Monte Circle Office Park
Monte Circle Office Park
More centres — soon
live · auditable

Recoveries

Lifecycle of every recoverable position · flag → recommend → action · cycle 2026-04

live · reconciles to audit_rows
Total recoverableR514 245
ActionedR0
In pipelineR0
Flagged · unactionedR514 245

Recovery pipeline

flag → recommend → action · 13 recoverable positions this cycle

FlaggedR514 24513 positions
RecommendedR00 positions
ActionedR00 positions
DismissedR00 positions

Recoverable positions

sorted by value · each traces to an audit row

  • Tariff & demand recoveryflaggedutility · Tariff & demand

    Bulk meter MM-01 on CoJ commercial tariff. Tariff band misalignment from August 2025 — billed on prior demand band despite step-down threshold breach. Back-correction across 8 cycles = R124,800.

    R124 800
  • OpEx pro-rata recoveryflaggedlease · OpEx pro-rata

    Block C OpEx pool R2.1M/m. Tenant pro-rata audited at 4.2% (GLA-weighted). MDA billed at 3.8% for 14 cycles. Under-recovery R8,400/m × 14 cycles = R117,600.

    R117 600
  • Financial & rent recoveryflaggedlease · Financial & rent

    Anniversary escalation 1 Sep 2025: contracted 8% applied as 5.6% on three cycles. Variance R3,750/m × 12 = R45,000.

    R45 000
  • Financial & rent recoveryflaggedlease · Financial & rent

    Anniversary escalation under-applied across 7 cycles. Variance R5,000/m × 7 = R35,000.

    R35 000
  • Turnover rent recoveryflaggedlease · Turnover rent

    Q1 turnover trigger crossed mid-quarter; clause activated retro. Net R28,500.

    R28 500
  • Utility recovery recoveryflaggedlease · Utility recovery

    Tenant submeter charged below CoJ supplier-side allocation across 3 cycles. R24,855.

    R24 855
  • Insurance & rates recoveryflaggedlease · Insurance & rates

    Pass-through municipal increase under-recovered for two cycles. R22,400.

    R22 400
  • Insurance & rates recoveryflaggedlease · Insurance & rates

    Annual rates & insurance pass-through cycle-aligned. Q1 2026 municipal increase 11.8% not yet billed. Two prior cycles also under-recovered. Cumulative position R21,445.

    R21 445
  • OpEx pro-rata recoveryflaggedlease · OpEx pro-rata

    Block B OpEx pro-rata audited 0.6% above MDA-applied rate. R21,000.

    R21 000
  • Rentable vs usable recoveryflaggedlease · Rentable vs usable

    GLA understated by 12 sqm — recoverable at next billing run. R19,000.

    R19 000
  • Turnover rent recoveryflaggedlease · Turnover rent

    Q4 reported turnover R4.62M vs natural break R3.40M. Contracted overage at 6% = R73,200/qtr. MDA invoiced R55,000/qtr on prior break. Q4 under-billing R18,245.

    R18 245
  • Turnover rent recoveryflaggedlease · Turnover rent

    Monthly POS aggregate vs contracted overage. Helix natural break R3.4M; recent quarter under-billing on the 6% clause. Net cycle position R18,200.

    R18 200
  • Demand penalty recoveryflaggedutility · Demand penalty

    Eskom Megaflex demand-penalty applied above contracted notified-max-demand for 4 consecutive cycles. Trailing utilisation never breached threshold; penalty back-correction R18,200.

    R18 200
OpEx pro-rata · R138 600 (2)Tariff & demand · R124 800 (1)Financial & rent · R80 000 (2)Turnover rent · R64 945 (3)Insurance & rates · R43 845 (2)Utility recovery · R24 855 (1)Rentable vs usable · R19 000 (1)Demand penalty · R18 200 (1)