Baliray - Real Estate Investmant page 4

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 View apartment Developed infrastructure of the complex Pool on the roof Fitness center Price: 250,000 (4,990 $ per m2) Area: Object area - 40, 1 m² Income from renting:  Loading - 60% Revenue per day taking into account the fullness of the object - 150 $ (52,563 $ per year ) Profit taking into account expenses and taxes per year - 32,309 $ (12.9 %) Payback - 7 years Income from purchase and sale : Purchase price: 250 000 $ Sale price: 375 000 $ Profit: 125 000 $ (50%) 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: Type of ownership of land and real estate - leasehold 80 years + extension Completion date: may-june 2024

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

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