Baliray - Real Estate Investmant page 2

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

Townhouse in Bali in Ubud № 501 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

Townhouse Private pool 2 cabinets 2 bedrooms View of green landscapes Area: Building - 112 m² Price: $260,000 ($2,321 per m2) Rental income: Revenue per day: $166.8 Loading - 90% Revenue per day taking into account the loading of the facility - $150 Revenue per year taking into account the facility's occupancy - $48,600 Profit taking into account expenses and taxes per year -  $34,020 (13.08%) Payback - 7-10  years Costs and taxes for the sale of an object are calculated individually and depend on various factors. Conditions of real estate ownership: Type of land and real estate ownership - leasehold 30 years + extension Construction completion date: September 2023

Apartments   1 bedroom First line of the ocean Developed infrastructure of the complex Ocean view Area: Building - 101 m² Price: $490,000 ($4,851 per m² ) Rental income: Occupancy rate - 70% Revenue per day taking into account the occupancy of the facility - $280 ($102,200 per year) Profit taking into account expenses and taxes per year - $71,397 (15.87%) Payback - 7 years Income from purchase and sale: Purchase price: $490,000 Sale price: $735,000 Profit: $245,000 (50%) Property sale costs and taxes are calculated individually and depend on various factors. General costs and taxes: Notary fee 1% (shared with the buyer 50/50) Property sale tax 11% (shared with the buyer 50/50) Income tax for a resident of Indonesia (10%) Income tax for a non-resident of Indonesia (20%) Terms of payment and ownership of the property: Completion date - January 2025 Type of land and property ownership - leasehold for 30 years

Apartments  system "Smart house'' 1 bedroom Terrace Wardrobe Area: Apartment - 55 m² Price: 214,000 $ (3,891 $ per m2) Income from renting apartments: Revenue per day: 116 $ Loading - 80 % Revenue per day taking into account loading: 93 $ Revenue taking into account the loading of the object per year - 34,006 $ Profit taking into account expenses and taxes per year - 30,636 $ (15.2 %) Payback - 5 - 10 years Income from purchase and sale : Purchase price: 214 000 $ Sale price: 340 260 $ Profit: 126 260 $ (59 %) 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: Land and real estate ownership - leasehold 27 years