q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J...

52
\ .

Transcript of q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J...

Page 1: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2015~ q2 ~j~~ uti I~tl t_ It 14W1I At f-awr ~ ~J ~j~J- ~ -gtyen ~

20 16331 ~W20 IS217 ~~jlIJ

J~ul ~ t~~1 ~ shy

19r--hU LA6J1 ~I ~LJWd~ 12014 dLJ IIS~J oyjUJI ~j shy

dJ J-W120 IS ~(3)~J oyjLaJlj y~1 Jjilllj

w~I~IlILC Lcl~ 1978 aLwJ 31 ~J oyjLaJ~ fr-w11 ~j shy dJ aJ-wlmiddot middot1 middot-1 LGdI wluo-JI ~wau I ~ Ll~ I ~6l1(r-J ~ 9 ~ bull j _ l-- J j

- owJLalj ~ lL9Lal9j ~ SI O~LaJI)c L~I~AampIj shy

0--A ]Will y~1 J-O-Jljl9~ L46l1 ~I~I~wllJ-~IJL1W

G--C ~ ~JLillWLJI) Jl 1000 ~2016331 ~Lil 2015217

middotO~LaJII~ amp111 (I) ~jgt Jj~~ lJlj~ lA ~~~j-

()A oJlJ y~1 ~dljl9ybJ L~I ~~I ~1~4 wUj~IJLJil

~t Q U~j ~~) J-l 2550000 ~ 2016331 ~ljj201S217

~11 (y) ~jgt Jj~---l~ -l)j ~ lA ~~~j (C ~ bA9 Jy-l Ulli ~j

O~laJll~

1

~1~ 0~ta11 w1JlJ-l~1 ~ 0~ta11 wU1j-t=11 o~yj ~ ~lJl-3~IJgt

aiJ~dlj 20163 31 ~w 2015217 0A ojJill ~1 J1lljl9l9P aWl at~1

dl~9 (~ t ~~U-ll W1Jl ~)9 ~j a3Lc II ~9 ~~) ~~ 2549000 l)-Jl~ ~ abJ-4-3~s u~1UllleJ ~1~1 (~)~p J91---J1- l)9~ l4 ~

20162015 ~UI4lwU aljill aWI ~1hU10A J~I ~I Jl4

I~I _(al-~~~J-S-gtI~jj-JI9gtI~jrJl~-A~~~

2015217 ~-Jw0A4~j~~1 OLJPJI~~ju~Al1

J) ILr36 ()L9-~ 20 r 2015 lr~~tt 5

2

State ofKuwait

N I-l I-l 01 W

01 0 til 0 tiltil -4 0 b -lt0 0 00

~

~0 0 --lt 0 --lt----t ----t----t

~ ----t ~

E ~

--lt E - - ~ - -lt

~[ 0 ~ --

- ~t --- fi l -S -lt~ ( --shy-E [ ) lt [

h C --shy~ [ r C ~ 1

~ (gt

[ J ~ lt

Ggt t ~~ t-t n ~ e

f o

) o

L bull [ L [ LL e ~ tE I [ [ f u f [bull (

~

[

h h 0lt r

~ t~ poundto [ [ k ~~ ~ [f middotE t

[ [[ tc kkE r ~ tt e

~ -~ ~~I-~A(I~middot~~L0 L

NATIONALASSElJlBLl

PO Box 716 Safat Postal Code 13008 Kuwait

0

State of Kuwait

-lt --1 - --1

-4 -~

0 t tltgtshy E

()--

--- lt ~

i t ~ n ~-

- ltgt

11 L

c [n

lt f -

1 kCL ~

f ~ t4 [

cmiddot t ltgt LL [

k ~

PO Box 716 Safat Postal Code 13008 Kuwait

J~~I ~ t)lb1 ~

(3) rJJ u~Lil13 -rJI JiiJ13~bll ~WI ~I Lw) 0~ 12014 ~ 115r9J u~till ~3 u JAJ12015 w

~j9ii ~ ~1j)13 ~WI w~I-raquoJI lllc) lc1~ 1978 4LJ 31 rSJ u~tiIL fJ--rJI ~3

u 4l~1 ~1~13 ~1iJ1 yLJ13

- oli)-lbulloi3 ~ lih ~3 ~ 11 U~i1 ~ 4a~1 ~ ~13

~)Ol~

~w 2015217 ~~II bull Iii JjJI ~ UI LWI 11 GI ubi II u~ ()--l ~ LjJ 3l5~ ~ ~ ~ ~J

J3JJL l)3 ~ La ~~~3 ~ (yC ) ~fi )~l Lili h99) ~l 1000-~ 2016331 u~i1 I~ ~1rJI ( i ) wshy

~w 2015217 0- -Jill ~ I Jjl)13 L9~ ~WI ~I ~I~ w1j3~1 )l9i

~yS J~l wJI U~3 4j~J u~ 0ltiJhi9 )~ l 2550000 -~ 20163131 0~i1 I~ 02lyJI ( y ) w- J3~L l)3 ~ La ~ 21l~3 ( JP)

~ti olLa

~I 41~ OJllJI ublgt) 0-C )liJ w~3~1 OlYj 0-C ~1jJ1 y~ Jji

~ l 2549000 4-J4l13 2016331 ~W2015217 lJ-A oj1ill irl l Jjll l3 L9rbl4aWI

l)J ~ La ~~~3 ( )--1 ~~ J~l---sJi uYmiddotlJi3 ~J 4j~J u~ uUi)hi9)

lJ-A J~I ~I JLa L)Jl1J ~ 4hy yLoS u~tiIl I~ ~lyJI ( c ) w J3~L 201620 15 ~WI 4lJl 4l3ill ~WI ~I~I

~IJ o)La

~ ~3 0yJWI liAgt Jail - ~ l4 JS - 1JjJ13 1JjJI ~~J~

2015217 ~)J L)A ~ ~3~)I o~~1

~fll~l

e~1 ylJI ~rl e~

~I lIt 1436 ~ ~J

I 2015 ~IJ- JI

~~rT1~ ~ (~(V u-gtiAJl (YlI JAjl1J J)ol LoWI ~I

-t 4lL w i w)il WJI wlIl1 -ill 4lWI W I wl)J

~I ~ bull deg~ IW )-0 ~I ~ bull tlt iY u l I 20122011 20132012 20142013 ~ DJL j

~ ~rn t bull e~ iI

(I (I 0 0 0 0 0 wLbH ~~I wl~IJ)

Ci 0 0 0 0 () (I ~)I )-) Y-J3 wlbll -Jp-i3 iY-J

0 0

I I I I

Iraquo 0 0 0 laquo) wllyJI3 wLlyl1 1

0 0 0 0 0 0 0 ~j]1 wlS1 CIU I c) ~I~

() 0 0 0 1000 1000 0 lSpi wblJl

0 - -1000 ( ~I ) amp ~Ii)1 c)4)

---0--------0-------0--- 1000 1000 0 1 wl~IJ)Ic)k1

-IllLl1 JI Igta - - -- - - - -shy1llL wl~ w~ ~I wJ--J1 JJ1II

~IY middot ~Iv()A ulllttf6- y41120122011 1 20132012 I 20142013 OJlj- 1 bull If If I 1 bull 1011 iI I I

~___1- 1155000 1155000 ___ 0 111 - ~~I~LJ~_=-J3~1 ~~I ____ _1--------~ -------+ - ---~-------I ----- ------- ---- ---shyII 0 1395OQO 1395000 0 ltolpound wLJ~ - ~WI -J411

0 2550000 -- - - ( ~famp-~Ii)V4)---- ~

---0------0------0--- 2550000 2550000 0 1 wLJ~1~4)

~ lyl1 l ul ~ yol wlb Il 4l~ J ull liiJ wlI111 J ltlt-1)11 J Iyoll J -Iill wu J 1 1m W 1 el IV u- all lt1 w J--J1 JJI ltyJ1 ~ll~ lyl1I

1llL wI~ w~~I cULillI

20122011 I 20132012 I 20142013

o 0 0

o 0 0

I

1

~

0

deg

cill

II Jl]

1000 II

I 2550000 1

4WIJIIJjJii

~I 10 1111 V ()A ~I 10 tltl 6shy1 11 111 1 I 01

1000 0

2550000 0

II

II

u~1

wl~IAI c)4)

wL-~1 c)4)

o 0 0 2549000shy 2549000shy 0 ( ) ]1 ) L)I c)L

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 2: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

~1~ 0~ta11 w1JlJ-l~1 ~ 0~ta11 wU1j-t=11 o~yj ~ ~lJl-3~IJgt

aiJ~dlj 20163 31 ~w 2015217 0A ojJill ~1 J1lljl9l9P aWl at~1

dl~9 (~ t ~~U-ll W1Jl ~)9 ~j a3Lc II ~9 ~~) ~~ 2549000 l)-Jl~ ~ abJ-4-3~s u~1UllleJ ~1~1 (~)~p J91---J1- l)9~ l4 ~

20162015 ~UI4lwU aljill aWI ~1hU10A J~I ~I Jl4

I~I _(al-~~~J-S-gtI~jj-JI9gtI~jrJl~-A~~~

2015217 ~-Jw0A4~j~~1 OLJPJI~~ju~Al1

J) ILr36 ()L9-~ 20 r 2015 lr~~tt 5

2

State ofKuwait

N I-l I-l 01 W

01 0 til 0 tiltil -4 0 b -lt0 0 00

~

~0 0 --lt 0 --lt----t ----t----t

~ ----t ~

E ~

--lt E - - ~ - -lt

~[ 0 ~ --

- ~t --- fi l -S -lt~ ( --shy-E [ ) lt [

h C --shy~ [ r C ~ 1

~ (gt

[ J ~ lt

Ggt t ~~ t-t n ~ e

f o

) o

L bull [ L [ LL e ~ tE I [ [ f u f [bull (

~

[

h h 0lt r

~ t~ poundto [ [ k ~~ ~ [f middotE t

[ [[ tc kkE r ~ tt e

~ -~ ~~I-~A(I~middot~~L0 L

NATIONALASSElJlBLl

PO Box 716 Safat Postal Code 13008 Kuwait

0

State of Kuwait

-lt --1 - --1

-4 -~

0 t tltgtshy E

()--

--- lt ~

i t ~ n ~-

- ltgt

11 L

c [n

lt f -

1 kCL ~

f ~ t4 [

cmiddot t ltgt LL [

k ~

PO Box 716 Safat Postal Code 13008 Kuwait

J~~I ~ t)lb1 ~

(3) rJJ u~Lil13 -rJI JiiJ13~bll ~WI ~I Lw) 0~ 12014 ~ 115r9J u~till ~3 u JAJ12015 w

~j9ii ~ ~1j)13 ~WI w~I-raquoJI lllc) lc1~ 1978 4LJ 31 rSJ u~tiIL fJ--rJI ~3

u 4l~1 ~1~13 ~1iJ1 yLJ13

- oli)-lbulloi3 ~ lih ~3 ~ 11 U~i1 ~ 4a~1 ~ ~13

~)Ol~

~w 2015217 ~~II bull Iii JjJI ~ UI LWI 11 GI ubi II u~ ()--l ~ LjJ 3l5~ ~ ~ ~ ~J

J3JJL l)3 ~ La ~~~3 ~ (yC ) ~fi )~l Lili h99) ~l 1000-~ 2016331 u~i1 I~ ~1rJI ( i ) wshy

~w 2015217 0- -Jill ~ I Jjl)13 L9~ ~WI ~I ~I~ w1j3~1 )l9i

~yS J~l wJI U~3 4j~J u~ 0ltiJhi9 )~ l 2550000 -~ 20163131 0~i1 I~ 02lyJI ( y ) w- J3~L l)3 ~ La ~ 21l~3 ( JP)

~ti olLa

~I 41~ OJllJI ublgt) 0-C )liJ w~3~1 OlYj 0-C ~1jJ1 y~ Jji

~ l 2549000 4-J4l13 2016331 ~W2015217 lJ-A oj1ill irl l Jjll l3 L9rbl4aWI

l)J ~ La ~~~3 ( )--1 ~~ J~l---sJi uYmiddotlJi3 ~J 4j~J u~ uUi)hi9)

lJ-A J~I ~I JLa L)Jl1J ~ 4hy yLoS u~tiIl I~ ~lyJI ( c ) w J3~L 201620 15 ~WI 4lJl 4l3ill ~WI ~I~I

~IJ o)La

~ ~3 0yJWI liAgt Jail - ~ l4 JS - 1JjJ13 1JjJI ~~J~

2015217 ~)J L)A ~ ~3~)I o~~1

~fll~l

e~1 ylJI ~rl e~

~I lIt 1436 ~ ~J

I 2015 ~IJ- JI

~~rT1~ ~ (~(V u-gtiAJl (YlI JAjl1J J)ol LoWI ~I

-t 4lL w i w)il WJI wlIl1 -ill 4lWI W I wl)J

~I ~ bull deg~ IW )-0 ~I ~ bull tlt iY u l I 20122011 20132012 20142013 ~ DJL j

~ ~rn t bull e~ iI

(I (I 0 0 0 0 0 wLbH ~~I wl~IJ)

Ci 0 0 0 0 () (I ~)I )-) Y-J3 wlbll -Jp-i3 iY-J

0 0

I I I I

Iraquo 0 0 0 laquo) wllyJI3 wLlyl1 1

0 0 0 0 0 0 0 ~j]1 wlS1 CIU I c) ~I~

() 0 0 0 1000 1000 0 lSpi wblJl

0 - -1000 ( ~I ) amp ~Ii)1 c)4)

---0--------0-------0--- 1000 1000 0 1 wl~IJ)Ic)k1

-IllLl1 JI Igta - - -- - - - -shy1llL wl~ w~ ~I wJ--J1 JJ1II

~IY middot ~Iv()A ulllttf6- y41120122011 1 20132012 I 20142013 OJlj- 1 bull If If I 1 bull 1011 iI I I

~___1- 1155000 1155000 ___ 0 111 - ~~I~LJ~_=-J3~1 ~~I ____ _1--------~ -------+ - ---~-------I ----- ------- ---- ---shyII 0 1395OQO 1395000 0 ltolpound wLJ~ - ~WI -J411

0 2550000 -- - - ( ~famp-~Ii)V4)---- ~

---0------0------0--- 2550000 2550000 0 1 wLJ~1~4)

~ lyl1 l ul ~ yol wlb Il 4l~ J ull liiJ wlI111 J ltlt-1)11 J Iyoll J -Iill wu J 1 1m W 1 el IV u- all lt1 w J--J1 JJI ltyJ1 ~ll~ lyl1I

1llL wI~ w~~I cULillI

20122011 I 20132012 I 20142013

o 0 0

o 0 0

I

1

~

0

deg

cill

II Jl]

1000 II

I 2550000 1

4WIJIIJjJii

~I 10 1111 V ()A ~I 10 tltl 6shy1 11 111 1 I 01

1000 0

2550000 0

II

II

u~1

wl~IAI c)4)

wL-~1 c)4)

o 0 0 2549000shy 2549000shy 0 ( ) ]1 ) L)I c)L

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 3: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

State ofKuwait

N I-l I-l 01 W

01 0 til 0 tiltil -4 0 b -lt0 0 00

~

~0 0 --lt 0 --lt----t ----t----t

~ ----t ~

E ~

--lt E - - ~ - -lt

~[ 0 ~ --

- ~t --- fi l -S -lt~ ( --shy-E [ ) lt [

h C --shy~ [ r C ~ 1

~ (gt

[ J ~ lt

Ggt t ~~ t-t n ~ e

f o

) o

L bull [ L [ LL e ~ tE I [ [ f u f [bull (

~

[

h h 0lt r

~ t~ poundto [ [ k ~~ ~ [f middotE t

[ [[ tc kkE r ~ tt e

~ -~ ~~I-~A(I~middot~~L0 L

NATIONALASSElJlBLl

PO Box 716 Safat Postal Code 13008 Kuwait

0

State of Kuwait

-lt --1 - --1

-4 -~

0 t tltgtshy E

()--

--- lt ~

i t ~ n ~-

- ltgt

11 L

c [n

lt f -

1 kCL ~

f ~ t4 [

cmiddot t ltgt LL [

k ~

PO Box 716 Safat Postal Code 13008 Kuwait

J~~I ~ t)lb1 ~

(3) rJJ u~Lil13 -rJI JiiJ13~bll ~WI ~I Lw) 0~ 12014 ~ 115r9J u~till ~3 u JAJ12015 w

~j9ii ~ ~1j)13 ~WI w~I-raquoJI lllc) lc1~ 1978 4LJ 31 rSJ u~tiIL fJ--rJI ~3

u 4l~1 ~1~13 ~1iJ1 yLJ13

- oli)-lbulloi3 ~ lih ~3 ~ 11 U~i1 ~ 4a~1 ~ ~13

~)Ol~

~w 2015217 ~~II bull Iii JjJI ~ UI LWI 11 GI ubi II u~ ()--l ~ LjJ 3l5~ ~ ~ ~ ~J

J3JJL l)3 ~ La ~~~3 ~ (yC ) ~fi )~l Lili h99) ~l 1000-~ 2016331 u~i1 I~ ~1rJI ( i ) wshy

~w 2015217 0- -Jill ~ I Jjl)13 L9~ ~WI ~I ~I~ w1j3~1 )l9i

~yS J~l wJI U~3 4j~J u~ 0ltiJhi9 )~ l 2550000 -~ 20163131 0~i1 I~ 02lyJI ( y ) w- J3~L l)3 ~ La ~ 21l~3 ( JP)

~ti olLa

~I 41~ OJllJI ublgt) 0-C )liJ w~3~1 OlYj 0-C ~1jJ1 y~ Jji

~ l 2549000 4-J4l13 2016331 ~W2015217 lJ-A oj1ill irl l Jjll l3 L9rbl4aWI

l)J ~ La ~~~3 ( )--1 ~~ J~l---sJi uYmiddotlJi3 ~J 4j~J u~ uUi)hi9)

lJ-A J~I ~I JLa L)Jl1J ~ 4hy yLoS u~tiIl I~ ~lyJI ( c ) w J3~L 201620 15 ~WI 4lJl 4l3ill ~WI ~I~I

~IJ o)La

~ ~3 0yJWI liAgt Jail - ~ l4 JS - 1JjJ13 1JjJI ~~J~

2015217 ~)J L)A ~ ~3~)I o~~1

~fll~l

e~1 ylJI ~rl e~

~I lIt 1436 ~ ~J

I 2015 ~IJ- JI

~~rT1~ ~ (~(V u-gtiAJl (YlI JAjl1J J)ol LoWI ~I

-t 4lL w i w)il WJI wlIl1 -ill 4lWI W I wl)J

~I ~ bull deg~ IW )-0 ~I ~ bull tlt iY u l I 20122011 20132012 20142013 ~ DJL j

~ ~rn t bull e~ iI

(I (I 0 0 0 0 0 wLbH ~~I wl~IJ)

Ci 0 0 0 0 () (I ~)I )-) Y-J3 wlbll -Jp-i3 iY-J

0 0

I I I I

Iraquo 0 0 0 laquo) wllyJI3 wLlyl1 1

0 0 0 0 0 0 0 ~j]1 wlS1 CIU I c) ~I~

() 0 0 0 1000 1000 0 lSpi wblJl

0 - -1000 ( ~I ) amp ~Ii)1 c)4)

---0--------0-------0--- 1000 1000 0 1 wl~IJ)Ic)k1

-IllLl1 JI Igta - - -- - - - -shy1llL wl~ w~ ~I wJ--J1 JJ1II

~IY middot ~Iv()A ulllttf6- y41120122011 1 20132012 I 20142013 OJlj- 1 bull If If I 1 bull 1011 iI I I

~___1- 1155000 1155000 ___ 0 111 - ~~I~LJ~_=-J3~1 ~~I ____ _1--------~ -------+ - ---~-------I ----- ------- ---- ---shyII 0 1395OQO 1395000 0 ltolpound wLJ~ - ~WI -J411

0 2550000 -- - - ( ~famp-~Ii)V4)---- ~

---0------0------0--- 2550000 2550000 0 1 wLJ~1~4)

~ lyl1 l ul ~ yol wlb Il 4l~ J ull liiJ wlI111 J ltlt-1)11 J Iyoll J -Iill wu J 1 1m W 1 el IV u- all lt1 w J--J1 JJI ltyJ1 ~ll~ lyl1I

1llL wI~ w~~I cULillI

20122011 I 20132012 I 20142013

o 0 0

o 0 0

I

1

~

0

deg

cill

II Jl]

1000 II

I 2550000 1

4WIJIIJjJii

~I 10 1111 V ()A ~I 10 tltl 6shy1 11 111 1 I 01

1000 0

2550000 0

II

II

u~1

wl~IAI c)4)

wL-~1 c)4)

o 0 0 2549000shy 2549000shy 0 ( ) ]1 ) L)I c)L

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 4: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

State of Kuwait

-lt --1 - --1

-4 -~

0 t tltgtshy E

()--

--- lt ~

i t ~ n ~-

- ltgt

11 L

c [n

lt f -

1 kCL ~

f ~ t4 [

cmiddot t ltgt LL [

k ~

PO Box 716 Safat Postal Code 13008 Kuwait

J~~I ~ t)lb1 ~

(3) rJJ u~Lil13 -rJI JiiJ13~bll ~WI ~I Lw) 0~ 12014 ~ 115r9J u~till ~3 u JAJ12015 w

~j9ii ~ ~1j)13 ~WI w~I-raquoJI lllc) lc1~ 1978 4LJ 31 rSJ u~tiIL fJ--rJI ~3

u 4l~1 ~1~13 ~1iJ1 yLJ13

- oli)-lbulloi3 ~ lih ~3 ~ 11 U~i1 ~ 4a~1 ~ ~13

~)Ol~

~w 2015217 ~~II bull Iii JjJI ~ UI LWI 11 GI ubi II u~ ()--l ~ LjJ 3l5~ ~ ~ ~ ~J

J3JJL l)3 ~ La ~~~3 ~ (yC ) ~fi )~l Lili h99) ~l 1000-~ 2016331 u~i1 I~ ~1rJI ( i ) wshy

~w 2015217 0- -Jill ~ I Jjl)13 L9~ ~WI ~I ~I~ w1j3~1 )l9i

~yS J~l wJI U~3 4j~J u~ 0ltiJhi9 )~ l 2550000 -~ 20163131 0~i1 I~ 02lyJI ( y ) w- J3~L l)3 ~ La ~ 21l~3 ( JP)

~ti olLa

~I 41~ OJllJI ublgt) 0-C )liJ w~3~1 OlYj 0-C ~1jJ1 y~ Jji

~ l 2549000 4-J4l13 2016331 ~W2015217 lJ-A oj1ill irl l Jjll l3 L9rbl4aWI

l)J ~ La ~~~3 ( )--1 ~~ J~l---sJi uYmiddotlJi3 ~J 4j~J u~ uUi)hi9)

lJ-A J~I ~I JLa L)Jl1J ~ 4hy yLoS u~tiIl I~ ~lyJI ( c ) w J3~L 201620 15 ~WI 4lJl 4l3ill ~WI ~I~I

~IJ o)La

~ ~3 0yJWI liAgt Jail - ~ l4 JS - 1JjJ13 1JjJI ~~J~

2015217 ~)J L)A ~ ~3~)I o~~1

~fll~l

e~1 ylJI ~rl e~

~I lIt 1436 ~ ~J

I 2015 ~IJ- JI

~~rT1~ ~ (~(V u-gtiAJl (YlI JAjl1J J)ol LoWI ~I

-t 4lL w i w)il WJI wlIl1 -ill 4lWI W I wl)J

~I ~ bull deg~ IW )-0 ~I ~ bull tlt iY u l I 20122011 20132012 20142013 ~ DJL j

~ ~rn t bull e~ iI

(I (I 0 0 0 0 0 wLbH ~~I wl~IJ)

Ci 0 0 0 0 () (I ~)I )-) Y-J3 wlbll -Jp-i3 iY-J

0 0

I I I I

Iraquo 0 0 0 laquo) wllyJI3 wLlyl1 1

0 0 0 0 0 0 0 ~j]1 wlS1 CIU I c) ~I~

() 0 0 0 1000 1000 0 lSpi wblJl

0 - -1000 ( ~I ) amp ~Ii)1 c)4)

---0--------0-------0--- 1000 1000 0 1 wl~IJ)Ic)k1

-IllLl1 JI Igta - - -- - - - -shy1llL wl~ w~ ~I wJ--J1 JJ1II

~IY middot ~Iv()A ulllttf6- y41120122011 1 20132012 I 20142013 OJlj- 1 bull If If I 1 bull 1011 iI I I

~___1- 1155000 1155000 ___ 0 111 - ~~I~LJ~_=-J3~1 ~~I ____ _1--------~ -------+ - ---~-------I ----- ------- ---- ---shyII 0 1395OQO 1395000 0 ltolpound wLJ~ - ~WI -J411

0 2550000 -- - - ( ~famp-~Ii)V4)---- ~

---0------0------0--- 2550000 2550000 0 1 wLJ~1~4)

~ lyl1 l ul ~ yol wlb Il 4l~ J ull liiJ wlI111 J ltlt-1)11 J Iyoll J -Iill wu J 1 1m W 1 el IV u- all lt1 w J--J1 JJI ltyJ1 ~ll~ lyl1I

1llL wI~ w~~I cULillI

20122011 I 20132012 I 20142013

o 0 0

o 0 0

I

1

~

0

deg

cill

II Jl]

1000 II

I 2550000 1

4WIJIIJjJii

~I 10 1111 V ()A ~I 10 tltl 6shy1 11 111 1 I 01

1000 0

2550000 0

II

II

u~1

wl~IAI c)4)

wL-~1 c)4)

o 0 0 2549000shy 2549000shy 0 ( ) ]1 ) L)I c)L

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 5: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

J~~I ~ t)lb1 ~

(3) rJJ u~Lil13 -rJI JiiJ13~bll ~WI ~I Lw) 0~ 12014 ~ 115r9J u~till ~3 u JAJ12015 w

~j9ii ~ ~1j)13 ~WI w~I-raquoJI lllc) lc1~ 1978 4LJ 31 rSJ u~tiIL fJ--rJI ~3

u 4l~1 ~1~13 ~1iJ1 yLJ13

- oli)-lbulloi3 ~ lih ~3 ~ 11 U~i1 ~ 4a~1 ~ ~13

~)Ol~

~w 2015217 ~~II bull Iii JjJI ~ UI LWI 11 GI ubi II u~ ()--l ~ LjJ 3l5~ ~ ~ ~ ~J

J3JJL l)3 ~ La ~~~3 ~ (yC ) ~fi )~l Lili h99) ~l 1000-~ 2016331 u~i1 I~ ~1rJI ( i ) wshy

~w 2015217 0- -Jill ~ I Jjl)13 L9~ ~WI ~I ~I~ w1j3~1 )l9i

~yS J~l wJI U~3 4j~J u~ 0ltiJhi9 )~ l 2550000 -~ 20163131 0~i1 I~ 02lyJI ( y ) w- J3~L l)3 ~ La ~ 21l~3 ( JP)

~ti olLa

~I 41~ OJllJI ublgt) 0-C )liJ w~3~1 OlYj 0-C ~1jJ1 y~ Jji

~ l 2549000 4-J4l13 2016331 ~W2015217 lJ-A oj1ill irl l Jjll l3 L9rbl4aWI

l)J ~ La ~~~3 ( )--1 ~~ J~l---sJi uYmiddotlJi3 ~J 4j~J u~ uUi)hi9)

lJ-A J~I ~I JLa L)Jl1J ~ 4hy yLoS u~tiIl I~ ~lyJI ( c ) w J3~L 201620 15 ~WI 4lJl 4l3ill ~WI ~I~I

~IJ o)La

~ ~3 0yJWI liAgt Jail - ~ l4 JS - 1JjJ13 1JjJI ~~J~

2015217 ~)J L)A ~ ~3~)I o~~1

~fll~l

e~1 ylJI ~rl e~

~I lIt 1436 ~ ~J

I 2015 ~IJ- JI

~~rT1~ ~ (~(V u-gtiAJl (YlI JAjl1J J)ol LoWI ~I

-t 4lL w i w)il WJI wlIl1 -ill 4lWI W I wl)J

~I ~ bull deg~ IW )-0 ~I ~ bull tlt iY u l I 20122011 20132012 20142013 ~ DJL j

~ ~rn t bull e~ iI

(I (I 0 0 0 0 0 wLbH ~~I wl~IJ)

Ci 0 0 0 0 () (I ~)I )-) Y-J3 wlbll -Jp-i3 iY-J

0 0

I I I I

Iraquo 0 0 0 laquo) wllyJI3 wLlyl1 1

0 0 0 0 0 0 0 ~j]1 wlS1 CIU I c) ~I~

() 0 0 0 1000 1000 0 lSpi wblJl

0 - -1000 ( ~I ) amp ~Ii)1 c)4)

---0--------0-------0--- 1000 1000 0 1 wl~IJ)Ic)k1

-IllLl1 JI Igta - - -- - - - -shy1llL wl~ w~ ~I wJ--J1 JJ1II

~IY middot ~Iv()A ulllttf6- y41120122011 1 20132012 I 20142013 OJlj- 1 bull If If I 1 bull 1011 iI I I

~___1- 1155000 1155000 ___ 0 111 - ~~I~LJ~_=-J3~1 ~~I ____ _1--------~ -------+ - ---~-------I ----- ------- ---- ---shyII 0 1395OQO 1395000 0 ltolpound wLJ~ - ~WI -J411

0 2550000 -- - - ( ~famp-~Ii)V4)---- ~

---0------0------0--- 2550000 2550000 0 1 wLJ~1~4)

~ lyl1 l ul ~ yol wlb Il 4l~ J ull liiJ wlI111 J ltlt-1)11 J Iyoll J -Iill wu J 1 1m W 1 el IV u- all lt1 w J--J1 JJI ltyJ1 ~ll~ lyl1I

1llL wI~ w~~I cULillI

20122011 I 20132012 I 20142013

o 0 0

o 0 0

I

1

~

0

deg

cill

II Jl]

1000 II

I 2550000 1

4WIJIIJjJii

~I 10 1111 V ()A ~I 10 tltl 6shy1 11 111 1 I 01

1000 0

2550000 0

II

II

u~1

wl~IAI c)4)

wL-~1 c)4)

o 0 0 2549000shy 2549000shy 0 ( ) ]1 ) L)I c)L

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 6: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

~~rT1~ ~ (~(V u-gtiAJl (YlI JAjl1J J)ol LoWI ~I

-t 4lL w i w)il WJI wlIl1 -ill 4lWI W I wl)J

~I ~ bull deg~ IW )-0 ~I ~ bull tlt iY u l I 20122011 20132012 20142013 ~ DJL j

~ ~rn t bull e~ iI

(I (I 0 0 0 0 0 wLbH ~~I wl~IJ)

Ci 0 0 0 0 () (I ~)I )-) Y-J3 wlbll -Jp-i3 iY-J

0 0

I I I I

Iraquo 0 0 0 laquo) wllyJI3 wLlyl1 1

0 0 0 0 0 0 0 ~j]1 wlS1 CIU I c) ~I~

() 0 0 0 1000 1000 0 lSpi wblJl

0 - -1000 ( ~I ) amp ~Ii)1 c)4)

---0--------0-------0--- 1000 1000 0 1 wl~IJ)Ic)k1

-IllLl1 JI Igta - - -- - - - -shy1llL wl~ w~ ~I wJ--J1 JJ1II

~IY middot ~Iv()A ulllttf6- y41120122011 1 20132012 I 20142013 OJlj- 1 bull If If I 1 bull 1011 iI I I

~___1- 1155000 1155000 ___ 0 111 - ~~I~LJ~_=-J3~1 ~~I ____ _1--------~ -------+ - ---~-------I ----- ------- ---- ---shyII 0 1395OQO 1395000 0 ltolpound wLJ~ - ~WI -J411

0 2550000 -- - - ( ~famp-~Ii)V4)---- ~

---0------0------0--- 2550000 2550000 0 1 wLJ~1~4)

~ lyl1 l ul ~ yol wlb Il 4l~ J ull liiJ wlI111 J ltlt-1)11 J Iyoll J -Iill wu J 1 1m W 1 el IV u- all lt1 w J--J1 JJI ltyJ1 ~ll~ lyl1I

1llL wI~ w~~I cULillI

20122011 I 20132012 I 20142013

o 0 0

o 0 0

I

1

~

0

deg

cill

II Jl]

1000 II

I 2550000 1

4WIJIIJjJii

~I 10 1111 V ()A ~I 10 tltl 6shy1 11 111 1 I 01

1000 0

2550000 0

II

II

u~1

wl~IAI c)4)

wL-~1 c)4)

o 0 0 2549000shy 2549000shy 0 ( ) ]1 ) L)I c)L

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 7: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

-- --

N

0

N

0 0

N

0

1 I

J

r

0

enr

(3

~

(3[I

N

0

f

b C

N I

J

U

-00

0 --N

[~

0 0

1

N

~

I

N

1pound

0 f

t

--~

0 0

N

0

C

N

0 0

I------l t

0 0

~

N

N0

0

--gt-

--N gt-

en

Ul

0 0

--()J

t()

J

--gt- gt

-

--1

t ~ i

__

[I

~

N

0 N

f

gt-

0

Ul

gt-

~

0 0

--N

gt

- --

en

--gt- i t ~ l

shy

~~

[I

I~

t t

~c- f

shy

~ [

if if ~

t

~ ~

~

~

IJl[1

l

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 8: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~ 2015217 6A ojlill ~I ~19 clbU v-oWI ~I

~I _ v- ~

~120152j17 ~ ~120 1 44j1 ~ ~~I9yl~~1

~L ~14 ul~ 6)eJ ~~I ul~~~~ r ~WI--~middotIul ~

20122011 20132012 20142013 ~Y)

I 2016331 2015216I ~

I

o [OOO II - - (~I) amp~~~~I

1000 1000

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 9: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

IT]

[JJ

_~) -i~ ~ -~ ~

I lirfl 1 I middotTIV LJA foll ltYll Jil13 Ljhll iWI ~I

~yJ ~j )~ - ~ 5- ~~ - ~~j7 ~ ~jj~

c-o--[-6~-1 [ (~I ) amp 1)1 Li

a )~ _Obull~ ~ _~ ~6000 6000

~pl bull

o 0 0 0 0 0 0 LraquoAfill ~6~ic I ty I IT] o 0 0 0 162000 162000 0 LraquoAsl~~6~ic l~tYI 6 I o a 0 0 0 a a ~fo Y13J~ic 11 tyl 0 I 0

o 162000 (~I) amp JIi)I)4] I _~ ~_-J~_~ l ~~162000 162000 ~--- ~J) j~ bullbull

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 10: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

~ bull 1111 ) ~ 0Y IIV UA bullfoIl yll Jill li~ iWI ~I

~~ ~ ~j J ~ -J j~ l ~~ I - -J ~middotI ~ j j~ - ~~

~ -ilL wly 6)tJ AWl1 wLJ~1 liyll UWIWlwle Yshy Ishy)1~I0~1V(ygt )1 ~1ffl(ygt ~AJ1-ukyJl04j20122011 I 20132012 I 20142013 I ~ I I ~ bull 1 iIiIn ~ 1 0 I~ 1 i

Staff Expenses ~yJ j j r-gt- - ~ middot_ 1_-I _ ~~

wl~lj wlJlW1 _

o 0 0 II 0 41250 41250 0 I ~~jk- lt1 o a 0 II 0 15300 15300 0 I ~~)lC k- Irt I o 0 0 II 0 30000 30000 0 I J= ~J~ Iit I o 0 0 II 0 3159 3159 0 1 JiiJ~ Ift I o 0 0 II 0 1350 1350 0 II ULiJ~ 1 0 [ I o 0 0 II 0 4601 4601 0 II ~G i~ IIt I o 0 0 II 0 4500 4500 0 I 1Jj uJ ll~ Iv[ I o 0 0 I 0 9720 9720 0 I ~4-gt~k- 1At 1

o 0 0 ~ 0 3780 3780 0 I ~~~jk- I~[ I o 0 0 I 0 21600 II 21600 0 I ~4-gtJ~S middott o 0 0 I 0 9920 II 9920 a II ~4-gt t9Y J~ 1lt1 o 0 0 I 0 7920 II 7920 0 II ~~J~S 1~t1

o 153100 II (~I) ampo-ljl)ll I -middot J j _I ~ ~ J~~153100 153100

o 0 0 I 0 450500 II 450500 0 II JbiI uJ d5~ I ul o 0 0 =oJ 0 50000 II 50000 0 I jli Jl=i d9~ r t

o 0 0 I a 15000 II 15000 0 I ~W) Jl=i d9~ i t

o 0 0 =oJ 0 70000 II -10000 0 II lh I d9~ If t1 0o 0 0 I 0 30000 II 30000 0 II J= 0gt----i wll~ 1 td

o 0 0 I 0 100000 1 100000 0 II ltSyi Jl=i li~ I i td o 715500 II (~I ) amp 0-4)1 )41 I

-=sJ _ -l ~~l715500

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 11: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

y ffl ) T I 0TIV 6A iJllll lt$yll Jiillj ~rbll W YI

~~~ jj~ _~ j~ 1 -J - ~ rmiddot l ~ jJ~ - ~j

I ~L 41 wly w)lgtJ ~I wliJ~1 Liill 4WI Wlwly~

~1~10~WLJogt ~1~(LJogt ~~3uLc~

I cdw20122011 I 20132012 I 20142013 ~ J

~ 1irl1 ~I o~ i

0 _ JI shy ~-

II w~ 11 t Io 0 0 II 0 0 II 0 0

o 0 0 II 0 10000 I 10000 0 ~I ~JlJ I~ t i

10000 - 10000

o 0 0 II 0 3200 II 3200 0 II 0~iil1 w~ I 0 3200 II (~ )amp -)1

3200 3200 ~_A _ ~ --lJ ~

o 0 0 II 0 28680 IC]8-680T 0

o 0 0 II 0 300 II 300 I 0 II ~I 0-gtJ I~ t- I I 0 28980 II (~ )amp -)I )4 I

28980 --rLJ1_ ~ ~l-II ~w)r w~Jl ~~ I t I

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 12: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

~

0 0

0 0

- =i

i

5 -~

0 ii ~lt

o

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 13: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

~ TT u-l ~ ~V u-ofol (yll Jlll jfl iWI ~I

(11 -UI _ -I c1 ~ 9 - 11s- J -~

~WI WI wi ill I OOyj

~ O~~ V u- ~ ~tt1u- l~ Iwlc~120121~lW~1 W~2013 [-- r ~ i ii)1 ~ O~ )1

~-------------------General Expenees ~ -j 5~1 ~jl JI

[ - ~I wLjliJI - )11 ~~I

o 0 0 -=oJ [ 0 33500 I [ 33500 0

I 0 33500 II (~I ) amp 0l4)1 )4 I I~j 1 _ ~~33500 33500

o 0 0 -=oJ I 0 5000 I[ 5000 0

o 0 0 II 0 2000 II 2000 0 Ir WIA) llC I t~ I I 0 7000 II (~I) ampol4)1 )41 I

7000 7000 ~jI5 ~ 1 5~ 1 ~- -j~

o 0 0 II 0 5000 II 5000 0

o 0 0 II 0 1500 II 1500 0 II W4JJlJ~ I ~ t~1 I 0 6500 Ii (~I ) amp 0l4)1 )41 I

1- j _ j ~ j ~L ~ r- _ ~- 1~16500 6500

II wl1I ojpYI I t~ I

II ~ wll I t~ I

Ii wlc~ I t~1

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 14: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

Y rr I y I yII V u-gtllI (5gt+1 Jill dJill ~W ~

~jGlI 7411 - 71r1 ~ 12J~1 - tu

~L ~L wlyfi ~I wSJ~1 iill I ~WI 4JI wly-~ l 20122011 20132012 20142013 ~ I j 0 ~Ij do~

_ ~middotilf ~I 10lt11 ~I _

~----------~--------~ ~I wLjliJI- ~il ~~I tiu uu_ ----J

o 0 0 II 0 1500 II 1500 0 II wy-jJ lJ II a 1500 II (~I) amp bull lY)1 )41 I

1500 1500 r ) J ) - ~ j~

I Jil ----WI~lS

o 0 0 II 0 8000 Ir-I -8-00-0-----0--1 1 Jl----6~

o 0 a n 0 2000 Ii 2000 0 H jl)J w~ o 0 a II a 5000 II 5000 0 II ~Iy -yen5i

o 0 a Ii 0 10000 II 10000 0 II Jl ----Wl wI)I G~

I 0 25000 II (~I) ampmiddotlY)1 J41

25 000 25 000 ~ --=JI ~sJ - ~ _~1

o ] 0 0 II 0 73500 II 73500 0 J[ WljtJ1 -~~JJ41

73500 II (~I) amp ol4)1 )4

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 15: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

----------------------

~y It~ I

Y ~Tr ) v eTV 0A foU (J JljlJ J)all 4W ~

--U --l1 - --yJ ~-1j5~ - Ci

c ltIe wl~ )lll I wtiJ~I ciyll ltIWI wi yI I 20122011 20132012 20142013 u I Ij 01IIV 0- 11 0- ylIJ wI~I

ifil ~I 01 i ~I

------------------------shyService Costs wLlil1 --l1Si - ~~ ~~I

a a 0 ~ I 0 80000 II 80000 0 II ~)I w4-JI

I 0 I 80000 II (~I) amp bull )t)1 L5~

80 000 80000 ~_~ ~~J~

I a a a II a 500 H 500 J----o----II--shyI a a 0 II 0 1000 II 1000 0][ wW~ fVl [0 0 0 II 0 5000] I 5000 I 0 ~ [ Uj5U1 Ii t~ I

I 0 6500 II (~I) amp OlY)1 )4 I 6500 6500 cjlj --sCloJcYJ-y -J-gtI

o 0 0 o=J i 0 0 II 0 0

o 0 0 II 0 11000 II 11000 0 II w13l j~1 I t~ I I a 11000 II (~I) amp bulllt)1 )4 I

11 000 11 000 ~I -_ ~ J~I

iI ~4-- j~1 ftl

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 16: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

r ~rf I r 0Y1 v 6-gtjilll ($~ JlllJ Jbll iW ~

U 711 - --15 ~ j ~ - c-li

~L ilL Gly G)(J ~I GIj3~1 I jyJI jl ilWI ~I GIgt~ I 20122011 20132012 20142013 I ~j - bull 11 iJ- bull I iJ- yJI wle--I

_ 1111 ~I ltoltji ~ _

~--------------------~ Service Costs GL~I ~~ - ~WI ~~I tU

1000 000 _-__I ~ ~ ~I1000 000

o 0 0 ~I 0 15000 Ii 15000 0 II U)tc)3~ I t~1 o 0 0 II 0 8000 II 8000 0 I ~)tc) G I t~ I o 0 0]i 0 12000 II 12000 deg II wyiY3 G13~ Ir t~ I

L 0 35000 II (~ )amp olYjll )~ I 35 000 35000

o 0 0 II 0 18000 II 18000 0 I 1Y3 ~Jj Jl=i I t~ I

5000 5000

deg 0 0 II 0 61000 II 61000 deg II LSY Glj3r= i 1 t~ I i 0 79000 I (~ )amp middotlYjll )~ I

_ ~-J ~ ~ ~79 000 79 000

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 17: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

~ I fI I - Y I ITiI V u-yiIl (Jll Jilll JgtbIl ~WI ~I

middottill -UI - - I ]1 ---gt __~ - 11 _ --i ~ J J~~

~L -lL wl~ GYil ~I w3-~1 li)ll 11 -lW ~ w)llJ l 20122011 20132012 20142013 ~ I j- 0- 0- ylIJWIltJ

_ _ ~iin~ ~o~i~

----------------~--~ Service Costs wL~ ~1Si - ~WI 4e~ tlw

o 0 0 II 0 100000 II 100000 0 II GtiYI II i

~ ---~ ~ ~ 3~5000 5000 -JC ~

a a II 11321500JI-131~0~ -r a I wL~~1Si -~W~~~lcl0 a

1321500 -]r (~I) amp 0))1 ~41

o 1395000 1395000 0

1395000

J

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 18: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)1 2015217 Uo

~ t tt ~w i ~4 t 4U~~ -~ JJA

1 bull t t~ ~ t-i~ u---w J

6A OjWJ

2016331 ~til 2015217

1-----------------shy

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 19: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 ()4

-i~1 Jllli J ~ toWI ~I ~L1i 1 6~ ~ 2014 ~ 115 ~~ ~1lI-J~ ~T ~1t Jlj ~ ampt~ amp ~ )1 I ~A tl ~ lAI middotWu a(tj ~ ~ amp tl ua jjJ (jgt J-- ~ tor --t (J ~J- -)-- J

~~~I amptll ~J ~JJl ~jJ J 9 t ~~J ~ ul~~IJ ~j~IJ ~ LflJl+l~ ~ ~1Jl ~J I ~j~J1 ~I ~ l+l JiSj ~I ~~~~IJ

~L4~I~i~~

~J ~I (S~4~~~J Jll11 ~l4uJ J~I ~~~~I 4li (1

~1i J IJ ~JJt1 ~~~~ ~I~J ~lSiA ~Jj ~~~I

tJJ~~1 ~I ~l lhj4J Ji1AJ L4 cJJj jjLiJ ~~I JljJI ~l4li yjhi (2

~ll l ~J~IJ ~~IJ ~I~I ~jUIJ ~I J~I 41JAJ ~L4iIJ 4JJ1l1 c~

2-------------------shy

i

i i

J

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 20: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~t 2015217 lJA

~ _~~~I ~~I ~jU- ~I V-Ajhc~ ~~I~~lj~~I- ~~ljo41 1 ~- (8

~~~~~- lamptVJ-ult

amp1~~ ~~~ ~~-09 ~I tsJI1 )I~J~ ~WI )I~rl ~~ (f middot~al (9

-I - il ~U - ~J~ -- t oU WI ~~~ tiS - t t A-_~lgt--I ~ _ oA v-J- IIoA _ IJ ~tj~~

a _14Jlj ~I~~I OI~ ~~yen- v9~1 ul~ J4lt1tbullbl-~ VJALZJI ~j1

middotJ~Y l4gtjoJjbi- bbhll ~~ rgt1ilj

3 -----------shy

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 21: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)12015217 wshy

Budget law ___J

()4 OjliJJ 4ll ~JJL1 1 ~ I J I~i1 u-l l ~IraquoJ I 6 jiU 6A ~iil ~JWI ~J~l

( J-i ~ ~S J~J UJI l=li) sJ 1000 tiJ4l1 J 2016331 ~il 2015217 w~W4 JiyJl (I) u~ JJ~l j)~ ~LA ~ cljJ

~1JJ~1 ~I ~I~ ~u~~W oJLJI ui)=J oJuJ1 ~IJI~~I J~ J

bli) -sJ255000 ~LJI J 2016331 ~w 2015217 ()4 ~Jiill ~ oJJlJI

(~) JJ1+l4 J)J ~ LA ~~j J ( JJ i ~F J UJ UJi wLlll4 J 6~ ~~ bull l llLJ U tlampbull WJJ bull ITyshy

~ljJuu OJLj us-~Ul ~ ~JwJ r-fJ 6A JilWI ~jLJI ~Ji W IJ=jJ

J 2016331 tw 2015217 ~ ojlill4ll JJlJ1 ~IJI-Hil ~ ~LiJ~1 J UJ UJI ~J~)J~J 4J1 ~uJ 6~ wUl h1i ) sJ 2549000 tiJ4l1

w~W4 JiJA ([) u~ JJ~ J)J ~14 ~~j J ( i ~JS

J1llJ J~ ~ pWU w~ f 2014 ~ 115 ~J w~W4 ~ J~J rJlJJ

rJ-I-IJAlI ~ 50 ~J cjWI ~i ~l ~l oW ~ jI~~~ 4 ~~ ($JI

J A jijj uS ~li)1 J ~WI ~I~I JI~ I ~ lfo 1978 tLJ 31 ~J ~Lll4

~~~I J ~ ~JLJI ~1j1l1 J ~Ui11 ~~I

4-------------------shy

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 22: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)12015217 u-a

f~ u~ 20162015 4lW ~I ~ AlJill ~WI ~I~ w~ ~JLJ~I)~J ~LUI w~ f 2014 ~ 115 w~WI 6A 12 ~JWI ~ IliJ ~I JLt ~l) J~

bull t~ -t t t-~tl ~ tt ~ ~~~ J ijJ u-w J ~

LIA ~I Jl4 ()011) 6A

~4+l1 ()A ~ I SiJst Q ~~~I 4JjllJl J tJ~1 ~IJ~JI -I ~IJJ~I ~~) iJA JI~ ~j~~1 ~~ rJi ~ J tS~~1 ~~I

o lY 41 Jj~ J 4 WI Jj D-o wWJ1I~ ~ 4 1 ~~ )~ Jamp- ~~

Ji ~IJ WJ 4-1 c9Jj J ~WI ~1j4J 1 ui tJJ~Ilfl ~altlt ~I JIJA~I -~

J uaie Al1 JjJol1J 4lWI ~)jJ ~~ Jij~1 ~ ~I ~4 ~tdJ Jampshy fJ-~ ~ J14 011) J~ JI J~

5--------------------shy

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 23: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 amp0

Financial of Authority

~I wLaGJIJ 4bti)U ~~)4A ~~ ~I j)yJI LF ~li ~I j)~ (3

~I ~Iftl JI uLa~1 uc ~I 1A~llli ~I Jy-~J fj-l) ~~J ~ r jpoundJ

~ u-a~ Y W wJ ul~I~ ) wLalypound ~tUi ~I tl4-J1 ) 1AJ~ uolJ1 Jlj)1 ~ ~Igtl (5i j)J4 LjiJ ~J9Yil ~ Ji ~I ~LuiJ u~u

~ ~t3l1 ulSytll C~) ~I ~~J o)jjll ~ (Iftl cJc ~~

6---------------------shy

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 24: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)1 20152117 ushy

~I iJii j 1- middot-w ~~Uill UWI WI A 1I UWI WI j~ (5 u ~ T-(i--~JJ ~ ~ ~ ~

ojWI ~ IJ~I 2015 2117 ~J~ lJi uJ-i1jJ~ ~I ~)i lJA ~J~I ~WI

~ ~ ~~J [ ~ iltla ~IJ 2014 4iJ 115 rSJ ~I ~tJJ Uy ~ (25)

II 2014-8-17 ~J~ ~~ ~) olLrJ~ o~ ~)j ~ ~i

2015 k Jb UWI tA i _1- -11 A II4tWI ~~I I ~ ~ -1 (6 r ~ JJA ~~ J ~ J r -~~ (JA

J~ - 4J 4J I wb -1 JJl5 JWj A II j iil (7~J ~ Y-P- J ~ p~ (jA ~ ~ u ) ~

20172016 ~WI WI

Budget Assumptions

2016331 ~~J 20152117 i-yen3 ~jlyJl 4Jc ~~I ~WI ojiill ( 1

w~I-)11 jW I UFJ ~jJ ~I ~WI ojiQlI J~ 4))711wbl~)l1 J~ r-l (2

~WI o)J)1IJ w~I~1 o)jJJ ~fiJl ~~J ~W J~JI o)jJ ~ ~j)jl

~WJ lJ~W wJ wlJI~)1 ~ 4J 4Lj ~ 1 --l ly~ ~ ~y oJ ~i lJ JJ-JJ wlalp lJA 191J 2 tjlJIlJA ~IJ ltS~l wbl~1 ~J1000 ~ ~lli rJJ ~I

~~ GLJLia fJUlJ ~ J jlJJibyJI w I~ IrJ

2016331 ~I 201 52117 ~ o~ 43hJ1 rLJl IJ w l)J) I ~ w~1 (3

J~ (6) JJc ~149lQil~ 4JJkJIJ ~W ~byl ~ (lO)j~ ~ (16) j~

7---------------------shy

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 25: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331st 2015217 c)o

-

I

J LSZi-tt r - IA ~ - tbott gt~t wJI tt Qj bull - hL bull))~ CUA ~ bull ~ ~ bull raquo -H ~J ~~~

~Wt

~I ~ i~1 ~ 00 ~~I ~~ ~~Ij 44o~j-a1 J~I ~I~t I)~ (4

2017 2016 ~WI

tI2015217middot ~Att-Alt -4- WI Jliti-ttiif bull t~ (5(f oA ~~ J4 IA ))~ ~ U ~

2016331

ul ~1 ~I ~ ~ J~t ~~I ~t middot L- - ~ - l-I ~I tllil (7~ ~ ~ (JJJ ~~~ ~ bull bull

bullulS~I~J

bull t t 2016331 - ~ 2015217 ~It-_ Alt - WI ul~t ~I t~1 J4Jc--- ~ ~ u---w ~ (-4 ~ 4 bullbull )

(-= ~1 000)

8 -----------shy

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 26: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

I f bull

2016331 ~I 2015217 6A

(--SoJ 0) ~fl )~j rJ-lJJ WlA~ J-l rJ-UlJ - ~Wl y4tl )~ ~lil Jp ~ kjy

o w~~IJJ--IJ fJMJ -1 ~ 04111 )~I fY J -2 ~ o

9 -----------shy

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 27: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 60

a w~I~-1 ~

wl IjJ1 -2 ~ a

~y~ wl ljo wlaly lJC - 4c~ wbljlj ~13 41 ~~ 1000

cl J 1obbo - ~ )4)11 -

10----------------------shy

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 28: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 amp0

Expenses

~----------------------~

F 2016331 ~W 20152117 ~ ~jiill wjJ~1 ~41 wJ~J

~Lill L-l1y~1 ~ 4c jJA (~J 2550000)

s~ 1155000

s~ 1395000

Staff Expenses ~~~

11---------------------shy

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 29: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 Uo

F I j~

dl~ 0 4~YilI uU)1 (1) ~ -cl~ 31000 ~WI WjU~1 (2) ~ ~d 6000 4iJkJI UjtjJ (3) ~ -cld162OOO d~1 (4) ~ ~d153 100 uJf~IJ wlJ~1 (5) ~

~~ 715500 wtstsJI (6) ~ ~~ 10000 ~Jli J w~ (7) ~ ~~ 3200 0~11 wl)- (8) ~

dl~ 28980 ~Wlw~ii(9)~ ~~O L~ ~~ wLg1pound J wljll ua Q ltl ~~ (1 0) ~

~~ 45220 ($ftl wjJ~ (11) ~ IJ j 1155000 ~~JI I

8 ~WI

2

6

12----------------------shy

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 30: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)1 2015217 ampgt

~ J ~i (9) oft LP ~~J (s ) 31000) ~~WI LiJlQ)J ~~YI yi1)1 JJS

~~~ ~~-

-J~JI~I W5il1 iiJ J I

I

wI) ylJlA

(ul ~LjJ o)jr ~ J--1b ~~ 31000 ~y ~~11 ~ LW J~~

~ ~I vL+Wi ~ ~shy fol~c _shy

-l~ 31000 ~~JI

~~J ~i (9) oft lF (~lr~J ( S ) 6000) ~ ~-~ UilbJ -3 ~Jie

~~~

13----------------------shy

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 31: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 c)o

~4~

J

amp ~411 ~I ~J (6) )~ LW11fill ~ ~W )~ J~

Jti11 u4-JI ~~~~~ ~ ~ ~ (j~1 ~)~ ~WI (~j 162000)

6g 5~ 4~ 3~ 2~ 1iic ~

3000 3000 3000 3000 3000 3000 ~

I ~~ 27000 27000 27000 27000 27000 27000 ~

~~

ll162OOO J~~)4

14----------------------shy

I

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 32: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~ 2015217 ~

~bull J L~ agl (~~153 100) IAlil11 1 UbI4i1Sil1 -~ 6 J co ~ ~ ~ c-shy

~~~~4 ~J~ J ~ ))~

cclol41250 ~Ll iiJ)k 1 ty ltiIol 15300 ~I )lc iiJ)k 2 tJ-i

cclol 30000 J= ~ Jl 3 tJ-i

cclol 3159 ~J~ 4tJ-i ccl ol 1350 iL Jl 5 t Y cclol 4601 4al iiuamp 6 ty cclol 4500 1JjJ ~ iiUamp 7 tJ-i

cclol9720 lraquou~~ oJYt 8 ty cclol3780 ~h~iiJYt9tY

ccl ol 21600 ~~ Jolts 10 ty

cclol9920 lraquou~ ~Y Jl 11 ty ccl l7920 ~h Jolts 12 ty

15-------------------------shy

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 33: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 ()o

L91SJ1 6 ~

~- J

~~ 450500

~o 15000 ~~ 70000 ~~ 30000 -cl~ 100000

rylyJj wJ B~I ~ ~ ~ill (Ylb~IJ ~o 450500 amp t~II~J~ ~ oJ -~I ~IJ JbJJ 41 0)) ~~~l~0~ 2015 W 56~J ~I ~ ~iiJl wkjliJl ~ 1Jj~1 ~ ~IJA ~6 ~ 4llSi ~ ~~

Jl~1 ~l ~ ~J

16---------------------shy

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 34: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 6

2016 331-JI 201541 jilll 2015 3 31JI20153 11 jilll __EmlIJI__

J4)1 ~Y4

~)I ~Y4 oJSJ1

108000 12 9000 6096774 0677 9000 o)l)lI~~J

96000 12 8000 5419355 0677 8000 )l)ll ~~J lt--UW

168000 12 7000 9483871 0677 7000 t fo y= ( 2) llc

24000 12 1000 1354839 0677 1000 tfo YP ~ (2)llc

1693548 0677 w1rJ1 ~ (5)llc 30000 12 500

500 ~sJ1

24048387 426000 __ ) middot~-middot I

~WI 4lJI J)l ~I~3~6J lliJ -ill~J ~j 50000 F tlll 141Jjsect

2016331 ~ 20152117 ~ ejiill

e -~Il tJWI 41J J)b 1 ~ ~JJ ill ~ ) 15 000 A t -~II 1 jsect~ ~ ~ ~ J J J ~ ~ +J 2016331~2015217~

17----------------------shy

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 35: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)1 2015217 ushy

~WI WI J)b WjlJI ~I~J 4LJ US cll 70000 amp t~1 I~J~ 20 16331 ~ 20152117 lJa OfolJ

~~j)IJI ~ J) ~~u~ ~jJ ~~ 30000 amp t~1 I~J~ ~

-LJI shy

I

9000

58500

18000

6500

3000

5000

100000

~-i I)-

500

650

400

350

300

J--= -~

--l--1o 2

0~ 10

lY~f 5

~yt9 2

gtfJp 1

tSy

4fo ~~11

18----------------------shy

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 36: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 cJ1 2015217 wshy

~ bulll a w~ It~ ~~ lOOOO

~J 10000 ~~J

~I ~+uilll wlJlI1 ~ U ~~jJ ( ~~ 10000) F tgtJI I~ J~

tis 4k ~~ JS o~~1 ulJ~1 ~ ~)lb)Y J ~I~JA oYlli~) ~~ ~ wl)jQ11 ~ ~J~I w~ji~ ~~ ~1c 4)9- ~h~ ~~

~~~~j

19~--------------------

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 37: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 wshy

I

~ J

r~i~- -lt[- n~wltb~_Ilt~ri-==~ ~~7n-lliWll=~gt-I-i~~- i (9) ~~ ~ L )c T~l ~ )~ 3200 amp 2016331 Jl 201571)-gt ~ jiill )j

j J3200)1 ~ j 3150 oc )~ 350 x ~l

c

W~~j 9~~ J I bull I

- -1 ill 2 t -cl~ 300 ~ Ul- J-l

20~---------------------

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 38: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~ 2015217 rJo

~I 20152117 l)A oji9JI ~) ~I ~jjl ~l ~Lal~ 4 F~I (o)j1 ~ Ua ~pJI ~Lac1 ~I 4La)T~ 2016331

middot4JLilI YJ W ~I u~1 ~ ~ (~j 300) ~ lA t - 1 1_1 J ~ ~ J ~ J ~ Y ~J

JJ 30

~____-J 20 16331 ~I 20152117 tY 0Jiilll4l1 ~ ~~ ~lli ~ rl

~I J JJ)I y-JL ~GJ j~1 ~~~ ~I uj3~1 ~I I~ ~

- ~ u-a~ ~ ~~ u~ ~)lA Ji- ufo ul ) y~ l)fo fgt~~ W I ~I~ ~ t~ J i ~ ~J~ ul ~ ~WI WI J~G~wJ~

( ~) 45220 ) F ~I 141 JJ ~ J I~ ~I ~WI

21---------------------shy

I

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 39: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)12015 217 iY

General Expenses

F 2016331 ~ 20152117 0a op ~~W wjJ~ ~4 J~

~tll ~pJ ULc~)c ~ jy ( ~~ 1395000)

~wLa~

~ 20152117 ~ ojiill~~ w~~ ~J1 ~~ J4J~

~lil ~~ ~~jy (~o~ 73500) ~ 2016331

ilJJI l dl -

~~ 33500 wl~ J wlA4 (1) ~

~~ 7000 (jl) J wlJ~i (2) ~

~ bulll 6500 wyjJ~J ~ J wk~ (3) ~

~~ 1500 WJ-lj J ~jJ (4) ~ ~~ 25000 J11 ~hJI ~l5J (5) ~

l~ 73500 -l~ll

uP o-iJ -gtl~ u1 ~~ ~~J (~~ 33500) F ~ ~ J~ ~~S ~~ uLo~1 ~~ J w~jJ

22---------------------shy

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 40: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)12015217 wo

J J SAJ 4

9000 4500 2

3000 3000 1

1400 1400 750 150

1000 200 3500

1250 250 600

23----------------------shy

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 41: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 201512117 wshy

[ J rJl~ ~SjJ1 ~ u~1 ~lyJ ~j -J ( ~bullJ 5000) amp t~1 1~Ji9

Jj~ J J~l J Ju~ Jl j ) J ~I wlJJ1 J ~lbill lJA

[ J lra rY La ~SJ ~ u~1 ~lyJ i2ll~J ( ~~ 2000) amp t~1 I~J~

Jj)L J ~ wiJJi

~ bulll 5000

~ ll500

[ J r~ ~I w1c~1 ~ w~1 ~lyJ ~~ J (~ J 5000) amp t~Ji9 1 1middot 1middotmiddotmiddot11 ~ ~ 1 LLtlJ ~ wi wuusmiddot L-- llbJ 4 1l9JJ ~~ ~ J~ ~J~ ()-O~ bullbull ~

4c4b J w~ J w1Jlb J w)~1 J ~J

24----------------------shy

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 42: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)1201512117 wshy

[ J wLUJlI - w all ~ wS~ ~ ~~J ( ~~ 1500) amp tyill JisectI

~ ~

~- J ~ul t~J ~ k jJA ( ~ ~ 25000) amp ~ ~ Jl9

~I ~J I ~wl ~tSi ~ t 1yl

~ ~ 8000 )1 ~b o~l J) t~ -cl~ 2000 fjI) J w~ ~W t~ -cl~ 5000 ~ L-Ultsi ~W~ y( ~ ~t

-clj 10000 J ~Wl wjbull ~iJJ J CJ~i Cj) t~

l~ 25 000 --J~J ~

[ J

25---------------------shy

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 43: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 20152117 Wo

lJ lJ 8000

[ )

[ ~Iy ~jgt UlS3 3 t- )

~I_HJ J11 ~wl ~Iy ~jl ylyJ ~jJ ~j 5000 F t~ll~ J~ U

[ 0)1 ybIl wIJlIJ whi 4 t- )

Jll ~6J1 4Jj~ ~lJ1 wl)~lU ~jJ ~j 1 0000 ~t~1 I~ J~

wLohll ~ts

t I lty 4 J 6 wlA~1 --yJLSi - ~WI 4c-Y ~I ~~i Jjj

4til1 oJJ-411 ~19J~jj3J (~J 1321500)

26~--------------------

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 44: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 ampshy

~ JI

~ bulll 80000 ~) w4JI (1) ~ ~j 6500 Gijij13 4-il1A3 ~Y3 ~y (2) ~ ~j 11000 w)middot~middotmiddotll (3) ~

~bull l 1000000 w)~l (4) ~ ~j 35000 ~)Lc Jj~3 (5) ~ ~j 5000 J~lJ ~~ wj3~ (6) ~ ~ j 79000 6S~II w~~1 (7) ~ ~j100000 ~tjll (8) ~ -clj 5000 ~~ --lWl (9) ~

Jkl 21- 1321500 ~

~ bull ~ AA A bull 1 iw ~ J ~ ~- J

27---------------------shy

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 45: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 cll 2015217 c)4

~~ 500 ~~ 1000 ~ ~ 5000 -I~ 6500 )41

[ )

~iJI ~pIJ ~~~I ~Ib ~ wyJJ clJ~J ~) 500 F tgtJI 1~Jlsect

tA~J ~~~I )J)JIJ

wWtSa -2 tl[ )

~I wW1poundJIJ ~I-I wsI~ ~ 21r~J ~I 1000 amp t~1 1~Jlsect ~)~jIJ

UjpI -3 tl[ )

28----------------------shy

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 46: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 cJl 2015217 Uo

I

I

J

~-

( )

[ wi) )4- -2 tgt )

uJ~ ~-- 41 wlAbJ wl)~~~ )~ tcljJ ~j 11000 amp tyll ~J~

L)-IlL14ilSil

-1-10800 = ~i 9x -~ I bullJ200 x J-yen-- 6 I+--- (6) ~ 111000)1 -l)

29----------------------shy

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 47: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~ 2015217 6A

w~W~~ ~ ~~) ~~j ~J 1000000 F ~ ~ )J ()ll~i ~ 4i1Sil u)~ JJ 4I a I a - ~11 --lJ1SJJ ~)~i --lJ15aJ ~jJ

Uk ~ ~ - II ~ 1 L 11 J ) IJ hj 4BjJ1-1 )~ J Y3~ ~ ) r ~ 2016331 ~JI 2015217 ~ ~ jill -~ 1 J ~~ 2500000

Jj 400000 ~~ ~ ( o~1 ~ ) oJWI J f)JJ rlhJI f~ ~ij-2

~ 2016331 ~J 2015217 ~ o~1 -~ LAJ J~ 1500000 Jl300OOO

~~ ~ -iE jiJ ~~ ~ fomiddotJ J1k y L)J ~ii-3

amp 2016331 ~JI 2015217 ~ ~jill -~ LAy JJ 2000000 J~300OOO

J

30~---------------------

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 48: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331)1 2015217 wshy

[ ~b yl -1 ty )

J~i LP ~ Lbltl~ ~J U)kU ~~J ~J 15000 amp t~ 41-J~ lY~t ~ AilSi y6b ri ~J ~IlIiJ ~

~ l15000 = ( )~l 500 X ~ 5 X j)c1 6 )

[ wlYjoJ wl~ -3 ty )

~ wJ~ ~tpoundi ~ uyalJ ~~J J~J 12000 amp t~II41J~ J~J 10000 ~ 4~ uaW ~yJl JW1J -J~) 2000

~ J

31---------------------shy

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 49: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 cJgt

~oj 18000

JbullJ 79000 J4J

[ UY-Jljilol~I -1tY J wlJoJi tl~i ~ ~ uy=J1 ~J t~ll~J ~oJ 18000 amp t~1 I~ )J

~lj ~ ~ji dJjSJ glil uS~ ~ Jkill LV JI F-I dJ~J ~UJH

- middot491Sil1 ~ i I ~ ~Ibull gtl ~ ~ ~J yJ

5760 6300 5

2640 2 ~ 12 x ~~ 110 ~Iy 3 3000

32----------------------shy

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 50: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 2015217 c)A

[ J

~I W~~l~ ~ g JI wlJJ~ ~~J ~ ) 61000 amp t~1 I~ J~ u~ u~IJ~t )IJAJ 43il1W~bJ ~1Jj rjl)J wwlUJ JJAj LJA

~)fo r~ ~ ~I J ~jjl y414 ~GJI Jp1 ~~YA ~I ujJ~1

J~G~uJ~ Ji ~ u-aL ~ ~~ ul ~)~ Ji ufo ul ) y~ ~I UWI 41JI 4Ji1 i ~ JJ I UWI WI JA ~ ty J (J (j ~

~ J

33----------------------shy

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy

Page 51: q2 - mof.gov.kw › MofBudget › PDF › 2015_92.pdf · 2015-08-16 · '.J~~I ~t)lb'}1 ~ (3) rJ.J . u~Lil13 '-,?..r.J. I . J,.iiJ13~..;bll ~WI ~I .. L:;w) 0~1"2014 ~ 115r9.J . u~t.ill

2016331 ~I 201512117 ()4

Profitsamp losses statement

-------~ UYU1j ~j ~1 lou) U~ LJlLij~) 8 J 2549000 W41lj o)~~1 ~y

uc ~J 2550000 W~lj o)i9JI w1jJ~1 OJyj ~-ji (J-Y ~fi )~J uJl

LJa ojiill LjF1~Ij Jrbli 4aWI ~I ~I~ ~J 1000 W~IJ oJiiJ1 wbl~ll

~ J~I ~I J~ u-u1) ~ ~y y~ 2016331 ~W2015217 20162015 ~WI~ Ujill ~WI ~I-raquoJI

34----------------------shy