Baliray - Real Estate Investmant page 7

Villa  System "Smart house" 2 Floors 1 bedroom Area: Villa area - 117 m² Land - 150 m² Price: 357,000 $ ( 3 057 $ 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%) Conditions of ownership of real estate: Completion of construction: october 2025. Type of ownership of land and real estate - leasehold 26 years + extension  

Villa 1 floor Terrace Pool 1 bedroom Area: Building - 40 m² Price: 108,000 $ (2,942 $ 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 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 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  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