) / specific period as stated in each PPA with IU Seller BGPR1 BGPR2 ABP1R ABP2R BPLC1R BPAM Province Ang Thong Chonburi Rayong Estimated total installed power capacity per project 140 megawatts (where 90
yet been incorporated. 3. Comparison of total value of consideration Transaction size = Value of consideration paid ×100 Total Assets of the Company = (Estimated acquisition price stipulated in Equity
and long-term debt from financial statements as of 30 June 2020 which may be varied from the estimated amount stated in the Sale and Purchase Agreement. Nonetheless, it is expected that such adjustment
consideration value 7.1 The reference of factory 150-175 million Baht valued by estimated from various quotation of subcontractors included material , labor, subcontractors cost, others pre-operating expenses
(based on budgets and our inter- nal guideline of 1:1 Net Debt: Eq- uity over the plan period. Table 4: IVL Organic Growth Plan with Associate Capex Estimated EBITDA Growth in 2019 over 2H17 Annualized
SGAH totaling of Baht 564 million which is non-cash expense 4. Doubtful account which mainly includes liabilities between AH (including subsidiaries) and SAGUSA for an estimated amount of Baht 508
* calculated by using earnings of current quarter to be estimated for annual earnings ** based on only cost of medicine & medical supplies
estimated to expand led by mid- to high- income non-agricultural household, which are the Company’s target customers. The BOT’s report mentions on real estate sector that, in 1Q18, there remained pockets of
estimated market value 20,250,000 Baht Total offer price: 20,250,000 Baht (same as the value appraisal) - 3 - 6. Transaction volume 6.1 The above transaction is conformed to related transaction which is the