Baliray - Real Estate Investmant page 2

Townhouse Private pool 2 cabinets 2 bedrooms View of green landscapes Area: Building - 112 m² Price: $260,000 ($2,321 per m2) Rental income: Revenue per day: $166.8 Loading - 90% Revenue per day taking into account the loading of the facility - $150 Revenue per year taking into account the facility's occupancy - $48,600 Profit taking into account expenses and taxes per year -  $34,020 (13.08%) Payback - 7-10  years 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 30 years + extension Construction completion date: September 2023

Apartments  system "Smart house'' 1 bedroom Terrace Wardrobe Area: Apartment - 55 m² Price: 214,000 $ (3,891 $ per m2) Income from renting apartments: Revenue per day: 116 $ Loading - 80 % Revenue per day taking into account loading: 93 $ Revenue taking into account the loading of the object per year - 34,006 $ Profit taking into account expenses and taxes per year - 30,636 $ (15.2 %) Payback - 5 - 10 years Income from purchase and sale : Purchase price: 214 000 $ Sale price: 340 260 $ Profit: 126 260 $ (59 %) 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: Land and real estate ownership - leasehold 27 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