Baliray - Real Estate Investmant page 5

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

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

Apartments 1 bedroom View of the ocean Pool Gym Area: Object area - 60.58 m² Price: 240 000 $ (3,962 $ per m² ) Income from renting: Revenue per day - 160 $ Loading - 70 % Revenue per day taking into account the loading of the object: 112 $ Revenue per year taking into account the loading of the object - 40,880 $ Profit taking into account expenses and taxes per year - 25,171 $ (14,38 %) Payback - 7 - 10 years 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 30 years + extension Completion date: 2 Quarter 2023 

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

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