{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["ActiveX","FIT_Form","FIT_Tariff_Form","Non-FIT_Form","CompanyName","Output_Tariff_Data","Output_Data"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"ActiveX","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,1,3,4]]}
[]
[]
[]
[null,"Feed-in Tariff Annual Levelisation Submission Form (2012-13)"]

{"sheet":"FIT_Form","index":1,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":true,"merged":[[2,1,2,5],[3,2,3,4],[5,3,5,4]]}
[]
[]
[null,"FIT Licensee Supply and FIT Payment Data"]
[null,null,"FIT Year 3: 1 April 2012 to 31 March 2013"]
[null,null,"Licence Details:                                                              "]
[null,null,"Electricity Supply Licence Name"]
[]
[null,null,"Licence Number",null,{"$f":"IF(D6=0,\"Automatic Field\",(IF(ISERROR(VLOOKUP(D6,CompanyName!$A$1:$C$201,3,FALSE)),\" \",VLOOKUP(D6,CompanyName!$A$1:$C$201,3,FALSE))))","v":"Automatic Field"}]
[null,null,"Electricity Supply Data:                                               "]
[null,null,"Total Electricity Supplied (MWh) [A]"]
[]
[null,null,"Total Exemptions1 (MWh) [B]"]
[]
[null,null,"Total Relevant Electricity Supplied (MWh) [A - B]",null,{"$f":"IF(E10=0,0,E10-E12)","v":0}]
[null,null,"FIT Payment Data:                                                       ",null,null,null,null,"               "]
[null,null,"Total FIT Generation Payments Made (£)"]
[]
[null,null,"Total FIT Export Payments Made (£)"]
[]
[null,null,"Total FIT Deemed Export Payments Made2 (£)"]
[]
[null,null,"Total Deemed Electricity (MWh)"]
[null,null,"Qualifying (Administration) Costs:                     "]
[null,null,"Number of New FIT Year 3 Installations3  [C]"]
[]
[null,null,"New FIT Qualifying Cost (per installation) (£) [D]",null,{"$f":"IF(ISERROR(VLOOKUP(D6,CompanyName!$A$1:$E$92,4,FALSE)),0,VLOOKUP(D6,CompanyName!$A$1:$E$92,4,FALSE))","v":0}]
[]
[null,null,"Subtotal New FIT Qualifying Cost (£) [C x D]",null,{"$f":"IF(ISERROR(E24*E26),\"Automatic Field\",(E24*E26))","v":0}]
[]
[null,null,"Number of Existing Installations4 [E]"]
[]
[null,null,"Existing FIT Qualifying Cost (per installation) (£) [F]",null,{"$f":"IF(ISERROR(VLOOKUP(D6,CompanyName!$A$1:$E$92,5,FALSE)),0,VLOOKUP(D6,CompanyName!$A$1:$E$92,5,FALSE))","v":0}]
[]
[null,null,"Subtotal Existing FIT Qualifying Cost (£) [E x F]",null,{"$f":"IF(ISERROR(E30*E32),\"Automatic Field\",(E30*E32))","v":0}]
[]
[null,null,"Total Qualifying Cost (£)",null,{"$f":"IF(ISERROR(E28+E34),\"Automatic Field\",(E28+E34))","v":0}]

{"sheet":"FIT_Tariff_Form","index":2,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":true,"merged":[[9,2,10,3],[11,2,12,3],[13,2,14,3],[5,3,5,5],[2,1,2,6],[3,2,3,5]]}
[]
[]
[null,"Electricity Generated and Exported"]
[null,null,"FIT Year 3: 1 April 2012 to 31 March 2013"]
[null,null,"Licence Details:                                                              "]
[null,null,"Company Name",{"$f":"IF(Output_Data!B2=0,\"Automatic Field\",Output_Data!B2)","v":"Automatic Field"}]
[]
[null,null,"Licence Number",null,null,{"$f":"Output_Data!A2","v":"Automatic Field"}]
[null,null,"Total FIT Year 3 Generation/Export:                     "]
[null,null,"Total Number of Installations in receipt of FIT payments during the FIT Year4"]
[]
[null,null,"Total Electricity Generated by installations in receipt of FIT payments during the FIT Year (kWh)"]
[]
[null,null,"Total Electricity Exported  by installations in receipt of FIT payments during the FIT Year (kWh)5 "]

{"sheet":"Non-FIT_Form","index":3,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":true,"merged":[[3,1,3,5],[4,2,4,4],[6,3,6,4]]}
[]
[]
[]
[null,"Non-FIT Licensee Supply Data"]
[null,null,"Annual Period: 1 April 2012 to 31 March 2013"]
[]
[null,null,"Company Name"]
[]
[null,null,"Licence Number",null,{"$f":"IF(D7=0,\"Automatic Field\",(IF(ISERROR(VLOOKUP(D7,CompanyName!$A$1:$C$201,3,FALSE)),\" \",VLOOKUP(D7,CompanyName!$A$1:$C$201,3,FALSE))))","v":"Automatic Field"}]
[]
[null,null,"Total Electricity Supplied MWh [A]"]
[]
[null,null,"Total Exemptions1 (MWh) [B]"]
[]
[null,null,"Total Relevant Electricity Supplied MWh [A - B]",null,{"$f":"IF(E11=0,0,E11-E13)","v":0}]

{"sheet":"CompanyName","index":4,"n_rows":105,"n_cols":10,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
["Licence","FIT Status","Licence No.","FIT New Qualifying Cost","FIT Ongoing Qualifying Cost"]
["British Gas Trading Ltd","Mandatory",3078711,20,10,null,null,null,null,{"$f":"CONCATENATE(ActiveX!B4,\" \",FIT_Form!D6,'Non-FIT_Form'!D7)","v":"Feed-in Tariff Annual Levelisation Submission Form (2012-13) "}]
["Co-Operative Energy Limited","Voluntary",6993470,40,25]
["Coulomb Energy Supply Limited ","Voluntary",7488842,40,25]
["E.ON Energy Solutions Limited","Mandatory",3407430,20,10]
["Economy Power","Mandatory",3385578,20,10]
["EDF Energy Customers Plc","Mandatory",2228297,20,10]
["Electricity Plus Supply Ltd","Mandatory",5199936,20,10]
["Energy Coop Limited ","Voluntary",7027177,40,25]
["i Supply Energy Limited ","Voluntary",6053905,40,25]
["Energy Data Company","Voluntary",4741972,40,25]
["First Utility Ltd","Voluntary",5070887,40,25]
["GDF Suez Marketing Ltd","Voluntary",4236804,40,25]
["Good Energy Ltd","Voluntary",3899612,40,25]
["Green Energy UK","Voluntary",7109264,40,25]
["Simply Electricity Limited ","Voluntary",7545420,40,25]
["Lourdes Associates Limited ","Voluntary",5943708,40,25]
["Lumen Energy Supply Limited","Voluntary",6993060,40,25]
["Npower Direct Ltd","Mandatory",3782443,20,10]
["Npower Ltd","Mandatory",3653277,20,10]
["Npower Northern Ltd","Mandatory",3432100,20,10]
["Npower Northern Supply Ltd","Mandatory",2845740,20,10]
["Npower Yorkshire Ltd","Mandatory",3937808,20,10]
["Npower Yorkshire Supply Ltd","Mandatory",4212116,20,10]
["Opus Energy (Corporate) Limited ","Voluntary",5199937,40,25]
["Opus Energy Limited","Voluntary",4382246,40,25]
["Ovo Electricity Limited","Mandatory",6858121,20,10]
["Reuben Power Supply Ltd","Voluntary",5857437,40,25]
["Scottish Power Energy Retail Ltd","Mandatory","SC190287",20,10]
["SEEBOARD Energy Ltd","Mandatory",3043088,20,10]
["SmartestEnergy Limited","Voluntary",3994598,40,25]
["South Wales Electricity Ltd","Mandatory",4094263,20,10]
["Spark Energy Supply Ltd","Voluntary",5857467,40,25]
["SSE Energy Supply Ltd","Mandatory",3757502,20,10]
["Supply Energy Limited","Voluntary",7243637,40,25]
["The Renewable Energy Company Ltd","Voluntary",3043412,40,25]
["Total Gas & Power Ltd","Voluntary",2172239,40,25]
["Tradelink Solutions Ltd","Voluntary",3017466,40,25]
["Utilita Energy Limited","Voluntary",4849181,40,25]
["Utility Partnership Limited ","Voluntary",3197379,40,25]
["Abacus Finance Limited ","Non-FIT",5301473,0,0]
["AMRECS LLC","Non-FIT","27-0858771",0,0]
["Angel Energy Ltd","Non-FIT",8246300,0,0]
["Axis Telecom Limited","Non-FIT",4343227,0,0]
["AXPO UK Limited","Non-FIT",6600942,0,0]
["Bayswater Energy Ltd","Non-FIT",8246680,0,0]
["BES Commercial Electricity Limited","Non-FIT",6882734,0,0]
["Better Business Energy Limited","Non-FIT",6947076,0,0]
["Better Energy Supply Limited","Non-FIT",7176401,0,0]
["Blizzard Utilities Ltd","Non-FIT",5962917,0,0]
["BP Energy Europe Limited","Non-FIT","SC107896",0,0]
["Brilliant Energy Limited","Non-FIT",7283391,0,0]
["British Energy Direct Ltd","Non-FIT",4935015,0,0]
["Callisto Energy Supply Limited","Non-FIT",8053154,0,0]
["Crown Oil Limited","Non-FIT",1315556,0,0]
["Dong Energy Power Sales UK Limited","Non-FIT",7489052,0,0]
["Donnington Energy Limited","Non-FIT",7109298,0,0]
["Dual Energy Direct Limited","Non-FIT",6468946,0,0]
["E.ON UK Plc","Non-FIT",2366970,0,0]
["Economy Energy Trading Limited","Non-FIT",7513319,0,0]
["Ecotrade Solutions Limited","Non-FIT",4200152,0,0]
["Electricity Direct (UK) Ltd","Non-FIT",3174056,0,0]
["Eneco energy Trade BV","Non-FIT",30167836,0,0]
["ETUL Limited","Non-FIT",7489031,0,0]
["Europa Energy Supply Limited","Non-FIT",8053212,0,0]
["F & S Energy Limited","Non-FIT",7524841,0,0]
["FIT Energy Supply Limited","Non-FIT",7741990,0,0]
["Farmoor Energy Limited","Non-FIT",7111074,0,0]
["Flow Energy Limited","Non-FIT",7489062,0,0]
["Ganymede Energy supply Limited","Non-FIT",8053210,0,0]
["Gazprom Marketing & Trading Retail Ltd","Non-FIT",3904624,0,0]
["Haven Power Ltd","Non-FIT",5893966,0,0]
["Holborn Energy Ltd","Non-FIT",8246795,0,0]
["Home Counties Energy Plc","Non-FIT",6811261,0,0]
["Hudson Energy Supply UK Limited","Non-FIT",7489042,0,0]
["I Supply Electricity 2 Limited","Non-FIT",7545427,0,0]
["I Supply Electricity 3 Limited","Non-FIT",7545410,0,0]
["I Supply Electricity Limited","Non-FIT",7545321,0,0]
["I.C.S. 1989 Limited","Non-FIT",2393007,0,0]
["Immingham CHP LLP","Non-FIT","OC300980",0,0]
["IPM Energy Retail Ltd","Non-FIT",6054816,0,0]
["KAL-Energy Ltd","Non-FIT",8205335,0,0]
["Kensington Power Ltd","Non-FIT",8246810,0,0]
["MA Energy Ltd","Non-FIT",6541758,0,0]
["Morgan Stanley Capital Group Inc  ","Non-FIT",2028833,0,0]
["Nationwide Electricity Limited","Non-FIT",6735712,0,0]
["Neas Energy Limited","Non-FIT",6993636,0,0]
["Nordjysk Elhandel A/S","Non-FIT","DK - 20293195",0,0]
["Nuclear Decommissioning Authority","Non-FIT","Government",0,0]
["Oberon Energy Supply Limited","Non-FIT",8053202,0,0]
["Open4Energy Limited","Non-FIT",4411434,0,0]
["Opus Energy Renewables Limited","Non-FIT",7126582,0,0]
["Pan-Utility Ltd","Non-FIT",5000782,0,0]
["Power 4 All Ltd","Non-FIT",6222064,0,0]
["R Electrics Limited","Non-FIT",7403902,0,0]
["S. C. Isramart SRL","Non-FIT","RO 25620601",0,0]
["Smart Electricity Limited","Non-FIT","SC281468",0,0]
["Statkraft Markets GmbH","Non-FIT","HRB 58414",0,0]
["Symbio Energy LLP","Non-FIT","OC375128",0,0]
["Team Gas and Electricity Ltd","Non-FIT",4472260,0,0]
["UK Healthcare Corporation Limited","Non-FIT",4398605,0,0]
["Universal Bioenergy Limited","Non-FIT",6127521,0,0]
["Utility (UK) Limited","Non-FIT",7471188,0,0]
["Wilton Energy Ltd","Non-FIT",4557531,0,0]
["Winnington Networks Limited","Non-FIT",5808052,0,0]

{"sheet":"Output_Tariff_Data","index":5,"n_rows":2,"n_cols":5,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Licence Number","Licence Name","No. Installations","Electricity Generated Per Installation","Electricity Exported Per Installation"]
[{"$f":"FIT_Tariff_Form!F8","v":"Automatic Field"},{"$f":"FIT_Tariff_Form!D6","v":"Automatic Field"},{"$f":"FIT_Tariff_Form!F10","v":0},{"$f":"FIT_Tariff_Form!F12","v":0},{"$f":"FIT_Tariff_Form!F14","v":0}]

{"sheet":"Output_Data","index":6,"n_rows":3,"n_cols":16,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Licence Number","Licence Name","Total Electricity Supplied [A]","Total Exemptions [B]","Total Relevant Electricity Supplied [A - B]","Total FIT Generation Payments Made","Total FIT Export Payments Made","Total FIT Deemed Export Payments Made","Total Deemed Electricity","No. of New Installations [C]","FIT New Qualifying Cost (per installation) [D]","Individual New FIT Qualifying Cost [C x D]","No. of Existing Installations [E]","FIT Existing Qualifying Cost (per installation) [F]","Individual Existing FIT Qualifying Cost [E x F]","Total Qualifying Cost (£)"]
[{"$f":"FIT_Form!$E8","v":"Automatic Field"},{"$f":"FIT_Form!$D6","v":0},{"$f":"FIT_Form!$E10","v":0},{"$f":"FIT_Form!$E12","v":0},{"$f":"FIT_Form!$E14","v":0},{"$f":"FIT_Form!$E16","v":0},{"$f":"FIT_Form!$E18","v":0},{"$f":"FIT_Form!$E20","v":0},{"$f":"FIT_Form!$E22","v":0},{"$f":"FIT_Form!$E24","v":0},{"$f":"FIT_Form!$E26","v":0},{"$f":"FIT_Form!$E28","v":0},{"$f":"FIT_Form!$E30","v":0},{"$f":"FIT_Form!$E32","v":0},{"$f":"FIT_Form!$E34","v":0},{"$f":"FIT_Form!$E36","v":0}]
[{"$f":"'Non-FIT_Form'!$E9","v":"Automatic Field"},{"$f":"'Non-FIT_Form'!$D7","v":0},{"$f":"'Non-FIT_Form'!$E11","v":0},{"$f":"'Non-FIT_Form'!$E13","v":0},{"$f":"'Non-FIT_Form'!$E15","v":0}]