{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Inflitration Reduction","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":"Inflitration Reduction","index":0,"n_rows":29,"n_cols":28,"rows_kept":29,"cut":false,"hidden":false,"merged":[[11,1,11,2],[11,3,11,4],[11,5,11,12],[0,0,0,13],[1,0,1,13],[3,0,3,3],[3,4,3,13],[4,0,4,13],[5,0,5,13],[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],[20,3,20,4],[21,3,21,4],[16,1,16,2],[16,3,16,4],[16,5,16,12],[17,1,17,2],[17,3,17,4],[17,5,17,12],[12,1,12,2],[12,3,12,4],[12,5,12,12],[13,1,13,2],[13,3,13,4],[13,5,13,12],[14,1,14,2],[15,1,15,2],[18,3,18,4],[14,5,14,12],[15,5,15,12],[27,1,27,2],[28,1,28,2],[18,5,18,12],[19,5,19,12],[20,5,20,12],[21,5,21,12],[22,5,22,12],[23,5,23,12],[24,5,24,12],[25,5,25,12],[28,3,28,4],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[27,5,27,12],[28,5,28,12],[26,3,26,4],[27,3,27,4],[14,3,14,4],[15,3,15,4],[0,14,0,27],[1,14,2,14],[1,15,2,18],[1,19,2,19],[1,24,2,24],[1,25,2,26],[1,27,2,27],[17,15,18,18],[7,14,8,14],[9,14,10,14],[7,19,8,19],[9,19,10,19],[3,27,4,27],[5,14,6,14],[5,15,6,18],[5,19,6,19],[5,24,6,24],[19,3,19,4],[5,27,6,27],[3,14,4,14],[3,15,4,18],[3,19,4,19],[3,24,4,24],[11,19,12,19],[13,19,14,19],[15,19,16,19],[26,5,26,12],[17,19,18,19],[19,19,20,19],[7,24,8,24],[9,24,10,24],[11,24,12,24],[13,24,14,24],[15,24,16,24],[11,14,12,14],[13,14,14,14],[15,14,16,14],[17,14,18,14],[19,14,20,14],[7,15,8,18],[9,15,10,18],[11,15,12,18],[13,15,14,18],[15,15,16,18],[19,15,20,18],[19,27,20,27],[7,27,8,27],[13,27,14,27],[9,27,10,27],[11,27,12,27],[15,27,16,27],[17,27,18,27],[13,20,13,23],[14,20,14,23],[17,24,18,24],[19,24,20,24],[19,20,19,23],[20,20,20,23],[7,20,7,23],[8,20,8,23],[19,25,20,26],[1,20,2,23],[5,20,6,23],[11,20,12,23],[9,20,10,23],[15,20,16,23],[17,20,18,23],[7,25,8,26],[9,25,10,26],[11,25,12,26],[13,25,14,26],[15,25,16,26],[17,25,18,26],[3,25,4,26],[3,20,3,23],[4,20,4,23],[5,25,6,26]]}
["Ventilation Control",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)","Adjusted Ventilation Rate",null,null,null,"=","A - B",null,null,null,"=",{"$f":"B11-B12","v":0},null,"cfm"]
[]
["Description of UCRM:",null,null,null,"(Data needed:  use of space, schedule, inside temperature during cooling season,",null,null,null,null,null,null,null,null,null,"U)","Cooling Energy Savings",null,null,null,"=","4.5 * T * (R - S) * G",null,null,null,"=",{"$f":"(4.5*Z2*(B28-B29)*B17)/12000","v":0},null,"Ton-hrs/yr"]
["inside temperature during heating season)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12,000 Btu/Ton-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V)","Annual Cooling Electrical Energy Savings",null,null,null,"=","U * I",null,null,null,"=",{"$f":"Z4*B19","v":0},null,"kWh/yr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W)","Cooling Electrical Demand Savings",null,null,null,"=","V",null,null,null,"=",{"$f":"Z6/B17","v":{"$error":"#DIV/0!"}},null,"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G"]
["Data needed for calculations",null,null,null,null,"Description",null,null,null,null,null,null,null,"Resource","X)","Annual Cooling Cost Savings",null,null,null,"=","V * (K + L)/2 + W * (M + N)/2 * P",null,null,null,"=",{"$f":"Z6*(B21+B22)/2+Z8*(B23+B24)/2*B26","v":{"$error":"#DIV/0!"}},null,"$/yr"]
["A)",null,null,"cfm",null,"Existing Ventilation Rate"]
["B)",null,null,"cfm",null,"Proposed Ventilation Rate",null,null,null,null,null,null,null,null,"Y)","Heating Energy Savings",null,null,null,"=","1.085 * T * (E - F) * H",null,null,null,"=",{"$f":"1.085*Z2*(B15-B16)*B18","v":0},null,"Btu/yr"]
["C)",null,null,"°F",null,"Avg Inside Temp (DB/WB°F, Cooling Season)",null,null,null,null,null,null,null,"Table 5"]
["D)",null,null,"°F",null,"Avg Outside Temp (DB/WB°F, Cooling Season)",null,null,null,null,null,null,null,"Table 5","Z)","Annual Natural Gas Savings",null,null,null,"=","Y / J",null,null,null,"=",{"$f":"(Z12/(B20/100))/1030000","v":{"$error":"#DIV/0!"}},null,"Mcf/yr"]
["E)",null,null,"°F",null,"Avg Inside Temperature (Heating Season)",null,null,null,null,null,null,null,"Table 5",null,null,null,null,null,null,"1,030,000 Btu/Mcf"]
["F)",null,null,"°F",null,"Avg Outside Temperature (Heating Season)",null,null,null,null,null,null,null,"Table 5","AA)","Annual Heating Cost Savings",null,null,null,"=","Z * O",null,null,null,"=",{"$f":"Z14*B25","v":{"$error":"#DIV/0!"}},null,"$/yr"]
["G)",null,null,"hrs/yr",null,"Annual Cooling System Operating Hours",null,null,null,null,null,null,null,"Table 15"]
["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,"=","X + AA",null,null,null,"=",{"$f":"Z10+Z16","v":{"$error":"#DIV/0!"}},null,"$/yr"]
["I)",null,null,"kW/Ton",null,"Performance of Cooling System",null,null,null,null,null,null,null,"Table 1"]
["J)",null,null,"%",null,"Efficiency of Heating System",null,null,null,null,null,null,null,"Table 3","CC)","Simple Payback",null,null,null,"=","Q",null,null,null,"=",{"$f":"B27/Z18","v":{"$error":"#DIV/0!"}},null,"yrs"]
["K)",null,null,"$/kWh",null,"Electrical Energy Rate - Summer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BB"]
["L)",null,null,"$/kWh",null,"Electrical Energy Rate - Winter"]
["M)",null,null,"$/kW-mo",null,"Electrical Demand Rate - Summer"]
["N)",null,null,"$/kW-mo",null,"Electrical Demand Rate - Winter"]
["O)",null,null,"$/Mcf",null,"Natural Gas Rate"]
["P)",null,null,"mo/yr",null,"Number of Cooling Months (for demand)"]
["Q)",null,null,"$",null,"Cost of Project, Including Design"]
["R)",null,null,"Btu/lbm",null,"Enthalpy Inside (From Psychrometric Chart Using C)",null,null,null,null,null,null,null,"P. Chart"]
["S)",null,null,"Btu/lbm",null,"Enthalpy Outside (From Psychrometric Chart Using D)",null,null,null,null,null,null,null,"P. Chart"]

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