AMBER HOUSE FUND 5 (RF) LIMITED (formerly known as Amber House Fund 5 Proprietary Limited) (Incorporated in South Africa as a public company with limited liability under registration number 2017/052607/06) Issue of ZAR54,000,000 Secured Class D Floating Rate tes Under its ZAR4,000,000,000 Asset Backed te Programme, registered with the JSE Limited on 18 October 2018 This document constitutes the Applicable Pricing Supplement relating to the issue of tes described in this Applicable Pricing Supplement. This Applicable Pricing Supplement must be read in conjunction with the Programme Memorandum issued by Amber House Fund 5 (RF) Limited (formerly known as Amber House Fund 5 Proprietary Limited) dated on or about 18 October 2018. To the extent that there is any conflict or inconsistency between the contents of this Applicable Pricing Supplement and the Programme Memorandum, the provisions of this Applicable Pricing Supplement shall prevail. Any capitalised terms not defined in this Applicable Pricing Supplement shall have the meanings ascribed to them in the section of the Programme Memorandum headed "Glossary of Defined Terms". References in this Applicable Pricing Supplement to the Conditions are to the section of the Programme Memorandum headed "Terms and Conditions of the tes". References to any Condition in this Applicable Pricing Supplement are to that Condition of the Conditions. The Issuer certifies that to the best of its knowledge and belief there are no facts that have been omitted from this Applicable Pricing Supplement which would make any statement false or misleading and that all reasonable enquiries to ascertain such facts have been made and that this Applicable Pricing Supplement contains all information required by Applicable Law and the JSE Debt Listings Requirements. The Issuer accepts full responsibility for the information contained in this Applicable Pricing Supplement, the Programme Memorandum, its annual financial statements or annual financial report and any amendments or supplements to the aforementioned documents, except as otherwise stated therein. The Issuer certifies that the Principal Amount of the tes to be issued and described in this Applicable Pricing Supplement together with the aggregate Principal Amount Outstanding of all other tes in issue at the Issue Date will not exceed the Programme Limit as specified in item 62 below. SBSA acts in a number of different capacities in relation to the transactions envisaged in the Transaction Documents. SBSA and its affiliates may have a lending relationship with any party to the Transaction Documents and their respective affiliates from time to time and may have performed, and in the future may perform, banking, investment banking, advisory, consulting and other financial services for any such parties and/or entities, for which SBSA and its affiliates may receive customary advisory and transaction fees and expenses reimbursement. DRAFT - NOT FOR SIGNATURE 1
In addition, in the ordinary course of its business activities, SBSA and its affiliates may make loans or hold a broad array of investments and actively trade debt and equity securities (or related derivative securities) and financial instruments (including bank loans) for their own account and for the accounts of their customers. Such loans, investments and securities activities may involve securities and/or instruments of any party to the Transaction Documents or their respective affiliates (including the tes). SBSA and its affiliates may hedge their credit exposure to any party to the Transaction Documents or their respective affiliates in a manner consistent with their customary risk management policies. The JSE takes no responsibility for the contents of this Applicable Pricing Supplement, the Issuer's annual financial statements or the annual financial report and any amendments or supplements to the aforementioned documents, and the JSE makes no representation as to the accuracy or completeness of this Applicable Pricing Supplement, the Issuer's annual financial statements or annual financial report and any amendments or supplements to the aforementioned documents. To the extent permitted by Applicable Law, the JSE expressly disclaims any liability for any loss arising from or in reliance upon the whole or any part of this Applicable Pricing Supplement, the Issuer's annual financial statements or the annual financial report and any amendments or supplements to the aforementioned documents and expressly disclaims any liability for any loss arising from or in reliance upon the whole or any part of the aforementioned documents. The JSE's approval of the registration of the Programme Memorandum and the listing of the tes described in this Applicable Pricing Supplement is not to be taken in any way as an indication of the merits of the Issuer or of the tes and, to the extent permitted by Applicable Law, the JSE will not be liable for any claim whatsoever. A. DESCRIPTION OF THE NOTES 1. Issuer Amber House Fund 5 (RF) Limited (formerly known as Amber House Fund 5 Proprietary Limited) 2. Status and Class of the tes Secured Class D Floating Rate tes 3. Tranche number 1 4. Series number 1 5. Designated Class A Ranking 6. Class A Principal Lock-Out 7. Aggregate Principal Amount of this Tranche ZAR54,000,000 8. Issue Date(s) 26 October 2018 9. Minimum Denomination per te ZAR1,000,000 10. Issue Price(s) 100% 11. Applicable Business Day Convention Following Business Day 12. Interest Commencement Date(s) 26 October 2018 DRAFT - NOT FOR SIGNATURE 2
13. Coupon Step-Up Date 21 August 2023 14. Refinancing Period The period beginning on (and including) 21 July 2023 and ending on (but excluding) 21 September 2023 15. Scheduled Maturity Date 21 August 2023 16. Final Redemption Date 21 vember 2053 17. Use of Proceeds The net proceeds of the issue of this Tranche, together with the net proceeds from the issue of the Class A1, Class A2, Class A3 tes, Class B tes, the Class C tes and the Start-Up Loan will be used to purchase the Initial Home Loan Pool, to fund the Redraw Reserve and to fund a portion of the Reserve Fund. The Initial Home Loan Pool acquired by the Issuer will be transferred to the Issuer on the Issue Date. Please also see the Investor Report, which is available at https://www.sahomeloans.com/about/busin esspartners?d=l1blcmzvcm1hbmnlifjldmlldya oaw5jbhvkaw5niefubnvhbcbgaw5hbmnp YWwgU3RhdGVtZW50cykvQW1iZXIgSG91c 2UgRnVuZCA1L1F1YXJ0ZXJseSBJbnZlc3Rvc ibyzxbvcnrz&m1dll_index_get=0 18. Pre-Funding Amount ZAR 300,000,000 19. Pre-Funding Period The period from and including the Issue Date up to and excluding 21 February 2019 20. Tap Issue Period The period from and including the Initial Issue Date up to and excluding 21 May 2020 21. The date for purposes of paragraph (a) in the definition of "Revolving Period" 21 August 2021 or, if a Stop Lending Trigger is found to exist on any Determination Date during the Revolving Period, such Determination Date on which the Stop Lending Trigger occurred 22. Specified Currency Rand 23. Set out the relevant description of any additional Conditions relating to the tes B. FIXED RATE NOTES 24. Fixed Coupon Rate 25. Interest Payment Date(s) DRAFT - NOT FOR SIGNATURE 3
26. Interest Period(s) 27. Initial Broken Amount 28. Final Broken Amount 29. Coupon Step-Up Rate 30. Any other items relating to the particular method of calculating interest C. FLOATING RATE NOTES 31. Interest Payment Date(s) means the 21st day of February, May, August and vember of each calendar year or, if such day is not a Business Day, the Business Day on which the interest will be paid, as determined in accordance with the applicable Business Day Convention (as specified in this Applicable Pricing Supplement). The first Interest Payment Date shall be 21 vember 2018 32. Interest Period(s) means each period commencing on (and including) an Interest Payment Date and ending on (but excluding) the following Interest Payment Date; provided that the first Interest Period will commence on (and include) the Interest Commencement Date and end on (but exclude) the following Interest Payment Date (each Interest Payment Date as adjusted in accordance with the applicable Business Day Convention). The last Interest Period is 21 August 2053 to 20 vember 2053 33. Manner in which the Rate of Interest is to be determined Screen Rate Determination 34. Margin/Spread for the Coupon Rate 5.20% per annum to be added to the relevant Reference Rate 35. Margin/Spread for the Coupon Step-Up Rate 5.20% per annum to be added to the relevant Reference Rate 36. If ISDA Determination (a) Floating Rate Option (b) Designated Maturity (c) Reset Date(s) 37. If Screen Determination DRAFT - NOT FOR SIGNATURE 4
(a) Reference Rate (including relevant period by reference to which the Coupon Rate is to be calculated) 3 month ZAR-JIBAR-SAFEX (b) Rate Determination Date(s) In respect of the first Interest Period, 17 October 2018 and thereafter the 21st day of February, May, August and vember of each calendar year. (c) Relevant Screen page and Reference Code Reuters Screen SFXMM page as at 11h00, South African time on the relevant date or any successor rate 38. If Coupon Rate to be calculated otherwise than by reference to the previous 2 sub-clauses above, insert basis for determining Coupon Rate/Margin/Fall back provisions 39. If different from the Calculation Agent, agent responsible for calculating amount of principal and interest 40. Any other terms relating to the particular method of calculating interest D. OTHER NOTES 41. If the tes are not Fixed Rate tes or Floating Rate tes, or if the tes are a combination of the above and some other te, set out the relevant description (including, if applicable, the identity of the reference entity in the case of a credit linked te) and any additional Conditions relating to such tes E. GENERAL 42. Description of the amortisation of tes tes are redeemed in accordance with the Priority of Payments 43. Additional selling restrictions 44. International Securities Identification Number (ISIN) ZAG000154865 45. Stock Code AHF5D1 46. Financial Exchange JSE Limited 47. Dealer(s) DRAFT - NOT FOR SIGNATURE 5
48. Method of distribution Private Placement 49. Rating assigned to this Tranche of tes (if any) 50. Date of issue of current Rating 51. Date of next expected Rating review 52. Rating Agency 53. Governing Law South Africa 54. Last day to register 17:00 the Business Day preceding the Books Closed Period 55. Books closed period The periods 17 February to 21 February, 17 May to 21 May, 17 August to 21 August and 17 vember to 21 vember of each calendar year 56. Calculation Agent, if not the Servicer SA Home Loans (Pty) Ltd 57. Specified Office of the Calculation Agent Per the Programme Memorandum 58. Issuer Settlement Agent SBSA 59. Specified Office of the Issuer Settlement Agent Per the Programme Memorandum 60. Transfer Secretary SA Home Loans (Pty) Ltd 61. Specified Office of the Transfer Secretary Per the Programme Memorandum 62. Programme Limit ZAR4,000,000,000 63. Aggregate Principal Amount Outstanding of tes in issue on the Issue Date of this Tranche 64. Aggregate Principal Amount Outstanding of tes to be issued simultaneously with this Tranche ZAR0, excluding this Tranche of tes and any other Tranche(s) of tes to be issued on the Issue Date ZAR1,746,000,000 65. Reserve Fund Required Amount (a) on the Issue Date ZAR76,500,000; (b) (c) on each Interest Payment Date after the Issue Date up until the Latest Coupon Step-Up Date, an amount equal to at least 4.25% of the aggregate Principal Amount of the tes on the most recent Issue Date; on each Interest Payment Date after the Latest Coupon Step-Up Date until DRAFT - NOT FOR SIGNATURE 6
the Final Redemption Date the greater of (i) the Reserve Fund Required Amount on the immediately preceding Interest Payment Date less the Principal Deficiency on the immediately preceding Interest Payment Date; (ii) 4.25% of the aggregate Principal Amount Outstanding of the tes (iii) 0.15% of the aggregate Principal Amount Outstanding of the tes as at the last Issue Date; and (d) the Final Redemption Date, zero; 66. Liquidity Facility Limit ZAR0 67. Start-Up Loan ZAR45,000,000 68. Definition: Class A Principal Lock-Out 69. Redraw Reserve Required Amount (a) on the Issue Date ZAR18,000,000; (b) on each Interest Payment Date after the Issue Date up until the Latest Coupon Step-Up Date, an amount equal to at least 1% of the aggregate Principal Amount of the tes outstanding from time to time; (c) on each Interest Payment Date after the Latest Coupon Step Up Date, zero 70. Weighted Average Yield of the Home Loan Pool The weighted average yield will be set out in the Investor Report 71. Level of collateralisation The level of collateralisation will be set out in the Investor Report 72. Concentration of obligors that account for 10% or more of the asset value Information on the concentration of obligors that account for 10% or more of the asset value will be set out in the Investor Report 73. Other provisions (a) Further information with regards to the Home Loan Pool please refer to https://www.sahomeloans.com/about/busin esspartners?d=l1ryyw5zywn0aw9uigrvy3vt ZW50cy9BbWJlciBIb3VzZSBGdW5kIDU%3D &m1dll_index_get=0 DRAFT - NOT FOR SIGNATURE 7
(b) The table detailing the Estimated Life of the tes is set out below: CPR 7.50% WAL - Call 4.83 WAL - call 19.31 Last Cash Flow - call 33.00 CPR 10.00% WAL - Call 4.83 WAL - call 19.20 Last Cash Flow - call 33.00 CPR 12.50% WAL - Call 4.83 WAL - no call 19.09 Last Cash Flow - no call 33.00 Please see the Programme Memorandum for the assumptions in respect of the Estimated Lives of the tes REPORT OF THE INDEPENDENT AUDITORS - SEE APPENDIX "A" POOL DATA SEE APPENDIX "B". Please also see the Investor Report issued by the Servicer and the Servicer's website www.sahomeloans.com, under the section headed "Business Partners" for further information on the Sellers. The Investor Report is available at https://www.sahomeloans.com/about/businesspartners?d=l1blcmzvcm1hbmnlifjldmlldyaoaw5jbhvkaw5niefubnvhbcbgaw5hbmnpy WwgU3RhdGVtZW50cykvQW1iZXIgSG91c2UgRnVuZCA1L1F1YXJ0ZXJseSBJbnZlc3RvciBy ZXBvcnRz&m1dll_index_get=0. Application is hereby made to list this Tranche of the tes on the Interest Rate Market of the JSE, as from 26 October 2018, pursuant to Amber House Fund 5 (RF) Limited (formerly known as Amber House Fund 5 Proprietary Limited) Asset Backed te Programme. SIGNED at Johannesburg this 19th day of October 2018. For and on behalf of AMBER HOUSE FUND 5 (RF) LIMITED (formerly known as AMBER HOUSE FUND 5 PROPRIETARY LIMITED) (ISSUER) Name: David Towers Capacity: Director who warrants his/her authority hereto Name: Derek Lawrance Capacity: Director who warrants his/her authority hereto DRAFT - NOT FOR SIGNATURE 8
TJVR/TJVR 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 APPENDIX "A" DRAFT - NOT FOR SIGNATURE 9
TJVR/TJVR 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 DRAFT - NOT FOR SIGNATURE 10
APPENDIX TJVR/TJVR B: PROGRAMME INFORMATION 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 DEAL INFORMATION Objective of the Programme APPENDIX "B" Based on information as at Determination Date: Friday, 26 October 2018 Deal inception date Friday, 26 October 2018 Servicer and administrator SA Home Loans (Pty) Ltd Standby servicerpool DATA The Standard Bank of South Africa Ltd Sellers South African Mortgage Fund (RF) Ltd South African Mortgage Fund 1 (RF) Ltd Rating agency Moodys Investors Service Limited Transaction Type Type of underlying assets Type of transaction (single issue vs programme) Revolving / Static securitisation Revolving period end date (if applicable) Saturday, 21 August 2021 Programme Limit ZAR4,000,000,000 tes issued R 1 800 000 000 Current notes in issue (pre quarterly redemption) R 1 800 000 000 Current notes in issue (post quarterly redemption)* R 1 800 000 000 Level of Collateralisation 100% (including pre-funding) Currency of underlying Assets, tes and Facilities ZAR Purpose of Redraw Reserve Total Size of Redraw Reserve R 18 000 000 Amount drawn under Redraw Reserve R 0 CREDIT ENHANCEMENT Excess Spread Types of Credit Enhancement Subordinated loan Subordination of tes Available to each noteholder Provider of Subordinated Loan SAHL Investment Holdings (Pty) Ltd Rating of Provider Required value of Subordinated Loan R 45 000 000 Current value of Subordinated Loan R 45 000 000 Value of Subordinated Loan proportional to notes outstanding - at Issue Date 2.500% Value of Subordinated Loan proportional to notes outstanding - current 2.500% Credit enhancement committed and not drawn R 0 South Africa Amber House Fund 5 is a revolving cash securitisation of residential mortgage loans originated by SA Home Loans (Pty) Limited TRANSACTION OVERVIEW Residential Mortgage-Backed Securitisation Residential Mortgages Programme Revolving; Until the expiry of the Revolving Period, the Issuer shall purchase Additional Home Loans with principal collections received from Borrowers. REDRAW RESERVE The facility is available to cover for shortfalls in payments of senior fees & expenses, interest on Class A, B and C notes, to fund redraws, further loans and further advances Bank Counterparty Type of account Rating of provider Required rating Hedge Counterparty Type of derivative Rating of provider Required rating Current value of swap (nominal exposure to SPV) COLLECTION ACCOUNT COUNTERPARTY The Standard Bank of South Africa Ltd Transaction account Aa1.za Aa3.za Moody's (long term) Moody's (long term) DERIVATIVE COUNTERPARTY The Standard Bank of South Africa Ltd Interest rate swap Aa1.za A3.za R 135 000 000 DEAL CONTACT Contact Person Abdul Khaliq Ismail Contact number 031 571 3002 E-mail Abduli@sahomeloans.com Frequency of report Quarterly Availability of Report 5 business days after interest payment date Access to Report https://www.sahomeloans.com/about/business-partners NOTE BREAKDOWN Class A1 Class A2 Class A3 Class B1 Class C1 Class D1 ISIN Code JSE Listing Code AHF5A1 AHF5A2 AHF5A3 AHF5B1 AHF5C1 AHF5D1 Coupon Rate 1.45% above 3-month JIBAR 1.70% above 3-month JIBAR 9.862% fixed 2.00% above 3-month JIBAR 2.40% above 3-month JIBAR 5.20% above 3-month JIBAR Coupon Step-up Rate 1.89% above 3-month JIBAR 2.21% above 3-month JIBAR 2.21% above 3-month JIBAR 2.60% above 3-month JIBAR 2.40% above 3-month JIBAR 5.20% above 3-month JIBAR Original Balance R540 000 000.00 R940 000 000.00 R135 000 000.00 R77 000 000.00 R54 000 000.00 R54 000 000.00 Credit enhancement (subordination) * 12.78% 12.78% 12.78% 8.50% 5.50% 2.50% Legal maturity 21 v 53 21 v 53 21 v 53 21 v 53 21 v 53 21 v 53 Coupon Step-Up date 21 Aug 21 21 Aug 23 21 Aug 23 21 Aug 23 21 Aug 23 21 Aug 23 3 month JIBAR for next IPD 7.025% 7.025% 7.025% 7.025% 7.025% Coupon rate for next IPD 8.48% 8.73% 9.862% fixed 9.03% 9.43% 12.23% Original Moodys rating Aaa.za Aaa.za Aaa.za Aa2.za Aa2.za Aa2.za Current Moodys rating Aaa.za Aaa.za Aaa.za Aa2.za Aa2.za Aa2.za (*) Credit enhancement is expressed as a % of the total deal size (i.e. total funding base comprising of the notes outstanding and the value of the subordinated loan) QUARTERLY CASH FLOWS (PRIORITY OF PAYMENTS) Monies received during period Ancillary Disclosure Total Funds at Determination Date BONDHOLDERS AND SUBORDINATED DEBT PROVIDERS Funds available in the Transaction Account Proceeds from tes Issued Funds available from Permitted Investments: Redraw facility drawdowns Unutilised Reserve Fund Unutilised Reserve Fund Cash on Call Investments to mature PRINCIPAL Investment Income Interest on Reserve Fund, Call & Long Term Deposits Interest earned on Fixed te Swap Total Collections Less: Excluded Items Total Cash Available for Distribution Retained Capital Instalments (Capital portion) Prepayments Delinquent Principal Unused available principal retained AVAILABLE PRINCIPAL DRAFT - NOT FOR SIGNATURE 11
TJVR/TJVR 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 QUARTERLY CASH FLOWS (PRIORITY OF PAYMENTS CONTINUED) Monies allocated during period 1. Taxes 2.Operating Expenses 3.Third Party Expenses 4.Servicing Fee 5. Derivative net settlements 6. Liquidity Facility (if applicable) 7. Interest on Class A tes 8.B tes (not principal) no Class B Interest Deferral Event 9. C tes (not principal) no Class C Interest Deferral Event 10. Reserve Fund Required Amount 11. D tes (not principal) no Class D Interest Deferral Event 12. Repayment of Liquidity Facility (if applicable) 13. Redraws Reserve 14. Redraws 15. Further Advances 16. Further Loans and additional home loans 17. tes (principal) - Class A tes outstanding 18. Arrears Reserve & Payroll Deduction Reserve - Fund Required Amount 19. tes (principal) - Class A tes outstanding 20. B tes (not principal) Class B Interest Deferral Event 21. tes (principal) - Class B tes outstanding 22. C tes (not principal) Class C Interest Deferral Event 23. Derivative termination amounts 24. Derivative counterparty prepayment fee 25. tes (principal) - Class C tes outstanding 26. D tes (not principal) Class D Interest Deferral Event 27. tes (Principal) failure to exercise Call Option (Coupon Step-Up Date) 28. Subordinated Servicing Fee 29. Start-Up Loan (not principal) 30. Management Fee - Substitute Servicer (if applicable) 31.Start-Up Loan (principal) 32. Dividend to Preference Shareholder 33. Owner Trust & Permitted Investments TOTAL MONIES ALLOCATED Liabilities PRINCIPAL DEFICIENCY FROM PRIOR QUARTER PRINCIPAL DEFICIENCY LEDGER 6.1.1 Principal of tes 1 800 000 000.00 Total Liabilities 1 800 000 000.00 Assets 6.1.6 Principal balance of Home Loans (excl amounts written-off) 1 450 500 000.00 6.1.10 Portion used to fund reserve fund required amount & the Redraw Reserve 49 500 000.00 Pre-funding amount 300 000 000.00 Total Assets 1 800 000 000.00 PRINCIPAL DEFICIENCY - EXCESS SPREAD BREAKDOWN Amount % of OB of tes Interest received from customers 0.00% Interest received investments & derivatives 0.00% Unpaid preference dividend (prior quarter) 0.00% Other 0.00% Total interest received & other income 0.00% Senior expenses 0.00% Interest paid to noteholders 0.00% Growth in reserves funded from interest 0.00% Derivative settlements 0.00% Application of interest received & other income 0.00% Excess spread prior to losses and PD coverage 0.00% Credit losses 0.00% Additional excess spread used to redeem notes 0.00% Excess spread after losses and PD coverage 0.00% NOTE AMORTISATION AND MATURITY ANALYSIS Quarter End te Opening Balance Redemption Amount te Closing Balance Annualised Amortisation SUBSTITUTION PERIOD Maturity Analysis The notes are expected to be redemeed on each notes' respective Coupon Step-up Date, representing the earliest date on which the Issuer has the contractual right repay the full principal balance outstanding on the notes. In respect of the Class A1 notes, this scheduled maturity date is 21 August 2021. In respect of the Class A2, A3, B, C & D notes, the scheduled maturity date is 21 August 2023 Loan Pool Stratification Total number of loans Aggregate current balance Largest current balance Average current balance Weighted Average Committed LTV Loans with >90% Committed LTV Weighted Average Current LTV Weighted Average Credit PTI % Self Employed % n-owner Occupied Weighted Average Yield ASSET INFORMATION Current portfolio Original portfolio Asset Covenants 2 766 2 766 R 1 450 062 935 R 1 450 062 935 R 2 835 193 R 2 835 193 3 000 000 R 524 245 R 524 245 74.77% 74.77% 75.77% 7.09% 7.09% 10.00% 74.35% 74.35% 20.22% 20.22% 21.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.39% 3.39% 3.30% 16.60 16.60 Weighted Average seasoning (in months) Weighted Average term to maturity (in years) 18.40 18.40 Maximum maturity (in years) 29.16 29.16 30 Percentage of loans with a term >30 years 0.29% 0.29% 10.00% Percentage of Payroll Deduction loans 83.91% 83.91% 65.00% FSC compliant borrowers 43.6% 43.6% 30.0% te: There are no assets that individually acocunt for more than 10% of the total value of the Home Loan Pool DRAFT - NOT FOR SIGNATURE 12
Millions TJVR/TJVR 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 Beginning of the reporting period Cancelled or Transferred Loans Qualifying Assets Purchased Bad debts written off Recoverable bad debts written off Other End of reporting period Number of Loans (Borrowers) ASSET INFORMATION (CONTINUED) - 2 766 - - 2 766 Beginning of reporting period 1 450 062 935 Instalment Received - Prepayments - Bad debts written off - Recoverable bad debt - Redraw and Further Advance - Further Loans - Net capital brought forward 1 450 062 935 Pre-funding amount 300 000 000 Interest End of reporting period 1 750 062 935 Asset balance at the issue date 1 750 500 000 add: portion of note proceeds used to fund the Reserve Fund 49 500 000 add: net capital retained - te balance at the end of the reporting period 1 800 000 000 0 1600 1400 1200 1000 800 600 400 200 Amounts Reconciliation to te Balance Maturity Analysis of Asset Pool 0 Number of years 1-5 5-10 10-15 15-20 20 + Stop Lending Trigger Event Cumulative Loss Trigger Event Class B Principal Lock Out Class C Principal Lock Out TRIGGERS AND STRUCTURAL EVENTS Trigger/Event Test Test Amount Current Level on Rate Breach/Lock Out? Trigger is breached when 3.50% of the princ bal of HL are > 3 months in arrears Reserve Fund is funded to the Reserve Fund Required Amount Arrears Reserve is funded to the Arrears Reserve Required Amount or the Payroll Deduction Reserve is funded to the Payroll Deduction Reserve Required Amount Redraw Reserve is funded to the Redraw Reserve Required Amount Principal Deficiency? Enforcement notice given by Security SPV in effect? the date on which SAHL is replaced as Servicer; and Coupon step up date of notes with the latest coupon Trigger is breached when cumulative loss >= 0.2% of principal balance of notes at issue Coupon step up date of notes with the latest coupon Class (B+C+D) as % of (A+B+C+D)<2x Issue Class A+B+C +D < 10% Class A+B+C+D at most recent issue date Principal Deficiency? Agg balances arrears >2.5month>3.5% of HL Pool Class (B+C+D) tes < 2x largest HL Arrears Reserve is funded to the Arrears Reserve Required Amount Payroll Deduction Reserve is funded to the Payroll Deduction Reserve Required Amount Reserve Fund is funded to the Reserve Fund Required Amount the date on which SAHL is replaced as Servicer Coupon step up date of notes with the latest coupon Class (B+C+D) as % of (A+B+C+D)<2x Issue Class A+B+C +D < 10% Class A+B+C+D at most recent issue date Principal Deficiency? Agg balances arrears >2.5month>3.5% of HL Pool Class (C+D) tes < 2x largest HL Arrears Reserve is funded to the Arrears Reserve Required Amount 3.50% 0.00% R 76 500 000 R 76 500 000 - - R 18 000 000 R 18 000 000 21 August 2023 Friday, 26 October 2018 0.35% 0.00% 21 August 2023 Friday, 26 October 2018 20.56% 10.28% 10.00% 100.00% 3.50% 0.00% R 5 670 386.92 R 185 000 000.00 - - - - - - 21 August 2023 Friday, 26 October 2018 20.56% 10.28% 10.00% 100.00% - - 3.50% 0.00% R 5 670 386.92 R 108 000 000.00 - - Payroll Deduction Reserve is funded to the Payroll Deduction - - Reserve Required Amount Reserve Fund is funded to the Reserve Fund Required - - Amount the date on which SAHL is replaced as Servicer Class D Principal Lock-out Class C notes outstanding? Class B Interest Deferral Event Principal Deficiency > 0.5 X Class (B) + (C) + (D) R 92 500 000.00 - Class C Interest Deferral Event Principal Deficiency > 0.5 X Class (C) + (D) R 54 000 000.00 - Class D Interest Deferral Event Principal Deficiency > 0% 0% 0% Class A3 Coupon Step-Up Date reached? 21 August 2023 Friday, 26 October 2018 Further Advances Trigger Further Advances made from Available Internal Liquidity Funds when Liquidity Facility Provider has been downgraded? Further Advances made from Available Internal Liquidity Funds and exceed Available External Liquidity Funds as at prior IPD? Asset covenants breached (see table above)? Depletion in the Reserve Fund? Arrears reserve not fullyfunded? yes Payroll Deduction Reserve not funded? yes Stop lending trigger event occurred? Class A notes outstanding? Principal Deficiency? Enforcement notice given by Security SPV in effect? yes Further Advance + balance outstanding under the existing HL Agreement prior to Further Advance > the capital amount secured by all Indemnity Bonds? yes DRAFT - NOT FOR SIGNATURE 13
TJVR/TJVR 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 Further Loan trigger Additional Home loans trigger TRIGGERS AND STRUCTURAL EVENTS (CONTINUED) Asset covenants breached (see table above)? Class A3 Coupon Step-Up Date reached? Originated by SAHL & final repayment of HL < 2yrs prior to Final Redemption of tes Fully funded Liquidity Facility or Available Internal Liquidity Funds/ Redraw Reserve Depletion in the Reserve Fund? Arrears reserve not funded? Payroll Deduction Reserve not funded? Principal Deficiency? Class A tes outstanding? Rating Agency tification? Enforcement notice given by Security SPV in effect? Stop lending trigger event occurred? Further Loan + balance outstanding under the existing HL Agreement prior to Further Loan < the capital amount secured by all Indemnity Bonds? Further Loan + balance outstanding under the existing HL Agreement prior to Further Loan satisfies the Eligibility Criteria? Revolving period still in effect? Asset covenants breached (see table above)? Originated by SAHL & final repayment of HL < 2yrs prior to Final Redemption of tes Fully funded Liquidity Facility or Available Internal Liquidity Funds Use Principal Collections to acquire such Additional Home Loans or the positive balance in Capital Reserve Stop lending trigger event occurred? Depletion in the Reserve Fund? Arrears reserve not funded? Payroll Deduction Reserve not funded? Principal Deficiency? Rating Agency tification? Enforcement notice given by Security SPV in effect? Each Additional Home Loan is fully performing? 21 August 2023 Friday, 26 October 2018 21 vember 2053 26 October 2018 Saturday, 21 August 2021 Friday, 26 October 2018 21 vember 2053 26 October 2018 ARREARS BREAKDOWN Arrear Bucket Number of Loans % of Total Number of % of Total Balance of Balance of Loans Loans Loans <= 1 month in Arrears 0 0.00% - 0.00% 1-2 months in Arrears 0 0.00% - 0.00% 2-3 months in Arrears 0 0.00% - 0.00% 3-6 months in Arrears 0 0.00% - 0.00% > 6 months in Arrears 0 0.00% - 0.00% TOTAL 0 0.00% - 0.00% Collection rate (Instalments received/instalments scheduled) By Value* Prior Quarter Current Quarter Movement Bad debts/fair value losses Current Quarter (% breakdown) Cumulative defaults (quarter end) - - - 0% Still in default - - - 0% NPLs sold out - - - 0% Written off to bad debt - - - 0% Recovered and closed - - - 0% Performing - - - 0% Sold out other - - - 0% Bad debts from non-defaulted loans - - - 0% By Value* Prior Quarter Current Quarter Movement Cumulative defaults** - - - Cumulative recoveries - - - Defaults including recoveries - - - Bad debts (from defaulted loans) - - - Still in default - - - *Used Loan Agreement Amount (ie: total credit extended) as the value field **Loan is defined as being in default if it is greater than 3 months in arrears at a determination date or if it was sold out of the structure prior to quarter end due to its non-performing status Cumulative Default Breakdown Still in default 0% NPL sold out 0% Written off to bad debt 0% Recovered and closed 0% Performing 0% Sold out other 0% 100% DEFAULT ANALYSIS LOSS ANALYSIS % Realised losses in Balance before realised Number realised losses in current period Amount recovered Realised Loss Loss severity current period loss (current period) - 0.00% - - - 0.00% Number of realised % Realised losses since Balance before realised Loss severity Cumulative Realised Losses since closing losses since closing closing loss (cumulative) (cumulative) - - 0.00% - 0.00% Balance of NPLs sold to date Number of NPLs sold to Value of NPL Losses Number of NPL Losses date realised to date realised to date - - - - HOME LOAN PORTFOLIO PREPAYMENT RATE Constant prepayment rates (CPR)* Quarter 1 Quarter 2 Quarter 3 Quarter 4 Total redemption rates (TRR)** Quarter 1 Quarter 2 Quarter 3 Quarter 4 * CPR (current and historical) reflects the percentage of capital prepayments made per quarter per the Moodys definition ** TRR (current and historical) reflects the percentage of total repayments made per quarter (capital prepayments, instalments and interest) per the Moodys definition DRAFT - NOT FOR SIGNATURE 14
TJVR/TJVR 19102018/SOUT2998.19 Amber House Fund 5 APS - D1 (WM 6/10/2019)/#5149236v3 HOME LOAN PORTFOLIO DISTRIBUTIONS Loan margin (%) Loan Balance % Balance Number of Loans % Number >= 1.7 <= 2.7% 4 978 185 0.34% 11 0.40% >= 2.7 <= 2.9% 239 888 060 16.54% 438 15.84% >= 2.9 <= 3.1% 271 130 632 18.70% 465 16.81% >= 3.1 <= 3.3% 117 456 112 8.10% 288 10.41% >= 3.3 <= 3.6% 407 874 611 28.13% 762 27.55% >= 3.6 <= 4% 346 818 735 23.92% 671 24.26% >= 4 <= 6% 61 630 746 4.25% 130 4.70% >= 6 <= 6.5% 285 854 0.02% 1 0.04% Geographical split Loan Balance % Balance Number of Loans % Number Eastern Cape 150 282 534 10.36% 288 10.41% Free State 65 570 223 4.52% 131 4.74% Gauteng 616 395 990 42.51% 1 141 41.25% KwaZulu-Natal 243 280 406 16.78% 480 17.35% Limpopo 21 309 346 1.47% 35 1.27% Mpumalanga 70 091 878 4.83% 129 4.66% rth West 29 503 117 2.03% 74 2.68% rthern Cape 13 012 406 0.90% 24 0.87% Western Cape 240 617 035 16.59% 464 16.78% Owner Occupied split Loan Balance % Balance Number of Loans % Number n-owner Occupied - 0.00% 0 0.00% Owner Occupied 1 450 062 935 100.00% 2 766 100.00% Payment Type Split Loan Balance % Balance Number of Loans % Number Payroll Deduction 1 216 760 673 83.91% 2 174 78.60% n-payroll Deduction 233 302 262 16.09% 592 21.40% Repayment type Loan Balance % Balance Number of Loans % Number Interest Only - 0.00% 0 0.00% n Interest Only 1 450 062 935 100.00% 2 766 100.00% Loan purpose Loan Balance % Balance Number of Loans % Number New purchase 943 854 902 65.09% 1 775 64.17% Refinance 77 372 143 5.34% 214 7.74% Switch loan 428 835 890 29.57% 777 28.09% Year of origination Loan Balance % Balance Number of Loans % Number <=2010 7 603 708 0.52% 19 0.69% 2011-0.00% 0 0.00% 2012-0.00% 0 0.00% 2013-0.00% 0 0.00% 2014 5 082 500 0.35% 9 0.33% 2015 14 882 393 1.03% 25 0.90% 2016 291 195 356 20.08% 554 20.03% 2017 792 107 290 54.63% 1 528 55.24% 2018 339 191 689 23.39% 631 22.81% Loan balance (Rand) Loan Balance % Balance Number of Loans % Number - 500,000 583 854 589 40.26% 1 604 57.99% 500,001-750,000 468 097 956 32.28% 781 28.24% 750,001-1,000,000 177 943 793 12.27% 209 7.56% 1,000,001-1,250,000 105 823 282 7.30% 96 3.47% 1,250,001-1,500,000 69 488 560 4.79% 51 1.84% 1,500,001-1,750,000 19 016 506 1.31% 12 0.43% 1,750,001-2,000,000 16 763 545 1.16% 9 0.33% 2,000,000 + 9 074 703 0.63% 4 0.14% Current LTV (%) Loan Balance % Balance Number of Loans % Number -50 140 641 707 9.70% 399 14.43% 51-60 126 395 956 8.72% 255 9.22% 61-70 176 042 931 12.14% 333 12.04% 71-80 117 459 065 8.10% 216 7.81% 81-90 229 905 695 15.85% 433 15.65% 91-100 659 617 581 45.49% 1 130 40.85% DRAFT - NOT FOR SIGNATURE 15