Gizo Gulua

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

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

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

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

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

Villa 2 bedrooms 2 floors Infinity pool   Area: Villa area - 117 m² Plot area - 190 m²   Price: $240,000 ($2,051 per m² )   Income from renting out a villa: Revenue per day: $367 Loading - 59% Revenue per day including load: $216.53 Revenue taking into account facility occupancy per year - $77,950 Profit taking into account expenses and taxes per year - $46,770 (19%) Payback - 6 years   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: 2nd quarter 2024 Type of land and real estate ownership - freehold

Apartments 1st floor in apartments 1 bedroom Pool Ocean Area: Building - 35 m² Price: $190,000 ($5,425 per m² ) Rental income: Loading - 80% Revenue per day, taking into account the facility's occupancy per year - $90 ($26,280) Profit taking into account expenses and taxes per year - 26,263  $ (16.5%) Payback - from 7 years Income from buying and selling: Purchase price: $190,000 Sale price: $266,000 Profit: $76,000 (40%) Costs and taxes for the sale of an object are calculated individually and depend on various factors. Conditions of real estate ownership: Type of land and real estate ownership - leasehold 99 years Construction completion date: March 2024

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

Appartements   1 chambre Première ligne de l'océan Infrastructure développée du complexe Vue sur l'océan Superficie : Bâtiment - 101 m² Prix : 490 000 $ (4 851 $ par m² ) Revenus de location :   Chargement - 70 % Revenu par jour, en tenant compte de l'occupation de l'établissement - 280 $ (102 200 $ par an) Bénéfice en tenant compte des dépenses et des taxes par an - 71 397 $ (15,87 %) Remboursement - 7 ans Revenus d'achat et de vente : Prix d'achat : 490 000 $ Prix de vente : 735 000 $ Bénéfice : 245 000 $ (50 %) Les dépenses et taxes pour la vente d'un objet sont calculées individuellement et dépendent de divers facteurs Frais généraux et taxes : Frais de notaire 1% (partagé avec l'acheteur 50/50) Taxe sur la vente de l'objet 11% (partagé avec l'acheteur 50/50) Impôt sur le bénéfice pour un résident indonésien (10%) Impôt sur les bénéfices pour un non-résident indonésien (20%) Conditions de paiement et de propriété des biens immobiliers : Achèvement des travaux - janvier 2025 Type de propriété foncière et immobilière - bail 30 ans

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