Week 19 05-06-2024
MANAGEMENT MEETING
Duration: 8:30am - 11:38am
Venue: Virtual Via Google Meet
Presided by: Faith Ozegbe
ATTENDEES
ABDULLAHI NAJIMUDEEN - Lead, internal Operations
ADETAYO OLUKOGA - Asset Creation
AJA IJI - Branch Head Abuja
AJIBOLA ABDILFATAI - Portfolio Risk Officer
AMOTO SERIKI - Internal Operations
ANTHONIA OGBU - Lead, Underwriting
CHIMA AGU - Ag, Lead Client Experience Management
CHINEDU UGWU - Legal
EDNA EJIMAKOR - Branch Head, Port-Harcourt
EMMANUEL ONAKOYA - Lead, CRM
EZINNE UMORZURIKE - Lead, Legal
GODFREY EGBUOKPORO - Lead, Communications
FAITH OZEGBE - Acting Secretary
ITIEKHAO IKPEMINOGENA - General Manager
LINDA OTTAH-IJEKEYE - Brokers Admin
LOLO YOUNG-HARRY - Sales
OLUWADAMILARE OLAYINKA - lead, Transformation
OLUWATONI LAWAL - Lead, Telesales
OLUWOLE EWEJOBI - Head, Information Technology
OMOWALE BELLO - Cooperate Lease
OWOICHO AGADA - Product Development
SAMUEL OTTAH - Product Development
SOPHIA DAGI - Deputy National channel manager
STANLEY MAFUVWE - Lead, Asset Remedial Management
TAIWO AJAGUNSEGUN - Business Operations
Owoicho Agada said the opening prayer
MINUTE ADOPTION
Owoicho Agada seconded by Faith Ozegbe
ORDER OF PRESENTATION
Client experience, S Telesales, Asset Creation, Corporate Lease, Port Harcourt, Wealth Management, Credit Risk Management, Product Development, Business Operations, Transformation, Legal, Information Technology and Internal Operations.
ACTIVITY REPORT (18th – 22nd December, 2023)
Client Experience Management Team Report
For the period in review, 289 inquiries were recorded. The complaint breakdown: Wrong debit @ 74.42%, CRC issues @9.30%, Disbursement @ 16.28%,Double debit @ 0%. All complaints received will be taken up with concerned stakeholders.stakeholder
Communication Team Report
shows the activities for the period in review
Tele-sales Team Report
The total amount consummated by the team for the week in review is 300K14.7M with the core telesales and customer retention team consummating 013.7M (0%138% of the week’s target) at 03 countcounts and 300K1M (3%5% of the week’s target) at 1 count respectively.
Asset Creation report
For the period in review, Transactions disbursed are 47.4M70.3M.
Brokers Admin Team Report
The week in review shows liability generation is 83.634% (16.1M)3.4M) of the budget. Risk Asset Transaction Disbursed for the week Nil,2.1M, Fresh Fund (RTN) for the Week 11M,3.2M, Reap Fund for the week 180K,270K, Rollover for the week 4.9M,Nil, Liquidation for the week 10.8M.2.1M. The report also captured Pending RTN transactions.
Cooperate Lease Team Report
shows all transactions of the existing operating lease clients and their outstanding payments. The report also captures transactions in the pipeline (operating lease).
Port-Harcourt Branch Report
shows the activities for the period in review.
Abuja Branch Report
shows the activities for the period in review.
Wealth Management Team Report
For the week in review Executive summary shows the Liquidity Requirement status as CRITICAL.CRITICAL (24%). Week 1018 experienced a net positivenegative change in cash flow from 16M19M positive in week 917 to 8623M negative. Wealth Management reported a negative 86M23M total NetFlow, with 3112 million inflows and 11735 million outflows.
Credit Risk Management Report
The report shows Core underwriters approved 5976 transactions and pushed back 2235 transactions. The senior underwriters approved 4663 transactions and pushed back 17.20. In the recovery space, the total recovery is 10.9M18.8M (28%48.82%) broken down as PDO is 6.4M at 74 counts11.6M (17%24.77% of the target). Extended interest recovery as 1.7M3.4M at 3315 counts (32%63.41% of the target), Provisioned Accounts recovery as 2.3.7M at 6444 counts (40%54.1% of the target).
Product Development Team Report
Captures ongoing and completed projects.
Business Development Team Report
Captures ongoing and completed projects.
Transformation Team Report
Captures ongoing and completed projects.
Legal Team Report
The report captures the litigation and other tasks for the week in review
Human Resource Team Report
The report shows the activities carried out by the HR Admin, Learning and Development, People and Culture, and HRBP. It also shows completed and ongoing projects for the next month. A total of 31 staff were hired.
Information & Technology Team Report
Captures ongoing and completed projects.
Internal Operations Team Report
Captures the activities for the period in review
RISK ASSET GENERATION REPORT
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | LAGOS BRANCH PERFORMANCE | ||||||||
| WEEK | 18 | Ending | 04-May-24 | ||||||
| BAL B/F | WEEK 18 | ACTUAL PERFORMANCE | ACTUAL | NET PERFORMANCE | CUMULATIVE 2024 BUDGET | BUDGET VARIANCE YEAR TO DATE |
PERFORMANCE YEAR TO DATE |
% CHANGE BETWEEN 2024 & 2023 | |
| ACTUAL PERFOMANCE | YEAR TO DATE | PRE-LIQUIDATED LOANS | YEAR TO DATE | ||||||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | 427,780,500.00 | 850,000.00 | 428,630,500.00 | - | 428,630,500.00 | 1,587,920,950.45 | -73% | 838,306,487.84 | -49% |
| Consumer Leases | - | - | - | 6,800,676.89 | -100% | 4,533,941.97 | -100% | ||
| Asset Cash Loan | - | - | 0% | ||||||
| SPBS | - | - | 0% | ||||||
| Sub-Total | 427,780,500.00 | 850,000.00 | 428,630,500.00 | - | 428,630,500.00 | 1,594,721,627.33 | -73.12% | 842,840,429.81 | -49% |
| Corporate Leases | 92,125,000.00 | 92,125,000.00 | 92,125,000.00 | 12,106,264.35 | 0% | 661% | |||
| Operating Leases | - | - | - | 344,428,531.23 | 0% | 55000000 | -100% | ||
| Business Support Loan/ACL-Corporate | - | - | - | 3,538,434.26 | 0% | 10000000 | -100% | ||
| Sub-Total | 92,125,000.00 | - | 92,125,000.00 | - | 92,125,000.00 | 360,073,229.83 | -74.41% | 65,000,000.00 | 42% |
| B2C - Products | 427,780,500.00 | 850,000.00 | 428,630,500.00 | - | 428,630,500.00 | 1,594,721,627.33 | -73% | 842,840,429.81 | -49% |
| B2B - Products | 92,125,000.00 | - | 92,125,000.00 | - | 92,125,000.00 | 360,073,229.83 | -74% | 65,000,000.00 | 42% |
| TOTAL FOR LAGOS | 519,905,500.00 | 850,000.00 | 520,755,500.00 | - | 520,755,500.00 | 1,954,794,857.16 | -73.36% | 907,840,429.81 | -43% |
| Cash Backed loan / Credit Card | 19,450,000.00 | 19,450,000.00 | 19,450,000.00 | 106,276,821.65 | -82% | 1,350,000.00 | 1341% | ||
| Total Risk Assets & Cash-Backed Loan | 539,355,500.00 | 850,000.00 | 540,205,500.00 | - | 540,205,500.00 | 2,061,071,678.81 | -73.79% | 909,190,429.81 | -41% |
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | ABUJA BRANCH PERFORMANCE | ||||||||
| WEEK | 18 | Ending | 04-May-24 | ||||||
| BAL B/F | WEEK 18 | ACTUAL PERFORMANCE | ACTUAL | NET PERFORMANCE | CUMULATIVE 2024 BUDGET | BUDGET VARIANCE YEAR TO DATE |
PERFORMANCE YEAR TO DATE |
% CHANGE BETWEEN 2024 & 2023 | |
| ACTUAL PERFOMANCE | YEAR TO DATE | PRE-LIQUIDATED LOANS | YEAR TO DATE | ||||||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | 88,775,000.00 | 2,670,000.00 | 91,445,000.00 | - | 91,445,000.00 | 1,151,242,689.07 | -92% | 230,165,664.86 | -60% |
| Consumer Leases | - | - | 2,472,973.41 | -100% | - | 0% | |||
| Asset Cash Loan | - | - | 0% | 0% | |||||
| SPBS | - | - | 0% | 0% | |||||
| Sub-Total Abuja | 88,775,000.00 | 2,670,000.00 | 91,445,000.00 | - | 91,445,000.00 | 1,153,715,662.49 | -92% | 230,165,664.86 | -60% |
| Corporate Lease | - | - | 1,729,466.34 | -100% | 0% | ||||
| Operating Leases | - | - | 53,577,771.53 | -100% | 0% | ||||
| Business Support Loan/ACL-Corporate | - | - | 1,946,138.84 | -100% | 0% | ||||
| Sub-Total B 2 B Leases | - | - | - | - | - | 57,253,376.70 | -100% | - | 0% |
| - | |||||||||
| B2C - Products | 88,775,000.00 | 2,670,000.00 | 91,445,000.00 | - | 91,445,000.00 | 1,153,715,662.49 | -92% | 230,165,664.86 | -60% |
| B2B - Products | - | - | - | - | - | 57,253,376.70 | -100% | - | 0% |
| TOTAL FOR ABUJA | 88,775,000.00 | 2,670,000.00 | 91,445,000.00 | - | 91,445,000.00 | 1,210,969,039.19 | -92% | 230,165,664.86 | -60% |
| Cash Backed loan / Credit Card | - | - | 10,627,682.16 | -100% | 0% | ||||
| Total Risk Assets & Cash-Backed Loan | 88,775,000.00 | 2,670,000.00 | 91,445,000.00 | - | 91,445,000.00 | 1,221,596,721.35 | -93% | 230,165,664.86 | -60% |
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | PORT-HARCOURT BRANCH PERFORMANCE | ||||||||
| WEEK | 18 | Ending | 04-May-24 | ||||||
| BAL B/F | WEEK 18 | PERFORMANCE YEAR TO DATE 2023 | PRE-LIQUIDATED LOANS 2024 | NET PERFORMANCE 2023 | CUMULATIVE 2024 BUDGET | BUDGET VARIANCE YEAR TO DATE 2024 |
PERFORMANCE YEAR TO DATE 2023 |
% CHANGE BETWEEN 2024 & 2023 | |
| ACTUAL PERFOMANCE | YEAR TO DATE | PRE-LIQUIDATED LOANS | YEAR TO DATE | ||||||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | 119,970,493.34 | 3,803,000.00 | 123,773,493.34 | - | 123,773,493.34 | 1,230,638,736.59 | -90% | 232,753,863.40 | -47% |
| Consumer Leases | 159,300.00 | 159,300.00 | 159,300.00 | 3,091,216.77 | -95% | 0% | |||
| Asset Cash Loan | - | - | 0% | 0% | |||||
| SPBS | - | - | 0% | 0% | |||||
| Sub-Total Port Harcourt | 120,129,793.34 | 3,803,000.00 | 123,932,793.34 | 0 | 123,932,793.34 | 1,233,729,953.36 | -89.95% | 232,753,863.40 | -47% |
| Corporate Leases | - | - | 3,458,932.67 | -100% | 0% | ||||
| Operating Leases | - | - | 367,390,433.31 | -100% | 336,000,250.00 | -100% | |||
| Business Support Loan/ACL-Corporate | - | - | 3,361,512.54 | -100% | 0% | ||||
| Sub-Total B 2 B Leases | 0 | 0 | 0 | 0 | 0 | 374,210,878.52 | -100.00% | 336,000,250.00 | -100% |
| - | 0% | ||||||||
| B2C - Products | 120,129,793.34 | 3,803,000.00 | 123,932,793.34 | - | 123,932,793.34 | 1,233,729,953.36 | -90% | 232,753,863.40 | -47% |
| B2B - Products | - | - | - | - | - | 374,210,878.52 | -100% | 336,000,250.00 | -100% |
| TOTAL FOR PORT HARCOURT | 120,129,793.34 | 3,803,000.00 | 123,932,793.34 | 0 | 123,932,793.34 | 1,607,940,831.88 | -92.29% | 568,754,113.40 | -78% |
| 0% | 0% | ||||||||
| Cash Backed loan / Credit Card | - | - | - | 34,919,527.11 | -100% | 0 | 0% | ||
| 0% | 0% | ||||||||
| Total Risk Assets & Cash-Backed Loan | 120,129,793.34 | 3,803,000.00 | 123,932,793.34 | 0 | 123,932,793.34 | 1,642,860,359.00 | -92.46% | 568,754,113.40 | -78% |
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | ANAMBRA BRANCH PERFORMANCE | ||||||||
| WEEK | WEEK 18 | Ending | PERFORMANCE YEAR TO DATE 2023 |
||||||
| BAL B/F | ACTUAL PERFOMANCE | PERFORMANCE YEAR TO DATE 2023 | PRE-LIQUIDATED LOANS 2022 | NET PERFORMANCE 2023 | CUMULATIVE 2022 BUDGET | BUDGET VARIANCE YEAR TO DATE 2024 |
PERFORMANCE YEAR TO DATE 2023 |
% CHANGE BETWEEN 2024 Vs 2023 | |
| ACTUAL PERFOMANCE | YEAR TO DATE | PRE-LIQUIDATED LOANS | YEAR TO DATE | ||||||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | 11,636,000.00 | 11,636,000.00 | 11,636,000.00 | 0% | 10,793,000.00 | 8% | |||
| Consumer Leases | - | - | 0% | 0% | |||||
| Asset Cash Loan | - | - | 0% | 0% | |||||
| SPBS | - | - | 0% | 0% | |||||
| Sub-Total Port Harcourt | 11,636,000.00 | 0 | 11,636,000.00 | 0 | 11,636,000.00 | 0 | 0.00% | 10,793,000.00 | 8% |
| Corporate Leases | - | - | 0% | 0% | |||||
| Operating Leases | - | - | 0% | 0% | |||||
| Business Support Loan/ACL-Corporate | - | - | 0% | 0% | |||||
| Sub-Total B 2 B Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0 | 0% |
| - | 0% | ||||||||
| B2C - Products | 11,636,000.00 | - | 11,636,000.00 | - | 11,636,000.00 | - | 0% | 10,793,000.00 | 8% |
| B2B - Products | - | - | - | - | - | - | 0% | - | 0% |
| TOTAL FOR ANAMBRA | 11,636,000.00 | 0 | 11,636,000.00 | 0 | 11,636,000.00 | 0 | 0.00% | 10,793,000.00 | 8% |
| 0% | 0% | ||||||||
| Cash Backed loan / Credit Card | 0% | 0% | |||||||
| 0% | 0% | ||||||||
| Total Risk Assets & Cash-Backed Loan | 11,636,000.00 | 0 | 11,636,000.00 | 0 | 11,636,000.00 | 0 | 0.00% | 10,793,000.00 | 8% |
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | OYO BRANCH PERFORMANCE | ||||||||
| WEEK | ACTUAL PERFOMANCE | Ending | PERFORMANCE YEAR TO DATE 2023 |
||||||
| BAL B/F | ACTUAL PERFOMANCE | PERFORMANCE YEAR TO DATE 2023 | PRE-LIQUIDATED LOANS 2022 | NET PERFORMANCE 2023 | CUMULATIVE 2024 BUDGET | BUDGET VARIANCE YEAR TO DATE 2024 |
PERFORMANCE YEAR TO DATE 2023 |
% CHANGE BETWEEN 2024 Vs 2023 | |
| ACTUAL PERFOMANCE | YEAR TO DATE | PRE-LIQUIDATED LOANS | YEAR TO DATE | ||||||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | 15,000,000.00 | 5,241,000.00 | 20,241,000.00 | 20,241,000.00 | 0% | 12,450,000.00 | 63% | ||
| Consumer Leases | - | 0% | 0% | ||||||
| Asset Cash Loan | - | 0% | 0% | ||||||
| SPBS | - | 0% | 0% | ||||||
| Sub-Total Port Harcourt | 15,000,000.00 | 5,241,000.00 | 20,241,000.00 | 0 | 20,241,000.00 | 0 | 0.00% | 12,450,000.00 | 63% |
| Corporate Leases | - | 0% | 0% | ||||||
| Operating Leases | - | 0% | 0% | ||||||
| Business Support Loan/ACL-Corporate | - | 0% | 0% | ||||||
| Sub-Total B 2 B Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0 | 0% |
| - | 0% | ||||||||
| B2C - Products | 15,000,000.00 | 5,241,000.00 | 20,241,000.00 | - | 20,241,000.00 | - | 0% | 12,450,000.00 | 63% |
| B2B - Products | - | - | - | - | - | - | 0% | - | 0% |
| TOTAL FOR OYO | 15,000,000.00 | 5,241,000.00 | 20,241,000.00 | 0 | 20,241,000.00 | 0 | 0.00% | 12,450,000.00 | 63% |
| 0% | 0% | ||||||||
| Cash Backed loan / Credit Card | 0% | 0 | 0% | ||||||
| 0% | 0% | ||||||||
| Total Risk Assets & Cash-Backed Loan | 15,000,000.00 | 5,241,000.00 | 20,241,000.00 | 0 | 20,241,000.00 | 0 | 0.00% | 12,450,000.00 | 63% |
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | ONDO BRANCH PERFORMANCE | ||||||||
| WEEK | ACTUAL PERFOMANCE | Ending | PERFORMANCE YEAR TO DATE 2023 |
||||||
| BAL B/F | ACTUAL PERFOMANCE | PERFORMANCE YEAR TO DATE 2023 | PRE-LIQUIDATED LOANS 2024 | NET PERFORMANCE 2023 | CUMULATIVE 2022 BUDGET | BUDGET VARIANCE YEAR TO DATE 2024 |
PERFORMANCE YEAR TO DATE 2023 |
% CHANGE BETWEEN 2024 Vs 2023 | |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | - | - | 0% | 1,400,000.00 | -100% | ||||
| Consumer Leases | - | 0% | 0% | ||||||
| Asset Cash Loan | - | 0% | 0% | ||||||
| SPBS | - | 0% | 0% | ||||||
| Sub-Total Port Harcourt | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 1,400,000.00 | -100% |
| Corporate Leases | - | 0% | 0% | ||||||
| Operating Leases | - | 0% | 0% | ||||||
| Business Support Loan/ACL-Corporate | - | 0% | 0% | ||||||
| Sub-Total B 2 B Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0 | 0% |
| - | 0% | ||||||||
| B2C - Products | - | - | - | - | - | - | 0% | 1,400,000.00 | -100% |
| B2B - Products | - | - | - | - | - | - | 0% | - | 0% |
| TOTAL FOR ONDO | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 1,400,000.00 | -100% |
| 0% | 0% | ||||||||
| Cash Backed loan / Credit Card | 0% | 0 | 0% | ||||||
| 0% | 0% | ||||||||
| Total Risk Assets & Cash-Backed Loan | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 1,400,000.00 | -100% |
| ROSABON FINANCIAL SERVICES LTD- RISK ASSET GENERATION REPORT | KANO BRANCH PERFORMANCE | ||||||||
| WEEK | ACTUAL PERFOMANCE | Ending | PERFORMANCE YEAR TO DATE 2023 |
||||||
| BAL B/F | PERFORMANCE YEAR TO DATE 2023 | PRE-LIQUIDATED LOANS 2024 | NET PERFORMANCE 2023 | CUMULATIVE 2022 BUDGET | BUDGET VARIANCE YEAR TO DATE 2024 |
PERFORMANCE YEAR TO DATE 2023 |
% CHANGE BETWEEN 2024 Vs 2023 | ||
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 Vs 2023 | ||
| PRODUCTS | |||||||||
| Personal Loan / Public Sector Employee Loan / Group Loan | 14,090,000.00 | 200,000.00 | 14,290,000.00 | 14,290,000.00 | 0% | 14,290,000.00 | 0% | ||
| Consumer Leases | - | 0% | 0% | ||||||
| Asset Cash Loan | - | 0% | 0% | ||||||
| SPBS | - | 0% | 0% | ||||||
| Sub-Total Port Harcourt | 14,090,000.00 | 200,000.00 | 14,290,000.00 | 0 | 14,290,000.00 | 0 | 0.00% | 14,290,000.00 | 0% |
| Corporate Leases | - | 0% | 0% | ||||||
| Operating Leases | - | 0% | 0% | ||||||
| Business Support Loan/ACL-Corporate | - | 0% | 0% | ||||||
| Sub-Total B 2 B Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0 | 0% |
| - | 0% | ||||||||
| B2C - Products | 14,090,000.00 | 200,000.00 | 14,290,000.00 | - | 14,290,000.00 | - | 0% | 14,290,000.00 | 0% |
| B2B - Products | - | - | - | - | - | - | 0% | - | 0% |
| TOTAL FOR ONDO | 14,090,000.00 | 200,000.00 | 14,290,000.00 | 0 | 14,290,000.00 | 0 | 0.00% | 14,290,000.00 | 0% |
| 0% | 0% | ||||||||
| Cash Backed loan / Credit Card | 0% | 0 | 0% | ||||||
| 0% | 0% | ||||||||
| Total Risk Assets & Cash-Backed Loan | 14,090,000.00 | 200,000.00 | 14,290,000.00 | 0 | 14,290,000.00 | 0 | 0.00% | 14,290,000.00 | 0% |
TREASURY MANAGEMENT REPORT
| ROSABON FINANCIAL SERVICES | LIABILITY GENERATION REPORT | ||||||||
| WEEK | 18 | Ending | 04-May-24 | ||||||
| LAGOS | BAL B/F | INFLOW | OUTFLOW | NET FLOW | CUM BUDGET YEAR TO DATE |
PERFORMANCE YEAR TO DATE |
PERFORMANCE YEAR TO DATE |
BUDGET VARIANCE YEAR TO DATE |
% CHANGE BETWEEN 2024 & 2023 (ACTUAL) |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2024 | |||
| TENOR FUND | 718,534,847.50 | 21,585,000.00 | 41,216,040.63 | -19,631,040.63 | 1,214,928,652.37 | 698,903,806.87 | 82,198,904.17 | -516,024,845.50 | 750% |
| R-WIN | -11,094,776.82 | 1,970,000.00 | 200,000.00 | 1,770,000.00 | 25,849,545.80 | -9,324,776.82 | -10,613,524.81 | -35,174,322.62 | -12% |
| REAP PRODUCT | 6,055,377.23 | 1,535,000.00 | 375,934.89 | 1,159,065.11 | 51,699,091.59 | 7,214,442.34 | 723,423.78 | -44,484,649.25 | 897% |
| RBIP | - | ||||||||
| TOTAL | 713,495,447.91 | 25,090,000.00 | 41,791,975.52 | -16,701,975.52 | 1,292,477,289.75 | 696,793,472.39 | 72,308,803.14 | -595,683,817.36 | 864% |
| ABUJA | |||||||||
| TENOR FUND | 66,427,306.86 | 1,330,000.00 | 6,000,000.00 | -4,670,000.00 | 675,854,349.66 | 61,757,306.86 | -15,396,586.01 | -614,097,042.80 | -501% |
| R-WIN | - | - | 14,379,879.78 | - | - | -14,379,879.78 | - | ||
| REAP PRODUCT | -2,043,247.61 | - | 28,759,759.56 | -2,043,247.61 | -321,683.61 | -30,803,007.17 | 535% | ||
| TOTAL | 64,384,059.25 | 1,330,000.00 | 6,000,000.00 | -4,670,000.00 | 718,993,989.00 | 59,714,059.25 | -15,718,269.62 | -659,279,929.75 | -480% |
| WARRI | |||||||||
| TENOR FUND | - | - | - | - | - | 0% | |||
| R-WIN | - | - | - | - | - | - | 0% | ||
| REAP PRODUCT | - | - | - | - | - | - | 0% | ||
| TOTAL | - | - | - | - | - | - | - | 0% | |
| TOTAL | 777,879,507.16 | 26,420,000.00 | 47,791,975.52 | -21,371,975.52 | 2,011,471,278.75 | 756,507,531.64 | 56,590,533.52 | - | 1237% |
| PORT-HARCOURT | |||||||||
| WEEK 18 | |||||||||
| TENOR FUND | 59,818,663.30 | 10,000,000.00 | 3,669,901.84 | 6,330,098.16 | 791,178,702.98 | 66,148,761.46 | 341,648,729.40 | -725,029,941.52 | -81% |
| R-WIN | -1,903,457.29 | - | 16,833,589.43 | -1,903,457.29 | 535,000.00 | -18,737,046.72 | -456% | ||
| REAP PRODUCT | 962,608.63 | 250,000.00 | 250,000.00 | 33,667,178.85 | 1,212,608.63 | 1,263,705.27 | -32,454,570.22 | -4% | |
| 58,877,814.64 | 10,250,000.00 | 3,669,901.84 | 6,580,098.16 | 841,679,471.25 | 65,457,912.80 | 343,447,434.67 | -776,221,558.45 | -81% | |
| CONSOLIDATED | BAL B/F | INFLOW | OUTFLOW | NET FLOW | CUM BUDGET YEAR TO DATE |
PERFORMANCE YEAR TO DATE |
PERFORMANCE YEAR TO DATE |
BUDGET VARIANCE YEAR TO DATE |
% CHANGE BETWEEN 2023 & 2022 (ACTUAL) |
| TENOR FUND | 844,780,817.66 | 32,915,000.00 | 50,885,942.47 | -17,970,942.47 | 2,681,961,705.00 | 826,809,875.19 | 408,451,047.56 | -1,855,151,829.81 | 102% |
| R-WIN | -12,998,234.11 | 1,970,000.00 | 200,000.00 | 1,770,000.00 | 57,063,015.00 | -11,228,234.11 | -10,078,524.81 | -68,291,249.11 | 11% |
| REAP PRODUCT | 4,974,738.25 | 1,785,000.00 | 375,934.89 | 1,409,065.11 | 114,126,030.00 | 6,383,803.36 | 1,665,445.44 | -107,742,226.64 | 283% |
| RBIP | - | - | - | 0% | |||||
| 836,757,321.80 | 36,670,000.00 | 51,461,877.36 | -14,791,877.36 | 2,853,150,750.00 | 821,965,444.44 | 400,037,968.19 | -2,031,185,305.56 | 105% |
MEETING ADJOURNMENT
Godfrey Egbuokporo seconded by Aja Iji adjourned the meeting
Adetayo Olukoga said the closing prayers