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

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

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  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

Villa 3 bedrooms Developed infrastructure of the district View of rice fields Pool Area: Building - 230 m² Price: 329,000 $ ( 1 430 $ per m²) Income from renting: Revenue per day: 260 $ Loading - 80% Revenue per day taking into account the loading of the object - 208 $ Revenue per year taking into account the loading of the object - 74,880 $ Profit taking into account expenses and taxes per year - 66,643 $ (20%) Payback - 6.5 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%) Terms of payment and ownership of real estate: Type of ownership of land and real estate - leasehold 24 years + extension Completion: 3 quarter 2024