SPVI Projections
Actual | Actual | Actual | Actual | Actual | Actual | Actual | Actual | Actual | ||
ASP ($Watt Module) | Q2 11 | Q3 11 | Q4 11 | Q1 12 | Q2 12 | Q3 12 | Q4 12 | Q1 13 | Q2 13 | |
Renesola (wafer) | 0.68 | 0.54 | 0.36 | 0.33 | 0.31 | 0.28 | 0.24 | 0.23 | ||
Renesola | 1.53 | 1.19 | 0.97 | 0.84 | 0.75 | 0.67 | 0.63 | 0.61 | 0.63 | |
Suntech | 1.65 | 1.38 | 1.15 | 1.04 | 0.86 | 0.74 | ||||
Yingli | 1.53 | 1.27 | 1.11 | 0.94 | 0.8 | 0.7 | 0.62 | 0.63 | 0.66 | |
Trina | 1.46 | 1.25 | 1.01 | 0.92 | 0.82 | 0.72 | 0.67 | 0.66 | 0.64 | |
Hanwha Solarone | 1.56 | 1.23 | 1 | 0.84 | 0.77 | 0.67 | 0.6 | 0.66 | 0.66 | |
Jinko | 1.54 | 1.19 | 0.96 | 0.82 | 0.74 | 0.68 | 0.57 | 0.58 | 0.61 | |
Canadian Solar | 1.57 | 1.25 | 1.02 | 0.89 | 0.81 | 0.72 | 0.66 | 0.67 | 0.67 | |
Ja Solar module | 0.88 | 0.74 | 0.74 | 0.72 | $0.58** | 0.64 | 0.66 | |||
LDK | 1.53 | 1.24 | 1.06 | 0.8 | 0.8 | 0.68 | 0.67 | 0.69 | 0.54 | |
LDK(wafer) | 0.66 | 0.5 | 0.39 | 0.36 | 0.25 | 0.3 | 0.25 | 0.23 | ||
GCL**(wafer) | 0.64 | 0.47 | 0.28 | 0.26 | 0.25 | |||||
Cost processing(W to M) | ||||||||||
Renesola - wafer | 0.26 | 0.23 | 0.2 | 0.19 | 0.17 | 0.15 | 0.12 | |||
Renesola (module) | 0.67 | 0.44 | 0.74 | 0.69 | 0.65 | 0.6 | 0.6 | 0.53 | ||
Suntech | 0.76 | 0.74 | 0.74 | 0.74 | ||||||
Yingli | 0.72 | 0.66 | 0.64 | 0.57 | 0.76 | 0.7 | 0.63 | 0.6 | 0.57 | |
Trina | 0.73 | 0.65 | 0.64 | 0.58 | 0.66 | 0.67 | 0.61 | 0.59 | 0.56 | |
Hanwha | 0.89 | 0.8 | 0.74 | 0.92 | 0.71 | 0.67 | 0.64 | 0.65 | 0.62 | |
Jinko | 0.7 | 0.68 | 0.64 | 0.58 | 0.66 | 0.59 | 0.54 | 0.51 | 0.50 | |
Canadian Solar | 0.8 | 0.75 | $0.76* | 0.73 | 0.67 | 0.64 | 0.56 | 0.57 | 0.55 | |
Ja Solar | 0.5 | $0.53*** | $0.52*** | 0.60 | ||||||
Ja Solar (cell) | 0.19 | 0.19 | ||||||||
GCL -wafer | 0.21 | 0.17 | 0.13 | 0.135 | 0.125 | |||||
LDK | 0.68 | |||||||||
LDK (wafer) | 0.26 | 0.21 | 0.26 | 0.23 | 0.17 | 0.25 | ||||
Polysilicon cost | ||||||||||
Renesola | 0.31 | 0.2 | 0.17 | 0.14 | 0.13 | 0.12 | ||||
Suntech | 0.7 | 0.48 | 0.17 | |||||||
Yingli | 0.43 | 0.37 | 0.33 | 0.26 | 0.22 | 0.17 | 0.15 | |||
Trina | 0.43 | 0.37 | 0.3 | 0.21 | 0.14 | 0.13 | 0.1 | |||
Hanwha | 0.48 | 0.33 | 0.24 | 0.16 | 0.14 | |||||
Jinko | 0.37 | 0.29 | 0.27 | 0.16 | 0.14 | 0.12 | ||||
GCL | 0.13 | 0.12 | 0.11 | 0.11 | 0.1 | 0.1 | ||||
LDK | 0.36 | 0.21 | 0.24 | 0.23 | 0.11 | |||||
Notes: | ||||||||||
** tolling module sales, included. | ||||||||||
*** non-poly cost | ||||||||||