Baliray - Real Estate Investmant page 2

Villa 2 Floors 2 bedrooms Pool Terrace Spacious living room Area: Building - 183.5 m² Land - 220 m² Price: 365,000 $ (1,989 $ per m² ) Income from renting a villa: Revenue per day: 250 $ Loading - 80 % Revenue per day taking into account loading: 200 $ Revenue taking into account the loading of the object per year - 73,000 $ Profit taking into account expenses and taxes per year - 50,616 $ (13.9 %) Payback - 7.2 years Income from purchase and sale : Purchase price: 365 000 $ Sale price: 440 400 $ Profit: 75 400 $ (21 %) 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

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

Villa  2 floors 2 bedrooms 10 minutes to the beach Area: Villa area - 95 m² Land - 100 m² Price: 150 000 $ ($1,579 per m²) Income from renting out a villa: Revenue per day: $200 Loading - 80% Revenue per day including load: $160 Revenue taking into account facility occupancy per year - $57,600 Profit taking into account expenses and taxes per year - $43,200 (29%) Payback - 3 - 5 years Income from buying and selling: Purchase price: $165,000 Sale price: $240,000 Profit: $75,000 (45%) 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: October 2025 Type of land and real estate ownership - leasehold 26 years + extension

Apartments Separate entrance Ceiling height: 4 meters 1 bedroom Area: Building - 29 m² Price: 72,500 $ (2,500 $ 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%)

Apartments  Relaxation area on the roof 1 bedroom Pool with ocean view The ocean is 5 minutes away The best beach clubs within walking distance Area: Apartment - 34 m² Price: $140,000 ($4,118 per m2) Income from renting out apartments: Revenue per day: $100 Loading - 85% Revenue per day including load: $85 Revenue taking into account facility occupancy per year - $31,025 Profit taking into account expenses and taxes per year - $22,186 (15.8%) Payback - 6-7 years Income from buying and selling: Purchase price: $140,000 Sale price: $162,500 Profit: $22,500 (16%) 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: 1st quarter 2025