Broll
ReplayCape Fynbos Foods (Pty) Ltd · Unit 7
Workpaper →

Saxenburg Industrial Node, Blackheath · Unit 7 · 1260 m²

Cape Fynbos Foods (Pty) Ltd

Analysis of 2026-09-02 · lease 2022-09-01 to 2027-08-31 · 8,00% each September · previous audits kept: 1

R40 854,72
recoverable · 12 of 36 lines · base rent
R3 404,56 a month from September
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 · 36 lines · 12 periods
PeriodBasisBilledPermittedDeltaClause
Window totalR1 720 329,60R1 679 474,88+R40 854,72
2025-09R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2025-10R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2025-11R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2025-12R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-01R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-02R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-03R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-04R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-05R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-06R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-07R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2026-08R96 400,00 × 1,08³ (escalated September, 8,00%)R124 840,80R121 436,24+R3 404,56cl. 4
2025-09 to 2026-08 · 24 lines · billed matches permittedShow lines
2025-09R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2025-09R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2025-10R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2025-10R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2025-11R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2025-11R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2025-12R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2025-12R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-01R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-01R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-02R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-02R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-03R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-03R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-04R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-04R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-05R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-05R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-06R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-06R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-07R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-07R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8
2026-08R11 800,00 monthly recoveryR11 800,00R11 800,00R0,00cl. 6
2026-08R6 720,00 monthly recoveryR6 720,00R6 720,00R0,00cl. 8

Findings

Finding
Clause
Delta
Standing
Base rent does not match lease amount
Contractual · High · 2025-09 to 2026-08 (12 periods) · Billed R124 840,80 against permitted R121 436,24 (R3 404,56 over)
cl. 4
R40 854,72
defensible