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

Apartments Rooftop on the roof of the complex Studio Kitchen area Area: Apartment - 35 m² Price: $110,000 ($3,143 per m² ) Rental income: Loading - 70% Revenue per day including load - $49  Revenue taking into account facility occupancy per year - $17,640 Profit taking into account expenses and taxes per year - $12,348 (11%) Payback - 8 - 9 years  Income from buying and selling: Purchase price: $110,000 Sale price: $180,000 Profit: $70,000 (63%) Costs and taxes for the sale of an object are calculated individually and depend on various factors. Conditions of owning real estate: Completion of construction - June 2025 Type of land and real estate ownership - leasehold 25 years + extension

Villa Private pool Picturesque terrace 3 bedrooms 1 living room Area: Plot area - 300 m² Building - 125 m² Price: 437,500 $ (3,500 $ 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%) Terms of payment and ownership of real estate: Land and real estate ownership - leasehold 30 years 

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%)

Townhouse 2 bedrooms Pool 2 Floors Parking Smart home Free FINS membership Area:  Building - 90 m² Price: 365,000 $ (4,055 $ per m² ) Income from renting a villa: Loading - 85%  Revenue per day taking into account the loading of the object per year - 200 $ (45,890 $) Profit taking into account expenses and taxes per year - 52,866 $ (14.8 %) Payback - 7.3 years Profit : 90000 $ (25%) Conditions of ownership of real estate: End of construction - built Land and real estate ownership - leasehold 30 years