EUR-Lex Access to European Union law

Back to EUR-Lex homepage

This document is an excerpt from the EUR-Lex website

Document 32020B1078

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

OJ L 254, 4.8.2020, p. 19–40 (BG, ES, CS, DA, DE, ET, EL, EN, FR, HR, IT, LV, LT, HU, MT, NL, PL, PT, RO, SK, SL, FI, SV)

In force

ELI: http://data.europa.eu/eli/budget_suppl_amend/2020/4/oj

4.8.2020   

EN

Official Journal of the European Union

L 254/19


DEFINITIVE ADOPTION (EU, Euratom) 2020/1078

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

THE PRESIDENT OF THE EUROPEAN PARLIAMENT,

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

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

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

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

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

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

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

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

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

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

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

DECLARES:

Sole Article

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

Done at Brussels, 18 June 2020.

The President

D. M. SASSOLI


(1)  OJ L 168, 7.6.2014, p. 105.

(2)  OJ L 193, 30.7.2018, p. 1.

(3)  OJ L 347, 20.12.2013, p. 884.

(4)  OJ C 373, 20.12.2013, p. 1.

(5)  OJ L 57, 27.2.2020.


FINANCING OF THE GENERAL BUDGET

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

EXPENDITURE

Description

Budget 2020  (1)

Budget 2019  (2)

Change (%)

 

 

 

 

1.

Smart and inclusive growth

72 353 828 442

67 556 947 173

+ 7,10

2.

Sustainable growth: natural resources

57 904 492 439

57 399 857 331

+ 0,88

3.

Security and citizenship

5 278 527 141

3 527 434 894

+ 49,64

4.

Global Europe

8 944 061 191

9 358 295 603

– 4,43

5.

Administration

10 274 196 704

9 944 904 743

+ 3,31

6.

Compensation

p.m.

p.m.

Special instruments

690 998 208

705 051 794

– 1,99

Total expenditure  (3)

155 446 104 125

148 492 491 538

+ 4,68

 (1)  (2)  (3)


REVENUE

Description

Budget 2020  (4)

Budget 2019  (5)

Change (%)

Miscellaneous revenue (Titles 4 to 9)

1 928 450 061

1 894 392 136

+ 1,80

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

3 218 373 955

1 802 988 329

+78,50

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

p.m.

p.m.

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

p.m.

p.m.

Total revenue for Titles 3 to 9

5 146 824 016

3 697 380 465

+39,20

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

22 156 900 000

21 471 164 786

+ 3,19

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

18 945 245 250

17 738 667 150

+ 6,80

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

109 197 134 859

105 585 279 137

+ 3,42

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

150 299 280 109

144 795 111 073

+ 3,80

Total revenue  (7)

155 446 104 125

148 492 491 538

+ 4,68

 (4)  (5)  (6)  (7)


TABLE 1

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

Member State

1 % of non-capped VAT base

1 % of gross national income

Capping rate (in %)

1 % of gross national income multiplied by capping rate

1 % of capped VAT base  (8)

Member States whose VAT base is capped

 

(1)

(2)

(3)

(4)

(5)

(6)

Belgium

2 064 785 000

4 828 731 000

50

2 414 365 500

2 064 785 000

 

Bulgaria

294 223 000

619 079 000

50

309 539 500

294 223 000

 

Czechia

954 547 000

2 157 592 000

50

1 078 796 000

954 547 000

 

Denmark

1 236 816 000

3 248 081 000

50

1 624 040 500

1 236 816 000

 

Germany

15 101 735 000

36 775 058 000

50

18 387 529 000

15 101 735 000

 

Estonia

137 193 000

280 639 000

50

140 319 500

137 193 000

 

Ireland

960 910 000

2 784 713 000

50

1 392 356 500

960 910 000

 

Greece

766 480 000

1 973 712 000

50

986 856 000

766 480 000

 

Spain

5 902 319 000

12 978 152 000

50

6 489 076 000

5 902 319 000

 

France

11 424 424 000

25 387 121 000

50

12 693 560 500

11 424 424 000

 

Croatia

353 644 000

551 259 000

50

275 629 500

275 629 500

Croatia

Italy

7 379 229 000

18 340 730 000

50

9 170 365 000

7 379 229 000

 

Cyprus

147 038 000

219 566 000

50

109 783 000

109 783 000

Cyprus

Latvia

127 770 000

328 766 000

50

164 383 000

127 770 000

 

Lithuania

201 136 000

483 628 000

50

241 814 000

201 136 000

 

Luxembourg

322 993 000

442 746 000

50

221 373 000

221 373 000

Luxembourg

Hungary

612 612 000

1 437 840 000

50

718 920 000

612 612 000

 

Malta

94 154 000

132 750 000

50

66 375 000

66 375 000

Malta

Netherlands

3 436 775 000

8 302 270 000

50

4 151 135 000

3 436 775 000

 

Austria

1 867 511 000

4 131 641 000

50

2 065 820 500

1 867 511 000

 

Poland

2 664 822 000

5 358 014 000

50

2 679 007 000

2 664 822 000

 

Portugal

1 102 521 000

2 105 933 000

50

1 052 966 500

1 052 966 500

Portugal

Romania

804 913 000

2 266 156 000

50

1 133 078 000

804 913 000

 

Slovenia

236 104 000

507 667 000

50

253 833 500

236 104 000

 

Slovakia

363 409 000

999 569 000

50

499 784 500

363 409 000

 

Finland

1 051 297 000

2 487 111 000

50

1 243 555 500

1 051 297 000

 

Sweden

2 102 533 000

4 888 140 000

50

2 444 070 000

2 102 533 000

 

United Kingdom

12 053 669 000

25 863 586 000

50

12 931 793 000

12 053 669 000

 

Total

73 765 562 000

169 880 250 000

 

84 940 125 000

73 471 339 000

 

 (8)


TABLE 2

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

Member State

1 % of capped VAT base

Uniform rate of VAT own resource (in %)

VAT-based own resource at uniform rate

 

(1)

(2)

(3) = (1) × (2)

Belgium

2 064 785 000

0,30

619 435 500

Bulgaria

294 223 000

0,30

88 266 900

Czechia

954 547 000

0,30

286 364 100

Denmark

1 236 816 000

0,30

371 044 800

Germany

15 101 735 000

0,15

2 265 260 250

Estonia

137 193 000

0,30

41 157 900

Ireland

960 910 000

0,30

288 273 000

Greece

766 480 000

0,30

229 944 000

Spain

5 902 319 000

0,30

1 770 695 700

France

11 424 424 000

0,30

3 427 327 200

Croatia

275 629 500

0,30

82 688 850

Italy

7 379 229 000

0,30

2 213 768 700

Cyprus

109 783 000

0,30

32 934 900

Latvia

127 770 000

0,30

38 331 000

Lithuania

201 136 000

0,30

60 340 800

Luxembourg

221 373 000

0,30

66 411 900

Hungary

612 612 000

0,30

183 783 600

Malta

66 375 000

0,30

19 912 500

Netherlands

3 436 775 000

0,15

515 516 250

Austria

1 867 511 000

0,30

560 253 300

Poland

2 664 822 000

0,30

799 446 600

Portugal

1 052 966 500

0,30

315 889 950

Romania

804 913 000

0,30

241 473 900

Slovenia

236 104 000

0,30

70 831 200

Slovakia

363 409 000

0,30

109 022 700

Finland

1 051 297 000

0,30

315 389 100

Sweden

2 102 533 000

0,15

315 379 950

United Kingdom

12 053 669 000

0,30

3 616 100 700

Total

73 471 339 000

 

18 945 245 250


TABLE 3

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

Member State

1 % of gross national income

Uniform rate of ‘additional base’‚ own resource

‘Additional base’ own resource at uniform rate

 

(1)

(2)

(3) = (1) × (2)

Belgium

4 828 731 000

 

3 103 854 569

Bulgaria

619 079 000

 

397 937 094

Czechia

2 157 592 000

 

1 386 876 135

Denmark

3 248 081 000

 

2 087 830 333

Germany

36 775 058 000

 

23 638 598 177

Estonia

280 639 000

 

180 391 627

Ireland

2 784 713 000

 

1 789 982 538

Greece

1 973 712 000

 

1 268 680 117

Spain

12 978 152 000

 

8 342 211 730

France

25 387 121 000

 

16 318 558 959

Croatia

551 259 000

 

354 343 153

Italy

18 340 730 000

 

11 789 217 212

Cyprus

219 566 000

 

141 134 582

Latvia

328 766 000

0,6427889  (9)

211 327 127

Lithuania

483 628 000

 

310 870 698

Luxembourg

442 746 000

 

284 592 203

Hungary

1 437 840 000

 

924 227 557

Malta

132 750 000

 

85 330 223

Netherlands

8 302 270 000

 

5 336 606 797

Austria

4 131 641 000

 

2 655 772 872

Poland

5 358 014 000

 

3 444 071 794

Portugal

2 105 933 000

 

1 353 670 305

Romania

2 266 156 000

 

1 456 659 867

Slovenia

507 667 000

 

326 322 700

Slovakia

999 569 000

 

642 511 833

Finland

2 487 111 000

 

1 598 687 283

Sweden

4 888 140 000

 

3 142 042 014

United Kingdom

25 863 586 000

 

16 624 825 360

Total

169 880 250 000

 

109 197 134 859

 (9)


TABLE 4

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

Member State

Gross reduction

Percentage share of GNI base

GNI key applied to the gross reduction

Financing of the reduction

 

(1)

(2)

(3)

(4) = (1) + (3)

Belgium

 

2,84

32 315 590

32 315 590

Bulgaria

 

0,36

4 143 098

4 143 098

Czechia

 

1,27

14 439 375

14 439 375

Denmark

- 146 333 564

1,91

21 737 317

- 124 596 247

Germany

 

21,65

246 111 806

246 111 806

Estonia

 

0,17

1 878 136

1 878 136

Ireland

 

1,64

18 636 293

18 636 293

Greece

 

1,16

13 208 785

13 208 785

Spain

 

7,64

86 854 423

86 854 423

France

 

14,94

169 899 670

169 899 670

Croatia

 

0,32

3 689 222

3 689 222

Italy

 

10,80

122 742 708

122 742 708

Cyprus

 

0,13

1 469 414

1 469 414

Latvia

 

0,19

2 200 219

2 200 219

Lithuania

 

0,28

3 236 611

3 236 611

Luxembourg

 

0,26

2 963 014

2 963 014

Hungary

 

0,85

9 622 538

9 622 538

Malta

 

0,08

888 410

888 410

Netherlands

- 782 321 749

4,89

55 561 753

- 726 759 996

Austria

 

2,43

27 650 415

27 650 415

Poland

 

3,15

35 857 741

35 857 741

Portugal

 

1,24

14 093 655

14 093 655

Romania

 

1,33

15 165 924

15 165 924

Slovenia

 

0,30

3 397 489

3 397 489

Slovakia

 

0,59

6 689 472

6 689 472

Finland

 

1,46

16 644 634

16 644 634

Sweden

- 208 243 919

2,88

32 713 177

- 175 530 742

United Kingdom

 

15,22

173 088 343

173 088 343

Total

-1 136 899 232

100,00

1 136 899 232

0

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

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

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

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


TABLE 5

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

Description

Coefficient  (10) (%)

Amount

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

16,3037

 

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

7,3015

 

3. (1) – (2)

9,0022

 

4. Total allocated expenditure

 

130 008 765 143

5. Enlargement related expenditure  (11)

 

30 694 725 929

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

 

99 314 039 214

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

 

5 900 699 546

8. United Kingdom’s advantage  (12)

 

690 825 371

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

 

5 209 874 175

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

 

-44 494 806

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

 

5 254 368 981

 (10)  (11)  (12)  (13)


TABLE 6

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

Member State

Percentage share of GNI base

Shares without the United Kingdom

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

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

Column 4 distributed in accordance with column 3

Financing scale

Financing scale applied to the correction

 

(1)

(2)

(3)

(4)

(5)

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

(7)

Belgium

2,84

3,35

5,37

 

1,51

4,87

255 665 342

Bulgaria

0,36

0,43

0,69

 

0,19

0,62

32 778 186

Czechia

1,27

1,50

2,40

 

0,68

2,17

114 237 363

Denmark

1,91

2,26

3,61

 

1,02

3,27

171 975 150

Germany

21,65

25,54

0,00

-19,15

0,00

6,38

335 429 452

Estonia

0,17

0,19

0,31

 

0,09

0,28

14 858 907

Ireland

1,64

1,93

3,10

 

0,87

2,81

147 441 346

Greece

1,16

1,37

2,19

 

0,62

1,99

104 501 525

Spain

7,64

9,01

14,43

 

4,07

13,08

687 150 240

France

14,94

17,63

28,23

 

7,95

25,58

1 344 164 122

Croatia

0,32

0,38

0,61

 

0,17

0,56

29 187 341

Italy

10,80

12,74

20,40

 

5,75

18,48

971 081 015

Cyprus

0,13

0,15

0,24

 

0,07

0,22

11 625 294

Latvia

0,19

0,23

0,37

 

0,10

0,33

17 407 073

Lithuania

0,28

0,34

0,54

 

0,15

0,49

25 606 504

Luxembourg

0,26

0,31

0,49

 

0,14

0,45

23 441 937

Hungary

0,85

1,00

1,60

 

0,45

1,45

76 128 874

Malta

0,08

0,09

0,15

 

0,04

0,13

7 028 674

Netherlands

4,89

5,76

0,00

-4,32

0,00

1,44

75 725 942

Austria

2,43

2,87

0,00

-2,15

0,00

0,72

37 685 164

Poland

3,15

3,72

5,96

 

1,68

5,40

283 689 127

Portugal

1,24

1,46

2,34

 

0,66

2,12

111 502 190

Romania

1,33

1,57

2,52

 

0,71

2,28

119 985 468

Slovenia

0,30

0,35

0,56

 

0,16

0,51

26 879 289

Slovakia

0,59

0,69

1,11

 

0,31

1,01

52 923 874

Finland

1,46

1,73

2,77

 

0,78

2,51

131 684 305

Sweden

2,88

3,39

0,00

-2,55

0,00

0,85

44 585 277

United Kingdom

15,22

0,00

0,00

 

0,00

0,00

0

Total

100,00

100,00

100,00

-28,17

28,17

100,00

5 254 368 981

The calculations are made to 15 decimal places.

TABLE 7

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

Member State

Traditional own resources (TOR)

 

VAT and GNI-based own resources, including adjustments

Total own resources  (15)

Net sugar sector levies (80 %)

Net customs duties (80 %)

Total net traditional own resources (80 %)

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

VAT-based own resource

GNI-based own resource

Reduction in favour of: Denmark, Netherlands and Sweden

United Kingdom correction

Total ‘national contributions’

Share in total ‘national contributions’ (%)

 

(1)

(2)

(3) = (1) + (2)

(4)

(5)

(6)

(7)

(8)

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

(10)

(11) = (3) + (9)

Belgium

p.m.

2 264 600 000

2 264 600 000

566 150 000

619 435 500

3 103 854 569

32 315 590

255 665 342

4 011 271 001

3.13

6 275 871 001

Bulgaria

p.m.

113 700 000

113 700 000

28 425 000

88 266 900

397 937 094

4 143 098

32 778 186

523 125 278

0.41

636 825 278

Czechia

p.m.

316 800 000

316 800 000

79 200 000

286 364 100

1 386 876 135

14 439 375

114 237 363

1 801 916 973

1.41

2 118 716 973

Denmark

p.m.

372 700 000

372 700 000

93 175 000

371 044 800

2 087 830 333

- 124 596 247

171 975 150

2 506 254 036

1.96

2 878 954 036

Germany

p.m.

4 257 000 000

4 257 000 000

1 064 250 000

2 265 260 250

23 638 598 177

246 111 806

335 429 452

26 485 399 685

20.67

30 742 399 685

Estonia

p.m.

36 900 000

36 900 000

9 225 000

41 157 900

180 391 627

1 878 136

14 858 907

238 286 570

0.19

275 186 570

Ireland

p.m.

333 400 000

333 400 000

83 350 000

288 273 000

1 789 982 538

18 636 293

147 441 346

2 244 333 177

1.75

2 577 733 177

Greece

p.m.

193 100 000

193 100 000

48 275 000

229 944 000

1 268 680 117

13 208 785

104 501 525

1 616 334 427

1.26

1 809 434 427

Spain

p.m.

1 660 500 000

1 660 500 000

415 125 000

1 770 695 700

8 342 211 730

86 854 423

687 150 240

10 886 912 093

8.50

12 547 412 093

France

p.m.

1 823 600 000

1 823 600 000

455 900 000

3 427 327 200

16 318 558 959

169 899 670

1 344 164 122

21 259 949 951

16.59

23 083 549 951

Croatia

p.m.

41 300 000

41 300 000

10 325 000

82 688 850

354 343 153

3 689 222

29 187 341

469 908 566

0.37

511 208 566

Italy

p.m.

1 998 200 000

1 998 200 000

499 550 000

2 213 768 700

11 789 217 212

122 742 708

971 081 015

15 096 809 635

11.78

17 095 009 635

Cyprus

p.m.

27 100 000

27 100 000

6 775 000

32 934 900

141 134 582

1 469 414

11 625 294

187 164 190

0.15

214 264 190

Latvia

p.m.

47 000 000

47 000 000

11 750 000

38 331 000

211 327 127

2 200 219

17 407 073

269 265 419

0.21

316 265 419

Lithuania

p.m.

108 500 000

108 500 000

27 125 000

60 340 800

310 870 698

3 236 611

25 606 504

400 054 613

0.31

508 554 613

Luxembourg

p.m.

16 800 000

16 800 000

4 200 000

66 411 900

284 592 203

2 963 014

23 441 937

377 409 054

0.29

394 209 054

Hungary

p.m.

223 900 000

223 900 000

55 975 000

183 783 600

924 227 557

9 622 538

76 128 874

1 193 762 569

0.93

1 417 662 569

Malta

p.m.

14 700 000

14 700 000

3 675 000

19 912 500

85 330 223

888 410

7 028 674

113 159 807

0.09

127 859 807

Netherlands

p.m.

2 758 500 000

2 758 500 000

689 625 000

515 516 250

5 336 606 797

- 726 759 996

75 725 942

5 201 088 993

4.06

7 959 588 993

Austria

p.m.

222 900 000

222 900 000

55 725 000

560 253 300

2 655 772 872

27 650 415

37 685 164

3 281 361 751

2.56

3 504 261 751

Poland

p.m.

844 800 000

844 800 000

211 200 000

799 446 600

3 444 071 794

35 857 741

283 689 127

4 563 065 262

3.56

5 407 865 262

Portugal

p.m.

199 900 000

199 900 000

49 975 000

315 889 950

1 353 670 305

14 093 655

111 502 190

1 795 156 100

1.40

1 995 056 100

Romania

p.m.

206 000 000

206 000 000

51 500 000

241 473 900

1 456 659 867

15 165 924

119 985 468

1 833 285 159

1.43

2 039 285 159

Slovenia

p.m.

90 700 000

90 700 000

22 675 000

70 831 200

326 322 700

3 397 489

26 879 289

427 430 678

0.33

518 130 678

Slovakia

p.m.

107 700 000

107 700 000

26 925 000

109 022 700

642 511 833

6 689 472

52 923 874

811 147 879

0.63

918 847 879

Finland

p.m.

163 500 000

163 500 000

40 875 000

315 389 100

1 598 687 283

16 644 634

131 684 305

2 062 405 322

1.61

2 225 905 322

Sweden

p.m.

538 600 000

538 600 000

134 650 000

315 379 950

3 142 042 014

- 175 530 742

44 585 277

3 326 476 499

2.60

3 865 076 499

United Kingdom

p.m.

3 174 500 000

3 174 500 000

793 625 000

3 616 100 700

16 624 825 360

173 088 343

-5 254 368 981

15 159 645 422

11.83

18 334 145 422

Total

p.m.

22 156 900 000

22 156 900 000

5 539 225 000

18 945 245 250

109 197 134 859

0

0

128 142 380 109

100,00

150 299 280 109

 (14)  (15)


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

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

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

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

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

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

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

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

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

(10)  Rounded percentages.

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

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

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

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

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


 

B.   GENERAL STATEMENT OF REVENUE BY BUDGET HEADING

Title

Heading

Budget 2020

Amending budget No 4/2020

New amount

1

OWN RESOURCES

150 026 781 901

272 498 208

150 299 280 109

3

SURPLUSES, BALANCES AND ADJUSTMENTS

3 218 373 955

 

3 218 373 955

4

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

1 651 322 700

 

1 651 322 700

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

15 050 000

 

15 050 000

6

CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH UNION AGREEMENTS AND PROGRAMMES

130 000 000

 

130 000 000

7

DEFAULT INTEREST AND FINES

115 000 000

 

115 000 000

8

BORROWING AND LENDING OPERATIONS

2 076 361

 

2 076 361

9

MISCELLANEOUS REVENUE

15 001 000

 

15 001 000

 

GRAND TOTAL

155 173 605 917

272 498 208

155 446 104 125

TITLE 1

OWN RESOURCES

Article

Item

Heading

Budget 2020

Amending budget No 4/2020

New amount

 

CHAPTER 1 1

1 1 0

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

p.m.

 

p.m.

1 1 1

Sugar storage levies

p.m.

 

p.m.

1 1 3

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

p.m.

 

p.m.

1 1 7

Production charge

p.m.

 

p.m.

1 1 8

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

p.m.

 

p.m.

1 1 9

Surplus amount

p.m.

 

p.m.

 

CHAPTER 1 1 — TOTAL

p.m.

 

p.m.

 

CHAPTER 1 2

1 2 0

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

22 156 900 000

 

22 156 900 000

 

CHAPTER 1 2 — TOTAL

22 156 900 000

 

22 156 900 000

 

CHAPTER 1 3

1 3 0

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

18 945 245 250

 

18 945 245 250

 

CHAPTER 1 3 — TOTAL

18 945 245 250

 

18 945 245 250

 

CHAPTER 1 4

1 4 0

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

108 924 636 651

272 498 208

109 197 134 859

 

CHAPTER 1 4 — TOTAL

108 924 636 651

272 498 208

109 197 134 859

 

CHAPTER 1 5

1 5 0

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

0

 

0

 

CHAPTER 1 5 — TOTAL

0

 

0

 

CHAPTER 1 6

1 6 0

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

0

 

0

 

CHAPTER 1 6 — TOTAL

0

 

0

 

Title 1 — Total

150 026 781 901

272 498 208

150 299 280 109

CHAPTER 1 1 —

LEVIES AND OTHER DUTIES PROVIDED FOR UNDER THE COMMON ORGANISATION OF THE MARKETS IN SUGAR (POINT (A) OF ARTICLE 2(1) OF DECISION 2014/335/EU, EURATOM)

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

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 2020

Amending budget No 4/2020

New amount

108 924 636 651

272 498 208

109 197 134 859

Remarks

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

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

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

Legal basis

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

Member State

Budget 2020

Amending budget No. 4/2020

New amount

Belgium

3 096 108 992

7 745 577

3 103 854 569

Bulgaria

396 944 054

993 040

397 937 094

Czechia

1 383 415 227

3 460 908

1 386 876 135

Denmark

2 082 620 215

5 210 118

2 087 830 333

Germany

23 579 608 759

58 989 418

23 638 598 177

Estonia

179 941 465

450 162

180 391 627

Ireland

1 785 515 689

4 466 849

1 789 982 538

Greece

1 265 514 163

3 165 954

1 268 680 117

Spain

8 321 393 988

20 817 742

8 342 211 730

France

16 277 836 479

40 722 480

16 318 558 959

Croatia

353 458 900

884 253

354 343 153

Italy

11 759 797 570

29 419 642

11 789 217 212

Cyprus

140 782 385

352 197

141 134 582

Latvia

210 799 767

527 360

211 327 127

Lithuania

310 094 930

775 768

310 870 698

Luxembourg

283 882 012

710 191

284 592 203

Hungary

921 921 174

2 306 383

924 227 557

Malta

85 117 284

212 939

85 330 223

Netherlands

5 323 289 453

13 317 344

5 336 606 797

Austria

2 649 145 470

6 627 402

2 655 772 872

Poland

3 435 477 215

8 594 579

3 444 071 794

Portugal

1 350 292 261

3 378 044

1 353 670 305

Romania

1 453 024 815

3 635 052

1 456 659 867

Slovenia

325 508 371

814 329

326 322 700

Slovakia

640 908 464

1 603 369

642 511 833

Finland

1 594 697 806

3 989 477

1 598 687 283

Sweden

3 134 201 141

7 840 873

3 142 042 014

United Kingdom

16 583 338 602

41 486 758

16 624 825 360

Article 1 4 0 — Total

108 924 636 651

272 498 208

109 197 134 859


SECTION III

COMMISSION

EXPENDITURE

Title

Heading

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

01

ECONOMIC AND FINANCIAL AFFAIRS

550 910 219

1 501 374 219

 

 

550 910 219

1 501 374 219

02

INTERNAL MARKET, INDUSTRY, ENTREPRENEURSHIP AND SMES

3 203 612 540

2 706 787 634

 

 

3 203 612 540

2 706 787 634

03

COMPETITION

116 380 398

116 380 398

 

 

116 380 398

116 380 398

04

EMPLOYMENT, SOCIAL AFFAIRS AND INCLUSION

14 881 605 545

13 394 134 411

 

 

14 881 605 545

13 394 134 411

05

AGRICULTURE AND RURAL DEVELOPMENT

58 698 932 091

57 007 767 922

 

 

58 698 932 091

57 007 767 922

06

MOBILITY AND TRANSPORT

4 871 268 495

3 065 461 523

 

 

4 871 268 495

3 065 461 523

07

ENVIRONMENT

555 989 653

410 691 242

 

 

555 989 653

410 691 242

08

RESEARCH AND INNOVATION

7 987 937 964

7 093 573 238

 

 

7 987 937 964

7 093 573 238

09

COMMUNICATIONS NETWORKS, CONTENT AND TECHNOLOGY

2 684 291 569

2 310 507 713

 

 

2 684 291 569

2 310 507 713

10

DIRECT RESEARCH

452 584 121

446 424 944

 

 

452 584 121

446 424 944

11

MARITIME AFFAIRS AND FISHERIES

1 096 734 831

904 804 693

 

 

1 096 734 831

904 804 693

 

Reserves (40 02 41)

67 843 000

64 300 000

 

 

67 843 000

64 300 000

 

 

1 164 577 831

969 104 693

 

 

1 164 577 831

969 104 693

12

FINANCIAL STABILITY, FINANCIAL SERVICES AND CAPITAL MARKETS UNION

114 419 241

115 165 918

 

 

114 419 241

115 165 918

13

REGIONAL AND URBAN POLICY

42 471 510 173

36 055 407 098

272 498 208

272 498 208

42 744 008 381

36 327 905 306

14

TAXATION AND CUSTOMS UNION

177 055 750

170 293 750

 

 

177 055 750

170 293 750

15

EDUCATION AND CULTURE

4 828 897 829

4 457 288 075

 

 

4 828 897 829

4 457 288 075

16

COMMUNICATION

219 381 095

216 738 095

 

 

219 381 095

216 738 095

17

HEALTH AND FOOD SAFETY

668 839 926

625 083 932

 

 

668 839 926

625 083 932

18

MIGRATION AND HOME AFFAIRS

5 727 715 528

4 186 600 656

 

 

5 727 715 528

4 186 600 656

 

Reserves (40 02 41)

1 003 000

1 003 000

 

 

1 003 000

1 003 000

 

 

5 728 718 528

4 187 603 656

 

 

5 728 718 528

4 187 603 656

19

FOREIGN POLICY INSTRUMENTS

907 036 746

808 717 831

 

 

907 036 746

808 717 831

20

TRADE

119 662 291

118 971 291

 

 

119 662 291

118 971 291

21

INTERNATIONAL COOPERATION AND DEVELOPMENT

3 819 395 952

3 320 689 539

 

 

3 819 395 952

3 320 689 539

22

NEIGHBOURHOOD AND ENLARGEMENT NEGOTIATIONS

4 349 309 007

3 379 739 705

 

 

4 349 309 007

3 379 739 705

23

HUMANITARIAN AID AND CIVIL PROTECTION

1 740 017 691

1 536 881 622

 

 

1 740 017 691

1 536 881 622

24

FIGHT AGAINST FRAUD

84 569 600

80 879 853

 

 

84 569 600

80 879 853

25

COMMISSION’S POLICY COORDINATION AND LEGAL ADVICE

261 638 248

262 663 248

 

 

261 638 248

262 663 248

26

COMMISSION’S ADMINISTRATION

1 169 128 790

1 168 977 000

 

 

1 169 128 790

1 168 977 000

27

BUDGET

72 732 451

72 732 451

 

 

72 732 451

72 732 451

28

AUDIT

20 254 041

20 254 041

 

 

20 254 041

20 254 041

29

STATISTICS

162 101 479

159 101 479

 

 

162 101 479

159 101 479

30

PENSIONS AND RELATED EXPENDITURE

2 133 215 000

2 133 215 000

 

 

2 133 215 000

2 133 215 000

31

LANGUAGE SERVICES

410 651 078

410 651 078

 

 

410 651 078

410 651 078

32

ENERGY

2 399 423 663

1 870 314 222

 

 

2 399 423 663

1 870 314 222

33

JUSTICE AND CONSUMERS

285 532 215

281 548 093

 

 

285 532 215

281 548 093

34

CLIMATE ACTION

180 975 805

114 778 918

 

 

180 975 805

114 778 918

40

RESERVES

537 763 000

358 500 000

 

 

537 763 000

358 500 000

 

Total

168 030 320 025

167 248 223 575

272 498 208

272 498 208

168 302 818 233

167 520 721 783

 

Of which Reserves (40 02 41)

68 846 000

65 303 000

 

 

68 846 000

65 303 000

TITLE 13

REGIONAL AND URBAN POLICY

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

Title

Chapter

Heading

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

13 01

ADMINISTRATIVE EXPENDITURE OF THE REGIONAL AND URBAN POLICY POLICY AREA

93 498 974

93 498 974

 

 

93 498 974

93 498 974

13 03

EUROPEAN REGIONAL DEVELOPMENT FUND AND OTHER REGIONAL OPERATIONS

32 036 715 121

27 453 357 448

 

 

32 036 715 121

27 453 357 448

13 04

COHESION FUND

10 089 302 692

8 323 164 696

 

 

10 089 302 692

8 323 164 696

13 05

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

81 436 386

43 585 980

 

 

81 436 386

43 585 980

13 06

SOLIDARITY FUND

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

13 07

AID REGULATION

35 762 000

37 000 000

 

 

35 762 000

37 000 000

13 08

STRUCTURAL REFORM SUPPORT PROGRAMME – OPERATIONAL TECHNICAL ASSISTANCE

84 795 000

54 800 000

 

 

84 795 000

54 800 000

 

Title 13 — Total

42 471 510 173

36 055 407 098

272 498 208

272 498 208

42 744 008 381

36 327 905 306

CHAPTER 13 06 —   SOLIDARITY FUND

Title

Chapter

Article

Item

Heading

FF

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

13 06

SOLIDARITY FUND

13 06 01

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

9

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

13 06 02

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

9

p.m.

p.m.

 

 

p.m.

p.m.

 

Chapter 13 06 — Total

 

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

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

Figures (Differentiated appropriations)

Budget 2020

Amending budget No 4/2020

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

50 000 000

50 000 000

272 498 208

272 498 208

322 498 208

322 498 208

Remarks

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

Legal basis

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

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

Reference acts

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


Top