EXHIBIT 15.1
Calculation of Effective Tariff and Effective Utilization Rate
|
|
|
| Total |
| Total |
| Installed |
| Number |
| Tax |
| Effective |
| Effective |
|
Our Company |
| the year ended Dec 31, 2008 |
| 110,076,549 |
| 333,964,005 |
| 271.0 |
| N/A |
| N/A |
| 0.33 |
| 29.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 247,120,130 |
| 798,945,372 |
| 376.6 |
| N/A |
| N/A |
| 0.34 |
| 30.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 448,218,584 |
| 1,480,742,042 |
| 548.8 |
| N/A |
| N/A |
| 0.33 |
| 39.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 383,371,322 |
| 1,374,178,037 |
| 563.8 |
| N/A |
| N/A |
| 0.30 |
| 28.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 566,774,348 |
| 1,876,765,124 |
| 563.8 |
| N/A |
| N/A |
| 0.33 |
| 39.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Binglangjiang I |
| the year ended Dec 31, 2008 |
| 19,410,025 |
| 117,278,061 |
| 21.0 |
| 366 |
| 1.06 |
| 0.18 |
| 63.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 16,556,208 |
| 95,514,582 |
| 21.0 |
| 365 |
| 1.06 |
| 0.18 |
| 51.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 16,818,484 |
| 94,591,565 |
| 21.0 |
| 365 |
| 1.06 |
| 0.19 |
| 51.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 15,531,109 |
| 86,994,684 |
| 21.0 |
| 365 |
| 1.06 |
| 0.19 |
| 47.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 12,345,519 |
| 73,643,279 |
| 21.0 |
| 366 |
| 1.06 |
| 0.18 |
| 39.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Binglangjiang II |
| the year ended Dec 31, 2009 |
| 3,706,529 |
| 29,141,455 |
| 20.0 |
| 118 |
| 1.06 |
| 0.13 |
| 51.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 11,386,666 |
| 64,041,599 |
| 20.0 |
| 365 |
| 1.06 |
| 0.19 |
| 36.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 16,531,143 |
| 92,596,193 |
| 20.0 |
| 365 |
| 1.06 |
| 0.19 |
| 52.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 14,164,841 |
| 84,495,870 |
| 20.0 |
| 366 |
| 1.06 |
| 0.18 |
| 48.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liyuan |
| the year ended Dec 31, 2008 |
| 6,866,482 |
| 25,098,176 |
| 12.0 |
| 366 |
| 1.06 |
| 0.29 |
| 23.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 6,411,614 |
| 23,435,555 |
| 12.0 |
| 365 |
| 1.06 |
| 0.29 |
| 22.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 4,436,922 |
| 16,217,714 |
| 12.0 |
| 365 |
| 1.06 |
| 0.29 |
| 15.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 3,583,081 |
| 13,096,779 |
| 12.0 |
| 365 |
| 1.06 |
| 0.29 |
| 12.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 3,764,195 |
| 13,758,781 |
| 12.0 |
| 245 |
| 1.06 |
| 0.29 |
| 19.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yingchuan |
| the period from Jan 31 to Dec 31, 2008 |
| 37,594,669 |
| 90,254,137 |
| 40.0 |
| 336 |
| 1.06 |
| 0.44 |
| 28.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2008 |
| 37,659,160 |
| 90,768,127 |
| 40.0 |
| 366 |
| 1.06 |
| 0.44 |
| 25.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 44,925,331 |
| 107,225,642 |
| 40.0 |
| 365 |
| 1.06 |
| 0.44 |
| 30.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 56,172,286 |
| 138,329,823 |
| 40.0 |
| 365 |
| 1.06 |
| 0.43 |
| 39.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 43,375,819 |
| 101,896,872 |
| 40.0 |
| 365 |
| 1.06 |
| 0.45 |
| 29.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 60,205,161 |
| 144,948,740 |
| 40.0 |
| 366 |
| 1.06 |
| 0.44 |
| 41.3 |
|
|
|
|
| Total |
| Total |
| Installed |
| Number |
| Tax |
| Effective |
| Effective |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wuliting |
| the period from Jan 31 to Dec 31, 2008 |
| 29,946,906 |
| 69,232,680 |
| 42.0 |
| 336 |
| 1.06 |
| 0.46 |
| 20.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2008 |
| 30,371,102 |
| 70,224,000 |
| 42.0 |
| 366 |
| 1.06 |
| 0.46 |
| 19.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 40,143,784 |
| 92,554,440 |
| 42.0 |
| 365 |
| 1.06 |
| 0.46 |
| 25.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 61,927,235 |
| 148,943,520 |
| 42.0 |
| 365 |
| 1.06 |
| 0.44 |
| 40.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 37,850,518 |
| 92,118,840 |
| 42.0 |
| 365 |
| 1.06 |
| 0.44 |
| 25.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 60,013,023 |
| 146,626,920 |
| 42.0 |
| 366 |
| 1.06 |
| 0.43 |
| 39.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jiulongshan |
| the year ended Dec 31, 2009 |
| 27,124,666 |
| 73,964,924 |
| 37.6 | (1) | 280 |
| 1.17 |
| 0.43 |
| 20.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 27,706,976 |
| 69,618,958 |
| 37.6 | (1) | 365 |
| 1.06 |
| 0.47 |
| 21.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 28,414,330 |
| 67,157,924 |
| 37.6 | (1) | 365 |
| 1.06 |
| 0.45 |
| 20.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 50,105,070 |
| 116,570,891 |
| 37.6 | (1) | 366 |
| 1.06 |
| 0.46 |
| 35.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zhougongyuan |
| the year ended Dec 31, 2009 |
| 1,197,109 |
| 2,934,316 |
| 16.0 | (1) | 61 |
| 1.17 |
| 0.48 |
| 12.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 16,976,305 |
| 41,837,946 |
| 16.0 | (1) | 365 |
| 1.06 |
| 0.47 |
| 29.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 16,923,433 |
| 39,827,794 |
| 16.0 | (1) | 365 |
| 1.06 |
| 0.45 |
| 28.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 27,787,589 |
| 64,816,701 |
| 16.0 | (1) | 366 |
| 1.06 |
| 0.45 |
| 46.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ruiyang |
| the year ended Dec 31, 2008 |
| 22,862,842 |
| 51,237,120 |
| 32.0 |
| 366 |
| 1.06 |
| 0.47 |
| 18.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Jan 1 to Aug 19, 2009 |
| 24,167,675 |
| 55,261,800 |
| 32.0 |
| 231 |
| 1.06 |
| 0.46 |
| 31.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Aug 20 to Dec 31, 2009 |
| 3,109,994 |
| 7,191,974 |
| 32.0 |
| 134 |
| 1.06 |
| 0.46 |
| 6.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 27,277,669 |
| 62,453,774 |
| 32.0 |
| 365 |
| 1.06 |
| 0.46 |
| 22.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 31,933,990 |
| 77,819,280 |
| 32.0 |
| 365 |
| 1.06 |
| 0.43 |
| 27.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 21,305,440 |
| 49,810,200 |
| 32.0 |
| 365 |
| 1.06 |
| 0.45 |
| 17.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 39,755,322 |
| 92,434,320 |
| 32.0 |
| 366 |
| 1.06 |
| 0.46 |
| 32.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shapulong |
| the year ended Dec 31, 2008 |
| 17,723,482 |
| 42,308,157 |
| 25.0 |
| 366 |
| 1.06 |
| 0.44 |
| 19.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Jan 1 to Aug 2, 2009 |
| 9,702,244 |
| 22,279,828 |
| 25.0 |
| 215 |
| 1.06 |
| 0.44 |
| 17.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Aug 3 to Dec 31, 2009 |
| 7,581,398 |
| 18,351,068 |
| 25.0 |
| 150 |
| 1.06 |
| 0.44 |
| 20.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 17,283,642 |
| 40,630,896 |
| 25.0 |
| 365 |
| 1.06 |
| 0.44 |
| 18.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 26,947,680 |
| 64,624,002 |
| 25.0 |
| 365 |
| 1.06 |
| 0.44 |
| 29.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 16,141,486 |
| 36,611,340 |
| 25.0 |
| 365 |
| 1.06 |
| 0.54 |
| 14.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 24,033,386 |
| 55,304,212 |
| 25.0 |
| 366 |
| 1.06 |
| 0.46 |
| 25.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banzhu |
| the year ended Dec 31, 2008 |
| 47,872,768 |
| 155,536,410 |
| 45.0 |
| 366 |
| 1.17 |
| 0.36 |
| 39.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 38,972,232 |
| 126,659,753 |
| 45.0 |
| 365 |
| 1.17 |
| 0.36 |
| 32.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 57,011,622 |
| 185,287,772 |
| 45.0 |
| 365 |
| 1.17 |
| 0.36 |
| 47.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 34,535,879 |
| 112,241,606 |
| 45.0 |
| 365 |
| 1.17 |
| 0.36 |
| 28.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 69,201,797 |
| 214,147,080 |
| 45.0 |
| 366 |
| 1.17 |
| 0.38 |
| 54.2 |
|
|
|
|
| Total |
| Total |
| Installed |
| Number |
| Tax |
| Effective |
| Effective |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wangkeng |
| the year ended Dec 31, 2008 |
| 34,237,226 |
| 129,217,917 |
| 40.0 |
| 366 |
| 1.17 |
| 0.31 |
| 36.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 28,713,380 |
| 108,369,852 |
| 40.0 |
| 365 |
| 1.17 |
| 0.31 |
| 30.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 48,704,698 |
| 183,820,955 |
| 40.0 |
| 365 |
| 1.17 |
| 0.31 |
| 52.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 25,543,219 |
| 96,398,922 |
| 40.0 |
| 365 |
| 1.17 |
| 0.31 |
| 27.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 46,384,111 |
| 165,273,169 |
| 40.0 |
| 366 |
| 1.17 |
| 0.33 |
| 47.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yuanping |
| the year ended Dec 31, 2008 |
| 8,004,678 |
| 38,393,478 |
| 16.0 |
| 366 |
| 1.06 |
| 0.22 |
| 27.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 12,624,433 |
| 44,316,824 |
| 16.0 |
| 365 |
| 1.06 |
| 0.27 |
| 31.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 22,682,552 |
| 82,908,637 |
| 16.0 |
| 365 |
| 1.06 |
| 0.29 |
| 59.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 11,565,379 |
| 42,273,514 |
| 16.0 |
| 365 |
| 1.06 |
| 0.29 |
| 30.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Jan 1 to Feb 29, 2012 |
| 1,909,541 |
| 6,979,641 |
| 16.0 |
| 60 |
| 1.06 |
| 0.29 |
| 30.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yuheng |
| the period from Jan 1 to Oct 20, 2008 |
| 14,154,407 |
| 82,893,211 |
| 30.0 |
| 294 |
| 1.06 |
| 0.18 |
| 39.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Oct 21 to Dec 31, 2008 |
| 2,180,392 |
| 8,090,245 |
| 30.0 |
| 72 |
| 1.06 |
| 0.29 |
| 15.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2008 |
| 16,334,799 |
| 90,983,456 |
| 30.0 |
| 365 |
| 1.06 |
| 0.19 |
| 34.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2009 |
| 16,053,453 |
| 69,284,988 |
| 30.0 |
| 365 |
| 1.06 |
| 0.29 |
| 26.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2010 |
| 34,445,274 |
| 134,173,611 |
| 30.0 |
| 365 |
| 1.06 |
| 0.27 |
| 51.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 19,042,649 |
| 69,593,044 |
| 30.0 |
| 365 |
| 1.06 |
| 0.29 |
| 26.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the period from Jan 1 to Oct 31, 2012 |
| 27,502,092 |
| 101,807,451 |
| 30.0 |
| 305 |
| 1.06 |
| 0.29 |
| 46.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Husahe |
| the year ended Dec 31, 2010 |
| 11,413,357 |
| 66,801,125 |
| 18.7 |
| 257 |
| 1.06 |
| 0.18 |
| 57.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 12,046,457 |
| 67,753,458 |
| 18.7 |
| 365 |
| 1.06 |
| 0.19 |
| 41.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 8,412,869 |
| 51,666,207 |
| 18.7 |
| 366 |
| 1.06 |
| 0.17 |
| 31.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zilenghe |
| the year ended Dec 31, 2010 |
| 7,730,041 |
| 46,546,038 |
| 25.2 |
| 193 |
| 1.06 |
| 0.18 |
| 39.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 13,961,579 |
| 86,162,474 |
| 25.2 |
| 365 |
| 1.06 |
| 0.17 |
| 39.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 13,598,500 |
| 90,217,295 |
| 25.2 |
| 366 |
| 1.06 |
| 0.16 |
| 40.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aluhe |
| the year ended Dec 31, 2010 |
| 2,316,881 |
| 13,950,979 |
| 10.0 |
| 193 |
| 1.06 |
| 0.18 |
| 30.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 4,776,665 |
| 29,478,703 |
| 10.0 |
| 365 |
| 1.06 |
| 0.17 |
| 33.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 4,707,294 |
| 31,229,866 |
| 10.0 |
| 366 |
| 1.06 |
| 0.16 |
| 35.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Latudi |
| the year ended Dec 31, 2010 |
| 3,730,075 |
| 21,312,493 |
| 18.9 |
| 138 |
| 1.06 |
| 0.19 |
| 34.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 7,159,053 |
| 45,296,415 |
| 18.9 |
| 365 |
| 1.06 |
| 0.17 |
| 27.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 9,704,342 |
| 62,695,720 |
| 18.9 |
| 366 |
| 1.06 |
| 0.16 |
| 37.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Xiaopengzu |
| the year ended Dec 31, 2010 |
| 5,877,644 |
| 29,916,026 |
| 44.0 |
| 115 |
| 1.06 |
| 0.21 |
| 24.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 13,844,808 |
| 68,255,227 |
| 44.0 |
| 365 |
| 1.06 |
| 0.22 |
| 17.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 14,242,959 |
| 72,662,313 |
| 44.0 |
| 366 |
| 1.06 |
| 0.21 |
| 18.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qianling |
| the year ended Dec 31, 2010 |
| N/A |
| N/A |
| 10.0 |
| N/A |
| 1.06 |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 6,180,492 |
| 27,297,172 |
| 10.0 |
| 365 |
| 1.06 |
| 0.26 |
| 31.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 11,534,362 |
| 47,216,556 |
| 10.0 |
| 366 |
| 1.06 |
| 0.26 |
| 53.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jinjiu |
| the year ended Dec 31, 2010 |
| N/A |
| N/A |
| 3.0 |
| N/A |
| 1.06 |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 3,062,168 |
| 11,592,491 |
| 3.0 |
| 365 |
| 1.06 |
| 0.26 |
| 44.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 5,541,659 |
| 19,602,939 |
| 3.0 |
| 366 |
| 1.06 |
| 0.30 |
| 57.0 |
|
|
|
|
| Total |
| Total |
| Installed |
| Number |
| Tax |
| Effective |
| Effective |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dongguan |
| the year ended Dec 31, 2010 |
| N/A |
| N/A |
| 4.8 |
| N/A |
| 1.06 |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 2,152,048 |
| 8,147,040 |
| 4.8 |
| 365 |
| 1.06 |
| 0.26 |
| 19.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 4,242,160 |
| 15,041,000 |
| 4.8 |
| 366 |
| 1.06 |
| 0.30 |
| 46.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jinlong |
| the year ended Dec 31, 2010 |
| N/A |
| N/A |
| 10.0 |
| N/A |
| 1.06 |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 8,423,034 |
| 29,761,388 |
| 10.0 |
| 365 |
| 1.06 |
| 0.30 |
| 34.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 15,448,236 |
| 51,311,594 |
| 10.0 |
| 366 |
| 1.06 |
| 0.32 |
| 58.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jintang |
| the year ended Dec 31, 2010 |
| N/A |
| N/A |
| 11.6 |
| N/A |
| 1.06 |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 7,229,890 |
| 29,475,704 |
| 11.6 |
| 365 |
| 1.06 |
| 0.26 |
| 29.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 14,141,584 |
| 53,688,256 |
| 11.6 |
| 366 |
| 1.06 |
| 0.28 |
| 52.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jinwei |
| the year ended Dec 31, 2010 |
| N/A |
| N/A |
| 16.0 |
| N/A |
| 1.06 |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2011 |
| 8,854,564 |
| 37,846,120 |
| 16.0 |
| 365 |
| 1.06 |
| 0.25 |
| 27.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 20,499,343 |
| 62,600,520 |
| 16.0 |
| 366 |
| 1.06 |
| 0.35 |
| 44.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dazhaihe |
| the year ended Dec 31, 2011 |
| 5,337,079 |
| 32,494,133 |
| 15.0 |
| 265 |
| 1.06 |
| 0.17 |
| 34.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the year ended Dec 31, 2012 |
| 7,529,393 |
| 38,025,803 |
| 15.0 |
| 366 |
| 1.06 |
| 0.21 |
| 28.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted Average Utilization Rate for Consolidated Number 2008**** |
|
|
|
|
|
|
|
|
|
|
|
|
| 29.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted Average Utilization Rate for Consolidated Number 2009**** |
|
|
|
|
|
|
|
|
|
|
|
|
| 30.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted Average Utilization Rate for whole year Number 2008**** |
|
|
|
|
|
|
|
|
|
|
|
|
| 33.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted Average Utilization Rate for whole year Number 2009**** |
|
|
|
|
|
|
|
|
|
|
|
|
| 30.2 | % |
* |
| Tax rate = 1+VAT (VAT is 6% or 17%, as applicable) |
|
|
|
** |
| Effective Tariff = Total Revenues / Total Electricity Sold *tax rate |
|
|
|
*** |
| Effective Utilization Rate=Total Electricity Sold / (Installed Capacity *1000*24*Number of Days)*100, Consolidated Utilization Rate=Total Electricity Sold/SUM(Installed Capacity(MW)*1000*24*Number of Days)*100 |
|
|
|
**** |
| Weighted Average Utilization Rate = (Total Sold KWh)/(Total Installed Capacity), with/without Shapulong |
|
|
|
(1) |
| Jiulongshan and Zhougongyuan projects were split from Zhougongyuan projects in December 2009. The total installed capacity for Jiulongshan was 37.6 MW and for Zhougongyuan 16.0 MW. |