Blog Post

How much will the UK contribute to the next seven-year EU budget?

This post estimates the United Kingdom’s net contribution to the 2021-2027 EU multiannual budget at close to €20 billion, taking into account the most significant items of the financial settlement according to the October 2019 EU27-UK draft withdrawal agreement.

By: Date: December 16, 2019 Topic: European Macroeconomics & Governance

The exit of the United Kingdom from the EU will have an impact on the EU’s next Multiannual Financial Framework (MFF) running from 2021-2027.  The 12 December 2019 UK election result makes the ratification of the October 2019 EU27-UK draft withdrawal agreement likely. This agreement says the UK will contribute its share of the EU’s outstanding commitments and liabilities incurred until 31 December 2020. These include outstanding EU budget commitments, the commitments made in 2021 related to the carrying over of commitment appropriations from the budget for 2020, and contingent financial liabilities related to various loans, and several other smaller items. Key exceptions are EU liabilities with corresponding assets, such as the EU balance sheet liabilities corresponding to EU financial assistance loans.

According to the draft withdrawal agreement, ongoing EU programmes will continue to be executed in the UK after 2020 until the closure of those programmes. The UK would also receive some payments from the EU, such as the UK’s share of the net assets of the European Coal and Steel Community (which is in liquidation), the UK’s share of the paid-in capital of the European Investment Bank (EIB), European Investment Fund (EIF) and European Central Bank (ECB), the UK’s share of fines paid to the EU decided up to 31 December 2020 (and even fines resulting from ongoing procedures even if they are decided on after 2020).

Part Five of the draft withdrawal agreement on financial provisions includes several other items. Yet one can estimate the magnitude of the UK’s contribution to the EU budget well by considering the following five key issues:

  • The percent rate at which the UK will contribute to EU liabilities (‘the UK’s share’)
  • Outstanding EU budgetary commitments
  • EU spending in the UK
  • Pension and sickness liabilities related to current and former EU employees
  • The budgetary rebate the UK receives in 2021 after its EU budget contribution in 2020

Other amounts are either small, will not go through the EU budget (eg the repayment of EIF, EIB and ECB capital) or are uncertain (eg whether EU’s financial assistance loan to Ukraine will be repaid).

I, therefore, quantify the five issues listed above, using the methodology we developed with Konstantinos Efstathiou and Inês Goncalves Raposo in 2017.

The UK’s share

The UK’s contribution to a particular EU liability will be calculated by multiplying the liability by the UK’s share, with the UK’s share being the ratio of the UK’s contribution to the EU budget to the contribution of all 28 EU countries, from 2014 to 2020. This contribution is specified by the draft withdrawal agreement as, using the jargon of EU regulations, ’own resources’. They are composed of contributions based on Gross National Income (GNI) and Value Added Taxes (VAT), as adjusted by various rebates and other revenue corrections. They also include the so-called ‘traditional own resources’, which currently only include customs duties, but before 2017 sugar levies were included too. The UK’s share of the contributions to the executed budgets from 2014 to 2018 was 12.5%.

However, in 2019-2020 a somewhat lower UK share is expected, for two reasons related to the drop in the euro value of UK GNI. First, the pound has depreciated against the euro since the 2016 Brexit referendum and thus the UK’s GNI expressed in euros has contracted. Second, UK growth has been somewhat slower than average EU27 growth since 2016, leading to a further small decline in the UK’s GNI relative to the GNI of the EU27. Since the bulk of contributions to the EU budget depend on the share of each country in the euro value of EU GNI, a lower UK GNI measured in euros means the UK contributing a lower share to the EU budget. My projections for 2019-2020 suggests that the UK’s share for the full 2014-2020 period will be 11.9%.

The UK’s actual share might increase compared to my estimation if, for example, the recent appreciation of the pound against the euro continues and/or if the UK economy grows faster than expected in 2020. But big changes to the share are not expected since most of the 2014-2020 period has already passed. Developments in 2020 are unlikely to change the seven-year average much.

Outstanding EU budgetary commitments, or RAL

EU budgeting operates through a combination of a seven-year budget plan (the multiannual financial framework, MFF) and annual budgets. These budgets list the EU’s various planned expenditures. However, both the seven-year plan and annual budgets include two indicators for each expenditure: a commitment, or confirmation that the budget allocation is approved, and a payment, or disbursement of money. The two do not need to fall in the same year. Only a part of the commitments made in a particular year is actually paid in that year. The payment of the rest is deferred for payment from subsequent annual budgets.

Therefore, at the end of each year, there is a stock of commitments deferred for payment from later budgets. These commitments are called ‘outstanding budgetary commitments’ but are most commonly referred to by their French name, reste à liquider (RAL). At the end of 2018, RAL was €281.2 billion. The Commission forecasts the RAL to increase to €290.6 billion by end-2019 and €313.2 billion by end-2024. Unfortunately, the end-2020 RAL value is not given in this forecast, but annual commitment and payment estimates are presented, as is the total amount of decommitments (that is, cancellations of previous commitments) for 2020-2024. Assuming that decommitments are distributed equally across these five years, the estimated end-2020 value of RAL would be €303.5 billion (Figure 1).

The bulk of this RAL will likely be paid down in five years. However, historical experiences with the RAL suggests that some could be paid even later, or might be decommitted. I, therefore, assume that 98% of the end-2020 RAL will be paid down between 2021 and 2027, the period of the EU’s next Multiannual Financial Framework (MFF).Thus, I estimate the UK’s contribution to the next MFF for the end-2020 RAL as 98%*11.9%*€303.5 billion = €35.5 billion.

EU spending in the UK

Some of the €303.5 billion RAL will be spent in the UK, but it is a challenging task to estimate how much. We previously estimated this amount separately for European Structural and Investment Fund (ESIF) commitments and non-ESIF commitments. ESIF includes the European Regional Development Fund (ERDF), Cohesion Fund (CF), European Social Fund (ESF), European Agricultural Fund for Rural Development (EAFRD) and European Maritime and Fisheries Fund (EMFF).

We analysed ESIF and non-ESIF funds separately for three main reasons. First, about two-thirds of RAL is related to ESIF spending. Second, programmes financed by ESIF are under shared management and the corresponding funds are allocated directly to EU countries, which helps to separate the spending plans for the UK. And third, there is more publicly available information on the implementation of ESIF spending than on other spending categories.

For ESIF spending, we used actual flows up to 2015 and simulated the expected flows to member states from 2016 onward, assuming the flows to be proportional to the member state allocations. In these calculations, we considered the most disaggregated expenditure-item level available, ie expenditure sub-headings. On this basis, we estimated that 3.7% of the ESIF-related end-2018 stock of the RAL was related to planned spending in the UK.

For the RAL not related to ESIF, the outstanding stock was multiplied by the UK’s average share of the non-ESIF expenditures from EU budgets from 2007-2015, which is 6.4%.

Combining the two components, we estimated that 4.8% of total RAL relates to planned spending in the UK. I apply the same rate for the estimated end-2020 RAL and therefore estimate that 4.8%*€303.5 = €14.3 billion is the amount committed to be spent in the UK from the end-2020 RAL.

Pension/sickness insurance liabilities related to EU staff

Employees of EU institutions and agencies participate in unique pension and sickness insurance schemes. Officials should contribute one-third to the financing of their pensions via compulsory contributions deducted from their salaries, while two-thirds would come from member states via the general EU budget. Member states jointly guarantee the payment of these benefits.

In contrast to other international organisations, there is no actual fund behind the pension and sickness schemes, but the pension scheme operates as a notional fund with defined benefits. Since there is no fund, active EU employees pay their annual pension contributions to the general EU budget, while actual pensions are paid from the general EU budget. Pension rights are gradually acquired by the active employees, so at each point it time, the total pension liability towards current and former EU staff can be estimated. The EU staff sickness insurance system operates in a similar way (see a detailed analysis in our earlier post).

At the end of 2018, the EU’s consolidated accounts (see Section 2.9 on page 52) estimated this liability at €80.5 billion, of which the Pension Scheme of European Officials (PSEO) stood at €70 billion, while the pension scheme for top officials (current and former members of the Commission, European Parliament, Court of Justice, Court of Auditors, Secretaries General of the Council, the Ombudsman, the European Data Protection Supervisor, the European Union Civil Service Tribunal) stood at €1.7 billion, and the Joint Sickness Insurance Scheme was €8.7 billion.

It is difficult to predict the end-2020 value of this liability. It depends on the demography of pensioners, employees and their dependents, and on the discount rate used to calculate the present value of future liabilities. The 2018 PSEO calculation was based on a nominal discount rate of 1.9%, which corresponds to the euro zero-coupon yield (with a maturity of 20 years) in December 2018. Since then, this rate has fallen by a full percentage point: it was 0.89% on 10 December 2019 (see ‘All bonds’ on the ECB website). If estimated expected inflation does not fall by that much, then the real discount rate will be much lower in 2019 than it was in 2018, implying that the balance sheet value of this liability will be significantly larger.

Instead of making assumptions about the expected nominal discount rate and inflationary expectation for end-2020, I assumed that this liability will increase at the same rate in 2019-2020 as it increased in 2018, which was 6.7% per year (after taking into account a methodological change). This assumption leads to an estimated total liability of €91.6 billion at end-2020 (Figure 3).

The draft EU-UK withdrawal agreement specifies that the UK’s liability for the pension rights of high officials will be paid by the UK in 10 instalments starting on 31 October 2021, while for the other pension rights, the UK will pay its contribution to the actually paid pension/sickness amounts annually. For simplicity, I assumed that 5% of this liability will be paid in each year between 2021-2027 (even though the first actual payment by the UK is foreseen in 2022, based on paid pensions and sickness insurance payments in 2021). Based on these assumptions, I estimate that the UK will contribute €3.9 billion in 2021-2027 to the liabilities of EU staff pensioners, including EU staff sickness insurance.

The last UK rebate

Since 1985, the UK has been entitled to a financial rebate of about 66% of its net contribution to the EU budget of the previous year. While the basic concept of the UK rebate has remained the same, the formula used to calculate it has been amended many times, making the calculations demanding, and leading to a complicated system of rebates (see my post on EU budget rebates). The draft withdrawal agreement confirms that the UK will be entitled to a rebate on its contribution to the 2020 annual budget.

It is quite difficult to project the rebate (see Box 2 in our paper for the current rebate formula). The draft 2020 EU annual budget estimates the rebate in 2020 (after the UK’s contribution in 2019) at €5.3 billion (see pages 445-446 here). For simplicity, I assume that the rebate in 2021 (after the UK’s contribution in 2020) will also be €5.3billion.

The UK’s net contribution to the 2021-2027 MFF

The magnitude of the UK’s total net contribution to the next MFF will likely be close to the sum of the items I quantified above:

  • The UK will contribute €35.5 billion to the RAL in 2021-2027;
  • EU spending from the RAL in the UK in 2021-2027 will amount €14.3 billion;
  • The UK will contribute €3.9 billion in 2021-2027 to the liabilities of EU staff pensioners;
  • The UK will receive a rebate in 2021, amounting to €5.3 billion, after its contribution to the 2020 annual budget.

Therefore, my estimate for the total net contribution of the UK to the EU budget in 2021-2027 is €35.5 – €14.3 + €3.9 – €5.3 = €19.8 billion. This is the estimate I use in my paper on net balances in the next MFF.

Note that this calculation relies on two other major assumptions:

  • There will be no EU spending in the UK after 2021 beyond the €14.3 billion included in the RAL. However, it is possible that the UK will participate in certain EU programmes after 2021. If such an agreement is signed, I presume that the UK will pay an additional contribution for its participation in these programmes, which will amount to at least the direct cost of the UK’s participation, and possibly more. Since such participation and its financial consequences are uncertain, I do not consider them in my calculations.
  • There will be no customs duty revenues from EU imports from the UK, because the transition period which keeps the UK in the EU’s customs union could be extended, or a temporary or a permanent free trade agreement could be signed.

In summary, while the draft EU-UK withdrawal agreement presents a long lists of items to be included in the Brexit financial settlement, we can make a good estimate of the magnitude of possible UK contributions to the 2021-2027 multiannual EU budget by focusing on the largest categories. I estimate that in net terms the UK will contribute €19.8 billion to the next MFF if the withdrawal agreement is ratified. The gap left by Brexit in the EU budget will thus be considerably smaller than what the complete ceasing of UK contributions would have implied.

Republishing and referencing

Bruegel considers itself a public good and takes no institutional standpoint. Anyone is free to republish and/or quote this post without prior consent. Please provide a full reference, clearly stating Bruegel and the relevant author as the source, and include a prominent hyperlink to the original post.

Read about event

Past Event

Past Event

ONLINE ROUND TABLE: Future of the EU-UK science cooperation

How do we rebuild and keep the science cooperation between the EU and the UK?

Speakers: Michael Leigh and Beth Thompson Topic: European Macroeconomics & Governance, Innovation & Competition Policy Location: Bruegel, Rue de la Charité 33, 1210 Brussels Date: March 17, 2020
Read article Download PDF

Policy Contribution

European Parliament

How good is the European Commission’s Just Transition Fund proposal?

On 14 January 2020, the European Commission published its proposal for a Just Transition Mechanism, intended to provide support to territories facing serious socioeconomic challenges related to the transition towards climate neutrality. This brief provides an overview and a critical assessment of the first pillar of this Mechanism, the Just Transition Fund (JTF).

By: Aliénor Cameron, Grégory Claeys, Catarina Midões and Simone Tagliapietra Topic: European Macroeconomics & Governance, European Parliament, Finance & Financial Regulation Date: February 26, 2020
Read article More by this author


A Radical Way Out of the EU Budget Maze

It can be tempting to treat European budgetary discussions as a fairly inconsequential distributional game. But with the EU's role increasingly focused on the provision of public goods, in accordance with its values and priorities, this would be a mistake.

By: Jean Pisani-Ferry Topic: European Macroeconomics & Governance, Finance & Financial Regulation Date: February 26, 2020
Read article More on this topic More by this author



Can the European Green Deal kill the single market?

The European Green Deal is one of the landmarks of Ursula von der Leyen's Commission. But, without an ambitious investment behind it, what could be its potential implications for the EU? Could it go as far as to threaten the EU's single market? This week, Renew Europe's vice-president, MEP Luis Garicano, joins Guntram Wolff and Maria Demertzis to discuss not only the European Green Deal but also the EU Budget and the Banking Union. Disclaimer: this episode was recorded on the 20th of February, before Bruegel hosted the event "The Ressurection of the European Banking Union".

By: The Sound of Economics Topic: Energy & Climate Date: February 25, 2020
Read article More on this topic More by this author



The science of Brexit

On Saturday morning, the United Kingdom will wake up outside the European Union. After 37 years of collaboration, how will Brexit affect research and innovation in Europe and in the UK? What should be the next steps undertaken by both in order to maintain the same level of cooperation? This week, Nicholas Barrett is joined by Maria Demertzis, Guntram Wolff and Michael Leigh, Senior Adjunct Professor of European Studies at the Johns Hopkins University, to discuss a post-Brexit agreement for research and innovation.

By: The Sound of Economics Topic: European Macroeconomics & Governance Date: January 29, 2020
Read article Download PDF

Book/Special report

A post-Brexit agreement for research and innovation

This report sets out what the Wellcome Trust and Bruegel have learned from a project to simulate a negotiation process between the UK and EU to create a post-Brexit research and innovation agreement. Our negotiating scenario assumed that the UK had left the EU with a withdrawal agreement, and that the negotiation was taking place during a ‘standstill’ transition period.

By: Michael Leigh, Beth Thompson and Reinhilde Veugelers Topic: European Macroeconomics & Governance, Innovation & Competition Policy Date: January 28, 2020
Read about event

Past Event

Past Event

A post-Brexit agreement for research and innovation

What is the future of EU's and UK's relationship on research and innovation?

Speakers: Gina Dowding, Philippe Lamberts, Michael Leigh, Adrian Hayday, Clare Moody, Martin Muller, Joe Owen, Jaroslaw Pietras, Uta Staiger, André Sapir, Beth Thompson and Guntram B. Wolff Topic: European Macroeconomics & Governance, Innovation & Competition Policy Location: Bruegel, Rue de la Charité 33, 1210 Brussels Date: January 28, 2020
Read article More on this topic More by this author

Blog Post

How could net balances change in the next EU budget?

The gap between payments into the EU budget and EU spending in a particular country has importance when EU spending does not constitute European public goods, or there are risks for their improper use. I estimate that the Juncker Commission’s proposal for the next seven-year budget would lead to big reductions (as a share of GNI) in the net payments to most central European countries, while the changes for other countries seem small

By: Zsolt Darvas Topic: European Macroeconomics & Governance Date: January 23, 2020
Read article

Blog Post

Incorporating political risks into debt sustainability analysis

DSA applies to crisis countries only, but an early warning system identifying vulnerabilities is relevant for all countries. A more general, less stringent, debt vulnerabilities analysis (DVA) could be used to assess countries’ debt management policies and identify vulnerabilities, without leading immediately to policy consequences. A more general framework could also incorporate political risks that are significant determinants of debt dynamics

By: Andrea Consiglio and Stavros Zenios Topic: European Macroeconomics & Governance, Global Economics & Governance Date: January 22, 2020
Read article Download PDF More on this topic More by this author

Working Paper

A new look at net balances in the European Union's next multiannual budget

Whenever the European Union’s budget is discussed, much of the political focus is on net balances – whether countries pay in more than they receive – rather than on the broader overall positive effects of EU spending. The largest net contributor countries have sought to limit their contributions, leading to the build-up of an ad-hoc, complex, opaque and regressive system of revenue corrections.

By: Zsolt Darvas Topic: European Macroeconomics & Governance Date: December 12, 2019
Read article More on this topic More by this author



Getting post-Brexit trade deals done

The UK goes to the polls on Thursday to decide who (and if) they want to "get Brexit done". But, as soon as Britain leaves, it will have 11 months to agree a trade deal with the EU. Is it possible? Nicholas Barrett is joined by Maria Demertzis and Niclas Poitiers to discuss post-Brexit trade deals with the EU and the USA.

By: The Sound of Economics Topic: European Macroeconomics & Governance Date: December 10, 2019
Read article More on this topic More by this author

Blog Post

Who pays for the EU budget rebates and why?

A complex system of EU budget revenue corrections has been developed since the mid-1980s. I quantify their impacts: which countries pay and benefit from it and by how much and highlight several anomalies. The best solution would be to reform EU budget spending to provide only European public goods and eliminate all rebates. But if that’s not possible, then at least the rationale for the rebates should be spelt out clearly, and a transparent system built on clear principles should replace the current ad hoc, complicated, non-transparent and regressive system.

By: Zsolt Darvas Topic: European Macroeconomics & Governance Date: December 4, 2019
Load more posts