Budget: 2 683 052 921.34
Budget allocation by fund
Budget of the Operational Programme Human Resources Development by funds
| Programming Period |
ESF
|
YEI
|
NF
|
Total |
| 2014 |
253 875 006.00
|
60 640 339.00
|
44 462 029.00
|
358 977 374.00
|
| 2015 |
253 548 873.00
|
47 299 464.00
|
44 404 912.00
|
345 253 249.00
|
| 2016 |
226 692 000.00
|
0.00
|
39 701 373.00
|
266 393 373.00
|
| 2017 |
236 118 817.00
|
0.00
|
41 352 326.00
|
277 471 143.00
|
| 2018 |
245 375 550.00
|
0.00
|
42 973 490.00
|
288 349 040.00
|
| 2019 |
254 549 928.00
|
0.00
|
44 580 232.00
|
299 130 160.00
|
| 2020 |
371 491 746.00
|
169 181.00
|
65 060 665.00
|
436 721 592.00
|
| 2021 |
339 612 130.34
|
0.00
|
0.00
|
339 612 130.34
|
| 2022 |
71 144 860.00
|
0.00
|
0.00
|
71 144 860.00
|
| 2023 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2024 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2025 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2026 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2027 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2028 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2029 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2030 |
0.00
|
0.00
|
0.00
|
0.00
|
| Total |
2 252 408 910.34
|
108 108 984.00
|
322 535 027.00
|
2 683 052 921.34
|
Implementation of the Operational Programme Human Resources Development 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 |
358 977 374.00
|
314 515 345.00
|
44 462 029.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2015 |
704 230 623.00
|
615 363 682.00
|
88 866 941.00
|
647 400 007.32
|
564 927 128.45
|
91.93
|
44 028 314.95
|
37 649 361.06
|
6.25
|
| 2016 |
970 623 996.00
|
842 055 682.00
|
128 568 314.00
|
1 216 673 791.21
|
1 050 533 061.55
|
125.35
|
258 297 652.71
|
224 757 754.77
|
26.61
|
| 2017 |
1 248 095 139.00
|
1 078 174 499.00
|
169 920 640.00
|
1 457 329 471.12
|
1 257 189 239.92
|
116.76
|
498 601 575.18
|
432 185 441.61
|
39.95
|
| 2018 |
1 536 444 179.00
|
1 323 550 049.00
|
212 894 130.00
|
1 700 823 265.92
|
1 464 382 033.54
|
110.70
|
841 054 473.88
|
727 302 917.43
|
54.74
|
| 2019 |
1 835 574 339.00
|
1 578 099 977.00
|
257 474 362.00
|
1 811 877 216.89
|
1 558 964 615.62
|
98.71
|
1 215 887 718.21
|
1 047 280 329.40
|
66.24
|
| 2020 |
2 272 295 931.00
|
1 949 760 904.00
|
322 535 027.00
|
2 548 504 077.18
|
2 222 867 397.96
|
112.16
|
1 631 404 467.61
|
1 404 736 871.03
|
71.80
|
| 2021 |
2 611 908 061.34
|
2 289 373 034.34
|
322 535 027.00
|
2 673 414 265.20
|
2 338 385 631.85
|
102.35
|
2 131 185 694.86
|
1 860 473 934.52
|
81.59
|
| 2022 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 728 486 603.95
|
2 391 413 305.12
|
101.69
|
2 342 298 532.09
|
2 054 071 086.51
|
87.30
|
| 2023 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 563 052 384.39
|
2 250 111 691.51
|
95.53
|
| 2024 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| 2025 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| 2026 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| 2027 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| 2028 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| 2029 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| 2030 |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
| Total |
2 683 052 921.34
|
2 360 517 894.34
|
322 535 027.00
|
2 840 799 960.95
|
2 495 396 135.37
|
105.88
|
2 615 431 149.73
|
2 295 701 784.33
|
97.48
|
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
