Budget: 690 244 016.55
Budget allocation by fund
Budget of the Operational Programme Science and Education for Smart Growth 2014-2020 by funds
| Programming Period |
ERDF
|
ESF
|
NF
|
Total |
| 2014 |
28 459 958.00
|
43 865 781.00
|
12 763 366.40
|
85 089 105.40
|
| 2015 |
29 917 714.00
|
46 112 642.00
|
13 417 122.29
|
89 447 478.29
|
| 2016 |
31 513 377.00
|
48 572 063.00
|
14 132 724.78
|
94 218 164.78
|
| 2017 |
32 823 837.00
|
50 591 896.00
|
14 720 423.91
|
98 136 156.91
|
| 2018 |
0.00
|
52 575 286.00
|
9 277 991.92
|
61 853 277.92
|
| 2019 |
28 625 389.00
|
54 511 647.00
|
14 671 241.69
|
97 808 277.69
|
| 2020 |
35 648 936.00
|
111 891 651.85
|
16 150 967.71
|
163 691 555.56
|
| 2021 |
0.00
|
0.00
|
0.00
|
0.00
|
| 2022 |
0.00
|
0.00
|
0.00
|
0.00
|
| 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 |
186 989 211.00
|
408 120 966.85
|
95 133 838.70
|
690 244 016.55
|
Implementation of the Operational Programme Science and Education for Smart Growth 2014-2020 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 |
85 089 105.40
|
72 325 739.00
|
12 763 366.40
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2015 |
174 536 583.69
|
148 356 095.00
|
26 180 488.69
|
14 275 513.72
|
12 134 186.66
|
8.18
|
0.00
|
0.00
|
0.00
|
| 2016 |
268 754 748.47
|
228 441 535.00
|
40 313 213.47
|
136 808 832.47
|
116 287 403.38
|
50.90
|
19 157 380.74
|
16 283 773.62
|
7.13
|
| 2017 |
366 890 905.38
|
311 857 268.00
|
55 033 637.38
|
150 344 072.60
|
127 792 357.34
|
40.98
|
68 898 447.69
|
58 563 680.44
|
18.78
|
| 2018 |
428 744 183.30
|
364 432 554.00
|
64 311 629.30
|
325 461 180.12
|
276 641 897.34
|
75.91
|
153 372 210.91
|
130 316 312.16
|
35.77
|
| 2019 |
526 552 460.99
|
447 569 590.00
|
78 982 870.99
|
552 637 040.54
|
469 741 378.62
|
104.95
|
256 097 264.31
|
217 663 637.78
|
48.64
|
| 2020 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
603 818 196.59
|
513 245 360.87
|
87.48
|
339 973 964.89
|
288 849 030.23
|
49.25
|
| 2021 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
682 861 823.61
|
587 727 963.21
|
98.93
|
474 866 340.58
|
411 036 717.11
|
68.80
|
| 2022 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
684 096 489.44
|
588 777 429.04
|
99.11
|
566 572 273.04
|
489 300 419.51
|
82.08
|
| 2023 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
649 585 960.45
|
563 583 846.18
|
94.11
|
| 2024 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 519 084.48
|
589 472 942.44
|
98.59
|
| 2025 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 643 130.68
|
589 560 356.91
|
98.61
|
| 2026 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 624 207.57
|
589 544 272.27
|
98.61
|
| 2027 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 624 207.57
|
589 544 272.27
|
98.61
|
| 2028 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 624 207.57
|
589 544 272.27
|
98.61
|
| 2029 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 624 207.57
|
589 544 272.27
|
98.61
|
| 2030 |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 624 207.57
|
589 544 272.27
|
98.61
|
| Total |
690 244 016.55
|
595 110 177.85
|
95 133 838.70
|
701 728 191.92
|
606 409 131.52
|
101.66
|
680 624 207.57
|
589 544 272.27
|
98.61
|
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 euro (EUR) / 1 EUR = 1,95583 BGN
