BOSELE NATIONAL PROVIDENT FUND JM BUSHA BONDPLUS

Similar documents
May 2017 Security Investment Report City of Lawrence, Kansas

Sample Institution Memphis, TN

Num Date Name Account Paid Amount. draft 09/05/2017 City of Lebanon F 1946 RR. c /05/2017 Electric TOTAL

Project Name: Income Generation Project 4 Pouk District, Siem Reap Province Implementing Partner: Farmer Livelihood Development (FLD)

Tierra Catalina ( ) Page 1

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16

CITY OF MESQUITE Quarterly Investment Report Overview Quarter Ending June 30, 2018

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

GAMINGRE 8/1/ of 7

CITY OF MESQUITE Quarterly Investment Report Overview Quarter Ending September 30, 2018

Summary of Main Checking Account

Income Statement October 2018

Gardens I Of St. Andrews Park Association, Inc.

Distribution Date: 27-Aug-07

ERNST TORNER, CHARTERED ACCOUNTANT

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

Balance Sheet Statement. Report for the month ending:

Income Statement July 2018

Eden Harbor Homeowners Association, Inc.

FINANCIAL REPORT. Parkside Villas Homeowners Association, Inc.

Minimum%Wage%Rate,%2004%to%2021:%$/hour%

Common Size Statements Reports in the Common Size Statements Folder

Asset Backed Securities Corporation Home Equity Loan Trust Series, 2004-HE1

The Wealth Creator. Theme: 6 Reasons why the Phased SIP has worked. An equity SIP approach to Investing. Jul 09th 2016

Beginning, _ M-UJ Income Income Average Daily Month End Balance Contabutoons Withdrawals Eame(J amed Ba ance Ba ance YTD

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

Jetty Villas Association, Inc.

Balance Sheet Statement. Report for the month ending:

Combat Control Association Inc

TOTAL ASSETS 141, LIABILITIES & EQUITY Equity Opening Bal Equity 127, Net Income 13, Total Equity 141,384.17

Allianz Thailand Equity

Rebate Report. $15,990,000 Public Finance Authority Charter School Revenue Bonds (Voyager Foundation, Inc. Project) Series 2012A

Chapter Management Awards

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206.

Fairway Estates Community Association. Treasurers Report. October 10, 2018 Covering month ending September 2018

Venice Acres Improvement Association, Inc.

Table 01A. End of Period End of Period End of Period Period Average Period Average Period Average

2017 Settlement Calendar for ASX Cash Market Products ASX SETTLEMENT

Mr. XYZ. Stock Market Trading and Investment Astrology Report. Report Duration: 12 months. Type: Both Stocks and Option. Date: Apr 12, 2011

Income Statement June 2018

2019 Settlement Calendar for ASX Cash Market Products. ASX Settlement

9:42 PM City of Bancroft. 11/05/18 Balance Sheet Cash Basis As of November 5, 2018

Sample Financial Analysis - Strategy 1: Bad Logic

ERNST TORNER, CHARTERED PROFESSIONAL ACCOUNTANT

Lyons Cove Condominium Associatio

Alvin's Paints Ltd., CS Solution Comparative Income Statement

Balance Sheet Statement. Preliminary* Report for the month ending:

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

Comparative Reports Reports in the Comparative Reports Folder

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets

INVOICE EXPLAINER GAS

Monthly Trading Report July 2018

AACH Assets Association assets on March 31, 2015, totaled $401,598 including the restricted Putnam money market account.

GS Mortgage Securities Corporation II Trust Pass-Through Certificates Series 2005-ROCK

Average 175, , , , , , ,046 YTD Total 1,098,649 1,509,593 1,868,795 1,418, ,169 1,977,225 2,065,321

Average 175, , , , , , ,940 YTD Total 944,460 1,284,944 1,635,177 1,183, ,954 1,744,134 1,565,640

HOW TO USE THE SBDC FINANCIAL TEMPLATE

Sensitivity to Market Risk Consolidated Examples

Lyons Cove Condominium Association, Inc.

MACRO-PRUDENTIAL RULES AND REGULATION (2015): DISCLOSURE REQUIREMENTS ANNEXURE I: FORMAT FOR ANNUAL DISCLOSURES DRUK PNB BANK LTD.

BLUE JAY NATION Summarized Balance Sheet As of December 31, 2018 and June 30, Total

Total Current Assets 24,956.59

Gardens I Of St. Andrews Park Association, Inc.

Monthly Trading Report Trading Date: Dec Monthly Trading Report December 2017

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016


REPORT. To: Chair and Directors Date: April 23, 2018

In Centre, Online Classroom Live and Online Classroom Programme Prices

Irwin Home Equity Loan Trust Home Equity Loan-Backed Variable Funding Notes, Series

Florida Alliance for Assistive Services and Tec

Association Financials

Fairway Estates Community Association. Treasurers Report. November 14, 2018 Covering month ending October 2018

Seneca Valley Junior Football Association of Cranberry Profit & Loss by Class January 1 through May 12, 2008

Argo Mortgages 2 S.r.l

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

Sales Analysis User Manual

Annual Average NYMEX Strip Comparison 7/03/2017

Climatography of the United States No

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

Published by ASX Settlement Pty Limited A.B.N Settlement Calendar for ASX Cash Market Products

The Residences at Gondola Park Condominium Association, Inc.

INDEX FINANCIAL AND MISCELLANEOUS BRIEFS CHARTS BANK RECONCILIATION CONSOLIDATED INVESTMENT PORTFOLIO FUND POSITION REPORT

Climatography of the United States No

Argo Mortgages 2 S.r.l

Allianz Indonesia Equity

Climatography of the United States No

Budgeting ORGANISATIONAL DEVELOPMENT ORGANISATION CONSOLIDATED BUDGET

Fixed Income Analytics Report

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004.

INDEX FINANCIAL AND MISCELLANEOUS BRIEFS CHARTS BANK RECONCILIATION CONSOLIDATED INVESTMENT PORTFOLIO FUND POSITION REPORT

AMUNDI-ACBA ASSET MANAGEMENT CJSC Balanced Pension Fund ANNUAL FINANCIAL STATEMENTS DECEMBER 31, 2015

ACCA Interactive Timetable

Distribution Date: 26-Dec-07

FSS Budget Template. JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Total

ACCA Interactive Timetable

INTERACTIVE BROKERS LLC, Two Pickwick Plaza, Greenwich, CT Current Period Prior Period. Cash 248, , ,

Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242

Payment of Funds

CONTENT. I. Project at a Glance. A Small write up about the Project & Promoters Back Ground. Project Implementation Schedule. Financial Statements

Tax Return Transcript

Transcription:

JM BUSHA BONDPLUS INVESTMENT PORTFOLIO REPORT JM BUSHA Asset Managers Pty Ltd

TABLE OF CONTENTS Contents Page 1 Balance Sheet Page 2 Income Statement Page 3 Portfolio Statements Fixed Interest Portfolio Page 4 Fixed Interest Derivatives Page 5 Transactions Money Market Page 6 Bonds Page 7 Cash Analysis Page 8 Cash Statement Page 9 Interest Statement Page 10 Coupons Statement Page 11 Outstanding Settlements Page 12 Performance Analysis Statement M Page 13 Fees Page 14 Fact Sheet Page 15 Contact Details Page 16 Page 1

BALANCE SHEET Capital Employed Funds Invested 40,447,541.34 Contributions 151,443,925.68 Withdrawals - Client -107,498,728.87 Withdrawals - Fees -3,497,655.47 Accumulated Income 83,657,322.62 Since Inception 84,053,943.44 Reporting Month -396,620.82 124,104,863.96 Employment of Capital Investments at Clean Market Value 121,021,602.25 Money Market Portfolio 4,436,276.47 Bond Portfolio 116,585,325.78 Current assets 3,118,641.68 Accrued Income 2,580,641.68 Outstanding Settlements 538,000.00 Current liabilities -35,379.97 Outstanding Settlements 0.00 Management Fees Due -35,379.97 124,104,863.96 Page 2

INCOME STATEMENT Unrealised capital gains/(losses) -1,261,784.11 Fixed Interest -1,261,784.11 Investment income earned 901,459.94 Interest Earned - Money Market 24,592.88 Interest Earned - Bonds 876,867.06 Less Expenses -36,296.65 Bank Charges -916.68 Management Fees -35,379.97 Net income for the month -396,620.82 Page 3

MONEY MARKET PORTFOLIO STATEMENT Deal Date Expiry Yield Book Value Previous Month's Value Total Accrued Income Total Market Value % Weight Duration Monthly Accrued Income Investment Type Money Market Portfolio 0-3 Months First National Bank 31-Jul-13 31-Jul-13 2.750 348,722.55 361,551.27 0.21 348,722.76 0.28% 0.00 2,747.84 Custody account JP Morgan 31-Jul-13 31-Jul-13 4.650 10,036.74 9,998.53 39.64 10,076.38 0.01% 0.00 39.64 Call Account Standard Bank-SAFEX 31-Jul-13 31-Jul-13 0.000 0.00 0.00 0.00 0.00 0.00% 0.00 0.00 Safex account - N/A Safex Margin Account 31-Jul-13 31-Jul-13 0.000 0.00 0.00 0.00 0.00 0.00% 0.00 0.00 Safex account - N/A African Bank 05-Jul-12 05-Jul-13 6.200 0.00 0.00 0.00 0.00 0.00% 0.00 1,191.90 Fixed Term Deposit 3-6 Months 6-9 Months African Bank 20-Mar-13 20-Mar-14 6.050 1,098,275.53 1,117,025.95 24,393.75 1,122,669.28 0.90% 232.00 5,643.33 Fixed Term Deposit 9-12 Months African Bank 20-Jun-13 20-Jun-14 6.560 1,116,273.92 1,118,480.78 8,426.19 1,124,700.11 0.91% 324.00 6,219.33 Fixed Term Deposit African Bank 05-Jul-13 04-Jul-14 6.350 1,862,967.73 0.00 8,750.84 1,871,718.57 1.51% 338.00 8,750.84 Fixed Term Deposit 4,436,276.47 2,607,056.53 41,610.63 4,477,887.10 3.61% 280.83 24,592.88 Outstanding Settlements 502,620.03-34,659.04 502,620.03 0.40% Total Money Market 4,938,896.50 2,572,397.49 41,610.63 4,980,507.13 4.01% 280.83 24,592.88 Page 4

BOND PORTFOLIO STATEMENT Expiry Nominal Yield Book Value Clean Value Total Accrued Income Total Market Value % Weight Duration Monthly Accrued Income Monthly Performance Bond Market Portfolio 0-3 Years R206 15-Jan-14 2,000,000 5.375 1,874,548.14 2,017,730.20 8,630.20 2,026,360.40 1.63% 0.43 14,178.20-5,617.80 SZ18 30-Sep-15 1,000,000 6.695 1,339,982.20 1,114,280.30 43,493.20 1,157,773.50 0.93% 1.83 11,301.40-5,663.70 WS04 30-May-16 1,000,000 6.495 1,248,019.40 1,151,973.60 22,945.20 1,174,918.80 0.95% 2.37 11,301.40-6,163.80 3-7 Years ABS6 01-Jun-20 4,000,000 8.720 3,692,887.40 3,893,754.40 58,410.80 3,952,165.20 3.18% 5.04 29,654.80-362.00 AIR01 15-Mar-19 2,000,000 8.390 1,907,453.40 2,015,879.40 67,229.60 2,083,109.00 1.68% 4.25 15,514.60 1,126.60 COJ04 05-Jun-18 2,000,000 8.585 1,728,236.00 2,031,778.00 30,082.20 2,061,860.20 1.66% 3.81 16,274.00 91.60 DV22 07-Feb-20 8,000,000 8.135 7,811,337.40 8,523,440.00-4,142.40 8,519,297.60 6.86% 4.86 71,457.60-36,244.80 EMM01 28-Jul-20 3,000,000 9.440 3,223,040.40 3,168,732.60 6,943.50 3,175,676.10 2.56% 4.92 14,754.90-54,307.80 ES18 20-Apr-18 8,000,000 7.340 8,005,735.80 8,596,846.40 216,931.20 8,813,777.60 7.10% 3.72 66,904.00-4,802.40 R204 21-Dec-18 1,000,000 7.040 1,024,468.65 1,042,209.10 9,863.00 1,052,072.10 0.85% 4.30 7,232.90-1.80 R207 15-Jan-20 4,000,000 7.385 3,688,261.60 3,972,305.60 16,684.80 3,988,990.40 3.21% 5.05 27,410.80-15,330.40 TN17 14-Nov-17 9,000,000 7.775 8,600,737.53 9,471,533.40 189,307.80 9,660,841.20 7.78% 3.44 75,267.00-6,025.50 WS05 01-Aug-18 1,000,000 0.330 1,677,435.00 2,421,985.80 1,078.09 2,423,063.89 1.95% 4.53-14,758.89-2,864.44 Page 4

BOND PORTFOLIO STATEMENT Expiry Nominal Yield Book Value Clean Value Total Accrued Income Total Market Value % Weight Duration Monthly Accrued Income Monthly Performance Bond Market Portfolio 7-12 Years AIR02 30-Apr-23 1,390,000 9.255 1,602,773.00 1,602,678.48 43,145.60 1,645,824.08 1.33% 5.89 14,678.40-27,459.17 COJ07 23-Mar-21 2,000,000 9.540 2,000,603.20 2,131,183.40 79,742.40 2,210,925.80 1.78% 5.04 19,492.60-17,456.00 DV23 27-Feb-23 5,000,000 8.675 4,981,681.90 5,425,840.50 217,808.00 5,643,648.50 4.55% 6.00 45,205.50-84,274.50 E170 01-Aug-20 2,000,000 7.795 2,749,949.20 2,605,933.20 2,959.00 2,608,892.20 2.10% 4.84 25,520.60-15,572.60 EMM03 04-May-24 2,000,000 9.955 2,102,814.30 2,011,340.00 51,213.60 2,062,553.60 1.66% 6.34 18,172.60-35,525.40 MGL01 15-Sep-20 5,000,000 7.285 4,848,595.00 5,114,914.00 166,507.00 5,281,421.00 4.26% 5.19 38,425.00-10,241.50 R208 31-Mar-21 4,000,000 7.610 3,613,079.75 3,817,972.80 93,945.20 3,911,918.00 3.15% 5.69 24,410.80-31,173.20 TN20 17-Sep-20 3,000,000 8.530 3,112,945.20 3,308,916.90 121,684.80 3,430,601.70 2.76% 4.90 28,479.30-27,596.70 UG21 02-Mar-21 1,000,000 8.940 1,091,533.80 1,094,856.30 45,731.50 1,140,587.80 0.92% 5.04 9,674.00-9,221.90 12+ Years ABS7 11-Sep-26 6,000,000 9.815 5,607,813.20 5,553,603.60 212,646.60 5,766,250.20 4.65% 7.18 47,737.20-110,052.60 ES26 02-Apr-26 7,000,000 8.750 6,426,744.70 6,521,724.30 188,185.20 6,709,909.50 5.41% 7.52 49,681.10-139,422.50 ES33 15-Sep-33 5,000,000 9.495 4,451,051.58 4,110,116.00 146,918.00 4,257,034.00 3.43% 8.99 33,904.50-110,180.00 HWAY34 31-Jul-34 2,000,000 9.480 2,100,683.20 1,958,346.40 2,534.20 1,960,880.60 1.58% 9.07 12,417.80-54,044.60 R186 21-Dec-26 5,000,000 8.155 6,102,208.93 5,943,082.50 64,726.00 6,007,808.50 4.84% 7.58 47,465.50-127,191.00 R202 07-Dec-33 1,000,000 2.090 1,487,903.40 2,077,056.20 9,460.56 2,086,516.76 1.68% 15.17 5,305.15 61,458.90 R209 31-Mar-36 3,000,000 8.905 2,307,190.04 2,229,229.50 65,239.80 2,294,469.30 1.85% 10.05 16,952.10-68,737.20 R213 28-Feb-31 2,000,000 8.710 1,863,275.80 1,694,458.40 60,602.80 1,755,061.20 1.41% 9.01 12,657.60-46,145.60 R214 28-Feb-41 4,000,000 9.090 3,162,611.00 2,957,278.80 112,548.00 3,069,826.80 2.47% 10.21 23,506.80-124,144.00 SZ25 30-Sep-25 4,000,000 8.715 3,902,974.20 4,083,261.60 125,260.40 4,208,522.00 3.39% 7.14 32,548.00-81,394.80 TN27 14-Nov-27 3,000,000 9.230 2,881,537.70 2,921,084.10 60,715.20 2,981,799.30 2.40% 7.75 24,139.80-67,243.50 Total Bonds 112,220,112.03 116,585,325.78 2,539,031.05 119,124,356.83 95.99% 5.90 876,867.06-1,261,784.11 Fixed Interest Derivatives 0.00 0.00 0.00% 0.00 Total Portfolio 124,104,863.96 100.00% Page 4

MONEY MARKET TRANSACTIONS Transaction Date Expiry Date Yield Book Value Total Consideration Total Interest Investment Type Purchases 0-3 Months 3-6 Months 6-9 Months 9-12 Months African Bank 05-Jul-13 04-Jul-14 6.3500 1,862,967.73 1,862,967.73 0.00 Fixed Term Deposit Total Money Market Purchases 1,862,967.73 1,862,967.73 0.00 Sales 0-3 Months African Bank 05-Jul-13 05-Jul-13 6.2000 1,754,206.90 1,862,967.73 108,760.83 Fixed Term Deposit 3-6 Months 6-9 Months 9-12 Months Total Money Market Sales 1,754,206.90 1,862,967.73 108,760.83 Page 6

BOND TRANSACTIONS Transaction Date Settlement Date Yield Nominal Clean Value Purchased / (Sold) Interest Purchased / (Sold) Total Consideration Book Value Capital Profit / (Loss) Purchases 0-3 Years 3-7 Years EMM01 16-Jul-13 19-Jul-13 9.105 3,000,000 3,223,040.40-7,811.40 3,215,229.00 7-12 Years 12+ Years Total Bonds Purchased 3,000,000 3,223,040.40-7,811.40 3,215,229.00 0.00 0.00 Sales 0-3 Years 3-7 Years 7-12 Years 12+ Years Total Bonds Sold 0 0.00 0.00 0.00 0.00 0.00 Total Bond Transactions 3,000,000 3,223,040.40-7,811.40 3,215,229.00 0.00 0.00 Page 7

CASH ANALYSIS Date Description Debit Credit 02-Jul-13 Management Fees -34,659.04 02-Jul-13 Service Fees -200.00 10-Jul-13 Client Contribution 2,925,476.00 15-Jul-13 R206 Coupon Received 75,000.00 15-Jul-13 R207 Coupon Received 145,000.00 18-Jul-13 Service Fees -76.33 19-Jul-13 EMM01 Bond Settlement -3,215,229.00 31-Jul-13 HWAY34 Coupon Received 92,500.00 31-Jul-13 Custody Fees -566.35 31-Jul-13 FNB Interest Received 2,747.77 31-Jul-13 Service Fees -74.00 Page 8

Date FNB JP Morgan CASH STATEMENT Daily Movements SAFEX Std Bank / SAFEX Inter MTM Bonds MTM Equities Margin Call Fees Margin FNB JP Morgan Std Bank / SAFEX Inter SAFEX Total Cash Balance b/f 0.00 358,803.50 9,998.53 0.00 0.00 368,802.03 01-Jul-13 0.00 38.21 0.00 358,803.50 10,036.74 0.00 0.00 368,840.24 02-Jul-13-34,859.04 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 03-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 04-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 05-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 06-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 07-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 08-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 09-Jul-13 0.00 0.00 323,944.46 10,036.74 0.00 0.00 333,981.20 10-Jul-13 2,925,476.00 0.00 3,249,420.46 10,036.74 0.00 0.00 3,259,457.20 11-Jul-13 0.00 0.00 3,249,420.46 10,036.74 0.00 0.00 3,259,457.20 12-Jul-13 0.00 0.00 3,249,420.46 10,036.74 0.00 0.00 3,259,457.20 13-Jul-13 0.00 0.00 3,249,420.46 10,036.74 0.00 0.00 3,259,457.20 14-Jul-13 0.00 0.00 3,249,420.46 10,036.74 0.00 0.00 3,259,457.20 15-Jul-13 220,000.00 0.00 3,469,420.46 10,036.74 0.00 0.00 3,479,457.20 16-Jul-13 0.00 0.00 3,469,420.46 10,036.74 0.00 0.00 3,479,457.20 17-Jul-13 0.00 0.00 3,469,420.46 10,036.74 0.00 0.00 3,479,457.20 18-Jul-13-76.33 0.00 3,469,344.13 10,036.74 0.00 0.00 3,479,380.87 19-Jul-13-3,215,229.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 20-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 21-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 22-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 23-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 24-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 25-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 26-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 27-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 28-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 29-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 30-Jul-13 0.00 0.00 254,115.13 10,036.74 0.00 0.00 264,151.87 31-Jul-13 94,607.42 0.00 348,722.55 10,036.74 0.00 0.00 358,759.29 Balance c/f 0.00 348,722.55 10,036.74 0.00 0.00 358,759.29 Balances Page 9

Interest Received INTEREST STATEMENT Call Rates Accrued Interest Date FNB JP Morgan Std Bank / SAFEX Inter SAFEX Running Balance FNB Cust Rate JP Morgan Call Rate Std Bank / SAFEX Inter Rate SAFEX Call Rate FNB Interest JP Morgan Interest Std Bank / SAFEX Inter Interest SAFEX Interest Running Balance Balance b/f - - 01-Jul-13 2,747.77 2,747.77 2.75% 4.65% 0.00% 0.00% 27.03 1.28 0.00 0.00 28.31 02-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 54.00 03-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 79.68 04-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 105.37 05-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 131.05 06-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 156.74 07-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 182.42 08-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 208.11 09-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 24.41 1.28 0.00 0.00 233.80 10-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 244.82 1.28 0.00 0.00 479.89 11-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 244.82 1.28 0.00 0.00 725.99 12-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 244.82 1.28 0.00 0.00 972.09 13-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 244.82 1.28 0.00 0.00 1,218.19 14-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 244.82 1.28 0.00 0.00 1,464.29 15-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 261.39 1.28 0.00 0.00 1,726.96 16-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 261.39 1.28 0.00 0.00 1,989.63 17-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 261.39 1.28 0.00 0.00 2,252.31 18-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 261.39 1.28 0.00 0.00 2,514.97 19-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,535.40 20-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,555.82 21-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,576.25 22-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,596.67 23-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,617.09 24-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,637.52 25-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,657.94 26-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,678.37 27-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,698.79 28-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,719.22 29-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,739.64 30-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 19.15 1.28 0.00 0.00 2,760.06 31-Jul-13 2,747.77 2.75% 4.65% 0.00% 0.00% 26.27 1.28 0.00 0.00 2,787.62 Balance c/f 2,747.98 39.64 0.00 0.00 Page 10

COUPONS STATEMENT LDT Payment Date Coupon Rate No. of Shares Debit Credit Coupons Accrued 0.00 538,000.00 0-3 Years 3-7 Years WS05 21-Jul-13 01-Aug-13 5.00% 1,000,000 25,000.00 DV22 28-Jul-13 07-Aug-13 9.45% 8,000,000 378,000.00 7-12 Years E170 22-Jul-13 01-Aug-13 13.50% 2,000,000 135,000.00 12+ Years Coupons Received 0.00 312,500.00 0-3 Years R206 05-Jul-13 15-Jul-13 7.50% 2,000,000 75,000.00 3-7 Years R207 05-Jul-13 15-Jul-13 7.25% 4,000,000 145,000.00 7-12 Years 12+ Years HWAY34 21-Jul-13 31-Jul-13 9.25% 2,000,000 92,500.00 0.00 850,500.00 Total Page 11

OUTSTANDING SETTLEMENTS Transaction Debit Credit Balance Bond Settlements 0.00 0.00 0.00 Coupons Due 0.00 538,000.00 538,000.00 Fees 35,379.97 0.00-35,379.97 SAFEX Options 0.00 0.00 0.00 SAFEX Mark-to-Market 0.00 0.00 0.00 Total Outstanding Settlements 35,379.97 538,000.00 502,620.03 Page 12

STATEMENT M Market Value as at end Previous Month Exposure Value as at end Previous Month Purchases Consideration Sales Proceeds Investment Income Exposure Value as at end of Current Month Market Value as at end of Current Month Statement M Return Total Fixed Interest 121,576,008.78 100.00% 7,015,115.16 3,250,804.72 875,092.88 100.00% 124,104,863.96-0.29% Cash 4,431,463.90 3.65% 3,799,886.16 3,250,804.72 24,592.88 4.01% 4,980,507.13 0.52% Bonds 117,144,544.88 96.35% 3,215,229.00 0.00 850,500.00 95.99% 119,124,356.83-0.33% 0-3 Years 4,414,717.00 3.63% 0.00 0.00 75,000.00 3.51% 4,359,052.70 0.44% 3-7 Years 42,872,633.52 35.26% 3,215,229.00 0.00 548,000.00 36.85% 45,730,853.29 0.43% 7-12 Years 28,105,834.85 23.12% 0.00 0.00 135,000.00 22.51% 27,936,372.68-0.12% 12+ Years 41,751,359.51 34.34% 0.00 0.00 92,500.00 33.12% 41,098,078.16-1.34% Fixed Interest Derivatives 0.00 0.00% 0.00 0.00 0.00 0.00% 0.00 N/A Total Assets 121,576,008.78 100.00% 7,015,115.16 3,250,804.72 875,092.88 100.00% 124,104,863.96-0.29% Contributions & Withdrawals Page 13

FEES Portfolio Value 124,140,243.93 Monthly Fee @ 0.3% per annum 31,035.06 31,035.06 VAT @ 14% 4,344.91 Total Monthly Fee 35,379.97 Last Month's Fee 34,659.04 Page 14

Fund Description This is a active bond fund managed to outperform the All Bond Index. The fund was launched in May 2004. Fund Objectives To outperform the All Bond Index by 1% per annum. Investment Performance FACT SHEET 14% 12% 10% 8% 6% 4% 2% 0% 8.41% 8.45% 8.45% FUND BENCHMARK ALBI Fund BenchM ALBI Alpha Cumulative Performance 1 month -0.29% -0.66% -0.66% 0.37% 3 months -5.70% -6.71% -6.71% 1.02% 6 months -1.25% -2.05% -2.05% 0.80% YTD -1.07% -1.99% -1.99% 0.92% 1 year 2.66% 1.56% 1.56% 1.10% 3 years 9.72% 8.95% 8.95% 0.77% 5 years 10.16% 10.22% 10.22% -0.06% Calendar Year Performance 2007 4.74% 4.21% 4.21% 0.53% 2008 13.96% 16.97% 16.97% -3.01% 2009 1.03% -0.99% -0.99% 2.02% 2010 13.63% 42.22% 42.22% -28.59% 2011 9.80% 8.82% 8.82% 0.97% 2012 16.30% 15.99% 15.99% 0.30% Inception: 31-May-2004 Fund Sector Breakdown Investment Risk Measures Cash 0-3 Y Fund BenchM ALBI 4.01% 3.51% Return (ann.) 8.41% 8.45% 8.45% 12+ Y 3-7 Y Options 0-3 Y 3-7 Y 7-12 Y 12+ Y 36.85% Cash Sharpe Ratio (ann.) 0.13 0.12 0.12 33.12% Options 0.00% 0.00% 3.5% 36.8% 22.5% 33.12% 4.01% Sortino Ratio (ann.) 0.21 0.19 0.19 Max Drawdown -3.91% -4.64% -4.64% Drawdowns 30 30 30 Fixed Income Stats 7-12 Y 22.51% Fund Money Market Duration 280.83 Bond Duration 5.90 Benchmark 180.00 5.84 Fund Comment The fund started off with a 50% ALBI and 50% STeFi benchmark. In Jan 2005 the benchmark was changed to 100% ALBI. The bonds are managed via the core satellite approach. The core tracks the benchmark and the satellite portfolio is designed to enhance the returns of this asset class over and above the benchmark. Fees The fees for the fund are 30 basis points. Page 15

CONTACT DETAILS Tel: +0027 11 325 2027 Fax: +0027 11 325 2047 Email: invest@jmbusha.com Website Address: www.jmbusha.com Page 16