{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Motor Replacement","Tables"],"not_rendered":{"charts":0,"images":1,"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":"Motor Replacement","index":0,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":false,"merged":[[19,1,19,2],[19,3,19,4],[19,5,19,12],[31,6,31,9],[32,6,32,9],[25,6,26,9],[27,6,28,9],[27,11,28,12],[20,1,20,2],[20,3,20,4],[20,5,20,12],[22,0,22,13],[31,13,32,13],[31,0,32,0],[31,1,32,4],[31,5,32,5],[31,10,32,10],[31,11,32,12],[27,13,28,13],[29,0,30,0],[29,1,30,4],[29,5,30,5],[29,6,30,9],[29,10,30,10],[29,11,30,12],[29,13,30,13],[27,0,28,0],[27,1,28,4],[27,5,28,5],[27,10,28,10],[23,13,24,13],[25,0,26,0],[25,1,26,4],[25,5,26,5],[25,10,26,10],[25,11,26,12],[25,13,26,13],[23,0,24,0],[23,1,24,4],[23,5,24,5],[23,6,24,9],[23,10,24,10],[23,11,24,12],[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],[6,0,6,13],[7,0,7,13],[9,0,9,4],[9,5,9,12],[10,1,10,2],[10,3,10,4],[10,5,10,12],[5,0,5,13],[0,0,0,13],[1,0,1,13],[3,0,3,3],[3,4,3,13],[4,0,4,13]]}
["Electric Efficiency Motor Replacement"]
["(Non Air-Conditioned Space)"]
[]
["Description of UCRM:",null,null,null,"(Data needed:   motor use, motor age, is the motor in conditioned space)"]
[]
[]
[]
[]
[]
["Data needed for calculations",null,null,null,null,"Description",null,null,null,null,null,null,null,"Resource"]
["A)",null,null,"hp",null,"Motor Nameplate Horsepower"]
["B)",null,null,null,null,"Estimated Load Factor"]
["C)",null,null,"hrs/yr",null,"Estimated Summer Operating Hours"]
["D)",null,null,"hrs/yr",null,"Estimated Winter Operating Hours"]
["E)",null,null,"% ",null,"Efficiency of Old Motor (Nameplate or Table 10)",null,null,null,null,null,null,null,"Table 10"]
["F)",null,null,"%",null,"Efficiency of New Motor (Manufacturer or Table 10)",null,null,null,null,null,null,null,"Table 10"]
["G)",null,null,"$/kWh",null,"Electrical Energy Rate - Summer"]
["H)",null,null,"$/kWh",null,"Electrical Energy Rate - Winter"]
["I)",null,null,"$/kW",null,"Electrical Demand Rate - Summer"]
["J)",null,null,"$/kW",null,"Electrical Demand Rate - Winter"]
["K)",null,null,"$",null,"Installed Cost of New Motor"]
[]
["Calculations"]
["L)","Motor kW Reduction",null,null,null,"=","A * 0.746 * B * (1/E - 1/F)",null,null,null,"=",{"$f":"B11*0.746*B12*(1/(B15/100)-1/(B16/100))","v":{"$error":"#DIV/0!"}},null,"kW/mo"]
[]
["M)","Annual Motor kWh Savings",null,null,null,"=","L * (C + D)",null,null,null,"=",{"$f":"L24*(B13+B14)","v":{"$error":"#DIV/0!"}},null,"kWh/yr"]
[]
["N)","Annual Motor kW Savings",null,null,null,"=","L * 12 mo/yr",null,null,null,"=",{"$f":"L24*12","v":{"$error":"#DIV/0!"}},null,"kW/yr"]
[]
["O)","Annual Cost Savings",null,null,null,"=","M * (G + H)/2 + N * (I + J)/2",null,null,null,"=",{"$f":"L26*(B17+B18)/2+L28*(B19+B20)/2","v":{"$error":"#DIV/0!"}},null,"$/yr"]
[]
["P)","Simple Payback",null,null,null,"=","K",null,null,null,"=",{"$f":"B21/L30","v":{"$error":"#DIV/0!"}},null,"yrs"]
[null,null,null,null,null,null,"O"]

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