Hemet City Council
January 25, 2022

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 234 MBtu 0 MBtu 895 MBtu 0 MBtu 97 MBtu 0 MBtu 102.5˚F 34 h 6,736 MBtu 0 MBtu 25,324 MBtu 0 MBtu 2,699 MBtu 0 MBtu

97.5˚F 202 h 34,146 MBtu 0 MBtu 127,815 MBtu 0 MBtu 14,144 MBtu 0 MBtu

92.5˚F 231 h 33,296 MBtu 0 MBtu 118,324 MBtu 0 MBtu 14,774 MBtu 0 MBtu

87.5˚F 495 h 58,719 MBtu 0 MBtu 225,211 MBtu 0 MBtu 30,138 MBtu 0 MBtu

82.5˚F 507 h 47,866 MBtu 0 MBtu 208,975 MBtu 0 MBtu 30,320 MBtu 0 MBtu

77.5˚F 603 h 40,258 MBtu 0 MBtu 199,507 MBtu 0 MBtu 32,230 MBtu 0 MBtu

72.5˚F 553 h 21,339 MBtu 0 MBtu 144,190 MBtu 0 MBtu 26,128 MBtu 0 MBtu

67.5˚F 928 h 10,263 MBtu 0 MBtu 144,942 MBtu 0 MBtu 36,842 MBtu 0 MBtu

62.5˚F 1,182 h 880 MBtu 19,383 MBtu 44,096 MBtu 62,595 MBtu 18,422 MBtu 3,511 MBtu

57.5˚F 1,184 h 0 MBtu 49,455 MBtu 0 MBtu 159,708 MBtu 0 MBtu 8,958 MBtu

52.5˚F 1,089 h 0 MBtu 73,238 MBtu 0 MBtu 236,512 MBtu 0 MBtu 13,266 MBtu

47.5˚F 618 h 0 MBtu 58,557 MBtu 0 MBtu 189,103 MBtu 0 MBtu 10,607 MBtu

42.5˚F 687 h 0 MBtu 83,254 MBtu 0 MBtu 268,858 MBtu 0 MBtu 15,080 MBtu

37.5˚F 334 h 0 MBtu 49,224 MBtu 0 MBtu 158,962 MBtu 0 MBtu 8,916 MBtu

32.5˚F 89 h 0 MBtu 15,250 MBtu 0 MBtu 49,249 MBtu 0 MBtu 2,762 MBtu

27.5˚F 19 h 0 MBtu 3,725 MBtu 0 MBtu 12,028 MBtu 0 MBtu 675 MBtu

22.5˚F 4 h 0 MBtu 837 MBtu 0 MBtu 2,702 MBtu 0 MBtu 152 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 253,736 MBtu/yr 352,924 MBtu/yr 1,239,280 MBtu/yr 1,139,719 MBtu/yr 205,793 MBtu/yr 63,927 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 73.70˚F -0.551 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 72.70˚F 0.864 223 MBtu 0 MBtu 835 MBtu 0 MBtu 93 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 71.70˚F 0.826 4,151 MBtu 0 MBtu 16,223 MBtu 0 MBtu 1,886 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 70.70˚F 0.866 16,855 MBtu 0 MBtu 62,845 MBtu 0 MBtu 8,082 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 69.70˚F 0.926 17,412 MBtu 0 MBtu 60,692 MBtu 0 MBtu 8,937 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 68.70˚F 0.831 31,127 MBtu 0 MBtu 120,892 MBtu 0 MBtu 18,777 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 67.70˚F 0.768 27,828 MBtu 0 MBtu 117,051 MBtu 0 MBtu 20,189 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 66.70˚F 0.723 20,931 MBtu 0 MBtu 93,526 MBtu 0 MBtu 19,288 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 65.70˚F 0.684 9,731 MBtu 0 MBtu 45,953 MBtu 0 MBtu 12,946 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 64.70˚F 0.368 5,516 MBtu 0 MBtu 48,417 MBtu 0 MBtu 16,990 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 59.50˚F 0.000 0 MBtu 4,146 MBtu 0 MBtu 13,388 MBtu 0 MBtu 751 MBtu

52.5˚F 305 h 18.0 Btu/lbm 58.50˚F 0.000 0 MBtu 11,744 MBtu 0 MBtu 37,925 MBtu 0 MBtu 2,127 MBtu

47.5˚F 129 h 16.6 Btu/lbm 57.50˚F 0.000 0 MBtu 8,278 MBtu 0 MBtu 26,734 MBtu 0 MBtu 1,500 MBtu

42.5˚F 123 h 14.9 Btu/lbm 56.50˚F 0.000 0 MBtu 11,051 MBtu 0 MBtu 35,687 MBtu 0 MBtu 2,002 MBtu

37.5˚F 53 h 12.8 Btu/lbm 55.50˚F 0.000 0 MBtu 6,122 MBtu 0 MBtu 19,771 MBtu 0 MBtu 1,109 MBtu

32.5˚F 20 h 11.0 Btu/lbm 54.50˚F 0.000 0 MBtu 2,824 MBtu 0 MBtu 9,119 MBtu 0 MBtu 511 MBtu

27.5˚F 5 h 8.7 Btu/lbm 53.50˚F 0.000 0 MBtu 834 MBtu 0 MBtu 2,694 MBtu 0 MBtu 151 MBtu

22.5˚F 3 h 7.0 Btu/lbm 52.50˚F 0.000 0 MBtu 578 MBtu 0 MBtu 1,865 MBtu 0 MBtu 105 MBtu

17.5˚F 0 h 0.0 Btu/lbm 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 48.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 47.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 46.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 45.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 133,775 MBtu/yr 45,576 MBtu/yr 566,433 MBtu/yr 147,183 MBtu/yr 107,189 MBtu/yr 8,255 MBtu/yr Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 80.90˚F -0.373 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 79.90˚F -0.326 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 78.90˚F 1.224 1,969 MBtu 0 MBtu 5,195 MBtu 0 MBtu 594 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 77.90˚F 1.113 13,081 MBtu 0 MBtu 37,969 MBtu 0 MBtu 4,548 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 76.90˚F 1.305 11,212 MBtu 0 MBtu 27,737 MBtu 0 MBtu 4,160 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 75.90˚F 1.400 17,643 MBtu 0 MBtu 40,685 MBtu 0 MBtu 7,792 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 74.90˚F 1.094 10,437 MBtu 0 MBtu 30,823 MBtu 0 MBtu 6,704 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 73.90˚F 0.840 6,954 MBtu 0 MBtu 26,719 MBtu 0 MBtu 8,496 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 62.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 61.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 60.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 59.50˚F 0.000 0 MBtu 11,051 MBtu 0 MBtu 35,687 MBtu 0 MBtu 2,002 MBtu

52.5˚F 784 h 18.8 Btu/lbm 58.50˚F 0.000 0 MBtu 30,187 MBtu 0 MBtu 97,486 MBtu 0 MBtu 5,468 MBtu

47.5˚F 489 h 16.9 Btu/lbm 57.50˚F 0.000 0 MBtu 31,381 MBtu 0 MBtu 101,341 MBtu 0 MBtu 5,684 MBtu

42.5˚F 564 h 14.8 Btu/lbm 56.50˚F 0.000 0 MBtu 50,672 MBtu 0 MBtu 163,638 MBtu 0 MBtu 9,178 MBtu

37.5˚F 281 h 12.9 Btu/lbm 55.50˚F 0.000 0 MBtu 32,459 MBtu 0 MBtu 104,823 MBtu 0 MBtu 5,880 MBtu

32.5˚F 69 h 10.9 Btu/lbm 54.50˚F 0.000 0 MBtu 9,742 MBtu 0 MBtu 31,459 MBtu 0 MBtu 1,765 MBtu

27.5˚F 14 h 8.6 Btu/lbm 53.50˚F 0.000 0 MBtu 2,336 MBtu 0 MBtu 7,544 MBtu 0 MBtu 423 MBtu

22.5˚F 1 h 7.2 Btu/lbm 52.50˚F 0.000 0 MBtu 193 MBtu 0 MBtu 622 MBtu 0 MBtu 35 MBtu

17.5˚F 0 h 0.0 Btu/lbm 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 48.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 47.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 46.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 45.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 61,296 MBtu/yr 168,020 MBtu/yr 169,129 MBtu/yr 542,599 MBtu/yr 32,293 MBtu/yr 30,434 MBtu/yr Proposed Unoccupied Energy Load Calculations
OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 223 MBtu 0 MBtu 835 MBtu 0 MBtu 93 MBtu 0 MBtu 102.5˚F 34 h 6,120 MBtu 0 MBtu 21,418 MBtu 0 MBtu 2,480 MBtu 0 MBtu

97.5˚F 202 h 29,936 MBtu 0 MBtu 100,814 MBtu 0 MBtu 12,629 MBtu 0 MBtu

92.5˚F 231 h 28,624 MBtu 0 MBtu 88,430 MBtu 0 MBtu 13,097 MBtu 0 MBtu

87.5˚F 495 h 48,770 MBtu 0 MBtu 161,576 MBtu 0 MBtu 26,569 MBtu 0 MBtu

82.5˚F 507 h 38,266 MBtu 0 MBtu 147,874 MBtu 0 MBtu 26,893 MBtu 0 MBtu

77.5˚F 603 h 27,885 MBtu 0 MBtu 120,245 MBtu 0 MBtu 27,784 MBtu 0 MBtu

72.5˚F 553 h 9,731 MBtu 0 MBtu 45,953 MBtu 0 MBtu 12,946 MBtu 0 MBtu

67.5˚F 928 h 5,516 MBtu 0 MBtu 48,417 MBtu 0 MBtu 16,990 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 1,184 h 0 MBtu 15,196 MBtu 0 MBtu 49,075 MBtu 0 MBtu 2,753 MBtu

52.5˚F 1,089 h 0 MBtu 41,931 MBtu 0 MBtu 135,411 MBtu 0 MBtu 7,595 MBtu

47.5˚F 618 h 0 MBtu 39,660 MBtu 0 MBtu 128,075 MBtu 0 MBtu 7,184 MBtu

42.5˚F 687 h 0 MBtu 61,723 MBtu 0 MBtu 199,325 MBtu 0 MBtu 11,180 MBtu

37.5˚F 334 h 0 MBtu 38,581 MBtu 0 MBtu 124,593 MBtu 0 MBtu 6,988 MBtu

32.5˚F 89 h 0 MBtu 12,565 MBtu 0 MBtu 40,578 MBtu 0 MBtu 2,276 MBtu

27.5˚F 19 h 0 MBtu 3,170 MBtu 0 MBtu 10,238 MBtu 0 MBtu 574 MBtu

22.5˚F 4 h 0 MBtu 770 MBtu 0 MBtu 2,487 MBtu 0 MBtu 139 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 195,071 MBtu/yr 213,597 MBtu/yr 735,562 MBtu/yr 689,782 MBtu/yr 139,482 MBtu/yr 38,690 MBtu/yr Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

FIM #8
– SECONDARY TRANSFORMER REPLACEMENTS
kWh kW $ kWh $ Total Elec $
1 2.28 19,994 $0 $4,305 $4,305 1 1.96 17,134 $0 $2,498 $2,498 1 1.44 12,658 $0 $2,827 $2,827 1 0.56 4,928 $0 $1,117 $1,117

6.25 54,713 $0 $10,746 $10,746
City Yard
Police-Fire-Council
Simpson Ctr
Brubaker Park
Totals
Facility
Include
kW
(Peak)
Reduction
Estimated Annual Electric Savings
Estimated Taxe Rate (To be Collected &
Paid by Purchaser) 8.75%
kWh Rate By Site
kW Demand $0.00
Electric Rates

15.F

FIM #9
– NETWORK THERMOSTATS
Sensible Heat Conversion Factor = Dry Air Density × Specific Heat of Dry Air × 60 min/h = 0.075 lbm/ft³ × 0.24 Btu/(lbm·˚F) × 60 min/h = 1.08 Btu/(h·cfm·˚F) Overall U Factor [Btu/(h·ft²·˚F)] = [(Window U factor × Window Area ) + (Wall U factor × Wall Area ) + (Roof U factor × Roof Area )] ÷ Total Envelope Area Infiltration Rate (cfm) = Total Envelope Area × Infiltration & Leakage Rate per Envelope Area Cooling Balance Point = Cooling Temperature - Internal Gains from Solar, Equipment, and Persons Heating Balance Point = Heating Temperature - Internal Gains from Solar, Equipment, and Persons Cooling Load Calculations - Calculated for Each Cooling Bin Cooling occurs when the Outside Air Temperature is ABOVE the Cooling Balance Point Mixed Air Temperature = (OA Temperature × OA Flow Rate + Return Air Flow Rate × Cooling Balance Point) ÷ Supply Air Flow Rate, where Return Air Flow Rate = Supply Air Flow Rate - OA Flow Rate Sensible Heat Ratio = [Specific Heat of Dry Air × (OA Temperature - Cooling Balance Point)] ÷ (Enthalpy of Air at OAT - Enthalpy of Air at Cooling Balance Point and Room Relative Humidity) Cooling Conduction Load (MBtu/yr) = Overall U Factor × Area × [(OA Temperature - Cooling Balance Point) × Hours in Bin] ÷ 1,000 Btu/MBtu Cooling Infiltration Load (MBtu/yr) = Sensible Heat Conversion Factor × Infiltration Rate × (OA Temperature - Cooling Balance Point) × Hours in Bin ÷ (Sensible Heat Ratio × 1,000 Btu/MBtu) Cooling Ventilation Load (MBtu/yr) = Sensible Heat Conversion Factor × OA Flow Rate × [(Mixed Air Temperature - Cooling Balance Point) ÷ Sensible Heat Ratio + Cooling Internal Gain] × Hours in Bin × 1,000 Btu/MBtu when OA Temperature is ABOVE the Cooling Balance Point Cooling Ventilation Load (MBtu/yr) = Sensible Heat Conversion Factor × OA Flow Rate × Cooling Internal Gain × Hours in Bin ÷ 1,000 Btu/MBtu when OA Temperature is AT OR BELOW the Cooling Balance Point Heating Load Calculations - Calculated for Each Heating Bin Heating occurs when the Outside Air Temperature is BELOW the Heating Balance Point For Ventilation, Heating occurs when the Mixed Air Temperature is BELOW the Heating Balance Point Mixed Air Temperature = (OA Temperature × OA Flow Rate + Return Air Flow Rate × Heating Balance Point) ÷ Supply Air Flow Rate, where Return Air Flow Rate = Supply Air Flow Rate - OA Flow Rate Heating Conduction Load (MBtu/yr) = Overall U Factor × Area × [(Heating Balance Point - OA Temperature) × Hours in Bin] ÷ 1,000 Btu/MBtu Heating Infiltration Load (MBtu/yr) = Sensible Heat Conversion Factor × Infiltration Rate × (Heating Balance Point - OA Temperature) × Hours in Bin ÷ 1,000 Btu/MBtu Heating Ventilation Load (MBtu/yr) = Sensible Heat Conversion Factor × OA Flow Rate × (Heating Balance Point - Heating Mixed Air Temperature) × Hours in Bin ÷ 1,000 Btu/MBtu Baseline Cooling Load = Baseline Cooling Conduction Load + Baseline Cooling Infiltration Load + Baseline Cooling Ventilation Load Proposed Cooling Load = Proposed Cooling Conduction Load + Proposed Cooling Infiltration Load + Proposed Cooling Ventilation Load Baseline Cooling Energy = (Baseline Cooling Load × Chiller Efficiency) ÷ Cooling Conversion Factor Proposed Cooling Energy = (Proposed Cooling Load × Chiller Efficiency) ÷ Cooling Conversion Factor Baseline Heating Load = Baseline Heating Conduction Load + Heating Infiltration Load + Heating Ventilation Load Proposed Heating Load = Proposed Heating Conduction Load + Heating Infiltration Load + Heating Ventilation Load Baseline Heating Energy = Baseline Heat Load ÷ (Heating System Efficiency × Heating Btu Conversion Factor) Proposed Heating Energy = Proposed Heat Load ÷ (Heating System Efficiency × Heating Btu Conversion Factor)

FORMULAS

15.F

City Yard
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 246,072 242,882 3,190
Heating Load, MBtu/yr 102,085 95,731 6,354
Cooling Energy, kWh/yr 22,557 22,264 293 1.3%
Cooling Energy Cost $4,857/yr $4,794/yr $63/yr
Heating Energy, therm/yr 1,276 1,197 79 6.2%
Heating Energy Cost $1,115/yr $1,046/yr $69/yr
Total Energy Cost $5,972/yr $5,840/yr $132/yr 2.2%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $0.8737 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $0.8737 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.2153/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 3,789 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 281 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 4,924 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 4,924 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 8,994 ft² kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.5000 Btu/(h·ft²·˚F)
Wall U factor 0.0700 Btu/(h·ft²·˚F)
Roof U factor 0.0500 Btu/(h·ft²·˚F)
Overall U Value 0.0725 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.400 cfm/ft²
Air Infiltration & Leakage Volume 3,598 cfm
Supply Air Flow Rate 2,093 cfm
Outside Air Flow Rate 419 cfm Unoccupied Cooling and Heating Return Air Flow Rate 1,674 cfm 10%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 70.0˚F 40% 23.92 Btu/lbm d.a. 10.0˚F 60.0˚F 19.39 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 70.0˚F 40% 23.92 Btu/lbm d.a. 5.0˚F 65.0˚F 21.57 Btu/lbm d.a.

Baseline Occ Heating Temperature 75.0˚F 10.0˚F 65.0˚F
Baseline UnOcc Heating Temperature 75.0˚F 5.0˚F 70.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 70.0˚F 40% 23.92 Btu/lbm d.a. 10.0˚F 60.0˚F 19.39 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 72.0˚F 40% 24.91 Btu/lbm d.a. 5.0˚F 67.0˚F 22.48 Btu/lbm d.a.

Proposed Occ Heating Temperature 75.0˚F 10.0˚F 65.0˚F
Proposed UnOcc Heating Temperature 72.0˚F 5.0˚F 67.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 70.50˚F -0.650 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 69.50˚F 0.825 31 MBtu 0 MBtu 224 MBtu 0 MBtu 10 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 68.50˚F 0.790 582 MBtu 0 MBtu 4,390 MBtu 0 MBtu 197 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 67.50˚F 0.817 2,396 MBtu 0 MBtu 17,474 MBtu 0 MBtu 850 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 66.50˚F 0.856 2,521 MBtu 0 MBtu 17,558 MBtu 0 MBtu 946 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 65.50˚F 0.775 4,625 MBtu 0 MBtu 35,561 MBtu 0 MBtu 1,994 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 64.50˚F 0.719 4,298 MBtu 0 MBtu 35,642 MBtu 0 MBtu 2,154 MBtu 66 MBtu

77.5˚F 302 h 25.6 Btu/lbm 63.50˚F 0.676 3,445 MBtu 0 MBtu 30,381 MBtu 0 MBtu 2,072 MBtu 205 MBtu

72.5˚F 223 h 24.1 Btu/lbm 62.50˚F 0.636 1,817 MBtu 0 MBtu 17,018 MBtu 0 MBtu 1,404 MBtu 252 MBtu

67.5˚F 307 h 23.4 Btu/lbm 61.50˚F 0.448 1,501 MBtu 0 MBtu 19,950 MBtu 0 MBtu 1,852 MBtu 486 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.221 559 MBtu 559 MBtu 15,071 MBtu 3,332 MBtu 1,901 MBtu 698 MBtu

57.5˚F 323 h 20.0 Btu/lbm 63.50˚F 0.000 0 MBtu 1,579 MBtu 0 MBtu 9,412 MBtu 0 MBtu 219 MBtu

52.5˚F 305 h 18.0 Btu/lbm 62.50˚F 0.000 0 MBtu 2,485 MBtu 0 MBtu 14,813 MBtu 0 MBtu 345 MBtu

47.5˚F 129 h 16.6 Btu/lbm 61.50˚F 0.000 0 MBtu 1,472 MBtu 0 MBtu 8,771 MBtu 0 MBtu 204 MBtu

42.5˚F 123 h 14.9 Btu/lbm 60.50˚F 0.000 0 MBtu 1,804 MBtu 0 MBtu 10,753 MBtu 0 MBtu 250 MBtu

37.5˚F 53 h 12.8 Btu/lbm 59.50˚F 0.000 0 MBtu 950 MBtu 0 MBtu 5,663 MBtu 0 MBtu 132 MBtu

32.5˚F 20 h 11.0 Btu/lbm 58.50˚F 0.000 0 MBtu 424 MBtu 0 MBtu 2,526 MBtu 0 MBtu 59 MBtu

27.5˚F 5 h 8.7 Btu/lbm 57.50˚F 0.000 0 MBtu 122 MBtu 0 MBtu 729 MBtu 0 MBtu 17 MBtu

22.5˚F 3 h 7.0 Btu/lbm 56.50˚F 0.000 0 MBtu 83 MBtu 0 MBtu 495 MBtu 0 MBtu 12 MBtu

17.5˚F 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 21,776 MBtu/yr 9,479 MBtu/yr 193,270 MBtu/yr 56,494 MBtu/yr 13,379 MBtu/yr 2,943 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 74.50˚F -0.529 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 73.50˚F -0.473 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 1 h 31.2 Btu/lbm 72.50˚F 0.934 32 MBtu 0 MBtu 203 MBtu 0 MBtu 8 MBtu 0 MBtu

97.5˚F 10 h 30.7 Btu/lbm 71.50˚F 0.854 220 MBtu 0 MBtu 1,538 MBtu 0 MBtu 59 MBtu 0 MBtu

92.5˚F 11 h 29.0 Btu/lbm 70.50˚F 0.888 201 MBtu 0 MBtu 1,348 MBtu 0 MBtu 57 MBtu 0 MBtu

87.5˚F 24 h 27.9 Btu/lbm 69.50˚F 0.853 348 MBtu 0 MBtu 2,430 MBtu 0 MBtu 110 MBtu 5 MBtu

82.5˚F 21 h 27.5 Btu/lbm 68.50˚F 0.708 244 MBtu 0 MBtu 2,056 MBtu 0 MBtu 96 MBtu 15 MBtu

77.5˚F 30 h 26.7 Btu/lbm 67.50˚F 0.584 245 MBtu 0 MBtu 2,502 MBtu 0 MBtu 126 MBtu 34 MBtu

72.5˚F 33 h 26.2 Btu/lbm 66.50˚F 0.388 161 MBtu 0 MBtu 2,476 MBtu 0 MBtu 132 MBtu 52 MBtu

67.5˚F 62 h 24.3 Btu/lbm 65.50˚F 0.219 101 MBtu 101 MBtu 2,749 MBtu 603 MBtu 204 MBtu 126 MBtu

62.5˚F 84 h 23.4 Btu/lbm 68.50˚F 0.000 0 MBtu 410 MBtu 0 MBtu 2,445 MBtu 0 MBtu 57 MBtu

57.5˚F 86 h 21.4 Btu/lbm 67.50˚F 0.000 0 MBtu 702 MBtu 0 MBtu 4,182 MBtu 0 MBtu 97 MBtu

52.5˚F 78 h 18.8 Btu/lbm 66.50˚F 0.000 0 MBtu 894 MBtu 0 MBtu 5,331 MBtu 0 MBtu 124 MBtu

47.5˚F 49 h 16.9 Btu/lbm 65.50˚F 0.000 0 MBtu 717 MBtu 0 MBtu 4,275 MBtu 0 MBtu 99 MBtu

42.5˚F 56 h 14.8 Btu/lbm 64.50˚F 0.000 0 MBtu 1,011 MBtu 0 MBtu 6,026 MBtu 0 MBtu 140 MBtu

37.5˚F 28 h 12.9 Btu/lbm 63.50˚F 0.000 0 MBtu 595 MBtu 0 MBtu 3,548 MBtu 0 MBtu 83 MBtu

32.5˚F 7 h 10.9 Btu/lbm 62.50˚F 0.000 0 MBtu 169 MBtu 0 MBtu 1,005 MBtu 0 MBtu 23 MBtu

27.5˚F 1 h 8.6 Btu/lbm 61.50˚F 0.000 0 MBtu 39 MBtu 0 MBtu 231 MBtu 0 MBtu 5 MBtu

22.5˚F 0 h 7.2 Btu/lbm 60.50˚F 0.000 0 MBtu 3 MBtu 0 MBtu 18 MBtu 0 MBtu 0 MBtu

17.5˚F 59.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 58.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 57.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 56.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 583 h/yr 1,553 MBtu/yr 4,642 MBtu/yr 15,301 MBtu/yr 27,665 MBtu/yr 793 MBtu/yr 862 MBtu/yr Baseline Occupied Energy Load Calculations
Baseline Unoccupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 31 MBtu 0 MBtu 224 MBtu 0 MBtu 10 MBtu 0 MBtu 102.5˚F 22 h 614 MBtu 0 MBtu 4,593 MBtu 0 MBtu 205 MBtu 0 MBtu

97.5˚F 108 h 2,616 MBtu 0 MBtu 19,012 MBtu 0 MBtu 909 MBtu 0 MBtu

92.5˚F 130 h 2,722 MBtu 0 MBtu 18,906 MBtu 0 MBtu 1,003 MBtu 0 MBtu

87.5˚F 282 h 4,973 MBtu 0 MBtu 37,992 MBtu 0 MBtu 2,104 MBtu 5 MBtu

82.5˚F 314 h 4,542 MBtu 0 MBtu 37,698 MBtu 0 MBtu 2,250 MBtu 81 MBtu

77.5˚F 332 h 3,691 MBtu 0 MBtu 32,883 MBtu 0 MBtu 2,198 MBtu 239 MBtu

72.5˚F 256 h 1,979 MBtu 0 MBtu 19,494 MBtu 0 MBtu 1,536 MBtu 304 MBtu

67.5˚F 369 h 1,602 MBtu 101 MBtu 22,699 MBtu 603 MBtu 2,056 MBtu 612 MBtu

62.5˚F 427 h 559 MBtu 969 MBtu 15,071 MBtu 5,777 MBtu 1,901 MBtu 755 MBtu

57.5˚F 409 h 0 MBtu 2,281 MBtu 0 MBtu 13,594 MBtu 0 MBtu 316 MBtu

52.5˚F 383 h 0 MBtu 3,380 MBtu 0 MBtu 20,144 MBtu 0 MBtu 469 MBtu

47.5˚F 178 h 0 MBtu 2,189 MBtu 0 MBtu 13,046 MBtu 0 MBtu 304 MBtu

42.5˚F 179 h 0 MBtu 2,815 MBtu 0 MBtu 16,779 MBtu 0 MBtu 390 MBtu

37.5˚F 81 h 0 MBtu 1,546 MBtu 0 MBtu 9,211 MBtu 0 MBtu 214 MBtu

32.5˚F 27 h 0 MBtu 592 MBtu 0 MBtu 3,531 MBtu 0 MBtu 82 MBtu

27.5˚F 6 h 0 MBtu 161 MBtu 0 MBtu 960 MBtu 0 MBtu 22 MBtu

22.5˚F 3 h 0 MBtu 86 MBtu 0 MBtu 514 MBtu 0 MBtu 12 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 3,509 h/yr 23,329 MBtu/yr 14,121 MBtu/yr 208,571 MBtu/yr 84,159 MBtu/yr 14,172 MBtu/yr 3,805 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 70.50˚F -0.650 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 69.50˚F 0.825 31 MBtu 0 MBtu 224 MBtu 0 MBtu 10 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 68.50˚F 0.790 582 MBtu 0 MBtu 4,390 MBtu 0 MBtu 197 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 67.50˚F 0.817 2,396 MBtu 0 MBtu 17,474 MBtu 0 MBtu 850 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 66.50˚F 0.856 2,521 MBtu 0 MBtu 17,558 MBtu 0 MBtu 946 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 65.50˚F 0.775 4,625 MBtu 0 MBtu 35,561 MBtu 0 MBtu 1,994 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 64.50˚F 0.719 4,298 MBtu 0 MBtu 35,642 MBtu 0 MBtu 2,154 MBtu 66 MBtu

77.5˚F 302 h 25.6 Btu/lbm 63.50˚F 0.676 3,445 MBtu 0 MBtu 30,381 MBtu 0 MBtu 2,072 MBtu 205 MBtu

72.5˚F 223 h 24.1 Btu/lbm 62.50˚F 0.636 1,817 MBtu 0 MBtu 17,018 MBtu 0 MBtu 1,404 MBtu 252 MBtu

67.5˚F 307 h 23.4 Btu/lbm 61.50˚F 0.448 1,501 MBtu 0 MBtu 19,950 MBtu 0 MBtu 1,852 MBtu 486 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.221 559 MBtu 559 MBtu 15,071 MBtu 3,332 MBtu 1,901 MBtu 698 MBtu

57.5˚F 323 h 20.0 Btu/lbm 63.50˚F 0.000 0 MBtu 1,579 MBtu 0 MBtu 9,412 MBtu 0 MBtu 219 MBtu

52.5˚F 305 h 18.0 Btu/lbm 62.50˚F 0.000 0 MBtu 2,485 MBtu 0 MBtu 14,813 MBtu 0 MBtu 345 MBtu

47.5˚F 129 h 16.6 Btu/lbm 61.50˚F 0.000 0 MBtu 1,472 MBtu 0 MBtu 8,771 MBtu 0 MBtu 204 MBtu

42.5˚F 123 h 14.9 Btu/lbm 60.50˚F 0.000 0 MBtu 1,804 MBtu 0 MBtu 10,753 MBtu 0 MBtu 250 MBtu

37.5˚F 53 h 12.8 Btu/lbm 59.50˚F 0.000 0 MBtu 950 MBtu 0 MBtu 5,663 MBtu 0 MBtu 132 MBtu

32.5˚F 20 h 11.0 Btu/lbm 58.50˚F 0.000 0 MBtu 424 MBtu 0 MBtu 2,526 MBtu 0 MBtu 59 MBtu

27.5˚F 5 h 8.7 Btu/lbm 57.50˚F 0.000 0 MBtu 122 MBtu 0 MBtu 729 MBtu 0 MBtu 17 MBtu

22.5˚F 3 h 7.0 Btu/lbm 56.50˚F 0.000 0 MBtu 83 MBtu 0 MBtu 495 MBtu 0 MBtu 12 MBtu

17.5˚F 0 h 0.0 Btu/lbm 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 21,776 MBtu/yr 9,479 MBtu/yr 193,270 MBtu/yr 56,494 MBtu/yr 13,379 MBtu/yr 2,943 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 76.10˚F -0.486 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 75.10˚F -0.432 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 1 h 31.2 Btu/lbm 74.10˚F 0.978 30 MBtu 0 MBtu 183 MBtu 0 MBtu 7 MBtu 0 MBtu

97.5˚F 10 h 30.7 Btu/lbm 73.10˚F 0.891 207 MBtu 0 MBtu 1,383 MBtu 0 MBtu 56 MBtu 0 MBtu

92.5˚F 11 h 29.0 Btu/lbm 72.10˚F 0.939 186 MBtu 0 MBtu 1,181 MBtu 0 MBtu 53 MBtu 0 MBtu

87.5˚F 24 h 27.9 Btu/lbm 71.10˚F 0.908 317 MBtu 0 MBtu 2,078 MBtu 0 MBtu 102 MBtu 0 MBtu

82.5˚F 21 h 27.5 Btu/lbm 70.10˚F 0.742 216 MBtu 0 MBtu 1,738 MBtu 0 MBtu 89 MBtu 0 MBtu

77.5˚F 30 h 26.7 Btu/lbm 69.10˚F 0.598 206 MBtu 0 MBtu 2,054 MBtu 0 MBtu 116 MBtu 0 MBtu

72.5˚F 33 h 26.2 Btu/lbm 68.10˚F 0.355 118 MBtu 0 MBtu 1,985 MBtu 0 MBtu 121 MBtu 0 MBtu

67.5˚F 62 h 24.3 Btu/lbm 67.10˚F 0.066 20 MBtu 0 MBtu 1,826 MBtu 0 MBtu 183 MBtu 0 MBtu

62.5˚F 84 h 23.4 Btu/lbm 66.10˚F 0.000 0 MBtu 246 MBtu 0 MBtu 1,467 MBtu 0 MBtu 34 MBtu

57.5˚F 86 h 21.4 Btu/lbm 65.10˚F 0.000 0 MBtu 533 MBtu 0 MBtu 3,178 MBtu 0 MBtu 74 MBtu

52.5˚F 78 h 18.8 Btu/lbm 64.10˚F 0.000 0 MBtu 741 MBtu 0 MBtu 4,417 MBtu 0 MBtu 103 MBtu

47.5˚F 49 h 16.9 Btu/lbm 63.10˚F 0.000 0 MBtu 622 MBtu 0 MBtu 3,705 MBtu 0 MBtu 86 MBtu

42.5˚F 56 h 14.8 Btu/lbm 62.10˚F 0.000 0 MBtu 901 MBtu 0 MBtu 5,369 MBtu 0 MBtu 125 MBtu

37.5˚F 28 h 12.9 Btu/lbm 61.10˚F 0.000 0 MBtu 540 MBtu 0 MBtu 3,221 MBtu 0 MBtu 75 MBtu

32.5˚F 7 h 10.9 Btu/lbm 60.10˚F 0.000 0 MBtu 155 MBtu 0 MBtu 925 MBtu 0 MBtu 22 MBtu

27.5˚F 1 h 8.6 Btu/lbm 59.10˚F 0.000 0 MBtu 36 MBtu 0 MBtu 215 MBtu 0 MBtu 5 MBtu

22.5˚F 0 h 7.2 Btu/lbm 58.10˚F 0.000 0 MBtu 3 MBtu 0 MBtu 17 MBtu 0 MBtu 0 MBtu

17.5˚F 0 h 0.0 Btu/lbm 57.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 56.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 55.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 54.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 53.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 52.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 51.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 583 h/yr 1,301 MBtu/yr 3,778 MBtu/yr 12,429 MBtu/yr 22,514 MBtu/yr 726 MBtu/yr 524 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 31 MBtu 0 MBtu 224 MBtu 0 MBtu 10 MBtu 0 MBtu 102.5˚F 22 h 612 MBtu 0 MBtu 4,574 MBtu 0 MBtu 204 MBtu 0 MBtu

97.5˚F 108 h 2,603 MBtu 0 MBtu 18,857 MBtu 0 MBtu 905 MBtu 0 MBtu

92.5˚F 130 h 2,708 MBtu 0 MBtu 18,740 MBtu 0 MBtu 999 MBtu 0 MBtu

87.5˚F 282 h 4,942 MBtu 0 MBtu 37,639 MBtu 0 MBtu 2,096 MBtu 0 MBtu

82.5˚F 314 h 4,514 MBtu 0 MBtu 37,380 MBtu 0 MBtu 2,243 MBtu 66 MBtu

77.5˚F 332 h 3,651 MBtu 0 MBtu 32,436 MBtu 0 MBtu 2,188 MBtu 205 MBtu

72.5˚F 256 h 1,936 MBtu 0 MBtu 19,004 MBtu 0 MBtu 1,525 MBtu 252 MBtu

67.5˚F 369 h 1,521 MBtu 0 MBtu 21,776 MBtu 0 MBtu 2,035 MBtu 486 MBtu

62.5˚F 427 h 559 MBtu 805 MBtu 15,071 MBtu 4,799 MBtu 1,901 MBtu 732 MBtu

57.5˚F 409 h 0 MBtu 2,113 MBtu 0 MBtu 12,590 MBtu 0 MBtu 293 MBtu

52.5˚F 383 h 0 MBtu 3,227 MBtu 0 MBtu 19,230 MBtu 0 MBtu 447 MBtu

47.5˚F 178 h 0 MBtu 2,093 MBtu 0 MBtu 12,476 MBtu 0 MBtu 290 MBtu

42.5˚F 179 h 0 MBtu 2,705 MBtu 0 MBtu 16,122 MBtu 0 MBtu 375 MBtu

37.5˚F 81 h 0 MBtu 1,491 MBtu 0 MBtu 8,884 MBtu 0 MBtu 207 MBtu

32.5˚F 27 h 0 MBtu 579 MBtu 0 MBtu 3,450 MBtu 0 MBtu 80 MBtu

27.5˚F 6 h 0 MBtu 158 MBtu 0 MBtu 943 MBtu 0 MBtu 22 MBtu

22.5˚F 3 h 0 MBtu 86 MBtu 0 MBtu 513 MBtu 0 MBtu 12 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 3,509 h/yr 23,077 MBtu/yr 13,257 MBtu/yr 205,700 MBtu/yr 79,007 MBtu/yr 14,105 MBtu/yr 3,467 MBtu/yr Total Proposed Energy Load Calculations (Occupied and UnOccupied) Proposed Unoccupied Energy Load Calculations

15.F

Fire Station 4
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 452,619 410,510 42,109
Heating Load, MBtu/yr 467,880 429,327 38,553
Cooling Energy, kWh/yr 41,490 37,630 3,860 9.3%
Cooling Energy Cost $7,073/yr $6,415/yr $658/yr
Heating Energy, therm/yr 5,849 5,367 482 8.2%
Heating Energy Cost $6,817/yr $6,255/yr $562/yr
Total Energy Cost $13,890/yr $12,670/yr $1,220/yr 8.8%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1654 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1654 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1705/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 5,334 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 395 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 9,757 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 9,757 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 15,486 ft² 51103.8 kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.5000 Btu/(h·ft²·˚F)
Wall U factor 0.0700 Btu/(h·ft²·˚F)
Roof U factor 0.0500 Btu/(h·ft²·˚F)
Overall U Value 0.0684 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.400 cfm/ft²
Air Infiltration & Leakage Volume 6,194 cfm
Supply Air Flow Rate 4,147 cfm
Outside Air Flow Rate 829 cfm
Return Air Flow Rate 3,317 cfm
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 10.0˚F 64.0˚F 21.12 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 5.0˚F 69.0˚F 23.43 Btu/lbm d.a.

Baseline Occ Heating Temperature 70.0˚F 10.0˚F 60.0˚F
Baseline UnOcc Heating Temperature 70.0˚F 5.0˚F 65.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 10.0˚F 65.0˚F 21.57 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 5.0˚F 70.0˚F 23.92 Btu/lbm d.a.

Proposed Occ Heating Temperature 69.0˚F 10.0˚F 59.0˚F
Proposed UnOcc Heating Temperature 69.0˚F 5.0˚F 64.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 73.70˚F -0.551 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 72.70˚F 0.864 46 MBtu 0 MBtu 337 MBtu 0 MBtu 18 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 71.70˚F 0.826 856 MBtu 0 MBtu 6,546 MBtu 0 MBtu 363 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 70.70˚F 0.866 3,476 MBtu 0 MBtu 25,359 MBtu 0 MBtu 1,557 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 69.70˚F 0.926 3,591 MBtu 0 MBtu 24,490 MBtu 0 MBtu 1,722 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 68.70˚F 0.831 6,419 MBtu 0 MBtu 48,781 MBtu 0 MBtu 3,617 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 67.70˚F 0.768 5,739 MBtu 0 MBtu 47,232 MBtu 0 MBtu 3,889 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 66.70˚F 0.723 4,316 MBtu 0 MBtu 37,739 MBtu 0 MBtu 3,716 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 65.70˚F 0.684 2,007 MBtu 0 MBtu 18,543 MBtu 0 MBtu 2,494 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 64.70˚F 0.368 1,138 MBtu 0 MBtu 19,537 MBtu 0 MBtu 3,273 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 59.50˚F 0.000 0 MBtu 855 MBtu 0 MBtu 5,402 MBtu 0 MBtu 145 MBtu

52.5˚F 305 h 18.0 Btu/lbm 58.50˚F 0.000 0 MBtu 2,422 MBtu 0 MBtu 15,303 MBtu 0 MBtu 410 MBtu

47.5˚F 129 h 16.6 Btu/lbm 57.50˚F 0.000 0 MBtu 1,707 MBtu 0 MBtu 10,788 MBtu 0 MBtu 289 MBtu

42.5˚F 123 h 14.9 Btu/lbm 56.50˚F 0.000 0 MBtu 2,279 MBtu 0 MBtu 14,400 MBtu 0 MBtu 386 MBtu

37.5˚F 53 h 12.8 Btu/lbm 55.50˚F 0.000 0 MBtu 1,263 MBtu 0 MBtu 7,978 MBtu 0 MBtu 214 MBtu

32.5˚F 20 h 11.0 Btu/lbm 54.50˚F 0.000 0 MBtu 582 MBtu 0 MBtu 3,679 MBtu 0 MBtu 99 MBtu

27.5˚F 5 h 8.7 Btu/lbm 53.50˚F 0.000 0 MBtu 172 MBtu 0 MBtu 1,087 MBtu 0 MBtu 29 MBtu

22.5˚F 3 h 7.0 Btu/lbm 52.50˚F 0.000 0 MBtu 119 MBtu 0 MBtu 753 MBtu 0 MBtu 20 MBtu

17.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 48.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 47.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 46.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 45.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 27,587 MBtu/yr 9,399 MBtu/yr 228,563 MBtu/yr 59,390 MBtu/yr 20,648 MBtu/yr 1,590 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 77.70˚F -0.446 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 76.70˚F -0.394 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 75.70˚F 1.035 461 MBtu 0 MBtu 2,815 MBtu 0 MBtu 134 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 74.70˚F 0.941 3,138 MBtu 0 MBtu 21,073 MBtu 0 MBtu 1,030 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 73.70˚F 1.013 2,787 MBtu 0 MBtu 17,386 MBtu 0 MBtu 967 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 72.70˚F 0.994 4,642 MBtu 0 MBtu 29,524 MBtu 0 MBtu 1,852 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 71.70˚F 0.796 3,059 MBtu 0 MBtu 24,272 MBtu 0 MBtu 1,608 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 70.70˚F 0.624 2,709 MBtu 0 MBtu 27,428 MBtu 0 MBtu 2,082 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 69.70˚F 0.303 1,223 MBtu 0 MBtu 25,471 MBtu 0 MBtu 2,160 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 65.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 64.50˚F 0.000 0 MBtu 2,221 MBtu 0 MBtu 14,032 MBtu 0 MBtu 376 MBtu

57.5˚F 861 h 21.4 Btu/lbm 63.50˚F 0.000 0 MBtu 6,837 MBtu 0 MBtu 43,200 MBtu 0 MBtu 1,157 MBtu

52.5˚F 784 h 18.8 Btu/lbm 62.50˚F 0.000 0 MBtu 10,376 MBtu 0 MBtu 65,562 MBtu 0 MBtu 1,756 MBtu

47.5˚F 489 h 16.9 Btu/lbm 61.50˚F 0.000 0 MBtu 9,060 MBtu 0 MBtu 57,249 MBtu 0 MBtu 1,533 MBtu

42.5˚F 564 h 14.8 Btu/lbm 60.50˚F 0.000 0 MBtu 13,435 MBtu 0 MBtu 84,895 MBtu 0 MBtu 2,273 MBtu

37.5˚F 281 h 12.9 Btu/lbm 59.50˚F 0.000 0 MBtu 8,181 MBtu 0 MBtu 51,697 MBtu 0 MBtu 1,384 MBtu

32.5˚F 69 h 10.9 Btu/lbm 58.50˚F 0.000 0 MBtu 2,374 MBtu 0 MBtu 15,002 MBtu 0 MBtu 402 MBtu

27.5˚F 14 h 8.6 Btu/lbm 57.50˚F 0.000 0 MBtu 556 MBtu 0 MBtu 3,512 MBtu 0 MBtu 94 MBtu

22.5˚F 1 h 7.2 Btu/lbm 56.50˚F 0.000 0 MBtu 45 MBtu 0 MBtu 284 MBtu 0 MBtu 8 MBtu

17.5˚F 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 18,018 MBtu/yr 53,085 MBtu/yr 147,969 MBtu/yr 335,434 MBtu/yr 9,833 MBtu/yr 8,982 MBtu/yr Baseline Occupied Energy Load Calculations
Baseline Unoccupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 46 MBtu 0 MBtu 337 MBtu 0 MBtu 18 MBtu 0 MBtu 102.5˚F 34 h 1,317 MBtu 0 MBtu 9,361 MBtu 0 MBtu 497 MBtu 0 MBtu

97.5˚F 202 h 6,614 MBtu 0 MBtu 46,431 MBtu 0 MBtu 2,587 MBtu 0 MBtu

92.5˚F 231 h 6,377 MBtu 0 MBtu 41,876 MBtu 0 MBtu 2,689 MBtu 0 MBtu

87.5˚F 495 h 11,061 MBtu 0 MBtu 78,305 MBtu 0 MBtu 5,469 MBtu 0 MBtu

82.5˚F 507 h 8,798 MBtu 0 MBtu 71,504 MBtu 0 MBtu 5,497 MBtu 0 MBtu

77.5˚F 603 h 7,025 MBtu 0 MBtu 65,167 MBtu 0 MBtu 5,798 MBtu 0 MBtu

72.5˚F 553 h 3,230 MBtu 0 MBtu 44,014 MBtu 0 MBtu 4,654 MBtu 0 MBtu

67.5˚F 928 h 1,138 MBtu 0 MBtu 19,537 MBtu 0 MBtu 3,273 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 2,221 MBtu 0 MBtu 14,032 MBtu 0 MBtu 376 MBtu

57.5˚F 1,184 h 0 MBtu 7,692 MBtu 0 MBtu 48,603 MBtu 0 MBtu 1,301 MBtu

52.5˚F 1,089 h 0 MBtu 12,797 MBtu 0 MBtu 80,865 MBtu 0 MBtu 2,165 MBtu

47.5˚F 618 h 0 MBtu 10,767 MBtu 0 MBtu 68,037 MBtu 0 MBtu 1,822 MBtu

42.5˚F 687 h 0 MBtu 15,714 MBtu 0 MBtu 99,296 MBtu 0 MBtu 2,659 MBtu

37.5˚F 334 h 0 MBtu 9,444 MBtu 0 MBtu 59,674 MBtu 0 MBtu 1,598 MBtu

32.5˚F 89 h 0 MBtu 2,957 MBtu 0 MBtu 18,682 MBtu 0 MBtu 500 MBtu

27.5˚F 19 h 0 MBtu 728 MBtu 0 MBtu 4,599 MBtu 0 MBtu 123 MBtu

22.5˚F 4 h 0 MBtu 164 MBtu 0 MBtu 1,037 MBtu 0 MBtu 28 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 45,605 MBtu/yr 62,484 MBtu/yr 376,532 MBtu/yr 394,824 MBtu/yr 30,482 MBtu/yr 10,572 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 74.50˚F -0.529 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 73.50˚F 0.877 45 MBtu 0 MBtu 324 MBtu 0 MBtu 18 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 72.50˚F 0.838 834 MBtu 0 MBtu 6,283 MBtu 0 MBtu 356 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 71.50˚F 0.883 3,372 MBtu 0 MBtu 24,132 MBtu 0 MBtu 1,524 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 70.50˚F 0.952 3,465 MBtu 0 MBtu 23,001 MBtu 0 MBtu 1,682 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 69.50˚F 0.853 6,146 MBtu 0 MBtu 45,552 MBtu 0 MBtu 3,531 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 68.50˚F 0.787 5,429 MBtu 0 MBtu 43,564 MBtu 0 MBtu 3,791 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 67.50˚F 0.744 3,997 MBtu 0 MBtu 33,959 MBtu 0 MBtu 3,614 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 66.50˚F 0.710 1,771 MBtu 0 MBtu 15,752 MBtu 0 MBtu 2,419 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 65.50˚F 0.327 813 MBtu 0 MBtu 15,695 MBtu 0 MBtu 3,170 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 59.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 58.70˚F 0.000 0 MBtu 513 MBtu 0 MBtu 3,241 MBtu 0 MBtu 87 MBtu

52.5˚F 305 h 18.0 Btu/lbm 57.70˚F 0.000 0 MBtu 2,099 MBtu 0 MBtu 13,263 MBtu 0 MBtu 355 MBtu

47.5˚F 129 h 16.6 Btu/lbm 56.70˚F 0.000 0 MBtu 1,571 MBtu 0 MBtu 9,925 MBtu 0 MBtu 266 MBtu

42.5˚F 123 h 14.9 Btu/lbm 55.70˚F 0.000 0 MBtu 2,149 MBtu 0 MBtu 13,577 MBtu 0 MBtu 364 MBtu

37.5˚F 53 h 12.8 Btu/lbm 54.70˚F 0.000 0 MBtu 1,206 MBtu 0 MBtu 7,623 MBtu 0 MBtu 204 MBtu

32.5˚F 20 h 11.0 Btu/lbm 53.70˚F 0.000 0 MBtu 561 MBtu 0 MBtu 3,546 MBtu 0 MBtu 95 MBtu

27.5˚F 5 h 8.7 Btu/lbm 52.70˚F 0.000 0 MBtu 167 MBtu 0 MBtu 1,054 MBtu 0 MBtu 28 MBtu

22.5˚F 3 h 7.0 Btu/lbm 51.70˚F 0.000 0 MBtu 116 MBtu 0 MBtu 733 MBtu 0 MBtu 20 MBtu

17.5˚F 0 h 0.0 Btu/lbm 50.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 49.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 48.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 47.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 46.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 45.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 44.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 25,870 MBtu/yr 8,381 MBtu/yr 208,262 MBtu/yr 52,961 MBtu/yr 20,105 MBtu/yr 1,418 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 78.50˚F -0.427 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 77.50˚F -0.376 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 76.50˚F 1.071 447 MBtu 0 MBtu 2,640 MBtu 0 MBtu 129 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 75.50˚F 0.973 3,028 MBtu 0 MBtu 19,670 MBtu 0 MBtu 992 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 74.50˚F 1.062 2,668 MBtu 0 MBtu 15,875 MBtu 0 MBtu 927 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 73.50˚F 1.054 4,391 MBtu 0 MBtu 26,326 MBtu 0 MBtu 1,766 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 72.50˚F 0.837 2,832 MBtu 0 MBtu 21,385 MBtu 0 MBtu 1,531 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 71.50˚F 0.646 2,390 MBtu 0 MBtu 23,367 MBtu 0 MBtu 1,974 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 70.50˚F 0.263 873 MBtu 0 MBtu 21,019 MBtu 0 MBtu 2,041 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 64.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 63.70˚F 0.000 0 MBtu 1,332 MBtu 0 MBtu 8,419 MBtu 0 MBtu 225 MBtu

57.5˚F 861 h 21.4 Btu/lbm 62.70˚F 0.000 0 MBtu 5,925 MBtu 0 MBtu 37,440 MBtu 0 MBtu 1,003 MBtu

52.5˚F 784 h 18.8 Btu/lbm 61.70˚F 0.000 0 MBtu 9,546 MBtu 0 MBtu 60,317 MBtu 0 MBtu 1,615 MBtu

47.5˚F 489 h 16.9 Btu/lbm 60.70˚F 0.000 0 MBtu 8,542 MBtu 0 MBtu 53,978 MBtu 0 MBtu 1,445 MBtu

42.5˚F 564 h 14.8 Btu/lbm 59.70˚F 0.000 0 MBtu 12,838 MBtu 0 MBtu 81,122 MBtu 0 MBtu 2,172 MBtu

37.5˚F 281 h 12.9 Btu/lbm 58.70˚F 0.000 0 MBtu 7,884 MBtu 0 MBtu 49,817 MBtu 0 MBtu 1,334 MBtu

32.5˚F 69 h 10.9 Btu/lbm 57.70˚F 0.000 0 MBtu 2,301 MBtu 0 MBtu 14,541 MBtu 0 MBtu 389 MBtu

27.5˚F 14 h 8.6 Btu/lbm 56.70˚F 0.000 0 MBtu 541 MBtu 0 MBtu 3,419 MBtu 0 MBtu 92 MBtu

22.5˚F 1 h 7.2 Btu/lbm 55.70˚F 0.000 0 MBtu 44 MBtu 0 MBtu 278 MBtu 0 MBtu 7 MBtu

17.5˚F 0 h 0.0 Btu/lbm 54.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 53.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 52.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 51.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 50.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 49.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 48.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 16,630 MBtu/yr 48,954 MBtu/yr 130,282 MBtu/yr 309,330 MBtu/yr 9,360 MBtu/yr 8,283 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 45 MBtu 0 MBtu 324 MBtu 0 MBtu 18 MBtu 0 MBtu 102.5˚F 34 h 1,281 MBtu 0 MBtu 8,923 MBtu 0 MBtu 485 MBtu 0 MBtu

97.5˚F 202 h 6,400 MBtu 0 MBtu 43,802 MBtu 0 MBtu 2,516 MBtu 0 MBtu

92.5˚F 231 h 6,133 MBtu 0 MBtu 38,876 MBtu 0 MBtu 2,608 MBtu 0 MBtu

87.5˚F 495 h 10,537 MBtu 0 MBtu 71,878 MBtu 0 MBtu 5,297 MBtu 0 MBtu

82.5˚F 507 h 8,261 MBtu 0 MBtu 64,950 MBtu 0 MBtu 5,322 MBtu 0 MBtu

77.5˚F 603 h 6,387 MBtu 0 MBtu 57,326 MBtu 0 MBtu 5,588 MBtu 0 MBtu

72.5˚F 553 h 2,644 MBtu 0 MBtu 36,771 MBtu 0 MBtu 4,460 MBtu 0 MBtu

67.5˚F 928 h 813 MBtu 0 MBtu 15,695 MBtu 0 MBtu 3,170 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 1,332 MBtu 0 MBtu 8,419 MBtu 0 MBtu 225 MBtu

57.5˚F 1,184 h 0 MBtu 6,438 MBtu 0 MBtu 40,682 MBtu 0 MBtu 1,089 MBtu

52.5˚F 1,089 h 0 MBtu 11,644 MBtu 0 MBtu 73,579 MBtu 0 MBtu 1,970 MBtu

47.5˚F 618 h 0 MBtu 10,113 MBtu 0 MBtu 63,902 MBtu 0 MBtu 1,711 MBtu

42.5˚F 687 h 0 MBtu 14,987 MBtu 0 MBtu 94,700 MBtu 0 MBtu 2,536 MBtu

37.5˚F 334 h 0 MBtu 9,090 MBtu 0 MBtu 57,440 MBtu 0 MBtu 1,538 MBtu

32.5˚F 89 h 0 MBtu 2,862 MBtu 0 MBtu 18,086 MBtu 0 MBtu 484 MBtu

27.5˚F 19 h 0 MBtu 708 MBtu 0 MBtu 4,472 MBtu 0 MBtu 120 MBtu

22.5˚F 4 h 0 MBtu 160 MBtu 0 MBtu 1,010 MBtu 0 MBtu 27 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 42,500 MBtu/yr 57,335 MBtu/yr 338,545 MBtu/yr 362,291 MBtu/yr 29,465 MBtu/yr 9,701 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

Fire Station 2
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 146,070 133,198 12,872
Heating Load, MBtu/yr 151,655 139,158 12,497
Cooling Energy, kWh/yr 12,173 11,100 1,073 8.8%
Cooling Energy Cost $2,224/yr $2,028/yr $196/yr
Heating Energy, therm/yr 1,896 1,739 157 8.3%
Heating Energy Cost $2,211/yr $2,028/yr $183/yr
Total Energy Cost $4,435/yr $4,056/yr $379/yr 8.5%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1663 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1663 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1827/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 3,681 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 273 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 4,647 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 4,647 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 8,601 ft² 28383.3 kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.5000 Btu/(h·ft²·˚F)
Wall U factor 0.0700 Btu/(h·ft²·˚F)
Roof U factor 0.0500 Btu/(h·ft²·˚F)
Overall U Value 0.0728 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 1,720 cfm
Supply Air Flow Rate 1,975 cfm
Outside Air Flow Rate 395 cfm
Return Air Flow Rate 1,580 cfm
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.00 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 10.0˚F 64.0˚F 21.12 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 5.0˚F 69.0˚F 23.43 Btu/lbm d.a.

Baseline Occ Heating Temperature 70.0˚F 10.0˚F 60.0˚F
Baseline UnOcc Heating Temperature 70.0˚F 5.0˚F 65.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 10.0˚F 65.0˚F 21.57 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 5.0˚F 70.0˚F 23.92 Btu/lbm d.a.

Proposed Occ Heating Temperature 69.0˚F 10.0˚F 59.0˚F
Proposed UnOcc Heating Temperature 69.0˚F 5.0˚F 64.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 73.70˚F -0.551 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 72.70˚F 0.864 27 MBtu 0 MBtu 94 MBtu 0 MBtu 9 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 71.70˚F 0.826 507 MBtu 0 MBtu 1,818 MBtu 0 MBtu 173 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 70.70˚F 0.866 2,057 MBtu 0 MBtu 7,042 MBtu 0 MBtu 741 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 69.70˚F 0.926 2,125 MBtu 0 MBtu 6,801 MBtu 0 MBtu 820 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 68.70˚F 0.831 3,799 MBtu 0 MBtu 13,547 MBtu 0 MBtu 1,723 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 67.70˚F 0.768 3,396 MBtu 0 MBtu 13,116 MBtu 0 MBtu 1,852 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 66.70˚F 0.723 2,554 MBtu 0 MBtu 10,480 MBtu 0 MBtu 1,770 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 65.70˚F 0.684 1,188 MBtu 0 MBtu 5,149 MBtu 0 MBtu 1,188 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 64.70˚F 0.368 673 MBtu 0 MBtu 5,425 MBtu 0 MBtu 1,559 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 59.50˚F 0.000 0 MBtu 506 MBtu 0 MBtu 1,500 MBtu 0 MBtu 69 MBtu

52.5˚F 305 h 18.0 Btu/lbm 58.50˚F 0.000 0 MBtu 1,433 MBtu 0 MBtu 4,250 MBtu 0 MBtu 195 MBtu

47.5˚F 129 h 16.6 Btu/lbm 57.50˚F 0.000 0 MBtu 1,010 MBtu 0 MBtu 2,996 MBtu 0 MBtu 138 MBtu

42.5˚F 123 h 14.9 Btu/lbm 56.50˚F 0.000 0 MBtu 1,349 MBtu 0 MBtu 3,999 MBtu 0 MBtu 184 MBtu

37.5˚F 53 h 12.8 Btu/lbm 55.50˚F 0.000 0 MBtu 747 MBtu 0 MBtu 2,215 MBtu 0 MBtu 102 MBtu

32.5˚F 20 h 11.0 Btu/lbm 54.50˚F 0.000 0 MBtu 345 MBtu 0 MBtu 1,022 MBtu 0 MBtu 47 MBtu

27.5˚F 5 h 8.7 Btu/lbm 53.50˚F 0.000 0 MBtu 102 MBtu 0 MBtu 302 MBtu 0 MBtu 14 MBtu

22.5˚F 3 h 7.0 Btu/lbm 52.50˚F 0.000 0 MBtu 70 MBtu 0 MBtu 209 MBtu 0 MBtu 10 MBtu

17.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 48.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 47.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 46.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 45.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 16,325 MBtu/yr 5,562 MBtu/yr 63,472 MBtu/yr 16,493 MBtu/yr 9,834 MBtu/yr 757 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 77.70˚F -0.446 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 76.70˚F -0.394 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 75.70˚F 1.035 273 MBtu 0 MBtu 782 MBtu 0 MBtu 64 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 74.70˚F 0.941 1,857 MBtu 0 MBtu 5,852 MBtu 0 MBtu 491 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 73.70˚F 1.013 1,649 MBtu 0 MBtu 4,828 MBtu 0 MBtu 461 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 72.70˚F 0.994 2,747 MBtu 0 MBtu 8,199 MBtu 0 MBtu 882 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 71.70˚F 0.796 1,810 MBtu 0 MBtu 6,741 MBtu 0 MBtu 766 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 70.70˚F 0.624 1,603 MBtu 0 MBtu 7,617 MBtu 0 MBtu 992 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 69.70˚F 0.303 724 MBtu 0 MBtu 7,073 MBtu 0 MBtu 1,029 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 65.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 64.50˚F 0.000 0 MBtu 1,314 MBtu 0 MBtu 3,897 MBtu 0 MBtu 179 MBtu

57.5˚F 861 h 21.4 Btu/lbm 63.50˚F 0.000 0 MBtu 4,046 MBtu 0 MBtu 11,997 MBtu 0 MBtu 551 MBtu

52.5˚F 784 h 18.8 Btu/lbm 62.50˚F 0.000 0 MBtu 6,140 MBtu 0 MBtu 18,207 MBtu 0 MBtu 836 MBtu

47.5˚F 489 h 16.9 Btu/lbm 61.50˚F 0.000 0 MBtu 5,361 MBtu 0 MBtu 15,898 MBtu 0 MBtu 730 MBtu

42.5˚F 564 h 14.8 Btu/lbm 60.50˚F 0.000 0 MBtu 7,951 MBtu 0 MBtu 23,576 MBtu 0 MBtu 1,083 MBtu

37.5˚F 281 h 12.9 Btu/lbm 59.50˚F 0.000 0 MBtu 4,841 MBtu 0 MBtu 14,356 MBtu 0 MBtu 659 MBtu

32.5˚F 69 h 10.9 Btu/lbm 58.50˚F 0.000 0 MBtu 1,405 MBtu 0 MBtu 4,166 MBtu 0 MBtu 191 MBtu

27.5˚F 14 h 8.6 Btu/lbm 57.50˚F 0.000 0 MBtu 329 MBtu 0 MBtu 975 MBtu 0 MBtu 45 MBtu

22.5˚F 1 h 7.2 Btu/lbm 56.50˚F 0.000 0 MBtu 27 MBtu 0 MBtu 79 MBtu 0 MBtu 4 MBtu

17.5˚F 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 10,662 MBtu/yr 31,414 MBtu/yr 41,091 MBtu/yr 93,151 MBtu/yr 4,683 MBtu/yr 4,278 MBtu/yr Baseline Occupied Energy Load Calculations
Baseline Unoccupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 27 MBtu 0 MBtu 94 MBtu 0 MBtu 9 MBtu 0 MBtu 102.5˚F 34 h 779 MBtu 0 MBtu 2,600 MBtu 0 MBtu 237 MBtu 0 MBtu

97.5˚F 202 h 3,914 MBtu 0 MBtu 12,894 MBtu 0 MBtu 1,232 MBtu 0 MBtu

92.5˚F 231 h 3,774 MBtu 0 MBtu 11,629 MBtu 0 MBtu 1,281 MBtu 0 MBtu

87.5˚F 495 h 6,546 MBtu 0 MBtu 21,745 MBtu 0 MBtu 2,605 MBtu 0 MBtu

82.5˚F 507 h 5,206 MBtu 0 MBtu 19,857 MBtu 0 MBtu 2,618 MBtu 0 MBtu

77.5˚F 603 h 4,157 MBtu 0 MBtu 18,097 MBtu 0 MBtu 2,761 MBtu 0 MBtu

72.5˚F 553 h 1,911 MBtu 0 MBtu 12,223 MBtu 0 MBtu 2,217 MBtu 0 MBtu

67.5˚F 928 h 673 MBtu 0 MBtu 5,425 MBtu 0 MBtu 1,559 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 1,314 MBtu 0 MBtu 3,897 MBtu 0 MBtu 179 MBtu

57.5˚F 1,184 h 0 MBtu 4,552 MBtu 0 MBtu 13,497 MBtu 0 MBtu 620 MBtu

52.5˚F 1,089 h 0 MBtu 7,573 MBtu 0 MBtu 22,456 MBtu 0 MBtu 1,031 MBtu

47.5˚F 618 h 0 MBtu 6,372 MBtu 0 MBtu 18,894 MBtu 0 MBtu 868 MBtu

42.5˚F 687 h 0 MBtu 9,299 MBtu 0 MBtu 27,575 MBtu 0 MBtu 1,266 MBtu

37.5˚F 334 h 0 MBtu 5,589 MBtu 0 MBtu 16,572 MBtu 0 MBtu 761 MBtu

32.5˚F 89 h 0 MBtu 1,750 MBtu 0 MBtu 5,188 MBtu 0 MBtu 238 MBtu

27.5˚F 19 h 0 MBtu 431 MBtu 0 MBtu 1,277 MBtu 0 MBtu 59 MBtu

22.5˚F 4 h 0 MBtu 97 MBtu 0 MBtu 288 MBtu 0 MBtu 13 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 26,988 MBtu/yr 36,976 MBtu/yr 104,564 MBtu/yr 109,644 MBtu/yr 14,518 MBtu/yr 5,035 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 74.50˚F -0.529 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 73.50˚F 0.877 27 MBtu 0 MBtu 90 MBtu 0 MBtu 8 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 72.50˚F 0.838 493 MBtu 0 MBtu 1,745 MBtu 0 MBtu 170 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 71.50˚F 0.883 1,995 MBtu 0 MBtu 6,702 MBtu 0 MBtu 726 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 70.50˚F 0.952 2,050 MBtu 0 MBtu 6,387 MBtu 0 MBtu 801 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 69.50˚F 0.853 3,637 MBtu 0 MBtu 12,650 MBtu 0 MBtu 1,682 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 68.50˚F 0.787 3,212 MBtu 0 MBtu 12,098 MBtu 0 MBtu 1,806 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 67.50˚F 0.744 2,365 MBtu 0 MBtu 9,430 MBtu 0 MBtu 1,721 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 66.50˚F 0.710 1,048 MBtu 0 MBtu 4,374 MBtu 0 MBtu 1,152 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 65.50˚F 0.327 481 MBtu 0 MBtu 4,358 MBtu 0 MBtu 1,510 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 59.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 58.70˚F 0.000 0 MBtu 304 MBtu 0 MBtu 900 MBtu 0 MBtu 41 MBtu

52.5˚F 305 h 18.0 Btu/lbm 57.70˚F 0.000 0 MBtu 1,242 MBtu 0 MBtu 3,683 MBtu 0 MBtu 169 MBtu

47.5˚F 129 h 16.6 Btu/lbm 56.70˚F 0.000 0 MBtu 929 MBtu 0 MBtu 2,756 MBtu 0 MBtu 127 MBtu

42.5˚F 123 h 14.9 Btu/lbm 55.70˚F 0.000 0 MBtu 1,272 MBtu 0 MBtu 3,770 MBtu 0 MBtu 173 MBtu

37.5˚F 53 h 12.8 Btu/lbm 54.70˚F 0.000 0 MBtu 714 MBtu 0 MBtu 2,117 MBtu 0 MBtu 97 MBtu

32.5˚F 20 h 11.0 Btu/lbm 53.70˚F 0.000 0 MBtu 332 MBtu 0 MBtu 985 MBtu 0 MBtu 45 MBtu

27.5˚F 5 h 8.7 Btu/lbm 52.70˚F 0.000 0 MBtu 99 MBtu 0 MBtu 293 MBtu 0 MBtu 13 MBtu

22.5˚F 3 h 7.0 Btu/lbm 51.70˚F 0.000 0 MBtu 69 MBtu 0 MBtu 203 MBtu 0 MBtu 9 MBtu

17.5˚F 0 h 0.0 Btu/lbm 50.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 49.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 48.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 47.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 46.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 45.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 44.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 15,309 MBtu/yr 4,960 MBtu/yr 57,835 MBtu/yr 14,707 MBtu/yr 9,575 MBtu/yr 675 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 78.50˚F -0.427 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 77.50˚F -0.376 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 76.50˚F 1.071 265 MBtu 0 MBtu 733 MBtu 0 MBtu 61 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 75.50˚F 0.973 1,792 MBtu 0 MBtu 5,462 MBtu 0 MBtu 473 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 74.50˚F 1.062 1,579 MBtu 0 MBtu 4,409 MBtu 0 MBtu 441 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 73.50˚F 1.054 2,598 MBtu 0 MBtu 7,311 MBtu 0 MBtu 841 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 72.50˚F 0.837 1,676 MBtu 0 MBtu 5,939 MBtu 0 MBtu 729 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 71.50˚F 0.646 1,414 MBtu 0 MBtu 6,489 MBtu 0 MBtu 940 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 70.50˚F 0.263 517 MBtu 0 MBtu 5,837 MBtu 0 MBtu 972 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 64.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 63.70˚F 0.000 0 MBtu 788 MBtu 0 MBtu 2,338 MBtu 0 MBtu 107 MBtu

57.5˚F 861 h 21.4 Btu/lbm 62.70˚F 0.000 0 MBtu 3,506 MBtu 0 MBtu 10,397 MBtu 0 MBtu 477 MBtu

52.5˚F 784 h 18.8 Btu/lbm 61.70˚F 0.000 0 MBtu 5,649 MBtu 0 MBtu 16,750 MBtu 0 MBtu 769 MBtu

47.5˚F 489 h 16.9 Btu/lbm 60.70˚F 0.000 0 MBtu 5,055 MBtu 0 MBtu 14,990 MBtu 0 MBtu 688 MBtu

42.5˚F 564 h 14.8 Btu/lbm 59.70˚F 0.000 0 MBtu 7,597 MBtu 0 MBtu 22,528 MBtu 0 MBtu 1,035 MBtu

37.5˚F 281 h 12.9 Btu/lbm 58.70˚F 0.000 0 MBtu 4,665 MBtu 0 MBtu 13,834 MBtu 0 MBtu 635 MBtu

32.5˚F 69 h 10.9 Btu/lbm 57.70˚F 0.000 0 MBtu 1,362 MBtu 0 MBtu 4,038 MBtu 0 MBtu 185 MBtu

27.5˚F 14 h 8.6 Btu/lbm 56.70˚F 0.000 0 MBtu 320 MBtu 0 MBtu 949 MBtu 0 MBtu 44 MBtu

22.5˚F 1 h 7.2 Btu/lbm 55.70˚F 0.000 0 MBtu 26 MBtu 0 MBtu 77 MBtu 0 MBtu 4 MBtu

17.5˚F 0 h 0.0 Btu/lbm 54.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 53.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 52.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 51.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 50.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 49.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 48.70˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 9,841 MBtu/yr 28,969 MBtu/yr 36,180 MBtu/yr 85,902 MBtu/yr 4,458 MBtu/yr 3,945 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 27 MBtu 0 MBtu 90 MBtu 0 MBtu 8 MBtu 0 MBtu 102.5˚F 34 h 758 MBtu 0 MBtu 2,478 MBtu 0 MBtu 231 MBtu 0 MBtu

97.5˚F 202 h 3,787 MBtu 0 MBtu 12,164 MBtu 0 MBtu 1,199 MBtu 0 MBtu

92.5˚F 231 h 3,629 MBtu 0 MBtu 10,796 MBtu 0 MBtu 1,242 MBtu 0 MBtu

87.5˚F 495 h 6,235 MBtu 0 MBtu 19,961 MBtu 0 MBtu 2,523 MBtu 0 MBtu

82.5˚F 507 h 4,888 MBtu 0 MBtu 18,037 MBtu 0 MBtu 2,535 MBtu 0 MBtu

77.5˚F 603 h 3,779 MBtu 0 MBtu 15,920 MBtu 0 MBtu 2,661 MBtu 0 MBtu

72.5˚F 553 h 1,565 MBtu 0 MBtu 10,211 MBtu 0 MBtu 2,124 MBtu 0 MBtu

67.5˚F 928 h 481 MBtu 0 MBtu 4,358 MBtu 0 MBtu 1,510 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 788 MBtu 0 MBtu 2,338 MBtu 0 MBtu 107 MBtu

57.5˚F 1,184 h 0 MBtu 3,810 MBtu 0 MBtu 11,297 MBtu 0 MBtu 519 MBtu

52.5˚F 1,089 h 0 MBtu 6,891 MBtu 0 MBtu 20,433 MBtu 0 MBtu 938 MBtu

47.5˚F 618 h 0 MBtu 5,985 MBtu 0 MBtu 17,746 MBtu 0 MBtu 815 MBtu

42.5˚F 687 h 0 MBtu 8,869 MBtu 0 MBtu 26,298 MBtu 0 MBtu 1,208 MBtu

37.5˚F 334 h 0 MBtu 5,379 MBtu 0 MBtu 15,951 MBtu 0 MBtu 733 MBtu

32.5˚F 89 h 0 MBtu 1,694 MBtu 0 MBtu 5,023 MBtu 0 MBtu 231 MBtu

27.5˚F 19 h 0 MBtu 419 MBtu 0 MBtu 1,242 MBtu 0 MBtu 57 MBtu

22.5˚F 4 h 0 MBtu 95 MBtu 0 MBtu 281 MBtu 0 MBtu 13 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 25,150 MBtu/yr 33,929 MBtu/yr 94,015 MBtu/yr 100,609 MBtu/yr 14,033 MBtu/yr 4,620 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

Police Department/ Fire Station 1
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 726,758 640,619 86,139
Heating Load, MBtu/yr 484,491 484,491
0 Cooling Energy, kWh/yr 66,619 58,723 7,896 11.9%
Cooling Energy Cost $9,713/yr $8,561/yr $1,152/yr
Heating Energy, therm/yr 6,056 6,0560 0.0%
Heating Energy Cost $5,794/yr $5,794/yr $0/yr
Total Energy Cost $15,507/yr $14,355/yr $1,152/yr 7.4%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $0.9567 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $0.9567 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1458/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 8,435 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 625 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 24,401 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 24,401 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 33,461 ft² 110421.3 kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.6000 Btu/(h·ft²·˚F)
Wall U factor 0.1000 Btu/(h·ft²·˚F)
Roof U factor 0.1000 Btu/(h·ft²·˚F)
Overall U Value 0.1093 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 6,692 cfm
Supply Air Flow Rate 10,370 cfm
Outside Air Flow Rate 2,074 cfm Unoccupied Cooling and Heating Return Air Flow Rate 8,296 cfm 100%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 72.0˚F 40% 24.91 Btu/lbm d.a. 10.0˚F 62.0˚F 20.24 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 5.0˚F 69.0˚F 23.43 Btu/lbm d.a.

Baseline Occ Heating Temperature 68.0˚F 10.0˚F 58.0˚F
Baseline UnOcc Heating Temperature 66.0˚F 5.0˚F 61.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 10.0˚F 64.0˚F 21.12 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 5.0˚F 69.0˚F 23.43 Btu/lbm d.a.

Proposed Occ Heating Temperature 68.0˚F 10.0˚F 58.0˚F
Proposed UnOcc Heating Temperature 66.0˚F 5.0˚F 61.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 72.10˚F -0.599 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 71.10˚F 0.843 166 MBtu 0 MBtu 390 MBtu 0 MBtu 47 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 70.10˚F 0.806 3,112 MBtu 0 MBtu 7,628 MBtu 0 MBtu 943 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 69.10˚F 0.839 12,728 MBtu 0 MBtu 29,988 MBtu 0 MBtu 4,054 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 68.10˚F 0.886 13,279 MBtu 0 MBtu 29,605 MBtu 0 MBtu 4,501 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 67.10˚F 0.799 24,070 MBtu 0 MBtu 59,523 MBtu 0 MBtu 9,469 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 66.10˚F 0.739 21,975 MBtu 0 MBtu 58,774 MBtu 0 MBtu 10,206 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 65.10˚F 0.694 17,126 MBtu 0 MBtu 48,757 MBtu 0 MBtu 9,787 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 64.10˚F 0.653 8,567 MBtu 0 MBtu 25,929 MBtu 0 MBtu 6,602 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 63.10˚F 0.418 6,178 MBtu 0 MBtu 29,224 MBtu 0 MBtu 8,688 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 62.10˚F 0.064 627 MBtu 0 MBtu 19,223 MBtu 0 MBtu 8,875 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 57.90˚F 0.000 0 MBtu 591 MBtu 0 MBtu 1,167 MBtu 0 MBtu 72 MBtu

52.5˚F 305 h 18.0 Btu/lbm 56.90˚F 0.000 0 MBtu 6,137 MBtu 0 MBtu 12,124 MBtu 0 MBtu 752 MBtu

47.5˚F 129 h 16.6 Btu/lbm 55.90˚F 0.000 0 MBtu 4,956 MBtu 0 MBtu 9,790 MBtu 0 MBtu 607 MBtu

42.5˚F 123 h 14.9 Btu/lbm 54.90˚F 0.000 0 MBtu 6,975 MBtu 0 MBtu 13,779 MBtu 0 MBtu 854 MBtu

37.5˚F 53 h 12.8 Btu/lbm 53.90˚F 0.000 0 MBtu 3,975 MBtu 0 MBtu 7,853 MBtu 0 MBtu 487 MBtu

32.5˚F 20 h 11.0 Btu/lbm 52.90˚F 0.000 0 MBtu 1,866 MBtu 0 MBtu 3,686 MBtu 0 MBtu 228 MBtu

27.5˚F 5 h 8.7 Btu/lbm 51.90˚F 0.000 0 MBtu 558 MBtu 0 MBtu 1,102 MBtu 0 MBtu 68 MBtu

22.5˚F 3 h 7.0 Btu/lbm 50.90˚F 0.000 0 MBtu 390 MBtu 0 MBtu 770 MBtu 0 MBtu 48 MBtu

17.5˚F 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 46.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 45.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 44.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 43.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 107,828 MBtu/yr 25,447 MBtu/yr 309,041 MBtu/yr 50,271 MBtu/yr 63,172 MBtu/yr 3,116 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 77.70˚F -0.446 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 76.70˚F -0.394 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 75.70˚F 1.035 1,593 MBtu 0 MBtu 3,042 MBtu 0 MBtu 334 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 74.70˚F 0.941 10,844 MBtu 0 MBtu 22,766 MBtu 0 MBtu 2,576 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 73.70˚F 1.013 9,629 MBtu 0 MBtu 18,784 MBtu 0 MBtu 2,419 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 72.70˚F 0.994 16,041 MBtu 0 MBtu 31,896 MBtu 0 MBtu 4,632 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 71.70˚F 0.796 10,570 MBtu 0 MBtu 26,223 MBtu 0 MBtu 4,022 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 70.70˚F 0.624 9,361 MBtu 0 MBtu 29,632 MBtu 0 MBtu 5,208 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 69.70˚F 0.303 4,226 MBtu 0 MBtu 27,518 MBtu 0 MBtu 5,402 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 62.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 61.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 60.30˚F 0.000 0 MBtu 11,025 MBtu 0 MBtu 21,780 MBtu 0 MBtu 1,350 MBtu

52.5˚F 784 h 18.8 Btu/lbm 59.30˚F 0.000 0 MBtu 24,381 MBtu 0 MBtu 48,165 MBtu 0 MBtu 2,985 MBtu

47.5˚F 489 h 16.9 Btu/lbm 58.30˚F 0.000 0 MBtu 24,152 MBtu 0 MBtu 47,713 MBtu 0 MBtu 2,957 MBtu

42.5˚F 564 h 14.8 Btu/lbm 57.30˚F 0.000 0 MBtu 38,174 MBtu 0 MBtu 75,413 MBtu 0 MBtu 4,674 MBtu

37.5˚F 281 h 12.9 Btu/lbm 56.30˚F 0.000 0 MBtu 24,160 MBtu 0 MBtu 47,727 MBtu 0 MBtu 2,958 MBtu

32.5˚F 69 h 10.9 Btu/lbm 55.30˚F 0.000 0 MBtu 7,195 MBtu 0 MBtu 14,213 MBtu 0 MBtu 881 MBtu

27.5˚F 14 h 8.6 Btu/lbm 54.30˚F 0.000 0 MBtu 1,716 MBtu 0 MBtu 3,390 MBtu 0 MBtu 210 MBtu

22.5˚F 1 h 7.2 Btu/lbm 53.30˚F 0.000 0 MBtu 141 MBtu 0 MBtu 278 MBtu 0 MBtu 17 MBtu

17.5˚F 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 49.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 62,264 MBtu/yr 130,943 MBtu/yr 159,861 MBtu/yr 258,679 MBtu/yr 24,592 MBtu/yr 16,034 MBtu/yr Baseline Occupied Energy Load Calculations
Baseline Unoccupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 166 MBtu 0 MBtu 390 MBtu 0 MBtu 47 MBtu 0 MBtu 102.5˚F 34 h 4,705 MBtu 0 MBtu 10,669 MBtu 0 MBtu 1,277 MBtu 0 MBtu

97.5˚F 202 h 23,572 MBtu 0 MBtu 52,754 MBtu 0 MBtu 6,630 MBtu 0 MBtu

92.5˚F 231 h 22,908 MBtu 0 MBtu 48,388 MBtu 0 MBtu 6,919 MBtu 0 MBtu

87.5˚F 495 h 40,111 MBtu 0 MBtu 91,420 MBtu 0 MBtu 14,100 MBtu 0 MBtu

82.5˚F 507 h 32,545 MBtu 0 MBtu 84,997 MBtu 0 MBtu 14,229 MBtu 0 MBtu

77.5˚F 603 h 26,486 MBtu 0 MBtu 78,389 MBtu 0 MBtu 14,995 MBtu 0 MBtu

72.5˚F 553 h 12,792 MBtu 0 MBtu 53,447 MBtu 0 MBtu 12,004 MBtu 0 MBtu

67.5˚F 928 h 6,178 MBtu 0 MBtu 29,224 MBtu 0 MBtu 8,688 MBtu 0 MBtu

62.5˚F 1,182 h 627 MBtu 0 MBtu 19,223 MBtu 0 MBtu 8,875 MBtu 0 MBtu

57.5˚F 1,184 h 0 MBtu 11,616 MBtu 0 MBtu 22,948 MBtu 0 MBtu 1,422 MBtu

52.5˚F 1,089 h 0 MBtu 30,518 MBtu 0 MBtu 60,289 MBtu 0 MBtu 3,737 MBtu

47.5˚F 618 h 0 MBtu 29,108 MBtu 0 MBtu 57,503 MBtu 0 MBtu 3,564 MBtu

42.5˚F 687 h 0 MBtu 45,149 MBtu 0 MBtu 89,192 MBtu 0 MBtu 5,529 MBtu

37.5˚F 334 h 0 MBtu 28,135 MBtu 0 MBtu 55,580 MBtu 0 MBtu 3,445 MBtu

32.5˚F 89 h 0 MBtu 9,061 MBtu 0 MBtu 17,899 MBtu 0 MBtu 1,109 MBtu

27.5˚F 19 h 0 MBtu 2,274 MBtu 0 MBtu 4,492 MBtu 0 MBtu 278 MBtu

22.5˚F 4 h 0 MBtu 530 MBtu 0 MBtu 1,048 MBtu 0 MBtu 65 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 170,092 MBtu/yr 156,391 MBtu/yr 468,902 MBtu/yr 308,950 MBtu/yr 87,764 MBtu/yr 19,150 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 73.70˚F -0.551 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 72.70˚F 0.864 159 MBtu 0 MBtu 364 MBtu 0 MBtu 45 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 71.70˚F 0.826 2,958 MBtu 0 MBtu 7,072 MBtu 0 MBtu 909 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 70.70˚F 0.866 12,011 MBtu 0 MBtu 27,397 MBtu 0 MBtu 3,893 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 69.70˚F 0.926 12,408 MBtu 0 MBtu 26,458 MBtu 0 MBtu 4,306 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 68.70˚F 0.831 22,182 MBtu 0 MBtu 52,701 MBtu 0 MBtu 9,046 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 67.70˚F 0.768 19,831 MBtu 0 MBtu 51,027 MBtu 0 MBtu 9,726 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 66.70˚F 0.723 14,916 MBtu 0 MBtu 40,772 MBtu 0 MBtu 9,292 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 65.70˚F 0.684 6,935 MBtu 0 MBtu 20,033 MBtu 0 MBtu 6,237 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 64.70˚F 0.368 3,931 MBtu 0 MBtu 21,107 MBtu 0 MBtu 8,185 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 58.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 57.90˚F 0.000 0 MBtu 591 MBtu 0 MBtu 1,167 MBtu 0 MBtu 72 MBtu

52.5˚F 305 h 18.0 Btu/lbm 56.90˚F 0.000 0 MBtu 6,137 MBtu 0 MBtu 12,124 MBtu 0 MBtu 752 MBtu

47.5˚F 129 h 16.6 Btu/lbm 55.90˚F 0.000 0 MBtu 4,956 MBtu 0 MBtu 9,790 MBtu 0 MBtu 607 MBtu

42.5˚F 123 h 14.9 Btu/lbm 54.90˚F 0.000 0 MBtu 6,975 MBtu 0 MBtu 13,779 MBtu 0 MBtu 854 MBtu

37.5˚F 53 h 12.8 Btu/lbm 53.90˚F 0.000 0 MBtu 3,975 MBtu 0 MBtu 7,853 MBtu 0 MBtu 487 MBtu

32.5˚F 20 h 11.0 Btu/lbm 52.90˚F 0.000 0 MBtu 1,866 MBtu 0 MBtu 3,686 MBtu 0 MBtu 228 MBtu

27.5˚F 5 h 8.7 Btu/lbm 51.90˚F 0.000 0 MBtu 558 MBtu 0 MBtu 1,102 MBtu 0 MBtu 68 MBtu

22.5˚F 3 h 7.0 Btu/lbm 50.90˚F 0.000 0 MBtu 390 MBtu 0 MBtu 770 MBtu 0 MBtu 48 MBtu

17.5˚F 0 h 0.0 Btu/lbm 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 46.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 45.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 44.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 43.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 95,332 MBtu/yr 25,447 MBtu/yr 246,931 MBtu/yr 50,271 MBtu/yr 51,639 MBtu/yr 3,116 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 77.70˚F -0.446 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 76.70˚F -0.394 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 75.70˚F 1.035 1,593 MBtu 0 MBtu 3,042 MBtu 0 MBtu 334 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 74.70˚F 0.941 10,844 MBtu 0 MBtu 22,766 MBtu 0 MBtu 2,576 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 73.70˚F 1.013 9,629 MBtu 0 MBtu 18,784 MBtu 0 MBtu 2,419 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 72.70˚F 0.994 16,041 MBtu 0 MBtu 31,896 MBtu 0 MBtu 4,632 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 71.70˚F 0.796 10,570 MBtu 0 MBtu 26,223 MBtu 0 MBtu 4,022 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 70.70˚F 0.624 9,361 MBtu 0 MBtu 29,632 MBtu 0 MBtu 5,208 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 69.70˚F 0.303 4,226 MBtu 0 MBtu 27,518 MBtu 0 MBtu 5,402 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 62.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 61.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 60.30˚F 0.000 0 MBtu 11,025 MBtu 0 MBtu 21,780 MBtu 0 MBtu 1,350 MBtu

52.5˚F 784 h 18.8 Btu/lbm 59.30˚F 0.000 0 MBtu 24,381 MBtu 0 MBtu 48,165 MBtu 0 MBtu 2,985 MBtu

47.5˚F 489 h 16.9 Btu/lbm 58.30˚F 0.000 0 MBtu 24,152 MBtu 0 MBtu 47,713 MBtu 0 MBtu 2,957 MBtu

42.5˚F 564 h 14.8 Btu/lbm 57.30˚F 0.000 0 MBtu 38,174 MBtu 0 MBtu 75,413 MBtu 0 MBtu 4,674 MBtu

37.5˚F 281 h 12.9 Btu/lbm 56.30˚F 0.000 0 MBtu 24,160 MBtu 0 MBtu 47,727 MBtu 0 MBtu 2,958 MBtu

32.5˚F 69 h 10.9 Btu/lbm 55.30˚F 0.000 0 MBtu 7,195 MBtu 0 MBtu 14,213 MBtu 0 MBtu 881 MBtu

27.5˚F 14 h 8.6 Btu/lbm 54.30˚F 0.000 0 MBtu 1,716 MBtu 0 MBtu 3,390 MBtu 0 MBtu 210 MBtu

22.5˚F 1 h 7.2 Btu/lbm 53.30˚F 0.000 0 MBtu 141 MBtu 0 MBtu 278 MBtu 0 MBtu 17 MBtu

17.5˚F 0 h 0.0 Btu/lbm 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 49.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 62,264 MBtu/yr 130,943 MBtu/yr 159,861 MBtu/yr 258,679 MBtu/yr 24,592 MBtu/yr 16,034 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 159 MBtu 0 MBtu 364 MBtu 0 MBtu 45 MBtu 0 MBtu 102.5˚F 34 h 4,551 MBtu 0 MBtu 10,114 MBtu 0 MBtu 1,243 MBtu 0 MBtu

97.5˚F 202 h 22,855 MBtu 0 MBtu 50,163 MBtu 0 MBtu 6,469 MBtu 0 MBtu

92.5˚F 231 h 22,038 MBtu 0 MBtu 45,242 MBtu 0 MBtu 6,724 MBtu 0 MBtu

87.5˚F 495 h 38,223 MBtu 0 MBtu 84,598 MBtu 0 MBtu 13,677 MBtu 0 MBtu

82.5˚F 507 h 30,401 MBtu 0 MBtu 77,250 MBtu 0 MBtu 13,748 MBtu 0 MBtu

77.5˚F 603 h 24,277 MBtu 0 MBtu 70,404 MBtu 0 MBtu 14,500 MBtu 0 MBtu

72.5˚F 553 h 11,161 MBtu 0 MBtu 47,551 MBtu 0 MBtu 11,639 MBtu 0 MBtu

67.5˚F 928 h 3,931 MBtu 0 MBtu 21,107 MBtu 0 MBtu 8,185 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 1,184 h 0 MBtu 11,616 MBtu 0 MBtu 22,948 MBtu 0 MBtu 1,422 MBtu

52.5˚F 1,089 h 0 MBtu 30,518 MBtu 0 MBtu 60,289 MBtu 0 MBtu 3,737 MBtu

47.5˚F 618 h 0 MBtu 29,108 MBtu 0 MBtu 57,503 MBtu 0 MBtu 3,564 MBtu

42.5˚F 687 h 0 MBtu 45,149 MBtu 0 MBtu 89,192 MBtu 0 MBtu 5,529 MBtu

37.5˚F 334 h 0 MBtu 28,135 MBtu 0 MBtu 55,580 MBtu 0 MBtu 3,445 MBtu

32.5˚F 89 h 0 MBtu 9,061 MBtu 0 MBtu 17,899 MBtu 0 MBtu 1,109 MBtu

27.5˚F 19 h 0 MBtu 2,274 MBtu 0 MBtu 4,492 MBtu 0 MBtu 278 MBtu

22.5˚F 4 h 0 MBtu 530 MBtu 0 MBtu 1,048 MBtu 0 MBtu 65 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 157,596 MBtu/yr 156,391 MBtu/yr 406,792 MBtu/yr 308,950 MBtu/yr 76,231 MBtu/yr 19,150 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

City Hall
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 482,111 479,209 2,902
Heating Load, MBtu/yr 182,591 172,334 10,257
Cooling Energy, kWh/yr 44,194 43,927 267 0.6%
Cooling Energy Cost $7,511/yr $7,466/yr $45/yr
Heating Energy, therm/yr 2,282 2,154 128 5.6%
Heating Energy Cost $2,530/yr $2,388/yr $142/yr
Total Energy Cost $10,041/yr $9,854/yr $187/yr 1.9%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1088 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1088 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1700/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 8,783 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 651 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 26,455 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors
1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 26,455 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 38,719 ft² 127773.36 kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.6000 Btu/(h·ft²·˚F)
Wall U factor 0.1000 Btu/(h·ft²·˚F)
Roof U factor 0.1000 Btu/(h·ft²·˚F)
Overall U Value 0.1109 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 7,744 cfm
Supply Air Flow Rate 11,243 cfm
Outside Air Flow Rate 2,249 cfm Unoccupied Cooling and Heating Return Air Flow Rate 8,995 cfm 10%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 10.0˚F 64.0˚F 21.12 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 5.0˚F 69.0˚F 23.43 Btu/lbm d.a.

Baseline Occ Heating Temperature 70.0˚F 10.0˚F 60.0˚F
Baseline UnOcc Heating Temperature 70.0˚F 5.0˚F 65.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 74.0˚F 40% 25.93 Btu/lbm d.a. 10.0˚F 64.0˚F 21.12 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 5.0˚F 70.0˚F 23.92 Btu/lbm d.a.

Proposed Occ Heating Temperature 70.0˚F 10.0˚F 60.0˚F
Proposed UnOcc Heating Temperature 68.0˚F 5.0˚F 63.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 73.70˚F -0.551 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 72.70˚F 0.864 187 MBtu 0 MBtu 421 MBtu 0 MBtu 49 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 71.70˚F 0.826 3,473 MBtu 0 MBtu 8,184 MBtu 0 MBtu 985 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 70.70˚F 0.866 14,101 MBtu 0 MBtu 31,702 MBtu 0 MBtu 4,221 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 69.70˚F 0.926 14,567 MBtu 0 MBtu 30,616 MBtu 0 MBtu 4,668 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 68.70˚F 0.831 26,041 MBtu 0 MBtu 60,983 MBtu 0 MBtu 9,807 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 67.70˚F 0.768 23,281 MBtu 0 MBtu 59,046 MBtu 0 MBtu 10,545 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 66.70˚F 0.723 17,511 MBtu 0 MBtu 47,179 MBtu 0 MBtu 10,074 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 65.70˚F 0.684 8,141 MBtu 0 MBtu 23,181 MBtu 0 MBtu 6,762 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 64.70˚F 0.368 4,615 MBtu 0 MBtu 24,424 MBtu 0 MBtu 8,874 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 59.50˚F 0.000 0 MBtu 3,468 MBtu 0 MBtu 6,753 MBtu 0 MBtu 392 MBtu

52.5˚F 305 h 18.0 Btu/lbm 58.50˚F 0.000 0 MBtu 9,825 MBtu 0 MBtu 19,131 MBtu 0 MBtu 1,111 MBtu

47.5˚F 129 h 16.6 Btu/lbm 57.50˚F 0.000 0 MBtu 6,926 MBtu 0 MBtu 13,486 MBtu 0 MBtu 783 MBtu

42.5˚F 123 h 14.9 Btu/lbm 56.50˚F 0.000 0 MBtu 9,245 MBtu 0 MBtu 18,002 MBtu 0 MBtu 1,045 MBtu

37.5˚F 53 h 12.8 Btu/lbm 55.50˚F 0.000 0 MBtu 5,122 MBtu 0 MBtu 9,973 MBtu 0 MBtu 579 MBtu

32.5˚F 20 h 11.0 Btu/lbm 54.50˚F 0.000 0 MBtu 2,362 MBtu 0 MBtu 4,600 MBtu 0 MBtu 267 MBtu

27.5˚F 5 h 8.7 Btu/lbm 53.50˚F 0.000 0 MBtu 698 MBtu 0 MBtu 1,359 MBtu 0 MBtu 79 MBtu

22.5˚F 3 h 7.0 Btu/lbm 52.50˚F 0.000 0 MBtu 483 MBtu 0 MBtu 941 MBtu 0 MBtu 55 MBtu

17.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 48.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 47.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 46.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 45.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 111,917 MBtu/yr 38,129 MBtu/yr 285,735 MBtu/yr 74,246 MBtu/yr 55,986 MBtu/yr 4,312 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 77.70˚F -0.446 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 76.70˚F -0.394 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 1 h 31.2 Btu/lbm 75.70˚F 1.035 187 MBtu 0 MBtu 352 MBtu 0 MBtu 36 MBtu 0 MBtu

97.5˚F 10 h 30.7 Btu/lbm 74.70˚F 0.941 1,273 MBtu 0 MBtu 2,634 MBtu 0 MBtu 279 MBtu 0 MBtu

92.5˚F 11 h 29.0 Btu/lbm 73.70˚F 1.013 1,130 MBtu 0 MBtu 2,174 MBtu 0 MBtu 262 MBtu 0 MBtu

87.5˚F 24 h 27.9 Btu/lbm 72.70˚F 0.994 1,883 MBtu 0 MBtu 3,691 MBtu 0 MBtu 502 MBtu 0 MBtu

82.5˚F 21 h 27.5 Btu/lbm 71.70˚F 0.796 1,241 MBtu 0 MBtu 3,034 MBtu 0 MBtu 436 MBtu 0 MBtu

77.5˚F 30 h 26.7 Btu/lbm 70.70˚F 0.624 1,099 MBtu 0 MBtu 3,429 MBtu 0 MBtu 565 MBtu 0 MBtu

72.5˚F 33 h 26.2 Btu/lbm 69.70˚F 0.303 496 MBtu 0 MBtu 3,184 MBtu 0 MBtu 586 MBtu 0 MBtu

67.5˚F 62 h 24.3 Btu/lbm 65.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 84 h 23.4 Btu/lbm 64.50˚F 0.000 0 MBtu 901 MBtu 0 MBtu 1,754 MBtu 0 MBtu 102 MBtu

57.5˚F 86 h 21.4 Btu/lbm 63.50˚F 0.000 0 MBtu 2,774 MBtu 0 MBtu 5,401 MBtu 0 MBtu 314 MBtu

52.5˚F 78 h 18.8 Btu/lbm 62.50˚F 0.000 0 MBtu 4,209 MBtu 0 MBtu 8,196 MBtu 0 MBtu 476 MBtu

47.5˚F 49 h 16.9 Btu/lbm 61.50˚F 0.000 0 MBtu 3,676 MBtu 0 MBtu 7,157 MBtu 0 MBtu 416 MBtu

42.5˚F 56 h 14.8 Btu/lbm 60.50˚F 0.000 0 MBtu 5,450 MBtu 0 MBtu 10,613 MBtu 0 MBtu 616 MBtu

37.5˚F 28 h 12.9 Btu/lbm 59.50˚F 0.000 0 MBtu 3,319 MBtu 0 MBtu 6,463 MBtu 0 MBtu 375 MBtu

32.5˚F 7 h 10.9 Btu/lbm 58.50˚F 0.000 0 MBtu 963 MBtu 0 MBtu 1,875 MBtu 0 MBtu 109 MBtu

27.5˚F 1 h 8.6 Btu/lbm 57.50˚F 0.000 0 MBtu 225 MBtu 0 MBtu 439 MBtu 0 MBtu 25 MBtu

22.5˚F 0 h 7.2 Btu/lbm 56.50˚F 0.000 0 MBtu 18 MBtu 0 MBtu 36 MBtu 0 MBtu 2 MBtu

17.5˚F 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 583 h/yr 7,310 MBtu/yr 21,535 MBtu/yr 18,498 MBtu/yr 41,934 MBtu/yr 2,666 MBtu/yr 2,435 MBtu/yr Baseline Occupied Energy Load Calculations
Baseline Unoccupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 187 MBtu 0 MBtu 421 MBtu 0 MBtu 49 MBtu 0 MBtu 102.5˚F 22 h 3,660 MBtu 0 MBtu 8,536 MBtu 0 MBtu 1,022 MBtu 0 MBtu

97.5˚F 108 h 15,374 MBtu 0 MBtu 34,336 MBtu 0 MBtu 4,500 MBtu 0 MBtu

92.5˚F 130 h 15,697 MBtu 0 MBtu 32,790 MBtu 0 MBtu 4,930 MBtu 0 MBtu

87.5˚F 282 h 27,924 MBtu 0 MBtu 64,674 MBtu 0 MBtu 10,310 MBtu 0 MBtu

82.5˚F 314 h 24,522 MBtu 0 MBtu 62,080 MBtu 0 MBtu 10,981 MBtu 0 MBtu

77.5˚F 332 h 18,610 MBtu 0 MBtu 50,607 MBtu 0 MBtu 10,639 MBtu 0 MBtu

72.5˚F 256 h 8,637 MBtu 0 MBtu 26,365 MBtu 0 MBtu 7,348 MBtu 0 MBtu

67.5˚F 369 h 4,615 MBtu 0 MBtu 24,424 MBtu 0 MBtu 8,874 MBtu 0 MBtu

62.5˚F 427 h 0 MBtu 901 MBtu 0 MBtu 1,754 MBtu 0 MBtu 102 MBtu

57.5˚F 409 h 0 MBtu 6,242 MBtu 0 MBtu 12,154 MBtu 0 MBtu 706 MBtu

52.5˚F 383 h 0 MBtu 14,034 MBtu 0 MBtu 27,327 MBtu 0 MBtu 1,587 MBtu

47.5˚F 178 h 0 MBtu 10,601 MBtu 0 MBtu 20,643 MBtu 0 MBtu 1,199 MBtu

42.5˚F 179 h 0 MBtu 14,696 MBtu 0 MBtu 28,615 MBtu 0 MBtu 1,662 MBtu

37.5˚F 81 h 0 MBtu 8,441 MBtu 0 MBtu 16,436 MBtu 0 MBtu 955 MBtu

32.5˚F 27 h 0 MBtu 3,325 MBtu 0 MBtu 6,475 MBtu 0 MBtu 376 MBtu

27.5˚F 6 h 0 MBtu 923 MBtu 0 MBtu 1,798 MBtu 0 MBtu 104 MBtu

22.5˚F 3 h 0 MBtu 501 MBtu 0 MBtu 976 MBtu 0 MBtu 57 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 3,509 h/yr 119,226 MBtu/yr 59,665 MBtu/yr 304,233 MBtu/yr 116,179 MBtu/yr 58,652 MBtu/yr 6,747 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 73.70˚F -0.551 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 72.70˚F 0.864 187 MBtu 0 MBtu 421 MBtu 0 MBtu 49 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 71.70˚F 0.826 3,473 MBtu 0 MBtu 8,184 MBtu 0 MBtu 985 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 70.70˚F 0.866 14,101 MBtu 0 MBtu 31,702 MBtu 0 MBtu 4,221 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 69.70˚F 0.926 14,567 MBtu 0 MBtu 30,616 MBtu 0 MBtu 4,668 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 68.70˚F 0.831 26,041 MBtu 0 MBtu 60,983 MBtu 0 MBtu 9,807 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 67.70˚F 0.768 23,281 MBtu 0 MBtu 59,046 MBtu 0 MBtu 10,545 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 66.70˚F 0.723 17,511 MBtu 0 MBtu 47,179 MBtu 0 MBtu 10,074 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 65.70˚F 0.684 8,141 MBtu 0 MBtu 23,181 MBtu 0 MBtu 6,762 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 64.70˚F 0.368 4,615 MBtu 0 MBtu 24,424 MBtu 0 MBtu 8,874 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 59.50˚F 0.000 0 MBtu 3,468 MBtu 0 MBtu 6,753 MBtu 0 MBtu 392 MBtu

52.5˚F 305 h 18.0 Btu/lbm 58.50˚F 0.000 0 MBtu 9,825 MBtu 0 MBtu 19,131 MBtu 0 MBtu 1,111 MBtu

47.5˚F 129 h 16.6 Btu/lbm 57.50˚F 0.000 0 MBtu 6,926 MBtu 0 MBtu 13,486 MBtu 0 MBtu 783 MBtu

42.5˚F 123 h 14.9 Btu/lbm 56.50˚F 0.000 0 MBtu 9,245 MBtu 0 MBtu 18,002 MBtu 0 MBtu 1,045 MBtu

37.5˚F 53 h 12.8 Btu/lbm 55.50˚F 0.000 0 MBtu 5,122 MBtu 0 MBtu 9,973 MBtu 0 MBtu 579 MBtu

32.5˚F 20 h 11.0 Btu/lbm 54.50˚F 0.000 0 MBtu 2,362 MBtu 0 MBtu 4,600 MBtu 0 MBtu 267 MBtu

27.5˚F 5 h 8.7 Btu/lbm 53.50˚F 0.000 0 MBtu 698 MBtu 0 MBtu 1,359 MBtu 0 MBtu 79 MBtu

22.5˚F 3 h 7.0 Btu/lbm 52.50˚F 0.000 0 MBtu 483 MBtu 0 MBtu 941 MBtu 0 MBtu 55 MBtu

17.5˚F 0 h 0.0 Btu/lbm 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 49.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 48.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 47.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 46.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 45.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 111,917 MBtu/yr 38,129 MBtu/yr 285,735 MBtu/yr 74,246 MBtu/yr 55,986 MBtu/yr 4,312 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 78.50˚F -0.427 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 77.50˚F -0.376 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 1 h 31.2 Btu/lbm 76.50˚F 1.071 181 MBtu 0 MBtu 330 MBtu 0 MBtu 35 MBtu 0 MBtu

97.5˚F 10 h 30.7 Btu/lbm 75.50˚F 0.973 1,228 MBtu 0 MBtu 2,459 MBtu 0 MBtu 269 MBtu 0 MBtu

92.5˚F 11 h 29.0 Btu/lbm 74.50˚F 1.062 1,082 MBtu 0 MBtu 1,985 MBtu 0 MBtu 251 MBtu 0 MBtu

87.5˚F 24 h 27.9 Btu/lbm 73.50˚F 1.054 1,781 MBtu 0 MBtu 3,291 MBtu 0 MBtu 479 MBtu 0 MBtu

82.5˚F 21 h 27.5 Btu/lbm 72.50˚F 0.837 1,149 MBtu 0 MBtu 2,673 MBtu 0 MBtu 415 MBtu 0 MBtu

77.5˚F 30 h 26.7 Btu/lbm 71.50˚F 0.646 970 MBtu 0 MBtu 2,921 MBtu 0 MBtu 535 MBtu 0 MBtu

72.5˚F 33 h 26.2 Btu/lbm 70.50˚F 0.263 354 MBtu 0 MBtu 2,628 MBtu 0 MBtu 553 MBtu 0 MBtu

67.5˚F 62 h 24.3 Btu/lbm 63.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 84 h 23.4 Btu/lbm 62.90˚F 0.000 0 MBtu 180 MBtu 0 MBtu 351 MBtu 0 MBtu 20 MBtu

57.5˚F 86 h 21.4 Btu/lbm 61.90˚F 0.000 0 MBtu 2,034 MBtu 0 MBtu 3,960 MBtu 0 MBtu 230 MBtu

52.5˚F 78 h 18.8 Btu/lbm 60.90˚F 0.000 0 MBtu 3,536 MBtu 0 MBtu 6,885 MBtu 0 MBtu 400 MBtu

47.5˚F 49 h 16.9 Btu/lbm 59.90˚F 0.000 0 MBtu 3,255 MBtu 0 MBtu 6,339 MBtu 0 MBtu 368 MBtu

42.5˚F 56 h 14.8 Btu/lbm 58.90˚F 0.000 0 MBtu 4,966 MBtu 0 MBtu 9,670 MBtu 0 MBtu 562 MBtu

37.5˚F 28 h 12.9 Btu/lbm 57.90˚F 0.000 0 MBtu 3,078 MBtu 0 MBtu 5,993 MBtu 0 MBtu 348 MBtu

32.5˚F 7 h 10.9 Btu/lbm 56.90˚F 0.000 0 MBtu 904 MBtu 0 MBtu 1,760 MBtu 0 MBtu 102 MBtu

27.5˚F 1 h 8.6 Btu/lbm 55.90˚F 0.000 0 MBtu 213 MBtu 0 MBtu 416 MBtu 0 MBtu 24 MBtu

22.5˚F 0 h 7.2 Btu/lbm 54.90˚F 0.000 0 MBtu 17 MBtu 0 MBtu 34 MBtu 0 MBtu 2 MBtu

17.5˚F 0 h 0.0 Btu/lbm 53.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 52.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 51.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 50.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 583 h/yr 6,746 MBtu/yr 18,184 MBtu/yr 16,287 MBtu/yr 35,407 MBtu/yr 2,538 MBtu/yr 2,056 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 187 MBtu 0 MBtu 421 MBtu 0 MBtu 49 MBtu 0 MBtu 102.5˚F 22 h 3,654 MBtu 0 MBtu 8,514 MBtu 0 MBtu 1,020 MBtu 0 MBtu

97.5˚F 108 h 15,329 MBtu 0 MBtu 34,161 MBtu 0 MBtu 4,490 MBtu 0 MBtu

92.5˚F 130 h 15,649 MBtu 0 MBtu 32,601 MBtu 0 MBtu 4,919 MBtu 0 MBtu

87.5˚F 282 h 27,822 MBtu 0 MBtu 64,274 MBtu 0 MBtu 10,286 MBtu 0 MBtu

82.5˚F 314 h 24,430 MBtu 0 MBtu 61,719 MBtu 0 MBtu 10,960 MBtu 0 MBtu

77.5˚F 332 h 18,481 MBtu 0 MBtu 50,100 MBtu 0 MBtu 10,609 MBtu 0 MBtu

72.5˚F 256 h 8,496 MBtu 0 MBtu 25,808 MBtu 0 MBtu 7,315 MBtu 0 MBtu

67.5˚F 369 h 4,615 MBtu 0 MBtu 24,424 MBtu 0 MBtu 8,874 MBtu 0 MBtu

62.5˚F 427 h 0 MBtu 180 MBtu 0 MBtu 351 MBtu 0 MBtu 20 MBtu

57.5˚F 409 h 0 MBtu 5,502 MBtu 0 MBtu 10,714 MBtu 0 MBtu 622 MBtu

52.5˚F 383 h 0 MBtu 13,361 MBtu 0 MBtu 26,016 MBtu 0 MBtu 1,511 MBtu

47.5˚F 178 h 0 MBtu 10,181 MBtu 0 MBtu 19,825 MBtu 0 MBtu 1,151 MBtu

42.5˚F 179 h 0 MBtu 14,211 MBtu 0 MBtu 27,672 MBtu 0 MBtu 1,607 MBtu

37.5˚F 81 h 0 MBtu 8,200 MBtu 0 MBtu 15,966 MBtu 0 MBtu 927 MBtu

32.5˚F 27 h 0 MBtu 3,266 MBtu 0 MBtu 6,360 MBtu 0 MBtu 369 MBtu

27.5˚F 6 h 0 MBtu 911 MBtu 0 MBtu 1,775 MBtu 0 MBtu 103 MBtu

22.5˚F 3 h 0 MBtu 501 MBtu 0 MBtu 975 MBtu 0 MBtu 57 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 3,509 h/yr 118,663 MBtu/yr 56,313 MBtu/yr 302,022 MBtu/yr 109,653 MBtu/yr 58,524 MBtu/yr 6,368 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 80.10˚F -0.390 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 79.10˚F -0.342 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 78.10˚F 1.163 217 MBtu 0 MBtu 328 MBtu 0 MBtu 19 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 77.10˚F 1.056 1,449 MBtu 0 MBtu 2,413 MBtu 0 MBtu 142 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 76.10˚F 1.202 1,255 MBtu 0 MBtu 1,836 MBtu 0 MBtu 131 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 75.10˚F 1.243 2,007 MBtu 0 MBtu 2,841 MBtu 0 MBtu 247 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 74.10˚F 0.972 1,228 MBtu 0 MBtu 2,223 MBtu 0 MBtu 213 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 73.10˚F 0.736 905 MBtu 0 MBtu 2,162 MBtu 0 MBtu 272 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 72.10˚F 0.093 90 MBtu 0 MBtu 1,709 MBtu 0 MBtu 279 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 63.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 62.90˚F 0.000 0 MBtu 229 MBtu 0 MBtu 403 MBtu 0 MBtu 12 MBtu

57.5˚F 861 h 21.4 Btu/lbm 61.90˚F 0.000 0 MBtu 2,588 MBtu 0 MBtu 4,552 MBtu 0 MBtu 132 MBtu

52.5˚F 784 h 18.8 Btu/lbm 60.90˚F 0.000 0 MBtu 4,498 MBtu 0 MBtu 7,913 MBtu 0 MBtu 229 MBtu

47.5˚F 489 h 16.9 Btu/lbm 59.90˚F 0.000 0 MBtu 4,142 MBtu 0 MBtu 7,286 MBtu 0 MBtu 211 MBtu

42.5˚F 564 h 14.8 Btu/lbm 58.90˚F 0.000 0 MBtu 6,318 MBtu 0 MBtu 11,114 MBtu 0 MBtu 322 MBtu

37.5˚F 281 h 12.9 Btu/lbm 57.90˚F 0.000 0 MBtu 3,916 MBtu 0 MBtu 6,888 MBtu 0 MBtu 199 MBtu

32.5˚F 69 h 10.9 Btu/lbm 56.90˚F 0.000 0 MBtu 1,150 MBtu 0 MBtu 2,023 MBtu 0 MBtu 59 MBtu

27.5˚F 14 h 8.6 Btu/lbm 55.90˚F 0.000 0 MBtu 272 MBtu 0 MBtu 478 MBtu 0 MBtu 14 MBtu

22.5˚F 1 h 7.2 Btu/lbm 54.90˚F 0.000 0 MBtu 22 MBtu 0 MBtu 39 MBtu 0 MBtu 1 MBtu

17.5˚F 0 h 0.0 Btu/lbm 53.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 52.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 51.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 50.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 7,150 MBtu/yr 23,134 MBtu/yr 13,511 MBtu/yr 40,697 MBtu/yr 1,303 MBtu/yr 1,178 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 23 MBtu 0 MBtu 47 MBtu 0 MBtu 3 MBtu 0 MBtu 102.5˚F 34 h 647 MBtu 0 MBtu 1,231 MBtu 0 MBtu 74 MBtu 0 MBtu

97.5˚F 202 h 3,190 MBtu 0 MBtu 5,881 MBtu 0 MBtu 379 MBtu 0 MBtu

92.5˚F 231 h 3,043 MBtu 0 MBtu 5,141 MBtu 0 MBtu 392 MBtu 0 MBtu

87.5˚F 495 h 5,179 MBtu 0 MBtu 9,387 MBtu 0 MBtu 795 MBtu 0 MBtu

82.5˚F 507 h 4,030 MBtu 0 MBtu 8,482 MBtu 0 MBtu 802 MBtu 0 MBtu

77.5˚F 603 h 2,967 MBtu 0 MBtu 7,041 MBtu 0 MBtu 833 MBtu 0 MBtu

72.5˚F 553 h 1,004 MBtu 0 MBtu 3,972 MBtu 0 MBtu 655 MBtu 0 MBtu

67.5˚F 928 h 419 MBtu 0 MBtu 2,255 MBtu 0 MBtu 492 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 229 MBtu 0 MBtu 403 MBtu 0 MBtu 12 MBtu

57.5˚F 1,184 h 0 MBtu 3,029 MBtu 0 MBtu 5,328 MBtu 0 MBtu 154 MBtu

52.5˚F 1,089 h 0 MBtu 5,748 MBtu 0 MBtu 10,112 MBtu 0 MBtu 293 MBtu

47.5˚F 618 h 0 MBtu 5,023 MBtu 0 MBtu 8,836 MBtu 0 MBtu 256 MBtu

42.5˚F 687 h 0 MBtu 7,494 MBtu 0 MBtu 13,184 MBtu 0 MBtu 381 MBtu

37.5˚F 334 h 0 MBtu 4,567 MBtu 0 MBtu 8,034 MBtu 0 MBtu 232 MBtu

32.5˚F 89 h 0 MBtu 1,451 MBtu 0 MBtu 2,552 MBtu 0 MBtu 74 MBtu

27.5˚F 19 h 0 MBtu 360 MBtu 0 MBtu 634 MBtu 0 MBtu 18 MBtu

22.5˚F 4 h 0 MBtu 84 MBtu 0 MBtu 147 MBtu 0 MBtu 4 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 20,503 MBtu/yr 27,985 MBtu/yr 43,437 MBtu/yr 49,231 MBtu/yr 4,424 MBtu/yr 1,425 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

Gang Task Force
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 79,954 78,101 1,853
Heating Load, MBtu/yr 24,697 24,697
0 Cooling Energy, kWh/yr 7,329 7,159 170 2.3%
Cooling Energy Cost $1,397/yr $1,365/yr $32/yr
Heating Energy, therm/yr 309 309
0 0.0%
Heating Energy Cost $363/yr $363/yr $0/yr
Total Energy Cost $1,760/yr $1,728/yr $32/yr 1.8%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1732 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1732 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1906/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 2,965 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 220 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 3,015 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 3,015 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 7,156 ft² kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.6000 Btu/(h·ft²·˚F)
Wall U factor 0.1000 Btu/(h·ft²·˚F)
Roof U factor 0.1000 Btu/(h·ft²·˚F)
Overall U Value 0.1200 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 1,431 cfm
Supply Air Flow Rate 1,281 cfm
Outside Air Flow Rate 256 cfm Occupied Unoccupied Cooling and Heating Return Air Flow Rate 1,025 cfm 100% 10%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 10.0˚F 65.0˚F 21.57 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 5.0˚F 70.0˚F 23.92 Btu/lbm d.a.

Baseline Occ Heating Temperature 67.0˚F 10.0˚F 57.0˚F
Baseline UnOcc Heating Temperature 67.0˚F 5.0˚F 62.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 10.0˚F 65.0˚F 21.57 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 78.0˚F 40% 28.09 Btu/lbm d.a. 5.0˚F 73.0˚F 25.42 Btu/lbm d.a.

Proposed Occ Heating Temperature 67.0˚F 10.0˚F 57.0˚F
Proposed UnOcc Heating Temperature 67.0˚F 5.0˚F 62.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 74.50˚F -0.529 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 73.50˚F 0.877 36 MBtu 0 MBtu 75 MBtu 0 MBtu 5 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 72.50˚F 0.838 676 MBtu 0 MBtu 1,452 MBtu 0 MBtu 110 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 71.50˚F 0.883 2,734 MBtu 0 MBtu 5,575 MBtu 0 MBtu 471 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 70.50˚F 0.952 2,810 MBtu 0 MBtu 5,314 MBtu 0 MBtu 520 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 69.50˚F 0.853 4,984 MBtu 0 MBtu 10,524 MBtu 0 MBtu 1,091 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 68.50˚F 0.787 4,402 MBtu 0 MBtu 10,065 MBtu 0 MBtu 1,171 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 67.50˚F 0.744 3,241 MBtu 0 MBtu 7,846 MBtu 0 MBtu 1,117 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 66.50˚F 0.710 1,436 MBtu 0 MBtu 3,639 MBtu 0 MBtu 748 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 65.50˚F 0.327 659 MBtu 0 MBtu 3,626 MBtu 0 MBtu 980 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 58.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 57.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

52.5˚F 305 h 18.0 Btu/lbm 56.10˚F 0.000 0 MBtu 1,178 MBtu 0 MBtu 2,121 MBtu 0 MBtu 76 MBtu

47.5˚F 129 h 16.6 Btu/lbm 55.10˚F 0.000 0 MBtu 1,052 MBtu 0 MBtu 1,894 MBtu 0 MBtu 68 MBtu

42.5˚F 123 h 14.9 Btu/lbm 54.10˚F 0.000 0 MBtu 1,531 MBtu 0 MBtu 2,757 MBtu 0 MBtu 99 MBtu

37.5˚F 53 h 12.8 Btu/lbm 53.10˚F 0.000 0 MBtu 887 MBtu 0 MBtu 1,597 MBtu 0 MBtu 57 MBtu

32.5˚F 20 h 11.0 Btu/lbm 52.10˚F 0.000 0 MBtu 421 MBtu 0 MBtu 757 MBtu 0 MBtu 27 MBtu

27.5˚F 5 h 8.7 Btu/lbm 51.10˚F 0.000 0 MBtu 127 MBtu 0 MBtu 228 MBtu 0 MBtu 8 MBtu

22.5˚F 3 h 7.0 Btu/lbm 50.10˚F 0.000 0 MBtu 89 MBtu 0 MBtu 160 MBtu 0 MBtu 6 MBtu

17.5˚F 49.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 48.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 47.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 46.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 45.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 44.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 43.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 20,979 MBtu/yr 5,285 MBtu/yr 48,115 MBtu/yr 9,515 MBtu/yr 6,213 MBtu/yr 341 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 78.50˚F -0.427 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 77.50˚F -0.376 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 1 h 31.2 Btu/lbm 76.50˚F 1.071 36 MBtu 0 MBtu 61 MBtu 0 MBtu 4 MBtu 0 MBtu

97.5˚F 10 h 30.7 Btu/lbm 75.50˚F 0.973 246 MBtu 0 MBtu 454 MBtu 0 MBtu 31 MBtu 0 MBtu

92.5˚F 11 h 29.0 Btu/lbm 74.50˚F 1.062 216 MBtu 0 MBtu 367 MBtu 0 MBtu 29 MBtu 0 MBtu

87.5˚F 24 h 27.9 Btu/lbm 73.50˚F 1.054 356 MBtu 0 MBtu 608 MBtu 0 MBtu 55 MBtu 0 MBtu

82.5˚F 21 h 27.5 Btu/lbm 72.50˚F 0.837 230 MBtu 0 MBtu 494 MBtu 0 MBtu 47 MBtu 0 MBtu

77.5˚F 30 h 26.7 Btu/lbm 71.50˚F 0.646 194 MBtu 0 MBtu 540 MBtu 0 MBtu 61 MBtu 0 MBtu

72.5˚F 33 h 26.2 Btu/lbm 70.50˚F 0.263 71 MBtu 0 MBtu 486 MBtu 0 MBtu 63 MBtu 0 MBtu

67.5˚F 62 h 24.3 Btu/lbm 63.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 84 h 23.4 Btu/lbm 62.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 86 h 21.4 Btu/lbm 61.10˚F 0.000 0 MBtu 333 MBtu 0 MBtu 599 MBtu 0 MBtu 21 MBtu

52.5˚F 78 h 18.8 Btu/lbm 60.10˚F 0.000 0 MBtu 639 MBtu 0 MBtu 1,151 MBtu 0 MBtu 41 MBtu

47.5˚F 49 h 16.9 Btu/lbm 59.10˚F 0.000 0 MBtu 609 MBtu 0 MBtu 1,096 MBtu 0 MBtu 39 MBtu

42.5˚F 56 h 14.8 Btu/lbm 58.10˚F 0.000 0 MBtu 944 MBtu 0 MBtu 1,700 MBtu 0 MBtu 61 MBtu

37.5˚F 28 h 12.9 Btu/lbm 57.10˚F 0.000 0 MBtu 591 MBtu 0 MBtu 1,064 MBtu 0 MBtu 38 MBtu

32.5˚F 7 h 10.9 Btu/lbm 56.10˚F 0.000 0 MBtu 175 MBtu 0 MBtu 315 MBtu 0 MBtu 11 MBtu

27.5˚F 1 h 8.6 Btu/lbm 55.10˚F 0.000 0 MBtu 41 MBtu 0 MBtu 75 MBtu 0 MBtu 3 MBtu

22.5˚F 0 h 7.2 Btu/lbm 54.10˚F 0.000 0 MBtu 3 MBtu 0 MBtu 6 MBtu 0 MBtu 0 MBtu

17.5˚F 53.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 52.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 51.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 50.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 49.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 48.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 47.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 583 h/yr 1,349 MBtu/yr 3,336 MBtu/yr 3,010 MBtu/yr 6,005 MBtu/yr 289 MBtu/yr 215 MBtu/yr Baseline Unoccupied Energy Load Calculations
Baseline Occupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 36 MBtu 0 MBtu 75 MBtu 0 MBtu 5 MBtu 0 MBtu 102.5˚F 22 h 712 MBtu 0 MBtu 1,513 MBtu 0 MBtu 114 MBtu 0 MBtu

97.5˚F 108 h 2,980 MBtu 0 MBtu 6,030 MBtu 0 MBtu 502 MBtu 0 MBtu

92.5˚F 130 h 3,026 MBtu 0 MBtu 5,681 MBtu 0 MBtu 548 MBtu 0 MBtu

87.5˚F 282 h 5,340 MBtu 0 MBtu 11,132 MBtu 0 MBtu 1,146 MBtu 0 MBtu

82.5˚F 314 h 4,632 MBtu 0 MBtu 10,559 MBtu 0 MBtu 1,219 MBtu 0 MBtu

77.5˚F 332 h 3,435 MBtu 0 MBtu 8,385 MBtu 0 MBtu 1,178 MBtu 0 MBtu

72.5˚F 256 h 1,507 MBtu 0 MBtu 4,125 MBtu 0 MBtu 811 MBtu 0 MBtu

67.5˚F 369 h 659 MBtu 0 MBtu 3,626 MBtu 0 MBtu 980 MBtu 0 MBtu

62.5˚F 427 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 409 h 0 MBtu 333 MBtu 0 MBtu 599 MBtu 0 MBtu 21 MBtu

52.5˚F 383 h 0 MBtu 1,818 MBtu 0 MBtu 3,272 MBtu 0 MBtu 117 MBtu

47.5˚F 178 h 0 MBtu 1,661 MBtu 0 MBtu 2,990 MBtu 0 MBtu 107 MBtu

42.5˚F 179 h 0 MBtu 2,475 MBtu 0 MBtu 4,456 MBtu 0 MBtu 160 MBtu

37.5˚F 81 h 0 MBtu 1,478 MBtu 0 MBtu 2,661 MBtu 0 MBtu 95 MBtu

32.5˚F 27 h 0 MBtu 595 MBtu 0 MBtu 1,072 MBtu 0 MBtu 38 MBtu

27.5˚F 6 h 0 MBtu 168 MBtu 0 MBtu 303 MBtu 0 MBtu 11 MBtu

22.5˚F 3 h 0 MBtu 92 MBtu 0 MBtu 166 MBtu 0 MBtu 6 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 3,509 h/yr 22,327 MBtu/yr 8,621 MBtu/yr 51,125 MBtu/yr 15,520 MBtu/yr 6,502 MBtu/yr 556 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 74.50˚F -0.529 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 73.50˚F 0.877 36 MBtu 0 MBtu 75 MBtu 0 MBtu 5 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 72.50˚F 0.838 676 MBtu 0 MBtu 1,452 MBtu 0 MBtu 110 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 71.50˚F 0.883 2,734 MBtu 0 MBtu 5,575 MBtu 0 MBtu 471 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 70.50˚F 0.952 2,810 MBtu 0 MBtu 5,314 MBtu 0 MBtu 520 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 69.50˚F 0.853 4,984 MBtu 0 MBtu 10,524 MBtu 0 MBtu 1,091 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 68.50˚F 0.787 4,402 MBtu 0 MBtu 10,065 MBtu 0 MBtu 1,171 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 67.50˚F 0.744 3,241 MBtu 0 MBtu 7,846 MBtu 0 MBtu 1,117 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 66.50˚F 0.710 1,436 MBtu 0 MBtu 3,639 MBtu 0 MBtu 748 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 65.50˚F 0.327 659 MBtu 0 MBtu 3,626 MBtu 0 MBtu 980 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 58.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 57.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

52.5˚F 305 h 18.0 Btu/lbm 56.10˚F 0.000 0 MBtu 1,178 MBtu 0 MBtu 2,121 MBtu 0 MBtu 76 MBtu

47.5˚F 129 h 16.6 Btu/lbm 55.10˚F 0.000 0 MBtu 1,052 MBtu 0 MBtu 1,894 MBtu 0 MBtu 68 MBtu

42.5˚F 123 h 14.9 Btu/lbm 54.10˚F 0.000 0 MBtu 1,531 MBtu 0 MBtu 2,757 MBtu 0 MBtu 99 MBtu

37.5˚F 53 h 12.8 Btu/lbm 53.10˚F 0.000 0 MBtu 887 MBtu 0 MBtu 1,597 MBtu 0 MBtu 57 MBtu

32.5˚F 20 h 11.0 Btu/lbm 52.10˚F 0.000 0 MBtu 421 MBtu 0 MBtu 757 MBtu 0 MBtu 27 MBtu

27.5˚F 5 h 8.7 Btu/lbm 51.10˚F 0.000 0 MBtu 127 MBtu 0 MBtu 228 MBtu 0 MBtu 8 MBtu

22.5˚F 3 h 7.0 Btu/lbm 50.10˚F 0.000 0 MBtu 89 MBtu 0 MBtu 160 MBtu 0 MBtu 6 MBtu

17.5˚F 0 h 0.0 Btu/lbm 49.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 48.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 47.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 46.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 45.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 44.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 43.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 20,979 MBtu/yr 5,285 MBtu/yr 48,115 MBtu/yr 9,515 MBtu/yr 6,213 MBtu/yr 341 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 80.90˚F -0.373 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 79.90˚F -0.326 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 1 h 31.2 Btu/lbm 78.90˚F 1.224 33 MBtu 0 MBtu 48 MBtu 0 MBtu 4 MBtu 0 MBtu

97.5˚F 10 h 30.7 Btu/lbm 77.90˚F 1.113 219 MBtu 0 MBtu 354 MBtu 0 MBtu 27 MBtu 0 MBtu

92.5˚F 11 h 29.0 Btu/lbm 76.90˚F 1.305 188 MBtu 0 MBtu 259 MBtu 0 MBtu 25 MBtu 0 MBtu

87.5˚F 24 h 27.9 Btu/lbm 75.90˚F 1.400 295 MBtu 0 MBtu 379 MBtu 0 MBtu 46 MBtu 0 MBtu

82.5˚F 21 h 27.5 Btu/lbm 74.90˚F 1.094 175 MBtu 0 MBtu 287 MBtu 0 MBtu 40 MBtu 0 MBtu

77.5˚F 30 h 26.7 Btu/lbm 73.90˚F 0.840 116 MBtu 0 MBtu 249 MBtu 0 MBtu 51 MBtu 0 MBtu

72.5˚F 33 h 26.2 Btu/lbm 64.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

67.5˚F 62 h 24.3 Btu/lbm 63.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 84 h 23.4 Btu/lbm 62.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 86 h 21.4 Btu/lbm 61.10˚F 0.000 0 MBtu 333 MBtu 0 MBtu 599 MBtu 0 MBtu 21 MBtu

52.5˚F 78 h 18.8 Btu/lbm 60.10˚F 0.000 0 MBtu 639 MBtu 0 MBtu 1,151 MBtu 0 MBtu 41 MBtu

47.5˚F 49 h 16.9 Btu/lbm 59.10˚F 0.000 0 MBtu 609 MBtu 0 MBtu 1,096 MBtu 0 MBtu 39 MBtu

42.5˚F 56 h 14.8 Btu/lbm 58.10˚F 0.000 0 MBtu 944 MBtu 0 MBtu 1,700 MBtu 0 MBtu 61 MBtu

37.5˚F 28 h 12.9 Btu/lbm 57.10˚F 0.000 0 MBtu 591 MBtu 0 MBtu 1,064 MBtu 0 MBtu 38 MBtu

32.5˚F 7 h 10.9 Btu/lbm 56.10˚F 0.000 0 MBtu 175 MBtu 0 MBtu 315 MBtu 0 MBtu 11 MBtu

27.5˚F 1 h 8.6 Btu/lbm 55.10˚F 0.000 0 MBtu 41 MBtu 0 MBtu 75 MBtu 0 MBtu 3 MBtu

22.5˚F 0 h 7.2 Btu/lbm 54.10˚F 0.000 0 MBtu 3 MBtu 0 MBtu 6 MBtu 0 MBtu 0 MBtu

17.5˚F 0 h 0.0 Btu/lbm 53.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 52.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 51.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 50.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 49.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 48.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 47.10˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 583 h/yr 1,025 MBtu/yr 3,336 MBtu/yr 1,577 MBtu/yr 6,005 MBtu/yr 192 MBtu/yr 215 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 36 MBtu 0 MBtu 75 MBtu 0 MBtu 5 MBtu 0 MBtu 102.5˚F 22 h 709 MBtu 0 MBtu 1,500 MBtu 0 MBtu 114 MBtu 0 MBtu

97.5˚F 108 h 2,953 MBtu 0 MBtu 5,929 MBtu 0 MBtu 498 MBtu 0 MBtu

92.5˚F 130 h 2,997 MBtu 0 MBtu 5,572 MBtu 0 MBtu 544 MBtu 0 MBtu

87.5˚F 282 h 5,279 MBtu 0 MBtu 10,903 MBtu 0 MBtu 1,137 MBtu 0 MBtu

82.5˚F 314 h 4,577 MBtu 0 MBtu 10,352 MBtu 0 MBtu 1,211 MBtu 0 MBtu

77.5˚F 332 h 3,357 MBtu 0 MBtu 8,095 MBtu 0 MBtu 1,167 MBtu 0 MBtu

72.5˚F 256 h 1,436 MBtu 0 MBtu 3,639 MBtu 0 MBtu 748 MBtu 0 MBtu

67.5˚F 369 h 659 MBtu 0 MBtu 3,626 MBtu 0 MBtu 980 MBtu 0 MBtu

62.5˚F 427 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 409 h 0 MBtu 333 MBtu 0 MBtu 599 MBtu 0 MBtu 21 MBtu

52.5˚F 383 h 0 MBtu 1,818 MBtu 0 MBtu 3,272 MBtu 0 MBtu 117 MBtu

47.5˚F 178 h 0 MBtu 1,661 MBtu 0 MBtu 2,990 MBtu 0 MBtu 107 MBtu

42.5˚F 179 h 0 MBtu 2,475 MBtu 0 MBtu 4,456 MBtu 0 MBtu 160 MBtu

37.5˚F 81 h 0 MBtu 1,478 MBtu 0 MBtu 2,661 MBtu 0 MBtu 95 MBtu

32.5˚F 27 h 0 MBtu 595 MBtu 0 MBtu 1,072 MBtu 0 MBtu 38 MBtu

27.5˚F 6 h 0 MBtu 168 MBtu 0 MBtu 303 MBtu 0 MBtu 11 MBtu

22.5˚F 3 h 0 MBtu 92 MBtu 0 MBtu 166 MBtu 0 MBtu 6 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 3,509 h/yr 22,004 MBtu/yr 8,621 MBtu/yr 49,692 MBtu/yr 15,520 MBtu/yr 6,405 MBtu/yr 556 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

PACT Building
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 88,453 81,905 6,548
Heating Load, MBtu/yr 96,950 79,183 17,767
Cooling Energy, kWh/yr 8,108 7,508 600 7.4%
Cooling Energy Cost $1,570/yr $1,453/yr $117/yr
Heating Energy, therm/yr 1,212 990 222 18.3%
Heating Energy Cost $1,405/yr $1,147/yr $258/yr
Total Energy Cost $2,975/yr $2,600/yr $375/yr 12.6%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1590 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1590 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1936/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 2,084 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 154 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 1,490 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 1,490 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 4,399 ft² kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.6000 Btu/(h·ft²·˚F)
Wall U factor 0.1000 Btu/(h·ft²·˚F)
Roof U factor 0.1000 Btu/(h·ft²·˚F)
Overall U Value 0.1228 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 880 cfm
Supply Air Flow Rate 633 cfm
Outside Air Flow Rate 127 cfm Occupied Unoccupied Cooling and Heating Return Air Flow Rate 507 cfm 100% 100%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 73.0˚F 40% 25.42 Btu/lbm d.a. 10.0˚F 63.0˚F 20.68 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 73.0˚F 40% 25.42 Btu/lbm d.a. 5.0˚F 68.0˚F 22.95 Btu/lbm d.a.

Baseline Occ Heating Temperature 71.0˚F 10.0˚F 61.0˚F
Baseline UnOcc Heating Temperature 71.0˚F 5.0˚F 66.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 73.0˚F 40% 25.42 Btu/lbm d.a. 10.0˚F 63.0˚F 20.68 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 75.0˚F 40% 26.46 Btu/lbm d.a. 5.0˚F 70.0˚F 23.92 Btu/lbm d.a.

Proposed Occ Heating Temperature 71.0˚F 10.0˚F 61.0˚F
Proposed UnOcc Heating Temperature 68.0˚F 5.0˚F 63.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 72.90˚F -0.575 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 71.90˚F 0.853 24 MBtu 0 MBtu 50 MBtu 0 MBtu 3 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 70.90˚F 0.815 448 MBtu 0 MBtu 967 MBtu 0 MBtu 57 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 69.90˚F 0.851 1,826 MBtu 0 MBtu 3,774 MBtu 0 MBtu 243 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 68.90˚F 0.905 1,896 MBtu 0 MBtu 3,687 MBtu 0 MBtu 269 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 67.90˚F 0.814 3,414 MBtu 0 MBtu 7,381 MBtu 0 MBtu 565 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 66.90˚F 0.752 3,086 MBtu 0 MBtu 7,222 MBtu 0 MBtu 609 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 65.90˚F 0.707 2,365 MBtu 0 MBtu 5,889 MBtu 0 MBtu 583 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 64.90˚F 0.666 1,144 MBtu 0 MBtu 3,024 MBtu 0 MBtu 392 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 63.90˚F 0.396 746 MBtu 0 MBtu 3,312 MBtu 0 MBtu 515 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 61.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 60.30˚F 0.000 0 MBtu 611 MBtu 0 MBtu 1,074 MBtu 0 MBtu 31 MBtu

52.5˚F 305 h 18.0 Btu/lbm 59.30˚F 0.000 0 MBtu 1,400 MBtu 0 MBtu 2,464 MBtu 0 MBtu 71 MBtu

47.5˚F 129 h 16.6 Btu/lbm 58.30˚F 0.000 0 MBtu 940 MBtu 0 MBtu 1,655 MBtu 0 MBtu 48 MBtu

42.5˚F 123 h 14.9 Btu/lbm 57.30˚F 0.000 0 MBtu 1,229 MBtu 0 MBtu 2,162 MBtu 0 MBtu 62 MBtu

37.5˚F 53 h 12.8 Btu/lbm 56.30˚F 0.000 0 MBtu 673 MBtu 0 MBtu 1,184 MBtu 0 MBtu 34 MBtu

32.5˚F 20 h 11.0 Btu/lbm 55.30˚F 0.000 0 MBtu 308 MBtu 0 MBtu 542 MBtu 0 MBtu 16 MBtu

27.5˚F 5 h 8.7 Btu/lbm 54.30˚F 0.000 0 MBtu 90 MBtu 0 MBtu 159 MBtu 0 MBtu 5 MBtu

22.5˚F 3 h 7.0 Btu/lbm 53.30˚F 0.000 0 MBtu 62 MBtu 0 MBtu 110 MBtu 0 MBtu 3 MBtu

17.5˚F 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 49.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 14,948 MBtu/yr 5,313 MBtu/yr 35,305 MBtu/yr 9,349 MBtu/yr 3,235 MBtu/yr 269 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 76.90˚F -0.465 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 75.90˚F -0.413 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 74.90˚F 1.004 242 MBtu 0 MBtu 424 MBtu 0 MBtu 21 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 73.90˚F 0.914 1,657 MBtu 0 MBtu 3,190 MBtu 0 MBtu 163 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 72.90˚F 0.973 1,482 MBtu 0 MBtu 2,681 MBtu 0 MBtu 154 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 71.90˚F 0.946 2,496 MBtu 0 MBtu 4,641 MBtu 0 MBtu 296 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 70.90˚F 0.766 1,676 MBtu 0 MBtu 3,852 MBtu 0 MBtu 257 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 69.90˚F 0.609 1,544 MBtu 0 MBtu 4,464 MBtu 0 MBtu 334 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 68.90˚F 0.333 802 MBtu 0 MBtu 4,241 MBtu 0 MBtu 348 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 66.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 65.30˚F 0.000 0 MBtu 1,586 MBtu 0 MBtu 2,790 MBtu 0 MBtu 80 MBtu

57.5˚F 861 h 21.4 Btu/lbm 64.30˚F 0.000 0 MBtu 3,952 MBtu 0 MBtu 6,955 MBtu 0 MBtu 200 MBtu

52.5˚F 784 h 18.8 Btu/lbm 63.30˚F 0.000 0 MBtu 5,716 MBtu 0 MBtu 10,058 MBtu 0 MBtu 290 MBtu

47.5˚F 489 h 16.9 Btu/lbm 62.30˚F 0.000 0 MBtu 4,885 MBtu 0 MBtu 8,597 MBtu 0 MBtu 247 MBtu

42.5˚F 564 h 14.8 Btu/lbm 61.30˚F 0.000 0 MBtu 7,158 MBtu 0 MBtu 12,595 MBtu 0 MBtu 363 MBtu

37.5˚F 281 h 12.9 Btu/lbm 60.30˚F 0.000 0 MBtu 4,325 MBtu 0 MBtu 7,610 MBtu 0 MBtu 219 MBtu

32.5˚F 69 h 10.9 Btu/lbm 59.30˚F 0.000 0 MBtu 1,248 MBtu 0 MBtu 2,197 MBtu 0 MBtu 63 MBtu

27.5˚F 14 h 8.6 Btu/lbm 58.30˚F 0.000 0 MBtu 291 MBtu 0 MBtu 512 MBtu 0 MBtu 15 MBtu

22.5˚F 1 h 7.2 Btu/lbm 57.30˚F 0.000 0 MBtu 23 MBtu 0 MBtu 41 MBtu 0 MBtu 1 MBtu

17.5˚F 56.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 55.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 54.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 53.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 9,899 MBtu/yr 29,185 MBtu/yr 23,494 MBtu/yr 51,355 MBtu/yr 1,573 MBtu/yr 1,478 MBtu/yr Baseline Unoccupied Energy Load Calculations
Baseline Occupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 24 MBtu 0 MBtu 50 MBtu 0 MBtu 3 MBtu 0 MBtu 102.5˚F 34 h 690 MBtu 0 MBtu 1,391 MBtu 0 MBtu 78 MBtu 0 MBtu

97.5˚F 202 h 3,483 MBtu 0 MBtu 6,963 MBtu 0 MBtu 406 MBtu 0 MBtu

92.5˚F 231 h 3,378 MBtu 0 MBtu 6,368 MBtu 0 MBtu 423 MBtu 0 MBtu

87.5˚F 495 h 5,909 MBtu 0 MBtu 12,022 MBtu 0 MBtu 861 MBtu 0 MBtu

82.5˚F 507 h 4,761 MBtu 0 MBtu 11,074 MBtu 0 MBtu 866 MBtu 0 MBtu

77.5˚F 603 h 3,909 MBtu 0 MBtu 10,354 MBtu 0 MBtu 917 MBtu 0 MBtu

72.5˚F 553 h 1,946 MBtu 0 MBtu 7,265 MBtu 0 MBtu 740 MBtu 0 MBtu

67.5˚F 928 h 746 MBtu 0 MBtu 3,312 MBtu 0 MBtu 515 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 1,586 MBtu 0 MBtu 2,790 MBtu 0 MBtu 80 MBtu

57.5˚F 1,184 h 0 MBtu 4,563 MBtu 0 MBtu 8,029 MBtu 0 MBtu 231 MBtu

52.5˚F 1,089 h 0 MBtu 7,116 MBtu 0 MBtu 12,521 MBtu 0 MBtu 360 MBtu

47.5˚F 618 h 0 MBtu 5,826 MBtu 0 MBtu 10,252 MBtu 0 MBtu 295 MBtu

42.5˚F 687 h 0 MBtu 8,387 MBtu 0 MBtu 14,757 MBtu 0 MBtu 425 MBtu

37.5˚F 334 h 0 MBtu 4,998 MBtu 0 MBtu 8,794 MBtu 0 MBtu 253 MBtu

32.5˚F 89 h 0 MBtu 1,556 MBtu 0 MBtu 2,738 MBtu 0 MBtu 79 MBtu

27.5˚F 19 h 0 MBtu 382 MBtu 0 MBtu 671 MBtu 0 MBtu 19 MBtu

22.5˚F 4 h 0 MBtu 86 MBtu 0 MBtu 151 MBtu 0 MBtu 4 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 24,846 MBtu/yr 34,498 MBtu/yr 58,799 MBtu/yr 60,704 MBtu/yr 4,808 MBtu/yr 1,748 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 72.90˚F -0.575 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 71.90˚F 0.853 24 MBtu 0 MBtu 50 MBtu 0 MBtu 3 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 70.90˚F 0.815 448 MBtu 0 MBtu 967 MBtu 0 MBtu 57 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 69.90˚F 0.851 1,826 MBtu 0 MBtu 3,774 MBtu 0 MBtu 243 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 68.90˚F 0.905 1,896 MBtu 0 MBtu 3,687 MBtu 0 MBtu 269 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 67.90˚F 0.814 3,414 MBtu 0 MBtu 7,381 MBtu 0 MBtu 565 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 66.90˚F 0.752 3,086 MBtu 0 MBtu 7,222 MBtu 0 MBtu 609 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 65.90˚F 0.707 2,365 MBtu 0 MBtu 5,889 MBtu 0 MBtu 583 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 64.90˚F 0.666 1,144 MBtu 0 MBtu 3,024 MBtu 0 MBtu 392 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 63.90˚F 0.396 746 MBtu 0 MBtu 3,312 MBtu 0 MBtu 515 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 61.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 60.30˚F 0.000 0 MBtu 611 MBtu 0 MBtu 1,074 MBtu 0 MBtu 31 MBtu

52.5˚F 305 h 18.0 Btu/lbm 59.30˚F 0.000 0 MBtu 1,400 MBtu 0 MBtu 2,464 MBtu 0 MBtu 71 MBtu

47.5˚F 129 h 16.6 Btu/lbm 58.30˚F 0.000 0 MBtu 940 MBtu 0 MBtu 1,655 MBtu 0 MBtu 48 MBtu

42.5˚F 123 h 14.9 Btu/lbm 57.30˚F 0.000 0 MBtu 1,229 MBtu 0 MBtu 2,162 MBtu 0 MBtu 62 MBtu

37.5˚F 53 h 12.8 Btu/lbm 56.30˚F 0.000 0 MBtu 673 MBtu 0 MBtu 1,184 MBtu 0 MBtu 34 MBtu

32.5˚F 20 h 11.0 Btu/lbm 55.30˚F 0.000 0 MBtu 308 MBtu 0 MBtu 542 MBtu 0 MBtu 16 MBtu

27.5˚F 5 h 8.7 Btu/lbm 54.30˚F 0.000 0 MBtu 90 MBtu 0 MBtu 159 MBtu 0 MBtu 5 MBtu

22.5˚F 3 h 7.0 Btu/lbm 53.30˚F 0.000 0 MBtu 62 MBtu 0 MBtu 110 MBtu 0 MBtu 3 MBtu

17.5˚F 0 h 0.0 Btu/lbm 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 49.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 14,948 MBtu/yr 5,313 MBtu/yr 35,305 MBtu/yr 9,349 MBtu/yr 3,235 MBtu/yr 269 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 78.50˚F -0.427 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 77.50˚F -0.376 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 76.50˚F 1.071 228 MBtu 0 MBtu 375 MBtu 0 MBtu 20 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 75.50˚F 0.973 1,545 MBtu 0 MBtu 2,794 MBtu 0 MBtu 152 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 74.50˚F 1.062 1,361 MBtu 0 MBtu 2,255 MBtu 0 MBtu 142 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 73.50˚F 1.054 2,240 MBtu 0 MBtu 3,739 MBtu 0 MBtu 270 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 72.50˚F 0.837 1,445 MBtu 0 MBtu 3,038 MBtu 0 MBtu 234 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 71.50˚F 0.646 1,219 MBtu 0 MBtu 3,319 MBtu 0 MBtu 301 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 70.50˚F 0.263 446 MBtu 0 MBtu 2,986 MBtu 0 MBtu 312 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 63.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 62.90˚F 0.000 0 MBtu 227 MBtu 0 MBtu 399 MBtu 0 MBtu 11 MBtu

57.5˚F 861 h 21.4 Btu/lbm 61.90˚F 0.000 0 MBtu 2,557 MBtu 0 MBtu 4,500 MBtu 0 MBtu 130 MBtu

52.5˚F 784 h 18.8 Btu/lbm 60.90˚F 0.000 0 MBtu 4,446 MBtu 0 MBtu 7,823 MBtu 0 MBtu 225 MBtu

47.5˚F 489 h 16.9 Btu/lbm 59.90˚F 0.000 0 MBtu 4,093 MBtu 0 MBtu 7,203 MBtu 0 MBtu 207 MBtu

42.5˚F 564 h 14.8 Btu/lbm 58.90˚F 0.000 0 MBtu 6,244 MBtu 0 MBtu 10,987 MBtu 0 MBtu 316 MBtu

37.5˚F 281 h 12.9 Btu/lbm 57.90˚F 0.000 0 MBtu 3,870 MBtu 0 MBtu 6,809 MBtu 0 MBtu 196 MBtu

32.5˚F 69 h 10.9 Btu/lbm 56.90˚F 0.000 0 MBtu 1,137 MBtu 0 MBtu 2,000 MBtu 0 MBtu 58 MBtu

27.5˚F 14 h 8.6 Btu/lbm 55.90˚F 0.000 0 MBtu 268 MBtu 0 MBtu 472 MBtu 0 MBtu 14 MBtu

22.5˚F 1 h 7.2 Btu/lbm 54.90˚F 0.000 0 MBtu 22 MBtu 0 MBtu 38 MBtu 0 MBtu 1 MBtu

17.5˚F 0 h 0.0 Btu/lbm 53.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 52.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 51.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 50.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 8,483 MBtu/yr 22,863 MBtu/yr 18,506 MBtu/yr 40,231 MBtu/yr 1,429 MBtu/yr 1,158 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 24 MBtu 0 MBtu 50 MBtu 0 MBtu 3 MBtu 0 MBtu 102.5˚F 34 h 676 MBtu 0 MBtu 1,342 MBtu 0 MBtu 76 MBtu 0 MBtu

97.5˚F 202 h 3,370 MBtu 0 MBtu 6,568 MBtu 0 MBtu 394 MBtu 0 MBtu

92.5˚F 231 h 3,257 MBtu 0 MBtu 5,942 MBtu 0 MBtu 410 MBtu 0 MBtu

87.5˚F 495 h 5,653 MBtu 0 MBtu 11,120 MBtu 0 MBtu 835 MBtu 0 MBtu

82.5˚F 507 h 4,530 MBtu 0 MBtu 10,259 MBtu 0 MBtu 842 MBtu 0 MBtu

77.5˚F 603 h 3,584 MBtu 0 MBtu 9,208 MBtu 0 MBtu 884 MBtu 0 MBtu

72.5˚F 553 h 1,590 MBtu 0 MBtu 6,010 MBtu 0 MBtu 704 MBtu 0 MBtu

67.5˚F 928 h 746 MBtu 0 MBtu 3,312 MBtu 0 MBtu 515 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 227 MBtu 0 MBtu 399 MBtu 0 MBtu 11 MBtu

57.5˚F 1,184 h 0 MBtu 3,168 MBtu 0 MBtu 5,574 MBtu 0 MBtu 160 MBtu

52.5˚F 1,089 h 0 MBtu 5,846 MBtu 0 MBtu 10,286 MBtu 0 MBtu 296 MBtu

47.5˚F 618 h 0 MBtu 5,034 MBtu 0 MBtu 8,857 MBtu 0 MBtu 255 MBtu

42.5˚F 687 h 0 MBtu 7,473 MBtu 0 MBtu 13,149 MBtu 0 MBtu 379 MBtu

37.5˚F 334 h 0 MBtu 4,542 MBtu 0 MBtu 7,993 MBtu 0 MBtu 230 MBtu

32.5˚F 89 h 0 MBtu 1,444 MBtu 0 MBtu 2,541 MBtu 0 MBtu 73 MBtu

27.5˚F 19 h 0 MBtu 359 MBtu 0 MBtu 631 MBtu 0 MBtu 18 MBtu

22.5˚F 4 h 0 MBtu 84 MBtu 0 MBtu 148 MBtu 0 MBtu 4 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 23,430 MBtu/yr 28,176 MBtu/yr 53,811 MBtu/yr 49,580 MBtu/yr 4,664 MBtu/yr 1,427 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

Simpson Center
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 226,750 226,750
0 Heating Load, MBtu/yr 197,291 197,291
0 Cooling Energy, kWh/yr 20,785 20,7850 0.0%
Cooling Energy Cost $4,641/yr $4,641/yr $0/yr
Heating Energy, therm/yr 2,466 2,4660 0.0%
Heating Energy Cost $2,867/yr $2,867/yr $0/yr
Total Energy Cost $7,508/yr $7,508/yr $0/yr 0.0%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1627 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1627 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.2233/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 8,017 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 594 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 22,040 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 22,040 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 33,234 ft² kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.6000 Btu/(h·ft²·˚F)
Wall U factor 0.1000 Btu/(h·ft²·˚F)
Roof U factor 0.1000 Btu/(h·ft²·˚F)
Overall U Value 0.1116 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 6,647 cfm
Supply Air Flow Rate 9,367 cfm
Outside Air Flow Rate 1,873 cfm Occupied Unoccupied Cooling and Heating Return Air Flow Rate 7,494 cfm 100% 100%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 78.0˚F 40% 28.09 Btu/lbm d.a. 10.0˚F 68.0˚F 22.95 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 90.0˚F 40% 35.53 Btu/lbm d.a. 5.0˚F 85.0˚F 32.23 Btu/lbm d.a.

Baseline Occ Heating Temperature 68.0˚F 10.0˚F 58.0˚F
Baseline UnOcc Heating Temperature 55.0˚F 5.0˚F 50.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 78.0˚F 40% 28.09 Btu/lbm d.a. 10.0˚F 68.0˚F 22.95 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 90.0˚F 40% 35.53 Btu/lbm d.a. 5.0˚F 85.0˚F 32.23 Btu/lbm d.a.

Proposed Occ Heating Temperature 68.0˚F 10.0˚F 58.0˚F
Proposed UnOcc Heating Temperature 55.0˚F 5.0˚F 50.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 76.90˚F -0.465 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 75.90˚F 0.925 147 MBtu 0 MBtu 306 MBtu 0 MBtu 38 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 74.90˚F 0.886 2,688 MBtu 0 MBtu 5,870 MBtu 0 MBtu 756 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 73.90˚F 0.951 10,724 MBtu 0 MBtu 21,826 MBtu 0 MBtu 3,213 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 72.90˚F 1.060 10,815 MBtu 0 MBtu 19,740 MBtu 0 MBtu 3,520 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 71.90˚F 0.946 18,663 MBtu 0 MBtu 38,168 MBtu 0 MBtu 7,372 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 70.90˚F 0.882 15,760 MBtu 0 MBtu 34,582 MBtu 0 MBtu 7,878 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 69.90˚F 0.862 10,643 MBtu 0 MBtu 23,902 MBtu 0 MBtu 7,458 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 68.90˚F 0.942 3,723 MBtu 0 MBtu 7,644 MBtu 0 MBtu 4,943 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 59.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 58.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 57.90˚F 0.000 0 MBtu 599 MBtu 0 MBtu 1,159 MBtu 0 MBtu 65 MBtu

52.5˚F 305 h 18.0 Btu/lbm 56.90˚F 0.000 0 MBtu 6,223 MBtu 0 MBtu 12,042 MBtu 0 MBtu 679 MBtu

47.5˚F 129 h 16.6 Btu/lbm 55.90˚F 0.000 0 MBtu 5,025 MBtu 0 MBtu 9,723 MBtu 0 MBtu 548 MBtu

42.5˚F 123 h 14.9 Btu/lbm 54.90˚F 0.000 0 MBtu 7,072 MBtu 0 MBtu 13,686 MBtu 0 MBtu 771 MBtu

37.5˚F 53 h 12.8 Btu/lbm 53.90˚F 0.000 0 MBtu 4,030 MBtu 0 MBtu 7,800 MBtu 0 MBtu 440 MBtu

32.5˚F 20 h 11.0 Btu/lbm 52.90˚F 0.000 0 MBtu 1,892 MBtu 0 MBtu 3,661 MBtu 0 MBtu 206 MBtu

27.5˚F 5 h 8.7 Btu/lbm 51.90˚F 0.000 0 MBtu 566 MBtu 0 MBtu 1,095 MBtu 0 MBtu 62 MBtu

22.5˚F 3 h 7.0 Btu/lbm 50.90˚F 0.000 0 MBtu 395 MBtu 0 MBtu 765 MBtu 0 MBtu 43 MBtu

17.5˚F 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 46.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 45.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 44.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 43.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 73,161 MBtu/yr 25,802 MBtu/yr 152,040 MBtu/yr 49,931 MBtu/yr 35,176 MBtu/yr 2,815 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 90.50˚F -0.205 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 89.50˚F -0.168 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 88.50˚F -4.074 844 MBtu 0 MBtu -401 MBtu 0 MBtu 109 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 87.50˚F -1.960 4,822 MBtu 0 MBtu -4,763 MBtu 0 MBtu 784 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 86.50˚F -0.557 3,116 MBtu 0 MBtu -10,824 MBtu 0 MBtu 523 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 85.50˚F -0.139 2,198 MBtu 0 MBtu -30,702 MBtu 0 MBtu 667 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 56.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

52.5˚F 784 h 18.8 Btu/lbm 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

47.5˚F 489 h 16.9 Btu/lbm 49.50˚F 0.000 0 MBtu 4,535 MBtu 0 MBtu 8,776 MBtu 0 MBtu 495 MBtu

42.5˚F 564 h 14.8 Btu/lbm 48.50˚F 0.000 0 MBtu 15,691 MBtu 0 MBtu 30,366 MBtu 0 MBtu 1,712 MBtu

37.5˚F 281 h 12.9 Btu/lbm 47.50˚F 0.000 0 MBtu 13,030 MBtu 0 MBtu 25,215 MBtu 0 MBtu 1,421 MBtu

32.5˚F 69 h 10.9 Btu/lbm 46.50˚F 0.000 0 MBtu 4,479 MBtu 0 MBtu 8,668 MBtu 0 MBtu 489 MBtu

27.5˚F 14 h 8.6 Btu/lbm 45.50˚F 0.000 0 MBtu 1,169 MBtu 0 MBtu 2,261 MBtu 0 MBtu 127 MBtu

22.5˚F 1 h 7.2 Btu/lbm 44.50˚F 0.000 0 MBtu 102 MBtu 0 MBtu 197 MBtu 0 MBtu 11 MBtu

17.5˚F 43.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 42.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 41.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 40.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 39.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 38.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 37.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 10,980 MBtu/yr 39,006 MBtu/yr -46,689 MBtu/yr 75,483 MBtu/yr 2,082 MBtu/yr 4,255 MBtu/yr Baseline Unoccupied Energy Load Calculations
Baseline Occupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 147 MBtu 0 MBtu 306 MBtu 0 MBtu 38 MBtu 0 MBtu 102.5˚F 34 h 3,531 MBtu 0 MBtu 5,470 MBtu 0 MBtu 865 MBtu 0 MBtu

97.5˚F 202 h 15,547 MBtu 0 MBtu 17,064 MBtu 0 MBtu 3,997 MBtu 0 MBtu

92.5˚F 231 h 13,931 MBtu 0 MBtu 8,916 MBtu 0 MBtu 4,043 MBtu 0 MBtu

87.5˚F 495 h 20,861 MBtu 0 MBtu 7,466 MBtu 0 MBtu 8,038 MBtu 0 MBtu

82.5˚F 507 h 15,760 MBtu 0 MBtu 34,582 MBtu 0 MBtu 7,878 MBtu 0 MBtu

77.5˚F 603 h 10,643 MBtu 0 MBtu 23,902 MBtu 0 MBtu 7,458 MBtu 0 MBtu

72.5˚F 553 h 3,723 MBtu 0 MBtu 7,644 MBtu 0 MBtu 4,943 MBtu 0 MBtu

67.5˚F 928 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 1,184 h 0 MBtu 599 MBtu 0 MBtu 1,159 MBtu 0 MBtu 65 MBtu

52.5˚F 1,089 h 0 MBtu 6,223 MBtu 0 MBtu 12,042 MBtu 0 MBtu 679 MBtu

47.5˚F 618 h 0 MBtu 9,559 MBtu 0 MBtu 18,499 MBtu 0 MBtu 1,043 MBtu

42.5˚F 687 h 0 MBtu 22,764 MBtu 0 MBtu 44,052 MBtu 0 MBtu 2,483 MBtu

37.5˚F 334 h 0 MBtu 17,060 MBtu 0 MBtu 33,014 MBtu 0 MBtu 1,861 MBtu

32.5˚F 89 h 0 MBtu 6,371 MBtu 0 MBtu 12,329 MBtu 0 MBtu 695 MBtu

27.5˚F 19 h 0 MBtu 1,734 MBtu 0 MBtu 3,356 MBtu 0 MBtu 189 MBtu

22.5˚F 4 h 0 MBtu 497 MBtu 0 MBtu 962 MBtu 0 MBtu 54 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 84,141 MBtu/yr 64,807 MBtu/yr 105,350 MBtu/yr 125,414 MBtu/yr 37,259 MBtu/yr 7,070 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 76.90˚F -0.465 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 75.90˚F 0.925 147 MBtu 0 MBtu 306 MBtu 0 MBtu 38 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 74.90˚F 0.886 2,688 MBtu 0 MBtu 5,870 MBtu 0 MBtu 756 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 73.90˚F 0.951 10,724 MBtu 0 MBtu 21,826 MBtu 0 MBtu 3,213 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 72.90˚F 1.060 10,815 MBtu 0 MBtu 19,740 MBtu 0 MBtu 3,520 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 71.90˚F 0.946 18,663 MBtu 0 MBtu 38,168 MBtu 0 MBtu 7,372 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 70.90˚F 0.882 15,760 MBtu 0 MBtu 34,582 MBtu 0 MBtu 7,878 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 69.90˚F 0.862 10,643 MBtu 0 MBtu 23,902 MBtu 0 MBtu 7,458 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 68.90˚F 0.942 3,723 MBtu 0 MBtu 7,644 MBtu 0 MBtu 4,943 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 59.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 58.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 57.90˚F 0.000 0 MBtu 599 MBtu 0 MBtu 1,159 MBtu 0 MBtu 65 MBtu

52.5˚F 305 h 18.0 Btu/lbm 56.90˚F 0.000 0 MBtu 6,223 MBtu 0 MBtu 12,042 MBtu 0 MBtu 679 MBtu

47.5˚F 129 h 16.6 Btu/lbm 55.90˚F 0.000 0 MBtu 5,025 MBtu 0 MBtu 9,723 MBtu 0 MBtu 548 MBtu

42.5˚F 123 h 14.9 Btu/lbm 54.90˚F 0.000 0 MBtu 7,072 MBtu 0 MBtu 13,686 MBtu 0 MBtu 771 MBtu

37.5˚F 53 h 12.8 Btu/lbm 53.90˚F 0.000 0 MBtu 4,030 MBtu 0 MBtu 7,800 MBtu 0 MBtu 440 MBtu

32.5˚F 20 h 11.0 Btu/lbm 52.90˚F 0.000 0 MBtu 1,892 MBtu 0 MBtu 3,661 MBtu 0 MBtu 206 MBtu

27.5˚F 5 h 8.7 Btu/lbm 51.90˚F 0.000 0 MBtu 566 MBtu 0 MBtu 1,095 MBtu 0 MBtu 62 MBtu

22.5˚F 3 h 7.0 Btu/lbm 50.90˚F 0.000 0 MBtu 395 MBtu 0 MBtu 765 MBtu 0 MBtu 43 MBtu

17.5˚F 0 h 0.0 Btu/lbm 49.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 48.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 47.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 46.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 45.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 44.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 43.90˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 73,161 MBtu/yr 25,802 MBtu/yr 152,040 MBtu/yr 49,931 MBtu/yr 35,176 MBtu/yr 2,815 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 90.50˚F -0.205 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 89.50˚F -0.168 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 88.50˚F -4.074 844 MBtu 0 MBtu -401 MBtu 0 MBtu 109 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 87.50˚F -1.960 4,822 MBtu 0 MBtu -4,763 MBtu 0 MBtu 784 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 86.50˚F -0.557 3,116 MBtu 0 MBtu -10,824 MBtu 0 MBtu 523 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 85.50˚F -0.139 2,198 MBtu 0 MBtu -30,702 MBtu 0 MBtu 667 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 56.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 55.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 54.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 53.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 52.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 51.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

52.5˚F 784 h 18.8 Btu/lbm 50.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

47.5˚F 489 h 16.9 Btu/lbm 49.50˚F 0.000 0 MBtu 4,535 MBtu 0 MBtu 8,776 MBtu 0 MBtu 495 MBtu

42.5˚F 564 h 14.8 Btu/lbm 48.50˚F 0.000 0 MBtu 15,691 MBtu 0 MBtu 30,366 MBtu 0 MBtu 1,712 MBtu

37.5˚F 281 h 12.9 Btu/lbm 47.50˚F 0.000 0 MBtu 13,030 MBtu 0 MBtu 25,215 MBtu 0 MBtu 1,421 MBtu

32.5˚F 69 h 10.9 Btu/lbm 46.50˚F 0.000 0 MBtu 4,479 MBtu 0 MBtu 8,668 MBtu 0 MBtu 489 MBtu

27.5˚F 14 h 8.6 Btu/lbm 45.50˚F 0.000 0 MBtu 1,169 MBtu 0 MBtu 2,261 MBtu 0 MBtu 127 MBtu

22.5˚F 1 h 7.2 Btu/lbm 44.50˚F 0.000 0 MBtu 102 MBtu 0 MBtu 197 MBtu 0 MBtu 11 MBtu

17.5˚F 0 h 0.0 Btu/lbm 43.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 42.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 41.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 40.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 39.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 38.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 37.50˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 10,980 MBtu/yr 39,006 MBtu/yr -46,689 MBtu/yr 75,483 MBtu/yr 2,082 MBtu/yr 4,255 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 147 MBtu 0 MBtu 306 MBtu 0 MBtu 38 MBtu 0 MBtu 102.5˚F 34 h 3,531 MBtu 0 MBtu 5,470 MBtu 0 MBtu 865 MBtu 0 MBtu

97.5˚F 202 h 15,547 MBtu 0 MBtu 17,064 MBtu 0 MBtu 3,997 MBtu 0 MBtu

92.5˚F 231 h 13,931 MBtu 0 MBtu 8,916 MBtu 0 MBtu 4,043 MBtu 0 MBtu

87.5˚F 495 h 20,861 MBtu 0 MBtu 7,466 MBtu 0 MBtu 8,038 MBtu 0 MBtu

82.5˚F 507 h 15,760 MBtu 0 MBtu 34,582 MBtu 0 MBtu 7,878 MBtu 0 MBtu

77.5˚F 603 h 10,643 MBtu 0 MBtu 23,902 MBtu 0 MBtu 7,458 MBtu 0 MBtu

72.5˚F 553 h 3,723 MBtu 0 MBtu 7,644 MBtu 0 MBtu 4,943 MBtu 0 MBtu

67.5˚F 928 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

62.5˚F 1,182 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 1,184 h 0 MBtu 599 MBtu 0 MBtu 1,159 MBtu 0 MBtu 65 MBtu

52.5˚F 1,089 h 0 MBtu 6,223 MBtu 0 MBtu 12,042 MBtu 0 MBtu 679 MBtu

47.5˚F 618 h 0 MBtu 9,559 MBtu 0 MBtu 18,499 MBtu 0 MBtu 1,043 MBtu

42.5˚F 687 h 0 MBtu 22,764 MBtu 0 MBtu 44,052 MBtu 0 MBtu 2,483 MBtu

37.5˚F 334 h 0 MBtu 17,060 MBtu 0 MBtu 33,014 MBtu 0 MBtu 1,861 MBtu

32.5˚F 89 h 0 MBtu 6,371 MBtu 0 MBtu 12,329 MBtu 0 MBtu 695 MBtu

27.5˚F 19 h 0 MBtu 1,734 MBtu 0 MBtu 3,356 MBtu 0 MBtu 189 MBtu

22.5˚F 4 h 0 MBtu 497 MBtu 0 MBtu 962 MBtu 0 MBtu 54 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 84,141 MBtu/yr 64,807 MBtu/yr 105,350 MBtu/yr 125,414 MBtu/yr 37,259 MBtu/yr 7,070 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

SWAT Building
SUMMARY BASELINE PROPOSED SAVINGS % SAVINGS
Cooling Load, MBtu/yr 269,065 173,852 95,213
Heating Load, MBtu/yr 95,733 95,7330
Cooling Energy, kWh/yr 24,664 15,936 8,728 35.4%
Cooling Energy Cost $4,343/yr $2,806/yr $1,537/yr
Heating Energy, therm/yr 1,197 1,1970 0.0%
Heating Energy Cost $1,418/yr $1,418/yr $0/yr
Total Energy Cost $5,761/yr $4,224/yr $1,537/yr 26.7%
Fuel Billing Unit therm Mcf 1,030,000 Btu/Mcf MBtu/Mcf (Nat'l Gas) 1,030 MBtu/Mcf 10.30 therm/Mcf Fuel Cost per Billing Unit $1.1850 ccf 103,000 Btu/ccf MBtu/ccf (Nat'l Gas) 103.0 MBtu/ccf 1.03 therm/ccf Fuel Cost per Therm $1.1850 cf 1,030 Btu/cf MBtu/cf (Nat'l Gas) 1.030 MBtu/cf 0.0103 therm/cf Electric Energy Cost $0.1761/kWh therm 100,000 Btu/therm MBtu/therm (Nat'l Gas) 100 MBtu/therm 1 therm Wall Area Per Floor 2,842 ft² MBtu 1,000 Btu/MBtu Btu/MBtu 1 MBtu 0.010 therm/MBtu Window Area Per Floor 211 ft² MMBtu 1,000,000 Btu/MMBtu MBtu/MMBtu 1,000 MBtu/MMBtu 10 therm/MMBtu Roof Area 2,770 ft² gal (LP Gas) 91,500 Btu/gal MBtu/gal (LP Gas) 91.5 MBtu/gal 0.9150 therm/gal No. of Floors1 gal (Fuel Oil #2) 139,000 Btu/gal MBtu/gal (Fuel Oil #2) 139 MBtu/gal 1.3900 therm/gal Total Floor Area 2,770 ft² lbm (Steam) 975 Btu/lbm MBtu/lbm (Steam) 0.975 MBtu/lbm 0.00975 therm/lbm Total Envelope Area 6,739 ft² kWh 3,412 Btu/kWh MBtu/kWh 3.412 MBtu/kWh 0.03412 therm/kWh Window U factor 0.6000 Btu/(h·ft²·˚F)
Wall U factor 0.1000 Btu/(h·ft²·˚F)
Roof U factor 0.1000 Btu/(h·ft²·˚F)
Overall U Value 0.1204 Btu/(h·ft²·˚F)
0 Infiltration Rate Per Env. Area 0.200 cfm/ft²
Air Infiltration & Leakage Volume 1,348 cfm
Supply Air Flow Rate 1,177 cfm
Outside Air Flow Rate 235 cfm Occupied Unoccupied Cooling and Heating Return Air Flow Rate 942 cfm 100% 100%
Cooling Conversion Factor 12 MBtu/h per ton
Heating Btu Conversion Factor 100.000
Heating Btu Conversion Unit MBtu/therm (Nat'l Gas)
Sensible Heat Conversion Factor 1.080 Btu/(h·cfm·˚F)
Overall Heating System Efficiency 80.0%
Chiller Efficiency 1.10 kW/ton

INPUTS UNITS CHART
Baseline Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Baseline Occ Cooling Temperature 66.0˚F 40% 22.02 Btu/lbm d.a. 10.0˚F 56.0˚F 17.75 Btu/lbm d.a.

Baseline UnOcc Cooling Temperature 66.0˚F 40% 22.02 Btu/lbm d.a. 5.0˚F 61.0˚F 19.81 Btu/lbm d.a.

Baseline Occ Heating Temperature 66.0˚F 10.0˚F 56.0˚F
Baseline UnOcc Heating Temperature 66.0˚F 5.0˚F 61.0˚F
Proposed Temperatures Temperature Rm Rel Humidity Enthalpy Internal Gain Balance Point Enthalpy at BP Proposed Occ Cooling Temperature 70.0˚F 40% 23.92 Btu/lbm d.a. 10.0˚F 60.0˚F 19.39 Btu/lbm d.a.

Proposed UnOcc Cooling Temperature 72.0˚F 40% 24.91 Btu/lbm d.a. 5.0˚F 67.0˚F 22.48 Btu/lbm d.a.

Proposed Occ Heating Temperature 66.0˚F 10.0˚F 56.0˚F
Proposed UnOcc Heating Temperature 66.0˚F 5.0˚F 61.0˚F

15.F

OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 67.30˚F -0.764 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 66.30˚F 0.800 42 MBtu 0 MBtu 94 MBtu 0 MBtu 6 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 65.30˚F 0.767 792 MBtu 0 MBtu 1,854 MBtu 0 MBtu 118 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 64.30˚F 0.787 3,298 MBtu 0 MBtu 7,521 MBtu 0 MBtu 512 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 63.30˚F 0.815 3,523 MBtu 0 MBtu 7,761 MBtu 0 MBtu 574 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 62.30˚F 0.745 6,591 MBtu 0 MBtu 15,887 MBtu 0 MBtu 1,211 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 61.30˚F 0.695 6,297 MBtu 0 MBtu 16,265 MBtu 0 MBtu 1,313 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 60.30˚F 0.657 5,266 MBtu 0 MBtu 14,384 MBtu 0 MBtu 1,270 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 59.30˚F 0.623 2,984 MBtu 0 MBtu 8,592 MBtu 0 MBtu 867 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 58.30˚F 0.488 2,863 MBtu 0 MBtu 10,526 MBtu 0 MBtu 1,148 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 57.30˚F 0.358 1,808 MBtu 0 MBtu 9,056 MBtu 0 MBtu 1,189 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 56.30˚F 0.160 393 MBtu 0 MBtu 4,414 MBtu 0 MBtu 976 MBtu 0 MBtu

52.5˚F 305 h 18.0 Btu/lbm 55.30˚F 0.000 0 MBtu 866 MBtu 0 MBtu 1,554 MBtu 0 MBtu 54 MBtu

47.5˚F 129 h 16.6 Btu/lbm 54.30˚F 0.000 0 MBtu 889 MBtu 0 MBtu 1,596 MBtu 0 MBtu 56 MBtu

42.5˚F 123 h 14.9 Btu/lbm 53.30˚F 0.000 0 MBtu 1,347 MBtu 0 MBtu 2,417 MBtu 0 MBtu 84 MBtu

37.5˚F 53 h 12.8 Btu/lbm 52.30˚F 0.000 0 MBtu 795 MBtu 0 MBtu 1,427 MBtu 0 MBtu 50 MBtu

32.5˚F 20 h 11.0 Btu/lbm 51.30˚F 0.000 0 MBtu 381 MBtu 0 MBtu 684 MBtu 0 MBtu 24 MBtu

27.5˚F 5 h 8.7 Btu/lbm 50.30˚F 0.000 0 MBtu 116 MBtu 0 MBtu 207 MBtu 0 MBtu 7 MBtu

22.5˚F 3 h 7.0 Btu/lbm 49.30˚F 0.000 0 MBtu 82 MBtu 0 MBtu 146 MBtu 0 MBtu 5 MBtu

17.5˚F 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 45.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 44.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 43.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 42.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu SUBTOTALS 2,926 h/yr 33,858 MBtu/yr 4,475 MBtu/yr 96,352 MBtu/yr 8,032 MBtu/yr 9,185 MBtu/yr 281 MBtu/yr OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 71.30˚F -0.624 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 70.30˚F -0.563 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 69.30˚F 0.874 438 MBtu 0 MBtu 898 MBtu 0 MBtu 48 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 68.30˚F 0.804 3,079 MBtu 0 MBtu 6,870 MBtu 0 MBtu 372 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 67.30˚F 0.823 2,861 MBtu 0 MBtu 6,243 MBtu 0 MBtu 361 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 66.30˚F 0.786 5,094 MBtu 0 MBtu 11,630 MBtu 0 MBtu 708 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 65.30˚F 0.671 3,732 MBtu 0 MBtu 9,982 MBtu 0 MBtu 621 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 64.30˚F 0.575 4,028 MBtu 0 MBtu 12,580 MBtu 0 MBtu 822 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 63.30˚F 0.432 3,078 MBtu 0 MBtu 12,791 MBtu 0 MBtu 866 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 62.30˚F 0.347 3,274 MBtu 0 MBtu 16,915 MBtu 0 MBtu 1,381 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 61.30˚F 0.100 1,021 MBtu 0 MBtu 18,273 MBtu 0 MBtu 1,705 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 60.30˚F 0.000 0 MBtu 2,444 MBtu 0 MBtu 4,386 MBtu 0 MBtu 153 MBtu

52.5˚F 784 h 18.8 Btu/lbm 59.30˚F 0.000 0 MBtu 5,405 MBtu 0 MBtu 9,700 MBtu 0 MBtu 339 MBtu

47.5˚F 489 h 16.9 Btu/lbm 58.30˚F 0.000 0 MBtu 5,354 MBtu 0 MBtu 9,609 MBtu 0 MBtu 336 MBtu

42.5˚F 564 h 14.8 Btu/lbm 57.30˚F 0.000 0 MBtu 8,462 MBtu 0 MBtu 15,188 MBtu 0 MBtu 531 MBtu

37.5˚F 281 h 12.9 Btu/lbm 56.30˚F 0.000 0 MBtu 5,356 MBtu 0 MBtu 9,612 MBtu 0 MBtu 336 MBtu

32.5˚F 69 h 10.9 Btu/lbm 55.30˚F 0.000 0 MBtu 1,595 MBtu 0 MBtu 2,862 MBtu 0 MBtu 100 MBtu

27.5˚F 14 h 8.6 Btu/lbm 54.30˚F 0.000 0 MBtu 380 MBtu 0 MBtu 683 MBtu 0 MBtu 24 MBtu

22.5˚F 1 h 7.2 Btu/lbm 53.30˚F 0.000 0 MBtu 31 MBtu 0 MBtu 56 MBtu 0 MBtu 2 MBtu

17.5˚F 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 49.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 26,603 MBtu/yr 29,028 MBtu/yr 96,182 MBtu/yr 52,097 MBtu/yr 6,884 MBtu/yr 1,820 MBtu/yr Baseline Unoccupied Energy Load Calculations
Baseline Occupied Energy Load Calculations

15.F

OA
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 42 MBtu 0 MBtu 94 MBtu 0 MBtu 6 MBtu 0 MBtu 102.5˚F 34 h 1,230 MBtu 0 MBtu 2,752 MBtu 0 MBtu 166 MBtu 0 MBtu

97.5˚F 202 h 6,377 MBtu 0 MBtu 14,390 MBtu 0 MBtu 884 MBtu 0 MBtu

92.5˚F 231 h 6,384 MBtu 0 MBtu 14,004 MBtu 0 MBtu 934 MBtu 0 MBtu

87.5˚F 495 h 11,685 MBtu 0 MBtu 27,517 MBtu 0 MBtu 1,919 MBtu 0 MBtu

82.5˚F 507 h 10,029 MBtu 0 MBtu 26,248 MBtu 0 MBtu 1,934 MBtu 0 MBtu

77.5˚F 603 h 9,294 MBtu 0 MBtu 26,964 MBtu 0 MBtu 2,093 MBtu 0 MBtu

72.5˚F 553 h 6,062 MBtu 0 MBtu 21,384 MBtu 0 MBtu 1,734 MBtu 0 MBtu

67.5˚F 928 h 6,137 MBtu 0 MBtu 27,440 MBtu 0 MBtu 2,529 MBtu 0 MBtu

62.5˚F 1,182 h 2,829 MBtu 0 MBtu 27,328 MBtu 0 MBtu 2,894 MBtu 0 MBtu

57.5˚F 1,184 h 393 MBtu 2,444 MBtu 4,414 MBtu 4,386 MBtu 976 MBtu 153 MBtu

52.5˚F 1,089 h 0 MBtu 6,271 MBtu 0 MBtu 11,254 MBtu 0 MBtu 393 MBtu

47.5˚F 618 h 0 MBtu 6,243 MBtu 0 MBtu 11,205 MBtu 0 MBtu 391 MBtu

42.5˚F 687 h 0 MBtu 9,809 MBtu 0 MBtu 17,605 MBtu 0 MBtu 615 MBtu

37.5˚F 334 h 0 MBtu 6,151 MBtu 0 MBtu 11,039 MBtu 0 MBtu 386 MBtu

32.5˚F 89 h 0 MBtu 1,976 MBtu 0 MBtu 3,547 MBtu 0 MBtu 124 MBtu

27.5˚F 19 h 0 MBtu 496 MBtu 0 MBtu 890 MBtu 0 MBtu 31 MBtu

22.5˚F 4 h 0 MBtu 113 MBtu 0 MBtu 202 MBtu 0 MBtu 7 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 60,462 MBtu/yr 33,503 MBtu/yr 192,535 MBtu/yr 60,129 MBtu/yr 16,068 MBtu/yr 2,101 MBtu/yr OA Bin Avg
Temperature
Occupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 70.50˚F -0.650 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 1 h 33.2 Btu/lbm 69.50˚F 0.825 39 MBtu 0 MBtu 84 MBtu 0 MBtu 5 MBtu 0 MBtu 102.5˚F 21 h 32.3 Btu/lbm 68.50˚F 0.790 724 MBtu 0 MBtu 1,645 MBtu 0 MBtu 111 MBtu 0 MBtu

97.5˚F 98 h 30.4 Btu/lbm 67.50˚F 0.817 2,981 MBtu 0 MBtu 6,546 MBtu 0 MBtu 478 MBtu 0 MBtu

92.5˚F 119 h 28.5 Btu/lbm 66.50˚F 0.856 3,137 MBtu 0 MBtu 6,578 MBtu 0 MBtu 532 MBtu 0 MBtu

87.5˚F 258 h 27.9 Btu/lbm 65.50˚F 0.775 5,754 MBtu 0 MBtu 13,322 MBtu 0 MBtu 1,122 MBtu 0 MBtu

82.5˚F 293 h 26.9 Btu/lbm 64.50˚F 0.719 5,347 MBtu 0 MBtu 13,353 MBtu 0 MBtu 1,212 MBtu 0 MBtu

77.5˚F 302 h 25.6 Btu/lbm 63.50˚F 0.676 4,286 MBtu 0 MBtu 11,382 MBtu 0 MBtu 1,166 MBtu 0 MBtu

72.5˚F 223 h 24.1 Btu/lbm 62.50˚F 0.636 2,261 MBtu 0 MBtu 6,376 MBtu 0 MBtu 790 MBtu 0 MBtu

67.5˚F 307 h 23.4 Btu/lbm 61.50˚F 0.448 1,867 MBtu 0 MBtu 7,474 MBtu 0 MBtu 1,042 MBtu 0 MBtu

62.5˚F 343 h 22.1 Btu/lbm 60.50˚F 0.221 695 MBtu 0 MBtu 5,646 MBtu 0 MBtu 1,069 MBtu 0 MBtu

57.5˚F 323 h 20.0 Btu/lbm 56.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

52.5˚F 305 h 18.0 Btu/lbm 55.30˚F 0.000 0 MBtu 866 MBtu 0 MBtu 1,554 MBtu 0 MBtu 54 MBtu

47.5˚F 129 h 16.6 Btu/lbm 54.30˚F 0.000 0 MBtu 889 MBtu 0 MBtu 1,596 MBtu 0 MBtu 56 MBtu

42.5˚F 123 h 14.9 Btu/lbm 53.30˚F 0.000 0 MBtu 1,347 MBtu 0 MBtu 2,417 MBtu 0 MBtu 84 MBtu

37.5˚F 53 h 12.8 Btu/lbm 52.30˚F 0.000 0 MBtu 795 MBtu 0 MBtu 1,427 MBtu 0 MBtu 50 MBtu

32.5˚F 20 h 11.0 Btu/lbm 51.30˚F 0.000 0 MBtu 381 MBtu 0 MBtu 684 MBtu 0 MBtu 24 MBtu

27.5˚F 5 h 8.7 Btu/lbm 50.30˚F 0.000 0 MBtu 116 MBtu 0 MBtu 207 MBtu 0 MBtu 7 MBtu

22.5˚F 3 h 7.0 Btu/lbm 49.30˚F 0.000 0 MBtu 82 MBtu 0 MBtu 146 MBtu 0 MBtu 5 MBtu

17.5˚F 0 h 0.0 Btu/lbm 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 45.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 44.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 43.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 42.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 2,925 h/yr 27,091 MBtu/yr 4,475 MBtu/yr 72,405 MBtu/yr 8,032 MBtu/yr 7,526 MBtu/yr 281 MBtu/yr Total Baseline Energy Load Calculations (Occupied and UnOccupied) Proposed Occupied Energy Load Calculations

15.F

OA Bin Avg
Temperature
UnOccupied
Hours
OA
Enthalpy
Mixed
Air Temperature
Sensible
Heat Ratio
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0.0 Btu/lbm 76.10˚F -0.486 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 107.5˚F 0 h 0.0 Btu/lbm 75.10˚F -0.432 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 102.5˚F 13 h 31.2 Btu/lbm 74.10˚F 0.978 374 MBtu 0 MBtu 687 MBtu 0 MBtu 41 MBtu 0 MBtu

97.5˚F 104 h 30.7 Btu/lbm 73.10˚F 0.891 2,573 MBtu 0 MBtu 5,182 MBtu 0 MBtu 313 MBtu 0 MBtu

92.5˚F 112 h 29.0 Btu/lbm 72.10˚F 0.939 2,316 MBtu 0 MBtu 4,426 MBtu 0 MBtu 297 MBtu 0 MBtu

87.5˚F 237 h 27.9 Btu/lbm 71.10˚F 0.908 3,940 MBtu 0 MBtu 7,785 MBtu 0 MBtu 573 MBtu 0 MBtu

82.5˚F 214 h 27.5 Btu/lbm 70.10˚F 0.742 2,690 MBtu 0 MBtu 6,510 MBtu 0 MBtu 500 MBtu 0 MBtu

77.5˚F 301 h 26.7 Btu/lbm 69.10˚F 0.598 2,563 MBtu 0 MBtu 7,697 MBtu 0 MBtu 652 MBtu 0 MBtu

72.5˚F 330 h 26.2 Btu/lbm 68.10˚F 0.355 1,472 MBtu 0 MBtu 7,437 MBtu 0 MBtu 679 MBtu 0 MBtu

67.5˚F 621 h 24.3 Btu/lbm 67.10˚F 0.066 252 MBtu 0 MBtu 6,840 MBtu 0 MBtu 1,029 MBtu 0 MBtu

62.5˚F 839 h 23.4 Btu/lbm 61.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

57.5˚F 861 h 21.4 Btu/lbm 60.30˚F 0.000 0 MBtu 2,444 MBtu 0 MBtu 4,386 MBtu 0 MBtu 153 MBtu

52.5˚F 784 h 18.8 Btu/lbm 59.30˚F 0.000 0 MBtu 5,405 MBtu 0 MBtu 9,700 MBtu 0 MBtu 339 MBtu

47.5˚F 489 h 16.9 Btu/lbm 58.30˚F 0.000 0 MBtu 5,354 MBtu 0 MBtu 9,609 MBtu 0 MBtu 336 MBtu

42.5˚F 564 h 14.8 Btu/lbm 57.30˚F 0.000 0 MBtu 8,462 MBtu 0 MBtu 15,188 MBtu 0 MBtu 531 MBtu

37.5˚F 281 h 12.9 Btu/lbm 56.30˚F 0.000 0 MBtu 5,356 MBtu 0 MBtu 9,612 MBtu 0 MBtu 336 MBtu

32.5˚F 69 h 10.9 Btu/lbm 55.30˚F 0.000 0 MBtu 1,595 MBtu 0 MBtu 2,862 MBtu 0 MBtu 100 MBtu

27.5˚F 14 h 8.6 Btu/lbm 54.30˚F 0.000 0 MBtu 380 MBtu 0 MBtu 683 MBtu 0 MBtu 24 MBtu

22.5˚F 1 h 7.2 Btu/lbm 53.30˚F 0.000 0 MBtu 31 MBtu 0 MBtu 56 MBtu 0 MBtu 2 MBtu

17.5˚F 0 h 0.0 Btu/lbm 52.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0.0 Btu/lbm 51.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0.0 Btu/lbm 50.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0.0 Btu/lbm 49.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -2.5˚F 0 h 0.0 Btu/lbm 48.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -7.5˚F 0 h 0.0 Btu/lbm 47.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu -12.5˚F 0 h 0.0 Btu/lbm 46.30˚F 0.000 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu TOTALS 5,834 h/yr 16,181 MBtu/yr 29,028 MBtu/yr 46,565 MBtu/yr 52,097 MBtu/yr 4,083 MBtu/yr 1,820 MBtu/yr OA Bin Avg
Temperature
Total
Hours
Cooling
Conduction
Heating
Conduction
Cooling
Infiltration
Heating
Infiltration
Cooling
Ventilation
Heating
Ventilation
112.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
107.5˚F 1 h 39 MBtu 0 MBtu 84 MBtu 0 MBtu 5 MBtu 0 MBtu 102.5˚F 34 h 1,098 MBtu 0 MBtu 2,332 MBtu 0 MBtu 151 MBtu 0 MBtu

97.5˚F 202 h 5,553 MBtu 0 MBtu 11,729 MBtu 0 MBtu 791 MBtu 0 MBtu

92.5˚F 231 h 5,453 MBtu 0 MBtu 11,004 MBtu 0 MBtu 829 MBtu 0 MBtu

87.5˚F 495 h 9,695 MBtu 0 MBtu 21,107 MBtu 0 MBtu 1,695 MBtu 0 MBtu

82.5˚F 507 h 8,037 MBtu 0 MBtu 19,863 MBtu 0 MBtu 1,711 MBtu 0 MBtu

77.5˚F 603 h 6,850 MBtu 0 MBtu 19,078 MBtu 0 MBtu 1,817 MBtu 0 MBtu

72.5˚F 553 h 3,733 MBtu 0 MBtu 13,813 MBtu 0 MBtu 1,469 MBtu 0 MBtu

67.5˚F 928 h 2,119 MBtu 0 MBtu 14,314 MBtu 0 MBtu 2,070 MBtu 0 MBtu

62.5˚F 1,182 h 695 MBtu 0 MBtu 5,646 MBtu 0 MBtu 1,069 MBtu 0 MBtu

57.5˚F 1,184 h 0 MBtu 2,444 MBtu 0 MBtu 4,386 MBtu 0 MBtu 153 MBtu

52.5˚F 1,089 h 0 MBtu 6,271 MBtu 0 MBtu 11,254 MBtu 0 MBtu 393 MBtu

47.5˚F 618 h 0 MBtu 6,243 MBtu 0 MBtu 11,205 MBtu 0 MBtu 391 MBtu

42.5˚F 687 h 0 MBtu 9,809 MBtu 0 MBtu 17,605 MBtu 0 MBtu 615 MBtu

37.5˚F 334 h 0 MBtu 6,151 MBtu 0 MBtu 11,039 MBtu 0 MBtu 386 MBtu

32.5˚F 89 h 0 MBtu 1,976 MBtu 0 MBtu 3,547 MBtu 0 MBtu 124 MBtu

27.5˚F 19 h 0 MBtu 496 MBtu 0 MBtu 890 MBtu 0 MBtu 31 MBtu

22.5˚F 4 h 0 MBtu 113 MBtu 0 MBtu 202 MBtu 0 MBtu 7 MBtu

17.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu

2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-2.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-7.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
-12.5˚F 0 h 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu 0 MBtu
TOTALS 8,760 h/yr 43,272 MBtu/yr 33,503 MBtu/yr 118,970 MBtu/yr 60,129 MBtu/yr 11,610 MBtu/yr 2,101 MBtu/yr Proposed Unoccupied Energy Load Calculations
Total Proposed Energy Load Calculations (Occupied and UnOccupied)

15.F

FIM #10
– PLUG LOAD CONTROLS
# of Berts0 2518
3 3
17 48
Total Annual Net kWh Savings0 3,285 350 2,803 1,603 8,410 350 368 17,170 Total Annual Net $ Savings 0 548 53 452 262 1,402 60 63 2,838 Device Type: Projector M Printer Copier- 110 15A Copier-110 20A H/C Water Soda Vend Snack Vend TV/Mon Watts:8 15 40 40 61 320 406
# Hours Scheduled ON per Year: BASELINE 8,760 8,760 8,760 8,760 8,760 8,760 8,760 8,760 Police/ Fire Station 1 $0.15
# of Berts06141100 13
# Hours Scheduled ON per Year: BERT
# Hours Scheduled OFF per Year: BERT 8,760 8,760 8,760 8,760 8,760 8,760 8,760 8,760 Total Annual kWh Savings 00 788 350 1,402 534 2,803 00 00 5,878 Total Annual Savings $0 $118 $53 $210 $80 $420 $0 $0 $882 Annual $ Savings per Device #DIV/0! $19.71 $52.56 $52.56 $80.15 $420.48 Covell Building (Public Works) $0.17
# of Berts040010027
# Hours Scheduled ON per Year: BERT
# Hours Scheduled OFF per Year: BERT 8,760 8,760 8,760 8,760 8,760 8,760 8,760 8,760 Total Annual kWh Savings 00 526 00 00 534 00 00 105 1,165 Total Annual Savings $0 $89 $0 $0 $91 $0 $0 $18 $198
Annual $ Savings per Device #DIV/0! $22.34 #DIV/0! #DIV/0! $90.84 $8.94 City Hall $0.17
# of Berts0 11031115 22
# Hours Scheduled ON per Year: BERT
# Hours Scheduled OFF per Year: BERT 8,760 8,760 8,760 8,760 8,760 8,760 8,760 8,760 Total Annual kWh Savings 00 1,445 00 1,051 534 2,803 350 263 6,447 Total Annual Savings $0 $246 $0 $179 $91 $477 $60 $45 $1,096 Annual $ Savings per Device #DIV/0! $22.34 #DIV/0! $59.57 $90.84 $476.54 $59.57 $8.94 Simpson Center $0.17
# of Berts000000000
# Hours Scheduled ON per Year: BERT
# Hours Scheduled OFF per Year: BERT 8,760 8,760 8,760 8,760 8,760 8,760 8,760 8,760 Total Annual kWh Savings 00 00 00 00 00 00 00 00 00
Total Annual Savings $0 $0 $0 $0 $0 $0 $0 $0 $0
Annual $ Savings per Device #DIV/0! #DIV/0! #DIV/0!
Hemet Library $0.18
# of Berts040101006
# Hours Scheduled ON per Year: BERT
# Hours Scheduled OFF per Year: BERT 8,760 8,760 8,760 8,760 8,760 8,760 8,760 8,760 Total Annual kWh Savings 00 526 00 350 00 2,803 00 00 3,679 Total Annual Savings $0 $95 $0 $63 $0 $505 $0 $0 $662
Annual $ Savings per Device #DIV/0! $23.65 #DIV/0! $63.07 #DIV/0! $504.58

15.F

FIM #11
– SOLAR PHOTOVOLTAIC ARRAYS AND ENERGY STORAGE SYSTEM
Site
PV
Size
(KW)
(DC) PV Type
Generated
kWh
Utilized
First
Year
(kWh)
Offest %
Post
Retrofit kWh/kWp
Avoided Cost
$ (Year 1)
Avoided
Rate
$/kWh
City Yard 141 Roof Mount 213,200 97% 1,512.06 $35,158.00 $ 0.165 Fire Station 4 40 Roof Mount 60,250 96% 1,506.25 $ 7,665.00 $ 0.127 Library BEN n/a 381,052 146% 1,751.60 $42,623.20 $ 0.112 Police, Fire Station 1, Council Chambers 531 Carport 549,049 100% $61,414.80 $ 0.112

15.F

Battery Energy Storage
System

15.F

FIM #12
– WINDOW RETROFITS
Gravitational Constant (ft/s2) 32.18
Cd - discharge coefficient 0.61
n - Flow Exponent 0.66
Cp - surface pressure coefficient 0.6 2 3 4
56789
Building H (ft) DB - Dry Bulb
Temp. (F)
H - Enthalpy
(btu/lb) Pi (in w) DB - Dry Bulb Temp. (F)
H - Enthalpy
(btu/lb) Pi (in w)
Council Chambers 70 23.63 398.1615 67 398.1515
City Hall 70 23.63 398.1615 67 398.1515
Police Department 70 23.63 398.1615 67 398.1515
Fire Station 1 70 23.63 398.1615 67 398.1515
Indoor Design Condition
Day Settings Night Settings
2 10 11 12 13 14 15 16 17 18 19 20 21
Building T
O (°F
) ∑(∆T) ∑(∆H) HDD (°F) Wind Speed
(mph)
Air density
(lbs/ft3)
C - Flow
Coefficienct Po (in w) ∆Pw (in w) ∆Ps (in w) ∆Pt (in w) Heating Days Council Chambers 56.65 82,901 19,737 1761 4.92 0.07409 0.63282 395.8647 0.0069396 0.00694 211 City Hall 56.65 82,901 19,737 1761 4.92 0.07409 0.63282 395.8647 0.0069396 0.00694 211 Police Department 56.65 82,901 19,737 1761 4.92 0.07409 0.63282 395.8647 0.0069396 0.00694 211 Fire Station 1 56.65 82,901 19,737 1761 4.92 0.07409 0.63282 395.8647 0.0069396 0.00694 211 Cooling Season
2 22 23 24 25 26 27 28 29 30 31
Building North East South West DB - Dry Bulb
Temp. (F)
H - Enthalpy
(btu/lb) Pi (in w) DB - Dry Bulb Temp. (F)
H - Enthalpy
(btu/lb) Pi (in w)
Council Chambers 38.40 479.61 1032.12 518.31 70 28.11 398.139972 67 398.119972 City Hall 38.40 479.61 1032.12 518.31 70 28.11 398.13997 67 398.119972 Police Department 38.40 479.61 1032.12 518.31 70 28.11 398.139972 67 398.119972 Fire Station 1 38.40 479.61 1032.12 518.31 70 28.11 398.139972 67 398.119972 Indoor Design Condition
Insolation Btu/sf/day Day Settings Night Settings

15.F

2 32 33 34 35 36 37 38 39 40 41 42 43
Building T
O (°F
) ∑(∆T) ∑(∆H) CDD (
°F) Wind Speed
(mph)
Air dencity
(lbs/ft3)
C - Flow
Coefficienct Po (in w) ∆Pw (in w) ∆Ps (in w) ∆Pt (in w) Coolong Days Council Chambers 73 25,254.46 4,958.17 1185 6.01 0.07123 0.62050 395.295921 0.009972 0.00997 154 City Hall 73 25,254.46 4,958.17 1185 6.01 0.07123 0.62050 395.295921 0.009972 0.00997 154 Police Department 73 25,254.46 4,958.17 1185 6.01 0.07123 0.62050 395.295921 0.009972 0.00997 154 Fire Station 1 73 25,254.46 4,958.17 1185 6.01 0.07123 0.62050 395.295921 0.009972 0.00997 154 2 44 45 46 47 Building North East South West
Council Chambers 70.87 738.39 685.53 738.95
City Hall 70.87 738.39 685.53 738.95
Police Department 70.87 738.39 685.53 738.95
Fire Station 1 70.87 738.39 685.53 738.95
Insolation Btu/sf/day

15.F

Room by room

15.F

Facility Name Location in
Facility Room Type Energy Rate
Code Existing Code Existing Description Upgraded Code Upgraded Code Description Total Air
Leakage
Area (in
2 )
Total
Infiltration_
H_(cfm)
Total
Infiltration_
C_(cfm)
Council Chambers
1 East Hallway COCH WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.24 3.1355 2.9012 Council Chambers
1 Room COCH WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.24 3.1355 2.9012 Council Chambers1 Room COCH WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.24 3.1355 2.9012 Council Chambers1 Room COCH WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.24 3.1355 2.9012 Police Department1 Records Office PDFS WN13 Existing Window AD SWS-NEL Add Supplemental Windows 1.22 1.7081 1.5805 Police Department1 Records Office PDFS WN13 Existing Window AD SWS-NEL Add Supplemental Windows 2.02 2.8313 2.6197 Police Department1 Police Entrance PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 7.21 10.1085 9.3531 Council Chambers2 Council Chambers 2nd Flr HW COCH WN13 Existing Window AD SWS-WEL Add Supplemental Windows 3.05 4.2821 3.9621 Council Chambers2 Council Chambers 2nd Flr Open Space COCH WN13 Existing Window AD SWS-NEL Add Supplemental Windows 5.38 7.5345 6.9716 Council Chambers2 Empty Office COCH WN13 Existing Window AD SWS-EEL Add Supplemental Windows 2.75 3.8609 3.5724 Council Chambers2 Conference Room COCH WN13 Existing Window AD SWS-EEL Add Supplemental Windows 15.49 21.7145 20.0919 Council Chambers2 Captain's Office COCH WN13 Existing Window AD SWS-WEL Add Supplemental Windows 2.20 3.0887 2.8579 Council Chambers2 Management Assistant COCH WN13 Existing Window AD SWS-WEL Add Supplemental Windows 2.20 3.0887 2.8579 Council Chambers2 Personel & Training Coordinator COCH WN13 Existing Window AD SWS-EEL Add Supplemental Windows 2.74 3.8375 3.5507 Council Chambers2 Admin Assitant COCH WN13 Existing Window AD SWS-EEL Add Supplemental Windows 3.12 4.3757 4.0487 Council Chambers2 Chief COCH WN13 Existing Window AD SWS-EEL Add Supplemental Windows 3.12 4.3757 4.0487 Council Chambers1 Support Services COCH WN13 Existing Window AD SWS-WEL Add Supplemental Windows 2.47 3.4631 3.2043 Council Chambers2 2nd Floor Hallway- West COCH WN13 Existing Window AD SWS-WEL Add Supplemental Windows 3.05 4.2821 3.9621 Police Department2 Lt Support Services PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.80 2.5271 2.3383 Police Department2 Bureau Lt PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.80 2.5271 2.3383 Police Department2 Sgt Traffic Bureau PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.80 2.5271 2.3383 Police Department2 Open Office PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.80 2.5271 2.3383 Police Department2 Investigations PDFS WN13 Existing Window AD SWS-EEL Add Supplemental Windows 7.21 10.1085 9.3531 Police Department2 Investigations PDFS WN13 Existing Window AD SWS-WEL Add Supplemental Windows 9.62 13.4779 12.4709 Police Department2 Conference Room PDFS WN13 Existing Window AD SWS-NEL Add Supplemental Windows 4.51 6.3178 5.8457 Fire Station 11 App Bay PDFS WN13 Existing Window AD SWS-NEL Add Supplemental Windows 2.40 3.3695 3.1177 Fire Station 11 Workout Area PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 3.41 4.7734 4.4168 Fire Station 11 Workout Area PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.95 2.7377 2.5331 Fire Station 11 Room 1 PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.60 3.6503 3.3775 Fire Station 11 Room 2 PDFS WN13 Existing Window AD SWS-EEL Add Supplemental Windows 1.95 2.7377 2.5331 Fire Station 11 Room 3 PDFS WN13 Existing Window AD SWS-NEL Add Supplemental Windows 1.95 2.7377 2.5331 Fire Station 1 Stairs Stairwell PDFS WN13 Existing Window AD SWS-SEL Add Supplemental Windows 4.21 5.8966 5.4560 Fire Station 12 Living Area PDFS WN13 Existing Window AD SWS-EEL Add Supplemental Windows 1.87 2.6207 2.4249 Fire Station 12 Living Area PDFS WN13 Existing Window AD SWS-EEL Add Supplemental Windows 1.54 2.1527 1.9919 City Hall1 Community Develoment CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 8.11 11.3720 10.5223 City Hall1 Community Develoment CTHL WN13 Existing Window AD SWS-EEL Add Supplemental Windows 5.41 7.5813 7.0149 City Hall1 Business Services CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 10.02 14.0395 12.9905 City Hall1 Business Services CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 9.01 12.6356 11.6914 City Hall1 Business Services CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 1.63 2.2814 2.1110 City Hall1 Open Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 2.04 2.8547 2.6414 City Hall1 Open Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 2.34 3.2759 3.0311 City Hall1 Open Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 1.70 2.3867 2.2084 City Hall1 Open Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 1.57 2.1995 2.0352 City Hall1 Open Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 2.00 2.8079 2.5981 City Hall1 Open Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 2.10 2.9483 2.7280 City Hall1 Lobby Entrance CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.59 3.6269 3.3559 City Hall1 Conference Room CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 6.91 9.6873 8.9634 City Hall
2 Office CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 5.48 7.6749 7.1015 City Hall2 Code Area CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 13.82 19.3745 17.9269 City Hall2 Code Office CTHL WN13 Existing Window AD SWS-NEL Add Supplemental Windows 3.46 4.8436 4.4817 City Hall2 Code Office CTHL WN13 Existing Window AD SWS-WEL Add Supplemental Windows 3.46 4.8436 4.4817 City Hall2 West Door CTHL WN13 Existing Window AD SWS-WEL Add Supplemental Windows 1.64 2.2931 2.1218 City Hall2 West Door CTHL WN13 Existing Window AD SWS-WEL Add Supplemental Windows 1.03 1.4508 1.3424 City Hall1 HR Area CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 5.27 7.3941 6.8417 City Hall1 HR Area CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.05 1.4741 1.3640 City Hall1 HR Office CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.27 3.1823 2.9445 City Hall1 HR Office CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 1.32 1.8485 1.7104 City Hall1 HR Office 2 CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 3.21 4.4926 4.1570 City Hall1 HR Office 2 CTHL WN13 Existing Window AD SWS-SEL Add Supplemental Windows 2.34 3.2759 3.0311

15.F

Facility Name Location in
Facility Room Type
Existing
Heating Loss
from
Infiltration
(Therms)
Existing
Cooling Loss
from
Infiltration
(kWh)
Total Existing
Energy Loss
from
Infiltration
(kWh)
Existing UValueExisting
SHGC
Existing
Heating Loss
from
Conduction
(Therms)
Existing
Cooling Loss
from
Conduction
(kWh)
Total Existing
Energy loss
from
Conduction
(kWh)
Existing
Heating Loss
from
Radiation
(Therms)
Existing
Cooling Loss
from
Radiation
(kWh)
Total Energy
Loss (kWh)
Total Energy
Loss (Therms)
Council Chambers
1 East Hallway 1.79 10.44 10.44 1.03 0.82 14.97 94.40 94.40 (61.39) 279.08 383.92 (44.63) Council Chambers1 Room 1.79 10.44 10.44 1.03 0.82 14.97 94.40 94.40 (61.39) 279.08 383.92 (44.63) Council Chambers1 Room 1.79 10.44 10.44 1.03 0.82 14.97 94.40 94.40 (61.39) 279.08 383.92 (44.63) Council Chambers1 Room 1.79 10.44 10.44 1.03 0.82 14.97 94.40 94.40 (61.39) 279.08 383.92 (44.63) Police Department1 Records Office 0.97 5.69 5.69 1.03 0.82 2.77 17.45 17.45 (0.42) 5.33 28.47 3.32 Police Department1 Records Office 1.62 9.43 9.43 1.03 0.82 13.76 86.77 86.77 (2.10) 26.52 122.72 13.27 Police Department1 Police Entrance 5.77 33.66 33.66 1.03 0.82 121.92 768.90 768.90 (500.02) 2,273.22 3,075.78 (372.33) Council Chambers2 Council Chambers 2nd Flr HW 2.44 14.26 14.26 1.03 0.82 28.58 180.21 180.21 (58.85) 574.30 768.77 (27.83) Council Chambers2 Council Chambers 2nd Flr Open Space 4.30 25.09 25.09 1.03 0.82 46.40 292.63 292.63 (7.08) 89.43 407.15 43.62 Council Chambers2 Empty Office 2.20 12.86 12.86 1.03 0.82 24.43 154.08 154.08 (46.56) 490.67 657.62 (19.93) Council Chambers2 Conference Room 12.39 72.32 72.32 1.03 0.82 45.81 288.91 288.91 (87.30) 920.01 1,281.24 (29.10) Council Chambers2 Captain's Office 1.76 10.29 10.29 1.03 0.82 11.83 74.63 74.63 (24.37) 237.85 322.77 (10.78) Council Chambers2 Management Assistant 1.76 10.29 10.29 1.03 0.82 11.83 74.63 74.63 (24.37) 237.85 322.77 (10.78) Council Chambers2 Personel & Training Coordinator 2.19 12.78 12.78 1.03 0.82 24.05 151.68 151.68 (45.83) 483.01 647.46 (19.59) Council Chambers2 Admin Assitant 2.50 14.57 14.57 1.03 0.82 32.83 207.05 207.05 (62.57) 659.34 880.97 (27.24) Council Chambers2 Chief 2.50 14.57 14.57 1.03 0.82 32.83 207.05 207.05 (62.57) 659.34 880.97 (27.24) Council Chambers1 Support Services 1.98 11.53 11.53 1.03 0.82 17.94 113.16 113.16 (36.95) 360.61 485.30 (17.03) Council Chambers2 2nd Floor Hallway- West 2.44 14.26 14.26 1.03 0.82 31.49 198.57 198.57 (64.85) 632.80 845.62 (30.92) Police Department2 Lt Support Services 1.44 8.42 8.42 1.03 0.82 9.80 61.79 61.79 (40.18) 182.67 252.87 (28.94) Police Department2 Bureau Lt 1.44 8.42 8.42 1.03 0.82 9.80 61.79 61.79 (40.18) 182.67 252.87 (28.94) Police Department2 Sgt Traffic Bureau 1.44 8.42 8.42 1.03 0.82 9.80 61.79 61.79 (40.18) 182.67 252.87 (28.94) Police Department2 Open Office 1.44 8.42 8.42 1.03 0.82 9.80 61.79 61.79 (40.18) 182.67 252.87 (28.94) Police Department2 Investigations 5.77 33.66 33.66 1.03 0.82 32.66 205.95 205.95 (62.24) 655.85 895.47 (23.81) Police Department2 Investigations 7.69 44.89 44.89 1.03 0.82 43.54 274.61 274.61 (89.68) 875.13 1,194.62 (38.44) Police Department2 Conference Room 3.61 21.04 21.04 1.03 0.82 27.21 171.63 171.63 (4.15) 52.45 245.12 26.67 Fire Station 11 App Bay 1.92 11.22 11.22 1.03 0.82 17.42 109.84 109.84 (2.66) 33.57 154.63 16.68 Fire Station 11 Workout Area 2.72 15.90 15.90 1.03 0.82 38.10 240.28 240.28 (156.26) 710.38 966.56 (115.43) Fire Station 11 Workout Area 1.56 9.12 9.12 1.03 0.82 12.86 81.09 81.09 (52.74) 239.75 329.97 (38.31) Fire Station 11 Room 1 2.08 12.16 12.16 1.03 0.82 22.86 144.17 144.17 (93.75) 426.23 582.55 (68.81) Fire Station 11 Room 2 1.56 9.12 9.12 1.03 0.82 12.86 81.09 81.09 (24.51) 258.24 348.45 (10.08) Fire Station 11 Room 3 1.56 9.12 9.12 1.03 0.82 12.86 81.09 81.09 (1.96) 24.78 115.00 12.46 Fire Station 1 Stairs Stairwell 3.37 19.64 19.64 1.03 0.82 43.54 274.61 274.61 (178.58) 811.86 1,106.11 (131.67) Fire Station 12 Living Area 1.50 8.73 8.73 1.03 0.82 10.89 68.65 68.65 (20.75) 218.62 296.00 (8.36) Fire Station 12 Living Area 1.23 7.17 7.17 1.03 0.82 6.91 43.55 43.55 (13.16) 138.69 189.41 (5.03) City Hall1 Community Develoment 6.49 37.87 37.87 1.03 0.82 44.90 283.19 283.19 (184.16) 837.23 1,158.29 (132.76) City Hall1 Community Develoment 4.33 25.25 25.25 1.03 0.82 29.94 188.79 188.79 (57.05) 601.20 815.24 (22.79) City Hall1 Business Services 8.01 46.76 46.76 1.03 0.82 104.50 659.06 659.06 (15.95) 201.42 907.24 96.57 City Hall1 Business Services 7.21 42.08 42.08 1.03 0.82 68.58 432.51 432.51 (10.47) 132.18 606.77 65.33 City Hall1 Business Services 1.30 7.60 7.60 1.03 0.82 8.81 55.56 55.56 (1.34) 16.98 80.14 8.77 City Hall1 Open Area 1.63 9.51 9.51 1.03 0.82 6.88 43.38 43.38 (1.05) 13.26 66.15 7.46 City Hall1 Open Area 1.87 10.91 10.91 1.03 0.82 8.65 54.54 54.54 (1.32) 16.67 82.12 9.20 City Hall
1 Open Area 1.36 7.95 7.95 1.03 0.82 4.90 30.89 30.89 (0.75) 9.44 48.28 5.51 City Hall1 Open Area 1.26 7.33 7.33 1.03 0.82 6.35 40.05 40.05 (0.97) 12.24 59.61 6.64 City Hall1 Open Area 1.60 9.35 9.35 1.03 0.82 6.80 42.86 42.86 (1.04) 13.10 65.31 7.36 City Hall1 Open Area 1.68 9.82 9.82 1.03 0.82 7.50 47.29 47.29 (1.14) 14.45 71.57 8.04 City Hall1 Lobby Entrance 2.07 12.08 12.08 1.03 0.82 20.24 127.67 127.67 (83.03) 377.46 517.21 (60.71) City Hall1 Conference Room 5.53 32.26 32.26 1.03 0.82 74.84 471.98 471.98 (11.42) 144.25 648.49 68.95 City Hall2 Office 4.38 25.56 25.56 1.03 0.82 50.46 318.23 318.23 (7.70) 97.26 441.05 47.14 City Hall2 Code Area 11.06 64.52 64.52 1.03 0.82 149.68 943.96 943.96 (22.84) 288.50 1,296.98 137.90 City Hall2 Code Office 2.76 16.13 16.13 1.03 0.82 37.42 235.99 235.99 (5.71) 72.12 324.25 34.47 City Hall2 Code Office 2.76 16.13 16.13 1.03 0.82 37.42 235.99 235.99 (77.07) 752.06 1,004.18 (36.88) City Hall2 West Door 1.31 7.64 7.64 1.03 0.82 7.41 46.72 46.72 (15.26) 148.89 203.25 (6.54) City Hall2 West Door 0.83 4.83 4.83 1.03 0.82 3.54 22.31 22.31 (7.29) 71.10 98.25 (2.92) City Hall1 HR Area 4.22 24.62 24.62 1.03 0.82 25.94 163.62 163.62 (106.40) 483.74 671.98 (76.24) City Hall1 HR Area 0.84 4.91 4.91 1.03 0.82 3.64 22.93 22.93 (14.91) 67.80 95.64 (10.43) City Hall1 HR Office 1.82 10.60 10.60 1.03 0.82 17.44 110.01 110.01 (71.54) 325.24 445.85 (52.28) City Hall1 HR Office 1.05 6.16 6.16 1.03 0.82 5.21 32.85 32.85 (21.36) 97.11 136.12 (15.10) City Hall1 HR Office 2 2.56 14.96 14.96 1.03 0.82 33.01 208.15 208.15 (135.36) 615.38 838.49 (99.79) City Hall1 HR Office 2 1.87 10.91 10.91 1.03 0.82 18.46 116.42 116.42 (75.71) 344.20 471.53 (55.38)

15.F

Facility Name Location in
Facility Room Type
Existing
Heating Loss
from
Infiltration
($)
Existing
Cooling Loss
from
Infiltration
($)
Total Existing
Energy Loss
from
Infiltration ($)
Existing
Heating Loss
from
Conduction
($)
Existing
Cooling Loss
from
Conduction
($)
Total Existing
Energy loss
from
Conduction
($)
Existing
Heating Loss
from
Radiation ($)
Existing
Cooling Loss
from
Radiation ($)
Total Existing
Energy Loss
($)
Infiltration
Reduction
Council Chambers1 East Hallway $ 2.08 $ 1.78 $ 3.86 $ 17.36 $ 16.12 $ 33.49 $ (71.21) $ 47.67 $ 13.80 0.95 Council Chambers1 Room $ 2.08 $ 1.78 $ 3.86 $ 17.36 $ 16.12 $ 33.49 $ (71.21) $ 47.67 $ 13.80 0.95 Council Chambers1 Room $ 2.08 $ 1.78 $ 3.86 $ 17.36 $ 16.12 $ 33.49 $ (71.21) $ 47.67 $ 13.80 0.95 Council Chambers1 Room $ 2.08 $ 1.78 $ 3.86 $ 17.36 $ 16.12 $ 33.49 $ (71.21) $ 47.67 $ 13.80 0.95 Police Department1 Records Office $ 0.93 $ 0.83 $ 1.76 $ 2.63 $ 2.54 $ 5.17 $ (0.40) $ 0.78 $ 7.30 0.95 Police Department1 Records Office $ 1.54 $ 1.37 $ 2.91 $ 13.07 $ 12.65 $ 25.72 $ (1.99) $ 3.87 $ 30.50 0.95 Police Department1 Police Entrance $ 5.48 $ 4.91 $ 10.39 $ 115.83 $ 112.11 $ 227.93 $ (475.02) $ 331.44 $ 94.74 0.95 Council Chambers2 Council Chambers 2nd Flr HW $ 2.83 $ 2.44 $ 5.27 $ 33.15 $ 30.78 $ 63.93 $ (68.27) $ 98.09 $ 99.02 0.95 Council Chambers2 Council Chambers 2nd Flr Open Space $ 4.99 $ 4.29 $ 9.27 $ 53.83 $ 49.98 $ 103.81 $ (8.21) $ 15.28 $ 120.14 0.95 Council Chambers2 Empty Office $ 2.56 $ 2.20 $ 4.75 $ 28.34 $ 26.32 $ 54.66 $ (54.01) $ 83.81 $ 89.21 0.95 Council Chambers2 Conference Room $ 14.38 $ 12.35 $ 26.73 $ 53.14 $ 49.35 $ 102.49 $ (101.27) $ 157.14 $ 185.08 0.95 Council Chambers2 Captain's Office $ 2.04 $ 1.76 $ 3.80 $ 13.73 $ 12.75 $ 26.48 $ (28.27) $ 40.62 $ 42.63 0.95 Council Chambers2 Management Assistant $ 2.04 $ 1.76 $ 3.80 $ 13.73 $ 12.75 $ 26.48 $ (28.27) $ 40.62 $ 42.63 0.95 Council Chambers2 Personel & Training Coordinator $ 2.54 $ 2.18 $ 4.72 $ 27.90 $ 25.91 $ 53.81 $ (53.17) $ 82.50 $ 87.86 0.95 Council Chambers2 Admin Assitant $ 2.90 $ 2.49 $ 5.39 $ 38.08 $ 35.36 $ 73.45 $ (72.58) $ 112.62 $ 118.87 0.95 Council Chambers2 Chief $ 2.90 $ 2.49 $ 5.39 $ 38.08 $ 35.36 $ 73.45 $ (72.58) $ 112.62 $ 118.87 0.95 Council Chambers1 Support Services $ 2.29 $ 1.97 $ 4.26 $ 20.81 $ 19.33 $ 40.14 $ (42.87) $ 61.59 $ 63.13 0.95 Council Chambers2 2nd Floor Hallway- West $ 2.83 $ 2.44 $ 5.27 $ 36.52 $ 33.91 $ 70.44 $ (75.22) $ 108.08 $ 108.57 0.95 Police Department2 Lt Support Services $ 1.37 $ 1.23 $ 2.60 $ 9.31 $ 9.01 $ 18.32 $ (38.17) $ 26.63 $ 9.38 0.95 Police Department2 Bureau Lt $ 1.37 $ 1.23 $ 2.60 $ 9.31 $ 9.01 $ 18.32 $ (38.17) $ 26.63 $ 9.38 0.95 Police Department2 Sgt Traffic Bureau $ 1.37 $ 1.23 $ 2.60 $ 9.31 $ 9.01 $ 18.32 $ (38.17) $ 26.63 $ 9.38 0.95 Police Department2 Open Office $ 1.37 $ 1.23 $ 2.60 $ 9.31 $ 9.01 $ 18.32 $ (38.17) $ 26.63 $ 9.38 0.95 Police Department2 Investigations $ 5.48 $ 4.91 $ 10.39 $ 31.02 $ 30.03 $ 61.05 $ (59.12) $ 95.62 $ 107.94 0.95 Police Department2 Investigations $ 7.31 $ 6.54 $ 13.85 $ 41.37 $ 40.04 $ 81.40 $ (85.19) $ 127.59 $ 137.66 0.95 Police Department2 Conference Room $ 3.43 $ 3.07 $ 6.49 $ 25.85 $ 25.02 $ 50.88 $ (3.95) $ 7.65 $ 61.07 0.95 Fire Station 11 App Bay $ 1.83 $ 1.64 $ 3.46 $ 16.55 $ 16.02 $ 32.56 $ (2.52) $ 4.89 $ 38.39 0.95 Fire Station 11 Workout Area $ 2.59 $ 2.32 $ 4.91 $ 36.20 $ 35.03 $ 71.23 $ (148.44) $ 103.57 $ 31.27 0.95 Fire Station 11 Workout Area $ 1.48 $ 1.33 $ 2.81 $ 12.22 $ 11.82 $ 24.04 $ (50.10) $ 34.96 $ 11.71 0.95 Fire Station 11 Room 1 $ 1.98 $ 1.77 $ 3.75 $ 21.72 $ 21.02 $ 42.74 $ (89.07) $ 62.14 $ 19.57 0.95 Fire Station 11 Room 2 $ 1.48 $ 1.33 $ 2.81 $ 12.22 $ 11.82 $ 24.04 $ (23.28) $ 37.65 $ 41.22 0.95 Fire Station 11 Room 3 $ 1.48 $ 1.33 $ 2.81 $ 12.22 $ 11.82 $ 24.04 $ (1.86) $ 3.61 $ 28.60 0.95 Fire Station 1 Stairs Stairwell $ 3.20 $ 2.86 $ 6.06 $ 41.37 $ 40.04 $ 81.40 $ (169.65) $ 118.37 $ 36.19 0.95 Fire Station 12 Living Area $ 1.42 $ 1.27 $ 2.69 $ 10.34 $ 10.01 $ 20.35 $ (19.71) $ 31.87 $ 35.21 0.95 Fire Station 12 Living Area $ 1.17 $ 1.05 $ 2.21 $ 6.56 $ 6.35 $ 12.91 $ (12.50) $ 20.22 $ 22.84 0.95 City Hall1 Community Develoment $ 7.14 $ 6.44 $ 13.58 $ 49.39 $ 48.14 $ 97.54 $ (202.57) $ 142.33 $ 50.87 0.95 City Hall1 Community Develoment $ 4.76 $ 4.29 $ 9.05 $ 32.93 $ 32.09 $ 65.02 $ (62.76) $ 102.20 $ 113.52 0.95 City Hall1 Business Services $ 8.81 $ 7.95 $ 16.76 $ 114.95 $ 112.04 $ 226.99 $ (17.54) $ 34.24 $ 260.46 0.95 City Hall1 Business Services $ 7.93 $ 7.15 $ 15.09 $ 75.44 $ 73.53 $ 148.96 $ (11.51) $ 22.47 $ 175.01 0.95 City Hall1 Business Services $ 1.43 $ 1.29 $ 2.72 $ 9.69 $ 9.45 $ 19.14 $ (1.48) $ 2.89 $ 23.27 0.95 City Hall1 Open Area $ 1.79 $ 1.62 $ 3.41 $ 7.57 $ 7.38 $ 14.94 $ (1.15) $ 2.25 $ 19.45 0.95 City Hall1 Open Area $ 2.06 $ 1.85 $ 3.91 $ 9.51 $ 9.27 $ 18.78 $ (1.45) $ 2.83 $ 24.08 0.95 City Hall1 Open Area $ 1.50 $ 1.35 $ 2.85 $ 5.39 $ 5.25 $ 10.64 $ (0.82) $ 1.61 $ 14.27 0.95 City Hall1 Open Area $ 1.38 $ 1.25 $ 2.63 $ 6.99 $ 6.81 $ 13.79 $ (1.07) $ 2.08 $ 17.43 0.95 City Hall1 Open Area $ 1.76 $ 1.59 $ 3.35 $ 7.48 $ 7.29 $ 14.76 $ (1.14) $ 2.23 $ 19.20 0.95 City Hall1 Open Area $ 1.85 $ 1.67 $ 3.52 $ 8.25 $ 8.04 $ 16.29 $ (1.26) $ 2.46 $ 21.01 0.95 City Hall1 Lobby Entrance $ 2.28 $ 2.05 $ 4.33 $ 22.27 $ 21.70 $ 43.97 $ (91.33) $ 64.17 $ 21.14 0.95 City Hall1 Conference Room $ 6.08 $ 5.48 $ 11.57 $ 82.32 $ 80.24 $ 162.56 $ (12.56) $ 24.52 $ 186.09 0.95 City Hall2 Office $ 4.82 $ 4.35 $ 9.16 $ 55.51 $ 54.10 $ 109.61 $ (8.47) $ 16.53 $ 126.83 0.95 City Hall2 Code Area $ 12.16 $ 10.97 $ 23.13 $ 164.65 $ 160.47 $ 325.12 $ (25.13) $ 49.04 $ 372.17 0.95 City Hall2 Code Office $ 3.04 $ 2.74 $ 5.78 $ 41.16 $ 40.12 $ 81.28 $ (6.28) $ 12.26 $ 93.04 0.95 City Hall2 Code Office $ 3.04 $ 2.74 $ 5.78 $ 41.16 $ 40.12 $ 81.28 $ (84.77) $ 127.85 $ 130.14 0.95 City Hall2 West Door $ 1.44 $ 1.30 $ 2.74 $ 8.15 $ 7.94 $ 16.09 $ (16.78) $ 25.31 $ 27.36 0.95 City Hall2 West Door $ 0.91 $ 0.82 $ 1.73 $ 3.89 $ 3.79 $ 7.68 $ (8.01) $ 12.09 $ 13.49 0.95 City Hall1 HR Area $ 4.64 $ 4.19 $ 8.83 $ 28.54 $ 27.82 $ 56.35 $ (117.04) $ 82.24 $ 30.37 0.95 City Hall1 HR Area $ 0.93 $ 0.83 $ 1.76 $ 4.00 $ 3.90 $ 7.90 $ (16.40) $ 11.53 $ 4.78 0.95 City Hall1 HR Office $ 2.00 $ 1.80 $ 3.80 $ 19.19 $ 18.70 $ 37.89 $ (78.69) $ 55.29 $ 18.29 0.95 City Hall1 HR Office $ 1.16 $ 1.05 $ 2.21 $ 5.73 $ 5.58 $ 11.31 $ (23.50) $ 16.51 $ 6.53 0.95 City Hall1 HR Office 2 $ 2.82 $ 2.54 $ 5.36 $ 36.31 $ 35.39 $ 71.69 $ (148.90) $ 104.61 $ 32.77 0.95 City Hall1 HR Office 2 $ 2.06 $ 1.85 $ 3.91 $ 20.31 $ 19.79 $ 40.10 $ (83.28) $ 58.51 $ 19.24 0.95

15.F

Facility Name Location in
Facility Room Type
Upgraded
Heating Loss
from
Infiltration
(Therms)
Upgraded
Cooling Loss
from
Infiltration
(kWh)
Total
Upgraded
Energy Loss
from
Infiltration
(kWh)
Upgraded UValueUpgraded
SHGC
Upgraded
Heating Loss
from
Conduction
(Therms)
Upgraded
Cooling Loss
from
Conduction
(kWh)
Total
Upgraded
Energy loss
from
Conduction
(kWh)
Upgraded
Heating Loss
from
Radiation
(Therms)
Upgraded
Cooling Loss
from
Radiation
(kWh)
Total
Upgraded
Energy Loss
(kWh)
Total
Upgraded
Energy Loss
(Therms)
Council Chambers
1 East Hallway 0.09 0.52 0.52 0.18 0.58 2.62 16.50 16.50 (43.42) 197.40 214.42 (40.71) Council Chambers1 Room 0.09 0.52 0.52 0.18 0.58 2.62 16.50 16.50 (43.42) 197.40 214.42 (40.71) Council Chambers1 Room 0.09 0.52 0.52 0.18 0.58 2.62 16.50 16.50 (43.42) 197.40 214.42 (40.71) Council Chambers1 Room 0.09 0.52 0.52 0.18 0.58 2.62 16.50 16.50 (43.42) 197.40 214.42 (40.71) Police Department1 Records Office 0.05 0.28 0.28 0.18 0.58 0.48 3.05 3.05 (0.30) 3.77 7.11 0.23 Police Department1 Records Office 0.08 0.47 0.47 0.18 0.58 2.40 15.16 15.16 (1.49) 18.76 34.39 1.00 Police Department1 Police Entrance 0.29 1.68 1.68 0.18 0.58 21.31 134.37 134.37 (353.67) 1,607.89 1,743.94 (332.08) Council Chambers2 Council Chambers 2nd Flr HW 0.12 0.71 0.71 0.18 0.58 4.99 31.49 31.49 (41.63) 406.21 438.42 (36.51) Council Chambers2 Council Chambers 2nd Flr Open Space 0.22 1.25 1.25 0.18 0.58 8.11 51.14 51.14 (5.01) 63.26 115.65 3.32 Council Chambers2 Empty Office 0.11 0.64 0.64 0.18 0.58 4.27 26.93 26.93 (32.93) 347.06 374.63 (28.55) Council Chambers2 Conference Room 0.62 3.62 3.62 0.18 0.58 8.01 50.49 50.49 (61.75) 650.74 704.85 (53.13) Council Chambers2 Captain's Office 0.09 0.51 0.51 0.18 0.58 2.07 13.04 13.04 (17.24) 168.24 181.79 (15.08) Council Chambers2 Management Assistant 0.09 0.51 0.51 0.18 0.58 2.07 13.04 13.04 (17.24) 168.24 181.79 (15.08) Council Chambers2 Personel & Training Coordinator 0.11 0.64 0.64 0.18 0.58 4.20 26.51 26.51 (32.42) 341.64 368.78 (28.11) Council Chambers2 Admin Assitant 0.12 0.73 0.73 0.18 0.58 5.74 36.18 36.18 (44.26) 466.36 503.28 (38.39) Council Chambers2 Chief 0.12 0.73 0.73 0.18 0.58 5.74 36.18 36.18 (44.26) 466.36 503.28 (38.39) Council Chambers1 Support Services 0.10 0.58 0.58 0.18 0.58 3.14 19.77 19.77 (26.14) 255.07 275.42 (22.90) Council Chambers2 2nd Floor Hallway- West 0.12 0.71 0.71 0.18 0.58 5.50 34.70 34.70 (45.87) 447.59 483.00 (40.24) Police Department2 Lt Support Services 0.07 0.42 0.42 0.18 0.58 1.71 10.80 10.80 (28.42) 129.21 140.42 (26.64) Police Department2 Bureau Lt 0.07 0.42 0.42 0.18 0.58 1.71 10.80 10.80 (28.42) 129.21 140.42 (26.64) Police Department2 Sgt Traffic Bureau 0.07 0.42 0.42 0.18 0.58 1.71 10.80 10.80 (28.42) 129.21 140.42 (26.64) Police Department2 Open Office 0.07 0.42 0.42 0.18 0.58 1.71 10.80 10.80 (28.42) 129.21 140.42 (26.64) Police Department2 Investigations 0.29 1.68 1.68 0.18 0.58 5.71 35.99 35.99 (44.02) 463.89 501.57 (38.03) Police Department2 Investigations 0.38 2.24 2.24 0.18 0.58 7.61 47.99 47.99 (63.43) 618.99 669.23 (55.44) Police Department2 Conference Room 0.18 1.05 1.05 0.18 0.58 4.76 29.99 29.99 (2.94) 37.10 68.15 2.00 Fire Station 11 App Bay 0.10 0.56 0.56 0.18 0.58 3.04 19.20 19.20 (1.88) 23.75 43.50 1.26 Fire Station 11 Workout Area 0.14 0.79 0.79 0.18 0.58 6.66 41.99 41.99 (110.52) 502.46 545.25 (103.73) Fire Station 11 Workout Area 0.08 0.46 0.46 0.18 0.58 2.25 14.17 14.17 (37.30) 169.58 184.21 (34.98) Fire Station 11 Room 1 0.10 0.61 0.61 0.18 0.58 4.00 25.19 25.19 (66.31) 301.48 327.28 (62.21) Fire Station 11 Room 2 0.08 0.46 0.46 0.18 0.58 2.25 14.17 14.17 (17.33) 182.66 197.29 (15.01) Fire Station 11 Room 3 0.08 0.46 0.46 0.18 0.58 2.25 14.17 14.17 (1.39) 17.53 32.16 0.94 Fire Station 1 Stairs Stairwell 0.17 0.98 0.98 0.18 0.58 7.61 47.99 47.99 (126.31) 574.25 623.22 (118.53) Fire Station 12 Living Area 0.07 0.44 0.44 0.18 0.58 1.90 12.00 12.00 (14.67) 154.63 167.07 (12.70) Fire Station 12 Living Area 0.06 0.36 0.36 0.18 0.58 1.21 7.61 7.61 (9.31) 98.09 106.06 (8.04) City Hall1 Community Develoment 0.32 1.89 1.89 0.18 0.58 7.85 49.49 49.49 (130.26) 592.19 643.57 (122.09) City Hall1 Community Develoment 0.22 1.26 1.26 0.18 0.58 5.23 32.99 32.99 (40.35) 425.24 459.49 (34.90) City Hall1 Business Services 0.40 2.34 2.34 0.18 0.58 18.26 115.17 115.17 (11.28) 142.47 259.98 7.38 City Hall1 Business Services 0.36 2.10 2.10 0.18 0.58 11.99 75.58 75.58 (7.40) 93.50 171.18 4.94 City Hall1 Business Services 0.07 0.38 0.38 0.18 0.58 1.54 9.71 9.71 (0.95) 12.01 22.10 0.65 City Hall1 Open Area 0.08 0.48 0.48 0.18 0.58 1.20 7.58 7.58 (0.74) 9.38 17.44 0.54 City Hall1 Open Area 0.09 0.55 0.55 0.18 0.58 1.51 9.53 9.53 (0.93) 11.79 21.87 0.67 City Hall
1 Open Area 0.07 0.40 0.40 0.18 0.58 0.86 5.40 5.40 (0.53) 6.68 12.47 0.40 City Hall1 Open Area 0.06 0.37 0.37 0.18 0.58 1.11 7.00 7.00 (0.69) 8.66 16.02 0.49 City Hall1 Open Area 0.08 0.47 0.47 0.18 0.58 1.19 7.49 7.49 (0.73) 9.27 17.22 0.53 City Hall1 Open Area 0.08 0.49 0.49 0.18 0.58 1.31 8.26 8.26 (0.81) 10.22 18.98 0.59 City Hall1 Lobby Entrance 0.10 0.60 0.60 0.18 0.58 3.54 22.31 22.31 (58.73) 266.98 289.90 (55.08) City Hall1 Conference Room 0.28 1.61 1.61 0.18 0.58 13.08 82.48 82.48 (8.08) 102.03 186.12 5.28 City Hall2 Office 0.22 1.28 1.28 0.18 0.58 8.82 55.61 55.61 (5.45) 68.79 125.68 3.59 City Hall2 Code Area 0.55 3.23 3.23 0.18 0.58 26.16 164.96 164.96 (16.16) 204.06 372.25 10.55 City Hall2 Code Office 0.14 0.81 0.81 0.18 0.58 6.54 41.24 41.24 (4.04) 51.01 93.06 2.64 City Hall2 Code Office 0.14 0.81 0.81 0.18 0.58 6.54 41.24 41.24 (54.51) 531.95 574.00 (47.83) City Hall2 West Door 0.07 0.38 0.38 0.18 0.58 1.29 8.16 8.16 (10.79) 105.31 113.86 (9.43) City Hall2 West Door 0.04 0.24 0.24 0.18 0.58 0.62 3.90 3.90 (5.15) 50.29 54.43 (4.49) City Hall1 HR Area 0.21 1.23 1.23 0.18 0.58 4.53 28.59 28.59 (75.26) 342.15 371.98 (70.52) City Hall1 HR Area 0.04 0.25 0.25 0.18 0.58 0.64 4.01 4.01 (10.55) 47.95 52.21 (9.87) City Hall1 HR Office 0.09 0.53 0.53 0.18 0.58 3.05 19.22 19.22 (50.60) 230.05 249.80 (47.46) City Hall1 HR Office 0.05 0.31 0.31 0.18 0.58 0.91 5.74 5.74 (15.11) 68.69 74.74 (14.15) City Hall1 HR Office 2 0.13 0.75 0.75 0.18 0.58 5.77 36.38 36.38 (95.74) 435.27 472.39 (89.85) City Hall1 HR Office 2 0.09 0.55 0.55 0.18 0.58 3.23 20.35 20.35 (53.55) 243.46 264.35 (50.23)

15.F

Facility Name Location in
Facility Room Type
Upgraded
Heating Loss
from
Infiltration
($)
Upgraded
Cooling Loss
from
Infiltration
($)
Total
Upgraded
Energy Loss
from
Infiltration ($)
Upgraded
Heating Loss
from
Conduction
($)
Upgraded
Cooling Loss
from
Conduction
($)
Total
Upgraded
Energy loss
from
Conduction
($)
Upgraded
Heating Loss
from
Radiation ($)
Upgraded
Cooling Loss
from
Radiation ($)
Total
Upgraded
Energy Loss
($)
Council Chambers1 East Hallway $ 0.10 $ 0.09 $ 0.19 $ 3.03 $ 2.82 $ 5.85 $ (50.37) $ 33.72 $ (10.61) Council Chambers1 Room $ 0.10 $ 0.09 $ 0.19 $ 3.03 $ 2.82 $ 5.85 $ (50.37) $ 33.72 $ (10.61) Council Chambers1 Room $ 0.10 $ 0.09 $ 0.19 $ 3.03 $ 2.82 $ 5.85 $ (50.37) $ 33.72 $ (10.61) Council Chambers1 Room $ 0.10 $ 0.09 $ 0.19 $ 3.03 $ 2.82 $ 5.85 $ (50.37) $ 33.72 $ (10.61) Police Department1 Records Office $ 0.05 $ 0.04 $ 0.09 $ 0.46 $ 0.44 $ 0.90 $ (0.28) $ 0.55 $ 1.26 Police Department1 Records Office $ 0.08 $ 0.07 $ 0.15 $ 2.28 $ 2.21 $ 4.49 $ (1.41) $ 2.73 $ 5.96 Police Department1 Police Entrance $ 0.27 $ 0.25 $ 0.52 $ 20.24 $ 19.59 $ 39.83 $ (335.99) $ 234.43 $ (61.21) Council Chambers2 Council Chambers 2nd Flr HW $ 0.14 $ 0.12 $ 0.26 $ 5.79 $ 5.38 $ 11.17 $ (48.29) $ 69.38 $ 32.53 Council Chambers2 Council Chambers 2nd Flr Open Space $ 0.25 $ 0.21 $ 0.46 $ 9.41 $ 8.73 $ 18.14 $ (5.81) $ 10.80 $ 23.60 Council Chambers2 Empty Office $ 0.13 $ 0.11 $ 0.24 $ 4.95 $ 4.60 $ 9.55 $ (38.20) $ 59.28 $ 30.86 Council Chambers2 Conference Room $ 0.72 $ 0.62 $ 1.34 $ 9.29 $ 8.62 $ 17.91 $ (71.63) $ 111.15 $ 58.76 Council Chambers2 Captain's Office $ 0.10 $ 0.09 $ 0.19 $ 2.40 $ 2.23 $ 4.63 $ (20.00) $ 28.73 $ 13.55 Council Chambers2 Management Assistant $ 0.10 $ 0.09 $ 0.19 $ 2.40 $ 2.23 $ 4.63 $ (20.00) $ 28.73 $ 13.55 Council Chambers2 Personel & Training Coordinator $ 0.13 $ 0.11 $ 0.24 $ 4.88 $ 4.53 $ 9.40 $ (37.61) $ 58.35 $ 30.38 Council Chambers2 Admin Assitant $ 0.14 $ 0.12 $ 0.27 $ 6.66 $ 6.18 $ 12.84 $ (51.34) $ 79.65 $ 41.42 Council Chambers2 Chief $ 0.14 $ 0.12 $ 0.27 $ 6.66 $ 6.18 $ 12.84 $ (51.34) $ 79.65 $ 41.42 Council Chambers1 Support Services $ 0.11 $ 0.10 $ 0.21 $ 3.64 $ 3.38 $ 7.01 $ (30.32) $ 43.57 $ 20.47 Council Chambers2 2nd Floor Hallway- West $ 0.14 $ 0.12 $ 0.26 $ 6.38 $ 5.93 $ 12.31 $ (53.20) $ 76.45 $ 35.82 Police Department2 Lt Support Services $ 0.07 $ 0.06 $ 0.13 $ 1.63 $ 1.57 $ 3.20 $ (27.00) $ 18.84 $ (4.83) Police Department2 Bureau Lt $ 0.07 $ 0.06 $ 0.13 $ 1.63 $ 1.57 $ 3.20 $ (27.00) $ 18.84 $ (4.83) Police Department2 Sgt Traffic Bureau $ 0.07 $ 0.06 $ 0.13 $ 1.63 $ 1.57 $ 3.20 $ (27.00) $ 18.84 $ (4.83) Police Department2 Open Office $ 0.07 $ 0.06 $ 0.13 $ 1.63 $ 1.57 $ 3.20 $ (27.00) $ 18.84 $ (4.83) Police Department2 Investigations $ 0.27 $ 0.25 $ 0.52 $ 5.42 $ 5.25 $ 10.67 $ (41.82) $ 67.64 $ 37.00 Police Department2 Investigations $ 0.37 $ 0.33 $ 0.69 $ 7.23 $ 7.00 $ 14.23 $ (60.26) $ 90.25 $ 44.91 Police Department2 Conference Room $ 0.17 $ 0.15 $ 0.32 $ 4.52 $ 4.37 $ 8.89 $ (2.79) $ 5.41 $ 11.83 Fire Station 11 App Bay $ 0.09 $ 0.08 $ 0.17 $ 2.89 $ 2.80 $ 5.69 $ (1.79) $ 3.46 $ 7.54 Fire Station 11 Workout Area $ 0.13 $ 0.12 $ 0.25 $ 6.33 $ 6.12 $ 12.45 $ (105.00) $ 73.26 $ (19.04) Fire Station 11 Workout Area $ 0.07 $ 0.07 $ 0.14 $ 2.13 $ 2.07 $ 4.20 $ (35.44) $ 24.73 $ (6.37) Fire Station 11 Room 1 $ 0.10 $ 0.09 $ 0.19 $ 3.80 $ 3.67 $ 7.47 $ (63.00) $ 43.96 $ (11.39) Fire Station 11 Room 2 $ 0.07 $ 0.07 $ 0.14 $ 2.13 $ 2.07 $ 4.20 $ (16.47) $ 26.63 $ 14.51 Fire Station 11 Room 3 $ 0.07 $ 0.07 $ 0.14 $ 2.13 $ 2.07 $ 4.20 $ (1.32) $ 2.56 $ 5.58 Fire Station 1 Stairs Stairwell $ 0.16 $ 0.14 $ 0.30 $ 7.23 $ 7.00 $ 14.23 $ (120.00) $ 83.72 $ (21.74) Fire Station 12 Living Area $ 0.07 $ 0.06 $ 0.13 $ 1.81 $ 1.75 $ 3.56 $ (13.94) $ 22.55 $ 12.30 Fire Station 12 Living Area $ 0.06 $ 0.05 $ 0.11 $ 1.15 $ 1.11 $ 2.26 $ (8.84) $ 14.30 $ 7.83 City Hall1 Community Develoment $ 0.36 $ 0.32 $ 0.68 $ 8.63 $ 8.41 $ 17.05 $ (143.28) $ 100.67 $ (24.89) City Hall1 Community Develoment $ 0.24 $ 0.21 $ 0.45 $ 5.75 $ 5.61 $ 11.36 $ (44.39) $ 72.29 $ 39.72 City Hall1 Business Services $ 0.44 $ 0.40 $ 0.84 $ 20.09 $ 19.58 $ 39.67 $ (12.41) $ 24.22 $ 52.32 City Hall1 Business Services $ 0.40 $ 0.36 $ 0.75 $ 13.18 $ 12.85 $ 26.03 $ (8.14) $ 15.89 $ 34.54 City Hall1 Business Services $ 0.07 $ 0.06 $ 0.14 $ 1.69 $ 1.65 $ 3.34 $ (1.05) $ 2.04 $ 4.48 City Hall1 Open Area $ 0.09 $ 0.08 $ 0.17 $ 1.32 $ 1.29 $ 2.61 $ (0.82) $ 1.59 $ 3.56 City Hall1 Open Area $ 0.10 $ 0.09 $ 0.20 $ 1.66 $ 1.62 $ 3.28 $ (1.03) $ 2.00 $ 4.46 City Hall1 Open Area $ 0.07 $ 0.07 $ 0.14 $ 0.94 $ 0.92 $ 1.86 $ (0.58) $ 1.14 $ 2.56 City Hall1 Open Area $ 0.07 $ 0.06 $ 0.13 $ 1.22 $ 1.19 $ 2.41 $ (0.75) $ 1.47 $ 3.26 City Hall1 Open Area $ 0.09 $ 0.08 $ 0.17 $ 1.31 $ 1.27 $ 2.58 $ (0.81) $ 1.58 $ 3.52 City Hall1 Open Area $ 0.09 $ 0.08 $ 0.18 $ 1.44 $ 1.41 $ 2.85 $ (0.89) $ 1.74 $ 3.87 City Hall1 Lobby Entrance $ 0.11 $ 0.10 $ 0.22 $ 3.89 $ 3.79 $ 7.68 $ (64.60) $ 45.39 $ (11.31) City Hall1 Conference Room $ 0.30 $ 0.27 $ 0.58 $ 14.39 $ 14.02 $ 28.41 $ (8.89) $ 17.35 $ 37.45 City Hall2 Office $ 0.24 $ 0.22 $ 0.46 $ 9.70 $ 9.45 $ 19.15 $ (5.99) $ 11.69 $ 25.32 City Hall2 Code Area $ 0.61 $ 0.55 $ 1.16 $ 28.77 $ 28.04 $ 56.82 $ (17.77) $ 34.69 $ 74.89 City Hall2 Code Office $ 0.15 $ 0.14 $ 0.29 $ 7.19 $ 7.01 $ 14.20 $ (4.44) $ 8.67 $ 18.72 City Hall2 Code Office $ 0.15 $ 0.14 $ 0.29 $ 7.19 $ 7.01 $ 14.20 $ (59.96) $ 90.43 $ 44.96 City Hall2 West Door $ 0.07 $ 0.06 $ 0.14 $ 1.42 $ 1.39 $ 2.81 $ (11.87) $ 17.90 $ 8.98 City Hall2 West Door $ 0.05 $ 0.04 $ 0.09 $ 0.68 $ 0.66 $ 1.34 $ (5.67) $ 8.55 $ 4.31 City Hall1 HR Area $ 0.23 $ 0.21 $ 0.44 $ 4.99 $ 4.86 $ 9.85 $ (82.79) $ 58.17 $ (14.33) City Hall1 HR Area $ 0.05 $ 0.04 $ 0.09 $ 0.70 $ 0.68 $ 1.38 $ (11.60) $ 8.15 $ (1.98) City Hall1 HR Office $ 0.10 $ 0.09 $ 0.19 $ 3.35 $ 3.27 $ 6.62 $ (55.66) $ 39.11 $ (9.74) City Hall1 HR Office $ 0.06 $ 0.05 $ 0.11 $ 1.00 $ 0.98 $ 1.98 $ (16.62) $ 11.68 $ (2.86) City Hall1 HR Office 2 $ 0.14 $ 0.13 $ 0.27 $ 6.34 $ 6.18 $ 12.53 $ (105.32) $ 74.00 $ (18.52) City Hall1 HR Office 2 $ 0.10 $ 0.09 $ 0.20 $ 3.55 $ 3.46 $ 7.01 $ (58.91) $ 41.39 $ (10.32)

15.F

Energy Savings
Facility Name Location in
Facility Room Type
Heating
Savings from
Infiltration
(Therms)
Cooling
Savings from
Infiltration
(kWh)
Total
Energy
Savings
from
Infiltration
(kWh)
Heating
Savings from
Conduction
(Therms)
Cooling
Savings from
Conduction
(kWh)
Total
Energy
Savings
from
Conduction
(kWh)
Heating
Savings from
Radiation
(Therms)
Cooling
Savings from
Radiation
(kWh)
Total Energy
Savings (kWh)
Total Energy
Savings
(Therms)
Council Chambers1 East Hallway 1.70 9.92 9.92 12.35 77.90 77.90 (17.97) 81.68 169.50 (3.91) Council Chambers1 Room 1.70 9.92 9.92 12.35 77.90 77.90 (17.97) 81.68 169.50 (3.91) Council Chambers1 Room 1.70 9.92 9.92 12.35 77.90 77.90 (17.97) 81.68 169.50 (3.91) Council Chambers1 Room 1.70 9.92 9.92 12.35 77.90 77.90 (17.97) 81.68 169.50 (3.91) Police Department1 Records Office 0.93 5.40 5.40 2.28 14.40 14.40 (0.12) 1.56 21.36 3.09 Police Department1 Records Office 1.54 8.96 8.96 11.35 71.60 71.60 (0.61) 7.76 88.32 12.27 Police Department1 Police Entrance 5.48 31.98 31.98 100.61 634.53 634.53 (146.35) 665.33 1,331.84 (40.25) Council Chambers2 Council Chambers 2nd Flr HW 2.32 13.55 13.55 23.58 148.72 148.72 (17.22) 168.09 330.35 8.68 Council Chambers2 Council Chambers 2nd Flr Open Space 4.09 23.84 23.84 38.29 241.49 241.49 (2.07) 26.18 291.50 40.30 Council Chambers2 Empty Office 2.09 12.21 12.21 20.16 127.16 127.16 (13.63) 143.61 282.98 8.63 Council Chambers2 Conference Room 11.77 68.70 68.70 37.81 238.42 238.42 (25.55) 269.27 576.39 24.03 Council Chambers2 Captain's Office 1.67 9.77 9.77 9.77 61.59 61.59 (7.13) 69.61 140.98 4.31 Council Chambers2 Management Assistant 1.67 9.77 9.77 9.77 61.59 61.59 (7.13) 69.61 140.98 4.31 Council Chambers2 Personel & Training Coordinator 2.08 12.14 12.14 19.85 125.17 125.17 (13.41) 141.37 278.68 8.51 Council Chambers2 Admin Assitant 2.37 13.84 13.84 27.09 170.87 170.87 (18.31) 192.98 377.69 11.15 Council Chambers2 Chief 2.37 13.84 13.84 27.09 170.87 170.87 (18.31) 192.98 377.69 11.15 Council Chambers1 Support Services 1.88 10.96 10.96 14.81 93.38 93.38 (10.82) 105.54 209.88 5.87 Council Chambers2 2nd Floor Hallway- West 2.32 13.55 13.55 25.98 163.86 163.86 (18.98) 185.21 362.62 9.33 Police Department2 Lt Support Services 1.37 8.00 8.00 8.09 50.99 50.99 (11.76) 53.46 112.45 (2.30) Police Department2 Bureau Lt 1.37 8.00 8.00 8.09 50.99 50.99 (11.76) 53.46 112.45 (2.30) Police Department2 Sgt Traffic Bureau 1.37 8.00 8.00 8.09 50.99 50.99 (11.76) 53.46 112.45 (2.30) Police Department2 Open Office 1.37 8.00 8.00 8.09 50.99 50.99 (11.76) 53.46 112.45 (2.30) Police Department2 Investigations 5.48 31.98 31.98 26.95 169.96 169.96 (18.22) 191.96 393.90 14.22 Police Department2 Investigations 7.31 42.64 42.64 35.93 226.62 226.62 (26.25) 256.14 525.39 16.99 Police Department2 Conference Room 3.43 19.99 19.99 22.46 141.64 141.64 (1.22) 15.35 176.98 24.67 Fire Station 11 App Bay 1.83 10.66 10.66 14.37 90.65 90.65 (0.78) 9.83 111.13 15.42 Fire Station 11 Workout Area 2.59 15.10 15.10 31.44 198.29 198.29 (45.73) 207.92 421.31 (11.70) Fire Station 11 Workout Area 1.48 8.66 8.66 10.61 66.92 66.92 (15.43) 70.17 145.76 (3.34) Fire Station 11 Room 1 1.98 11.55 11.55 18.87 118.97 118.97 (27.44) 124.75 255.27 (6.60) Fire Station 11 Room 2 1.48 8.66 8.66 10.61 66.92 66.92 (7.17) 75.58 151.17 4.92 Fire Station 11 Room 3 1.48 8.66 8.66 10.61 66.92 66.92 (0.57) 7.25 82.84 11.52 Fire Station 1 Stairs Stairwell 3.20 18.66 18.66 35.93 226.62 226.62 (52.27) 237.62 482.89 (13.14) Fire Station 12 Living Area 1.42 8.29 8.29 8.98 56.65 56.65 (6.07) 63.99 128.93 4.33 Fire Station 12 Living Area 1.17 6.81 6.81 5.70 35.94 35.94 (3.85) 40.59 83.34 3.01 City Hall1 Community Develoment 6.17 35.98 35.98 37.06 233.70 233.70 (53.90) 245.04 514.72 (10.68) City Hall1 Community Develoment 4.11 23.99 23.99 24.70 155.80 155.80 (16.70) 175.96 355.74 12.12 City Hall1 Business Services 7.61 44.42 44.42 86.24 543.88 543.88 (4.67) 58.95 647.25 89.19 City Hall1 Business Services 6.85 39.98 39.98 56.60 356.92 356.92 (3.06) 38.69 435.59 60.38 City Hall1 Business Services 1.24 7.22 7.22 7.27 45.85 45.85 (0.39) 4.97 58.04 8.11 City Hall1 Open Area 1.55 9.03 9.03 5.68 35.80 35.80 (0.31) 3.88 48.71 6.92 City Hall1 Open Area 1.78 10.36 10.36 7.14 45.01 45.01 (0.39) 4.88 60.25 8.53 City Hall1 Open Area 1.29 7.55 7.55 4.04 25.49 25.49 (0.22) 2.76 35.81 5.12 City Hall1 Open Area 1.19 6.96 6.96 5.24 33.05 33.05 (0.28) 3.58 43.59 6.15 City Hall1 Open Area 1.52 8.88 8.88 5.61 35.37 35.37 (0.30) 3.83 48.09 6.83 City Hall1 Open Area 1.60 9.33 9.33 6.19 39.03 39.03 (0.33) 4.23 52.59 7.45 City Hall1 Lobby Entrance 1.97 11.47 11.47 16.71 105.36 105.36 (24.30) 110.48 227.31 (5.63) City Hall1 Conference Room 5.25 30.65 30.65 61.76 389.50 389.50 (3.34) 42.22 462.37 63.67 City Hall2 Office 4.16 24.28 24.28 41.64 262.62 262.62 (2.25) 28.47 315.36 43.55 City Hall2 Code Area 10.50 61.30 61.30 123.52 779.00 779.00 (6.69) 84.44 924.73 127.34 City Hall2 Code Office 2.63 15.32 15.32 30.88 194.75 194.75 (1.67) 21.11 231.18 31.84 City Hall2 Code Office 2.63 15.32 15.32 30.88 194.75 194.75 (22.56) 220.12 430.19 10.95 City Hall2 West Door 1.24 7.25 7.25 6.11 38.56 38.56 (4.47) 43.58 89.39 2.89 City Hall2 West Door 0.79 4.59 4.59 2.92 18.41 18.41 (2.13) 20.81 43.81 1.57 City Hall1 HR Area 4.01 23.39 23.39 21.41 135.03 135.03 (31.14) 141.58 300.00 (5.72) City Hall1 HR Area 0.80 4.66 4.66 3.00 18.92 18.92 (4.36) 19.84 43.43 (0.56) City Hall1 HR Office 1.73 10.07 10.07 14.40 90.78 90.78 (20.94) 95.19 196.04 (4.82) City Hall1 HR Office 1.00 5.85 5.85 4.30 27.11 27.11 (6.25) 28.42 61.38 (0.95) City Hall1 HR Office 2 2.44 14.21 14.21 27.24 171.77 171.77 (39.62) 180.11 366.10 (9.94) City Hall1 HR Office 2 1.78 10.36 10.36 15.23 96.08 96.08 (22.16) 100.74 207.18 (5.15)

15.F

Facility Name Location in
Facility Room Type
Heating
Savings from
Infiltration
($)
Cooling
Savings from
Infiltration
($)
Total Energy
Savings from
Infiltration ($)
Heating
Savings from
Conduction
($)
Cooling
Savings from
Conduction
($)
Total Energy
Savings from
Conduction
($)
Heating
Savings from
Radiation
($)
Cooling
Savings
from
Radiation
($)
Total Energy
Savings ($)
Council Chambers1 East Hallway $ 1.97 $ 1.69 $ 3.67 $ 14.33 $ 13.31 $ 27.63 $ (20.84) $ 13.95 $ 24.41 Council Chambers1 Room $ 1.97 $ 1.69 $ 3.67 $ 14.33 $ 13.31 $ 27.63 $ (20.84) $ 13.95 $ 24.41 Council Chambers1 Room $ 1.97 $ 1.69 $ 3.67 $ 14.33 $ 13.31 $ 27.63 $ (20.84) $ 13.95 $ 24.41 Council Chambers1 Room $ 1.97 $ 1.69 $ 3.67 $ 14.33 $ 13.31 $ 27.63 $ (20.84) $ 13.95 $ 24.41 Police Department1 Records Office $ 0.88 $ 0.79 $ 1.67 $ 2.17 $ 2.10 $ 4.27 $ (0.12) $ 0.23 $ 6.05 Police Department1 Records Office $ 1.46 $ 1.31 $ 2.76 $ 10.79 $ 10.44 $ 21.23 $ (0.58) $ 1.13 $ 24.54 Police Department1 Police Entrance $ 5.21 $ 4.66 $ 9.87 $ 95.58 $ 92.51 $ 188.10 $ (139.03) $ 97.01 $ 155.94 Council Chambers2 Council Chambers 2nd Flr HW $ 2.69 $ 2.31 $ 5.01 $ 27.35 $ 25.40 $ 52.76 $ (19.98) $ 28.71 $ 66.49 Council Chambers2 Council Chambers 2nd Flr Open Space $ 4.74 $ 4.07 $ 8.81 $ 44.42 $ 41.25 $ 85.67 $ (2.40) $ 4.47 $ 96.54 Council Chambers2 Empty Office $ 2.43 $ 2.09 $ 4.51 $ 23.39 $ 21.72 $ 45.11 $ (15.81) $ 24.53 $ 58.34 Council Chambers2 Conference Room $ 13.66 $ 11.73 $ 25.39 $ 43.85 $ 40.72 $ 84.58 $ (29.64) $ 45.99 $ 126.32 Council Chambers2 Captain's Office $ 1.94 $ 1.67 $ 3.61 $ 11.33 $ 10.52 $ 21.85 $ (8.28) $ 11.89 $ 29.08 Council Chambers2 Management Assistant $ 1.94 $ 1.67 $ 3.61 $ 11.33 $ 10.52 $ 21.85 $ (8.28) $ 11.89 $ 29.08 Council Chambers2 Personel & Training Coordinator $ 2.41 $ 2.07 $ 4.49 $ 23.02 $ 21.38 $ 44.40 $ (15.56) $ 24.15 $ 57.47 Council Chambers2 Admin Assitant $ 2.75 $ 2.36 $ 5.12 $ 31.43 $ 29.18 $ 60.61 $ (21.24) $ 32.96 $ 77.45 Council Chambers2 Chief $ 2.75 $ 2.36 $ 5.12 $ 31.43 $ 29.18 $ 60.61 $ (21.24) $ 32.96 $ 77.45 Council Chambers1 Support Services $ 2.18 $ 1.87 $ 4.05 $ 17.18 $ 15.95 $ 33.13 $ (12.55) $ 18.03 $ 42.66 Council Chambers2 2nd Floor Hallway- West $ 2.69 $ 2.31 $ 5.01 $ 30.14 $ 27.99 $ 58.13 $ (22.02) $ 31.63 $ 72.75 Police Department2 Lt Support Services $ 1.30 $ 1.17 $ 2.47 $ 7.68 $ 7.43 $ 15.12 $ (11.17) $ 7.80 $ 14.21 Police Department2 Bureau Lt $ 1.30 $ 1.17 $ 2.47 $ 7.68 $ 7.43 $ 15.12 $ (11.17) $ 7.80 $ 14.21 Police Department2 Sgt Traffic Bureau $ 1.30 $ 1.17 $ 2.47 $ 7.68 $ 7.43 $ 15.12 $ (11.17) $ 7.80 $ 14.21 Police Department2 Open Office $ 1.30 $ 1.17 $ 2.47 $ 7.68 $ 7.43 $ 15.12 $ (11.17) $ 7.80 $ 14.21 Police Department2 Investigations $ 5.21 $ 4.66 $ 9.87 $ 25.60 $ 24.78 $ 50.38 $ (17.30) $ 27.99 $ 70.94 Police Department2 Investigations $ 6.94 $ 6.22 $ 13.16 $ 34.14 $ 33.04 $ 67.18 $ (24.93) $ 37.34 $ 92.75 Police Department2 Conference Room $ 3.25 $ 2.91 $ 6.17 $ 21.34 $ 20.65 $ 41.99 $ (1.15) $ 2.24 $ 49.24 Fire Station 11 App Bay $ 1.74 $ 1.55 $ 3.29 $ 13.65 $ 13.22 $ 26.87 $ (0.74) $ 1.43 $ 30.85 Fire Station 11 Workout Area $ 2.46 $ 2.20 $ 4.66 $ 29.87 $ 28.91 $ 58.78 $ (43.45) $ 30.31 $ 50.31 Fire Station 11 Workout Area $ 1.41 $ 1.26 $ 2.67 $ 10.08 $ 9.76 $ 19.84 $ (14.66) $ 10.23 $ 18.08 Fire Station 11 Room 1 $ 1.88 $ 1.68 $ 3.56 $ 17.92 $ 17.35 $ 35.27 $ (26.07) $ 18.19 $ 30.95 Fire Station 11 Room 2 $ 1.41 $ 1.26 $ 2.67 $ 10.08 $ 9.76 $ 19.84 $ (6.81) $ 11.02 $ 26.72 Fire Station 11 Room 3 $ 1.41 $ 1.26 $ 2.67 $ 10.08 $ 9.76 $ 19.84 $ (0.55) $ 1.06 $ 23.02 Fire Station 1 Stairs Stairwell $ 3.04 $ 2.72 $ 5.76 $ 34.14 $ 33.04 $ 67.18 $ (49.65) $ 34.64 $ 57.93 Fire Station 12 Living Area $ 1.35 $ 1.21 $ 2.56 $ 8.53 $ 8.26 $ 16.79 $ (5.77) $ 9.33 $ 22.91 Fire Station 12 Living Area $ 1.11 $ 0.99 $ 2.10 $ 5.41 $ 5.24 $ 10.65 $ (3.66) $ 5.92 $ 15.01 City Hall1 Community Develoment $ 6.78 $ 6.12 $ 12.90 $ 40.76 $ 39.73 $ 80.49 $ (59.29) $ 41.66 $ 75.76 City Hall1 Community Develoment $ 4.52 $ 4.08 $ 8.60 $ 27.18 $ 26.49 $ 53.66 $ (18.37) $ 29.91 $ 73.81 City Hall1 Business Services $ 8.37 $ 7.55 $ 15.92 $ 94.87 $ 92.46 $ 187.33 $ (5.13) $ 10.02 $ 208.14 City Hall1 Business Services $ 7.54 $ 6.80 $ 14.33 $ 62.26 $ 60.68 $ 122.93 $ (3.37) $ 6.58 $ 140.47 City Hall1 Business Services $ 1.36 $ 1.23 $ 2.59 $ 8.00 $ 7.80 $ 15.79 $ (0.43) $ 0.84 $ 18.79 City Hall1 Open Area $ 1.70 $ 1.54 $ 3.24 $ 6.24 $ 6.09 $ 12.33 $ (0.34) $ 0.66 $ 15.89 City Hall1 Open Area $ 1.95 $ 1.76 $ 3.72 $ 7.85 $ 7.65 $ 15.50 $ (0.42) $ 0.83 $ 19.62 City Hall1 Open Area $ 1.42 $ 1.28 $ 2.71 $ 4.45 $ 4.33 $ 8.78 $ (0.24) $ 0.47 $ 11.72 City Hall1 Open Area $ 1.31 $ 1.18 $ 2.49 $ 5.76 $ 5.62 $ 11.38 $ (0.31) $ 0.61 $ 14.17 City Hall1 Open Area $ 1.67 $ 1.51 $ 3.18 $ 6.17 $ 6.01 $ 12.18 $ (0.33) $ 0.65 $ 15.68 City Hall1 Open Area $ 1.76 $ 1.59 $ 3.34 $ 6.81 $ 6.63 $ 13.44 $ (0.37) $ 0.72 $ 17.14 City Hall1 Lobby Entrance $ 2.16 $ 1.95 $ 4.11 $ 18.38 $ 17.91 $ 36.29 $ (26.73) $ 18.78 $ 32.45 City Hall1 Conference Room $ 5.78 $ 5.21 $ 10.99 $ 67.94 $ 66.21 $ 134.15 $ (3.68) $ 7.18 $ 148.64 City Hall2 Office $ 4.58 $ 4.13 $ 8.71 $ 45.81 $ 44.64 $ 90.45 $ (2.48) $ 4.84 $ 101.52 City Hall2 Code Area $ 11.55 $ 10.42 $ 21.98 $ 135.88 $ 132.43 $ 268.30 $ (7.35) $ 14.35 $ 297.28 City Hall2 Code Office $ 2.89 $ 2.61 $ 5.49 $ 33.97 $ 33.11 $ 67.08 $ (1.84) $ 3.59 $ 74.32 City Hall2 Code Office $ 2.89 $ 2.61 $ 5.49 $ 33.97 $ 33.11 $ 67.08 $ (24.81) $ 37.42 $ 85.18 City Hall2 West Door $ 1.37 $ 1.23 $ 2.60 $ 6.73 $ 6.55 $ 13.28 $ (4.91) $ 7.41 $ 18.38 City Hall2 West Door $ 0.87 $ 0.78 $ 1.65 $ 3.21 $ 3.13 $ 6.34 $ (2.35) $ 3.54 $ 9.18 City Hall1 HR Area $ 4.41 $ 3.98 $ 8.39 $ 23.55 $ 22.95 $ 46.51 $ (34.26) $ 24.07 $ 44.71 City Hall1 HR Area $ 0.88 $ 0.79 $ 1.67 $ 3.30 $ 3.22 $ 6.52 $ (4.80) $ 3.37 $ 6.76 City Hall1 HR Office $ 1.90 $ 1.71 $ 3.61 $ 15.83 $ 15.43 $ 31.27 $ (23.03) $ 16.18 $ 28.03 City Hall1 HR Office $ 1.10 $ 0.99 $ 2.10 $ 4.73 $ 4.61 $ 9.34 $ (6.88) $ 4.83 $ 9.39 City Hall1 HR Office 2 $ 2.68 $ 2.42 $ 5.10 $ 29.96 $ 29.20 $ 59.16 $ (43.58) $ 30.62 $ 51.30 City Hall1 HR Office 2 $ 1.95 $ 1.76 $ 3.72 $ 16.76 $ 16.33 $ 33.09 $ (24.37) $ 17.13 $ 29.56

15.F

FIM #1
3–DOMESTIC WATER UPGRADES
Brubaker Park Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 67,753 63,373 4,380 $5 122 10 $8 $0 $13 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 67,753 63,373 4,380 $5 12
2 10 $8 $0 $13

15.F

City Hall Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 177,866 72,224 105,642 $676 69 27 41 $35 $94 $805 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 177,866 72,224 105,642 $676 69 27 41 $35 $94 $805

15.F

City Yard Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 161,635 72,765 88,870 $368000 $0 $45 $717 Ice Machine Retrofits/Replacements 25,743 25,7430 $0000 $0 $0 $0 Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades 15,184 15,1840 $0 154 1540 $0 $0 $0 Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 161,635 72,765 88,870 $368
000 $0 $45 $717

15.F

Gibbel Park Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 50,815 47,530 3,285 $21927 $6 $0 $27 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 50,815 47,530 3,285 $21
927 $6 $0 $27

15.F

Library Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 21,213 8,992 12,221 $78000 $0 $120 $206 Ice Machine Retrofits/Replacements 7,881 7,8810 $0000 $0 $0 $0 Pre-Rinse Sprayer Replacements 17,940 9,360 8,580 $55000 $0 $0 $114 Garbage Disposal Retrofits 17,160 17,1600 $0000 $0 $0 $0 Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 39,153 18,352 20,801 $133
000 $0 $120 $320

15.F

McSweeney Park Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 32,470 29,306 3,163 $5 166 10 $9 $0 $14 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 32,470 29,306 3,163 $5 16
6 10 $9 $0 $14

15.F

Police Department Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 606,437 240,991 365,446 $2,339 701 381 320 $272 $130 $2,741 Ice Machine Retrofits/Replacements 32,556 32,5560 $0000 $0 $0 $0 Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades 33,273 25,397 7,877 $50 424 395 29 $25 $0 $75 Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 606,437 240,991 365,446 $2,339 701 381 320 $272 $130 $2,741

15.F

Weston Park Domestic
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements 92,874 89,151 3,723 $24 1128 $7 $0 $31 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades000 $00 $0 $0 $0
Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 92,874 89,151 3,723 $24 11
28 $7 $0 $31

15.F

FIM #14
– IRRIGATION SYSTEM UPGRADES
Brubaker Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements000 $0000 $0 $0 $0 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 13,013,806 8,757,384 4,256,422 $10,3390 $0 $0 $10,339 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 13,013,806 8,757,384 4,256,422 $10,339 000 $0 $0 $10,339

15.F

Cawston Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 935,748 631,416 304,332 $7400 $0 $0 $740 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 935,748 631,416 304,332 $740
000 $0 $0 $740

15.F

City Yard
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 1,251,404 348,433 902,971 $10,5150 $0 $0 $10,515 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 1,251,404 348,433 902,971 $10,515
000 $0 $0 $10,515

15.F

Cottonwood Neighborhood Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 11,582,780 7,514,906 4,067,874 $27,4480 $0 $0 $27,448 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 11,582,780 7,514,906 4,067,874 $27,448 000 $0 $0 $27,448

15.F

Gibbel Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements000 $0000 $0 $0 $0 Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 7,762,123 7,762,1230 $00 $0 $0 $0 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 7,762,123 7,762,123
0 $0000 $0 $0 $0

15.F

Mary Henley Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 19,240,894 12,884,906 6,355,988 $40,6890 $0 $0 $40,689 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 19,240,894 12,884,906 6,355,988 $40,689 000 $0 $0 $40,689

15.F

Mcsweeney park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 6,284,696 4,103,842 2,180,854 $3,7580 $0 $0 $3,758 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 6,284,696 4,103,842 2,180,854 $3,758
000 $0 $0 $3,758

15.F

Oltman park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 6,252,532 4,553,312 1,699,220 $4,1290 $0 $0 $4,129 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 6,252,532 4,553,312 1,699,220 $4,129
000 $0 $0 $4,129

15.F

Rancho Diamonte (Streetside Irrigation)
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 6,814,280 4,439,281 2,374,999 $16,8440 $0 $0 $16,844 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 6,814,280 4,439,281 2,374,999 $16,844 000 $0 $0 $16,844

15.F

Spencer Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 974,150 595,096 379,054 $2,4260 $0 $0 $2,426 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 974,150 595,096 379,054 $2,426
000 $0 $0 $2,426

15.F

Stoney Mountain Park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 3,837,988 2,999,953 838,035 $5,5400 $0 $0 $5,540 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 3,837,988 2,999,953 838,035 $5,540
000 $0 $0 $5,540

15.F

Weston park
Water Conservation Measures (WCMs)
Baseline
Water/Sew
er
Consumpti
on
(gallons /
yr)
Proposed Water/Sewer
Consumption
(gallons / yr)
Water/Sewer
Savings
(gallons / yr)
Water/Se
wer
Savings
($$ / yr)
Baseline
Natural
Gas
Consumpt
ion
(therm /
yr)
Proposed
Natural
Gas
Consump
tion
(therm /
yr)
Natural
Gas
Savings
(therm /
yr)
Natural
Gas
Savings
($$ / yr)
O&M
Savings
($$ / yr)
Total
Savings
(SS/yr)
Domestic Plumbing Retrofits/Replacements0
0 0 $0000 $0 $0 $0
Ice Machine Retrofits/Replacements000 $0000 $0 $0 $0
Pre-Rinse Sprayer Replacements000 $0000 $0 $0 $0
Garbage Disposal Retrofits000 $0000 $0 $0 $0
Pulper Retrofits/Replacements000 $0000 $0 $0 $0
Convection Steamer Replacements000 $0000 $0 $0 $0
Dish Machine Replacements000 $0000 $0 $0 $0
Steam Kettle Replacements000 $0000 $0 $0 $0
Tray Conveyor Retrofits000 $0000 $0 $0 $0
Refrig. Compressor Retrofits/Replacements000 $0000 $0 $0 $0 Dipper Well Retrofits/Replacements $0
HE Laundry Upgrades000 $0000 $0 $0 $0
Ozone Laundry Support Systems000 $0000 $0 $0 $0
Liquid Pool Cover Systems000 $0000 $0 $0 $0
Pool Filter / Backwash Optimization000 $0000 $0 $0 $0
Pool VFP Pumps000 $0000 $0 $0 $0
Cooling Tower Optimization000 $0000 $0 $0 $0
Sterilizer / Autoclave Optimization000 $0000 $0 $0 $0
Sterile Washer Replacements000 $0000 $0 $0 $0
Reverse Osmosis System Optimization000 $0000 $0 $0 $0
Misc. Lab Equipment Applications
Irrigation System Upgrades 1,800,212 1,800,2120 $00 $0 $0 $0 Rain Water Harvesting Systems $0
Water Recycling Systems $0
PROJECT SUBTOTALS 1,800,212 1,800,212
0 $0000 $0 $0 $0

15.F

Appendix C – Cutsheets
Contents
Appendix C – Cutsheets ................................................................................................................................ 1 1 - Interior LED Lighting Upgrades ................................................................................................................ 2 2 - Exterior Lighting Upgrades ................................................................................................................... 192 3 - Advanced Lighting Controls ................................................................................................................. 244 4 - HVAC Unit Replacements ..................................................................................................................... 290 5 - Chilled Water System Upgrades .......................................................................................................... 612 6 - Hot Water System Upgrades ............................................................................................................... 638 7 - Building Management System Replacement ....................................................................................... 652 8 - Secondary Transformer Replacements ................................................................................................ 733 9 - Networkable Thermostats ................................................................................................................... 736 10 - Plug Load Controls ............................................................................................................................. 760 11A - Solar Photovoltaic Arrays ................................................................................................................ 763 11B - Battery Energy Storage .................................................................................................................... 770 12 - Window Retrofits ............................................................................................................................... 773 13 - Domestic Plumbing Retrofits ............................................................................................................. 775 14 - Irrigation System Upgrades ............................................................................................................... 805

15.F

1 - Interior LED Lighting Upgrades

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F

15.F