Budget: 547 353 851.49
Budget allocation by fund
Budget of the Operational Programme Good Governance by funds
| Programming Period |
ESF
|
NF
|
Total |
| 2014 |
69 471 208.75
|
12 259 625.05
|
81 730 833.80
|
| 2015 |
73 029 614.53
|
12 887 579.05
|
85 917 193.58
|
| 2016 |
76 924 653.91
|
13 574 938.93
|
90 499 592.84
|
| 2017 |
80 123 507.73
|
14 139 442.54
|
94 262 950.27
|
| 2018 |
80 052 143.94
|
14 126 848.38
|
94 178 992.32
|
| 2019 |
47 163 212.62
|
8 322 919.89
|
55 486 132.51
|
| 2020 |
56 453.08
|
9 962.31
|
66 415.39
|
| 2021 |
0.00
|
0.00
|
0.00
|
| 2022 |
32 667 700.41
|
5 764 889.11
|
38 432 589.52
|
| 2023 |
6 779 151.26
|
0.00
|
6 779 151.26
|
| 2024 |
0.00
|
0.00
|
0.00
|
| 2025 |
0.00
|
0.00
|
0.00
|
| 2026 |
0.00
|
0.00
|
0.00
|
| 2027 |
0.00
|
0.00
|
0.00
|
| 2028 |
0.00
|
0.00
|
0.00
|
| 2029 |
0.00
|
0.00
|
0.00
|
| 2030 |
0.00
|
0.00
|
0.00
|
| Total |
466 267 646.23
|
81 086 205.26
|
547 353 851.49
|
Implementation of the Operational Programme Good Governance by year
| Year |
Budget * |
Contracted Amounts ** |
Actual amounts paid *** |
| Total |
EU Funding |
NF Funding |
Total-Grants |
EU Funding |
% of Implementation**** |
Total |
EU Funding |
% of Implementation**** |
| 2014 |
81 730 833.80
|
69 471 208.75
|
12 259 625.05
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2015 |
167 648 027.38
|
142 500 823.28
|
25 147 204.10
|
8 015 222.24
|
6 812 938.88
|
4.78
|
0.00
|
0.00
|
0.00
|
| 2016 |
258 147 620.22
|
219 425 477.19
|
38 722 143.03
|
93 707 469.99
|
79 651 349.57
|
36.30
|
10 308 842.07
|
8 762 515.70
|
3.99
|
| 2017 |
352 410 570.49
|
299 548 984.92
|
52 861 585.57
|
145 863 224.24
|
123 983 740.71
|
41.39
|
40 794 875.72
|
34 675 777.40
|
11.58
|
| 2018 |
446 589 562.81
|
379 601 128.86
|
66 988 433.95
|
263 056 081.93
|
223 597 669.69
|
58.90
|
104 032 645.04
|
88 431 533.92
|
23.29
|
| 2019 |
502 075 695.32
|
426 764 341.48
|
75 311 353.84
|
350 638 169.61
|
298 042 444.13
|
69.84
|
180 904 279.63
|
155 324 952.56
|
36.03
|
| 2020 |
502 142 110.71
|
426 820 794.56
|
75 321 316.15
|
410 819 084.14
|
349 196 221.47
|
81.81
|
254 073 958.80
|
217 775 532.07
|
50.60
|
| 2021 |
502 142 110.71
|
426 820 794.56
|
75 321 316.15
|
484 770 652.61
|
412 055 054.66
|
96.54
|
313 008 995.53
|
268 630 612.86
|
62.33
|
| 2022 |
540 574 700.23
|
459 488 494.97
|
81 086 205.26
|
555 406 676.35
|
472 095 674.71
|
102.74
|
422 874 345.60
|
364 535 424.81
|
78.23
|
| 2023 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
511 445 745.98
|
441 789 437.24
|
93.44
|
| 2024 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
546 859 330.23
|
472 110 747.50
|
99.91
|
| 2025 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
| 2026 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
| 2027 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
| 2028 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
| 2029 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
| 2030 |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
| Total |
547 353 851.49
|
466 267 646.23
|
81 086 205.26
|
562 243 774.49
|
478 923 963.29
|
102.72
|
547 219 494.83
|
472 416 887.40
|
99.98
|
Notes:
* - Operational Programme cumulative budget by year. The budget includes the performance reserve in the amount of 6%.
** - Cumulative amount of the contracted funds
*** - The amount of the actual amounts paid cumulative
**** - A percentage of the total to the total program budget. For the RDP, the amounts include only the implementation of grant procedures announced in the UMIS.
All amounts are in Bulgarian lev (BGN) / 1 EUR = 1,95583 BGN
