Upload
introac
View
36
Download
0
Embed Size (px)
DESCRIPTION
البيان المالى عن الموازنة العامة للدولة للسنة المالية 2015-2016 - جمهورية مصر العربية (تحت ظل السيسي)
Citation preview
/
/
: /
-: -:
/ -:
: /
- -
- -
- - - - - - () -
- -
:
- ( ) - -
- - - - - -
- - - - - - - -
: : : : :
: :
: :
.
.
)
(
.
- -
,
.
.
.
/
.
( )
- -
/
/
/
.
.
- -
.
.
( )
.
- -
,
.
.
/
.
.
____________________
- -
:
: / : -
. : -
.
: -
.
- -
:
/ % - / %
%, /
%., -
/ % -,
/ %
.
% ,
. % , % -
% ,-
/
.
- -
( ) - % -
/ % -
. -
% -
/ % -
. / % -
. , -
,
.
.
- -
-
.
% ,
.
/
.
/
-
/
%.,
TOB PPP
.
- -
:
-
.
./
-
. -
.
- .
- -
: /
: .
.
.
% , %
, , % ,
" " . " "
.
- -
,
.
, .
.
%, ,
,
. ,
- -
//
:
/
/ :- / /
:
/
/
:
-
- :
-
) (
-
-
/ / ./ / .
/ .
/ ./ .
/ ./ / .
/) (
)% (
/ .
/
/
- -
. /
. /
. ,
.
% ,
.
.
- -
. /
/
/ % ,
.
.
.
: -
.
. -
. -
.
-
.- -
-
. -
. -
. -
. . - . -
. /
%
.
.
- -
.
:
-
.
-
.
/
. /
-
.
- -
-
.
-
.
.
/
:
-
./
-
. -
.
- -
.
.
/
.
.
.
- -
:
-
% , ,
% ,
.
/
- -
-- ---
-----
/
-- --- /
- --
//
- /: .
/ ./ .
/ "" /.
)(: ) (
- -
.
.
:
:
.
- -
:
.
.
:
.
% %
%
.
- -
) (/
) ( ) ( ) (
) / (/
) / ( ) / (
) % / ( ) / (
) / ( ) / (
) / (
)(:
: .
/ "" /. )serutuF( .
/ "" /. )retniW deR tfoS dna retniW deR draH( )serutuF( .
% " "
%
%
%
.
% " "
%.
.
.
- -
/
/ ( ) - / .
.
.
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
:
(: )
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
:
(: )
* retniW deR tfoS dna ,retniW deR draH ') *
- -
/ .
.
.
.
.
" "
.
.( )
- -
.
.
"" .
B
" " ""
.
,
.
.
- -
.
.
: : .
%, /
% , %,
.
-
-
-
-
/ / / / /
)%(
- -
/
%,
%,
.%,
% , /
%,
% , .
% , % ,
% ,
./
% ,
%. , / /
:
-
.
- -
-
.
-% ,
%
%
% %
.
- .
-
.
-
.
- .
- -
- , ""
. . - -
. -
.
-
.
. - -
-
.
.
: .
% , - % ,
.
- -
. -
/
. ,
,
. ,
- ,
,
%
, , ) ,
(
.
:
, - , / -
.
, - ,
,
%., ,
- -
.
,
- % ,
. / ,
.
% ,
.
% , % , /
.
.
- -
: /
/ -
% , /
%, / .
/
/
.
.
/
% ,
%,
./ - -
.
.
.
:
- -
/
/
/
/
/
( )
-
-
/
:
/
/
/ .
/
(
)
- -
-
/
, %
. /
% /
.
.
/ / / / / / / /
- -
-:
.
, % /
% / . / %
/
-: % ,
% %, %
. %
( )
.
- -
.
/
:
.
.
- -
.
.
-:
% , , . / ,
% ,
, % , . ,
%, ./
, ,
- -
/
.
.
- ) ( -
% , % ,
% , ,
% , ./ ,
% , ,
.
%
.%,
, ,
. ,
- -
% ,
. % ,
.
.
.
.
% %
.
. % ,
.
- -
, , /
/ %
.
.
- -
.
( ) /
% .
( % , ) , /
, %
. /
( % ) / %,
: -
. -
. -
.
. - -
.
- -
. %
/ -
% , /
/
. % , ,
% ,
,
./
/
./
- -
% ,
. /
% ,
.
. % ,
%
%
%
%
%
% %
%
%
%
%
%
/)(
/) (
/( )
/ .
- -
.
/
, %.,
,
.
.
. .
% , ) , / % (
( % , ) , /
.
.
- -
. .
.
. .
/ . %, . %
- -
/
%
- : , //
%
%
%
:/
%
%%
%
%
%
/ :
- -
.
/
/
%. ,
/
,
% ,
" ,
. "
,
.
, .
.
- -
%, ,
,
. ,
( )
( % ,)
( % ,) ,
% ,) , /
(.
, /
,
%.
.
, , /
/
.
- -
() .
% ,
/
.
/
-
%. ,
.
-
) , /
(. % ,
- -
: . )
. ( .
) , . (
( , )
. %
.
.
- -
.
,
.
:
/
% % ,
% ,-
/
%. -
- -
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
)%(
)%(
.
.
- -
( ) /
./
, , ,
,
, ,
.
/
/ :/
- -
) (
1102/21022102/31023102/41025102/6102
%)3-1()3()2()1(
299074881885415107120821345637134987465468
8182216592419858715250471307002342702801812 - 1
628622566274272575901574030703313414 - 2
1444015996410513718278884751591210991440442- 3
3910513907919758227285803363002358332122132 - 4
69703579438601462415756944609499745 - 5
819536159328825937741981069817616947)( - 6
226303223053887654861631901684236845772226
01470291115298206286885401938713092463724224 - 1
40101802565859009432-89652294328022- 2
80168699392460012307055275241058061146791 - 3
0737615687327274427418-434052997042782242
)- (
566-4581317019033-51121728-6088
50766191793293455265411-945262279932390152
46226427299822834306-29376069049407
005575100035710067991001134200113420043382
3.91%0.02%9.22%0.02%6.22%0.22%
9.92%6.33%1.53%3.03%5.23%5.03%
6.01%6.31%3.21%3.01%9.9%6.8%
6.01%7.31%8.21%8.01%9.9%9.8%
0.4%3.5%1.4%8.2%7.1%2.0%/1
2.38%8.39%5.59%2.29%0.09%0.09%
4102/5102
/ 2
/ 1 3102/4102 1102/2102
.
)1(
- -
, / :
% , , * .
% , , * .
% , , * .
: -:
% ,) / % ,) ( / ( %,
% , % , )
(.
.
,
/ .
( )
- -
)
(...
( )
:
. *
. *
.*
. *
. *
"." *
/ : /
- -
( )
////
%%%
*
%%%%%%%
*
%%%%%%%
*
%%%%%%%
-- *
%%%%%%%
*
%%%%%%%
() *
%%%%%%%
%%%%%%%
: (%)
//
()
- -
" " /
( % ,) ,
( % ,) / % ,
% ,) %., (
% , % , ,
. ,
- -
//
.
, /
, / , /
/ .
:/ - -
( )
////
%%%
*
*
/ *
/ *
*
*
/ *
*
%%%%%%
/
. /. ( ) ( ) /. /
/
()
- -
.
/ ( % ,)
( % , )/ %, /
( % ,) %.,
,
,
.
% ,
% , ,
. ,
:/
- -
( )
////
%%%
/ *
*
*
*
*
*
*
*
*
-- *
*
*
*
*
%%%%%%
. /
//
()
- -
/
( % ,) ( % , )
/ % ,
% ,) %., (
% ,
% ,
.
//
-: ,
/ :/
- -
( )////
%%% - ()
-- *
*
-- ()
- ()
*
*
*
*
*
/ *
*
()
%%%%%%
. /
//
()
- -
" " /
( % ,) % , % ,) / (
% ,) %., (
: /
* * * * *
/
-: /
- -
) (
1102/21022102/31023102/41024102/5102
%%%
: * 28203155233945382704%6.914916%5.3175513%3.6115773 - 873968626236%1.11373%4.13533%6.16273 - 5355900002108162171207%5.83-84583-%9.24152001%7.6230716 - 005580823194782%1.411383%6.1124272%4.3137013 - 3939752052%0.001003%1.0003%3.0006 - 057057057018%3.3310001%3.0057%8.00571 -
830721318261685671683141%4.61-05862-%9.96354361%1.95306631 : *
0901732143418451%9.6201%6.08841%7.00951 - 09128139002%5.7357%1.0002%1.0572 - 114536788008%0.52002%3.0008%4.00001 - 000421%2.0212%0.0401%1.0521 - 0520471%5.48%1.0761%1.0571 -
842601935842%2.401%1.0042%1.0052 -
043200%0.09603%0.00%3.19603 - 3642036327940066%7.4005%6.400701%8.400211 - 84844535%1.2371%0.035%0.007 - 0026153610029231233%0.8527291%2.4131233%7.2258425 -
7568474798201%5.01801%4.09201%5.07311 - 4035410509155066%8.21167%5.20495%9.21076 -
11661112823433449505%8.4434142%1.3253935%8.3387087
: *
0000%0.00%1.0002%1.0002 - 828227596574%3.33-052-%3.0057%2.0005 - 0051053280%3.33210581%1.0051%9.00002 - 0000%5.46-0311-%7.00571%3.0126 -
904102802743%1.42-48-%1.0743%1.0362 - 07156316%8.811827%3.0316%6.00431 -
0502040%0.00%1.0521%1.0521 - 7872013198014341%3.825111%7.14393%2.29405
: *
571427651002%0.00%2.0004%2.0004 - 5952760327030052%0.00%1.10062%1.10062 - 06483904211532%3.16-8921-%9.08112%4.0028 - 0000%0.001-0001-%4.00001%0.00 - 0041010021%0.02-003-%6.00051%5.00021 -
0721931281%3.02231%3.0056%3.0287 - 0023852423072346%8.92-6642-%5.38628%5.22085
636941295691940822648991%8.1-8504-%2.89985922%5.79135522 855105035715%2.1164%2.0514%2.0264 *
0000%8.539731%6.18483%3.28225 *
491051390791975822363002%1.1-2362-%0.001358332%0.001122132
%5.9%2.11%4.11%2.8%6.9%2.8
4102/51025102/6102
)6(
- -
: :
: ( )
/ /
,
%., : ( )
-:
/ ()
()
.
- -
: ( )
/ %,
%.,
. : ( )
/
/ % ,
: : :
() ( ) () ()
,
, /, /, /
: : , /, /, / ,
,
- -
: ( )
./ , : ( )
/ %., /
.
.
- -
: : ( )
-: -
, , / / %,
% , , .
-
,) ,
.(
-
/
. /
- -
( ) :
.
//
( ) ( ) // ( //)
.
. ( )
: ( )
./
- -
( ) ( ,)
./ : ( )
./
. : ( )
/
.
- -
: : ( )
/ , / ,
, -:
( )
/ /
, , , ,
, ,
, , ( ) , ,
, , )
, , ( , ,
, , )
(
, ,
, , , ,
, , , ,
, ,
- -
: ( ) ,
.
( )
/
( )
.
: : ( )
/
/ ()
/
. ,
- -
: ( ) /
( )
.
: "
/ " .
% ,) / / ( ( % ,)
%, % , )
.%, (
.
- -
" " ( )
/ / ( % ,)
(. % ,)
/ .
.
:
/
:
- -
) (
1102/21022102/31023102/41025102/6102
)3()1(
: *
5812644632374137410879087935211 x
77359255764521432192186211813139061 x
8126125461866023556939320916364267552 x
087122442200582734114235484147957412925
: *
224340168015-5-306130617951 x
411947513232912912242 x
686524274686844844232923290869 x
8954184147-47-863863492 x
8483498061234234347134715712 x
861722495689328328561315613188931
: *
8476372323949418) ( x
8476372323949418
799821391373483292219716896451180609966
: *
86567745870617061040104017462 x
513341771-771-903903231 x
38590896803410341943194319772
9733066161828244 x
3620628331313716716746 x
725131710502313313758175810712 x
8644177482111593-693-72217221238 x
000003-003-0030030 x
000783100531100010051 x
819536159328825377412777981069817616947
%3.2%3.2%6.2%5.2%8.2%6.2
4102/5102
)3-1()2-1(
)7(
- -
/ /
%, . %,
-: :
- - - ( ) - -
( )
: - " -
"
.
.
- -
:
/
/ %,
%,
: ( )
/
/
()
() ()
( ++)
.
.
- -
% ,) /
: (
% ,) : (
: ( % ,)
: ( % )
:
- -
( )////
%%%
*
--*
*
%%%%%%%
*
*
%%%%%%%
: (%)
//
()
- -
: -:
.
% /
. /
:
- -
( )
////
%%%
*
-
-
-
-
%%%%%%%
--*
%%%%%%%
*
%%%%%%
%%%%%%%
: (%)
//
()
- -
: ( )
.
% ,) /
(
./ ( % ,)
/
- -
) (
)(
%
8.21%1.4195757%8.41248974002/5002
1.92%8.5197779%2.31706185002/6002
9.61%3.51623411%2.415465016002/7002
0.02%3.51591731%5.314280217002/8002
0.91%7.51222361%0.610756618002/9002
5.4%1.41494071%1.214455419002/0102
7.21%0.41270291%6.414240020102/1102
0.8%4.31014702%0.512322321102/2102
1.12%3.41911152%2.515096622102/3102
7.3%0.31982062%0.81927853 3102/4102
1.22%1.31938713%0.51092463/ 4102/5102
-%9.41724224 5102/6102
)01(
- -
) (
1102/21022102/31023102/41025102/6102
397011579341375451880571084702315312 -
%0.7%2.8%7.7%2.7%5.8%5.7%
073273979710077808701784811548951 -
%6.4%6.4%9.3%4.4%9.4%6.5%
887411776137671945124960210472 -
%9.0%0.1%9.0%9.0%9.0%0.1%
95490850114011493310367196612 -
%6.0%6.0%6.0%6.0%7.0%8.0%
014702911152982062938713092463724224
%2.31%3.41%0.31%1.31%0.51%9.41%
: )%(
4102/5102
)11(
- -
-:
-: -
, / %, , . , /
-: -
, / %, , . , /
: :
, / %, ,
. , /
- -
) (
1102/21022102/31023102/41025102/6102
: :
657312196163391903223012257372 -
362500161348280217951187931 -
71333390529405924751 -
40178812523915863 -
000000 -
044912343259482802539617359234
: :
570436185406064759639524586993 -
008110512121341608415384115571 -
009282404300429589158 -
476325725299052424930448483624 -
000-
05596135192159809159621621676801
: :
676340274060161993060136901 -
81585485455 -
000000-
4963802726011473018060186901
: :
452269726192383349631063 -
5645842549663648005726001 -
917744080169648114911136631
: :
202332952144434364 -
30998613165251439815588186923 -
000686247622513 -
582953083904024823-
093010673149851074223832211963
397011579341375451880571084702315312
%0.7%2.8%7.7%2.7%5.8%5.7
4102/5102
)21(
- -
) (
1102/21022102/31023102/41025102/6102
: *
665518304177541991024933290203 -
706128545289382132634519354045 -
471736949347924034658452645248
:)1( *
) (
959511527188591233727257272143 -
02198232143936249481941201 -
7791592401235103215561-
650620350346542092831497369954
: *
829325937783058473365957 -
011390432443747479845355 -
047179914071465245629892 -
363014044729011467431 -
141976793649880318997159592
073273979710077808701784811548951
%6.4%6.4%9.3%4.4%9.4%6.5
4102/5102
)31(
- -
) (
1102/21022102/31023102/41025102/6102
: *
351215283153151740615515124612) ( -
208110810081274417446164 -
559316265153961915026269185262
044824714574455935 -
693414506125371499020810279762
: *
203795381763004904 -
000000 -
18201321321201321 -
018141562127 -
293717123555415406
887411776137671945124960210472
%9.0%0.1%9.0%9.0%9.0%0.1
4102/5102
)41(
- -
) (
1102/21022102/31023102/41025102/6102
* 604334639383796414164509/1
865171617681020242023042 *
080178316721805100129482 *
0393596401041157010821 *
571581481702122232 *
64364344248888631423 *
276737997008318219 *
112003042425712522)( *
405735926436814814 *
621821641161651871 *
* 144747177028777878/2
95490850114011493310367196612
%6.0%6.0%6.0%6.0%7.0%8.0
/1
/2.
4102/5102
)51(
- -
:( )
/
./
% , /
% , .
: ( )
/ / %
% . /
/
% . /
.
- -
% , /
/ % ,
/
.
/
/
.
/
/
/
.
/
/ .
- -
) (
1102/21022102/31023102/41025102/6102
620515878190812442539472402092 *
811615736148081051919819129691 *
7022419103612062203428501 *
199393537513661366372438 *
21051713113829004316282275343 *
* 595628260816163817995173181/1
* 092411055125071207416983143191/2
064437037053240225512 *
03852017411008173710181 *
866273725692770456938704 *
8701738547111285173854 *
008233927371347467138314 *
321691801281385224101 *
697-16335000070002 *
16202910510510023 *
75624509113286322821)( *
6597011091201051 *
915974645107376736 *
27648467053821491804536621*
8016869939246001275241058061146791
%5.5%4.5%0.5%9.5%6.6%0.7
/2.
/1. % 51
4102/5102
)61(
- -
: ( ) /
/
) ( )
(
,
. ""
:
/
- , /
.
- -
/
/
/
:
.....................: .................................*
". "
,
..........................................: ...............*
.
,
.................................: ........... *
.
,
: ...................................... *
.
,
: ............................................ *
.
,
- -
-: . * . * . * . * . *
: :
/ .
, ,
.
.
- -
: : )
(
.
( )
.
/ , ,
./
:
- -
( )////
()()()
: *
:
*
: *
: - *
---
/
(-)(-)
()
- -
: :
/
( % ,) ,
,
( % ,) ,
/
.
% ,
-:
- -
) (
1102/21022102/31023102/41025102/6102
299074881885415107345637134987465468 *
226303223053887654901684236845772226 *
073761568732727442434052997042782242
566-45813170151121728-6088
507661917932934552945262279932390152
005575100035710067991001134200113420043382
3.91%0.02%9.22%0.02%6.22%0.22%
9.92%6.33%1.53%3.03%5.23%5.03%
6.01%6.31%3.21%2.801%2.8%6.8%
6.01%7.31%8.21%8.01%9.9%9.8%
4102/5102
)81(
- -
: :
.
: :
,
. ,
:
.
, /
/ , : ,
- -
) (
1102/21022102/31023102/41025102/6102
507661917932934552945262279932390152
5746382317745701802132049512329752
081302740113689263657394219554610905
)(
5746382317745701802132049512329752
021513-0052052-
507661707932457552945262227932343152
0102/11021102/21022102/31024102/5102
294581788162326262527294949454528705 -
55459205232305914001101 -
3322191142553053163160431 -
021513-0052052- -
081302740113689263657394219554610905
.
4102/5102
4102/5102
:
)91(
- -
: :
/ ,
.
.
. .
.
) : (
- -
, , , /
, , , /
, , , /
, , , /
, , , /
/
//
, , ,
/
//
, , ,
/
//
, , ,
/
//
, , , ,
:
- -
:
0618961
150131
339012
4410402
655671
0076122
0011342
9.38%
3.7%
2.19%
13/21/4102
) (
)02(
- -
/
/
:
.
.
.
.
: ( ) ( )
.
.
- -
( )/
# - - -
# - - - - - () -
( )
# ( ) - ( ) -
- ( )
# = * .
= . .
-
-- -
/
()
- -
( )
///
)
(
)
(
-
-
/
/
/
()
- -
/
.
.
.
- -
: /
/
/
(,) , ,
, , ,
(,) (,) (,)
( ,) /
( ,)
. ,
( ) ( ) ( )
.
- -
(
)
/
/
+-
/
/
+-
-
-
)
(
-
-
-
)
(
-
)
(
-
-
)
(
-
-
)
(
)
(
--
)
(
/
- -
4102/51025102/6102
: - 1
83492731-8349472400002092
9073864488819135527891
9649726853203472818501
0626676-0460426608347495
: - 2
0005325-0005661300003462
0265509-0263952200083531) (
93191726984384153045571
93464258218014277231
24052311-1084710795794885
: - 329426967957138648314
00097300532020052042
294143167499158690456
: - 4
468063-78582373277696
0552-51845622
000008000080891 35
0009000612000522) (
0005-000343000833) (
414953-20427978892167
: - 503128027827058018
0004-002210028) ( 2678640711808521
17764337254405994 00510054600066
00510054600066 00020000200022) (
44751770281128791
97 )1( )8( 0
00
70445167714613816971
71845961-590922151872472431
) (
)42(
4102/5102 5102/6102
- -
) (
//
: ( ) - -
-
-
.
-( )
: - :( ) - : -
-
-
-
()
/ /
- -
:
.
/
,
.()
,
.
() ( )
/ /
.
- -
-
.
:
.
-
.
:
.
-
.
.
- -
-
.
.
-
.
.
-
.
- -
.
-
.
.
-
.
.
- -
-
.
.
-
.
.
( )
( )
:
- -
( )////
()()()
*
*
*
*
*
*
*
*
- *
*
%%%%%%
/
(-)(-)
()
- -
(
)
20
16
2/0
15
20
14
2/0
13
*
30
00
71
60
63
24
36
45
10
98
86
41
41
38
35
32
09
52
27
00
40
23
78
06
21
88
26
*
3
67
54
25
00
06
34
88
43
76
04
45
32
39
01
84
34
01
40
71
4
*
15
05
75
30
61
89
35
69
11
34
16
56
54
18
20
35
13
43
57
06
32
97
6
*
79
75
17
08
51
84
22
21
51
62
41
65
31
55
3
*
94
44
05
13
41
34
41
14
02
13
60
25
32
72
19
11
24
62
11
73
63
*
27
29
07
96
72
22
87
36
78
61
20
44
95
04
24
01
40
39
93
07
59
*
22
13
01
79
63
23
13
85
53
54
33
06
40
28
35
62
91
52
24
11
1
*
82
93
96
65
33
42
13
71
58
70
89
92
62
94
35
59
35
40
84
06
6
*
2
06
61
59
17
20
92
78
16
12
52
11
66
12
17
31
61
89
23
02
18
78
9
*
12
46
50
04
29
12
10
44
32
05
39
27
64
10
34
32
35
7
21
81
08
41
43
12
44
04
42
31
22
05
47
99
74
96
28
64
56
47
89
43
17
36
54
27
01
51
4
77.
%1
5.%
86.
%8
2.%
19.
%2
6.%
30
5.%
32
5.%
30
3.%
35
1.%
(
)
20
15
2/0
14
(
27
)
20162/015
- -
/
.
:
.
.
.
- -
.
( )
.
.
- -