{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Insulation","Tables"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":0,"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":"Insulation","index":0,"n_rows":29,"n_cols":28,"rows_kept":29,"cut":false,"hidden":false,"merged":[[21,27,22,27],[22,20,22,23],[11,20,11,23],[12,20,12,23],[7,20,8,23],[3,20,4,23],[15,20,15,23],[16,20,16,23],[19,20,20,23],[5,24,6,24],[5,25,6,26],[5,27,6,27],[21,14,22,14],[21,15,22,18],[21,19,22,19],[21,20,21,23],[21,24,22,24],[21,25,22,26],[27,1,27,2],[27,3,27,4],[27,5,27,12],[23,1,23,2],[23,3,23,4],[23,5,23,12],[24,1,24,2],[24,3,24,4],[24,5,24,12],[21,1,21,2],[21,3,21,4],[21,5,21,12],[22,1,22,2],[22,3,22,4],[22,5,22,12],[28,1,28,2],[28,3,28,4],[28,5,28,12],[25,1,25,2],[25,3,25,4],[25,5,25,12],[26,1,26,2],[26,3,26,4],[26,5,26,12],[19,1,19,2],[19,3,19,4],[19,5,19,12],[20,1,20,2],[20,3,20,4],[20,5,20,12],[17,1,17,2],[17,3,17,4],[17,5,17,12],[18,1,18,2],[18,3,18,4],[18,5,18,12],[15,1,15,2],[15,3,15,4],[15,5,15,12],[16,1,16,2],[16,3,16,4],[16,5,16,12],[13,1,13,2],[13,3,13,4],[13,5,13,12],[14,1,14,2],[14,3,14,4],[14,5,14,12],[11,1,11,2],[11,3,11,4],[11,5,11,12],[12,1,12,2],[12,3,12,4],[12,5,12,12],[19,25,20,26],[19,27,20,27],[9,0,9,4],[9,5,9,12],[10,1,10,2],[10,3,10,4],[10,5,10,12],[17,20,18,23],[17,24,18,24],[17,25,18,26],[17,27,18,27],[19,14,20,14],[19,15,20,18],[19,19,20,19],[19,24,20,24],[17,14,18,14],[17,15,18,18],[17,19,18,19],[15,15,16,18],[15,19,16,19],[15,24,16,24],[15,25,16,26],[15,27,16,27],[15,14,16,14],[13,27,14,27],[14,20,14,23],[13,14,14,14],[13,15,14,18],[13,19,14,19],[13,20,13,23],[13,24,14,24],[13,25,14,26],[11,15,12,18],[11,19,12,19],[11,24,12,24],[11,25,12,26],[11,27,12,27],[11,14,12,14],[9,27,10,27],[7,25,8,26],[7,27,8,27],[9,14,10,14],[9,15,10,18],[9,19,10,19],[9,20,10,23],[9,24,10,24],[9,25,10,26],[6,0,6,13],[7,0,7,13],[7,14,8,14],[7,15,8,18],[7,19,8,19],[7,24,8,24],[3,24,4,24],[3,25,4,26],[3,27,4,27],[4,0,4,13],[5,0,5,13],[5,14,6,14],[5,15,6,18],[5,19,6,19],[5,20,6,23],[3,0,3,3],[3,4,3,13],[3,14,4,14],[3,15,4,18],[3,19,4,19],[0,0,0,13],[0,14,0,27],[1,0,1,13],[1,14,2,14],[1,15,2,18],[1,19,2,19],[1,20,2,23],[1,24,2,24],[1,25,2,26],[1,27,2,27]]}
["Attic/Ceiling Insulation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
["(Electric Cooling and Gas Heating)",null,null,null,null,null,null,null,null,null,null,null,null,null,"T)","Summer Attic Temperature",null,null,null,"=","C + R",null,null,null,"=",{"$f":"B13+B28","v":0},null,"ºF"]
[]
["Description of UCRM:",null,null,null,"(Data needed: age of building, floor area of building, number of floors)",null,null,null,null,null,null,null,null,null,"U)","Winter Attic Temperature",null,null,null,"=","D + S",null,null,null,"=",{"$f":"B14+B29","v":0},null,"ºF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V)","Ceiling Load Coefficient Reduction",null,null,null,"=","(1 / A - 1 / B) * I",null,null,null,"=",{"$f":"(1/B11-1/B12)*B19","v":{"$error":"#DIV/0!"}},null,"Btu/hr-ºF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W)","Cooling Energy Savings",null,null,null,"=","V * (T - E) * G ",null,null,null,"=",{"$f":"Z6*(Z2-B15)*B17","v":{"$error":"#DIV/0!"}},null,"Btu/yr"]
[]
["Data needed for calculations",null,null,null,null,"Description",null,null,null,null,null,null,null,"Resource","X)","Heating Energy Savings",null,null,null,"=","V * (F - U) * H",null,null,null,"=",{"$f":"Z6*(B16-Z4)*B18","v":{"$error":"#DIV/0!"}},null,"Btu/yr"]
["A)",null,null,"hr-ft2-°F/Btu",null,"Resistance (R-value) of Existing Ceiling",null,null,null,null,null,null,null,"Table 18"]
["B)",null,null,"hr-ft2-°F/Btu",null,"Resistance (R-value) with added insulation",null,null,null,null,null,null,null,"Table 18","Y)","Annual Electrical Energy Savings",null,null,null,"=","W",null,null,null,"=",{"$f":"Z8/(B20*1000)","v":{"$error":"#DIV/0!"}},null,"kWh/yr"]
["C)",null,null,"°F",null,"Average Outdoor Temperature - Summer",null,null,null,null,null,null,null,"Table 5",null,null,null,null,null,null,"J * 1,000 W/kW"]
["D)",null,null,"°F",null,"Average Outdoor Temperature - Winter",null,null,null,null,null,null,null,"Table 5","Z)","Cooling Electrical Demand Reduction",null,null,null,"=","Y",null,null,null,"=",{"$f":"Z12/B17","v":{"$error":"#DIV/0!"}},null,"kW/yr"]
["E)",null,null,"°F",null,"Summer Thermostat Setpoint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G"]
["F)",null,null,"°F",null,"Winter Thermostat Setpoint",null,null,null,null,null,null,null,null,"AA)","Annual Natural Gas Savings",null,null,null,"=","X",null,null,null,"=",{"$f":"Z10/((B21/100)*1030000)","v":{"$error":"#DIV/0!"}},null,"Mcf/yr"]
["G)",null,null,"hrs/yr",null,"Annual Cooling System Operating Hours",null,null,null,null,null,null,null,"Table 15",null,null,null,null,null,null,"K * 1,030,000 Btu/Mcf"]
["H)",null,null,"hrs/yr",null,"Annual Heating System Operating Hours",null,null,null,null,null,null,null,"Table 16","BB)","Annual Cost Savings",null,null,null,"=","Y * (L + M)/2 + Z * (N + O)/2 + AA * P",null,null,null,"=",{"$f":"Z12*(B22+B23)/2+Z14*(B24+B25)/2+Z16*B26","v":{"$error":"#DIV/0!"}},null,"$/yr"]
["I)",null,null,"ft2",null,"Area of Ceiling"]
["J)",null,null,"Btuh/Watt",null,"Performance of Cooling System",null,null,null,null,null,null,null,"Table 1","CC)","Implementation Cost",null,null,null,"=","Q * I",null,null,null,"=",{"$f":"B27*B19","v":0},null,"$"]
["K)",null,null,"%",null,"Heating System Efficiency",null,null,null,null,null,null,null,"Table 3"]
["L)",null,null,"$/kWh",null,"Electrical Energy Rate - Summer",null,null,null,null,null,null,null,null,"DD)","Simple Payback",null,null,null,"=","CC",null,null,null,"=",{"$f":"Z20/Z18","v":{"$error":"#DIV/0!"}},null,"yrs"]
["M)",null,null,"$/kWh",null,"Electrical Energy Rate - Winter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BB"]
["N)",null,null,"$/kW",null,"Electrical Demand Rate - Summer"]
["O)",null,null,"$/kW",null,"Electrical Demand Rate - Winter"]
["P)",null,null,"$/Mcf",null,"Natural Gas Rate"]
["Q)",null,null,"$/ft2",null,"Installed Cost of Insulation per Square Foot"]
["R)",null,null,"°F",null,"Summer Attic Temperature Differential - 15°F"]
["S)",null,null,"°F",null,"Winter Attic Temperature Differential - 5°F"]

{"sheet":"Tables","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}