Its better than that for UKIP. The continued drove of tory voters to UKIP will force the tories to support more right wing policies in an attempt to entice those voters back.
The monies asked for by the EU are based on the UK economy since 1995. Which explains why despite the state of the Greek economy being a little poor in recent years also asked to pay extra and Germany with their stellar economy due to get a rebate!