Budget: 3 237 729 879.72
Budget allocation by fund
Budget of the Operational Programme Innovations and Competitiveness by funds
| Programming Period |
ERDF
|
ESF
|
NF
|
Total |
| 2014 |
279 402 898.06
|
0.00
|
43 586 388.35
|
322 989 286.41
|
| 2015 |
337 790 875.33
|
0.00
|
52 955 503.36
|
390 746 378.69
|
| 2016 |
252 355 708.32
|
0.00
|
39 367 071.62
|
291 722 779.94
|
| 2017 |
284 228 976.34
|
0.00
|
44 339 248.51
|
328 568 224.85
|
| 2018 |
365 838 078.36
|
0.00
|
57 070 132.96
|
422 908 211.32
|
| 2019 |
265 804 261.68
|
0.00
|
41 465 023.59
|
307 269 285.27
|
| 2020 |
567 839 713.06
|
0.00
|
88 288 169.31
|
656 127 882.37
|
| 2021 |
228 926 813.18
|
0.00
|
35 403 823.82
|
264 330 637.00
|
| 2022 |
136 858 496.91
|
0.00
|
12 256 563.24
|
149 115 060.15
|
| 2023 |
103 952 133.72
|
0.00
|
0.00
|
103 952 133.72
|
| 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 |
2 822 997 954.96
|
0.00
|
414 731 924.76
|
3 237 729 879.72
|
Implementation of the Operational Programme Innovations and Competitiveness 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 |
322 989 286.41
|
279 402 898.06
|
43 586 388.35
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2015 |
713 735 665.10
|
617 193 773.39
|
96 541 891.71
|
131 621 148.64
|
111 877 976.07
|
18.44
|
8 246 576.35
|
7 009 589.90
|
1.16
|
| 2016 |
1 005 458 445.04
|
869 549 481.71
|
135 908 963.33
|
898 387 604.29
|
763 629 463.23
|
89.35
|
252 631 440.53
|
214 736 723.54
|
25.13
|
| 2017 |
1 334 026 669.89
|
1 153 778 458.05
|
180 248 211.84
|
1 580 755 544.91
|
1 343 638 007.04
|
118.50
|
560 368 262.03
|
476 332 804.76
|
42.01
|
| 2018 |
1 756 934 881.21
|
1 519 616 536.41
|
237 318 344.80
|
1 850 150 876.01
|
1 572 624 037.71
|
105.31
|
917 747 222.16
|
781 814 538.28
|
52.24
|
| 2019 |
2 064 204 166.48
|
1 785 420 798.09
|
278 783 368.39
|
1 958 638 372.39
|
1 664 838 408.43
|
94.89
|
1 206 724 720.84
|
1 028 327 142.12
|
58.46
|
| 2020 |
2 720 332 048.85
|
2 353 260 511.15
|
367 071 537.70
|
2 411 711 531.11
|
2 049 950 590.66
|
88.66
|
1 602 283 492.31
|
1 364 799 487.19
|
58.90
|
| 2021 |
2 984 662 685.85
|
2 582 187 324.33
|
402 475 361.52
|
2 927 938 845.12
|
2 503 920 880.01
|
98.10
|
2 239 754 988.81
|
1 933 100 770.41
|
75.04
|
| 2022 |
3 133 777 746.00
|
2 719 045 821.24
|
414 731 924.76
|
3 055 949 654.61
|
2 624 956 171.05
|
97.52
|
2 812 849 158.93
|
2 434 598 795.67
|
89.76
|
| 2023 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 193 510 190.73
|
2 794 439 629.35
|
98.63
|
| 2024 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 527 306.76
|
2 836 916 110.59
|
99.99
|
| 2025 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
| 2026 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
| 2027 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
| 2028 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
| 2029 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
| 2030 |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
| Total |
3 237 729 879.72
|
2 822 997 954.96
|
414 731 924.76
|
3 123 640 414.68
|
2 692 447 238.50
|
96.48
|
3 237 394 686.55
|
2 837 112 292.81
|
99.99
|
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
