Baliray - Real Estate Investmant page 3

Apartments 1 floor 1 bedroom Terrace with its own garden Area: Apartment - 71 m² Price: 200,000 $ ( 2 817 $ per m²) Income from renting: Revenue per day: 150 $ Loading - 75 % Revenue per day taking into account the loading of the object - 112.5 $ Revenue per year taking into account the loading of the object - 39,600 $ Profit taking into account expenses and taxes per year - 28,080 $ (14%) Payback - 7-10 years 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: 3 quarter 2024 Type of ownership of land and real estate - leasehold 25 years + extension

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

Villa Individual swimming pool View of the ocean 1 bedroom Area: Plot area - 250 m² Building - 100 m² Price: 490,000 $ (4,900 $ 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%)

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   1 bedroom First line of the ocean Developed infrastructure of the complex View of the ocean Area: Building - 101 m² Price: 490,000 $ (4,851 $ per m² ) Income from renting:  Loading - 70% Revenue per day taking into account the fullness of the object - 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%) 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%) Terms of payment and ownership of real estate : The end of construction - January 2025 Land and real estate ownership - leasehold 30 years