Baliray - Real Estate Investmant

Townhouse 2 bedrooms Pool Spacious terrace Area: Building - 132.7 m² Land - 120 m² Price: 240,000 $ (1,809 $ per m² ) Income from renting a townhouse: Revenue per day: 180 $ Loading - 80 % Revenue per day taking into account loading: 144 $ Revenue taking into account the loading of the object per year - 52,560 $ Profit taking into account expenses and taxes per year - 36,223 $ (15.9 %) Payback - 6.6 years Income from purchase and sale : Purchase price: 240 000 $ Sale price: 305 210 $ Profit: 65 210 $ (27 %) Expenses and taxes on the sale of the facility are calculated individually and depend on various factors. Total expenses and taxes: Notary fee 1% (shares with the buyer 50/50) Tax for sale of the object 11% (shares with the buyer 50/50) Profit tax for a resident of Indonesia (10%) Profit tax for non-resident of Indonesia (20%) Conditions of ownership of real estate: End of construction: 2 quarter 2024 Type of ownership of land and real estate - leasehold 26 years + 25 years

Villa  System "Smart house" 2 Floors 1 bedroom Area: Villa area - 117 m² Land - 150 m² Price: 357,000 $ ( 3 057 $ per m²) Expenses and taxes on the sale of the facility are calculated individually and depend on various factors. Total expenses and taxes: Notary fee 1% (shares with the buyer 50/50) Tax for sale of the object 11% (shares with the buyer 50/50) Profit tax for a resident of Indonesia (10%) Profit tax for non-resident of Indonesia (20%) Conditions of ownership of real estate: Completion of construction: october 2025. Type of ownership of land and real estate - leasehold 26 years + extension  

Apartments   View apartment Developed infrastructure of the complex City or ocean view 1 bedroom Pool Fitness center Area: Building - 81 m² Price: 350,000 $ (4,321 $ per m² ) Income from renting: Revenue per day - 250 $ Loading - 75 % Revenue per year taking into account the loading of the object - 68,500 $ Profit taking into account expenses and taxes per year - 47,393 $ (15.8 %) Payback - 7-10 years Income from purchase and sale : Purchase price: 350 000 $ Sale price: 450 000 $ Profit: 100,000 $ (28 %) Expenses and taxes on the sale of the facility are calculated individually and depend on various factors. Total expenses and taxes: Notary fee 1% (shares with the buyer 50/50) Tax for sale of the object 11% (shares with the buyer 50/50) Profit tax for a resident of Indonesia (10%) Profit tax for non-resident of Indonesia (20%) Conditions of ownership of real estate: Completion of construction: june 2025. Type of ownership of land and real estate - leasehold 30 years + extension

Townhouse  Pool 2 bedrooms Developed infrastructure of the complex  Smart home system Area: Buildings- 76 m² Land - 50 m² Price: 225,000 $ (2,960 $ per m² ) Income from renting: Loading - 85% Revenue per day taking into account the loading of the object per year- 130 $ ( 40,332 $) Profit taking into account expenses and taxes per year - 35,895 $ (11 %) Payback - 6.2 years Income from purchase and sale : Purchase price: 225 000 $ Sale price: 292 500 $  Profit : 67 500 $ (+30%) Expenses and taxes on the sale of the facility are calculated individually and depend on various factors. Total expenses and taxes: Notary fee 1% (shares with the buyer 50/50) Tax for sale of the object 11% (shares with the buyer 50/50) Profit tax for a resident of Indonesia (10%) Profit tax for non-resident of Indonesia (20%) Conditions of ownership of real estate: End of construction - June 2025 Land and real estate ownership - leasehold 25 years

Apartments View apartment Developed infrastructure of the complex Pool on the roof Fitness center Price: 250,000 (4,990 $ per m2) Area: Object area - 40, 1 m² Income from renting:  Loading - 60% Revenue per day taking into account the fullness of the object - 150 $ (52,563 $ per year ) Profit taking into account expenses and taxes per year - 32,309 $ (12.9 %) Payback - 7 years Income from purchase and sale : Purchase price: 250 000 $ Sale price: 375 000 $ Profit: 125 000 $ (50%) Notary fee 1% (shares with the buyer 50/50) Tax for sale of the object 11% (shares with the buyer 50/50) Profit tax for a resident of Indonesia (10%) Profit tax for non-resident of Indonesia (20%) Conditions of ownership of real estate: Type of ownership of land and real estate - leasehold 80 years + extension Completion date: may-june 2024