Professional Documents
Culture Documents
CONFIDENTIAL
January 8, 2021
Dear Sir:
We have initially evaluated your property located at Rosario Cavite, Marseilla based on the
limited data that was supplied to us. Based on this, management has authorized a non-binding
offer of:
For your lot which we will lease and is subject to conclusion of a full due diligence process. The
offer takes into consideration our internal CAPEX hurdle rate and payback period. Furthermore,
this valuation is also based on the assumption that we are only going to lease the property.
Please consider giving us exclusivity to tender for your property for a maximum period of fifteen
(15) days, during which we will conduct and complete the due diligence exercise.
Sincerely yours,
JADE BLUE PETROLEUM, INC.
Jefferson Jabonillo
Retail Network Developer Conforme:
WILLIAM C. LEE
President
RENTAL SCHEDULE
Year Basic Rental Escalation rate 12% VAT Gross Rental 5% EWT Net Rental
1 60,000.00 0% 7,200 67,200 3,000 70,200
2 63,000.00 5% 7,560 70,560 3,150 73,710
3 66,150.00 5% 7,938 74,088 3,308 77,396
4 69,457.50 5% 8,335 77,792 3,473 81,265
5 72,930.38 5% 8,752 81,682 3,647 85,329
6 76,576.89 5% 9,189 85,766 3,829 89,595
7 80,405.74 5% 9,649 90,054 4,020 94,075
8 84,426.03 5% 10,131 94,557 4,221 98,778
9 88,647.33 5% 10,638 99,285 4,432 103,717
10 93,079.69 5% 11,170 104,249 4,654 108,903
11 97,733.68 5% 11,728 109,462 4,887 114,348
12 102,620.36 5% 12,314 114,935 5,131 120,066
13 107,751.38 5% 12,930 120,682 5,388 126,069
14 113,138.95 5% 13,577 126,716 5,657 132,373
15 118,795.90 5% 14,256 133,051 5,940 138,991
HEAD OFFICE: Unit 1104 ANNAPOLIS WILSHIRE PLAZA CONDOMINIUM
11 Annapolis, San Juan City, Metro Manila 1502
Mobile: 0917-5322360
Telephone: (02) 8-3657733
Email: jadebluepetroleuminc@gmail.com