Budget:     340 426 989.75
        
            Budget allocation by fund
            
         
            
            Budget of the Operational Programme Administrative Capacity by funds
            
                
                
                    
                        
                            | Programming Period | 
                                
                                      ERDF
                                 | 
                                                            
                                      CF
                                 | 
                                                            
                                      ESF
                                 | 
                                                                                                                                                                                                                                                                                                                        
                                      NF
                                 | 
                                                                                                                                                                        Total | 
                        
                    
                    
                            
                                | 2007 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        289 362 942.07
 | 
                                                                                                                                                                                                                                                                                                                                                                        51 064 047.68
 | 
                                                                                                                                                                                                    340 426 989.75
 | 
                            
                            
                                | 2008 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2009 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2010 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2011 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2012 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2013 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2014 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2015 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2016 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2017 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2018 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2019 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2020 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2021 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2022 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2023 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2024 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2025 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2026 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2027 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2028 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2029 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                            
                                | 2030 | 
                                        0.00
 | 
                                                                        0.00
 | 
                                                                        0.00
 | 
                                                                                                                                                                                                                                                                                                                                                                        0.00
 | 
                                                                                                                                                                                                    0.00
 | 
                            
                        
                            | Total | 
                                    0.00
 | 
                                                                0.00
 | 
                                                                289 362 942.07
 | 
                                                                                                                                                                                                                                                                                                                            51 064 047.68
 | 
                                                                                                                                                                            340 426 989.75
 | 
                        
                    
                
             
            
            Implementation of the Operational Programme Administrative Capacity 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**** | 
                        
                    
                    
                            
                                | 2007 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    0.00
 | 
                                    0.00
 | 
                                    0.00
 | 
                                    0.00
 | 
                                    0.00
 | 
                                    0.00
 | 
                            
                            
                                | 2008 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    15 948 731.97
 | 
                                    13 556 422.20
 | 
                                    4.68
 | 
                                    26 848 139.82
 | 
                                    22 820 918.76
 | 
                                    7.89
 | 
                            
                            
                                | 2009 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    64 819 217.71
 | 
                                    55 096 335.02
 | 
                                    19.04
 | 
                                    74 059 247.61
 | 
                                    62 950 360.11
 | 
                                    21.75
 | 
                            
                            
                                | 2010 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    79 063 931.76
 | 
                                    67 204 341.89
 | 
                                    23.22
 | 
                                    87 906 088.63
 | 
                                    74 720 174.85
 | 
                                    25.82
 | 
                            
                            
                                | 2011 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    92 868 266.91
 | 
                                    78 938 026.69
 | 
                                    27.28
 | 
                                    98 836 075.46
 | 
                                    84 010 663.62
 | 
                                    29.03
 | 
                            
                            
                                | 2012 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    115 092 520.47
 | 
                                    97 828 642.13
 | 
                                    33.81
 | 
                                    133 675 335.57
 | 
                                    113 651 471.04
 | 
                                    39.27
 | 
                            
                            
                                | 2013 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    186 894 326.96
 | 
                                    158 860 177.56
 | 
                                    54.90
 | 
                                    189 128 389.84
 | 
                                    160 840 413.92
 | 
                                    55.56
 | 
                            
                            
                                | 2014 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    242 913 000.32
 | 
                                    206 476 049.82
 | 
                                    71.36
 | 
                                    272 657 277.21
 | 
                                    231 874 754.59
 | 
                                    80.09
 | 
                            
                            
                                | 2015 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    319 547 299.20
 | 
                                    271 731 273.36
 | 
                                    93.87
 | 
                            
                            
                                | 2016 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    345 168 798.38
 | 
                                    293 509 547.74
 | 
                                    101.39
 | 
                            
                            
                                | 2017 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    345 128 085.63
 | 
                                    293 473 191.35
 | 
                                    101.38
 | 
                            
                            
                                | 2018 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 535 858.49
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2019 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2020 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2021 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2022 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2023 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2024 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2025 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2026 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2027 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2028 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2029 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                            
                                | 2030 | 
                                    340 426 989.75
 | 
                                    289 362 942.07
 | 
                                    51 064 047.68
 | 
                                    343 077 185.73
 | 
                                    291 615 607.47
 | 
                                    100.78
 | 
                                    344 533 798.99
 | 
                                    292 997 089.23
 | 
                                    101.21
 | 
                            
                        
                            | Total | 
                                340 426 989.75
 | 
                                289 362 942.07
 | 
                                51 064 047.68
 | 
                                343 077 185.73
 | 
                                291 615 607.47
 | 
                                100.78
 | 
                                344 533 798.99
 | 
                                292 997 089.23
 | 
                                101.21
 | 
                        
                    
                
             
        
            
            
         
        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