Baliray - Real Estate Investmant page 6

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 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 

Villa Individual swimming pool View of the ocean 1 bedroom Area: Plot area - 250 m² Building - 100 m² Price: 490,000 $ (4,900 $ 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%)

Villa 1 bedroom 2 floors Mini garden Guest toilet Wardrobe Area: Land - 135 m² Building - 87 m² Price: $150,000 ($1,724 per m² ) Income from renting out a villa: Revenue per day: $120 Loading - 80% Revenue taking into account facility occupancy per year - $34,560 Profit taking into account expenses and taxes per year - $25,920 (17.28%) Payback - 5 - 6 years Costs and taxes for the sale of an object are calculated individually and depend on various factors. General expenses and taxes: Notary fee 1% (shared 50/50 with buyer) Tax on the sale of an object 11% (shared with the buyer 50/50) Income tax for Indonesian resident (10%) Income tax for non-resident Indonesia (20%) Conditions of real estate ownership:  Type of land and real estate ownership: leasehold 20 years + extension Construction completion date: October 2024