{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Wall Insulation","Tables"],"not_rendered":{"charts":0,"images":5,"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":"Wall Insulation","index":0,"n_rows":44,"n_cols":35,"rows_kept":44,"cut":false,"hidden":false,"merged":[[33,20,33,21],[34,20,34,21],[42,14,43,23],[35,31,35,33],[36,14,36,16],[36,17,36,19],[36,20,36,21],[36,22,36,24],[36,26,36,28],[36,29,36,30],[36,31,36,33],[39,14,39,16],[39,17,39,19],[39,20,39,21],[39,22,39,24],[39,26,39,28],[39,29,39,30],[39,31,39,33],[41,31,41,33],[38,14,38,16],[38,17,38,19],[38,20,38,21],[40,22,40,24],[37,29,37,30],[32,22,32,24],[32,26,32,28],[33,26,33,28],[30,22,30,24],[31,22,31,24],[37,22,37,24],[33,22,33,24],[23,22,23,24],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[21,31,21,33],[23,31,23,33],[24,31,24,33],[25,31,25,33],[26,31,26,33],[27,31,27,33],[28,31,28,33],[24,29,24,30],[22,29,22,30],[23,29,23,30],[25,29,25,30],[26,29,26,30],[27,29,27,30],[28,29,28,30],[29,29,29,30],[40,29,40,30],[33,29,33,30],[28,26,28,28],[38,29,38,30],[38,31,38,33],[22,31,22,33],[23,26,23,28],[24,26,24,28],[25,26,25,28],[26,26,26,28],[27,26,27,28],[38,26,38,28],[29,26,29,28],[30,26,30,28],[31,26,31,28],[33,31,33,33],[37,14,37,16],[40,14,40,16],[29,31,29,33],[41,22,41,24],[34,22,34,24],[35,22,35,24],[34,29,34,30],[34,31,34,33],[35,29,35,30],[30,31,30,33],[32,31,32,33],[31,31,31,33],[37,31,37,33],[40,31,40,33],[32,29,32,30],[41,26,41,28],[34,26,34,28],[35,26,35,28],[37,26,37,28],[40,26,40,28],[30,29,30,30],[29,22,29,24],[31,29,31,30],[38,22,38,24],[21,14,21,16],[22,14,22,16],[21,20,21,21],[22,20,22,21],[23,20,23,21],[24,20,24,21],[25,20,25,21],[40,20,40,21],[35,20,35,21],[34,14,34,16],[34,17,34,19],[21,17,22,19],[32,14,32,16],[32,17,32,19],[32,20,32,21],[30,20,30,21],[31,20,31,21],[37,20,37,21],[26,20,26,21],[27,20,27,21],[28,20,28,21],[29,20,29,21],[30,14,30,16],[31,14,31,16],[41,14,41,16],[23,17,23,19],[24,17,24,19],[25,17,25,19],[26,17,26,19],[27,17,27,19],[28,17,28,19],[29,17,29,19],[30,17,30,19],[31,17,31,19],[37,17,37,19],[40,17,40,19],[41,17,41,19],[35,14,35,16],[35,17,35,19],[23,14,23,16],[24,14,24,16],[25,14,25,16],[26,14,26,16],[27,14,27,16],[33,14,33,16],[33,17,33,19],[28,14,28,16],[29,14,29,16],[11,32,11,33],[12,32,12,33],[6,24,6,30],[6,31,6,33],[7,24,7,30],[7,31,7,33],[8,24,8,30],[8,31,8,33],[9,24,9,30],[9,31,9,33],[10,24,10,30],[10,31,10,33],[11,24,12,30],[0,24,0,33],[1,24,1,33],[2,24,2,30],[2,31,2,33],[3,24,3,30],[3,31,3,33],[4,24,4,30],[4,31,4,33],[5,24,5,30],[5,31,5,33],[0,14,0,22],[2,14,2,19],[4,14,4,19],[5,14,5,19],[6,14,6,19],[8,14,8,19],[9,14,9,19],[11,21,11,22],[12,21,12,22],[3,14,3,19],[10,14,10,19],[1,14,1,22],[6,20,6,22],[8,20,8,22],[2,20,2,22],[3,20,3,22],[4,20,4,22],[5,20,5,22],[7,20,7,22],[7,14,7,19],[9,20,9,22],[10,20,10,22],[11,14,12,19],[3,4,3,13],[0,0,0,13],[1,0,1,13],[12,1,12,2],[12,3,12,4],[12,5,12,12],[6,0,6,13],[7,0,7,13],[4,0,4,13],[5,0,5,13],[3,0,3,3],[13,1,13,2],[13,3,13,4],[13,5,13,12],[10,1,10,2],[11,1,11,2],[9,0,9,4],[9,5,9,12],[18,1,18,2],[18,3,18,4],[18,5,18,12],[17,1,17,2],[16,1,16,2],[16,3,16,4],[16,5,16,12],[15,1,15,2],[14,1,14,2],[14,3,14,4],[14,5,14,12],[10,3,10,4],[11,3,11,4],[15,3,15,4],[17,3,17,4],[10,5,10,12],[11,5,11,12],[22,1,22,2],[22,3,22,4],[22,5,22,12],[21,1,21,2],[20,1,20,2],[20,3,20,4],[20,5,20,12],[19,1,19,2],[19,3,19,4],[21,3,21,4],[28,13,29,13],[25,0,25,13],[26,0,27,0],[26,1,27,4],[26,5,27,5],[26,6,27,9],[26,10,27,10],[26,11,27,12],[26,13,27,13],[34,13,35,13],[32,0,33,0],[32,1,33,4],[32,5,33,5],[32,6,33,9],[32,10,33,10],[32,11,33,12],[32,13,33,13],[30,0,31,0],[30,1,31,4],[30,5,31,5],[30,10,31,10],[30,11,31,12],[30,13,31,13],[30,6,30,9],[31,6,31,9],[42,13,43,13],[43,6,43,9],[38,6,39,9],[36,0,37,0],[36,1,37,4],[36,5,37,5],[36,6,36,9],[36,10,37,10],[36,11,37,12],[36,13,37,13],[37,6,37,9],[38,13,39,13],[40,0,41,0],[40,1,41,4],[40,5,41,5],[40,6,41,9],[40,10,41,10],[40,11,41,12],[40,13,41,13],[38,0,39,0],[38,1,39,4],[38,5,39,5],[38,10,39,10],[38,11,39,12],[23,5,23,12],[42,0,43,0],[42,1,43,4],[42,5,43,5],[42,6,42,9],[42,10,43,10],[42,11,43,12],[34,0,35,0],[34,1,35,4],[34,5,35,5],[34,6,35,9],[34,10,35,10],[34,11,35,12],[28,0,29,0],[28,1,29,4],[28,5,29,5],[28,10,29,10],[28,11,29,12],[23,1,23,2],[23,3,23,4],[28,6,28,9],[29,6,29,9],[15,30,15,31],[16,30,16,31],[17,30,17,31],[14,15,14,22],[14,24,14,32],[15,5,15,12],[17,5,17,12],[19,5,19,12],[21,5,21,12],[21,29,21,30],[19,26,20,33],[15,24,15,29],[16,24,16,29],[17,24,17,29],[15,20,15,21],[16,20,16,21],[17,20,17,21],[15,15,15,19],[16,15,16,19],[17,15,17,19],[19,17,20,24],[21,26,22,28],[22,22,22,24],[21,22,21,24]]}
["Wall Insulation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Table PTR",null,null,null,null,null,null,null,null,null,"Table FTR"]
["(Electric Cooling and Gas Heating)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Present Thermal Resistance)",null,null,null,null,null,null,null,null,null,"(Future Thermal Resistance)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ELEMENT",null,null,null,null,null,"R(hr-ft2-°F/Btu)",null,null,null,"ELEMENT",null,null,null,null,null,null,"R(hr-ft2-°F/Btu)"]
["Description of UCRM:",null,null,null,"(Data needed:  area to be treated, how, construction description)",null,null,null,null,null,null,null,null,null,"Outside Skin (ho)",null,null,null,null,null,null,null,null,null,"Outside Skin (ho)"]
[]
[]
[]
[]
[]
["Data needed for calculations",null,null,null,null,"Description",null,null,null,null,null,null,null,"Resource"]
["A)",{"$f":"R42","v":0},null,"hrs/yr",null,"Annual Cooling System Operating Hours (Tbl ACT - (A))",null,null,null,null,null,null,null,null,"Inside Skin (hi)",null,null,null,null,null,null,null,null,null,"Inside Skin (hi)"]
["B)",{"$f":"W42/R42","v":{"$error":"#DIV/0!"}},null,"°F",null,"Avg Temp Diff Across Wall, Clg Season (Tbl ACT - (B) ΔTcool)",null,null,null,null,null,null,null,null,"TOTALS:",null,null,null,null,null,"Ro =",{"$f":"SUM(U4:W11)","v":0},null,null,"TOTALS:",null,null,null,null,null,null,"Ro =",{"$f":"SUM(AF4:AH11)","v":0}]
["C)",{"$f":"AA42","v":0},null,"hrs/yr",null,"Annual Heating System Operating Hours (Tbl AHT - (C))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uo =",{"$f":"1/V12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"Uo =",{"$f":"1/AG12","v":{"$error":"#DIV/0!"}}]
["D)",{"$f":"AF42/AA42","v":{"$error":"#DIV/0!"}},null,"°F",null,"Avg Temp Diff Across Wall, Htg Season (Tbl AHT - (D) ΔTheat)"]
["E)",{"$f":"V13","v":{"$error":"#DIV/0!"}},null,"Btu/(hr-ft2-°F)",null,"Present Heat Transfer Coefficient (Uo) (Table PTR)",null,null,null,null,null,null,null,"Table 18",null,"TABLE ACT - AVG CLG TEMP",null,null,null,null,null,null,null,null,"TABLE AHT - AVG HTG TEMP"]
["F)",{"$f":"AG13","v":{"$error":"#DIV/0!"}},null,"Btu/(hr-ft2-°F)",null,"Proposed Heat Transfer Coefficient (Uo) (Table FTR)",null,null,null,null,null,null,null,"Table 18",null,"Temp at which clg is initiated:",null,null,null,null,null,null,"(Tci)",null,"Temp at which htg is initiated:",null,null,null,null,null,null,null,"(Thi)"]
["G)",null,null,"ft2",null,"Area To Be Treated",null,null,null,null,null,null,null,null,null,"Temp at which clg is full load:",null,null,null,null,null,null,"(Tcf)",null,"Temp at which htg is full load:",null,null,null,null,null,null,null,"(Thf)"]
["H)",null,null,"kW/Ton",null,"Performance of Cooling Sytem",null,null,null,null,null,null,null,"Table 1",null,"Temp of interior, cooling:",null,null,null,null,null,null,"(Tcs)",null,"Temp of interior, heating:",null,null,null,null,null,null,null,"(Ths)"]
["I)",null,null,"%",null,"Efficiency of Heating System",null,null,null,null,null,null,null,"Table 3"]
["J)",null,null,"$/kWh",null,"Electrical Energy Rate - Summer",null,null,null,null,null,null,null,null,null,null,null,"Table ACT - Average Cooling Temperature",null,null,null,null,null,null,null,null,"Table AHT - Average Heating Temperature"]
["K)",null,null,"$/kW-mo",null,"Electrical Demand Rate - Summer"]
["L)",null,null,"$/Mcf",null,"Natural Gas Rate",null,null,null,null,null,null,null,null,"Temp. BIN",null,null,"Cooling BIN Hrs1 (t)",null,null,"Temp Diff",null,"ΔTcool",null,null,null,"Heating BIN Hrs1 (t)",null,null,"Temp Diff",null,"ΔTheat"]
["M)",null,null,"mo/yr",null,"Length of Cooling Season",null,null,null,null,null,null,null,null,"(Midpoint)",null,null,null,null,null,"Tcs - TBIN",null,"t * (Tcs - TBIN)",null,null,null,null,null,null,"Ths - TBIN",null,"t * (Ths - TBIN)"]
["N)",null,null,"$",null,"Cost of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O24-$U$18","v":0},null,{"$f":"IF(O24-$U$16<=0,,R24*U24)","v":0},null,null,{"$f":"IF(U24=0,0,W24/U24)","v":0},null,null,null,{"$f":"$AE$18-O24","v":0},null,{"$f":"IF($AE$16-O24<=0,,AA24*AD24)","v":0},null,null,{"$f":"IF(AD24=0,0,AF24/AD24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O25-$U$18","v":0},null,0,null,null,{"$f":"IF(U25=0,0,W25/U25)","v":0},null,null,null,{"$f":"$AE$18-O25","v":0},null,{"$f":"IF($AE$16-O25<=0,,AA25*AD25)","v":0},null,null,{"$f":"IF(AD25=0,0,AF25/AD25)","v":0}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O26-$U$18","v":0},null,0,null,null,0,null,null,null,0,null,{"$f":"IF($AE$16-O26<=0,,AA26*AD26)","v":0},null,null,0]
["O)","Cooling Energy Savings",null,null,null,"=","(E - F) * G * A * B",null,null,null,"=",{"$f":"(B15-B16)*B17*B11*B12","v":{"$error":"#DIV/0!"}},null,"Btu/yr",null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,{"$f":"IF($AE$16-O27<=0,,AA27*AD27)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,{"$f":"IF($AE$16-O28<=0,,AA28*AD28)","v":0},null,null,0]
["P)","Cooling Electrical Energy Savings",null,null,null,"=","O * H",null,null,null,"=",{"$f":"L27*B18/12000","v":{"$error":"#DIV/0!"}},null,"kWh/yr",null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,{"$f":"IF($AE$16-O29<=0,,AA29*AD29)","v":0},null,null,0]
[null,null,null,null,null,null,"12,000 Btuh/Ton",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
["Q)","Cooling Electrical Demand Reduction",null,null,null,"=","P",null,null,null,"=",{"$f":"L29/B11","v":{"$error":"#DIV/0!"}},null,"kW",null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
[null,null,null,null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
["R)","Annual Electrical Cost Savings",null,null,null,"=","P * J + Q * M * K",null,null,null,"=",{"$f":"L29*B20+L31*B23*B21","v":{"$error":"#DIV/0!"}},null,"$/yr",null,null,null,null,null,null,{"$f":"O33-$U$18","v":0},null,0,null,null,0,null,null,null,0,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
["S)","Heating Energy Savings",null,null,null,"=","(E - F) * G * C * D",null,null,null,"=",{"$f":"(B15-B16)*B17*B13*B14","v":{"$error":"#DIV/0!"}},null,"Btu/yr",null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
["T)","Natural Gas Energy Savings",null,null,null,"=","S / I",null,null,null,"=",{"$f":"(L35/(B19/100))/1030000","v":{"$error":"#DIV/0!"}},null,"Mcf/yr",null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
[null,null,null,null,null,null,"1,030,000 Btu/Mcf",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
["U)","Annual Natural Gas Cost Savings",null,null,null,"=","T * L",null,null,null,"=",{"$f":"L37*B22","v":{"$error":"#DIV/0!"}},null,"$/yr",null,null,null,null,null,null,{"$f":"O39-$U$18","v":0},null,0,null,null,0,null,null,null,0,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
["V)","Annual Cost Savings",null,null,null,"=","R + U",null,null,null,"=",{"$f":"L33+L39","v":{"$error":"#DIV/0!"}},null,"$/yr",null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,null,{"$f":"SUM(Z24:Z41)","v":0},null,null,null,null,{"$f":"SUM(W24:Y41)","v":0},null,null,null,{"$f":"SUM(AI24:AI41)","v":0},null,null,null,null,{"$f":"SUM(AF24:AH41)","v":0}]
["W)","Simple Payback",null,null,null,"=","N",null,null,null,"=",{"$f":"B24/L41","v":{"$error":"#DIV/0!"}},null,"yrs","1Hrs above full load temp (Tcf or Thf) will be combined"]
[null,null,null,null,null,null,"V"]

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