributions for the period 2023-2025, taking into account the forecasts of the European Investment Bank (EIB).
This document sets out the financial implementation of the EDFs (Ninth to 11th) for 2023 until 2025. In addition, this document makes non-binding estimates for the EDF contributions from the parties to the European Development Fund for the years 2026-2027.
The parties to the European Development Fund contribute funds directly to the EIB for the instruments, which it manages under the Ninth, 10th, and 11th EDFs (the Investment Facility and interest rate subsidies).
2.Introduction
The Commission and the EIB have updated their forecasts for 2023, 2024 and 2025 for each of the African, Caribbean and Pacific (ACP) countries and the Overseas Countries and Territories (OCTs). The payment forecasts in particular have been compiled with the aim of helping the parties to the European Development Fund to assess as accurately as possible the amounts they need to earmark in their national budgets while ensuring that sufficient financial resources are available for the EDF to avoid liquidity problems.
In accordance with Article 19(2) of the 11th EDF Financial Regulation, the estimates of commitments and payments have been updated following the latest forecasts.
The graph below shows the general evolution in gross commitments and payments since 1999 until 2022 and projections for the period 2023-2025 (Commission and EIB cumulated amounts).
Gross commitments and payments: trend 1999-2025 (EUR million)
Note: Figures from implementation of the European Development Funds until 31 December 2022 (commitments and payments) and forecasts for 2023-2025. Since the sunset clause of the 11th EDF elapsed on 31.12.2020, there are no new commitments with the exception of:
(1) the funds stemming from reflows under the ACP Investment Facility from operations under the 9th 10th and 11th EDFs (ref prolongation of the IF into 2021, by the Council Decision 2020/2233 of the Council), and
(2) commitments of the funds stemming from the reuse of the 10th & 11th EDF reserve under the Council Decision 2022/1223, regarding the special measures for the EU response to the food security crisis and economic shock in African, Caribbean and Pacific (ACP) countries following Russia's war of aggression against Ukraine.
3.Financial forecasts for 2023 - 2025 (EUR million)
The following table provides an update of the commitments, the payments and of the contributions, based on the Commission's latest forecasts.
|
Forecasts 2023-2025 (*)
|
2023
|
2024
|
2025
|
|
Commitments
|
Commission
|
0
|
0
|
0
|
|
|
EIB
|
0
|
0
|
0
|
|
|
Total
|
0
|
0
|
0
|
|
|
|
|
|
|
|
Payments
|
Commission
|
2 000
|
1 300
|
900
|
|
|
EIB
|
858
|
567
|
|
|
|
Total
|
2 858
|
1 867
|
900
|
|
|
|
|
|
|
|
Contributions
|
Commission (11th EDF)
|
1 800
|
1 200
|
800
|
|
|
EIB (11th EDF)**
|
300
|
300
|
9
|
|
|
Total
|
2 100
|
1 500
|
809
|
* Gross amounts, i.e. no decommitments or recoveries/reflows have been deducted. This approach is in line with that used for the general budget of the EU.
** On the basis of the current forecasts, the EIB will have called all its share of the 11th EDF by the end of 2025.
4. Non-Binding Estimates of Contributions for 2026 – 2027 (EUR million)
|
Forecasts 2026-2027*
|
2026
|
2027
|
|
Contributions
|
Commission (11th EDF)
|
600
|
500
|
|
|
EIB (11th EDF)**
|
0
|
0
|
|
|
Total
|
600
|
500
|
*Art.19 (2) 11th EDF Financial Regulation (EU 2018/1877): indicative, non-binding forecast based on a statistical approach for the expected annual amounts of contributions
** On the basis of the current forecasts, the EIB will have called all its share of the 11th EDF by the end of 2025.
5. Financial implementation forecasts for 2023-2025
For 2023 and 2024, the estimates for payments and Member State contributions (Commission) remain unchanged compared to the June 2023 Communication. Our estimations for the year 2025 confirm the decreasing trend of payments.
With respect to the non-committed and decommitted funds from the Ninth EDF, the Commission proposes to refund to the “EU-15 MS” the amount of EUR 7.8 million currently available in the Ninth reserve. This refund will be done by reducing the amount to be paid by the “EU-15 MS” for the first instalment 2024 (i.e the same approach as in the previous years). Any remaining balances in the Ninth EDF reserve will continue, in principle, to be refunded once a year until the complete restitution of non-committed or decommitted funds.
Regarding the 10th and the 11th EDF reserve, the UK formally requested in March 2023 that the Commission refunds this year their outstanding share of the reserves by netting-out their outstanding contribution to the EDF for 2023 (€154,12 million). As of 2024 (for the funds that will still be de-committed) the UK asked that we continue with a regular “netting-out”. This request is in line with the Article 153 of the Withdrawal Agreement, which stipulates that the UK share of the EDF reserves cannot be reused. The refund already started with the 2nd instalment of 2023.
Attachments 1, 2 and 3 show respectively the forecasts of commitments, forecasts of payments and the financial situation compared with previous forecasts for the period 2023-2027.
Attachments 4 and 5 show respectively the contributions for 2024 and for 2025 per instalment and per EDF party. Attachment 6 shows the yearly contributions for the period 2024-2027 per EDF party.
5.1.Attachment 1: Forecasts of commitments for 2023 to 2025 (EUR million)
|
|
Figures for 2023
|
Figures for 2024
|
Figures for 2025
|
|
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
|
Regions
|
|
|
|
|
|
|
|
Eastern and Central Africa
|
|
|
|
|
|
|
|
West and Southern Africa
|
|
|
|
|
|
|
|
Caribbean
|
|
|
|
|
|
|
|
Pacific
|
|
|
|
|
|
|
|
Sub-total
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
Special measures for Food Security
|
|
|
|
|
|
|
|
Human Development, Human rights
|
|
|
|
|
|
|
|
EU-Africa, African Peace Facility
|
|
|
|
|
|
|
|
EUTF Africa
|
|
|
|
|
|
|
|
Planet and Prosperity
|
|
|
|
|
|
|
|
Resources, Evaluation, Process
|
|
|
|
|
|
|
|
DG ECHO, EACEA, DG EAC
|
|
|
|
|
|
|
|
Sub-total
|
|
|
|
|
|
|
|
Total European Commission
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Investment Facility subsidies (*)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total EIB
|
0
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL EC+EIB
|
0
|
0
|
0
|
0
|
0
|
0
|
* Including subsidy for technical assistance and interest rate subsidies from the current EDF and IRS disbursement under previous EDFs
|
|
Figures for 2023
|
Figures for 2024
|
Figures for 2025
|
|
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
|
Investment facility revolving fund**
|
0
|
0
|
0
|
0
|
0
|
0
|
**The commitment under the revolving fund cannot be assimilated to budgetary commitments. It shall be therefore reported separately.
5.2.Attachment 2: Forecasts of payments for 2023 to 2025 (EUR million)
|
|
Figures for 2023
|
Figures for 2024
|
Figures for 2025
|
|
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
|
Regions
|
|
|
|
|
|
|
|
Eastern and Central Africa
|
440
|
440
|
|
|
|
|
|
West and Southern Africa
|
785
|
785
|
|
|
|
|
|
Caribbean
|
146
|
146
|
|
|
|
|
|
Pacific
|
89
|
89
|
|
|
|
|
|
Sub-total*
|
1 461
|
1 461
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
Special measures for Food Security
|
89
|
89
|
|
|
|
|
|
Human Development, Human rights
|
16
|
16
|
|
|
|
|
|
EU-Africa, African Peace Facility
|
33
|
33
|
|
|
|
|
|
EUTF Africa
|
224
|
224
|
|
|
|
|
|
Planet and Prosperity
|
112
|
112
|
|
|
|
|
|
Resources, Evaluation, Process
|
46
|
46
|
|
|
|
|
|
DG ECHO, EACEA, DG EAC
|
19
|
19
|
|
|
|
|
|
Sub-total*
|
539
|
539
|
|
|
|
|
|
Total European Commission*
|
2 000
|
2 000
|
1 300
|
1 300
|
|
900
|
|
Investment Facility subsidies (**)
|
208
|
208
|
151
|
151
|
|
|
|
Total EIB***
|
208
|
208
|
151
|
151
|
|
|
|
TOTAL European Commission + EIB*
|
2 208
|
2208
|
1 451
|
1 451
|
|
900
|
*Due to the rounding effects, the sum of individual rounded amounts shown may differ slightly from the corresponding totals
** Including subsidy for technical assistance and interest rate subsidies from the current EDF and IRS disbursement under previous EDFs
|
|
Figures for 2023
|
Figures for 2024
|
Figures for 2025
|
|
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
Communication June 2023
|
Communication October 2023
|
|
Investment facility revolving fund ***
|
650
|
650
|
416
|
416
|
|
|
*** The disbursement under the revolving fund cannot be assimilated to budgetary gross payment. It shall be therefore reported separately.
5.3.Attachment 3: Financial forecasts for 2023-2025 and non-binding estimations for 2026-2027 (EUR million)
|
|
|
|
Communication June 2023 1
|
Communication October 2023 1
|
|
|
|
|
Commission
|
EIB
|
TOTAL
|
Commission
|
EIB
|
TOTAL
|
|
|
|
Balance at 31/12/2022 4,6
|
1 028
|
844
|
1 872
|
1 028
|
844
|
1 872
|
|
|
2023
|
Member States & UK Contributions for 2023:
|
1 800
|
300
|
2 100
|
1 800
|
300
|
2 100
|
|
|
|
1st instalment
|
750
|
100
|
850
|
750
|
100
|
850
|
|
|
|
2nd instalment
|
650
|
100
|
750
|
650
|
100
|
750
|
|
|
|
3rd instalment
|
400
|
100
|
500
|
400
|
100
|
500
|
|
|
|
Reflows 2
|
|
384
|
384
|
|
501
|
501
|
|
|
|
Contrib. & adjust. 2023 received in 2022
|
- 105
|
|
|
- 105
|
|
-105
|
|
|
|
Recoveries, interest and adjustment
|
60
|
|
60
|
60
|
|
60
|
|
|
|
Refund of 9th EDF to MS&UK
|
-42,5
|
|
-42,5
|
-42,5
|
|
-42,50
|
|
|
|
Refund of 10th & 11th EDF to UK
|
-154,1
|
|
- 154
|
-154,1
|
|
-154,12
|
|
|
|
Total payments 3
|
- 2 000
|
- 858
|
- 2 858
|
- 2 000
|
- 858
|
-2 858
|
|
|
|
Balance at 31/12/2023 4,6
|
586
|
670
|
1 257
|
586
|
787
|
1.373,71
|
|
|
2024
|
Member States & UK Contributions for 2024:
|
1 200
|
300
|
1 500
|
1 200
|
300
|
1 500
|
|
|
|
1st instalment
|
550
|
100
|
650
|
550
|
100
|
650
|
|
|
|
2nd instalment
|
400
|
100
|
500
|
400
|
100
|
500
|
|
|
|
3rd instalment
|
250
|
100
|
350
|
250
|
100
|
350
|
|
|
|
Reflows 2
|
|
381
|
381
|
|
100
|
100
|
|
|
|
Recoveries, interest and adjustment
|
60
|
|
60
|
60
|
|
60
|
|
|
|
Estimated Refund of 10th & 11th EDF to UK7
|
- 68
|
|
- 68
|
- 68
|
|
- 68
|
|
|
|
Estimated Refund of 9th EDF to MS&UK7
|
- 8
|
|
- 8
|
- 7,8
|
|
- 7,8
|
|
|
|
Total payments 3
|
- 1 300
|
- 567
|
- 1 867
|
- 1 300
|
- 567
|
- 1 867
|
|
|
|
Balance at 31/12/2024 4,6
|
470
|
784
|
1 255
|
471
|
620
|
1 091
|
|
|
2025
|
Member States & UK Contributions for 2025 5
|
800
|
9
|
809
|
800
|
9
|
809
|
|
|
|
1st instalment
|
|
|
|
350
|
9
|
359
|
|
|
|
2nd instalment
|
|
|
|
250
|
|
250
|
|
|
|
3rd instalment
|
|
|
|
200
|
|
200
|
|
|
|
Reflows 2
|
|
|
|
|
100
|
100
|
|
|
|
Recoveries, interest and adjustment
|
|
|
|
50
|
|
50
|
|
|
|
Estimated Refund of 10th & 11th EDF to UK7
|
|
|
|
- 30
|
|
- 30
|
|
|
|
Estimated Refund of 9th EDF to MS&UK8
|
|
|
|
|
|
|
|
|
|
Total payments 3
|
|
|
|
- 900
|
|
- 900
|
|
|
|
Balance at 31/12/2025 4,6
|
|
|
|
391
|
729
|
1 120
|
|
|
2026
|
Member States & UK Contributions for 2026 5
|
600
|
0
|
600
|
600
|
0
|
600
|
|
|
2027
|
Member States & UK Contributions for 2027 5
|
500
|
0
|
500
|
500
|
0
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Funds available for operations;
|
|
|
2
|
Net of write-offs, EIB management fees and other costs such as swaps/hedging; does not include the UK share of reflows,
according to art. 153 of the Withdrawal Agreement these shall not be reused. Refer to IF Financial Statements for full details.
|
|
|
3
|
Including interest rates subsidies under the previous EDFs;
|
|
|
|
|
|
|
|
4
|
Balances do not include: (i) Cofinancings received, (ii) Receipts in bank not yet allocated to a specific EDF line
|
|
|
|
|
|
5
|
Art.19 (2)(d): Financial Regulation: non-binding forecast based on a statistical approach for the expected annual contributions
|
|
|
|
|
6
|
The balance of the EIB is related to the nature of the Investment Facility. Please consult the IF Financial Statements for the complete view and detailed balance as at year end.
|
|
|
7
|
This is a very rough estimate based on a historical analysis of the decommitment rate of previous EDFs
|
|
|
8
|
The estimate of the 9th EDF refund will be determined during the year 2024, according to our current projections it will be limited
|
5.4.Attachment 4: Member States and the UK contributions for 2024 (EUR)*
|
MEMBER STATES & UK
|
11th EDF Key (%)
|
1st instalment
|
2nd instalment
|
3rd instalment
|
Total
Commission
|
Total EIB
|
Total 2024
|
|
|
|
Commission
|
EIB
|
Commission
|
EIB
|
Commission
|
EIB
|
|
|
|
|
|
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
|
|
|
|
BELGIUM
|
3,24927
|
17 870 985
|
3 249 270
|
12 997 080
|
3 249 270
|
8 123 175
|
3 249 270
|
38 991 240
|
9 747 810
|
48 739 050
|
|
BULGARIA
|
0,21853
|
1 201 915
|
218 530
|
874 120
|
218 530
|
546 325
|
218 530
|
2 622 360
|
655 590
|
3 277 950
|
|
CZECHIA
|
0,79745
|
4 385 975
|
797 450
|
3 189 800
|
797 450
|
1 993 625
|
797 450
|
9 569 400
|
2 392 350
|
11 961 750
|
|
DENMARK
|
1,98045
|
10 892 475
|
1 980 450
|
7 921 800
|
1 980 450
|
4 951 125
|
1 980 450
|
23 765 400
|
5 941 350
|
29 706 750
|
|
GERMANY
|
20,57980
|
113 188 900
|
20 579 800
|
82 319 200
|
20 579 800
|
51 449 500
|
20 579 800
|
246 957 600
|
61 739 400
|
308 697 000
|
|
ESTONIA
|
0,08635
|
474 925
|
86 350
|
345 400
|
86 350
|
215 875
|
86 350
|
1 036 200
|
259 050
|
1 295 250
|
|
IRELAND
|
0,94006
|
5 170 330
|
940 060
|
3 760 240
|
940 060
|
2 350 150
|
940 060
|
11 280 720
|
2 820 180
|
14 100 900
|
|
GREECE
|
1,50735
|
8 290 425
|
1 507 350
|
6 029 400
|
1 507 350
|
3 768 375
|
1 507 350
|
18 088 200
|
4 522 050
|
22 610 250
|
|
SPAIN
|
7,93248
|
43 628 640
|
7 932 480
|
31 729 920
|
7 932 480
|
19 831 200
|
7 932 480
|
95 189 760
|
23 797 440
|
118 987 200
|
|
FRANCE
|
17,81269
|
97 969 795
|
17 812 690
|
71 250 760
|
17 812 690
|
44 531 725
|
17 812 690
|
213 752 280
|
53 438 070
|
267 190 350
|
|
CROATIA
|
0,22518
|
1 238 490
|
225 180
|
900 720
|
225 180
|
562 950
|
225 180
|
2 702 160
|
675 540
|
3 377 700
|
|
ITALY
|
12,53009
|
68 915 495
|
12 530 090
|
50 120 360
|
12 530 090
|
31 325 225
|
12 530 090
|
150 361 080
|
37 590 270
|
187 951 350
|
|
CYPRUS
|
0,11162
|
613 910
|
111 620
|
446 480
|
111 620
|
279 050
|
111 620
|
1 339 440
|
334 860
|
1 674 300
|
|
LATVIA
|
0,11612
|
638 660
|
116 120
|
464 480
|
116 120
|
290 300
|
116 120
|
1 393 440
|
348 360
|
1 741 800
|
|
LITHUANIA
|
0,18077
|
994 235
|
180 770
|
723 080
|
180 770
|
451 925
|
180 770
|
2 169 240
|
542 310
|
2 711 550
|
|
LUXEMBOURG
|
0,25509
|
1 402 995
|
255 090
|
1 020 360
|
255 090
|
637 725
|
255 090
|
3 061 080
|
765 270
|
3 826 350
|
|
HUNGARY
|
0,61456
|
3 380 080
|
614 560
|
2 458 240
|
614 560
|
1 536 400
|
614 560
|
7 374 720
|
1 843 680
|
9 218 400
|
|
MALTA
|
0,03801
|
209 055
|
38 010
|
152 040
|
38 010
|
95 025
|
38 010
|
456 120
|
114 030
|
570 150
|
|
NETHERLANDS
|
4,77678
|
26 272 290
|
4 776 780
|
19 107 120
|
4 776 780
|
11 941 950
|
4 776 780
|
57 321 360
|
14 330 340
|
71 651 700
|
|
AUSTRIA
|
2,39757
|
13 186 635
|
2 397 570
|
9 590 280
|
2 397 570
|
5 993 925
|
2 397 570
|
28 770 840
|
7 192 710
|
35 963 550
|
|
POLAND
|
2,00734
|
11 040 370
|
2 007 340
|
8 029 360
|
2 007 340
|
5 018 350
|
2 007 340
|
24 088 080
|
6 022 020
|
30 110 100
|
|
PORTUGAL
|
1,19679
|
6 582 345
|
1 196 790
|
4 787 160
|
1 196 790
|
2 991 975
|
1 196 790
|
14 361 480
|
3 590 370
|
17 951 850
|
|
ROMANIA
|
0,71815
|
3 949 825
|
718 150
|
2 872 600
|
718 150
|
1 795 375
|
718 150
|
8 617 800
|
2 154 450
|
10 772 250
|
|
SLOVENIA
|
0,22452
|
1 234 860
|
224 520
|
898 080
|
224 520
|
561 300
|
224 520
|
2 694 240
|
673 560
|
3 367 800
|
|
SLOVAKIA
|
0,37616
|
2 068 880
|
376 160
|
1 504 640
|
376 160
|
940 400
|
376 160
|
4 513 920
|
1 128 480
|
5 642 400
|
|
FINLAND
|
1,50909
|
8 299 995
|
1 509 090
|
6 036 360
|
1 509 090
|
3 772 725
|
1 509 090
|
18 109 080
|
4 527 270
|
22 636 350
|
|
SWEDEN
|
2,93911
|
16 165 105
|
2 939 110
|
11 756 440
|
2 939 110
|
7 347 775
|
2 939 110
|
35 269 320
|
8 817 330
|
44 086 650
|
|
UNITED KINGDOM
|
14,67862
|
80 732 410
|
14 678 620
|
58 714 480
|
14 678 620
|
36 696 550
|
14 678 620
|
176 143 440
|
44 035 860
|
220 179 300
|
|
TOTAL EU-27 & UK
|
100,00
|
550 000 000
|
100 000 000
|
400 000 000
|
100 000 000
|
250 000 000
|
100 000 000
|
1 200 000 000
|
300 000 000
|
1 500 000 000
|
* The amount of contributions presented in the table do not include the refund of 9th EDF decommitted funds to MS and UK; nor the refund of 10th and 11th EDF decommitted funds to UK.
5.5.Attachment 5: Member States and the UK contributions for 2025 (EUR)*
|
MEMBER STATES & UK
|
11th EDF Key (%)
|
1st instalment
|
2nd instalment
|
3rd instalment
|
Total
Commission
|
Total EIB
|
Total 2025
|
|
|
|
Commission
|
EIB
|
Commission
|
EIB
|
Commission
|
EIB
|
|
|
|
|
|
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
|
|
|
|
BELGIUM
|
3,24927
|
11 372 445
|
292 434
|
8 123 175
|
0
|
6 498 540
|
0
|
25 994 160
|
292 434
|
26 286 594
|
|
BULGARIA
|
0,21853
|
764 855
|
19 668
|
546 325
|
0
|
437 060
|
0
|
1 748 240
|
19 668
|
1 767 908
|
|
CZECHIA
|
0,79745
|
2 791 075
|
71 771
|
1 993 625
|
0
|
1 594 900
|
0
|
6 379 600
|
71 771
|
6 451 371
|
|
DENMARK
|
1,98045
|
6 931 575
|
178 241
|
4 951 125
|
0
|
3 960 900
|
0
|
15 843 600
|
178 241
|
16 021 841
|
|
GERMANY
|
20,57980
|
72 029 300
|
1 852 182
|
51 449 500
|
0
|
41 159 600
|
0
|
164 638 400
|
1 852 182
|
166 490 582
|
|
ESTONIA
|
0,08635
|
302 225
|
7 772
|
215 875
|
0
|
172 700
|
0
|
690 800
|
7 772
|
698 572
|
|
IRELAND
|
0,94006
|
3 290 210
|
84 605
|
2 350 150
|
0
|
1 880 120
|
0
|
7 520 480
|
84 605
|
7 605 085
|
|
GREECE
|
1,50735
|
5 275 725
|
135 662
|
3 768 375
|
0
|
3 014 700
|
0
|
12 058 800
|
135 662
|
12 194 462
|
|
SPAIN
|
7,93248
|
27 763 680
|
713 923
|
19 831 200
|
0
|
15 864 960
|
0
|
63 459 840
|
713 923
|
64 173 763
|
|
FRANCE
|
17,81269
|
62 344 415
|
1 603 142
|
44 531 725
|
0
|
35 625 380
|
0
|
142 501 520
|
1 603 142
|
144 104 662
|
|
CROATIA
|
0,22518
|
788 130
|
20 266
|
562 950
|
0
|
450 360
|
0
|
1 801 440
|
20 266
|
1 821 706
|
|
ITALY
|
12,53009
|
43 855 315
|
1 127 708
|
31 325 225
|
0
|
25 060 180
|
0
|
100 240 720
|
1 127 708
|
101 368 428
|
|
CYPRUS
|
0,11162
|
390 670
|
10 046
|
279 050
|
0
|
223 240
|
0
|
892 960
|
10 046
|
903 006
|
|
LATVIA
|
0,11612
|
406 420
|
10 451
|
290 300
|
0
|
232 240
|
0
|
928 960
|
10 451
|
939 411
|
|
LITHUANIA
|
0,18077
|
632 695
|
16 269
|
451 925
|
0
|
361 540
|
0
|
1 446 160
|
16 269
|
1 462 429
|
|
LUXEMBOURG
|
0,25509
|
892 815
|
22 958
|
637 725
|
0
|
510 180
|
0
|
2 040 720
|
22 958
|
2 063 678
|
|
HUNGARY
|
0,61456
|
2 150 960
|
55 310
|
1 536 400
|
0
|
1 229 120
|
0
|
4 916 480
|
55 310
|
4 971 790
|
|
MALTA
|
0,03801
|
133 035
|
3 421
|
95 025
|
0
|
76 020
|
0
|
304 080
|
3 421
|
307 501
|
|
NETHERLANDS
|
4,77678
|
16 718 730
|
429 910
|
11 941 950
|
0
|
9 553 560
|
0
|
38 214 240
|
429 910
|
38 644 150
|
|
AUSTRIA
|
2,39757
|
8 391 495
|
215 781
|
5 993 925
|
0
|
4 795 140
|
0
|
19 180 560
|
215 781
|
19 396 341
|
|
POLAND
|
2,00734
|
7 025 690
|
180 661
|
5 018 350
|
0
|
4 014 680
|
0
|
16 058 720
|
180 661
|
16 239 381
|
|
PORTUGAL
|
1,19679
|
4 188 765
|
107 711
|
2 991 975
|
0
|
2 393 580
|
0
|
9 574 320
|
107 711
|
9 682 031
|
|
ROMANIA
|
0,71815
|
2 513 525
|
64 634
|
1 795 375
|
0
|
1 436 300
|
0
|
5 745 200
|
64 634
|
5 809 834
|
|
SLOVENIA
|
0,22452
|
785 820
|
20 207
|
561 300
|
0
|
449 040
|
0
|
1 796 160
|
20 207
|
1 816 367
|
|
SLOVAKIA
|
0,37616
|
1 316 560
|
33 854
|
940 400
|
0
|
752 320
|
0
|
3 009 280
|
33 854
|
3 043 134
|
|
FINLAND
|
1,50909
|
5 281 815
|
135 818
|
3 772 725
|
0
|
3 018 180
|
0
|
12 072 720
|
135 818
|
12 208 538
|
|
SWEDEN
|
2,93911
|
10 286 885
|
264 520
|
7 347 775
|
0
|
5 878 220
|
0
|
23 512 880
|
264 520
|
23 777 400
|
|
UNITED KINGDOM
|
14,67862
|
51 375 170
|
1 321 076
|
36 696 550
|
0
|
29 357 240
|
0
|
117 428 960
|
1 321 076
|
118 750 036
|
|
TOTAL EU-27 & UK
|
100,00
|
350 000 000
|
9 000 000
|
250 000 000
|
0
|
200 000 000
|
0
|
800 000 000
|
9 000 000
|
809 000 000
|
* The amount of contributions presented in the table do not include the possible refund of 9th EDF decommitted funds to MS and UK; nor the refund of 10th and 11th EDF decommitted funds to UK.
5.6.Attachment 6: Member States and the UK contributions for 2024-2027 (EUR)*
|
MEMBER STATES & UK
|
11th EDF Key (%)
|
2024
|
2025
|
2026
|
2027
|
|
|
|
Commission
|
EIB
|
Commission
|
EIB
|
Commission
|
EIB**
|
Commission
|
EIB**
|
|
|
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
11th EDF
|
|
BELGIUM
|
3,24927
|
38 991 240
|
9 747 810
|
25 994 160
|
292 434
|
19 495 620
|
|
16 246 350
|
|
|
BULGARIA
|
0,21853
|
2 622 360
|
655 590
|
1 748 240
|
19 668
|
1 311 180
|
|
1 092 650
|
|
|
CZECHIA
|
0,79745
|
9 569 400
|
2 392 350
|
6 379 600
|
71 771
|
4 784 700
|
|
3 987 250
|
|
|
DENMARK
|
1,98045
|
23 765 400
|
5 941 350
|
15 843 600
|
178 241
|
11 882 700
|
|
9 902 250
|
|
|
GERMANY
|
20,57980
|
246 957 600
|
61 739 400
|
164 638 400
|
1 852 182
|
123 478 800
|
|
102 899 000
|
|
|
ESTONIA
|
0,08635
|
1 036 200
|
259 050
|
690 800
|
7 772
|
518 100
|
|
431 750
|
|
|
IRELAND
|
0,94006
|
11 280 720
|
2 820 180
|
7 520 480
|
84 605
|
5 640 360
|
|
4 700 300
|
|
|
GREECE
|
1,50735
|
18 088 200
|
4 522 050
|
12 058 800
|
135 662
|
9 044 100
|
|
7 536 750
|
|
|
SPAIN
|
7,93248
|
95 189 760
|
23 797 440
|
63 459 840
|
713 923
|
47 594 880
|
|
39 662 400
|
|
|
FRANCE
|
17,81269
|
213 752 280
|
53 438 070
|
142 501 520
|
1 603 142
|
106 876 140
|
|
89 063 450
|
|
|
CROATIA
|
0,22518
|
2 702 160
|
675 540
|
1 801 440
|
20 266
|
1 351 080
|
|
1 125 900
|
|
|
ITALY
|
12,53009
|
150 361 080
|
37 590 270
|
100 240 720
|
1 127 708
|
75 180 540
|
|
62 650 450
|
|
|
CYPRUS
|
0,11162
|
1 339 440
|
334 860
|
892 960
|
10 046
|
669 720
|
|
558 100
|
|
|
LATVIA
|
0,11612
|
1 393 440
|
348 360
|
928 960
|
10 451
|
696 720
|
|
580 600
|
|
|
LITHUANIA
|
0,18077
|
2 169 240
|
542 310
|
1 446 160
|
16 269
|
1 084 620
|
|
903 850
|
|
|
LUXEMBOURG
|
0,25509
|
3 061 080
|
765 270
|
2 040 720
|
22 958
|
1 530 540
|
|
1 275 450
|
|
|
HUNGARY
|
0,61456
|
7 374 720
|
1 843 680
|
4 916 480
|
55 310
|
3 687 360
|
|
3 072 800
|
|
|
MALTA
|
0,03801
|
456 120
|
114 030
|
304 080
|
3 421
|
228 060
|
|
190 050
|
|
|
NETHERLANDS
|
4,77678
|
57 321 360
|
14 330 340
|
38 214 240
|
429 910
|
28 660 680
|
|
23 883 900
|
|
|
AUSTRIA
|
2,39757
|
28 770 840
|
7 192 710
|
19 180 560
|
215 781
|
14 385 420
|
|
11 987 850
|
|
|
POLAND
|
2,00734
|
24 088 080
|
6 022 020
|
16 058 720
|
180 661
|
12 044 040
|
|
10 036 700
|
|
|
PORTUGAL
|
1,19679
|
14 361 480
|
3 590 370
|
9 574 320
|
107 711
|
7 180 740
|
|
5 983 950
|
|
|
ROMANIA
|
0,71815
|
8 617 800
|
2 154 450
|
5 745 200
|
64 634
|
4 308 900
|
|
3 590 750
|
|
|
SLOVENIA
|
0,22452
|
2 694 240
|
673 560
|
1 796 160
|
20 207
|
1 347 120
|
|
1 122 600
|
|
|
SLOVAKIA
|
0,37616
|
4 513 920
|
1 128 480
|
3 009 280
|
33 854
|
2 256 960
|
|
1 880 800
|
|
|
FINLAND
|
1,50909
|
18 109 080
|
4 527 270
|
12 072 720
|
135 818
|
9 054 540
|
|
7 545 450
|
|
|
SWEDEN
|
2,93911
|
35 269 320
|
8 817 330
|
23 512 880
|
264 520
|
17 634 660
|
|
14 695 550
|
|
|
UNITED KINGDOM
|
14,67862
|
176 143 440
|
44 035 860
|
117 428 960
|
1 321 076
|
88 071 720
|
|
73 393 100
|
|
|
TOTAL EU-27 & UK
|
100,00
|
1 200 000 000
|
300 000 000
|
800 000 000
|
9 000 000
|
600 000 000
|
|
500 000 000
|
|
|
|
|
1 500 000 000
|
809 000 000
|
600 000 000
|
500 000 000
|
* The amount of contributions presented in the table do not include the possible refund of 9th EDF decommitted funds to MS and UK; nor the refund of 10th and 11th EDF decommitted funds to UK.
** On the basis of the current forecasts, the EIB will have called all its share of the 11th EDF by the end of 2025