EX-15.1 16 h04241exv15w1.htm EX-15.1 exv15w1
Exhibit 15.1
Calculation of Effective Tariff and Effective Utilization Rate
                                                             
        Total   Total   Installed                   Effective   Effective
        Revenues   Electricity   Capacity   Number of   Tax   Tariff**   Utilization
        (RMB)   Sold (kWh)   (MW)   days   Rate*   (RMB)   Rate*** (%)
Our Company
  the year ended Dec 31, 2007     19,498,009       108,303,945       33.0       N/A       N/A       0.18       56.6  
 
  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  
Binglangjiang I
  the year ended Dec 31, 2006     16,472,000       106,646,530       21.0       365       1.06       0.16       58.0  
 
  the period ended Apr 24, 2007     4,433,000       23,495,595       21.0       114       1.06       0.20       40.9  
 
  the period from Apr 25 to Dec 31, 2007     12,988,764       88,545,602       21.0       251       1.06       0.16       70.0  
 
  the year ended Dec 31, 2007     17,421,764       112,041,197       21.0       365       1.06       0.17       60.9  
 
  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  
 
                                                           
Binglangjiang II
  the year ended Dec 31, 2009     3,706,529       29,141,455       20.0       118       1.06       0.13       51.5  
 
                                                           
Liyuan
  the period from May 21 to Dec 31, 2007     5,405,584       19,758,343       12.0       225       1.06       0.29       30.5  
 
  the year ended Dec 31, 2007     5,405,584       19,758,343       12.0       365       1.06       0.29       18.8  
 
  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  
 
                                                           
Yingchuan
  the year ended Dec 31, 2006     38,925,000       97,116,588       40.0       365       1.06       0.43       27.7  
 
  the year ended Dec 31, 2007     42,998,000       102,700,957       40.0       365       1.06       0.44       29.3  
 
  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  
 
                                                           
Wuliting
  the year ended Dec 31, 2007     27,532,000       65,423,294       42.0       365       1.06       0.45       17.8  
 
  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  
 
                                                           
Jiulongshan
  the year ended Dec 31, 2009     27,124,666       73,964,924       37.6 (1)     280       1.17       0.43       20.0  
 
                                                           
Zhougongyuan
  the year ended Dec 31, 2009     1,197,109       2,934,316       16.0 (1)     61       1.17       0.48       12.5  
 
                                                           
Ruiyang
  the year ended Dec 31, 2007     31,513,675       68,645,855       32.0       365       1.06       0.49       24.5  
 
  the year ended Dec 31, 2008     22,862,842       51,237,120       32.0       366       1.06       0.47       18.2  
 
  the period from Jan1 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  

 


 

                                                             
        Total   Total   Installed                   Effective   Effective
        Revenues   Electricity   Capacity   Number of   Tax   Tariff**   Utilization
        (RMB)   Sold (kWh)   (MW)   days   Rate*   (RMB)   Rate*** (%)
 
  The year ended Dec 31,2009     27,277,669       62,453,774       32.0       365       1.06       0.46       22.3  
 
                                                           
Shapulong
  the period from Jan 1 to Dec 24, 2007     18,313,000       43,292,057       25.0       358       1.06       0.45       20.2  
 
  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  
 
                                                           
Banzhu
  the year ended Dec 31, 2006     55,561,000       180,461,022       45.0       365       1.17       0.36       45.8  
 
  the year ended Dec 31, 2007     52,029,000       169,092,862       45.0       365       1.17       0.36       42.9  
 
  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  
 
                                                           
Wangkeng
  the year ended Dec 31, 2006     40,242,000       151,882,677       40.0       365       1.17       0.31       43.3  
 
  the year ended Dec 31, 2007     31,475,000       118,792,231       40.0       365       1.17       0.31       33.9  
 
  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  
 
                                                           
Yuanping
  the year ended Dec 31, 2007     6,274,209       30,071,595       16.0       365       1.06       0.22       21.5  
 
  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  
 
                                                           
Yuheng
  the year ended Dec 31,2007     9,384,000       54,955,750       30.0       228       1.06       0.18       33.5  
 
  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  
 
                                                           
 
  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 %

 


 

                                                             
        Total   Total   Installed                   Effective   Effective
        Revenues   Electricity   Capacity   Number of   Tax   Tariff**   Utilization
        (RMB)   Sold (kWh)   (MW)   days   Rate*   (RMB)   Rate*** (%)
 
  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
 
****   Weighted Average Utilization Rate = (Total Sold KWh)/(Total Installed Capacity), with/without Shapulong
 
*****   Consolidated Utilization Rate=Total Electricity Sold/SUM(Installed Capacity(MW)*1000*24*Number of Days)*100
 
(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.