Broll
ReplayKestrel Logistics SA (Pty) Ltd · Warehouse 3
Workpaper →

Corriedale Park, Midrand · Warehouse 3 · 890 m²

Kestrel Logistics SA (Pty) Ltd

lease 2023-03-01 to 2028-02-29 · 7,00% each March

R7 800,00
recoverable · 5 of 48 lines · rates recovery
R1 560,00
25·09
25·10
25·11
25·12
26·01
26·02
26·03
26·04
26·05
26·06
26·07
26·08

Billed vs Permitted

Exceptions first · 48 lines · 12 periods
PeriodBasisBilledPermittedDeltaClause
Window totalR2 050 776,00R2 043 994,00+R6 782,00
2026-048340.00 monthly recoveryR9 900,00R8 340,00+R1 560,00cl. 8
2026-058340.00 monthly recoveryR9 900,00R8 340,00+R1 560,00cl. 8
2026-068340.00 monthly recoveryR9 900,00R8 340,00+R1 560,00cl. 8
2026-072630.00 kWh × 3.0500 R/kWh (tariff CoJ-BUS-2026)R7 495,50R8 021,50R-526,00cl. 7
2026-078340.00 monthly recoveryR9 900,00R8 340,00+R1 560,00cl. 8
2026-082460.00 kWh × 3.0500 R/kWh (tariff CoJ-BUS-2026)R7 011,00R7 503,00R-492,00cl. 7
2026-088340.00 monthly recoveryR9 900,00R8 340,00+R1 560,00cl. 8
2025-09 to 2026-08 · 41 lines · billed matches permittedShow lines
2025-09118500.00 × 1.07^2 (esc Mar, 7%)R135 670,65R135 670,65R0,00cl. 4
2025-092450.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R6 982,50R6 982,50R0,00cl. 7
2025-0914200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2025-098340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2025-10118500.00 × 1.07^2 (esc Mar, 7%)R135 670,65R135 670,65R0,00cl. 4
2025-102600.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 410,00R7 410,00R0,00cl. 7
2025-1014200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2025-108340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2025-11118500.00 × 1.07^2 (esc Mar, 7%)R135 670,65R135 670,65R0,00cl. 4
2025-112380.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R6 783,00R6 783,00R0,00cl. 7
2025-1114200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2025-118340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2025-12118500.00 × 1.07^2 (esc Mar, 7%)R135 670,65R135 670,65R0,00cl. 4
2025-122750.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 837,50R7 837,50R0,00cl. 7
2025-1214200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2025-128340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2026-01118500.00 × 1.07^2 (esc Mar, 7%)R135 670,65R135 670,65R0,00cl. 4
2026-012520.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 182,00R7 182,00R0,00cl. 7
2026-0114200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-018340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2026-02118500.00 × 1.07^2 (esc Mar, 7%)R135 670,65R135 670,65R0,00cl. 4
2026-022680.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 638,00R7 638,00R0,00cl. 7
2026-0214200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-028340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2026-03118500.00 × 1.07^3 (esc Mar, 7%)R145 167,60R145 167,60R0,00cl. 4
2026-032410.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R6 868,50R6 868,50R0,00cl. 7
2026-0314200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-038340.00 monthly recoveryR8 340,00R8 340,00R0,00cl. 8
2026-04118500.00 × 1.07^3 (esc Mar, 7%)R145 167,60R145 167,60R0,00cl. 4
2026-042590.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 381,50R7 381,50R0,00cl. 7
2026-0414200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-05118500.00 × 1.07^3 (esc Mar, 7%)R145 167,60R145 167,60R0,00cl. 4
2026-052720.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 752,00R7 752,00R0,00cl. 7
2026-0514200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-06118500.00 × 1.07^3 (esc Mar, 7%)R145 167,60R145 167,60R0,00cl. 4
2026-062500.00 kWh × 2.8500 R/kWh (tariff CoJ-BUS-2026)R7 125,00R7 125,00R0,00cl. 7
2026-0614200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-07118500.00 × 1.07^3 (esc Mar, 7%)R145 167,60R145 167,60R0,00cl. 4
2026-0714200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6
2026-08118500.00 × 1.07^3 (esc Mar, 7%)R145 167,60R145 167,60R0,00cl. 4
2026-0814200.00 monthly recoveryR14 200,00R14 200,00R0,00cl. 6

Findings

Finding
Clause
Delta
Standing
Rates recovery does not match lease amount
Provable — rates · High · 2026-04 to 2026-08 (5 periods) · Billed R9900.00 vs permitted R8340.00 (delta R1560.00)
cl. 8
R7 800,00
provable
Electricity under-recovered vs approved tariff
Ledger only · Low · 2026-07 · Billed 2.8500 R/kWh vs approved 3.0500 R/kWh; R526.00 under-recovered this period
cl. 7
R0,00
note
Electricity under-recovered vs approved tariff
Ledger only · Low · 2026-08 · Billed 2.8500 R/kWh vs approved 3.0500 R/kWh; R492.00 under-recovered this period
cl. 7
R0,00
note
VAT off proportion
Ledger only · Medium · 2026-05 · VAT R24782.74 vs expected R26552.94 (15% of R177019.60)
—
R0,00
note
Charge with no lease event behind it
Ledger only · Low · 2026-02 to 2026-03 (2 periods) · Generator diesel recovery (R4850.00)
—
R9 700,00
note