Baliray - Real Estate Investmant

Townhouse 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

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

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%)