| € billion (unless otherwise indicated) |
| Item | Actual 2025 | Target 2026 | 2027 BF | 2028 BF | 2029 BF | 2030 BF |
| 1. | Net borrowing | |
| 1.a | Core budget overall1 | 65.2 | 98.0 | 110.8 | 134.9 | 137.1 | 152.7 |
| | Comparative: fiscal plan summer 2025 | 81.8 | 89.9 | 88.1 | 116.5 | 126.9 | . |
| 1.a1 | Sectoral exemption for defence spending | 28.6 | 57.6 | 80.3 | 121.0 | 128.3 | 147.3 |
| | Comparative: fiscal plan summer 2025 | 32.1 | 54.3 | 64.2 | 107.2 | 122.1 | . |
| 1.a2 | Cyclical component in the budget procedure2 | – 7.4 | – 15.6 | – 12.0 | – 8.0 | – 3.9 | – |
| | Comparative: fiscal plan summer 2025 | – 18.2 | – 12.9 | – 8.2 | – 3.9 | – | . |
| 1.a3 | Balance of financial transactions | – 15.4 | – 9.6 | – 2.9 | – 2.3 | – 0.7 | – 0.7 |
| | Comparative: fiscal plan summer 2025 | – 16.4 | – 7.6 | – 0.3 | – 2.1 | – 1.1 | . |
| 1.a4 | Structural net borrowing (+) excluding defence exemption (1.a-1.a1+1.a2+1.a3) | 13.8 | 15.2 | 15.6 | 3.6 | 4.2 | 4.7 |
| 1.a5 | Standard limit of 0.35 % of GDP3 | 13.5 | 15.2 | 15.6 | 3.6 | 4.2 | 4.7 |
| 1.a6-n | Overshooting of standard limit | 0.3 | – | – | – | – | – |
| 1.a7 | Transfer to (-)/withdrawal from (+) reserves4 | – | – | 10.7 | – | – | – |
| 1.a8.n | Memo item: Level of general reserves | 10.7 | 10.7 | – | – | – | – |
| 1.b | Key off-budget entities outside the debt brake | 43.5 | 83.6 | 85.7 | 59.5 | 60.2 | 49.1 |
| | Comparative: fiscal plan summer 2025 | 61.2 | 84.4 | 84.6 | 58.4 | 59.2 | . |
| | of which: | |
| 1.b1 | Infrastructure and Climate Neutrality Fund (ICNF) | 24.0 | 58.1 | 58.2 | 59.5 | 60.2 | 49.1 |
| | Comparative: fiscal plan summer 2025 | 37.2 | 58.9 | 57.1 | 58.4 | 59.2 | . |
| | Remaining borrowing authorisations at year-end | 476.0 | 417.9 | 359.7 | 300.2 | 240.0 | 190.9 |
| 1.b2 | Armed Forces Fund | 19.5 | 25.5 | 27.5 | – | – | – |
| | Comparative: fiscal plan summer 2025 | 24.0 | 25.5 | 27.5 | – | – | . |
| | Remaining borrowing authorisations at year-end | 57.5 | 32.0 | 4.5 | – | – | – |
| 1.c | Core budget and off-budget entities (1.a + 1.b) | 108.7 | 181.6 | 196.5 | 194.4 | 197.3 | 201.8 |
| | Comparative: fiscal plan summer 2025 | 119.0 | 148.8 | 145.2 | 174.9 | 186.1 | . |
| 1.d | Core budget and off-budget entities structural (1.c + 1.a2 + 1.a3) | 85.9 | 156.4 | 181.6 | 184.1 | 192.7 | 201.1 |
| 1.d-n | Core budget and off-budget entities structural, % of GDP5 | 1.9 % | 3.4 % | 3.8 % | 3.7 % | 3.8 % | 3.9 % |
| 2. | Additional core budget figures | |
| 2.a | Expenditure6 | 494.9 | 524.5 | 543.3 | 586.9 | 588.9 | 625.1 |
| | Comparative: fiscal plan summer 2025 | 503.0 | 520.5 | 507.5 | 546.4 | 572.1 | . |
| 2.a-n1 | Memo item: additional expenditure versus fiscal plan | – 8.1 | 4.0 | 35.8 | 40.5 | 16.8 | . |
| 2.a-n2 | of which under defence exemption | – | 3.3 | 16.1 | 13.8 | 6.2 | . |
| | of which: | |
| 2.a1 | Investment | 55.4 | 58.4 | 51.3 | 47.6 | 46.7 | 48.5 |
| 2.a2 | Investment excluding financial transactions | 39.2 | 47.9 | 47.7 | 46.9 | 46.3 | 48.2 |
| | Comparative: fiscal plan summer 2025 | 45.4 | 47.7 | 47.2 | 46.4 | 46.2 | . |
| 2.a3 | Investment in central government infrastructure (2024 before ICNF: €30.9 bn)7 | 18.1 | 24.2 | . | . | . | . |
| 2.a4 | Investment ratio (relevant for Infrastructure and Climate Neutrality Fund)8 | 8.7 % | 10.5 % | 10.4 % | 10.1 % | 10.1 % | 10.1 % |
| 2.a5 | Interest | 29.9 | 30.3 | 42.7 | 56.1 | 67.2 | 78.7 |
| 2.a6 | Global spending cuts, need for action as of 20279 | – | – 8.8 | – 20 | – 29 | – 51 | – 60 |
| 2.b | Revenue 10 | 428.0 | 426.5 | 432.5 | 452.0 | 451.8 | 472.4 |
| | of which: | |
| 2.b1 | Tax revenue 11 | 388.6 | 387.2 | 398.4 | 407.7 | 416.3 | 435.0 |
| | Comparative: fiscal plan summer 2025 (less precautionary item) | 385.8 | 379.6 | 388.0 | 398.6 | 412.8 | . |
| 2.b2 | From NGEU | – | 10.6 | – | – | – | – |
| 2.b3 | Global revenue increases/cuts | – | – 1.4 | . | . | . | . |
| * Sources: Federal Finance Ministry and Bundesbank calculations. Methodological notes in Deutsche Bundesbank (2016). Deviations possible due to rounding. 1 Deviation from Federal Ministry of Finance figures for 2025: excluding supplement for repaid emergency borrowing. 2 For 2025 as at March 2026, thereafter according to the Federal Government's 2026 spring projections. 3 Based on the GDP of the year before the budget was drawn up. Less repayments of emergency borrowing (Actual 2025, from 2028 according to repayment plan from 2022). 4 The benchmark figures include the use of reserves in 2027, but no amount is mentioned. The coalition committee of 12 May 2026 agreed to postpone use of the reserves without announcing budget relief to offset this. 5 GDP of the respective year according to the Federal Government's 2026 spring projections. 6 Transfers from transfer of tax funds to state governments deducted from revenue (see footnote 11). 7 Investment in central government infrastructure: all non-financial asset formation and investment grants to federal enterprises such as Deutsche Bahn AG and Autobahn GmbH and public sector institutions (from the budget classification table: main category 7, groups 81 and 82, items 891 and 894). 8 The Federal Government deems the additionality of credit-financed expenditure of the Infrastructure and Climate Neutrality Fund to be fulfilled if the planned ratio is at least 10 %. Target 2025: 10.0 %. 9 2027: Scope of consolidation package still to be specified. 2028 and beyond: Remaining need for action after deduction of consolidation package extrapolated from 2027. Additional global spending cuts are not shown in the benchmark figures. 10 Total revenue less net borrowing. Withdrawal from reserves and coin seigniorage (also not affecting fiscal balance; typically: €0.2 billion p.a.) not deducted in absence of data. Includes net tax revenue (see footnote 10). 11 After deduction of supplementary central government transfers, shares of energy tax revenue, compensation under the 2009 reform of motor vehicle tax and budgetary recovery assistance to federal states. |