Baliray - Real Estate Investmant page 5

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

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

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 Individual swimming pool Terrace 1 bedroom Area: Apartment - 45 m² Price: 162,000 $ (3,600 $ 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 7 Minutes to the beach Panoramic view Pool 1 bedroom Area: Apartment area - 38 m² Price: 135,000 $ ( 3 553 $ per m²) Income from renting: Revenue per day: 150 $ Loading - 80% Revenue per day taking into account the loading of the object - 120 $ Revenue per year taking into account the loading of the object - 43,800 $ Profit taking into account expenses and taxes per year - 38,982 $ (28 %) Payback - 4 years Income from purchase and sale : Purchase price: 135 000 $ Sale price: 168 750 $ Profit: 33 750 $ (25 %) 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 Type of ownership of land and real estate - leasehold 26 years + 25 years