Novamis Biohacking Complex

1. InYour money$40,000

   Bank transfer against the invoice to the agreement with the Hong Kong holding

2. Project company

   HK Co (Hong Kong) owns 90% of PT PMA (Indonesia). The money goes to PT PMA under a shareholder loan agreement

3. Construction and launch

   Project budget $3.6M: construction 60%, land 20% paid, equipment 20%. 40-year land lease paid. Opening Q2 2027

4. Centre revenue

   Two streams: residents and programmes for Ubud guests

   resident, per week, double occupancy

   from $5,500

   day-access programme

   $1,000-1,500

5. EBITDA$1.30-2.69M

   Year 3, negative and positive scenarios, 47.9-56.2% margin

6. Before payout

   of EBITDA to the management company Revolt Group Indonesia

   20%

   of revenue to the reserve fund, separate from investor money

   2%

7. BackYour payout

   1% of distributable profit after tax. Quarterly, within 15 days after the report

Profit figures: financial model of 9 Nov 2026, two scenarios, a forecast, not guaranteed income. The agreement confirms the order of deductions.

1. PT PMA (Indonesia)

   Operating company of the centre: accommodation, therapies, day programmes

2. HK Co (Hong Kong)

   Owns 90% of PT PMA and receives dividends as the majority shareholder

3. Investor

   Signs an Assignment of Economic Rights for 1% in Hong Kong

• 40-year land lease paid in full, preferred extension for another 20 years
• Optional notarial reinforcement of the deal, +1% of the amount
• Named owner certificate within 7 days of payment