Budget: 4 834 267.49
Budget allocation by fund
Budget of the Operational Programme Public safety and security project proposals by funds
| Programming Period |
NF
|
Total |
| 2014 |
0.00
|
0.00
|
| 2015 |
0.00
|
0.00
|
| 2016 |
0.00
|
0.00
|
| 2017 |
0.00
|
0.00
|
| 2018 |
0.00
|
0.00
|
| 2019 |
0.00
|
0.00
|
| 2020 |
0.00
|
0.00
|
| 2021 |
0.00
|
0.00
|
| 2022 |
0.00
|
0.00
|
| 2023 |
0.00
|
0.00
|
| 2024 |
0.00
|
0.00
|
| 2025 |
89 813.42
|
89 813.42
|
| 2026 |
451 366.87
|
451 366.87
|
| 2027 |
154 907.46
|
154 907.46
|
| 2028 |
23 573.73
|
23 573.73
|
| 2029 |
5 478.64
|
5 478.64
|
| 2030 |
0.00
|
0.00
|
| Total |
725 140.12
|
725 140.12
|
Implementation of the Operational Programme Public safety and security project proposals 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 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2015 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2016 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2017 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2018 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2019 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2020 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2021 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2022 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2023 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2024 |
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
| 2025 |
598 756.18
|
508 942.76
|
89 813.42
|
6 955 644.39
|
5 912 297.73
|
1 161.68
|
0.00
|
0.00
|
0.00
|
| 2026 |
3 607 868.67
|
3 066 688.38
|
541 180.29
|
6 955 644.39
|
5 912 297.73
|
192.79
|
0.00
|
0.00
|
0.00
|
| 2027 |
4 640 585.03
|
3 944 497.28
|
696 087.75
|
6 955 644.39
|
5 912 297.73
|
149.89
|
0.00
|
0.00
|
0.00
|
| 2028 |
4 797 743.19
|
4 078 081.71
|
719 661.48
|
6 955 644.39
|
5 912 297.73
|
144.98
|
0.00
|
0.00
|
0.00
|
| 2029 |
4 834 267.49
|
4 109 127.37
|
725 140.12
|
6 955 644.39
|
5 912 297.73
|
143.88
|
0.00
|
0.00
|
0.00
|
| 2030 |
4 834 267.49
|
4 109 127.37
|
725 140.12
|
6 955 644.39
|
5 912 297.73
|
143.88
|
0.00
|
0.00
|
0.00
|
| Total |
4 834 267.49
|
4 109 127.37
|
725 140.12
|
6 955 644.39
|
5 912 297.73
|
143.88
|
0.00
|
0.00
|
0.00
|
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
