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 2 bedrooms 2 floors Infinity pool   Area: Villa area - 117 m² Plot area - 190 m²   Price: $240,000 ($2,051 per m² )   Income from renting out a villa: Revenue per day: $367 Loading - 59% Revenue per day including load: $216.53 Revenue taking into account facility occupancy per year - $77,950 Profit taking into account expenses and taxes per year - $46,770 (19%) Payback - 6 years   Costs and taxes for the sale of an object are calculated individually and depend on various factors. Conditions of real estate ownership: Completion of construction: 2nd quarter 2024 Type of land and real estate ownership - freehold

Villa 1 bedroom 2 floors Mini garden Guest toilet Wardrobe Area: Land - 135 m² Building - 87 m² Price: $150,000 ($1,724 per m² ) Income from renting out a villa: Revenue per day: $120 Loading - 80% Revenue taking into account facility occupancy per year - $34,560 Profit taking into account expenses and taxes per year - $25,920 (17.28%) Payback - 5 - 6 years Costs and taxes for the sale of an object are calculated individually and depend on various factors. General expenses and taxes: Notary fee 1% (shared 50/50 with buyer) Tax on the sale of an object 11% (shared with the buyer 50/50) Income tax for Indonesian resident (10%) Income tax for non-resident Indonesia (20%) Conditions of real estate ownership:  Type of land and real estate ownership: leasehold 20 years + extension Construction completion date: October 2024

Villa 1 floor Terrace Pool 1 bedroom Area: Building - 40 m² Price: 108,000 $ (2,942 $ 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%)