Baliray - Real Estate Investmant page 4

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 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

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

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

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%)