Please Note: Blog posts are not selected, edited or screened by Seeking Alpha editors.

An Historical Prognosis Of Rec Cash Flow Q2 2012 Until Q1 2013

First the results of the historical prognosis:

- REC SOLAR -

World average prices per quarter:

q12012: 0,90 $ per watt. - OK - (adjustet for current euro/dollar values)

q22012: 0,81 $ per watt. / -10% /

q32012: 0,77 $ per watt. / - 5% /

q42012: 0,73 $ per watt. / - 5% /

q12013: 0,69 $ per watt / -5 % /

Rec ASP per quarter:

q12012: 1 $ per watt. - OK - (adjustet for current euro/dollar values)

q22012: 0,89 $ per watt. / -10% /

q32012: 0,85 $ per watt. / - 5% /

q42012: 0,80 $ per watt. / - 5% /

q12013: 0,76 $ per watt / - 5% /

Rec production cost per quarter:

(not included deprecation)

q12012: 0,97 $ per watt. - OK - (adjustet for current euro/dollar values)

q22012: 0,87 $ per watt. / -10% /

q32012: 0,78 $ per watt. / -10% /

q42012: 0,72 $ per watt. / -5 % /

q12013: 0,68 $ per watt / - 5 % /

Rec cashflow margin per quarter:

q12012: 3% / 3 cents per watt /

q22012: 2,2% / 2 cents per watt /

q32012: 8,2% / 7 cents per watt /

q42012: 10% / 8 cents per watt /

q12013: 10,5%/ 8 cents per watt /

Rec cashflow at 160 MW sold:

q22012: 3,2 mil $ / 2 cents per watt /

q32012: 11,2 mil $ / 7 cents per watt /

q42012: 12,8 mil $ / 8 cents per watt /

q12013: 12,8 mil $ / 8 cents per watt /

- REC SILICON FBR A-

Rec ASP per quarter:

Q12012: 30/24? $ per KG

q22012: 24$ per KG / 0% /

q32012: 23$ per KG / - 4% /

q42012: 22$ per KG / - 4% /

q12012: 23$ per kg / + 4% /

Rec production cost per quarter:

(not included deprecation)

q12012: 15,5 $ PER KG. - OK -

q22012: 15,0 $ PER KG / -3,2% /

q32012: 14,5 $ PER KG / -3,3% /

q42012: 14,0 $ PER KG / -3,4% /

Q12013: 13,5$ PER KG / -3,5% /

Rec cashflow margin per quarter:

q12012: 35,4 / 8,5$per kg /

q22012: 37,5% / 9 $ per kg /

q32012: 36,9% / 8,5$per kg /

q42012: 36,3% / 8 $ per kg /

q12013: 41,3% / 9,5 $ per kg /

Rec cashflow t 3650000 KG sold

q22012: 32,9 mil $ / 9 $ per kg /

q32012: 31,0 mil $ / 8,5$per kg/

q42012: 29,2 mil $ / 8 $ per kg /

q12013: 34,7 mil $ / 9,5$perkg /

Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.

Additional disclosure: I am long in REC on the Norwegian stock exchange.