{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["DATA_DropDowns","Controls","Instructions","Summary","RRDL_Application Info","RRDL_Property Information","RRDL_Housing Income","RRDL_Income & Expense","RRDL_Mortgage Calc","RRDL_Cash Flow","RRDL_Selection Scope of Work","RRDL_Development Costs","RRDL_Sources","RRDL_Development Team","RRDL_Buildings","Data Points for Flipper"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":918,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DATA_DropDowns","index":0,"n_rows":4056,"n_cols":20,"rows_kept":4056,"cut":false,"hidden":true,"merged":[]}
["ListValues_County","ListValues_Cities","ListValues_States","ListValues_UnitType","ListValues_RentLimitRestriction","ListValues_IncomeLimitRestriction","ListValues_UtilityType","ListValues_YesNo","ListValues_TypeofBuilding","ListValues_LegalStatus","ListValues_TypeofSiteControl","ListValues_FederalSusbidy","ListValues_RiskofLoss","ListValues_RenewalType","ListValues_Occupied","ListValues_HousingSpace","ListValues_CoveredParking","ListValues_CurrentReserveBalance_AccountControl","ListValues_Version","ListValues_CompliancePeriod"]
["Aitkin","Aastad","AL","0BR/Eff","RRDL Limit","80>S/AMI","Electric","Yes","Duplex","Community Development Agency","Contract for Deed","COC Rental Assistance","No","1 - Mark-Up-To-Market","Yes","Rehabilitation","Attached Garage","Lender","Application","Yes"]
["Anoka","Aberdeen Line Junction","AK","1BR","Market","None","Natural Gas","No","Elevator","Corporation","Development Agreement","Emergency Shelter Grant OS","Yes, at Imminent Risk of Loss Due to Conversion","2 - Rents at or below comparable market","No","New Construction","Detached Garage","Management Company","Board Select","No"]
["Becker","Acoma","AZ","2BR",null,null,"Oil",null,"Single Family","Economic Development Agency","Donation","PBV Section 8","Yes, at High Risk Due to Physical Needs","3 - OMHAR (contract rents greater than market)","N/A",null,"Underground","Owner","Mortgage Credit","Currently in Compliance Period"]
["Beltrami","Acton","AR","3BR",null,null,"Propane",null,"Townhouse","General Partnership","Fee Simple","Rural Development Rental Assistance","Yes, at High Risk Due to Change in Ownership","4 - Exception projects (exempt from OMHAR)",null,null,"Ramp",null,"Funding Modification"]
["Benton","Ada","CA","4BR",null,null,"Steam",null,"Walk-Up","Housing Authority","Lease","Section 8 HAP Contract",null,"5 - Portfolio Reengineering Demonstration",null,null,null,null,"Handoff to Closing"]
["Big Stone","Adams","CO","5BR",null,null,null,null,"Combination","Individual(s)","Letter of Intent","Other",null,"6 - Opt-Out",null,null,null,null,"End Loan Commitment"]
["Blue Earth","Adams Township","CT","6BR",null,null,null,null,null,"Limited Liability Company","Purchase/Option Agreement",null,null,null,null,null,null,null,"Closing"]
["Brown","Addington Spur","DE",null,null,null,null,null,null,"Limited Liability Limited Partnership","Tribal Land"]
["Carlton","Adolph","DC",null,null,null,null,null,null,"Limited Liability Partnership"]
["Carver","Adrian","FL",null,null,null,null,null,null,"Limited Partnership",null,"_Excluded SRO-Mod Rehab PBA since SRO is not eligible for RRDL"]
["Cass","Adrian Township","GA",null,null,null,null,null,null,"Local Government"]
["Chippewa","Aetna","HI",null,null,null,null,null,null,"Natural Person (individual)"]
["Chisago","Afton","ID",null,null,null,null,null,null,"Non Profit Corporation"]
["Clay","Afton Township","IL",null,null,null,null,null,null,"Non Profit Corporation - CHDO"]
["Clearwater","Agassiz","IN",null,null,null,null,null,null,"Non Profit Organization"]
["Cook","Agate","IA",null,null,null,null,null,null,"Non Profit Organization - CHDO"]
["Cottonwood","Agder","KS",null,null,null,null,null,null,"Sole Proprietorship"]
["Crow Wing","Agram","KY",null,null,null,null,null,null,"Other"]
["Dakota","Ah-Gwah-Ching","LA"]
["Dodge","Airlie","ME"]
["Douglas","Aitkin","MD",null,"Has been used/linked!"]
["Faribault","Aitkin Township","MA"]
["Fillmore","Akeley","MI"]
["Freeborn","Akeley Township","MN"]
["Goodhue","Akron","MS"]
["Grant","Alango","MO"]
["Hennepin","Alaska","MT"]
["Houston","Alba","NE"]
["Hubbard","Albany","NV"]
["Isanti","Albany Township","NH"]
["Itasca","Albert Lea","NJ"]
["Jackson","Albert Lea Township","NM"]
["Kanabec","Alberta","NY"]
["Kandiyohi","Alberta Township","NC"]
["Kittson","Albertville","ND"]
["Koochiching","Albin","OH"]
["Lac Qui Parle","Albion","OK"]
["Lake","Albion Center","OR"]
["Lake of the Woods","Alborn","PA"]
["Le Sueur","Alborn Township","RI"]
["Lincoln","Albright","SC"]
["Lyon","Alden","SD"]
["Mahnomen","Alden Township","TN"]
["Marshall","Alder","TX"]
["Martin","Aldrich","UT"]
["McLeod","Aldrich Township","VT"]
["Meeker","Alexandria","VA"]
["Mille Lacs","Alexandria Township","WA"]
["Morrison","Alford","WV"]
["Mower","Alfsborg","WI"]
["Murray","Alger","WY"]
["Nicollet","Alida"]
["Nobles","Allen Junction"]
["Norman","Alliance"]
["Olmsted","Alma"]
["Otter Tail","Alma City"]
["Pennington","Almelund"]
["Pine","Almond"]
["Pipestone","Almora"]
["Polk","Alpha"]
["Pope","Alta Vista"]
["Ramsey","Alton"]
["Red Lake","Altona"]
["Redwood","Altura"]
["Renville","Alvarado"]
["Rice","Alvwood"]
["Rock","Alvwood Township"]
["Roseau","Amador"]
["Saint Louis","Amboy"]
["Scott","Amboy Township"]
["Sherburne","Amherst"]
["Sibley","Amherst Township"]
["Stearns","Amiret"]
["Steele","Amiret Township"]
["Stevens","Amo"]
["Swift","Amor"]
["Todd","Amor Township"]
["Traverse","Andover"]
["Wabasha","Andover Township"]
["Wadena","Andrea"]
["Waseca","Andree"]
["Washington","Andrusia"]
["Watonwan","Andyville"]
["Wilkin","Angle Inlet"]
["Winona","Anglim"]
["Wright","Angora"]
["Yellow Medicine","Angora Township"]
[null,"Angus"]
[null,"Angus Township"]
[null,"Ann"]
[null,"Ann Lake"]
[null,"Annandale"]
[null,"Anoka"]
[null,"Ansel"]
[null,"Anthony"]
[null,"Anthony Township"]
[null,"Antlers Park"]
[null,"Antrim"]
[null,"Apple Valley"]
[null,"Appleton"]
[null,"Appleton Township"]
[null,"Arago"]
[null,"Arago Township"]
[null,"Arbo"]
[null,"Arbutus"]
[null,"Arco"]
[null,"Arcola"]
[null,"Arctander"]
[null,"Arcturus"]
[null,"Arden Hills"]
[null,"Ardenhurst"]
[null,"Arena"]
[null,"Arendahl"]
[null,"Arendahl Township"]
[null,"Argonne"]
[null,"Argyle"]
[null,"Arlberg"]
[null,"Arlington"]
[null,"Arlington Township"]
[null,"Arlone"]
[null,"Armour Number Two Mine"]
[null,"Armstrong"]
[null,"Arna"]
[null,"Arnesen"]
[null,"Arnold"]
[null,"Arrowhead"]
[null,"Arthur"]
[null,"Arthyde"]
[null,"Artichoke"]
[null,"Artichoke Lake"]
[null,"Arveson"]
[null,"Asbury"]
[null,"Ash Lake"]
[null,"Ash Lake Township"]
[null,"Ashby"]
[null,"Ashcreek"]
[null,"Ashland"]
[null,"Ashley"]
[null,"Askov"]
[null,"Aspelund"]
[null,"Assumption"]
[null,"Athens"]
[null,"Atherton"]
[null,"Atkinson"]
[null,"Atkinson Township"]
[null,"Atlanta"]
[null,"Atwater"]
[null,"Atwood"]
[null,"Audubon"]
[null,"Audubon Township"]
[null,"Augsburg"]
[null,"Augusta"]
[null,"Augusta Township"]
[null,"Ault"]
[null,"Aurdal"]
[null,"Aure"]
[null,"Aurora"]
[null,"Aurora Township"]
[null,"Austin"]
[null,"Austin Acres"]
[null,"Austin Junction"]
[null,"Austin Township"]
[null,"Auto Club"]
[null,"Automba"]
[null,"Automba Township"]
[null,"Averill"]
[null,"Avoca"]
[null,"Avon"]
[null,"Avon Township"]
[null,"Babbitt"]
[null,"Backus"]
[null,"Baden"]
[null,"Badger"]
[null,"Badger Township"]
[null,"Badoura"]
[null,"Badoura Township"]
[null,"Bagley"]
[null,"Bailey"]
[null,"Bain"]
[null,"Baker"]
[null,"Baker Township"]
[null,"Balaton"]
[null,"Bald Eagle"]
[null,"Bald Eagle Center"]
[null,"Baldwin"]
[null,"Balkan"]
[null,"Balkan Township"]
[null,"Ball Bluff"]
[null,"Ball Bluff Township"]
[null,"Ball Club"]
[null,"Balmoral"]
[null,"Balsam"]
[null,"Balsam Township"]
[null,"Bancroft"]
[null,"Bancroft Township"]
[null,"Bandon"]
[null,"Bangor"]
[null,"Banning"]
[null,"Barber"]
[null,"Barclay"]
[null,"Barden"]
[null,"Barnesville"]
[null,"Barnesville Township"]
[null,"Barnett"]
[null,"Barnum"]
[null,"Barnum Township"]
[null,"Baroda"]
[null,"Barr"]
[null,"Barrett"]
[null,"Barrows"]
[null,"Barry"]
[null,"Barry Township"]
[null,"Barsness"]
[null,"Bartlett"]
[null,"Bartlett Township"]
[null,"Barto"]
[null,"Bashaw"]
[null,"Bass Brook"]
[null,"Bassett"]
[null,"Bassett Township"]
[null,"Basswood"]
[null,"Basswood Grove"]
[null,"Bath"]
[null,"Bath Township"]
[null,"Battle"]
[null,"Battle Lake"]
[null,"Battle Plain"]
[null,"Battle River"]
[null,"Baudette"]
[null,"Baudette Air Force Station"]
[null,"Baxter"]
[null,"Baxter Township"]
[null,"Bay Lake"]
[null,"Bay Lake Township"]
[null,"Bayport"]
[null,"Baytown"]
[null,"Bayview"]
[null,"Bear Creek"]
[null,"Bear Island"]
[null,"Bear Park"]
[null,"Bear River"]
[null,"Bear Valley"]
[null,"Beardsley"]
[null,"Bearville"]
[null,"Beatty"]
[null,"Beauford"]
[null,"Beauford Township"]
[null,"Beaulieu"]
[null,"Beaulieu Township"]
[null,"Beaver"]
[null,"Beaver Bay"]
[null,"Beaver Bay Township"]
[null,"Beaver Creek"]
[null,"Beaver Creek Township"]
[null,"Beaver Falls"]
[null,"Beaver Falls Township"]
[null,"Beaver Township"]
[null,"Bechyn"]
[null,"Becida"]
[null,"Becker"]
[null,"Becker Township"]
[null,"Beckville"]
[null,"Bee"]
[null,"Bejou"]
[null,"Bejou Township"]
[null,"Belden"]
[null,"Belfast"]
[null,"Belgium"]
[null,"Belgrade"]
[null,"Belgrade Township"]
[null,"Bellaire"]
[null,"Belle Creek"]
[null,"Belle Plaine"]
[null,"Belle Plaine Township"]
[null,"Belle Prairie"]
[null,"Belle Prairie Township"]
[null,"Belle River"]
[null,"Bellechester"]
[null,"Belleriver"]
[null,"Bellevue"]
[null,"Bellingham"]
[null,"Belmont"]
[null,"Beltrami"]
[null,"Beltrami Forest"]
[null,"Belvidere"]
[null,"Belvidere Mills"]
[null,"Belview"]
[null,"Bemidji"]
[null,"Bemidji Municipal Airport"]
[null,"Bemidji Township"]
[null,"Ben Wade"]
[null,"Bena"]
[null,"Benedict"]
[null,"Bengal"]
[null,"Bennett"]
[null,"Bennettville"]
[null,"Benning"]
[null,"Bennington"]
[null,"Benoit"]
[null,"Benson"]
[null,"Benson Township"]
[null,"Benton"]
[null,"Benton Township"]
[null,"Benville"]
[null,"Bergen"]
[null,"Bergen Township"]
[null,"Bergville"]
[null,"Berlin"]
[null,"Bernadotte"]
[null,"Bernadotte Township"]
[null,"Berne"]
[null,"Berner"]
[null,"Berning Mill"]
[null,"Beroun"]
[null,"Bertha"]
[null,"Bertha Township"]
[null,"Beseman"]
[null,"Bethany"]
[null,"Bethel"]
[null,"Beulah"]
[null,"Big Bend"]
[null,"Big Bend City"]
[null,"Big Falls"]
[null,"Big Island"]
[null,"Big Lake"]
[null,"Big Lake Chapel"]
[null,"Big Lake Township"]
[null,"Big Spring"]
[null,"Big Stone"]
[null,"Big Stone City"]
[null,"Big Stone Colony"]
[null,"Big Woods"]
[null,"Big Woods Township"]
[null,"Bigelow"]
[null,"Bigelow Township"]
[null,"Bigfork"]
[null,"Bigfork Township"]
[null,"Bilspur"]
[null,"Bingham"]
[null,"Bingham Lake"]
[null,"Birch"]
[null,"Birch Beach"]
[null,"Birch Cooley"]
[null,"Birch Creek"]
[null,"Birch Lake"]
[null,"Birch Lake Township"]
[null,"Birch Township"]
[null,"Birchdale"]
[null,"Birchdale Township"]
[null,"Birchmont"]
[null,"Birchwood"]
[null,"Birchwood Village"]
[null,"Bird Island"]
[null,"Bird Island Township"]
[null,"Biscay"]
[null,"Bismarck"]
[null,"Biwabik"]
[null,"Biwabik Township"]
[null,"Bixby"]
[null,"Black Dog"]
[null,"Black Hammer"]
[null,"Black Hammer Township"]
[null,"Black River"]
[null,"Black River Township"]
[null,"Blackberry"]
[null,"Blackberry Township"]
[null,"Blackduck"]
[null,"Blackhoof"]
[null,"Blackhoof Township"]
[null,"Blaine"]
[null,"Blakeley"]
[null,"Blakeley Township"]
[null,"Blind Lake"]
[null,"Blomford"]
[null,"Blomkest"]
[null,"Bloom"]
[null,"Bloom Dale"]
[null,"Bloomer"]
[null,"Bloomfield"]
[null,"Blooming Grove"]
[null,"Blooming Prairie"]
[null,"Blooming Prairie Township"]
[null,"Blooming Valley"]
[null,"Bloomington"]
[null,"Bloomington Ferry"]
[null,"Blowers"]
[null,"Blue Earth"]
[null,"Blue Earth City"]
[null,"Blue Grass"]
[null,"Blue Hill"]
[null,"Blue Mounds"]
[null,"Blueberry"]
[null,"Bluffton"]
[null,"Bluffton Township"]
[null,"Bock"]
[null,"Bodum"]
[null,"Bogus Brook"]
[null,"Bois Fort"]
[null,"Bois Forte Indian Reservation"]
[null,"Boisberg"]
[null,"Bombay"]
[null,"Bonanza Grove"]
[null,"Bondin"]
[null,"Bongards"]
[null,"Bonnie Glen"]
[null,"Boon Lake"]
[null,"Border"]
[null,"Borgholm"]
[null,"Borup"]
[null,"Bovey"]
[null,"Bowlus"]
[null,"Bowstring"]
[null,"Bowstring Lake"]
[null,"Bowstring Township"]
[null,"Boxville"]
[null,"Boy Lake"]
[null,"Boy River"]
[null,"Boy River Township"]
[null,"Boyd"]
[null,"Bradbury"]
[null,"Bradford"]
[null,"Bradford Township"]
[null,"Braham"]
[null,"Brainerd"]
[null,"Brainerd-Crow Wing County Airp"]
[null,"Branch"]
[null,"Brandon"]
[null,"Brandon Township"]
[null,"Brandrup"]
[null,"Brandsvold"]
[null,"Brandt"]
[null,"Bratsberg"]
[null,"Bray"]
[null,"Breckenridge"]
[null,"Breckenridge Township"]
[null,"Breda"]
[null,"Breezy Point"]
[null,"Breitung"]
[null,"Bremen"]
[null,"Bremen Township"]
[null,"Brennyville"]
[null,"Brevator"]
[null,"Brevik"]
[null,"Brewer"]
[null,"Brewster"]
[null,"Bricelyn"]
[null,"Brickton"]
[null,"Bridge Court"]
[null,"Bridgeman"]
[null,"Bridgewater"]
[null,"Bridgewater Township"]
[null,"Briggs Lake"]
[null,"Brighton"]
[null,"Brimson"]
[null,"Brislet"]
[null,"Bristol"]
[null,"Bristol Township"]
[null,"Britt"]
[null,"Brittmount"]
[null,"Brockway"]
[null,"Broeker"]
[null,"Brook Lake"]
[null,"Brook Park"]
[null,"Brook Park Junction"]
[null,"Brook Park Township"]
[null,"Brookfield"]
[null,"Brooklyn"]
[null,"Brooklyn Center"]
[null,"Brooklyn Park"]
[null,"Brooks"]
[null,"Brookston"]
[null,"Brookville"]
[null,"Brooten"]
[null,"Browerville"]
[null,"Brownell"]
[null,"Browns Creek"]
[null,"Browns Valley"]
[null,"Browns Valley Township"]
[null,"Brownsdale"]
[null,"Brownsville"]
[null,"Brownsville Township"]
[null,"Brownton"]
[null,"Bruce"]
[null,"Bruce Township"]
[null,"Bruno"]
[null,"Bruno Township"]
[null,"Brunswick"]
[null,"Brunswick Township"]
[null,"Brush Creek"]
[null,"Brush Creek Township"]
[null,"Brushvale"]
[null,"Buckman"]
[null,"Buckman Township"]
[null,"Bucks Mill"]
[null,"Bucksnort"]
[null,"Buffalo"]
[null,"Buffalo Lake"]
[null,"Buffalo Township"]
[null,"Buh"]
[null,"Buhl"]
[null,"Bull Moose"]
[null,"Bullard"]
[null,"Bunde"]
[null,"Bungo"]
[null,"Burbank"]
[null,"Burchard"]
[null,"Burke"]
[null,"Burleene"]
[null,"Burlington"]
[null,"Burnett"]
[null,"Burnhamville"]
[null,"Burns"]
[null,"Burnside"]
[null,"Burnstown"]
[null,"Burnsville"]
[null,"Burntside"]
[null,"Burntside Lake"]
[null,"Burr"]
[null,"Burschville"]
[null,"Burton"]
[null,"Burtrum"]
[null,"Burwell"]
[null,"Buse"]
[null,"Butler"]
[null,"Butler Township"]
[null,"Butterfield"]
[null,"Butterfield Township"]
[null,"Butterfly Lake"]
[null,"Butternut"]
[null,"Butternut Valley"]
[null,"Buyck"]
[null,"Buzzle"]
[null,"Bygland"]
[null,"Bygland Township"]
[null,"Byron"]
[null,"Byron Township"]
[null,"Cable"]
[null,"Cairo"]
[null,"Caledonia"]
[null,"Caledonia Township"]
[null,"Calhoun Beach"]
[null,"Callaway"]
[null,"Callaway Township"]
[null,"Calumet"]
[null,"Cambria"]
[null,"Cambria Township"]
[null,"Cambridge"]
[null,"Cambridge Township"]
[null,"Camden"]
[null,"Camden Township"]
[null,"Cameron"]
[null,"Camp"]
[null,"Camp Lake"]
[null,"Camp Release"]
[null,"Camp Ripley"]
[null,"Camp Ripley Junction"]
[null,"Campbell"]
[null,"Campbell Township"]
[null,"Canby"]
[null,"Candor"]
[null,"Canisteo"]
[null,"Canisteo Township"]
[null,"Cannon"]
[null,"Cannon City"]
[null,"Cannon City Township"]
[null,"Cannon Falls"]
[null,"Cannon Falls Township"]
[null,"Cannon Lake"]
[null,"Canosia"]
[null,"Canton"]
[null,"Canton Township"]
[null,"Canyon"]
[null,"Cardigan Junction"]
[null,"Caribou"]
[null,"Caribou Township"]
[null,"Carimona"]
[null,"Carimona Township"]
[null,"Carlisle"]
[null,"Carlisle Township"]
[null,"Carlos"]
[null,"Carlos Township"]
[null,"Carlston"]
[null,"Carlton"]
[null,"Carmel"]
[null,"Carmody"]
[null,"Carnelian Junction"]
[null,"Carp"]
[null,"Carpenter"]
[null,"Carrolton"]
[null,"Carson"]
[null,"Carsonville"]
[null,"Carver"]
[null,"Carver Beach"]
[null,"Cascade"]
[null,"Casco"]
[null,"Casey"]
[null,"Cashel"]
[null,"Cashtown"]
[null,"Casino"]
[null,"Casperson"]
[null,"Cass Lake"]
[null,"Castle Danger"]
[null,"Castle Rock"]
[null,"Castle Rock Township"]
[null,"Cazenovia"]
[null,"Cedar"]
[null,"Cedar Beach"]
[null,"Cedar Grove"]
[null,"Cedar Lake"]
[null,"Cedar Mills"]
[null,"Cedar Mills Township"]
[null,"Cedar Riverside"]
[null,"Cedar Township"]
[null,"Cedar Valley"]
[null,"Cedarbend"]
[null,"Cee Jefferson"]
[null,"Celina"]
[null,"Center"]
[null,"Center City"]
[null,"Center Creek"]
[null,"Centerville"]
[null,"Central"]
[null,"Central Avenue"]
[null,"Central Lakes"]
[null,"Central Point"]
[null,"Ceresco"]
[null,"Cerro Gordo"]
[null,"Cerro Gordo Township"]
[null,"Ceylon"]
[null,"Chamberlain"]
[null,"Champion"]
[null,"Champlin"]
[null,"Champlin Township"]
[null,"Chanarambie"]
[null,"Chandler"]
[null,"Chanhassen"]
[null,"Charlestown"]
[null,"Charlesville"]
[null,"Chaska"]
[null,"Chaska Township"]
[null,"Chatfield"]
[null,"Chatfield Junction"]
[null,"Chatfield Township"]
[null,"Chatham"]
[null,"Chemolite"]
[null,"Chengwatana"]
[null,"Cherry"]
[null,"Cherry Grove"]
[null,"Cherry Grove Township"]
[null,"Cherry Township"]
[null,"Chester"]
[null,"Chester Township"]
[null,"Chicago Bay"]
[null,"Chicago Lake"]
[null,"Chickamaw Beach"]
[null,"Chief"]
[null,"Childs"]
[null,"Chippewa City"]
[null,"Chippewa Falls"]
[null,"Chisago City"]
[null,"Chisago Lake"]
[null,"Chisholm"]
[null,"Chisholm Junction"]
[null,"Chisholm-Hibbing Airport"]
[null,"Choice"]
[null,"Chokio"]
[null,"Chowens Corner"]
[null,"Christiania"]
[null,"Churchill"]
[null,"Circle Pines"]
[null,"City"]
[null,"Civic Center"]
[null,"Clappers"]
[null,"Clara City"]
[null,"Claremont"]
[null,"Claremont Township"]
[null,"Clarissa"]
[null,"Clark"]
[null,"Clarkfield"]
[null,"Clarks Grove"]
[null,"Clay"]
[null,"Claybank"]
[null,"Claymont"]
[null,"Clayton"]
[null,"Clear Creek"]
[null,"Clear Lake"]
[null,"Clear Lake Township"]
[null,"Clearbrook"]
[null,"Clearwater"]
[null,"Clearwater Township"]
[null,"Clements"]
[null,"Clementson"]
[null,"Cleveland"]
[null,"Cleveland Township"]
[null,"Cliff"]
[null,"Clifton"]
[null,"Clifton Township"]
[null,"Climax"]
[null,"Clinton"]
[null,"Clinton Falls"]
[null,"Clinton Falls Township"]
[null,"Clinton Township"]
[null,"Clitherall"]
[null,"Clitherall Township"]
[null,"Clontarf"]
[null,"Clontarf Township"]
[null,"Cloquet"]
[null,"Clotho"]
[null,"Clough"]
[null,"Clover"]
[null,"Clover Leaf"]
[null,"Cloverdale"]
[null,"Cloverton"]
[null,"Clow"]
[null,"Clyde"]
[null,"Coates"]
[null,"Cobden"]
[null,"Cohasset"]
[null,"Coin"]
[null,"Cokato"]
[null,"Cokato Township"]
[null,"Colby"]
[null,"Cold Spring"]
[null,"Coleraine"]
[null,"Coleraine Junction"]
[null,"Colfax"]
[null,"Collegeville"]
[null,"Collegeville Township"]
[null,"Collins"]
[null,"Collinwood"]
[null,"Collis"]
[null,"Cologne"]
[null,"Columbia"]
[null,"Columbia Heights"]
[null,"Columbus"]
[null,"Colvin"]
[null,"Comfort"]
[null,"Comfrey"]
[null,"Commerce"]
[null,"Como"]
[null,"Como Township"]
[null,"Compton"]
[null,"Comstock"]
[null,"Comstock Township"]
[null,"Comus"]
[null,"Conception"]
[null,"Concord"]
[null,"Concord Township"]
[null,"Conger"]
[null,"Connelly"]
[null,"Constance"]
[null,"Cook"]
[null,"Cooley"]
[null,"Coon Creek"]
[null,"Coon Lake Beach"]
[null,"Coon Rapids"]
[null,"Coopers Corner"]
[null,"Copas"]
[null,"Copley"]
[null,"Corcoran"]
[null,"Cordova"]
[null,"Cordova Township"]
[null,"Corinna"]
[null,"Corliss"]
[null,"Cormant"]
[null,"Cormorant"]
[null,"Cormorant Township"]
[null,"Corning"]
[null,"Cornish"]
[null,"Corona"]
[null,"Correll"]
[null,"Cort"]
[null,"Corvuso"]
[null,"Cosmos"]
[null,"Cosmos Township"]
[null,"Cottage Grove"]
[null,"Cottage Wood"]
[null,"Cotton"]
[null,"Cotton Township"]
[null,"Cottonwood"]
[null,"Cottonwood Township"]
[null,"Courtland"]
[null,"Courtland Township"]
[null,"Cove"]
[null,"Craigville"]
[null,"Cramer"]
[null,"Crane Lake"]
[null,"Crate"]
[null,"Cray"]
[null,"Credit River"]
[null,"Credit River Township"]
[null,"Crescent Beach"]
[null,"Cresson"]
[null,"Croftville"]
[null,"Croke"]
[null,"Cromwell"]
[null,"Cromwell Township"]
[null,"Crooked Creek"]
[null,"Crooked Lake"]
[null,"Crooks"]
[null,"Crookston"]
[null,"Crookston Junction"]
[null,"Crookston Township"]
[null,"Crosby"]
[null,"Crosby Beach"]
[null,"Crosby Township"]
[null,"Crosslake"]
[null,"Crow Lake"]
[null,"Crow River"]
[null,"Crow River Township"]
[null,"Crow Wing"]
[null,"Crow Wing Lake"]
[null,"Crow Wing Township"]
[null,"Crown"]
[null,"Crystal"]
[null,"Crystal Bay"]
[null,"Crystal Bay Township"]
[null,"Crystal Spring"]
[null,"Cuba"]
[null,"Culdrum"]
[null,"Culver"]
[null,"Culver Township"]
[null,"Cummingsville"]
[null,"Current Lake"]
[null,"Currie"]
[null,"Cushing"]
[null,"Cushing Township"]
[null,"Cusson"]
[null,"Custer"]
[null,"Cuyuna"]
[null,"Cyrus"]
[null,"Daggett Brook"]
[null,"Dahlgren"]
[null,"Dailey"]
[null,"Dakomin"]
[null,"Dakota"]
[null,"Dakota Junction"]
[null,"Dalbo"]
[null,"Dalbo Township"]
[null,"Dale"]
[null,"Dale Township"]
[null,"Dalton"]
[null,"Dane Prairie"]
[null,"Danesville"]
[null,"Danforth"]
[null,"Danielson"]
[null,"Danube"]
[null,"Danvers"]
[null,"Danville"]
[null,"Darby Junction"]
[null,"Darfur"]
[null,"Darling"]
[null,"Darling Township"]
[null,"Darnen"]
[null,"Darwin"]
[null,"Darwin Township"]
[null,"Dassel"]
[null,"Dassel Township"]
[null,"Davidson"]
[null,"Davies"]
[null,"Davis"]
[null,"Davis Township"]
[null,"Dawson"]
[null,"Day"]
[null,"Days High Landing"]
[null,"Dayton"]
[null,"Dayton Township"]
[null,"Daytons Bluff"]
[null,"De Forest"]
[null,"De Graff"]
[null,"Dead Lake"]
[null,"Dean Lake"]
[null,"Debs"]
[null,"Decoria"]
[null,"Deephaven"]
[null,"Deer"]
[null,"Deer Creek"]
[null,"Deer Creek Indian Reservation"]
[null,"Deer Creek Township"]
[null,"Deer Lake"]
[null,"Deer Lane"]
[null,"Deer Park"]
[null,"Deer Park Township"]
[null,"Deer River"]
[null,"Deer River Township"]
[null,"Deerfield"]
[null,"Deerfield Township"]
[null,"Deerhorn"]
[null,"Deerwood"]
[null,"Deerwood Township"]
[null,"Delafield"]
[null,"Delano"]
[null,"Delavan"]
[null,"Delavan Township"]
[null,"Delaware"]
[null,"Delft"]
[null,"Delhi"]
[null,"Delhi Township"]
[null,"Dell"]
[null,"Dell Grove"]
[null,"Dellwood"]
[null,"Delorme"]
[null,"Delton"]
[null,"Denham"]
[null,"Denmark"]
[null,"Dennison"]
[null,"Dent"]
[null,"Denver"]
[null,"Derrynane"]
[null,"Des Moines"]
[null,"Des Moines River"]
[null,"Detroit"]
[null,"Detroit Lakes"]
[null,"Dewald"]
[null,"Dewey"]
[null,"Dexter"]
[null,"Dexter Township"]
[null,"Diamond Lake"]
[null,"Diamond Lake Township"]
[null,"Dieter"]
[null,"Dilworth"]
[null,"Dinkytown"]
[null,"District 1"]
[null,"District 2"]
[null,"District 3"]
[null,"District 4"]
[null,"District 5"]
[null,"Ditter"]
[null,"Dodge Center"]
[null,"Dollymount"]
[null,"Domaas"]
[null,"Donaldson"]
[null,"Donehower"]
[null,"Donnelly"]
[null,"Donnelly Township"]
[null,"Dora"]
[null,"Dora Lake"]
[null,"Doran"]
[null,"Dormer Junction"]
[null,"Dorothy"]
[null,"Dorset"]
[null,"Dotson"]
[null,"Douglas"]
[null,"Douglas Township"]
[null,"Dover"]
[null,"Dover Township"]
[null,"Dovray"]
[null,"Dovray Township"]
[null,"Dovre"]
[null,"Downer"]
[null,"Doyle"]
[null,"Drammen"]
[null,"Dresbach"]
[null,"Dresbach Township"]
[null,"Dryden"]
[null,"Dublin"]
[null,"Dudley"]
[null,"Dudley Township"]
[null,"Duelm"]
[null,"Duesler"]
[null,"Dugdale"]
[null,"Duluth"]
[null,"Duluth Air National Guard Stat"]
[null,"Duluth Heights"]
[null,"Duluth International Airport"]
[null,"Duluth Junction"]
[null,"Dumblane"]
[null,"Dumfries"]
[null,"Dumont"]
[null,"Dunbar"]
[null,"Dunbar Township"]
[null,"Dundas"]
[null,"Dundee"]
[null,"Dunn"]
[null,"Dunnell"]
[null,"Dunvilla"]
[null,"Dunwoody"]
[null,"Dunwoody Junction"]
[null,"Dupont"]
[null,"Duquette"]
[null,"Durand"]
[null,"Duxbury"]
[null,"Eagan"]
[null,"Eagan Township"]
[null,"Eagandale"]
[null,"Eagle"]
[null,"Eagle Bend"]
[null,"Eagle Creek"]
[null,"Eagle Lake"]
[null,"Eagle Lake Township"]
[null,"Eagle Point"]
[null,"Eagle Valley"]
[null,"Eagle View"]
[null,"Eagles Nest"]
[null,"Eagle's Nest"]
[null,"East Beaver Bay"]
[null,"East Bethel"]
[null,"East Cass"]
[null,"East Chain"]
[null,"East Chain Township"]
[null,"East Cook"]
[null,"East Cottage Grove"]
[null,"East End"]
[null,"East Grand Forks"]
[null,"East Gull Lake"]
[null,"East Hastings"]
[null,"East Kittson"]
[null,"East Koochiching"]
[null,"East Lake"]
[null,"East Lake Francis Shores"]
[null,"East Lake Lillian"]
[null,"East Minneapolis"]
[null,"East Park"]
[null,"East Prairieville"]
[null,"East Saint Paul"]
[null,"East Side"]
[null,"East Union"]
[null,"East Valley"]
[null,"Eastern"]
[null,"Eastern Heights"]
[null,"Easton"]
[null,"Eastside"]
[null,"Ebro"]
[null,"Echo"]
[null,"Echo Township"]
[null,"Echols"]
[null,"Eckles"]
[null,"Eckvoll"]
[null,"Eddsville"]
[null,"Eddy"]
[null,"Eden"]
[null,"Eden Lake"]
[null,"Eden Prairie"]
[null,"Eden Township"]
[null,"Eden Valley"]
[null,"Edgerton"]
[null,"Edgewood"]
[null,"Edina"]
[null,"Edison"]
[null,"Edna"]
[null,"Edwards"]
[null,"Edwards Township"]
[null,"Effie"]
[null,"Effington"]
[null,"Eggleston"]
[null,"Eglon"]
[null,"Eidsvold"]
[null,"Eidswold"]
[null,"Eitzen"]
[null,"Elba"]
[null,"Elba Township"]
[null,"Elbern Siding"]
[null,"Elbow Lake"]
[null,"Elbow Lake Township"]
[null,"Elbow Lake Village"]
[null,"Elcor"]
[null,"Eldes Corner"]
[null,"Eldorado"]
[null,"Eldred"]
[null,"Elgin"]
[null,"Elgin Township"]
[null,"Elizabeth"]
[null,"Elizabeth Township"]
[null,"Elk"]
[null,"Elk Lake"]
[null,"Elk River"]
[null,"Elk River Township"]
[null,"Elkland"]
[null,"Elko"]
[null,"Elkton"]
[null,"Elkton Township"]
[null,"Ellendale"]
[null,"Ellerth"]
[null,"Ellington"]
[null,"Ellis"]
[null,"Ellsborough"]
[null,"Ellsburg"]
[null,"Ellson"]
[null,"Ellsworth"]
[null,"Ellsworth Township"]
[null,"Elm Creek"]
[null,"Elm Park"]
[null,"Elmdale"]
[null,"Elmdale Township"]
[null,"Elmer"]
[null,"Elmer Township"]
[null,"Elmira"]
[null,"Elmo"]
[null,"Elmore"]
[null,"Elmore Township"]
[null,"Elmwood"]
[null,"Elmwood Township"]
[null,"Elrosa"]
[null,"Elsdon"]
[null,"Elway"]
[null,"Ely"]
[null,"Ely Lake"]
[null,"Elysian"]
[null,"Elysian Township"]
[null,"Emardville"]
[null,"Embarrass"]
[null,"Embarrass Township"]
[null,"Emco"]
[null,"Emerald"]
[null,"Emily"]
[null,"Emmaville"]
[null,"Emmert"]
[null,"Emmet"]
[null,"Emmons"]
[null,"Empire"]
[null,"Empire Township"]
[null,"Endion"]
[null,"Enfield"]
[null,"Englund"]
[null,"Enok"]
[null,"Enstrom"]
[null,"Enterprise"]
[null,"Epsom"]
[null,"Equality"]
[null,"Erdahl"]
[null,"Erdahl Township"]
[null,"Erhard"]
[null,"Erhards Grove"]
[null,"Ericksonville"]
[null,"Ericsburg"]
[null,"Ericson"]
[null,"Erie"]
[null,"Erie Township"]
[null,"Erin"]
[null,"Erskine"]
[null,"Esko"]
[null,"Espelie"]
[null,"Essig"]
[null,"Esterdy"]
[null,"Estes Brook"]
[null,"Esther"]
[null,"Etna"]
[null,"Etter"]
[null,"Euclid"]
[null,"Euclid Township"]
[null,"Eureka"]
[null,"Eureka Center"]
[null,"Eureka Township"]
[null,"Evan"]
[null,"Evansville"]
[null,"Evansville Township"]
[null,"Eveleth"]
[null,"Everdell"]
[null,"Everglade"]
[null,"Evergreen"]
[null,"Evergreen Township"]
[null,"Everts"]
[null,"Ewington"]
[null,"Excel"]
[null,"Excelsior"]
[null,"Excelsior Boulevard"]
[null,"Eyota"]
[null,"Eyota Township"]
[null,"Fahlun"]
[null,"Fair Haven"]
[null,"Fairbanks"]
[null,"Fairbanks Township"]
[null,"Fairfax"]
[null,"Fairfax Township"]
[null,"Fairfield"]
[null,"Fairhaven"]
[null,"Fairland"]
[null,"Fairlane"]
[null,"Fairmont"]
[null,"Fairmont Municipal Airport"]
[null,"Fairmont Township"]
[null,"Fairview"]
[null,"Faith"]
[null,"Falcon Heights"]
[null,"Falk"]
[null,"Fall Lake"]
[null,"Falls International Airport"]
[null,"Falls Junction"]
[null,"Falun"]
[null,"Fanny"]
[null,"Farden"]
[null,"Faribault"]
[null,"Farley"]
[null,"Farm Island"]
[null,"Farming"]
[null,"Farming Township"]
[null,"Farmington"]
[null,"Farmington Township"]
[null,"Farris"]
[null,"Farwell"]
[null,"Faunce"]
[null,"Fawn Lake"]
[null,"Faxon"]
[null,"Fayal"]
[null,"Fayal Township"]
[null,"Featherstone"]
[null,"Federal Dam"]
[null,"Feeley"]
[null,"Felton"]
[null,"Felton Township"]
[null,"Fens"]
[null,"Fenton"]
[null,"Fergus Falls"]
[null,"Fergus Falls Township"]
[null,"Fermory"]
[null,"Fern"]
[null,"Fernando"]
[null,"Fertile"]
[null,"Field"]
[null,"Fieldon"]
[null,"Fifty Lakes"]
[null,"Fillmore"]
[null,"Fillmore Township"]
[null,"Fine Lakes"]
[null,"Finkle"]
[null,"Finland"]
[null,"Finland Air Force Station"]
[null,"Finlayson"]
[null,"Finlayson Township"]
[null,"Fish Lake"]
[null,"Fisher"]
[null,"Fisher Township"]
[null,"Five Corners"]
[null,"Five Points"]
[null,"Flaming"]
[null,"Fleming"]
[null,"Flensburg"]
[null,"Fletcher"]
[null,"Flom"]
[null,"Flom Township"]
[null,"Floodwood"]
[null,"Floodwood Township"]
[null,"Flora"]
[null,"Florence"]
[null,"Florence Township"]
[null,"Florenton"]
[null,"Florian"]
[null,"Florida"]
[null,"Flowing"]
[null,"Foldahl"]
[null,"Folden"]
[null,"Foley"]
[null,"Folsom"]
[null,"Fond du Lac"]
[null,"Fond du Lac Indian Reservation"]
[null,"Forada"]
[null,"Forbes"]
[null,"Ford"]
[null,"Fordson"]
[null,"Forest"]
[null,"Forest Center"]
[null,"Forest City"]
[null,"Forest City Township"]
[null,"Forest Grove"]
[null,"Forest Lake"]
[null,"Forest Lake Township"]
[null,"Forest Mills"]
[null,"Forest Prairie"]
[null,"Foreston"]
[null,"Forestville"]
[null,"Fork"]
[null,"Forsman"]
[null,"Fort Ripley"]
[null,"Fort Ripley Township"]
[null,"Fort Saint Charles"]
[null,"Fort Snelling"]
[null,"Fort Snelling Military Reserva"]
[null,"Fortier"]
[null,"Fosston"]
[null,"Fossum"]
[null,"Fossum Township"]
[null,"Foster"]
[null,"Foster Township"]
[null,"Fountain"]
[null,"Fountain Prairie"]
[null,"Fountain Township"]
[null,"Four Corners"]
[null,"Four Town"]
[null,"Fox"]
[null,"Fox Lake"]
[null,"Fox Lake Township"]
[null,"Foxhome"]
[null,"Foxhome Township"]
[null,"Framnas"]
[null,"Franconia"]
[null,"Franconia Township"]
[null,"Frankford"]
[null,"Frankfort"]
[null,"Franklin"]
[null,"Franklin Avenue"]
[null,"Franklin Township"]
[null,"Fraser"]
[null,"Frazee"]
[null,"Fredenberg"]
[null,"Freeborn"]
[null,"Freeborn Township"]
[null,"Freeburg"]
[null,"Freedhem"]
[null,"Freedom"]
[null,"Freeland"]
[null,"Freeman"]
[null,"Freeman Township"]
[null,"Freeport"]
[null,"Freiheit Spring"]
[null,"Fremont"]
[null,"Fremont Township"]
[null,"French"]
[null,"French Lake"]
[null,"French Lake Township"]
[null,"French River"]
[null,"French Township"]
[null,"Friberg"]
[null,"Fridley"]
[null,"Friendship"]
[null,"Friesland"]
[null,"Frogner"]
[null,"Frohn"]
[null,"Frontenac"]
[null,"Frontier"]
[null,"Frost"]
[null,"Fruitville"]
[null,"Fulda"]
[null,"Funkley"]
[null,"Gail Lake"]
[null,"Galena"]
[null,"Gales"]
[null,"Garden"]
[null,"Garden City"]
[null,"Garden City Township"]
[null,"Garfield"]
[null,"Garfield Township"]
[null,"Garnes"]
[null,"Garrison"]
[null,"Garrison Township"]
[null,"Garvin"]
[null,"Gary"]
[null,"Gatzke"]
[null,"Gaylord"]
[null,"Gem Lake"]
[null,"Gemmell"]
[null,"Geneva"]
[null,"Geneva Township"]
[null,"Gennessee"]
[null,"Genoa"]
[null,"Genola"]
[null,"Gentilly"]
[null,"Gentilly Township"]
[null,"Georgetown"]
[null,"Georgetown Township"]
[null,"Georgeville"]
[null,"Germania"]
[null,"Germantown"]
[null,"Gervais"]
[null,"Getty"]
[null,"Gheen"]
[null,"Gheen Corner"]
[null,"Ghent"]
[null,"Gibbon"]
[null,"Giese"]
[null,"Gilbert"]
[null,"Gilbert Junction"]
[null,"Gilchrist"]
[null,"Gilfillan"]
[null,"Gillford"]
[null,"Gilman"]
[null,"Gilmanton"]
[null,"Girard"]
[null,"Girard Township"]
[null,"Gladstone"]
[null,"Glasgow"]
[null,"Glen"]
[null,"Glen Lake"]
[null,"Glen Township"]
[null,"Glencoe"]
[null,"Glencoe Township"]
[null,"Glendale"]
[null,"Glendorado"]
[null,"Glendorado Township"]
[null,"Glenville"]
[null,"Glenwood"]
[null,"Glenwood Junction"]
[null,"Glenwood Township"]
[null,"Glory"]
[null,"Gloster"]
[null,"Gluek"]
[null,"Glyndon"]
[null,"Glyndon Township"]
[null,"Gnesen"]
[null,"Godahl"]
[null,"Godfrey"]
[null,"Golden Hill"]
[null,"Golden Hills"]
[null,"Golden Valley"]
[null,"Golden Valley Township"]
[null,"Goldenrod"]
[null,"Gonvick"]
[null,"Good Hope"]
[null,"Good Thunder"]
[null,"Goodhue"]
[null,"Goodhue Township"]
[null,"Goodland"]
[null,"Goodland Township"]
[null,"Goodridge"]
[null,"Goodridge Township"]
[null,"Goodview"]
[null,"Goose Prairie"]
[null,"Gordon"]
[null,"Gordon Township"]
[null,"Gorham Spur"]
[null,"Gorman"]
[null,"Gorton"]
[null,"Gotha"]
[null,"Gould"]
[null,"Gowan"]
[null,"Grace"]
[null,"Gracelock"]
[null,"Graceton"]
[null,"Graceville"]
[null,"Graceville Township"]
[null,"Graff"]
[null,"Grafton"]
[null,"Graham"]
[null,"Graham Lakes"]
[null,"Grainwood"]
[null,"Granada"]
[null,"Granby"]
[null,"Grand Falls"]
[null,"Grand Forks"]
[null,"Grand Lake"]
[null,"Grand Marais"]
[null,"Grand Meadow"]
[null,"Grand Meadow Township"]
[null,"Grand Plain"]
[null,"Grand Portage"]
[null,"Grand Portage Indian Reservati"]
[null,"Grand Portage National Monumen"]
[null,"Grand Prairie"]
[null,"Grand Rapids"]
[null,"Grand Rapids Township"]
[null,"Grand View Heights"]
[null,"Grandview"]
[null,"Grandy"]
[null,"Grange"]
[null,"Granger"]
[null,"Granite"]
[null,"Granite Falls"]
[null,"Granite Falls Township"]
[null,"Granite Ledge"]
[null,"Granite Rock"]
[null,"Grant"]
[null,"Grant Township"]
[null,"Grant Valley"]
[null,"Granville"]
[null,"Grass Lake"]
[null,"Grass Lake Township"]
[null,"Grasston"]
[null,"Grattan"]
[null,"Grattan Township"]
[null,"Gray"]
[null,"Grayling"]
[null,"Greaney"]
[null,"Great Bend"]
[null,"Great Scott"]
[null,"Greater Leech Lake Indian Rese"]
[null,"Greely"]
[null,"Green Isle"]
[null,"Green Isle Township"]
[null,"Green Lake"]
[null,"Green Meadow"]
[null,"Green Prairie"]
[null,"Green Valley"]
[null,"Green Valley Township"]
[null,"Greenbush"]
[null,"Greenbush Township"]
[null,"Greenfield"]
[null,"Greenfield Township"]
[null,"Greenland"]
[null,"Greenleaf"]
[null,"Greenleaf Township"]
[null,"Greenleafton"]
[null,"Greenvale"]
[null,"Greenview"]
[null,"Greenwald"]
[null,"Greenway"]
[null,"Greenwood"]
[null,"Greenwood Junction"]
[null,"Greenwood Township"]
[null,"Gregory"]
[null,"Gregory Township"]
[null,"Grey Cloud Island"]
[null,"Grey Eagle"]
[null,"Grey Eagle Township"]
[null,"Grimstad"]
[null,"Grogan"]
[null,"Groningen"]
[null,"Grove"]
[null,"Grove City"]
[null,"Grove Lake"]
[null,"Grove Lake Township"]
[null,"Grove Park"]
[null,"Grove Park-Tilden"]
[null,"Groveland"]
[null,"Grow"]
[null,"Grygla"]
[null,"Guckeen"]
[null,"Gully"]
[null,"Gully Township"]
[null,"Gunn"]
[null,"Gutches Grove"]
[null,"Guthrie"]
[null,"Guthrie Township"]
[null,"Hackensack"]
[null,"Hackett"]
[null,"Hader"]
[null,"Hadler"]
[null,"Hadley"]
[null,"Hagali"]
[null,"Hagan"]
[null,"Hagen"]
[null,"Halden"]
[null,"Hale"]
[null,"Haley"]
[null,"Hallock"]
[null,"Hallock Township"]
[null,"Halma"]
[null,"Halstad"]
[null,"Halstad Township"]
[null,"Ham Lake"]
[null,"Ham Lake Township"]
[null,"Hamburg"]
[null,"Hamden"]
[null,"Hamel"]
[null,"Hamilton"]
[null,"Hamlin"]
[null,"Hammer"]
[null,"Hammond"]
[null,"Hammond Township"]
[null,"Hampden"]
[null,"Hampton"]
[null,"Hampton Township"]
[null,"Hamre"]
[null,"Hancock"]
[null,"Hancock Township"]
[null,"Hangaard"]
[null,"Hanley Falls"]
[null,"Hanover"]
[null,"Hanska"]
[null,"Hansonville"]
[null,"Hantho"]
[null,"Happyland"]
[null,"Harding"]
[null,"Hardwick"]
[null,"Harlis"]
[null,"Harliss"]
[null,"Harmony"]
[null,"Harmony Township"]
[null,"Harnell Park"]
[null,"Harney"]
[null,"Harold"]
[null,"Harris"]
[null,"Harris Township"]
[null,"Harrison"]
[null,"Hart"]
[null,"Hart Lake"]
[null,"Hart Township"]
[null,"Hartford"]
[null,"Hartland"]
[null,"Hartland Township"]
[null,"Hartley Spur"]
[null,"Harvey"]
[null,"Hassan"]
[null,"Hassan Valley"]
[null,"Hassman"]
[null,"Hastings"]
[null,"Hasty"]
[null,"Hatfield"]
[null,"Haug"]
[null,"Haugen"]
[null,"Havana"]
[null,"Havana Township"]
[null,"Havelock"]
[null,"Haven"]
[null,"Haverhill"]
[null,"Hawick"]
[null,"Hawk Creek"]
[null,"Hawley"]
[null,"Hawley Township"]
[null,"Hay Brook"]
[null,"Hay Creek"]
[null,"Hay Creek Township"]
[null,"Hay Lake"]
[null,"Haydenville"]
[null,"Hayes"]
[null,"Hayfield"]
[null,"Hayfield Township"]
[null,"Hayland"]
[null,"Haypoint"]
[null,"Hayward"]
[null,"Hayward Township"]
[null,"Hazel"]
[null,"Hazel Park"]
[null,"Hazel Run"]
[null,"Hazel Run Township"]
[null,"Hazeltine"]
[null,"Hazelton"]
[null,"Hazelton Township"]
[null,"Hazelwood"]
[null,"Heatwole"]
[null,"Hector"]
[null,"Hector Township"]
[null,"Hegbert"]
[null,"Hegne"]
[null,"Heiberg"]
[null,"Heidelberg"]
[null,"Heier"]
[null,"Height of Land"]
[null,"Heikkila Lake"]
[null,"Heinola"]
[null,"Heisig"]
[null,"Helen"]
[null,"Helena"]
[null,"Helga"]
[null,"Helgeland"]
[null,"Henderson"]
[null,"Henderson Township"]
[null,"Hendricks"]
[null,"Hendricks Township"]
[null,"Hendrickson"]
[null,"Hendrum"]
[null,"Hendrum Township"]
[null,"Henning"]
[null,"Henning Township"]
[null,"Henrietta"]
[null,"Henriette"]
[null,"Henrytown"]
[null,"Henryville"]
[null,"Hereim"]
[null,"Herman"]
[null,"Herman Township"]
[null,"Hermantown"]
[null,"Heron Lake"]
[null,"Heron Lake Township"]
[null,"Hersey"]
[null,"Hewitt"]
[null,"Hiawatha Spur"]
[null,"Hibbing"]
[null,"Hickory"]
[null,"Hidden Valley"]
[null,"Higdem"]
[null,"High Forest"]
[null,"High Forest Township"]
[null,"High Landing"]
[null,"Highland"]
[null,"Highland Grove"]
[null,"Highland Park"]
[null,"Highland Township"]
[null,"Highlanding"]
[null,"Highwater"]
[null,"Highwood"]
[null,"Hill"]
[null,"Hill City"]
[null,"Hill Lake"]
[null,"Hill River"]
[null,"Hillman"]
[null,"Hillman Township"]
[null,"Hills"]
[null,"Hillsdale"]
[null,"Hillside"]
[null,"Hilltop"]
[null,"Hillview"]
[null,"Hinckley"]
[null,"Hinckley Township"]
[null,"Hines"]
[null,"Hines Township"]
[null,"Hinsdale"]
[null,"Hiram"]
[null,"Hitterdal"]
[null,"Hixon"]
[null,"Hobart"]
[null,"Hodges"]
[null,"Hoff"]
[null,"Hoffman"]
[null,"Hoffmans Corners"]
[null,"Hokah"]
[null,"Hokah Township"]
[null,"Holden"]
[null,"Holding"]
[null,"Holdingford"]
[null,"Holland"]
[null,"Holland Township"]
[null,"Hollandale"]
[null,"Hollandale Junction"]
[null,"Holloway"]
[null,"Holly"]
[null,"Hollywood"]
[null,"Hollywood Township"]
[null,"Holman"]
[null,"Holman Junction"]
[null,"Holmes City"]
[null,"Holmes City Township"]
[null,"Holmesville"]
[null,"Holst"]
[null,"Holt"]
[null,"Holt Township"]
[null,"Holy Cross"]
[null,"Holyoke"]
[null,"Holyoke Township"]
[null,"Home"]
[null,"Home Brook"]
[null,"Home Lake"]
[null,"Homer"]
[null,"Homer Township"]
[null,"Homestead"]
[null,"Honner"]
[null,"Hoot Lake"]
[null,"Hope"]
[null,"Hope Township"]
[null,"Hopkins"]
[null,"Hornby"]
[null,"Hornet"]
[null,"Horton"]
[null,"Horton Township"]
[null,"Houpt"]
[null,"Houston"]
[null,"Houston Township"]
[null,"Hovland"]
[null,"Howard Lake"]
[null,"Hoyt Lakes"]
[null,"Hubbard"]
[null,"Hubbard Township"]
[null,"Hudson"]
[null,"Hugo"]
[null,"Hull"]
[null,"Humboldt"]
[null,"Humboldt Township"]
[null,"Humboldt Yard"]
[null,"Hunter"]
[null,"Hunters Park"]
[null,"Huntersville"]
[null,"Huntersville Township"]
[null,"Huntley"]
[null,"Huntly"]
[null,"Huntsville"]
[null,"Huot"]
[null,"Husby Spur"]
[null,"Huss"]
[null,"Hutchinson"]
[null,"Hutchinson Township"]
[null,"Hutton"]
[null,"Hyde Park"]
[null,"Hydes Lake"]
[null,"Iberia"]
[null,"Ida"]
[null,"Ideal"]
[null,"Ideal Corners"]
[null,"Idington"]
[null,"Idun"]
[null,"Ihlen"]
[null,"Illgen City"]
[null,"Imogene"]
[null,"Independence"]
[null,"Indian Lake"]
[null,"Indus"]
[null,"Industrial"]
[null,"Industrial Township"]
[null,"Inez"]
[null,"Inger"]
[null,"Inguadona"]
[null,"Inguadona Township"]
[null,"Inman"]
[null,"Interlachen"]
[null,"International Falls"]
[null,"Inver Grove Heights"]
[null,"Iona"]
[null,"Iona Township"]
[null,"Iosco"]
[null,"Iron Junction"]
[null,"Iron Range"]
[null,"Irondale"]
[null,"Ironhub"]
[null,"Ironton"]
[null,"Irving"]
[null,"Isabella"]
[null,"Isanti"]
[null,"Isanti Township"]
[null,"Isinours"]
[null,"Island"]
[null,"Island Lake"]
[null,"Island Lake Township"]
[null,"Island Park"]
[null,"Island View"]
[null,"Isle"]
[null,"Isle Harbor"]
[null,"Itasca"]
[null,"Ivanhoe"]
[null,"Iverson"]
[null,"Jack Pine"]
[null,"Jackson"]
[null,"Jackson Township"]
[null,"Jacobs Prairie"]
[null,"Jacobson"]
[null,"Jadis"]
[null,"Jakeville"]
[null,"Jameson"]
[null,"Jamestown"]
[null,"Janesville"]
[null,"Janesville Township"]
[null,"Janette Lake"]
[null,"Jarretts"]
[null,"Jasper"]
[null,"Jay"]
[null,"Jeffers"]
[null,"Jefferson"]
[null,"Jelle"]
[null,"Jenkins"]
[null,"Jenkins Township"]
[null,"Jennie"]
[null,"Jessenland"]
[null,"Jessenland Township"]
[null,"Jessie Lake"]
[null,"Jevne"]
[null,"Jewett"]
[null,"Jo Daviess"]
[null,"Johnsburg"]
[null,"Johnsdale"]
[null,"Johnson"]
[null,"Johnson Township"]
[null,"Johnsonville"]
[null,"Johnsville"]
[null,"Jonathan"]
[null,"Jones"]
[null,"Jones Township"]
[null,"Jordan"]
[null,"Jordan Township"]
[null,"Judge"]
[null,"Judson"]
[null,"Judson Township"]
[null,"Jupiter"]
[null,"Jurgenson"]
[null,"Kabekona Corner"]
[null,"Kabetogama"]
[null,"Kalevala"]
[null,"Kalmar"]
[null,"Kanabec"]
[null,"Kanaranzi"]
[null,"Kanaranzi Township"]
[null,"Kandiyohi"]
[null,"Kandiyohi Township"]
[null,"Kandota"]
[null,"Kansota"]
[null,"Karlstad"]
[null,"Kasota"]
[null,"Kasota Township"]
[null,"Kasson"]
[null,"Kathio"]
[null,"Keenan"]
[null,"Keene"]
[null,"Keewatin"]
[null,"Kego"]
[null,"Kelliher"]
[null,"Kelliher Township"]
[null,"Kellogg"]
[null,"Kelly Lake"]
[null,"Kelsey"]
[null,"Kelsey Township"]
[null,"Kelso"]
[null,"Kennedy"]
[null,"Kenneth"]
[null,"Kensington"]
[null,"Kent"]
[null,"Kenwood"]
[null,"Kenyon"]
[null,"Kenyon Township"]
[null,"Kerkhoven"]
[null,"Kerkhoven Township"]
[null,"Kerns"]
[null,"Kerr"]
[null,"Kerrick"]
[null,"Kerrick Township"]
[null,"Kertsonville"]
[null,"Kettle Falls"]
[null,"Kettle River"]
[null,"Kettle River Township"]
[null,"Kevin"]
[null,"Key West"]
[null,"Keystone"]
[null,"Kiester"]
[null,"Kiester Township"]
[null,"Kildare"]
[null,"Kilkenny"]
[null,"Kilkenny Township"]
[null,"Kimball"]
[null,"Kimball Township"]
[null,"Kimberly"]
[null,"Kimberly Township"]
[null,"Kinbrae"]
[null,"King"]
[null,"Kinghurst"]
[null,"Kingman"]
[null,"Kings Park"]
[null,"Kingsdale"]
[null,"Kingston"]
[null,"Kingston Township"]
[null,"Kinmount"]
[null,"Kinney"]
[null,"Kintire"]
[null,"Kirk"]
[null,"Kitzville"]
[null,"Kjellberg Park"]
[null,"Klondyke"]
[null,"Klossner"]
[null,"Knapp"]
[null,"Knife Falls"]
[null,"Knife Lake"]
[null,"Knife River"]
[null,"Knute"]
[null,"Komensky"]
[null,"Kost"]
[null,"Kragero"]
[null,"Kragnes"]
[null,"Kragnes Township"]
[null,"Krain"]
[null,"Kratka"]
[null,"Kroschel"]
[null,"Kroschel Township"]
[null,"Kugler"]
[null,"Kurtz"]
[null,"La Crescent"]
[null,"La Crescent Township"]
[null,"La Crosse"]
[null,"La Garde"]
[null,"La Grand"]
[null,"La Prairie"]
[null,"La Prairie Township"]
[null,"La Salle"]
[null,"LaBelle"]
[null,"Lac qui Parle"]
[null,"Lac qui Parle Township"]
[null,"Lafayette"]
[null,"Lafayette Township"]
[null,"Lagoona Beach"]
[null,"Lake"]
[null,"Lake Alice"]
[null,"Lake Andrew"]
[null,"Lake Belt"]
[null,"Lake Benton"]
[null,"Lake Benton Township"]
[null,"Lake Bronson"]
[null,"Lake Center"]
[null,"Lake City"]
[null,"Lake Crystal"]
[null,"Lake Edwards"]
[null,"Lake Elizabeth"]
[null,"Lake Elmo"]
[null,"Lake Elysian"]
[null,"Lake Emma"]
[null,"Lake Eunice"]
[null,"Lake Eunice Township"]
[null,"Lake Five State Wildlife Manag"]
[null,"Lake Fremont"]
[null,"Lake Fremont Township"]
[null,"Lake George"]
[null,"Lake George Township"]
[null,"Lake Grove"]
[null,"Lake Hanska"]
[null,"Lake Hattie"]
[null,"Lake Henry"]
[null,"Lake Henry Township"]
[null,"Lake Hubert"]
[null,"Lake Ida"]
[null,"Lake Itasca"]
[null,"Lake Jessie"]
[null,"Lake Johanna"]
[null,"Lake Lena"]
[null,"Lake Lillian"]
[null,"Lake Lillian Township"]
[null,"Lake Marshall"]
[null,"Lake Mary"]
[null,"Lake Netta"]
[null,"Lake Nichols"]
[null,"Lake No 1"]
[null,"Lake No 2"]
[null,"Lake Park"]
[null,"Lake Park Township"]
[null,"Lake Pleasant"]
[null,"Lake Prairie"]
[null,"Lake Saint Croix Beach"]
[null,"Lake Sarah"]
[null,"Lake Shore"]
[null,"Lake Shore Park"]
[null,"Lake Shore Township"]
[null,"Lake Stay"]
[null,"Lake Street"]
[null,"Lake Valley"]
[null,"Lake Vermilion"]
[null,"Lake View"]
[null,"Lake Wilson"]
[null,"Lakefield"]
[null,"Lakeland"]
[null,"Lakeland Junction"]
[null,"Lakeland Shores"]
[null,"Lakeport"]
[null,"Lakeside"]
[null,"Lakeside Township"]
[null,"Laketown"]
[null,"Lakeview"]
[null,"Lakeville"]
[null,"Lakewood"]
[null,"Lakewood Township"]
[null,"Lakin"]
[null,"Lambert"]
[null,"Lamberton"]
[null,"Lamberton Township"]
[null,"Lammers"]
[null,"Lamoille"]
[null,"Lamson"]
[null,"Lancaster"]
[null,"Land"]
[null,"Land Olakes"]
[null,"Landfall"]
[null,"Lanesboro"]
[null,"Lanesburgh"]
[null,"Langdon"]
[null,"Langhei"]
[null,"Langola"]
[null,"Langor"]
[null,"Lansing"]
[null,"Lansing Township"]
[null,"Laona"]
[null,"Laporte"]
[null,"Largo"]
[null,"Larkin"]
[null,"Larsmont"]
[null,"Lastrup"]
[null,"Lauderdale"]
[null,"Laurel"]
[null,"Lauren"]
[null,"Lavell"]
[null,"Lavinia"]
[null,"Lawler"]
[null,"Lawndale"]
[null,"Lawrence"]
[null,"Lawrence Township"]
[null,"Lax Lake"]
[null,"Le Center"]
[null,"Le Hillier"]
[null,"Le Ray"]
[null,"Le Roy"]
[null,"Le Roy Township"]
[null,"Le Sauk"]
[null,"Le Sueur"]
[null,"Leader"]
[null,"Leaf Lake"]
[null,"Leaf Lake Township"]
[null,"Leaf Mountain"]
[null,"Leaf River"]
[null,"Leaf River Township"]
[null,"Leaf Valley"]
[null,"Leaf Valley Township"]
[null,"Leander"]
[null,"Leander Spur"]
[null,"Leavenworth"]
[null,"Leavenworth Township"]
[null,"Lee"]
[null,"Leech Lake"]
[null,"Leech Lake Indian Reservation"]
[null,"Leeds"]
[null,"Leenthrop"]
[null,"Leetonia"]
[null,"Legionville"]
[null,"Leiding"]
[null,"Leigh"]
[null,"Leighton"]
[null,"Lemond"]
[null,"Lemond Township"]
[null,"Lengby"]
[null,"Lennox"]
[null,"Lenora"]
[null,"Lent"]
[null,"Leo"]
[null,"Leon"]
[null,"Leonard"]
[null,"Leonardsville"]
[null,"Leonidas"]
[null,"Leota"]
[null,"Leota Township"]
[null,"Lerdal"]
[null,"Leslie"]
[null,"Lessor"]
[null,"Lester Park"]
[null,"Lester Prairie"]
[null,"Leven"]
[null,"Lewis"]
[null,"Lewis Lake"]
[null,"Lewiston"]
[null,"Lewisville"]
[null,"Lexington"]
[null,"Lexington Township"]
[null,"Libby"]
[null,"Libby Township"]
[null,"Liberty"]
[null,"Lida"]
[null,"Lien"]
[null,"Lilydale"]
[null,"Lima"]
[null,"Lime"]
[null,"Lime Creek"]
[null,"Lime Lake"]
[null,"Limestone"]
[null,"Lincoln"]
[null,"Lincoln Township"]
[null,"Lind"]
[null,"Linden"]
[null,"Linden Grove"]
[null,"Linden Grove Township"]
[null,"Linden Hills"]
[null,"Linden Township"]
[null,"Lindford"]
[null,"Lindstrom"]
[null,"Lino Lakes"]
[null,"Linsell"]
[null,"Linwood"]
[null,"Lisbon"]
[null,"Lismore"]
[null,"Lismore Township"]
[null,"Litchfield"]
[null,"Litchfield Township"]
[null,"Litomysl"]
[null,"Little Canada"]
[null,"Little Chicago"]
[null,"Little Elk"]
[null,"Little Falls"]
[null,"Little Falls Township"]
[null,"Little Marais"]
[null,"Little Pine"]
[null,"Little Pine Township"]
[null,"Little Rock"]
[null,"Little Rock Township"]
[null,"Little Sand Lake"]
[null,"Little Sauk"]
[null,"Little Sauk Township"]
[null,"Little Swan"]
[null,"Littlefork"]
[null,"Livonia"]
[null,"Lockhart"]
[null,"Lockhart Township"]
[null,"Lodi"]
[null,"Loerch"]
[null,"Logan"]
[null,"Loman"]
[null,"London"]
[null,"London Township"]
[null,"Lone Pine"]
[null,"Lone Tree"]
[null,"Long Beach"]
[null,"Long Lake"]
[null,"Long Lake Township"]
[null,"Long Point"]
[null,"Long Prairie"]
[null,"Long Prairie Township"]
[null,"Long Siding"]
[null,"Longville"]
[null,"Longworth"]
[null,"Lonsdale"]
[null,"Loon Lake"]
[null,"Loop"]
[null,"Lorain"]
[null,"Loretto"]
[null,"Loring"]
[null,"Lorne"]
[null,"Louisburg"]
[null,"Louisville"]
[null,"Louriston"]
[null,"Lowell"]
[null,"Lower Red Lake"]
[null,"Lower Sioux Community"]
[null,"Lower St Croix National Scenic"]
[null,"Lowry"]
[null,"Lowry Hill"]
[null,"Lowville"]
[null,"Lucan"]
[null,"Lucas"]
[null,"Luce"]
[null,"Lucknow"]
[null,"Lude"]
[null,"Luna"]
[null,"Lund"]
[null,"Lura"]
[null,"Lutsen"]
[null,"Lutsen Township"]
[null,"Luverne"]
[null,"Luverne Township"]
[null,"Luxemburg"]
[null,"Luxemburg Township"]
[null,"Lydia"]
[null,"Lyle"]
[null,"Lyle Township"]
[null,"Lyman"]
[null,"Lynd"]
[null,"Lynd Township"]
[null,"Lyndale"]
[null,"Lyndale Junction"]
[null,"Lynden"]
[null,"Lynn"]
[null,"Lynwood"]
[null,"Lyons"]
[null,"Lyra"]
[null,"M & D Junction"]
[null,"Mabel"]
[null,"Macsville"]
[null,"Macville"]
[null,"Madelia"]
[null,"Madelia Township"]
[null,"Madison"]
[null,"Madison East"]
[null,"Madison Lake"]
[null,"Madison Township"]
[null,"Mae"]
[null,"Magnolia"]
[null,"Magnolia Township"]
[null,"Mahkonce"]
[null,"Mahnomen"]
[null,"Mahoning"]
[null,"Mahtomedi"]
[null,"Mahtowa"]
[null,"Mahtowa Township"]
[null,"Maine"]
[null,"Maine Prairie"]
[null,"Maine Township"]
[null,"Makinen"]
[null,"Malcolm"]
[null,"Mall"]
[null,"Mallory"]
[null,"Malmo"]
[null,"Malmo Township"]
[null,"Malta"]
[null,"Malung"]
[null,"Malung Township"]
[null,"Mamre"]
[null,"Manannah"]
[null,"Manannah Township"]
[null,"Manchester"]
[null,"Manchester Township"]
[null,"Mandt"]
[null,"Maney"]
[null,"Manfred"]
[null,"Manganese"]
[null,"Manhattan Beach"]
[null,"Manitoba Junction"]
[null,"Manitou"]
[null,"Manitou Junction"]
[null,"Mankato"]
[null,"Mankato Municipal Airport"]
[null,"Mankato Township"]
[null,"Manley"]
[null,"Mansfield"]
[null,"Mansfield Township"]
[null,"Manston"]
[null,"Mantorville"]
[null,"Mantorville Township"]
[null,"Mantrap"]
[null,"Manyaska"]
[null,"Maple"]
[null,"Maple Bay"]
[null,"Maple Grove"]
[null,"Maple Grove Township"]
[null,"Maple Hill"]
[null,"Maple Island"]
[null,"Maple Lake"]
[null,"Maple Lake Township"]
[null,"Maple Plain"]
[null,"Maple Ridge"]
[null,"Maple Springs"]
[null,"Maple Township"]
[null,"Mapleton"]
[null,"Mapleton Township"]
[null,"Mapleview"]
[null,"Maplewood"]
[null,"Maplewood Township"]
[null,"Marble"]
[null,"Marble Township"]
[null,"Marcell"]
[null,"Marcell Township"]
[null,"March"]
[null,"Margie"]
[null,"Marietta"]
[null,"Marine on Saint Croix"]
[null,"Marion"]
[null,"Marion Township"]
[null,"Markham"]
[null,"Markville"]
[null,"Marna"]
[null,"Marsh Creek"]
[null,"Marsh Grove"]
[null,"Marshall"]
[null,"Marshall Township"]
[null,"Marshan"]
[null,"Marshfield"]
[null,"Martin"]
[null,"Martin Lake"]
[null,"Martinsburg"]
[null,"Mary"]
[null,"Marysburg"]
[null,"Marysland"]
[null,"Marystown"]
[null,"Marysville"]
[null,"Mason"]
[null,"Masonic Home"]
[null,"Matawan"]
[null,"Mattson"]
[null,"Mavie"]
[null,"Max"]
[null,"Max Township"]
[null,"Maxwell"]
[null,"May"]
[null,"Mayer"]
[null,"Mayfield"]
[null,"Mayhew"]
[null,"Mayhew Lake"]
[null,"Maynard"]
[null,"Mayville"]
[null,"Mayville Township"]
[null,"Maywood"]
[null,"Mazeppa"]
[null,"Mazeppa Township"]
[null,"McCauleyville"]
[null,"McCauleyville Township"]
[null,"McComber"]
[null,"McCormack Lake"]
[null,"McCrea"]
[null,"McDavitt"]
[null,"McDonaldsville"]
[null,"McGrath"]
[null,"McGregor"]
[null,"McGregor Township"]
[null,"McIntosh"]
[null,"McKee"]
[null,"McKee Spur"]
[null,"McKinley"]
[null,"McKinley Township"]
[null,"McNair"]
[null,"McPherson"]
[null,"Meadow"]
[null,"Meadow Brook"]
[null,"Meadow Brook Township"]
[null,"Meadowlands"]
[null,"Meadowlands Township"]
[null,"Meadows"]
[null,"Medford"]
[null,"Medford Township"]
[null,"Medicine Lake"]
[null,"Medina"]
[null,"Medo"]
[null,"Mehurin"]
[null,"Meire Grove"]
[null,"Melby"]
[null,"Melrose"]
[null,"Melrose Township"]
[null,"Melrude"]
[null,"Melville"]
[null,"Melvin"]
[null,"Menahga"]
[null,"Mendota"]
[null,"Mendota Heights"]
[null,"Mentor"]
[null,"Meriden"]
[null,"Meriden Township"]
[null,"Merriam"]
[null,"Merriam Park"]
[null,"Merrifield"]
[null,"Merton"]
[null,"Merton Township"]
[null,"Mesaba"]
[null,"Meyhew Lake"]
[null,"Mickinock"]
[null,"Middle River"]
[null,"Middle River Township"]
[null,"Middletown"]
[null,"Middleville"]
[null,"Midland Junction"]
[null,"Midvale"]
[null,"Midway"]
[null,"Midway Township"]
[null,"Miesville"]
[null,"Milaca"]
[null,"Milaca Township"]
[null,"Milan"]
[null,"Mildred"]
[null,"Milford"]
[null,"Mille Lacs Indian Reservation"]
[null,"Miller Hill"]
[null,"Millersburg"]
[null,"Millerville"]
[null,"Millerville Township"]
[null,"Millville"]
[null,"Millward"]
[null,"Millwood"]
[null,"Milo"]
[null,"Miloma"]
[null,"Milroy"]
[null,"Milton"]
[null,"Miltona"]
[null,"Miltona Township"]
[null,"Minden"]
[null,"Minerva"]
[null,"Minneapolis"]
[null,"Minneapolis-St Paul Internatio"]
[null,"Minnehaha"]
[null,"Minneiska"]
[null,"Minneiska Township"]
[null,"Minneola"]
[null,"Minneopa"]
[null,"Minneota"]
[null,"Minneota Township"]
[null,"Minnesota"]
[null,"Minnesota Boys Town"]
[null,"Minnesota Chippewa Indian Trus"]
[null,"Minnesota City"]
[null,"Minnesota Falls"]
[null,"Minnesota Falls Township"]
[null,"Minnesota Lake"]
[null,"Minnesota Lake Township"]
[null,"Minnesota Transfer"]
[null,"Minnetonka"]
[null,"Minnetonka Beach"]
[null,"Minnetonka Mills"]
[null,"Minnetrista"]
[null,"Minnewana"]
[null,"Minnewaska"]
[null,"Minnie"]
[null,"Minorca"]
[null,"Missabe Junction"]
[null,"Missabe Mountain"]
[null,"Mission"]
[null,"Mission Creek"]
[null,"Mission Farms"]
[null,"Mission Township"]
[null,"Mitchell"]
[null,"Mitchell Township"]
[null,"Mizpah"]
[null,"Moe"]
[null,"Moland"]
[null,"Moland Township"]
[null,"Moltke"]
[null,"Money Creek"]
[null,"Money Creek Township"]
[null,"Monroe"]
[null,"Monson"]
[null,"Monterey"]
[null,"Montevideo"]
[null,"Montgomery"]
[null,"Montgomery Township"]
[null,"Monticello"]
[null,"Monticello Township"]
[null,"Montrose"]
[null,"Moonshine"]
[null,"Moore"]
[null,"Moorhead"]
[null,"Moorhead Township"]
[null,"Moose"]
[null,"Moose Creek"]
[null,"Moose Lake"]
[null,"Moose Lake Township"]
[null,"Moose Park"]
[null,"Moose River"]
[null,"Mora"]
[null,"Moran"]
[null,"Moranville"]
[null,"Morcom"]
[null,"Morgan"]
[null,"Morgan Park"]
[null,"Morgan Township"]
[null,"Morken"]
[null,"Morningside"]
[null,"Morrill"]
[null,"Morrill Township"]
[null,"Morris"]
[null,"Morris Township"]
[null,"Morrison"]
[null,"Morristown"]
[null,"Morristown Township"]
[null,"Morse"]
[null,"Mort"]
[null,"Morton"]
[null,"Moscow"]
[null,"Moscow Township"]
[null,"Motley"]
[null,"Motley Township"]
[null,"Moulton"]
[null,"Mound"]
[null,"Mound Prairie"]
[null,"Mound Township"]
[null,"Mounds View"]
[null,"Mount Morris"]
[null,"Mount Pleasant"]
[null,"Mount Royal"]
[null,"Mount Vernon"]
[null,"Mountain Iron"]
[null,"Mountain Lake"]
[null,"Mountain Lake Township"]
[null,"Moyer"]
[null,"Moylan"]
[null,"Muckland"]
[null,"Mud Lake"]
[null,"Mudbaden"]
[null,"Mudgett"]
[null,"Mulberry Junction"]
[null,"Mulligan"]
[null,"Munch"]
[null,"Munger"]
[null,"Munson"]
[null,"Murdock"]
[null,"Murphy City"]
[null,"Murray"]
[null,"Murray Township"]
[null,"Murtaugh"]
[null,"Muskoda"]
[null,"Myrtle"]
[null,"Nakoda"]
[null,"Nansen"]
[null,"Nary"]
[null,"Nashua"]
[null,"Nashville"]
[null,"Nashville Center"]
[null,"Nashwauk"]
[null,"Nashwauk Township"]
[null,"Nassau"]
[null,"Navarre"]
[null,"Naytahwaush"]
[null,"Nebish"]
[null,"Nebish Township"]
[null,"Nelson"]
[null,"Nelson Park"]
[null,"Nelson Township"]
[null,"Nemadji"]
[null,"Nereson"]
[null,"Nerstrand"]
[null,"Nesbit"]
[null,"Ness"]
[null,"Nessel"]
[null,"Nett Lake"]
[null,"Nett Lake Indian Reservation"]
[null,"Nett River"]
[null,"Nevada"]
[null,"Nevis"]
[null,"Nevis Township"]
[null,"New Auburn"]
[null,"New Auburn Township"]
[null,"New Avon"]
[null,"New Brighton"]
[null,"New Dosey"]
[null,"New Duluth"]
[null,"New Folden"]
[null,"New Germany"]
[null,"New Hartford"]
[null,"New Hartford Township"]
[null,"New Haven"]
[null,"New Hope"]
[null,"New Independence"]
[null,"New London"]
[null,"New London Township"]
[null,"New Maine"]
[null,"New Market"]
[null,"New Market Township"]
[null,"New Munich"]
[null,"New Prague"]
[null,"New Prairie"]
[null,"New Richland"]
[null,"New Richland Township"]
[null,"New Rome"]
[null,"New Scandia"]
[null,"New Solum"]
[null,"New Sweden"]
[null,"New Sweden Township"]
[null,"New Trier"]
[null,"New Ulm"]
[null,"New York Mills"]
[null,"Newburg"]
[null,"Newburg Township"]
[null,"Newfolden"]
[null,"Newhouse"]
[null,"Newport"]
[null,"Newry"]
[null,"Newton"]
[null,"Nichols"]
[null,"Nichols Township"]
[null,"Nickerson"]
[null,"Nickerson Township"]
[null,"Nicollet"]
[null,"Nicollet Township"]
[null,"Nicols"]
[null,"Nicolville"]
[null,"Nidaros"]
[null,"Nielsville"]
[null,"Nilsen"]
[null,"Nimrod"]
[null,"Nininger"]
[null,"Nininger Township"]
[null,"Nisswa"]
[null,"Nodine"]
[null,"Nokay Lake"]
[null,"Nokomis"]
[null,"Nopeming"]
[null,"Nora"]
[null,"Norcross"]
[null,"Norden"]
[null,"Nordick"]
[null,"Nordland"]
[null,"Nore"]
[null,"Norfolk"]
[null,"Norman"]
[null,"Normandale"]
[null,"Normania"]
[null,"Normania Township"]
[null,"Normanna"]
[null,"Norseland"]
[null,"Norshor Junction"]
[null,"North"]
[null,"North Beltrami"]
[null,"North Benton"]
[null,"North Branch"]
[null,"North Branch Township"]
[null,"North Carlton"]
[null,"North Cass"]
[null,"North Central Cass"]
[null,"North Clearwater"]
[null,"North Cross Lake"]
[null,"North Douglas"]
[null,"North Fork"]
[null,"North Germany"]
[null,"North Hero"]
[null,"North Hibbing"]
[null,"North Mankato"]
[null,"North Mitchell"]
[null,"North Oaks"]
[null,"North Ottawa"]
[null,"North Prairie"]
[null,"North Red River"]
[null,"North Redwood"]
[null,"North Roseau"]
[null,"North Saint Paul"]
[null,"North Shore"]
[null,"North Star"]
[null,"North Star Township"]
[null,"North Watson"]
[null,"Northcote"]
[null,"Northdale"]
[null,"Northeast Aitkin"]
[null,"Northeast Itasca"]
[null,"Northeast St Louis"]
[null,"Northern"]
[null,"Northfield"]
[null,"Northfield Township"]
[null,"Northland"]
[null,"Northome"]
[null,"Northrop"]
[null,"Northside"]
[null,"Northtown"]
[null,"Northwest Aitkin"]
[null,"Northwest Angle"]
[null,"Northwest Koochiching"]
[null,"Northwest Roseau"]
[null,"Northwest St Louis"]
[null,"Norton"]
[null,"Norway"]
[null,"Norway Lake"]
[null,"Norway Lake Township"]
[null,"Norway Township"]
[null,"Norwegian Grove"]
[null,"Norwood Young America"]
[null,"Norwood Young America Township"]
[null,"Nowthen"]
[null,"Noyes"]
[null,"Noyes Junction"]
[null,"Numedal"]
[null,"Nunda"]
[null,"Nymore"]
[null,"Oak"]
[null,"Oak Center"]
[null,"Oak Grove"]
[null,"Oak Grove Township"]
[null,"Oak Island"]
[null,"Oak Knoll"]
[null,"Oak Lawn"]
[null,"Oak Park"]
[null,"Oak Park Heights"]
[null,"Oak Park Township"]
[null,"Oak Ridge"]
[null,"Oak Street"]
[null,"Oak Terrace"]
[null,"Oak Valley"]
[null,"Oakbury"]
[null,"Oakdale"]
[null,"Oakhill"]
[null,"Oakland"]
[null,"Oakland Township"]
[null,"Oakport"]
[null,"Oakport Township"]
[null,"Oakwood"]
[null,"O'Brien"]
[null,"Odessa"]
[null,"Odessa Township"]
[null,"Odin"]
[null,"Odin Township"]
[null,"Ogema"]
[null,"Ogema Township"]
[null,"Ogilvie"]
[null,"Okabena"]
[null,"Oklee"]
[null,"Old Frontenac"]
[null,"Old Mesaba"]
[null,"Olga"]
[null,"Olivia"]
[null,"Olney"]
[null,"Omro"]
[null,"Onamia"]
[null,"Onamia Township"]
[null,"Onega"]
[null,"Oneka"]
[null,"Oneota"]
[null,"Onigum"]
[null,"Onstad"]
[null,"Opole"]
[null,"Opstead"]
[null,"Orange"]
[null,"Orchard Garden"]
[null,"Orchard Lake"]
[null,"Oreland"]
[null,"Org"]
[null,"Orion"]
[null,"Orleans"]
[null,"Ormsby"]
[null,"Orono"]
[null,"Oronoco"]
[null,"Oronoco Township"]
[null,"Orr"]
[null,"Orrock"]
[null,"Orrock Township"]
[null,"Orth"]
[null,"Orton"]
[null,"Ortonville"]
[null,"Ortonville Township"]
[null,"Orwell"]
[null,"Osage"]
[null,"Osage Township"]
[null,"Osakis"]
[null,"Osakis Township"]
[null,"Osborne"]
[null,"Oscar"]
[null,"Osceola"]
[null,"Oshawa"]
[null,"Oshawa Township"]
[null,"Oshkosh"]
[null,"Oslo"]
[null,"Oslund"]
[null,"Osseo"]
[null,"Oster"]
[null,"Ostrander"]
[null,"Oteneagen"]
[null,"Otisco"]
[null,"Otisco Township"]
[null,"Otisville"]
[null,"Otrey"]
[null,"Otsego"]
[null,"Ottawa"]
[null,"Ottawa Township"]
[null,"Otter Creek"]
[null,"Otter Tail"]
[null,"Otter Tail Peninsula"]
[null,"Otto"]
[null,"Otto Township"]
[null,"Outing"]
[null,"Owanka"]
[null,"Owatonna"]
[null,"Owatonna Township"]
[null,"Owens"]
[null,"Oxboro"]
[null,"Oxford"]
[null,"Oxlip"]
[null,"Oylen"]
[null,"Paddock"]
[null,"Padua"]
[null,"Page"]
[null,"Page Township"]
[null,"Palisade"]
[null,"Palmdale"]
[null,"Palmer"]
[null,"Palmer Township"]
[null,"Palmers"]
[null,"Palmville"]
[null,"Palmyra"]
[null,"Palo"]
[null,"Parent"]
[null,"Park"]
[null,"Park Rapids"]
[null,"Park Rapids Junction"]
[null,"Park View"]
[null,"Parkdale"]
[null,"Parke"]
[null,"Parker"]
[null,"Parkers Prairie"]
[null,"Parkers Prairie Township"]
[null,"Parkville"]
[null,"Parkway Junction"]
[null,"Parnell"]
[null,"Partridge"]
[null,"Paupores"]
[null,"Paxton"]
[null,"Payne"]
[null,"Payne Avenue"]
[null,"Payne Township"]
[null,"Paynesville"]
[null,"Paynesville Township"]
[null,"Peace"]
[null,"Pearl Lake"]
[null,"Peary"]
[null,"Pease"]
[null,"Pelan"]
[null,"Pelican"]
[null,"Pelican Lake"]
[null,"Pelican Rapids"]
[null,"Pelland"]
[null,"Pemberton"]
[null,"Pembina"]
[null,"Penasse"]
[null,"Pencer"]
[null,"Pengilly"]
[null,"Penn"]
[null,"Pennington"]
[null,"Pennock"]
[null,"Pepin"]
[null,"Pepperton"]
[null,"Pequaywan"]
[null,"Pequaywan Lake"]
[null,"Pequot Lakes"]
[null,"Perault"]
[null,"Perch Lake"]
[null,"Percy"]
[null,"Perham"]
[null,"Perham Township"]
[null,"Perkins"]
[null,"Perley"]
[null,"Perry"]
[null,"Perry Lake"]
[null,"Perth"]
[null,"Petersburg"]
[null,"Petersburg Township"]
[null,"Peterson"]
[null,"Petran"]
[null,"Pettit"]
[null,"Peyla"]
[null,"Pfingsten"]
[null,"Phelps"]
[null,"Philbin"]
[null,"Philbrook"]
[null,"Pickerel Lake"]
[null,"Pickwick"]
[null,"Piedmont Heights"]
[null,"Pierz"]
[null,"Pierz Township"]
[null,"Pigeon River"]
[null,"Pike"]
[null,"Pike Bay"]
[null,"Pike Creek"]
[null,"Pike Lake"]
[null,"Pillager"]
[null,"Pillsbury"]
[null,"Pillsbury Township"]
[null,"Pilot Grove"]
[null,"Pilot Grove Township"]
[null,"Pilot Mound"]
[null,"Pilotmound"]
[null,"Pine Bend"]
[null,"Pine Brook"]
[null,"Pine Center"]
[null,"Pine City"]
[null,"Pine City Township"]
[null,"Pine Creek"]
[null,"Pine Island"]
[null,"Pine Island Township"]
[null,"Pine Knoll"]
[null,"Pine Lake"]
[null,"Pine Point"]
[null,"Pine Point Township"]
[null,"Pine River"]
[null,"Pine River Township"]
[null,"Pine Springs"]
[null,"Pinecreek"]
[null,"Pinetop"]
[null,"Pineville"]
[null,"Pinewood"]
[null,"Pioneer"]
[null,"Pipestone"]
[null,"Pipestone National Monument"]
[null,"Pitt"]
[null,"Plainview"]
[null,"Plainview Township"]
[null,"Plato"]
[null,"Platte"]
[null,"Platte Lake"]
[null,"Platte Township"]
[null,"Pleasant Beach"]
[null,"Pleasant Grove"]
[null,"Pleasant Grove Township"]
[null,"Pleasant Hill"]
[null,"Pleasant Lake"]
[null,"Pleasant Mound"]
[null,"Pleasant Prairie"]
[null,"Pleasant Valley"]
[null,"Pleasant Valley Township"]
[null,"Pleasant View"]
[null,"Pliny"]
[null,"Plummer"]
[null,"Plymouth"]
[null,"Pohlitz"]
[null,"Point Douglas"]
[null,"Pokegama"]
[null,"Polk Centre"]
[null,"Polonia"]
[null,"Pomme de Terre"]
[null,"Pomroy"]
[null,"Ponemah"]
[null,"Ponsford"]
[null,"Ponto Lake"]
[null,"Pontoria"]
[null,"Poplar"]
[null,"Poplar Grove"]
[null,"Poplar River"]
[null,"Poplar Township"]
[null,"Popple"]
[null,"Popple Creek"]
[null,"Popple Grove"]
[null,"Poppleton"]
[null,"Port Cargill"]
[null,"Port Hope"]
[null,"Portage"]
[null,"Portage Lake"]
[null,"Porter"]
[null,"Posen"]
[null,"Post Town"]
[null,"Potsdam"]
[null,"Potshot Lake"]
[null,"Powderhorn"]
[null,"Powers"]
[null,"Prairie Island"]
[null,"Prairie Island Community"]
[null,"Prairie Lake"]
[null,"Prairie Portage"]
[null,"Prairie View"]
[null,"Prairieville"]
[null,"Prairieville Township"]
[null,"Pratt"]
[null,"Preble"]
[null,"Predmore"]
[null,"Prescott"]
[null,"Preston"]
[null,"Preston Lake"]
[null,"Preston Township"]
[null,"Priam"]
[null,"Princeton"]
[null,"Princeton Township"]
[null,"Prinsburg"]
[null,"Prior"]
[null,"Prior Lake"]
[null,"Proctor"]
[null,"Prosit"]
[null,"Prosper"]
[null,"Providence"]
[null,"Providence Township"]
[null,"Pulaski"]
[null,"Puposky"]
[null,"Quamba"]
[null,"Queen"]
[null,"Quincy"]
[null,"Quiring"]
[null,"Quiring Township"]
[null,"Rabbit Lake"]
[null,"Racine"]
[null,"Racine Township"]
[null,"Radio Center"]
[null,"Radium"]
[null,"Rail Prairie"]
[null,"Rainy Junction"]
[null,"Rainy Lake"]
[null,"Rainy River"]
[null,"Ramey"]
[null,"Ramsey"]
[null,"Ramsey Township"]
[null,"Ramshaw"]
[null,"Randall"]
[null,"Randolph"]
[null,"Randolph Township"]
[null,"Ranier"]
[null,"Ransom"]
[null,"Ransom Township"]
[null,"Ranum"]
[null,"Rapidan"]
[null,"Rapidan Township"]
[null,"Rasset"]
[null,"Rauch"]
[null,"Ravenna"]
[null,"Ray"]
[null,"Raymond"]
[null,"Raymond Township"]
[null,"Reading"]
[null,"Reads Landing"]
[null,"Red Eye"]
[null,"Red Lake Falls"]
[null,"Red Lake Falls Township"]
[null,"Red Lake Indian Reservation"]
[null,"Red Rock"]
[null,"Red Rock Township"]
[null,"Red Wing"]
[null,"Redby"]
[null,"Redlake"]
[null,"Redore"]
[null,"Redpath"]
[null,"Redtop"]
[null,"Redwood Falls"]
[null,"Redwood Falls Township"]
[null,"Reformatory"]
[null,"Regal"]
[null,"Reine"]
[null,"Reiner"]
[null,"Reis"]
[null,"Remer"]
[null,"Remer Township"]
[null,"Rendsville"]
[null,"Reno"]
[null,"Reno Township"]
[null,"Renova"]
[null,"Renville"]
[null,"Revere"]
[null,"Reynolds"]
[null,"Rheiderland"]
[null,"Rhinehart"]
[null,"Rice"]
[null,"Rice Junction"]
[null,"Rice Lake"]
[null,"Rice Lake Township"]
[null,"Rice River"]
[null,"Rice Street"]
[null,"Rice Township"]
[null,"Riceford"]
[null,"Riceland"]
[null,"Riceville"]
[null,"Rich Valley"]
[null,"Rich Valley Township"]
[null,"Richards"]
[null,"Richardson"]
[null,"Richardville"]
[null,"Richdale"]
[null,"Richfield"]
[null,"Richland"]
[null,"Richmond"]
[null,"Richmond Township"]
[null,"Richville"]
[null,"Richwood"]
[null,"Richwood Township"]
[null,"Ridge"]
[null,"Ridgely"]
[null,"Ridgeway"]
[null,"Riley"]
[null,"Rindal"]
[null,"Ringe"]
[null,"Ripley"]
[null,"River"]
[null,"River Falls"]
[null,"River Junction"]
[null,"River Point"]
[null,"River Valley"]
[null,"Riverdale"]
[null,"Rivers"]
[null,"Riverside"]
[null,"Riverside Heights"]
[null,"Riverside Junction"]
[null,"Riverside Township"]
[null,"Riverton"]
[null,"Riverton Township"]
[null,"Riverview"]
[null,"Roan"]
[null,"Robbin"]
[null,"Robbinsdale"]
[null,"Roberts"]
[null,"Robinson"]
[null,"Rochert"]
[null,"Rochester"]
[null,"Rochester Municipal Airport"]
[null,"Rochester Township"]
[null,"Rock"]
[null,"Rock Creek"]
[null,"Rock Creek Township"]
[null,"Rock Dell"]
[null,"Rock Dell Township"]
[null,"Rock Lake"]
[null,"Rockford"]
[null,"Rockford Township"]
[null,"Rocksbury"]
[null,"Rockville"]
[null,"Rockville Township"]
[null,"Rockwell"]
[null,"Rockwood"]
[null,"Rogers"]
[null,"Rogers Township"]
[null,"Roland"]
[null,"Rollag"]
[null,"Rolling Forks"]
[null,"Rolling Green"]
[null,"Rollingstone"]
[null,"Rollingstone Township"]
[null,"Rollins"]
[null,"Rollis"]
[null,"Rome"]
[null,"Ronald"]
[null,"Ronneby"]
[null,"Roome"]
[null,"Roosevelt"]
[null,"Roosevelt Township"]
[null,"Rosby"]
[null,"Roscoe"]
[null,"Roscoe Township"]
[null,"Rose City"]
[null,"Rose Creek"]
[null,"Rose Dell"]
[null,"Rose Hill"]
[null,"Roseau"]
[null,"Rosebud"]
[null,"Rosedale"]
[null,"Roseland"]
[null,"Roseland Township"]
[null,"Rosemount"]
[null,"Rosen"]
[null,"Rosendale"]
[null,"Rosendale Township"]
[null,"Roseport"]
[null,"Roseville"]
[null,"Roseville Township"]
[null,"Rosewood"]
[null,"Rosewood Township"]
[null,"Rosing"]
[null,"Ross"]
[null,"Ross Lake"]
[null,"Ross Township"]
[null,"Rossburg"]
[null,"Rost"]
[null,"Rosy"]
[null,"Rothman"]
[null,"Rothsay"]
[null,"Round Grove"]
[null,"Round Lake"]
[null,"Round Lake Township"]
[null,"Round Prairie"]
[null,"Round Prairie Township"]
[null,"Rowena"]
[null,"Rowland"]
[null,"Roy Lake"]
[null,"Royal"]
[null,"Royalton"]
[null,"Royalton Township"]
[null,"Ruby Junction"]
[null,"Runeberg"]
[null,"Rush City"]
[null,"Rush Lake"]
[null,"Rush Point"]
[null,"Rush River"]
[null,"Rushford"]
[null,"Rushford Village"]
[null,"Rushmore"]
[null,"Rushseba"]
[null,"Ruskin"]
[null,"Russell"]
[null,"Russia"]
[null,"Rustad"]
[null,"Ruthton"]
[null,"Rutland"]
[null,"Rutledge"]
[null,"Ryan"]
[null,"Ryan Village"]
[null,"Sabin"]
[null,"Saco"]
[null,"Sacred Heart"]
[null,"Sacred Heart Township"]
[null,"Saga Hill"]
[null,"Saginaw"]
[null,"Sago"]
[null,"Saint Anna"]
[null,"Saint Anthony"]
[null,"Saint Anthony Falls"]
[null,"Saint Augusta"]
[null,"Saint Augusta Township"]
[null,"Saint Benedict"]
[null,"Saint Bonifacius"]
[null,"Saint Charles"]
[null,"Saint Charles Township"]
[null,"Saint Clair"]
[null,"Saint Clair Junction"]
[null,"Saint Cloud"]
[null,"Saint Cloud Township"]
[null,"Saint Croix Junction"]
[null,"Saint Croix National Scenic Ri"]
[null,"Saint Francis"]
[null,"Saint George"]
[null,"Saint George Township"]
[null,"Saint Henry"]
[null,"Saint Hilaire"]
[null,"Saint James"]
[null,"Saint James Township"]
[null,"Saint Johns"]
[null,"Saint Joseph"]
[null,"Saint Joseph Township"]
[null,"Saint Killian"]
[null,"Saint Lawrence"]
[null,"Saint Leo"]
[null,"Saint Louis Park"]
[null,"Saint Martin"]
[null,"Saint Martin Township"]
[null,"Saint Mary"]
[null,"Saint Marys Point"]
[null,"Saint Mathias"]
[null,"Saint Mathias Township"]
[null,"Saint Michael"]
[null,"Saint Nicholas"]
[null,"Saint Olaf"]
[null,"Saint Patrick"]
[null,"Saint Paul"]
[null,"Saint Paul Church"]
[null,"Saint Paul Park"]
[null,"Saint Peter"]
[null,"Saint Rosa"]
[null,"Saint Stephen"]
[null,"Saint Thomas"]
[null,"Saint Vincent"]
[null,"Saint Vincent Junction"]
[null,"Saint Vincent Township"]
[null,"Saint Wendel"]
[null,"Saint Wendel Township"]
[null,"Salem"]
[null,"Salem Corners"]
[null,"Salida"]
[null,"Salo"]
[null,"Salo Corner"]
[null,"Salol"]
[null,"San Francisco"]
[null,"Sanborn"]
[null,"Sand Creek"]
[null,"Sand Lake"]
[null,"Sand Lake Township"]
[null,"Sanders"]
[null,"Sandnes"]
[null,"Sandstone"]
[null,"Sandstone Township"]
[null,"Sandsville"]
[null,"Sandy"]
[null,"Sandy Lake Indian Reservation"]
[null,"Sanford"]
[null,"Santiago"]
[null,"Santiago Township"]
[null,"Saratoga"]
[null,"Saratoga Township"]
[null,"Sargeant"]
[null,"Sargeant Township"]
[null,"Sartell"]
[null,"Sauk Centre"]
[null,"Sauk Centre Township"]
[null,"Sauk Rapids"]
[null,"Sauk Rapids Township"]
[null,"Saum"]
[null,"Savage"]
[null,"Savannah"]
[null,"Savannah Township"]
[null,"Sawbill Junction"]
[null,"Sawbill Landing"]
[null,"Sawyer"]
[null,"Sax"]
[null,"Scambler"]
[null,"Scandia"]
[null,"Scandia Township"]
[null,"Scandia Valley"]
[null,"Scanlon"]
[null,"Schechs Mill"]
[null,"Schley"]
[null,"Schoolcraft"]
[null,"Schroeder"]
[null,"Schroeder Township"]
[null,"Sciota"]
[null,"Scott"]
[null,"Scott Junction"]
[null,"Scott Township"]
[null,"Scotts Corner"]
[null,"Scranton"]
[null,"Scribner"]
[null,"Seaforth"]
[null,"Searles"]
[null,"Seavey"]
[null,"Sebeka"]
[null,"Section Thirty"]
[null,"Sedan"]
[null,"Sedil"]
[null,"Seely"]
[null,"Selma"]
[null,"Severance"]
[null,"Seward"]
[null,"Seyton"]
[null,"Shafer"]
[null,"Shafer Township"]
[null,"Shakopee"]
[null,"Shakopee Community"]
[null,"Shamrock"]
[null,"Shanty Town"]
[null,"Shaokatan"]
[null,"Sharon"]
[null,"Shaw"]
[null,"Sheffield Mill"]
[null,"Shelburne"]
[null,"Shelby"]
[null,"Sheldon"]
[null,"Sheldon Township"]
[null,"Shell Lake"]
[null,"Shell River"]
[null,"Shell Rock"]
[null,"Shelly"]
[null,"Shelly Township"]
[null,"Shephard"]
[null,"Sherack"]
[null,"Sherburn"]
[null,"Sheridan"]
[null,"Sherman"]
[null,"Sherman Township"]
[null,"Sherwood"]
[null,"Sheshebee"]
[null,"Shetek"]
[null,"Shevlin"]
[null,"Shevlin Township"]
[null,"Shible"]
[null,"Shieldsville"]
[null,"Shieldsville Township"]
[null,"Shingobee"]
[null,"Shirley"]
[null,"Shooks"]
[null,"Shooks Township"]
[null,"Shoreham"]
[null,"Shoreview"]
[null,"Shorewood"]
[null,"Short Line Park"]
[null,"Shotley"]
[null,"Shotley Brook"]
[null,"Shotley Township"]
[null,"Shovel Lake"]
[null,"Sibley"]
[null,"Side Lake"]
[null,"Siegel"]
[null,"Sigel"]
[null,"Sigsbee"]
[null,"Silica"]
[null,"Silo"]
[null,"Silver"]
[null,"Silver Bay"]
[null,"Silver Brook"]
[null,"Silver Creek"]
[null,"Silver Creek Township"]
[null,"Silver Lake"]
[null,"Silver Lake Township"]
[null,"Silver Leaf"]
[null,"Silver Rapids"]
[null,"Silverdale"]
[null,"Silverton"]
[null,"Silverwood"]
[null,"Simar"]
[null,"Simpson"]
[null,"Sinclair"]
[null,"Sinnott"]
[null,"Sioux Agency"]
[null,"Sioux Valley"]
[null,"Sioux Valley Township"]
[null,"Six Mile Grove"]
[null,"Skagen"]
[null,"Skandia"]
[null,"Skane"]
[null,"Skelton"]
[null,"Skibo"]
[null,"Skime"]
[null,"Skree"]
[null,"Skyburg"]
[null,"Skyline"]
[null,"Slater"]
[null,"Slayton"]
[null,"Slayton Township"]
[null,"Sleepy Eye"]
[null,"Sletten"]
[null,"Sletten Township"]
[null,"Smiley"]
[null,"Smith Lake"]
[null,"Smiths Mill"]
[null,"Smithville"]
[null,"Smoky Hollow"]
[null,"Snellman"]
[null,"Snowden"]
[null,"Sobieski"]
[null,"Soderville"]
[null,"Sodus"]
[null,"Sogn"]
[null,"Solana"]
[null,"Solem"]
[null,"Soler"]
[null,"Solway"]
[null,"Solway Township"]
[null,"Somerset"]
[null,"Soo Junction"]
[null,"Soo Line Junction"]
[null,"Soudan"]
[null,"South Bend"]
[null,"South Bend Township"]
[null,"South Branch"]
[null,"South Branch Township"]
[null,"South Clearwater"]
[null,"South Fork"]
[null,"South Grove"]
[null,"South Harbor"]
[null,"South Haven"]
[null,"South Hollandale"]
[null,"South International Falls"]
[null,"South Koochiching"]
[null,"South Minneapolis"]
[null,"South Red River"]
[null,"South Ridge"]
[null,"South Rushford"]
[null,"South Saint Paul"]
[null,"South Silver Lake"]
[null,"South Troy"]
[null,"Southbrook"]
[null,"Southdale"]
[null,"Southeast Aitkin"]
[null,"Southeast Mahnomen"]
[null,"Southeast Roseau"]
[null,"Southside"]
[null,"Spafford"]
[null,"Spalding"]
[null,"Spang"]
[null,"Sparta"]
[null,"Sparta Township"]
[null,"Spaulding"]
[null,"Spectacle Lake"]
[null,"Spencer"]
[null,"Spencer Brook"]
[null,"Spencer Brook Township"]
[null,"Spicer"]
[null,"Split Rock"]
[null,"Splithand"]
[null,"Spring Brook"]
[null,"Spring Creek"]
[null,"Spring Creek Township"]
[null,"Spring Grove"]
[null,"Spring Grove Township"]
[null,"Spring Hill"]
[null,"Spring Hill Township"]
[null,"Spring Lake"]
[null,"Spring Lake Park"]
[null,"Spring Lake Township"]
[null,"Spring Park"]
[null,"Spring Prairie"]
[null,"Spring Valley"]
[null,"Spring Valley Township"]
[null,"Springdale"]
[null,"Springfield"]
[null,"Springfield Township"]
[null,"Springsteel Island"]
[null,"Springvale"]
[null,"Springvale Township"]
[null,"Springwater"]
[null,"Spruce"]
[null,"Spruce Center"]
[null,"Spruce Grove"]
[null,"Spruce Hill"]
[null,"Spruce Township"]
[null,"Spruce Valley"]
[null,"Squaw Lake"]
[null,"Squier"]
[null,"Stacy"]
[null,"Stafford"]
[null,"Stanchfield"]
[null,"Stanchfield Township"]
[null,"Stanford"]
[null,"Stanley"]
[null,"Stanley Township"]
[null,"Stanton"]
[null,"Stanton Township"]
[null,"Staples"]
[null,"Staples Township"]
[null,"Star"]
[null,"Star Lake"]
[null,"Starbuck"]
[null,"Stark"]
[null,"Stark Township"]
[null,"State Line"]
[null,"Stately"]
[null,"Steamboat River"]
[null,"Steele Center"]
[null,"Steelton"]
[null,"Steen"]
[null,"Steenerson"]
[null,"Stephen"]
[null,"Sterling"]
[null,"Sterling Center"]
[null,"Stevens"]
[null,"Stevenson"]
[null,"Stewart"]
[null,"Stewartville"]
[null,"Stillwater"]
[null,"Stillwater Township"]
[null,"Stockholm"]
[null,"Stockholm Township"]
[null,"Stockton"]
[null,"Stokes"]
[null,"Stoneham"]
[null,"Stoney Brook"]
[null,"Stony Brook"]
[null,"Stony River"]
[null,"Stony Run"]
[null,"Storden"]
[null,"Storden Township"]
[null,"Stowe Prairie"]
[null,"Straight River"]
[null,"Strand"]
[null,"Strandquist"]
[null,"Strathcona"]
[null,"Stroden"]
[null,"Stroms"]
[null,"Strout"]
[null,"Stubbs Bay"]
[null,"Sturgeon"]
[null,"Sturgeon Lake"]
[null,"Sturgeon Lake Township"]
[null,"Sugar Bush"]
[null,"Sugar Loaf"]
[null,"Sullivan"]
[null,"Sultan"]
[null,"Summit"]
[null,"Summit Lake"]
[null,"Summit Township"]
[null,"Sumner"]
[null,"Sumter"]
[null,"Sumter Township"]
[null,"Sunburg"]
[null,"Sundal"]
[null,"Sundal Township"]
[null,"Sundown"]
[null,"Sunfish Lake"]
[null,"Sunnyside"]
[null,"Sunrise"]
[null,"Sunrise Township"]
[null,"Suomi"]
[null,"Svea"]
[null,"Svea Township"]
[null,"Sveadahl"]
[null,"Sverdrup"]
[null,"Swan Lake"]
[null,"Swan River"]
[null,"Swan River Township"]
[null,"Swanburg"]
[null,"Swanville"]
[null,"Swanville Township"]
[null,"Swatara"]
[null,"Swede Grove"]
[null,"Swede Prairie"]
[null,"Swedes Forest"]
[null,"Sweet"]
[null,"Swenoda"]
[null,"Swift"]
[null,"Swift Falls"]
[null,"Sylvan"]
[null,"Sylvan Township"]
[null,"Synnes"]
[null,"Syre"]
[null,"Tabor"]
[null,"Tabor Township"]
[null,"Taconite"]
[null,"Taconite Harbor"]
[null,"Taconite Junction"]
[null,"Taft"]
[null,"Talmoon"]
[null,"Tamarac"]
[null,"Tamarack"]
[null,"Tanberg"]
[null,"Tansem"]
[null,"Tansem Township"]
[null,"Taopi"]
[null,"Tara"]
[null,"Taunton"]
[null,"Tawney"]
[null,"Taylor"]
[null,"Taylors Falls"]
[null,"Tegner"]
[null,"Teien"]
[null,"Ten Lake"]
[null,"Ten Mile Lake"]
[null,"Tenhassen"]
[null,"Tenney"]
[null,"Tenstrike"]
[null,"Terrace"]
[null,"Terrebonne"]
[null,"Terrebonne Township"]
[null,"The Arches"]
[null,"Theilman"]
[null,"Thief Lake"]
[null,"Thief River Falls"]
[null,"Thief River Falls Regional Air"]
[null,"Third Crow Wing Lake"]
[null,"Third River"]
[null,"Thomastown"]
[null,"Thompson"]
[null,"Thompson Grove"]
[null,"Thompson Heights"]
[null,"Thompson Park"]
[null,"Thompson Riverview Terrace"]
[null,"Thomson"]
[null,"Thomson Township"]
[null,"Thor"]
[null,"Thorhult"]
[null,"Thorpe"]
[null,"Three Lakes"]
[null,"Thunder Lake"]
[null,"Thunderbird North"]
[null,"Thunderbird South"]
[null,"Tilden"]
[null,"Tilden Junction"]
[null,"Timothy"]
[null,"Tintah"]
[null,"Tintah Township"]
[null,"Toad Lake"]
[null,"Toad Lake Township"]
[null,"Tobique"]
[null,"Todd"]
[null,"Tofte"]
[null,"Tofte Township"]
[null,"Togo"]
[null,"Toimi"]
[null,"Toivola"]
[null,"Toivola Township"]
[null,"Tonka Bay"]
[null,"Topeka"]
[null,"Toqua"]
[null,"Tordenskjold"]
[null,"Torfin"]
[null,"Torning"]
[null,"Torrey"]
[null,"Tower"]
[null,"Tower Junction"]
[null,"Tracy"]
[null,"Traffic"]
[null,"Trail"]
[null,"Trails End"]
[null,"Transit"]
[null,"Traverse"]
[null,"Traverse Township"]
[null,"Trelipe"]
[null,"Trianon"]
[null,"Trimont"]
[null,"Triumph"]
[null,"Trommald"]
[null,"Trondhjem"]
[null,"Trondjem"]
[null,"Trosky"]
[null,"Trout Brook"]
[null,"Trout Brook Junction"]
[null,"Trout Lake"]
[null,"Troy"]
[null,"Troy Township"]
[null,"Truman"]
[null,"Tumuli"]
[null,"Tunsberg"]
[null,"Turner"]
[null,"Turtle Creek"]
[null,"Turtle Lake"]
[null,"Turtle River"]
[null,"Turtle River Township"]
[null,"Twig"]
[null,"Twin Cities"]
[null,"Twin Cities Army Ammunition Pl"]
[null,"Twin Grove"]
[null,"Twin Lakes"]
[null,"Twin Lakes Township"]
[null,"Twin Valley"]
[null,"Two Harbors"]
[null,"Two Harbors Junction"]
[null,"Two Inlets"]
[null,"Two Inlets Township"]
[null,"Two Rivers"]
[null,"Tyler"]
[null,"Tynsid"]
[null,"Tyro"]
[null,"Tyrone"]
[null,"Udolpho"]
[null,"Ulen"]
[null,"Ulen Township"]
[null,"Underwood"]
[null,"Underwood Township"]
[null,"Union"]
[null,"Union Grove"]
[null,"Union Hill"]
[null,"Union Township"]
[null,"University"]
[null,"Upper Nicollet"]
[null,"Upper Red Lake"]
[null,"Upper Sioux Community"]
[null,"Upsala"]
[null,"Uptown"]
[null,"Urbank"]
[null,"Urness"]
[null,"US Air Force"]
[null,"Utica"]
[null,"Utica Township"]
[null,"Vadnais Heights"]
[null,"Vail"]
[null,"Vallers"]
[null,"Valley"]
[null,"Valley Park"]
[null,"Valley Ridge"]
[null,"Van Buren"]
[null,"Varco"]
[null,"Vasa"]
[null,"Vasa Township"]
[null,"Vawter"]
[null,"Vega"]
[null,"Veldt"]
[null,"Verdi"]
[null,"Verdi Township"]
[null,"Verdon"]
[null,"Vergas"]
[null,"Vermilion Lake"]
[null,"Vermillion"]
[null,"Vermillion Dam"]
[null,"Vermillion Lake Indian Reserva"]
[null,"Vermillion Township"]
[null,"Vern"]
[null,"Verndale"]
[null,"Vernon"]
[null,"Vernon Center"]
[null,"Vernon Center Township"]
[null,"Verona"]
[null,"Veseli"]
[null,"Vesta"]
[null,"Vesta Township"]
[null,"Victor"]
[null,"Victoria"]
[null,"Viding"]
[null,"Vienna"]
[null,"Viking"]
[null,"Viking Township"]
[null,"Villard"]
[null,"Villard Township"]
[null,"Vineland"]
[null,"Vineland Township"]
[null,"Vining"]
[null,"Viola"]
[null,"Viola Township"]
[null,"Virginia"]
[null,"Vista"]
[null,"Vivian"]
[null,"Vlasaty"]
[null,"Voyageurs National Park"]
[null,"Waasa"]
[null,"Wabana"]
[null,"Wabasha"]
[null,"Wabasso"]
[null,"Wabedo"]
[null,"Waconia"]
[null,"Waconia Township"]
[null,"Wacouta"]
[null,"Wacouta Beach"]
[null,"Wacouta Township"]
[null,"Wadena"]
[null,"Wadena Township"]
[null,"Wagner"]
[null,"Wahkon"]
[null,"Wahlsten"]
[null,"Wahnena"]
[null,"Waite Park"]
[null,"Wakefield"]
[null,"Wakemup"]
[null,"Walbo"]
[null,"Walcott"]
[null,"Waldeck"]
[null,"Walden"]
[null,"Waldo"]
[null,"Waldo Junction"]
[null,"Waldorf"]
[null,"Wales"]
[null,"Walker"]
[null,"Wall Lake"]
[null,"Walls"]
[null,"Walnut Grove"]
[null,"Walnut Lake"]
[null,"Walter"]
[null,"Walters"]
[null,"Waltham"]
[null,"Waltham Township"]
[null,"Walworth"]
[null,"Wanamingo"]
[null,"Wanamingo Township"]
[null,"Wanda"]
[null,"Wang"]
[null,"Wanger"]
[null,"Wangs"]
[null,"Wannaska"]
[null,"Warba"]
[null,"Ward"]
[null,"Ward Springs"]
[null,"Warman"]
[null,"Warren"]
[null,"Warren Township"]
[null,"Warrenton"]
[null,"Warroad"]
[null,"Warsaw"]
[null,"Warsaw Township"]
[null,"Waseca"]
[null,"Washburn Park"]
[null,"Washington"]
[null,"Washington Lake"]
[null,"Washington Township"]
[null,"Wasioja"]
[null,"Wasioja Township"]
[null,"Waskish"]
[null,"Waskish Township"]
[null,"Wastedo"]
[null,"Watab"]
[null,"Watab Township"]
[null,"Waterbury"]
[null,"Waterford"]
[null,"Waterford Township"]
[null,"Watertown"]
[null,"Watertown Township"]
[null,"Waterville"]
[null,"Waterville Township"]
[null,"Watkins"]
[null,"Watopa"]
[null,"Watson"]
[null,"Waubun"]
[null,"Waukenabo"]
[null,"Waukenabo Township"]
[null,"Waukon"]
[null,"Waukon Township"]
[null,"Waverly"]
[null,"Waverly Township"]
[null,"Wawina"]
[null,"Wawina Township"]
[null,"Wayland"]
[null,"Wayzata"]
[null,"Wayzata Boulevard"]
[null,"Wealthwood"]
[null,"Wealthwood Township"]
[null,"Weaver"]
[null,"Weber"]
[null,"Webster"]
[null,"Webster Spur"]
[null,"Webster Township"]
[null,"Wegdahl"]
[null,"Weimer"]
[null,"Welch"]
[null,"Welch Township"]
[null,"Welcome"]
[null,"Wellington"]
[null,"Wells"]
[null,"Wells Township"]
[null,"Weme"]
[null,"Wendell"]
[null,"Wergeland"]
[null,"Werner"]
[null,"Wescott"]
[null,"West Albany"]
[null,"West Albion"]
[null,"West Bank"]
[null,"West Concord"]
[null,"West Cook"]
[null,"West Coon Rapids"]
[null,"West Crow Wing"]
[null,"West Duluth"]
[null,"West Duluth Junction"]
[null,"West Duluth Yard"]
[null,"West End"]
[null,"West Heron Lake"]
[null,"West Lake"]
[null,"West Lake Francis Shores"]
[null,"West Lakeland"]
[null,"West Newton"]
[null,"West Newton Township"]
[null,"West Point"]
[null,"West Red Wing"]
[null,"West Rock"]
[null,"West Saint Paul"]
[null,"West Union"]
[null,"West Union Township"]
[null,"West Valley"]
[null,"West Virginia"]
[null,"Westbrook"]
[null,"Westbrook Township"]
[null,"Westbury"]
[null,"Westerheim"]
[null,"Western"]
[null,"Western Township"]
[null,"Westfield"]
[null,"Westford"]
[null,"Westline"]
[null,"Weston"]
[null,"Westport"]
[null,"Westport Township"]
[null,"Westside"]
[null,"Whalan"]
[null,"Wheatland"]
[null,"Wheatland Township"]
[null,"Wheaton"]
[null,"Wheelers Point"]
[null,"Wheeling"]
[null,"Whipholt"]
[null,"White"]
[null,"White Bear"]
[null,"White Bear Beach"]
[null,"White Bear Lake"]
[null,"White Bear Lake Township"]
[null,"White Earth"]
[null,"White Earth Indian Reservation"]
[null,"White Earth Township"]
[null,"White Hawk"]
[null,"White Iron"]
[null,"White Oak"]
[null,"White Pine"]
[null,"White Rock"]
[null,"White Willow"]
[null,"Whited"]
[null,"Whiteface"]
[null,"Whiteface Reservoir"]
[null,"Whitefield"]
[null,"Whiteford"]
[null,"Whitewater"]
[null,"Whitman"]
[null,"Whyte"]
[null,"Wig Wam Bay"]
[null,"Wilbert"]
[null,"Wild Rice"]
[null,"Wilder"]
[null,"Wilds"]
[null,"Wildwood"]
[null,"Wildwood Township"]
[null,"Wilkinson"]
[null,"Wilkinson Township"]
[null,"Willernie"]
[null,"Williams"]
[null,"Williams Township"]
[null,"Willington Grove"]
[null,"Willmar"]
[null,"Willmar Township"]
[null,"Willow Creek"]
[null,"Willow Lake"]
[null,"Willow River"]
[null,"Willow Valley"]
[null,"Wilma"]
[null,"Wilmington"]
[null,"Wilmington Township"]
[null,"Wilmont"]
[null,"Wilmont Township"]
[null,"Wilno"]
[null,"Wilpen"]
[null,"Wilson"]
[null,"Wilson Township"]
[null,"Wilton"]
[null,"Wilton Township"]
[null,"Winchester"]
[null,"Windemere"]
[null,"Windom"]
[null,"Windom Township"]
[null,"Windsor"]
[null,"Winfield"]
[null,"Wing River"]
[null,"Winger"]
[null,"Winger Township"]
[null,"Winnebago"]
[null,"Winnebago City"]
[null,"Winnebago Township"]
[null,"Winner"]
[null,"Winnick Spur"]
[null,"Winnipeg Junction"]
[null,"Winona"]
[null,"Winona Township"]
[null,"Winsor"]
[null,"Winsted"]
[null,"Winsted Township"]
[null,"Winter"]
[null,"Winthrop"]
[null,"Winton"]
[null,"Wirock"]
[null,"Wirt"]
[null,"Wirt Township"]
[null,"Wisconsin"]
[null,"Wiscoy"]
[null,"Wisner"]
[null,"Withrow"]
[null,"Witoka"]
[null,"Wolf"]
[null,"Wolf Lake"]
[null,"Wolf Lake Township"]
[null,"Wolford"]
[null,"Wolverton"]
[null,"Wolverton Township"]
[null,"Wood Lake"]
[null,"Wood Lake Township"]
[null,"Woodbury"]
[null,"Woodland"]
[null,"Woodland Park"]
[null,"Woodland Township"]
[null,"Woodrow"]
[null,"Woodrow Township"]
[null,"Woods"]
[null,"Woodside"]
[null,"Woodstock"]
[null,"Woodville"]
[null,"Woodward Brook"]
[null,"Workman"]
[null,"Worthington"]
[null,"Worthington Municipal Airport"]
[null,"Worthington Township"]
[null,"Wrenshall"]
[null,"Wrenshall Township"]
[null,"Wright"]
[null,"Wright Township"]
[null,"Wrightstown"]
[null,"Wuori"]
[null,"Wyandotte"]
[null,"Wyanett"]
[null,"Wyanett Township"]
[null,"Wyattville"]
[null,"Wykeham"]
[null,"Wykoff"]
[null,"Wylie"]
[null,"Wylie Township"]
[null,"Wyman"]
[null,"Wyoming"]
[null,"Wyoming Township"]
[null,"Yankeetown"]
[null,"Yellow Bank"]
[null,"Yola"]
[null,"York"]
[null,"York Township"]
[null,"Yorktown"]
[null,"Yucatan"]
[null,"Yucatan Township"]
[null,"Zemple"]
[null,"Zerkel"]
[null,"Zim"]
[null,"Zimmerman"]
[null,"Zion"]
[null,"Zumbra Heights"]
[null,"Zumbro"]
[null,"Zumbro Falls"]
[null,"Zumbrota"]
[null,"Zumbrota Township"]
[null,"Unincorporated"]

{"sheet":"Controls","index":1,"n_rows":50,"n_cols":31,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,14,3,14],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["HOUSING INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRDL_Application Information",null,null,null,null,null,null,null,"RRDL Project Description",null,null,null,"Minnesota Housing Agency Priorities"]
["UNIT/RENT GRID",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A. Housing Income",null,null,null,null,null,null,null,"Activity Type",null,"Full TRUE list",true]
["Unit Type","# of Bath-rooms","# of Units","Unit Sq Ft","Monthly Contract Rent","per Unit Type",null,null,null,null,null,null,null,null,"Rooms Per Unit",null,null,"Tenant Paid Utility Allocation (UA)",null,null,null,null,null,null,{"$f":"IF(RRDL_AppInfo_ActivityType_Reamortization=\"X\",TRUE,FALSE)","v":false},"Reamortization",{"$f":"IF(RRDL_AppInfo_ActivityType_Reamortization=\"X\",TRUE,FALSE)","v":false},{"$f":"IF(AA3=TRUE,\"Reamortization\",\"\")","v":""},{"$f":"IF(AA3=TRUE,Z3,\"\")","v":""},"Address Specific and Critical Local Housing Needs",{"$f":"IF(RRDL_AppInfo_AgencyPriorities_AddressSpecificCriticalLocalNeeds=\"X\",TRUE,FALSE)","v":false}]
[null,null,null,null,null,"SRO no Kitchen","SRO with Kitchen","0BR/Eff","1BR","2BR","3BR","4BR","5BR","6BR",null,null,null,"0BR/Eff","1BR","2BR","3BR","4BR","5BR","6BR",{"$f":"IF(RRDL_AppInfo_ActivityType_Refinance=\"X\",TRUE,FALSE)","v":false},"Refinance",{"$f":"IF(RRDL_AppInfo_ActivityType_Refinance=\"X\",TRUE,FALSE)","v":false},{"$f":"IF(AND(AA4=FALSE,AB3=\"\"),\"\",IF(AND(AA4=FALSE,AB3<>\"\"),AB3,IF(AND(AA4=TRUE,AB3=\"\"),Z4,AB3&\",\"&Z4)))","v":""},{"$f":"IF(AA4=TRUE,Z4,\"\")","v":""},"Finance Housing Responsive to Minnesota's Changing Demographics",{"$f":"IF(RRDL_AppInfo_AgencyPriorities_FinanceHousingResponsivetoChangingDemographics=\"X\",TRUE,FALSE)","v":false}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,5)","v":0},{"$f":"IF($A5=\"SRO no Kitchen\",$C5,0)","v":0},{"$f":"IF($A5=\"SRO with Kitchen\",$C5,0)","v":0},{"$f":"IF($A5=\"0BR/Eff\",$C5,0)","v":0},{"$f":"IF($A5=\"1BR\",$C5,0)","v":0},{"$f":"IF($A5=\"2BR\",$C5,0)","v":0},{"$f":"IF($A5=\"3BR\",$C5,0)","v":0},{"$f":"IF($A5=\"4BR\",$C5,0)","v":0},{"$f":"IF($A5=\"5BR\",$C5,0)","v":0},{"$f":"IF($A5=\"6BR\",$C5,0)","v":0},{"$f":"IFERROR((VLOOKUP(A5,$I$22:$J$28,2,FALSE)),\"\")","v":""},null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType1=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1,0)","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_Rehabilitation=\"X\",TRUE,FALSE)","v":false},"Rehabilitation",{"$f":"IF(RRDL_AppInfo_ActivityType_Rehabilitation=\"X\",TRUE,FALSE)","v":false},"","","Preserve Housing with Federal Project-Based Rent Assistance",{"$f":"IF(RRDL_AppInfo_AgencyPriorities_PreserveHousingwithFedProjectBasedRentAssistance=\"X\",TRUE,FALSE)","v":false}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,5)","v":0},{"$f":"IF($A6=\"SRO no Kitchen\",$C6,0)","v":0},{"$f":"IF($A6=\"SRO with Kitchen\",$C6,0)","v":0},{"$f":"IF($A6=\"0BR/Eff\",$C6,0)","v":0},{"$f":"IF($A6=\"1BR\",$C6,0)","v":0},{"$f":"IF($A6=\"2BR\",$C6,0)","v":0},{"$f":"IF($A6=\"3BR\",$C6,0)","v":0},{"$f":"IF($A6=\"4BR\",$C6,0)","v":0},{"$f":"IF($A6=\"5BR\",$C6,0)","v":0},{"$f":"IF($A6=\"6BR\",$C6,0)","v":0},"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType2=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2,0)","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_HistoricPresRenovation=\"X\",TRUE,FALSE)","v":false},"Historic Pres/Renovation",{"$f":"IF(RRDL_AppInfo_ActivityType_HistoricPresRenovation=\"X\",TRUE,FALSE)","v":false},"","","Prevent and End Homelessness",{"$f":"IF(RRDL_AppInfo_AgencyPriorities_PreventandEndHomelessness=\"X\",TRUE,FALSE)","v":false}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType3=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3,0)","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_Stabilization=\"X\",TRUE,FALSE)","v":false},"Stabilization",{"$f":"IF(RRDL_AppInfo_ActivityType_Stabilization=\"X\",TRUE,FALSE)","v":false},"",""]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType4=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4,0)","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_ScatteredSiteDevelopment=\"X\",TRUE,FALSE)","v":false},"Scattered Site Development",{"$f":"IF(RRDL_AppInfo_ActivityType_ScatteredSiteDevelopment=\"X\",TRUE,FALSE)","v":false},"",""]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType5=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5,0)","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_Other1=\"X\",TRUE,FALSE)","v":false},{"$f":"RRDL_AppInfo_ActivityType_Other1Description","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_Other1=\"X\",TRUE,FALSE)","v":false},"",""]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType6=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6,0)","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_Other2=\"X\",TRUE,FALSE)","v":false},{"$f":"RRDL_AppInfo_ActivityType_Other2Description","v":0},{"$f":"IF(RRDL_AppInfo_ActivityType_Other2=\"X\",TRUE,FALSE)","v":false},"",""]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType7=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType8=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType9=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType10=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType11=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType12=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType13=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType14=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14,0)","v":0}]
[{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,1)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,2)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,3)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,4)","v":0},{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,5)","v":0},0,0,0,0,0,0,0,0,0,"",null,null,{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"0BR/Eff\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"1BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"2BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"3BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"4BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"5BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0},{"$f":"IF(RRDL_AppInfo_HousingIncome_UnitType15=\"6BR\",RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15,0)","v":0}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F5:F19)","v":0},{"$f":"SUM(G5:G19)","v":0},0,0,0,0,0,0,0,null,null,"Avg by Unit Type",{"$f":"AVERAGEIF(R5:R19,\"<>0\")","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(S5:S19,\"<>0\")","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(T5:T19,\"<>0\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGEIF(X5:X19,\"<>0\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Rooms per Unit",null,null,null,null,null,null,null,null,"RRDL Application_Average by Unit Type"]
[null,null,null,null,null,null,null,null,"0BR/Eff",2.5,null,null,null,null,null,null,null,"Tenant Paid Utilities VlookUp (looks at RRDL Application_Tenant Utility Allocation if Housing Income Tenant Paid Utility Allowance is Blank)"]
[null,null,null,null,null,null,null,null,"1BR",3.5,null,null,null,null,null,null,null,"0BR/Eff",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_0BREff)=0,Control_RRDLAppInfo_0BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_0BREff))","v":{"$error":"#DIV/0!"}}]
["Pink = data not used/referenced by WB cells",null,null,null,null,null,null,null,"2BR",4.5,null,null,null,null,null,null,null,"1BR",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_1BR)=0,Control_RRDLAppInfo_1BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_1BR))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"3BR",6,null,null,null,null,null,null,null,"2BR",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_2BR)=0,Control_RRDLAppInfo_2BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_2BR))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"4BR",7,null,null,null,null,null,null,null,"3BR",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_3BR)=0,Control_RRDLAppInfo_3BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_3BR))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"5BR",8.5,null,null,null,null,null,null,null,"4BR",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_4BR)=0,Control_RRDLAppInfo_4BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_4BR))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"6BR",9.5,null,null,null,null,null,null,null,"5BR",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_5BR)=0,Control_RRDLAppInfo_5BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_5BR))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6BR",{"$f":"IF(SUM(HousingIncome_TenantPaidUtilityAllow_6BR)=0,Control_RRDLAppInfo_6BRUtilityAvg,SUM(HousingIncome_TenantPaidUtilityAllow_6BR))","v":{"$error":"#DIV/0!"}}]
[]
[]
["HOUSING INCOME"]
["UNIT/RENT GRID - PROGRAM TYPE, UNIT COUNT"]
["ROW","# of Units","HTC","HOME","NHTF","HPH","RRDL","Empl Occ","Owner Occ","Rent Asst"]
[1,{"$f":"INDEX(HousingIncomeUnitRentGridRange,1,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S19=\"X\",$B35,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T19=\"X\",$B35,0)","v":0}]
[2,{"$f":"INDEX(HousingIncomeUnitRentGridRange,2,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S20=\"X\",$B36,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T20=\"X\",$B36,0)","v":0}]
[3,{"$f":"INDEX(HousingIncomeUnitRentGridRange,3,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S21=\"X\",$B37,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T21=\"X\",$B37,0)","v":0}]
[4,{"$f":"INDEX(HousingIncomeUnitRentGridRange,4,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S22=\"X\",$B38,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T22=\"X\",$B38,0)","v":0}]
[5,{"$f":"INDEX(HousingIncomeUnitRentGridRange,5,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S23=\"X\",$B39,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T23=\"X\",$B39,0)","v":0}]
[6,{"$f":"INDEX(HousingIncomeUnitRentGridRange,6,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S24=\"X\",$B40,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T24=\"X\",$B40,0)","v":0}]
[7,{"$f":"INDEX(HousingIncomeUnitRentGridRange,7,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S25=\"X\",$B41,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T25=\"X\",$B41,0)","v":0}]
[8,{"$f":"INDEX(HousingIncomeUnitRentGridRange,8,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S26=\"X\",$B42,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T26=\"X\",$B42,0)","v":0}]
[9,{"$f":"INDEX(HousingIncomeUnitRentGridRange,9,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S27=\"X\",$B43,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T27=\"X\",$B43,0)","v":0}]
[10,{"$f":"INDEX(HousingIncomeUnitRentGridRange,10,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S28=\"X\",$B44,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T28=\"X\",$B44,0)","v":0}]
[11,{"$f":"INDEX(HousingIncomeUnitRentGridRange,11,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S29=\"X\",$B45,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T29=\"X\",$B45,0)","v":0}]
[12,{"$f":"INDEX(HousingIncomeUnitRentGridRange,12,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S30=\"X\",$B46,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T30=\"X\",$B46,0)","v":0}]
[13,{"$f":"INDEX(HousingIncomeUnitRentGridRange,13,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S31=\"X\",$B47,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T31=\"X\",$B47,0)","v":0}]
[14,{"$f":"INDEX(HousingIncomeUnitRentGridRange,14,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S32=\"X\",$B48,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T32=\"X\",$B48,0)","v":0}]
[15,{"$f":"INDEX(HousingIncomeUnitRentGridRange,15,3)","v":0},{"$f":"IF('RRDL_Housing Income'!M33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!N33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!O33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!P33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!Q33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!R33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!S33=\"X\",$B49,0)","v":0},{"$f":"IF('RRDL_Housing Income'!T33=\"X\",$B49,0)","v":0}]
[null,"TOTAL",{"$f":"SUM(C35:C49)","v":0},{"$f":"SUM(D35:D49)","v":0},0,0,0,0,0,0]

{"sheet":"Instructions","index":2,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[[20,1,20,3],[27,1,27,3],[21,1,21,3],[23,1,23,3],[24,1,24,3],[26,1,26,3],[0,1,0,3],[3,1,3,3],[6,1,6,3],[14,1,14,3],[15,1,15,3],[11,3,12,3],[4,1,4,3]]}
[null,"MINNESOTA HOUSING RRDL WORKBOOK INSTRUCTIONS"]
[null,"Workbook version: 03/27/2023"]
[]
[null,"The current version of the Rental Rehabilitation Deferred Loan (RRDL) Workbook must be used when requesting funding under the RRDL Program. A completed RRDL Workbook along with the required due diligence comprises a complete application package. For additional information and due diligence requirements, please refer to the RRDL web page."]
[null,"RRDL web page"]
[]
[null,"TABS TO COMPLETE"]
[]
[null,null,null,"All applicants should start with the green 'RRDL_Application Info' tab. This is your initial RRDL application. Cells on this tab should not be altered after initial application."]
[null,null,null,"Light green tabs are additional tabs that should be reviewed and completed at the time of application. These tabs will partially self-populate based on information provided in the 'RRDL_Application Info' tab. "]
[null,null,null,"Review these tabs for completeness and update as needed. These tabs may be edited through the application and closing process.\nOn the Cash Flow tab, make sure to enter your actual income and expenses in columns I - K."]
[null,null,null,"The blue tabs will not be visible at the time of application. These tabs will be unlocked by Minnesota Housing staff during the application review process. If the project is selected for funding, these tabs will remain visible throughout the underwriting process. Data on the blue tabs will partially self-populate based on information provided in the 'RRDL_Application Info' tab and may be edited through the underwriting and closing process."]
[]
[]
[null,"CELL DATA ENTRY AND VALIDATION"]
[null,"Light blue cells indicate where information is required from the applicant. In some cases, incomplete data entry will result in other required fields being left unpopulated."]
[]
[null,null,null,"Light blue cells indicate where information is required from the applicant."]
[null,null,null,"White cells indicate standard text or formulas that are locked from editing."]
[]
[null,"CELL COMMENTS/INSTRUCTIONS"]
[null,"Many cells have embedded comments, indicated by a small red triangle in the upper right hand corner. These comments contain important information related to populating the RRDL Workbook and the cell. "]
[]
[null,"WARNING MESSAGES"]
[null,"Some cells and sheets have inputs and limits that if not completed, exceeded, or not met, will generate an error message or warning in red text. If a warning pops up in any cell, justification is required."]
[]
[null,"PRINTING"]
[null,"Select File > Print to access Excel's print functionality. Excel will default to have 'Print Active Sheet' selected, or you can select to 'Print Entire Workbook' to print all visible tabs of the RRDL Workbook."]
[]
[]
[]
[]
[null,"The button below this line is for Minnesota Housing staff use only. "]
[]
[]
[]
[]
[]
[null,null,null,"Buttons below will be removed from PROD version. Just here to help facilitate UAT/revisions."]

{"sheet":"Summary","index":3,"n_rows":98,"n_cols":20,"rows_kept":98,"cut":false,"hidden":true,"merged":[[48,16,48,17],[97,1,97,4],[97,5,97,6],[29,15,29,17],[30,15,30,17],[31,15,31,17],[32,15,32,17],[33,15,33,17],[34,15,34,17],[75,1,75,2],[31,5,31,6],[32,5,32,6],[33,5,33,6],[29,5,29,6],[30,5,30,6],[47,1,47,4],[54,1,54,3],[48,1,48,4],[49,1,49,4],[62,1,62,3],[63,1,63,3],[55,10,55,11],[56,10,56,11],[57,10,57,11],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[10,1,10,7],[22,1,22,4],[23,1,23,4],[24,1,24,4],[11,1,11,4],[14,1,14,3],[15,1,15,3],[16,1,16,3],[20,1,20,4],[13,1,13,9],[14,4,14,9],[15,4,15,9],[16,4,16,9],[11,5,11,7],[33,8,33,13],[21,1,21,4],[17,1,17,3],[26,1,26,4],[25,1,25,4],[25,12,25,13],[29,1,29,4],[8,1,8,3],[43,5,43,6],[44,5,44,6],[42,1,42,4],[43,1,43,4],[44,1,44,4],[45,1,45,4],[46,1,46,4],[39,1,39,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[33,1,33,4],[39,5,39,6],[89,1,89,4],[88,1,88,4],[87,1,87,4],[96,1,96,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[94,1,94,4],[95,1,95,4],[58,6,58,9],[60,1,60,3],[61,1,61,3],[58,1,58,3],[55,1,55,3],[49,11,49,15],[40,11,40,15],[41,11,41,15],[42,11,42,15],[43,11,43,15],[44,11,44,15],[54,6,54,9],[45,5,45,6],[46,5,46,6],[47,5,47,6],[48,5,48,6],[59,1,59,3],[56,1,56,3],[57,1,57,3],[40,1,40,4],[41,1,41,4],[55,6,55,9],[56,6,56,9],[42,5,42,6],[83,17,83,18],[84,15,84,18],[20,16,20,17],[56,13,56,18],[49,16,49,17],[39,16,39,17],[20,10,20,11],[20,14,20,15],[21,10,21,11],[21,14,21,15],[81,11,81,13],[81,14,81,15],[58,10,58,11],[59,10,59,11],[60,10,60,11],[45,11,45,15],[46,11,46,15],[82,14,82,15],[58,13,58,18],[54,13,54,19],[55,13,55,18],[57,13,57,18],[39,11,39,15],[26,12,26,13],[2,18,2,19],[3,18,3,19],[4,18,4,19],[5,18,5,19],[6,18,6,19],[46,16,46,17],[47,16,47,17],[40,16,40,17],[41,16,41,17],[42,16,42,17],[43,16,43,17],[44,16,44,17],[45,16,45,17],[2,15,2,17],[3,15,3,17],[4,15,4,17],[5,15,5,17],[6,15,6,17],[7,15,7,17],[25,16,25,17],[23,14,23,15],[23,16,23,17],[7,18,7,19],[8,18,8,19],[9,18,9,19],[10,18,10,19],[22,12,22,13],[23,12,23,13],[24,12,24,13],[8,15,8,17],[9,15,9,17],[10,15,10,17],[21,16,21,17],[11,15,11,17],[15,12,15,19],[16,12,16,19],[17,12,17,19],[13,12,13,19],[14,12,14,19],[11,18,11,19],[20,12,20,13],[21,12,21,13],[0,1,0,19],[87,5,87,6],[88,5,88,6],[89,5,89,6],[90,5,90,6],[91,5,91,6],[92,5,92,6],[26,10,26,11],[26,14,26,15],[26,16,26,17],[24,10,24,11],[24,14,24,15],[24,16,24,17],[25,10,25,11],[25,14,25,15],[22,10,22,11],[22,14,22,15],[22,16,22,17],[23,10,23,11],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[93,5,93,6],[94,5,94,6],[95,5,95,6],[96,5,96,6],[20,5,20,6],[21,5,21,6],[17,4,17,9],[61,10,61,11],[62,10,62,11],[63,10,63,11],[54,10,54,11],[20,8,20,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[24,8,24,9],[25,8,25,9],[26,8,26,9],[29,8,29,13],[30,8,30,13],[31,8,31,13],[32,8,32,13],[40,5,40,6],[41,5,41,6],[81,8,81,9],[82,8,82,9],[83,8,83,9],[2,9,2,13],[3,9,3,13],[4,9,4,13],[5,9,5,13],[6,9,6,13],[7,9,7,13],[8,9,8,13],[9,9,9,13],[10,9,10,13],[62,6,62,9],[59,6,59,9],[60,6,60,9],[49,5,49,6],[63,6,63,9],[4,4,4,7],[8,4,8,7],[7,4,7,7],[6,4,6,7],[5,4,5,7],[61,6,61,9],[57,6,57,9],[76,1,76,2],[74,1,74,2],[73,1,73,2],[72,1,72,2],[71,1,71,2],[70,1,70,2],[69,1,69,2],[68,1,68,2],[68,3,68,4],[69,3,69,4],[70,3,70,4],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,3,76,4]]}
[null,"SUMMARY"]
[]
[null,null,null,null,null,null,null,null,null,"ACTIVITY TYPE",null,null,null,null,null,"App Date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property # (D#)"]
[null,"Development Name",null,null,{"$f":"RRDL_AppInfo_PropInfo_DevelopmentName","v":0},null,null,null,null,null,null,null,null,null,null,"Project # (M#)"]
[null,"Primary Address",null,null,{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddress","v":0},null,null,null,null,null,null,null,null,null,null,"# RRDL Rest. Units"]
[null,"City",null,null,{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressCity","v":0},null,null,null,null,null,null,null,null,null,null,"HDO"]
[null,"Zip Code",null,null,{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressZipCode","v":0},null,null,null,null,null,null,null,null,null,null,"Architect"]
[null,"County",null,null,{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressCounty","v":0},null,null,null,null,null,null,null,null,null,null,"Compliance Off."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAP Off."]
[null,"LOAN REQUEST"]
[null,"Rental Rehabilitation Deferred Loan",null,null,null,{"$f":"Sources_PermanentSources_Source2_Amount","v":0}]
[]
[null,"DEVELOPMENT TEAM",null,null,null,null,null,null,null,null,null,null,"STRATEGIC PRIORITIES"]
[null,"Applicant",null,null,{"$f":"'RRDL_Development Team'!C19","v":0}]
[null,"Owner",null,null,{"$f":"'RRDL_Development Team'!C29","v":0}]
[null,"Management Co",null,null,{"$f":"'RRDL_Development Team'!E29","v":0}]
[null,"Architect",null,null,{"$f":"'RRDL_Development Team'!E19","v":0}]
[]
[null,"EXISTING INDEBTEDNESS ON PROPERTY/BUILDING"]
[null,"Name of Lender(s) of Existing Loans, Subsidies and Grants (secured and unsecured)",null,null,null,"Original Loan Amount",null,"Interest Rate","Term (Yrs)",null,"Unpaid Balance",null,"Date of Unpaid Balance",null,"Date of Maturity",null,"Number of Restricted Units",null,"Restricted to Special Populations?","Loan Will be Paid Off in this Transaction"]
[null,{"$f":"PropInfo_ExistingIndebtedness_Lender1","v":0},null,null,null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_OriginalLoanAmount","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_InterestRate","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender1_TermYrs","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_UnpaidBalance","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_DateofUnpaidBalance","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_DateofMaturity","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_NumRestrictedUnits","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender1_RestrictedtoSpecPops","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender1_LoanPaidOff","v":0}]
[null,{"$f":"PropInfo_ExistingIndebtedness_Lender2","v":0},null,null,null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_OriginalLoanAmount","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_InterestRate","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender2_TermYrs","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_UnpaidBalance","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_DateofUnpaidBalance","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_DateofMaturity","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_NumRestrictedUnits","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender2_RestrictedtoSpecPops","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender2_LoanPaidOff","v":0}]
[null,{"$f":"PropInfo_ExistingIndebtedness_Lender3","v":0},null,null,null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_OriginalLoanAmount","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_InterestRate","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender3_TermYrs","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_UnpaidBalance","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_DateofUnpaidBalance","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_DateofMaturity","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_NumRestrictedUnits","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender3_RestrictedtoSpecPops","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender3_LoanPaidOff","v":0}]
[null,{"$f":"PropInfo_ExistingIndebtedness_Lender4","v":0},null,null,null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_OriginalLoanAmount","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_InterestRate","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender4_TermYrs","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_UnpaidBalance","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_DateofUnpaidBalance","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_DateofMaturity","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_NumRestrictedUnits","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender4_RestrictedtoSpecPops","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender4_LoanPaidOff","v":0}]
[null,{"$f":"PropInfo_ExistingIndebtedness_Lender5","v":0},null,null,null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_OriginalLoanAmount","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_InterestRate","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender5_TermYrs","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_UnpaidBalance","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_DateofUnpaidBalance","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_DateofMaturity","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_NumRestrictedUnits","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender5_RestrictedtoSpecPops","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender5_LoanPaidOff","v":0}]
[null,{"$f":"PropInfo_ExistingIndebtedness_Lender6","v":0},null,null,null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_OriginalLoanAmount","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_InterestRate","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender6_TermYrs","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_UnpaidBalance","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_DateofUnpaidBalance","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_DateofMaturity","v":"00:00:00"},null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_NumRestrictedUnits","v":0},null,{"$f":"PropInfo_ExistingIndebtedness_Lender6_RestrictedtoSpecPops","v":0},{"$f":"PropInfo_ExistingIndebtedness_Lender6_LoanPaidOff","v":0}]
[]
[null,"CURRENT RESERVE BALANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,"EXISTING FEDERAL SUBSIDIES"]
[null,"Reserve Account",null,null,null,"Balance",null,"Date of Balance","Who controls account",null,null,null,null,null,null,"Federal Subsidy",null,null,"# of Units","Exp. Date"]
[null,{"$f":"PropInfo_CurrentReserveBalance_Account1","v":0},null,null,null,{"$f":"PropInfo_CurrentReserveBalance_Account1_Balance","v":0},null,{"$f":"PropInfo_CurrentReserveBalance_Account1_DateofBalance","v":"00:00:00"},{"$f":"PropInfo_CurrentReserveBalance_Account1_WhoControlsAccount","v":"00:00:00"},null,null,null,null,null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy1","v":0},null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy1_NumUnits","v":0},{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy1_ExpDate","v":"00:00:00"}]
[null,{"$f":"PropInfo_CurrentReserveBalance_Account2","v":0},null,null,null,{"$f":"PropInfo_CurrentReserveBalance_Account2_Balance","v":0},null,{"$f":"PropInfo_CurrentReserveBalance_Account2_DateofBalance","v":"00:00:00"},{"$f":"PropInfo_CurrentReserveBalance_Account2_WhoControlsAccount","v":"00:00:00"},null,null,null,null,null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy2","v":0},null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy2_NumUnits","v":0},{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy2_ExpDate","v":"00:00:00"}]
[null,{"$f":"PropInfo_CurrentReserveBalance_Account3","v":0},null,null,null,{"$f":"PropInfo_CurrentReserveBalance_Account3_Balance","v":0},null,{"$f":"PropInfo_CurrentReserveBalance_Account3_DateofBalance","v":"00:00:00"},{"$f":"PropInfo_CurrentReserveBalance_Account3_WhoControlsAccount","v":"00:00:00"},null,null,null,null,null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy3","v":0},null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy3_NumUnits","v":0},{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy3_ExpDate","v":"00:00:00"}]
[null,{"$f":"PropInfo_CurrentReserveBalance_Account4","v":0},null,null,null,{"$f":"PropInfo_CurrentReserveBalance_Account4_Balance","v":0},null,{"$f":"PropInfo_CurrentReserveBalance_Account4_DateofBalance","v":"00:00:00"},{"$f":"PropInfo_CurrentReserveBalance_Account4_WhoControlsAccount","v":"00:00:00"},null,null,null,null,null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy4","v":0},null,null,{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy4_NumUnits","v":0},{"$f":"PropInfo_ExistingFederalSubsidies_FederalSubsidy4_ExpDate","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fed Assisted Units",null,null,{"$f":"PropInfo_ExistingFederalSubsidies_TotalNumFederalAssistedUnits","v":0}]
[]
[null,"SOURCES AND USES"]
[]
[null,"Permanent Capital Funding Sources",null,null,null,null,null,null,null,null,null,"Uses"]
[null,"Source",null,null,null,"Amount",null,"Per Unit",null,null,null,"Description",null,null,null,null,"Amount",null,"Per Unit","% of Total"]
[null,{"$f":"Sources_PermanentSources_Source1","v":"First Mortgage"},null,null,null,{"$f":"Sources_PermanentSources_Source1_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source1_PerUnit","v":0},null,null,null,"Rehabilitation",null,null,null,null,{"$f":"DevCosts_RehabilitationSubtotal","v":0},null,{"$f":"DevCosts_RehabilitationSubtotal_PerUnit","v":0},{"$f":"IFERROR(Q41/Q$47,0)","v":0}]
[null,{"$f":"Sources_PermanentSources_Source2","v":"RRDL"},null,null,null,{"$f":"Sources_PermanentSources_Source2_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source2_PerUnit","v":0},null,null,null,"Contractor Fees and Contingency",null,null,null,null,{"$f":"SUM(DevCosts_ContractorFees_Amount)+DevCosts_ConstructionContingency_Amount","v":0},null,{"$f":"SUM(DevCosts_ContractorFees_PerUnit)+DevCosts_ConstructionContingency_PerUnit","v":0},{"$f":"IFERROR(Q42/Q$47,0)","v":0}]
[null,{"$f":"Sources_PermanentSources_Source3","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source3_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source3_PerUnit","v":0},null,null,null,"Environmental Abatement",null,null,null,null,{"$f":"DevCosts_EnvironmentalAbatement_Total","v":0},null,{"$f":"DevCosts_EnvironmentalAbatement_PerUnit","v":0},0]
[null,{"$f":"Sources_PermanentSources_Source4","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source4_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source4_PerUnit","v":0},null,null,null,"Professional Fees",null,null,null,null,{"$f":"DevCosts_ProfessionalFees_Total","v":0},null,{"$f":"DevCosts_ProfessionalFees_PerUnit","v":0},0]
[null,{"$f":"Sources_PermanentSources_Source5","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source5_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source5_PerUnit","v":0},null,null,null,"Project Management and Application Fees",null,null,null,null,{"$f":"Application_Fee+Project_Management_Fee","v":0},null,{"$f":"Application_Fee_Per_Unit+Project_Management_Fee_Per_Unit","v":0},0]
[null,{"$f":"Sources_PermanentSources_Source6","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source6_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source6_PerUnit","v":0},null,null,null,"Financing Costs",null,null,null,null,{"$f":"DevCosts_FinancingCosts_Total","v":0},null,{"$f":"DevCosts_FinancingCostsTotal_PerUnit","v":0},0]
[null,{"$f":"Sources_PermanentSources_Source7","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source7_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source7_PerUnit","v":0},null,null,null,"Total Development Cost",null,null,null,null,{"$f":"DevCosts_TotalDevelopmentCosts","v":0},null,{"$f":"DevCosts_TotalDevelopmentCosts_PerUnit","v":0},0]
[null,{"$f":"Sources_PermanentSources_Source8","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source8_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source8_PerUnit","v":0}]
[null,{"$f":"Sources_PermanentSources_Source9","v":0},null,null,null,{"$f":"Sources_PermanentSources_Source9_Amount","v":0},null,{"$f":"Sources_PermanentSources_Source9_PerUnit","v":0},null,null,null,"% Soft Costs",null,null,null,null,{"$f":"IFERROR(((T44+T46)/T47),0)","v":0}]
[null,"Total Permanent Financing",null,null,null,{"$f":"Sources_TotalPermanentFinancingAmount","v":0},null,{"$f":"Sources_TotalPermanentFinancingAmount_PerUnit","v":0},null,null,null,"RRDL % Residential Space",null,null,null,null,{"$f":"PropInfo_NonHousingSpace_TotalPercentResidentialSpace","v":0}]
[]
[]
[null,"INCOME & EXPENSE"]
[]
[null,"Income",null,null,"Amount",null,"Expense",null,null,null,"Amount",null,null,"Expense Summary"]
[null,"Housing Income",null,null,{"$f":"IncomeExpense_GrossPotentialRent_RentalHousingPotential","v":0},null,"Administrative",null,null,null,{"$f":"IncomeExpense_MO_AdministrativeTotal","v":0},null,null,"Total expense per Unit($)",null,null,null,null,null,{"$f":"IFERROR(IncomeExpense_MO_EffectiveGrossExpenseTotal/HousingIncomeTotalUnits,0)","v":0}]
[null,"Covered Parking",null,null,{"$f":"IncomeExpense_GrossPotentialRent_CoveredParkingTotal","v":0},null,"Maintenance",null,null,null,{"$f":"IncomeExpense_MO_MaintenanceTotal","v":0},null,null,"Total Expense as % of Revenue",null,null,null,null,null,{"$f":"IFERROR(IncomeExpense_MO_EffectiveGrossExpenseTotal/IncomeExpense_NetRentalIncomeTotal,0)","v":0}]
[null,"Surface Parking",null,null,{"$f":"IncomeExpense_GrossPotentialRent_SurfaceParkingTotal","v":0},null,"Utilities",null,null,null,{"$f":"IncomeExpense_MO_UtilitiesTotal","v":0},null,null,"M & O Per Room",null,null,null,null,null,{"$f":"IncomeExpense_MO_TotalMOPerRoom","v":0}]
[null,"Commercial",null,null,{"$f":"IncomeExpense_GrossPotentialRent_CommercialRentTotal","v":0},null,"Insurance",null,null,null,{"$f":"IncomeExpense_MO_InsuranceTotal","v":0},null,null,"M & O/Unit/Year",null,null,null,null,null,{"$f":"IncomeExpense_MO_TotalMOPerUnit","v":0}]
[null,null,null,null,null,null,"Total M&O",null,null,null,{"$f":"IncomeExpense_MO_Total","v":0}]
[null,"Gross Potential Rent",null,null,{"$f":"IncomeExpense_GrossPotentialRent_GrossPotentialRentSubtotal","v":0},null,"Reserves & Escrows",null,null,null,{"$f":"IncomeExpense_MO_ReservesAndEscrowsTotal","v":0}]
[null,"Total Other Income",null,null,{"$f":"IncomeExpense_OtherInc_TotalOtherIncome","v":0},null,"Effective Gross Expense",null,null,null,{"$f":"IncomeExpense_MO_EffectiveGrossExpenseTotal","v":0}]
[null,"Total Rental Loss",null,null,{"$f":"IncomeExpense_RentalLoss_TotalRentalLoss","v":0},null,"Net Operating Income",null,null,null,"Amount"]
[null,"Net Rental Income",null,null,{"$f":"IncomeExpense_NetRentalIncomeTotal","v":0},null,"NOI",null,null,null,{"$f":"IncomeExpense_MO_NetOperatingIncomeTotal","v":0}]
[]
[]
[null,"UNIT SUMMARY"]
[]
[null,"Unit Type",null,"# Units"]
[null,"OBR/Eff",null,{"$f":"Controls_0BREff_UnitCount","v":0}]
[null,"1BR",null,{"$f":"Controls_1BR_UnitCount","v":0}]
[null,"2BR",null,{"$f":"Controls_2BR_UnitCount","v":0}]
[null,"3BR",null,{"$f":"Controls_3BR_UnitCount","v":0}]
[null,"4BR",null,{"$f":"Controls_4BR_UnitCount","v":0}]
[null,"5BR",null,{"$f":"Controls_5BR_UnitCount","v":0}]
[null,"6BR",null,{"$f":"Controls_6BR_UnitCount","v":0}]
[null,"Total Number of Units",null,{"$f":"HousingIncomeTotalUnits","v":0}]
[]
[]
[null,"UNDERWRITING ASSUMPTIONS"]
[]
[null,"Residential Vacancy",null,{"$f":"IncomeExpense_RentalLoss_HousingVacancyRate","v":0},null,null,"Income Inflator",null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,"DCR Year 1",null,null,{"$f":"CashFlow_DCRYear1","v":0},null,null,null,"Loan Rate",{"$f":"MortgageCalc_FirstMortgageCalculation_InterestRate","v":0}]
[null,"Parking Vacancy",null,{"$f":"IncomeExpense_RentalLoss_ParkingGarageVacancyRate","v":0},null,null,"Expense Inflator",null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,"DCR Year 15",null,null,{"$f":"CashFlow_DCRYear15","v":0},null,null,null,"MIP",{"$f":"MortgageCalc_FirstMortgageCalculation_MIP","v":0}]
[null,"Commercial Vacancy",null,{"$f":"IncomeExpense_RentalLoss_CommercialVacancyRate","v":0},null,null,"Cap Rate",null,{"$f":"CashFlowCapRate","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,"Latest Appraised Value",null,{"$f":"PropInfo_PropertyValue_LatestAppraisedValue","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Tax Assessor's Value",null,null,null,{"$f":"PropInfo_PropertyValue_CurrentTaxAssessorsValue","v":0}]
[]
[null,"Construction Sources"]
[null,"Source",null,null,null,"Amount",null,"Per Unit"]
[null,{"$f":"Sources_ConstructionSources_Source1","v":"RRDL Request"},null,null,null,{"$f":"Sources_ConstructionSources_Source1_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source1_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source2","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source2_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source2_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source3","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source3_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source3_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source4","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source4_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source4_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source5","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source5_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source5_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source6","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source6_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source6_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source7","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source7_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source7_PerUnit","v":0}]
[null,{"$f":"Sources_ConstructionSources_Source8","v":0},null,null,null,{"$f":"Sources_ConstructionSources_Source8_Amount","v":0},null,{"$f":"Sources_ConstructionSources_Source8_PerUnit","v":0}]
[null,"Total of Construction Financing",null,null,null,{"$f":"Sources_TotalConstructionFinancingAmount","v":0},null,{"$f":"Sources_TotalConstructionFinancingAmount_PerUnit","v":0}]
[null,"FUNDING GAP REMAINING",null,null,null,{"$f":"Sources_TotalConstructionFinancingAmount_FundingGapAmount","v":0},null,{"$f":"Sources_TotalConstructionFinancingAmount_FundingGap_PerUnit","v":0}]

{"sheet":"RRDL_Application Info","index":4,"n_rows":242,"n_cols":39,"rows_kept":242,"cut":false,"hidden":false,"merged":[[117,1,117,11],[117,12,117,15],[117,16,117,20],[117,21,117,27],[117,28,117,41],[115,1,115,11],[115,12,115,15],[115,16,115,20],[115,21,115,27],[115,28,115,41],[116,1,116,11],[116,12,116,15],[116,16,116,20],[116,21,116,27],[116,28,116,41],[114,12,114,15],[113,16,113,20],[113,21,113,27],[113,28,113,41],[114,1,114,11],[114,16,114,20],[114,21,114,27],[114,28,114,41],[98,25,98,27],[99,25,99,27],[100,25,100,27],[101,25,101,27],[102,25,102,27],[103,25,103,27],[98,1,98,12],[99,1,99,12],[100,1,100,12],[101,1,101,12],[102,1,102,12],[103,1,103,12],[98,13,98,17],[99,13,99,17],[100,13,100,17],[101,13,101,17],[98,22,98,24],[99,22,99,24],[102,22,102,24],[103,22,103,24],[100,22,100,24],[101,22,101,24],[98,18,98,21],[99,18,99,21],[100,18,100,21],[101,18,101,21],[102,18,102,21],[103,18,103,21],[109,1,109,9],[108,1,108,9],[107,1,107,9],[106,1,106,9],[136,1,136,4],[135,1,135,4],[133,1,133,4],[132,1,132,4],[128,1,128,4],[127,1,127,4],[126,1,126,4],[123,1,123,4],[121,1,122,4],[131,1,131,4],[131,5,131,7],[131,8,131,12],[129,1,129,4],[129,5,129,7],[129,8,129,12],[125,1,125,4],[125,5,125,7],[125,8,125,12],[123,8,123,12],[123,5,123,7],[131,37,131,41],[134,1,134,4],[134,5,134,7],[134,8,134,12],[134,13,134,17],[134,18,134,25],[134,26,134,30],[134,31,134,36],[134,37,134,41],[131,13,131,17],[131,18,131,25],[131,26,131,30],[131,31,131,36],[129,13,129,17],[129,18,129,25],[129,26,129,30],[129,31,129,36],[129,37,129,41],[130,1,130,4],[130,5,130,7],[130,8,130,12],[130,13,130,17],[130,18,130,25],[130,26,130,30],[130,31,130,36],[130,37,130,41],[127,37,127,41],[128,5,128,7],[128,8,128,12],[128,13,128,17],[128,18,128,25],[128,26,128,30],[128,31,128,36],[128,37,128,41],[237,34,237,41],[132,5,132,7],[132,8,132,12],[132,13,132,17],[132,18,132,25],[132,26,132,30],[132,31,132,36],[132,37,132,41],[133,5,133,7],[133,8,133,12],[133,13,133,17],[133,18,133,25],[133,26,133,30],[133,31,133,36],[133,37,133,41],[135,5,135,7],[135,26,135,30],[135,31,135,36],[233,17,233,19],[233,20,233,33],[233,34,233,41],[236,1,236,13],[236,14,236,16],[236,17,236,19],[236,20,236,33],[236,34,236,41],[232,1,232,13],[233,1,233,13],[234,1,234,13],[235,1,235,13],[232,14,232,16],[232,17,232,19],[234,14,234,16],[234,17,234,19],[228,38,228,41],[228,1,228,37],[231,1,231,13],[231,14,231,16],[231,17,231,19],[231,20,231,33],[237,1,237,13],[238,1,238,13],[239,1,239,13],[240,1,240,33],[240,34,240,41],[238,14,238,16],[238,17,238,19],[238,20,238,33],[238,34,238,41],[239,14,239,16],[239,17,239,19],[239,20,239,33],[239,34,239,41],[237,14,237,16],[237,17,237,19],[237,20,237,33],[231,34,231,41],[234,20,234,33],[234,34,234,41],[235,14,235,16],[235,17,235,19],[235,20,235,33],[235,34,235,41],[232,20,232,33],[232,34,232,41],[233,14,233,16],[226,38,226,41],[227,1,227,2],[227,38,227,41],[226,1,226,2],[226,31,226,37],[227,31,227,37],[226,21,226,30],[227,21,227,30],[226,3,226,14],[226,15,226,20],[227,3,227,14],[227,15,227,20],[224,38,224,41],[225,1,225,2],[225,38,225,41],[224,1,224,2],[224,31,224,37],[225,31,225,37],[225,21,225,30],[224,3,224,14],[224,15,224,20],[225,3,225,14],[225,15,225,20],[224,21,224,30],[222,38,222,41],[223,1,223,2],[223,38,223,41],[222,1,222,2],[222,31,222,37],[223,31,223,37],[222,3,222,14],[222,15,222,20],[223,3,223,14],[223,15,223,20],[222,21,222,30],[223,21,223,30],[219,1,219,2],[219,38,219,41],[219,31,219,37],[220,38,220,41],[221,1,221,2],[221,38,221,41],[220,1,220,2],[220,31,220,37],[221,31,221,37],[221,3,221,14],[221,15,221,20],[219,21,219,30],[220,21,220,30],[221,21,221,30],[211,34,211,41],[213,34,213,41],[216,1,216,2],[217,1,217,2],[218,1,218,2],[202,34,202,41],[204,34,204,41],[206,34,206,41],[207,34,207,41],[208,34,208,41],[209,34,209,41],[217,38,217,41],[216,38,216,41],[218,38,218,41],[216,31,216,37],[218,31,218,37],[217,31,217,37],[216,21,216,30],[217,21,217,30],[218,21,218,30],[216,15,216,20],[216,3,216,14],[217,15,217,20],[218,15,218,20],[193,34,193,41],[195,34,195,41],[196,34,196,41],[197,34,197,41],[198,34,198,41],[200,34,200,41],[187,34,187,41],[188,34,188,41],[189,34,189,41],[190,34,190,41],[191,34,191,41],[192,34,192,41],[181,34,181,41],[182,34,182,41],[183,34,183,41],[184,34,184,41],[185,34,185,41],[186,34,186,41],[175,34,175,41],[176,34,176,41],[177,34,177,41],[178,34,178,41],[179,34,179,41],[173,11,173,31],[177,11,177,31],[178,11,178,31],[166,34,166,41],[168,34,168,41],[171,34,171,41],[172,34,172,41],[173,34,173,41],[174,34,174,41],[175,11,175,31],[163,21,163,23],[164,10,164,30],[165,10,165,30],[161,34,161,41],[162,34,162,41],[163,34,163,41],[164,34,164,41],[165,34,165,41],[156,34,156,41],[157,34,157,41],[158,34,158,41],[159,34,159,41],[161,21,161,23],[162,21,162,23],[156,10,156,30],[150,34,150,41],[151,34,151,41],[150,14,150,30],[153,34,153,41],[154,34,154,41],[155,34,155,41],[148,16,148,18],[149,16,149,18],[148,24,148,28],[149,24,149,28],[155,10,155,30],[146,34,146,41],[147,34,147,41],[148,34,148,41],[149,34,149,41],[142,11,142,17],[143,11,143,17],[142,19,142,25],[143,19,143,25],[142,27,142,33],[143,27,143,33],[142,3,142,9],[143,3,143,9],[137,31,137,36],[137,37,137,41],[138,1,138,4],[138,5,138,7],[138,8,138,12],[138,13,138,17],[138,18,138,25],[138,26,138,30],[138,31,138,36],[138,37,138,41],[137,1,137,4],[137,5,137,7],[137,8,137,12],[137,13,137,17],[137,18,137,25],[137,26,137,30],[139,1,139,36],[126,31,126,36],[126,37,126,41],[136,5,136,7],[136,8,136,12],[136,13,136,17],[136,18,136,25],[136,26,136,30],[136,31,136,36],[136,37,136,41],[126,5,126,7],[126,8,126,12],[126,13,126,17],[126,18,126,25],[126,26,126,30],[135,37,135,41],[127,5,127,7],[127,8,127,12],[127,13,127,17],[127,18,127,25],[127,26,127,30],[127,31,127,36],[135,8,135,12],[135,13,135,17],[135,18,135,25],[125,13,125,17],[125,18,125,25],[125,26,125,30],[125,31,125,36],[125,37,125,41],[124,1,124,4],[124,5,124,7],[124,8,124,12],[124,13,124,17],[124,18,124,25],[124,26,124,30],[123,13,123,17],[123,18,123,25],[123,26,123,30],[123,31,123,36],[123,37,123,41],[124,31,124,36],[124,37,124,41],[110,36,110,41],[121,5,122,7],[121,8,121,41],[122,8,122,12],[122,13,122,17],[122,18,122,25],[122,26,122,30],[110,1,110,9],[110,10,110,11],[110,12,110,15],[110,16,110,27],[110,28,110,31],[110,32,110,35],[122,31,122,36],[122,37,122,41],[113,1,113,11],[113,12,113,15],[108,36,108,41],[109,10,109,11],[109,12,109,15],[109,16,109,27],[109,28,109,31],[109,32,109,35],[109,36,109,41],[108,10,108,11],[108,12,108,15],[108,16,108,27],[108,28,108,31],[108,32,108,35],[100,38,100,41],[101,28,101,30],[101,31,101,33],[101,34,101,37],[101,38,101,41],[106,36,106,41],[107,10,107,11],[107,12,107,15],[107,16,107,27],[107,28,107,31],[107,32,107,35],[107,36,107,41],[106,10,106,11],[106,12,106,15],[106,16,106,27],[106,28,106,31],[106,32,106,35],[102,13,102,17],[103,13,103,17],[97,38,97,41],[97,34,97,37],[97,25,97,27],[97,28,97,30],[97,31,97,33],[98,34,98,37],[99,34,99,37],[102,34,102,37],[103,34,103,37],[98,38,98,41],[99,38,99,41],[102,38,102,41],[103,38,103,41],[98,28,98,30],[99,28,99,30],[102,28,102,30],[103,28,103,30],[98,31,98,33],[99,31,99,33],[102,31,102,33],[103,31,103,33],[100,28,100,30],[100,31,100,33],[100,34,100,37],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[97,1,97,12],[97,13,97,17],[97,18,97,21],[97,22,97,24],[73,19,73,25],[80,18,80,20],[81,18,81,20],[74,1,74,8],[73,1,73,8],[75,1,75,8],[73,9,73,13],[74,9,74,13],[75,9,75,13],[74,19,75,41],[73,26,73,28],[80,21,80,30],[81,21,81,30],[58,1,58,6],[58,7,58,10],[58,11,58,14],[61,1,61,5],[61,6,61,8],[66,1,66,16],[67,1,67,16],[68,1,68,16],[70,1,70,20],[66,17,66,20],[67,17,67,41],[70,21,70,24],[64,1,64,6],[64,34,64,37],[64,20,64,33],[64,7,64,19],[61,9,61,12],[62,9,62,12],[62,6,62,8],[62,1,62,5],[61,13,61,15],[61,16,61,19],[61,20,61,23],[68,17,68,24],[49,1,49,6],[50,1,50,6],[52,1,52,6],[53,1,53,6],[57,1,57,6],[57,7,57,10],[57,11,57,14],[49,7,49,20],[50,7,50,20],[54,1,54,37],[34,1,34,6],[34,7,34,20],[35,22,35,37],[35,38,35,41],[47,1,47,6],[48,1,48,6],[34,28,34,41],[34,22,34,27],[33,1,33,6],[33,7,33,20],[33,22,33,27],[33,28,33,41],[43,7,43,20],[20,7,20,20],[30,1,30,6],[30,7,30,20],[30,22,30,27],[30,28,30,41],[31,1,31,6],[31,7,31,20],[31,22,31,27],[31,28,31,41],[23,1,23,6],[23,7,23,20],[29,22,29,27],[29,28,29,41],[26,22,26,27],[26,28,26,41],[27,22,27,27],[27,28,27,41],[20,1,20,6],[32,1,32,6],[32,7,32,20],[28,1,28,6],[28,7,28,20],[21,1,21,6],[29,1,29,6],[29,7,29,20],[26,1,26,6],[26,7,26,20],[27,1,27,6],[27,7,27,20],[22,1,22,6],[22,7,22,20],[18,28,18,41],[19,28,19,41],[15,28,15,41],[16,22,16,27],[16,28,16,41],[14,28,14,41],[6,1,6,6],[14,22,14,27],[6,22,6,27],[7,22,7,27],[8,22,8,27],[9,22,9,27],[10,22,10,27],[11,7,11,20],[17,1,17,6],[17,7,17,20],[15,22,15,27],[19,7,19,20],[8,1,8,6],[9,1,9,6],[10,1,10,6],[18,1,18,6],[18,7,18,20],[19,1,19,6],[17,22,17,27],[11,1,11,6],[11,22,11,27],[10,28,10,41],[9,7,9,20],[10,7,10,20],[4,28,4,41],[5,28,5,41],[7,28,7,41],[17,28,17,41],[14,1,14,6],[14,7,14,20],[15,1,15,6],[15,7,15,20],[16,1,16,6],[16,7,16,20],[61,33,61,37],[61,38,61,41],[44,7,44,20],[28,22,28,27],[28,28,28,41],[32,22,32,27],[32,28,32,41],[47,35,47,40],[47,29,47,34],[47,7,47,28],[48,7,48,28],[42,7,42,20],[39,7,39,20],[40,7,40,20],[41,7,41,20],[61,24,61,28],[61,29,61,32],[52,7,52,20],[53,7,53,20],[53,28,53,33],[53,34,53,37],[0,1,0,41],[3,28,3,41],[3,7,3,20],[3,1,3,6],[4,7,4,20],[4,1,4,6],[5,1,5,6],[7,1,7,6],[51,28,52,41],[51,1,51,6],[51,7,51,20],[5,7,5,20],[6,7,6,20],[7,7,7,20],[8,7,8,20],[18,22,18,27],[19,22,19,27],[21,7,21,20],[3,22,3,27],[4,22,4,27],[5,22,5,27],[6,28,6,41],[8,28,8,41],[9,28,9,41],[217,3,217,14],[218,3,218,14],[219,3,219,14],[219,15,219,20],[220,3,220,14],[220,15,220,20],[11,28,11,41],[62,13,62,15],[62,16,62,19],[62,20,62,23],[62,24,62,28],[62,29,62,32],[62,33,62,37],[62,38,62,41],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[37,7,37,20],[38,7,38,20]]}
[null,"RRDL APPLICATION INFORMATION"]
[]
[null,"APPLICANT INFORMATION"]
[null,"Applicant Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Co-Applicant Name"]
[null,"Applicant Contact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Co-Applicant Contact"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address"]
[null,"City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City"]
[null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State"]
[null,"Zip Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zip Code"]
[null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Cell Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Phone"]
[null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email"]
[]
[null,"OWNERSHIP / PARTNERSHIP"]
[null,"Owner/Mortgagor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Partners 1"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GP 1 Phone"]
[null,"City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Partner 2"]
[null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GP 2 Phone"]
[null,"Zip Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Partner 3"]
[null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GP 3 Phone"]
[null,"Cell Phone"]
[null,"Email"]
[null,"Fed Tax ID # (not SSN)"]
[null,"Legal Status"]
[]
[null,"DEVELOPMENT TEAM"]
[null,"Attorney",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Co"]
[null,"Contact Person",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Person"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address"]
[null,"City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City"]
[null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State"]
[null,"Zip Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zip Code"]
[null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Cell Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Phone"]
[null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the project operated and managed by the Owner/Applicant?"]
[]
[null,"RD Area Specialist"]
[null,"Address"]
[null,"City"]
[null,"State"]
[null,"Zip Code"]
[null,"Phone"]
[null,"Cell Phone"]
[null,"Email"]
[]
[null,"PROPERTY INFORMATION"]
[null,"Development Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year Built"]
[null,"Primary Address"]
[null,"City"]
[null,"Zip Code"]
[null,"County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Primary Address above. Enter additional buildings on the Buildings tab."]
[null,"Latitude"]
[null,"Longitude",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiple Buildings?"]
[null,"Latitude and Longitude can be identified using the Community Profiles, Geographic Scoring Map on Minnesota Housing's website."]
[]
[null,"PRIMARY ADDRESS INFORMATION"]
[null,"Type of Building",null,null,null,null,null,"Number of Units",null,null,null,"Number of Stories"]
[]
[]
[null,"PROPERTY (ALL BUILDINGS) INFORMATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RRDL_AppInfo_MultipleBuildings=\"Yes\",\"Enter additional building information on the Buildings tab.\",\"\")","v":""}]
[null,"Gross Sq Ft of Buildings",null,null,null,null,"Other Sq Ft",null,null,"Commercial Sq Ft",null,null,null,"Number of Buildings",null,null,"Total Number of Units",null,null,null,"Number Occupied Units",null,null,null,"Number RRDL Units (rent/income restr)",null,null,null,null,"Purchase Price",null,null,null,"Latest Appraised Value",null,null,null,null,"Current Tax Assessor's Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Buildings_TotalBuildingCount","v":0},null,null,{"$f":"Buildings_TotalUnitCount","v":0}]
[]
[null,"Type of Site Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Does the applicant currently own property/building?"]
[]
[null,"Has the property received prior Minnesota Housing funding?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RRDL_AppInfo_PropInfo_PriorMinnesotaHousingFunding=\"Yes\",\"If yes, contact Minnesota Housing staff to confirm/verify current or prior agency funding\",\"\")","v":""}]
[null,"If yes, identify the program source and amount"]
[null,"If yes, did you successfully complete the compliance period?"]
[]
[null,"Is the property located in an historic district or designated an historic building?"]
[]
[null,"SITE DESCRIPTION"]
[null,"Acres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Census Tract Number:"]
[null,"Total Site Area Sq. Footage",null,null,null,null,null,null,null,{"$f":"IFERROR(RRDL_AppInfo_SiteDescription_Acres*43560,0)","v":0},null,null,null,null,null,null,null,null,null,"Enter the six digit tract number for the site (if applicable, include leading and/or trailing zeros and exclude the decimal). If scattered site, enter the tract number for the primary building site."]
[null,"Density (units/acre)",null,null,null,null,null,null,null,{"$f":"IFERROR(RRDL_AppInfo_PropInfo_TotalNoUnits/RRDL_AppInfo_SiteDescription_Acres,0)","v":0}]
[]
[null,"ACTIVITY TYPE (Enter 'X' for all that apply)"]
[null,null,"Reamortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stabilization"]
[null,null,"Refinance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scattered Site Development"]
[null,null,"Rehabilitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other:"]
[null,null,"Historic Pres/Renovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other:"]
[]
[null,"MINNESOTA HOUSING AGENCY PRIORITIES (Enter 'X' for all that apply)"]
[null,null,"Address Specific and Critical Local Housing Needs"]
[null,null,"Finance Housing Responsive to Minnesota's Changing Demographics"]
[null,null,"Preserve Housing with Federal Project-Based Rent Assistance"]
[null,null,"Prevent and End Homelessness"]
[]
[null,"DEMOGRAPHICS (Enter number of units for each applicable demographic)"]
[null,"# Units"]
[null,null,null,null,"People with Disabilities"]
[null,null,null,null,"Permanent Rental"]
[null,null,null,null,"Permanent Supportive Housing"]
[null,null,null,null,"Senior"]
[]
[null,"CURRENT INDEBTEDNESS ON THE PROPERTY / BUILDING"]
[null,"Lender",null,null,null,null,null,null,null,null,null,null,null,"Original Loan Amount",null,null,null,null,"Monthly Payment",null,null,null,"Term (yrs)",null,null,"Amort (yrs)",null,null,"Interest Rate",null,null,"Loan Balance",null,null,"Maturity Date",null,null,null,"# of Restricted Units"]
[]
[]
[]
[]
[]
[]
[]
[null,"EXISTING FEDERAL SUBSIDIES"]
[null,"Federal Subsidy",null,null,null,null,null,null,null,null,"# of Units",null,"Exp. Date",null,null,null,"Are the existing federally assisted units \nat risk of loss?",null,null,null,null,null,null,null,null,null,null,null,"Begin Date",null,null,null,"Renewal Date",null,null,null,"Renewal Type"]
[]
[]
[]
[]
[]
[null,"CURRENT RESERVE BALANCE"]
[null,"Reserve Account",null,null,null,null,null,null,null,null,null,null,"Balance",null,null,null,"Date of Balance",null,null,null,null,"Who Controls Account",null,null,null,null,null,null,"Notes"]
[]
[]
[]
[]
[]
[null,"ESTIMATED ANNUAL INCOME & EXPENSES"]
[null,"A. HOUSING INCOME"]
[null,"Unit Type",null,null,null,"# Units",null,null,"Monthly Rent (including Tenant Paid Utilities)"]
[null,null,null,null,null,null,null,null,"Monthly Tenant Rent Contribution",null,null,null,null,"Mo. Subsidy Amount (if applicable)",null,null,null,null,"Total Ann. Contract Rent (Tenant Rent x # Units x 12)",null,null,null,null,null,null,null,"Monthly Tenant Paid Utility Allocation (UA)",null,null,null,null,"Total Gross Rent/ Month (Tenant Rent + Subsidy + UA)",null,null,null,null,null,"RRDL Rent Limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType1_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType1_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType1_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType1_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType1_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType2_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType2_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType2_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType2_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType2_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType3_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType3_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType3_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType3_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType3_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType4_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType4_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType4_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType4_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType4_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType5_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType5_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType5_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType5_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType5_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType6_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType6_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType6_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType6_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType6_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType7_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType7_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType7_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType7_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType7_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType8_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType8_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType8_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType8_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType8_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType9_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType9_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType9_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType9_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType9_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType10_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType10_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType10_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType10_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType10_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType11_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType11_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType11_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType11_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType11_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType12_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType12_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType12_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType12_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType12_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType13_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType13_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType13_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType13_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType13_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType14_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType14_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType14_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType14_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType14_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_HousingIncome_UnitType15_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType15_MonthlySubsidyAmount)*RRDL_AppInfo_HousingIncome_UnitType15_NumUnits)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType15_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType15_MonthlySubsidyAmount+RRDL_AppInfo_HousingIncome_TenantPaidUtilAllow15","v":0}]
[null,"UNITS:",null,null,null,{"$f":"SUM(F124:H138)","v":0},null,null,null,null,null,null,null,"TOTAL GPR:",null,null,null,null,{"$f":"SUM(RRDL_AppInfo_HousingIncome_TotalAnnualContractRentRange)","v":0}]
[null,"RRDL Rent Limit should be entered based on the Affordable to Local Workforce Rent Limits found on the Minnesota Housing website. "]
[]
[null,null,"Utilities Paid by Tenant (Enter 'X' for all that apply):"]
[null,null,null,"Heat",null,null,null,null,null,null,null,"Water Heating",null,null,null,null,null,null,null,"Air Conditioning",null,null,null,null,null,null,null,"Service Fee"]
[null,null,null,"Cooking",null,null,null,null,null,null,null,"Electric",null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,"Other"]
[]
[null,"1. Gross Potential Rent"]
[null,null,"a.","Rental Housing Potential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_HousingIncome_TotalGrossPotentialRent","v":0}]
[null,null,"b.","Parking/Garage Rent Potential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((RRDL_AppInfo_GrossPotentialRent_SurfaceParking_NumSpaces*RRDL_AppInfo_GrossPotentialRent_SurfaceParking_MonthlyFee)+(RRDL_AppInfo_GrossPotentialRent_CoveredParking_NumSpaces*RRDL_AppInfo_GrossPotentialRent_CoveredParking_MonthlyFee))*12","v":0}]
[null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,"# of spaces",null,null,null,null,null,null,null,"Monthly Fee"]
[null,null,null,null,null,null,"Surface Parking",null,null,null,null,null,"# of spaces",null,null,null,null,null,null,null,"Monthly Fee"]
[null,null,"c.","Commercial Rent Potential (Specify)"]
[null,null,"d.","Gross Potential Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI147:AP151)","v":0}]
[null,"2. Other Income"]
[null,null,"a.","Tenant Fees"]
[null,null,"b.","Laundry Equipment"]
[null,null,"c.","Other (Specify)"]
[null,null,"d.","Other (Specify)"]
[null,null,"e.","Forfeited Security Deposit"]
[null,null,"f.","Interest Income"]
[null,null,"g.","Total Other Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI154:AP159)","v":0}]
[null,"3. Rental Loss"]
[null,null,"a.","Rental Housing Vacancy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacancy Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI147+AI160)*RRDL_AppInfo_RentalLoss_RentalHousingVacancyRate","v":0}]
[null,null,"b.","Parking/Garage Vacancy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacancy Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI148*RRDL_AppInfo_RentalLoss_ParkingGarageVacancyRate","v":0}]
[null,null,"c.","Commercial Vacancy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacancy Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_GrossPotentialRent_CommercialRentPotentiaAmount*RRDL_AppInfo_RentalLoss_CommercialVacancyRate","v":0}]
[null,null,"d.","Other (Specify)"]
[null,null,"e.","Other (Specify)"]
[null,null,"f.","Total Rental Loss",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI162:AP166)","v":0}]
[null,"4. Total Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI152+AI160-AI167","v":0}]
[null,"B. ANNUAL OPERATING EXPENSES"]
[null,"1. Administrative Expenses"]
[null,null,"a.","Advertising and Marketing"]
[null,null,"b.","Property Management Fee"]
[null,null,"c.","Professional Fees (Specify)"]
[null,null,"d.","Applicant Screening/Collection Expense"]
[null,null,"e.","Site Office Expense (Specify)"]
[null,null,"f.","On-Site Management Payroll"]
[null,null,"g.","Other Administration (Specify)"]
[null,null,"h.","Other Administration (Specify)"]
[null,null,"i.","Total Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI172:AP179)","v":0}]
[null,"2. Maintenance Expenses"]
[null,null,"a.","Elevator Maintenance/Contract"]
[null,null,"b.","Security"]
[null,null,"c.","Rubbish Removal"]
[null,null,"d.","Other Contract Service"]
[null,null,"e.","Maintenance/Janitor Supplies"]
[null,null,"f.","Grounds Maintenance"]
[null,null,"g.","Snow Removal"]
[null,null,"h.","Heat & A/C Repair Services"]
[null,null,"i.","General Repair Services"]
[null,null,"j.","Painting/Decorating Materials"]
[null,null,"k.","Maintenance/Janitor Payroll"]
[null,null,"l.","Other Maintenance and Operating"]
[null,null,"m.","Total Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI182:AP193)","v":0}]
[null,"3. Utilities"]
[null,null,"a.","Electricity"]
[null,null,"b.","Water & Sewer"]
[null,null,"c.","Gas & Oil"]
[null,null,"d.","Total Utilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI196:AP198)","v":0}]
[null,"4. Insurance"]
[null,null,"a.","Property and Liability Insurance Expense"]
[null,"5. Annual Debt Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(RRDL_AppInfo_CurrentIndebtedness_Lender1_MonthlyPymt+RRDL_AppInfo_CurrentIndebtedness_Lender2_MonthlyPymt+RRDL_AppInfo_CurrentIndebtedness_Lender3_MonthlyPymt+RRDL_AppInfo_CurrentIndebtedness_Lender4_MonthlyPymt+RRDL_AppInfo_CurrentIndebtedness_Lender5_MonthlyPymt+RRDL_AppInfo_CurrentIndebtedness_Lender6_MonthlyPymt)*12","v":0}]
[null,"6. Total Management and Operating Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_TotalAdministrationAmount+RRDL_AppInfo_MaintenanceExpenses_TotalMaintenanceAmount+RRDL_AppInfo_Utilities_TotalUtilitiesAmount+RRDL_AppInfo_Insurance_PropertyandLiabilityInsuranceExpenseAmount+RRDL_AppInfo_AnnualDebtService_AnnualDebtServiceAmount","v":0}]
[null,"7. Reserves and Escrows"]
[null,null,"a.","Real Estate Taxes"]
[null,null,"b.","Replacement Reserve"]
[null,null,"c.","Miscellaneous Reserve"]
[null,null,"d.","Total Reserves & Escrows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI207:AP209)","v":0}]
[null,"8. Effective Gross Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI205+RRDL_AppInfo_ReservesandEscrows_TotalReserveandEscrowsAmount","v":0}]
[null,"9. NET OPERATING INCOME"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI169-AI212","v":0}]
[]
[null,"C. PROPOSED REHABILITATION INFORMATION"]
[null,"Priority",null,"Scope of Work Item",null,null,null,null,null,null,null,null,null,null,null,"Age of Item",null,null,null,null,null,"Major Improvements done to item \nand dates",null,null,null,null,null,null,null,null,null,"Source of Estimate",null,null,null,null,null,null,"Cost Estimate"]
[null,null,null,"Example: Elevator",null,null,null,null,null,null,null,null,null,null,null,"36 years, 1982",null,null,null,null,null,"Mechanical updates done 2002",null,null,null,null,null,null,null,null,null,"Elevator Consultant",null,null,null,null,null,null,350000]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,"Total Estimated Cost of Proposed Rehabilitation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM219:AP228)","v":0}]
[]
[null,"D. ESTIMATED FUNDING OF PROJECT"]
[null,"Source of Funding",null,null,null,null,null,null,null,null,null,null,null,null,"Term (Years)",null,null,"Rate",null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount"]
[null,"RRDL Request"]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Estimated Funding for Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI233:AP240)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RRDL_AppInfo_TotalEstimatedCostofProposedRehabilitationAmount<>RRDL_AppInfo_EstimatedFundingofProject_TotalEstimatedFundingforProject,\"Total estimated cost of proposed rehabilitation work does not equal total estimated funding for project\",\"\")","v":""}]

{"sheet":"RRDL_Property Information","index":5,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":true,"merged":[[45,1,45,3],[45,6,45,8],[44,9,44,13],[45,9,45,13],[52,1,52,3],[46,1,46,3],[46,6,46,8],[47,1,47,3],[47,6,47,8],[48,1,48,3],[48,6,48,8],[50,1,50,3],[51,1,51,3],[46,9,46,13],[47,9,47,13],[48,9,48,13],[39,11,39,13],[40,11,40,13],[41,11,41,13],[44,1,44,3],[44,6,44,8],[39,1,39,3],[40,1,40,3],[41,1,41,3],[39,6,39,8],[40,6,40,8],[41,6,41,8],[33,1,33,3],[36,1,36,3],[37,6,37,8],[38,6,38,8],[36,11,36,13],[37,11,37,13],[38,11,38,13],[20,4,20,5],[21,4,21,5],[38,1,38,3],[36,6,36,8],[37,1,37,3],[29,1,29,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[22,4,22,5],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[16,4,16,5],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[17,4,17,5],[18,4,18,5],[19,4,19,5],[0,1,0,14],[14,1,14,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[11,1,11,3],[12,1,12,3],[13,1,13,3]]}
[null,"PROPERTY INFORMATION"]
[]
[null,"BUILDING DESCRIPTION"]
[]
[null,"Housing Space",null,null,"Type of Building","Number of Residential Buildings","Number of Stories","Number of Units","Gross Sq Feet"]
[null,"Rehabilitation",null,null,{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressTypeofBuilding","v":0},{"$f":"RRDL_AppInfo_PropInfo_NumberofBuildings","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddress_NumberofStories","v":0},{"$f":"RRDL_AppInfo_PropInfo_TotalNoUnits","v":0},{"$f":"RRDL_AppInfo_PropInfo_GrossSqFt-RRDL_AppInfo_PropInfo_OtherSqFt-RRDL_AppInfo_PropInfo_CommercialSqFt","v":0}]
[]
[]
[]
[null,"TOTALS",null,null,null,{"$f":"SUM(F6:F9)","v":0},{"$f":"SUM(G6:G9)","v":0},0,0]
[]
[null,"Parking",null,null,"Type","Number of Parking Spaces","Number Parking Spaces / Unit","Gross Sq Ft"]
[null,"Covered Parking",null,null,null,{"$f":"RRDL_AppInfo_GrossPotentialRent_CoveredParking_NumSpaces","v":0},{"$f":"IFERROR(PropInfo_Parking_CoveredParkNumSpaces/HousingIncomeTotalUnits,0)","v":0}]
[null,"Surface Parking",null,null,null,{"$f":"RRDL_AppInfo_GrossPotentialRent_SurfaceParking_NumSpaces","v":0},{"$f":"IFERROR(PropInfo_Parking_SurfaceParkNumSpaces/HousingIncomeTotalUnits,0)","v":0}]
[null,"TOTALS",null,null,null,{"$f":"SUM(F13:F14)","v":0},{"$f":"SUM(G13:G14)","v":0}]
[]
[null,"Non-Housing Space",null,null,"Describe",null,"Gross Sq Ft"]
[null,"Administration/Programmatic"]
[null,"Commercial",null,null,null,null,{"$f":"RRDL_AppInfo_PropInfo_CommercialSqFt","v":0}]
[null,"Storage Lockers"]
[null,"Office"]
[null,"Other",null,null,null,null,{"$f":"RRDL_AppInfo_PropInfo_OtherSqFt","v":0}]
[null,"TOTAL Non-Housing Gross Sq Ft",null,null,null,null,{"$f":"SUM(G18:G22)","v":0},{"$f":"IFERROR(PropInfo_HousingSpace_TotalGrossSqFeet/(PropInfo_HousingSpace_TotalGrossSqFeet+PropInfo_NonHousingSpace_TotalNonHousingGrossSqFeet),0)","v":0},"% Residential Space"]
[]
[null,"DEVELOPMENTS INVOLVING ACQUISITION"]
[null,"Existing Indebtedness on the Property/Building"]
[null,"Name of Lender(s) of Existing Loans, Subsidies and Grants (secured and unsecured)",null,null,"Original Loan Amount","Interest Rate","Term (Yrs)","Unpaid Balance","Date of Unpaid Balance","Date of Maturity","Number of Restricted Units","Restricted to Special Populations?","Loan Will be Paid Off in this Transaction?","Income Limits (%)","Rent Limits (%)"]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_OriginalLoanAmount","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_InterestRate","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_Term","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_LoanBalance","v":0},null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_MaturityDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_NumRestrictedUnits","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_OriginalLoanAmount","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_InterestRate","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_Term","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_LoanBalance","v":0},null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_MaturityDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_NumRestrictedUnits","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_OriginalLoanAmount","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_InterestRate","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_Term","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_LoanBalance","v":0},null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_MaturityDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_NumRestrictedUnits","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_OriginalLoanAmount","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_InterestRate","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_Term","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_LoanBalance","v":0},null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_MaturityDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_NumRestrictedUnits","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_OriginalLoanAmount","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_InterestRate","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_Term","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_LoanBalance","v":0},null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_MaturityDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_NumRestrictedUnits","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_OriginalLoanAmount","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_InterestRate","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_Term","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_LoanBalance","v":0},null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_MaturityDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_NumRestrictedUnits","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E28:E33)","v":0},null,null,{"$f":"SUM(H28:H33)","v":0}]
[]
[null,"Existing Federal Subsidies"]
[null,"Federal Subsidy",null,null,"# of Units","Exp. Date","Are the existing federally assisted units at risk of loss?",null,null,"Begin Date","Renewal Date","Renewal Type"]
[null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1_NumUnits","v":0},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1_ExpDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1_RiskofLoss","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1_BeginDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1_RenewalDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy1_RenewalType","v":0}]
[null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2_NumUnits","v":0},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2_ExpDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2_RiskofLoss","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2_BeginDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2_RenewalDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy2_RenewalType","v":0}]
[null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3_NumUnits","v":0},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3_ExpDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3_RiskofLoss","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3_BeginDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3_RenewalDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy3_RenewalType","v":0}]
[null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4_NumUnits","v":0},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4_ExpDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4_RiskofLoss","v":0},null,null,{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4_BeginDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4_RenewalDate","v":"00:00:00"},{"$f":"RRDL_AppInfo_ExistingFederalSubsidies_FederalSubsidy4_RenewalType","v":0}]
[null,"TOTAL FEDERAL ASSISTED UNITS",null,null,{"$f":"SUM(E38:E41)","v":0}]
[]
[null,"Current Reserve Balance"]
[null,"Reserve Account",null,null,"Balance","Date of \nBalance","Who Controls Account",null,null,"Notes"]
[null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account1","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account1_Balance","v":0},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account1_DateofBalance","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account1_WhoControlsAccount","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account1_Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account2","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account2_Balance","v":0},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account2_DateofBalance","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account2_WhoControlsAccount","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account2_Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account3","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account3_Balance","v":0},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account3_DateofBalance","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account3_WhoControlsAccount","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account3_Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account4","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account4_Balance","v":0},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account4_DateofBalance","v":"00:00:00"},{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account4_WhoControlsAccount","v":0},null,null,{"$f":"RRDL_AppInfo_CurrentReserveBalance_Account4_Notes","v":0}]
[]
[null,"Property Value",null,null,"Amount"]
[null,"Latest Appraised Value",null,null,{"$f":"RRDL_AppInfo_PropInfo_LatestAppraisedValue","v":0}]
[null,"Current Tax Assessor's Value",null,null,{"$f":"RRDL_AppInfo_PropInfo_CurrentTaxAssessorsValue","v":0}]

{"sheet":"RRDL_Housing Income","index":6,"n_rows":36,"n_cols":22,"rows_kept":36,"cut":false,"hidden":true,"merged":[[34,18,34,20],[34,1,34,2],[33,4,34,5],[16,20,17,20],[15,1,15,21],[16,21,17,21],[16,12,16,19],[13,7,13,8],[12,1,12,3],[16,8,17,8],[16,9,17,9],[16,10,17,11],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[13,9,13,10],[13,2,13,6],[4,1,4,2],[5,1,5,2],[6,1,6,2],[3,1,3,2],[0,1,0,21],[7,1,7,2],[7,3,11,3],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2]]}
[null,"HOUSING INCOME"]
[]
[null,"TENANT PAID UTILITY ALLOWANCE"]
[null,"Utility",null,"Utility Type","0BR/Eff","1BR","2BR","3BR","4BR","5BR","6BR"]
[null,"Heating"]
[null,"Cooking"]
[null,"Water Heating"]
[null,"Electric"]
[null,"A/C"]
[null,"Water/Sewer"]
[null,"Service Fee"]
[null,"Other"]
[null,"Total Tenant Paid:",null,null,{"$f":"SUM(E5:E12)","v":0},{"$f":"SUM(F5:F12)","v":0},0,0,0,0,0]
[null,"Source",null,null,null,null,null,"Effective Date"]
[]
[null,"UNIT/RENT GRID"]
[null,"Unit Type","# of Bath-rooms","# of Units","Unit Sq Ft","Monthly Contract Rent","Total Annual Contract Rent","Tenant Paid Utilities","Monthly Gross Rent","Rent Limit","Income Limit",null,"Program Type",null,null,null,null,null,null,null,"Rooms Per Unit","Total Rooms"]
[null,null,null,null,null,null,null,null,null,null,null,null,"HTC","HOME","NHTF","HPH","RRDL","Empl Occ","Owner Occ","Rent Asst"]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType1","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType1_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType1_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType1_MonthlySubsidyAmount","v":0},{"$f":"IFERROR(F19*D19*12,0)","v":0},{"$f":"IFERROR(VLOOKUP(B19,Controls!$R$23:$S$29,2,FALSE),0)","v":0},{"$f":"F19+H19","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit1","v":""},{"$f":"IFERROR(U19*D19,0)","v":0}]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType2","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType2_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType2_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType2_MonthlySubsidyAmount","v":0},{"$f":"IFERROR(F20*D20*12,0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,Controls!$R$23:$S$29,2,FALSE),0)","v":0},{"$f":"F20+H20","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit2","v":""},{"$f":"IFERROR(U20*D20,0)","v":0}]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType3","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType3_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType3_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType3_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B21,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit3","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType4","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType4_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType4_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType4_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B22,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit4","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType5","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType5_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType5_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType5_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B23,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit5","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType6","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType6_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType6_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType6_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B24,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit6","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType7","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType7_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType7_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType7_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B25,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit7","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType8","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType8_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType8_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType8_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B26,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit8","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType9","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType9_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType9_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType9_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B27,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit9","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType10","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType10_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType10_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType10_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B28,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit10","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType11","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType11_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType11_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType11_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B29,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit11","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType12","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType12_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType12_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType12_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B30,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit12","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType13","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType13_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType13_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType13_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B31,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit13","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType14","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType14_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType14_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType14_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B32,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit14","v":""},0]
[null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType15","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType15_NumUnits","v":0},null,{"$f":"RRDL_AppInfo_HousingIncome_UnitType15_MonthlyTenantRentContribution+RRDL_AppInfo_HousingIncome_UnitType15_MonthlySubsidyAmount","v":0},0,{"$f":"IFERROR(VLOOKUP(B33,Controls!$R$23:$S$29,2,FALSE),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HousIncUnitGridRmsPerUnit15","v":""},0]
[null,null,null,null,"Rental Hsg Potential"]
[null,"Total Units",null,{"$f":"SUM(D19:D33)","v":0},null,null,{"$f":"SUM(G19:G33)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total Rooms",null,null,{"$f":"ROUNDUP(SUM(V19:V33),0)","v":0}]
[null,{"$f":"IF(HousingIncomeTotalUnits<>PropInfo_HousingSpace_TotalNumUnits,\"Total Units does not match Property Information Total Units\",\"\")","v":""}]

{"sheet":"RRDL_Income & Expense","index":7,"n_rows":74,"n_cols":13,"rows_kept":74,"cut":false,"hidden":true,"merged":[[0,1,0,12],[8,4,8,7],[30,1,30,3],[32,1,32,3],[39,1,39,5],[28,1,28,12],[13,3,13,7],[14,3,14,7],[19,5,19,6],[20,5,20,6],[21,5,21,6],[22,3,22,7],[23,3,23,7],[40,1,40,5],[53,1,53,5],[67,1,67,3],[19,1,19,3]]}
[null,"INCOME"]
[]
[null,null,null,null,null,null,null,null,null,"Total","Per Unit","Per Room","Comments"]
[null,"GROSS POTENTIAL RENT"]
[null,"Rental Housing Potential",null,null,null,null,null,null,null,{"$f":"HousingIncomeRentalHousingPotential","v":0},{"$f":"IFERROR(J5/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J5/HousingIncomeTotalRooms,0)","v":0}]
[null,"Parking/Garage Rent Potential"]
[null,null,"Covered Parking",null,"# of spaces",{"$f":"PropInfo_Parking_CoveredParkNumSpaces","v":0},"Mo Fee",{"$f":"RRDL_AppInfo_GrossPotentialRent_CoveredParking_MonthlyFee","v":0},null,{"$f":"F7*H7*12","v":0},{"$f":"IFERROR(J7/HousingIncomeTotalUnits,0)","v":0},0]
[null,null,"Surface Parking",null,"# of spaces",{"$f":"PropInfo_Parking_SurfaceParkNumSpaces","v":0},"Mo Fee",{"$f":"RRDL_AppInfo_GrossPotentialRent_SurfaceParking_MonthlyFee","v":0},null,{"$f":"F8*H8*12","v":0},0,0]
[null,"Commercial Rent Potential",null,null,{"$f":"RRDL_AppInfo_GrossPotentialRent_CommercialRentPotentialDescription","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_GrossPotentialRent_CommercialRentPotentiaAmount","v":0},0,0]
[null,"Gross Potential Rent",null,null,null,null,null,null,null,{"$f":"SUM(J5:J9)","v":0},0,0]
[null,"OTHER INCOME FROM OPERATIONS"]
[null,"Tenant Fees",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_OtherIncome_TenantFeesAmount","v":0},{"$f":"IFERROR(J12/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J12/HousingIncomeTotalRooms,0)","v":0}]
[null,"Laundry Equipment",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_OtherIncome_LaundryEquipmentAmount","v":0},0,{"$f":"IF(OR(HousingIncomeTotalRooms=0,ISBLANK(HousingIncomeTotalRooms),J13=0),0,J13/HousingIncomeTotalRooms)","v":0}]
[null,"Other",null,{"$f":"RRDL_AppInfo_OtherIncome_Other1_Description","v":0},null,null,null,null,null,{"$f":"RRDL_AppInfo_OtherIncome_Other1Amount","v":0},0,0]
[null,"Other",null,{"$f":"RRDL_AppInfo_OtherIncome_Other2_Description","v":0},null,null,null,null,null,{"$f":"RRDL_AppInfo_OtherIncome_Other2Amount","v":0},0,0]
[null,"Forfeited Security Deposits",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_OtherIncome_ForfeitedSecurityDepositAmount","v":0},0,0]
[null,"Interest Income",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_OtherIncome_InterestIncomeAmount","v":0},0,0]
[null,"Total Other Income",null,null,null,null,null,null,null,{"$f":"SUM(J12:J17)","v":0},0,0]
[null,"RENTAL LOSS"]
[null,"Rental Housing Vacancy",null,null,null,"Vacancy Rate",null,{"$f":"RRDL_AppInfo_RentalLoss_RentalHousingVacancyRate","v":0},null,{"$f":"(J5+J18)*IncomeExpense_RentalLoss_HousingVacancyRate","v":0},{"$f":"IFERROR(J20/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J20/HousingIncomeTotalRooms,0)","v":0}]
[null,"Parking/Garage Vacancy",null,null,null,"Vacancy Rate",null,{"$f":"RRDL_AppInfo_RentalLoss_ParkingGarageVacancyRate","v":0},null,{"$f":"(J7+J8)*H21","v":0},0,0]
[null,"Commercial Vacancy",null,null,null,"Vacancy Rate",null,{"$f":"RRDL_AppInfo_RentalLoss_CommercialVacancyRate","v":0},null,{"$f":"J9*H22","v":0},0,0]
[null,"Other",null,{"$f":"RRDL_AppInfo_RentalLoss_Other1_Description","v":0},null,null,null,null,null,{"$f":"RRDL_AppInfo_RentalLoss_Other1Amount","v":0},0,0]
[null,"Other",null,{"$f":"RRDL_AppInfo_RentalLoss_Other2_Description","v":0},null,null,null,null,null,{"$f":"RRDL_AppInfo_RentalLoss_Other2Amount","v":0},0,0]
[null,"Total Rental Loss",null,null,null,null,null,null,null,{"$f":"SUM(J20:J24)","v":0},0,0]
[null,"NET RENTAL INCOME"]
[null,"Net Rental Income / Total Revenue",null,null,null,null,null,null,null,{"$f":"IncomeExpense_GrossPotentialRent_GrossPotentialRentSubtotal+IncomeExpense_OtherInc_TotalOtherIncome-IncomeExpense_RentalLoss_TotalRentalLoss","v":0},0,0]
[]
[null,"MANAGEMENT & OPERATING EXPENSES (M&O)"]
[null,null,null,null,null,null,null,null,null,"Total","Per Unit","Per Room","Comments"]
[null,"ADMINISTRATIVE"]
[null,"Advertising and Marketing",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_AdvertisingandMarketingAmount","v":0},{"$f":"IFERROR(J32/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J32/HousingIncomeTotalRooms,0)","v":0}]
[null,"Property Management Fee",null,null,null,null,"% Revenue","$/Unit/Mo",null,{"$f":"IF(AND(ISBLANK(IncomeExpense_MO_PropertyManagementFeePercentofTotalRevenue),ISBLANK(IncomeExpense_MO_PropertyManagementFeePerUnitPerMonthRevenue)),RRDL_AppInfo_Administrative_PropertyManagementFeeAmount,IF(IncomeExpense_MO_PropertyManagementFeePercentofTotalRevenue<>0,IncomeExpense_NetRentalIncomeTotal*IncomeExpense_MO_PropertyManagementFeePercentofTotalRevenue,IncomeExpense_NetRentalIncomeTotal*IncomeExpense_MO_PropertyManagementFeePerUnitPercentRevenue))","v":0},{"$f":"IFERROR(J33/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J33/HousingIncomeTotalRooms,0)","v":0}]
[null,null,"Percent of Total Revenue (OR)",null,null,null,null,{"$f":"IF(HousingIncomeTotalUnits=0,0,IncomeExpense_NetRentalIncomeTotal*IncomeExpense_MO_PropertyManagementFeePercentofTotalRevenue/HousingIncomeTotalUnits/12)","v":0}]
[null,null,"Per Unit Per Month",null,null,null,{"$f":"IF(IncomeExpense_NetRentalIncomeTotal=0,0,IncomeExpense_MO_PropertyManagementFeePerUnitPerMonthRevenue*HousingIncomeTotalUnits*12/IncomeExpense_NetRentalIncomeTotal)","v":0}]
[null,"Professional Fees (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_ProfessionalFeesAmount","v":0},{"$f":"IFERROR(J36/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J36/HousingIncomeTotalRooms,0)","v":0},{"$f":"RRDL_AppInfo_Administrative_ProfessionalFeesDescription","v":0}]
[null,"Applicant Screening/Collection Expense",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_ApplicantScreeningCollectionExpenseAmount","v":0},0,0]
[null,"Site Office Expense/Telephone (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_SiteOfficeExpenseAmount","v":0},0,0,{"$f":"RRDL_AppInfo_Administrative_SiteOfficeExpenseDescription","v":0}]
[null,"On-Site Management Payroll (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_OnSiteManagementPayrollAmount","v":0},0,0]
[null,"Other Administration (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_OtherAdministration1Amount","v":0},0,0,{"$f":"RRDL_AppInfo_Administrative_OtherAdministration1Description","v":0}]
[null,"Other Administration (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Administrative_OtherAdministration2Amount","v":0},0,0,{"$f":"RRDL_AppInfo_Administrative_OtherAdministration2Description","v":0}]
[null,"Administrative Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J32:J41)","v":0},0,0]
[null,"MAINTENANCE"]
[null,"Elevator Maintenance/Contract",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_ElevatorMaintenanceContractAmount","v":0},{"$f":"IFERROR(J44/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J44/HousingIncomeTotalRooms,0)","v":0}]
[null,"Security",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_SecurityAmount","v":0},0,0]
[null,"Rubbish Removal",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_RubbishRemovalAmount","v":0},0,0]
[null,"Other Contract Services (Includes Exterminating)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_OtherContractServiceAmount","v":0},0,0]
[null,"Maintenance/Janitor Supplies",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_MaintenanceJanitorSuppliesAmount","v":0},0,0]
[null,"Grounds Maintenance",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_GroundsMaintenanceAmount","v":0},0,0]
[null,"Snow Removal",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_SnowRemovalAmount","v":0},0,0]
[null,"Heat & A/C Repair Services",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_HeatACRepairAmount","v":0},0,0]
[null,"General Repair Services",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_GeneralRepairServicesAmount","v":0},0,0]
[null,"Painting/Decorating Materials",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_PaintingDecoratingMaterialsAmount","v":0},0,0]
[null,"Maintenance/Janitor Payroll (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_MaintenanceJanitorPayrollAmount","v":0},0,0]
[null,"Other Maintenance and Operating (Specify in Comments)",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_MaintenanceExpenses_OtherMaintenanceandOperatingAmount","v":0},0,0]
[null,"Maintenance Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J44:J55)","v":0},0,0]
[null,"UTILITIES"]
[null,"Electricity",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Utilities_ElectricityAmount","v":0},{"$f":"IFERROR(J58/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J58/HousingIncomeTotalRooms,0)","v":0}]
[null,"Water & Sewer",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Utilities_WaterandSewerAmount","v":0},{"$f":"IFERROR(J59/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J59/HousingIncomeTotalRooms,0)","v":0}]
[null,"Gas and Oil",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Utilities_GasandOilAmount","v":0},{"$f":"IFERROR(J60/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J60/HousingIncomeTotalRooms,0)","v":0}]
[null,"Utilities Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J58:J60)","v":0},{"$f":"IFERROR(J61/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J61/HousingIncomeTotalRooms,0)","v":0}]
[null,"INSURANCE"]
[null,"Property and Liability Insurance Expense",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_Insurance_PropertyandLiabilityInsuranceExpenseAmount","v":0},{"$f":"IFERROR(J63/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J63/HousingIncomeTotalRooms,0)","v":0}]
[null,"TOTAL MANAGEMENT AND OPERATING"]
[null,"Total Management and Operating",null,null,null,null,null,null,null,{"$f":"J42+J56+J61+J63","v":0},{"$f":"IFERROR(J65/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J65/HousingIncomeTotalRooms,0)","v":0}]
[null,"REAL ESTATE TAXES AND RESERVES"]
[null,"Real Estate Taxes",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_ReservesandEscrows_RealEstateTaxesAmount","v":0},{"$f":"IFERROR(J67/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J67/HousingIncomeTotalRooms,0)","v":0}]
[null,"Replacement Reserves",null,null,null,null,null,null,null,{"$f":"IF(IncomeExpense_MO_ReplacementReservePerUnit=0,RRDL_AppInfo_ReservesandEscrows_ReplacementReserveAmount,IncomeExpense_MO_ReplacementReservePerUnit*HousingIncomeTotalUnits)","v":0},null,{"$f":"IFERROR(J68/HousingIncomeTotalRooms,0)","v":0}]
[null,"Miscellaneous Reserves",null,null,null,null,null,null,null,{"$f":"RRDL_AppInfo_ReservesandEscrows_MiscellaneousReserveAmount","v":0},{"$f":"IFERROR(J69/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J69/HousingIncomeTotalRooms,0)","v":0}]
[null,"Reserves & Escrows Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J67:J69)","v":0},{"$f":"IFERROR(J70/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J70/HousingIncomeTotalRooms,0)","v":0}]
[null,"EFFECTIVE GROSS EXPENSE"]
[null,"Effective Gross Expense",null,null,null,null,null,null,null,{"$f":"IncomeExpense_MO_Total+IncomeExpense_MO_ReservesAndEscrowsTotal","v":0},{"$f":"IFERROR(J72/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J72/HousingIncomeTotalRooms,0)","v":0}]
[null,"NET OPERATING INCOME"]
[null,"Net Operating Income",null,null,null,null,null,null,null,{"$f":"ROUND(IncomeExpense_NetRentalIncomeTotal-IncomeExpense_MO_EffectiveGrossExpenseTotal,0)","v":0},{"$f":"IFERROR(J74/HousingIncomeTotalUnits,0)","v":0},{"$f":"IFERROR(J74/HousingIncomeTotalRooms,0)","v":0}]

{"sheet":"RRDL_Mortgage Calc","index":8,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":true,"merged":[[19,1,19,8],[0,1,0,8],[2,1,2,8],[6,1,6,8],[4,3,4,4],[3,3,3,5]]}
[null,"MORTGAGE CALCULATION"]
[]
[null,"INCOME AVAILABLE FOR DEBT SERVICE"]
[null,null,null,"Change on the Cash Flow tab:",null,null,null,"Year 1","Year 15"]
[null,"Net Operating Income",null,"Income Inflator",null,{"$f":"CashFlowIncomeInflator","v":0.02},null,{"$f":"IncomeExpense_MO_NetOperatingIncomeTotal","v":0},{"$f":"CashFlow_NOIYear15","v":0}]
[]
[null,"SUBORDINATED DEBT PAYMENTS"]
[null,"Lender/Loan","'X' if Minnesota Housing","Principal","Rate","Term (Years)","Amort (Years)","Debt Service Year 1","Debt Service Year 15"]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_Amort","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender1_MonthlyPymt*12","v":0},{"$f":"CashFlow_DebtService_Source1_Year15","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_Amort","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender2_MonthlyPymt*12","v":0},{"$f":"CashFlow_DebtService_Source2_Year15","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_Amort","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender3_MonthlyPymt*12","v":0},{"$f":"CashFlow_DebtService_Source3_Year15","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_Amort","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender4_MonthlyPymt*12","v":0},{"$f":"CashFlow_DebtService_Source4_Year15","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_Amort","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender5_MonthlyPymt*12","v":0},{"$f":"CashFlow_DebtService_Source5_Year15","v":0}]
[null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6","v":0},null,null,null,null,{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_Amort","v":0},{"$f":"RRDL_AppInfo_CurrentIndebtedness_Lender6_MonthlyPymt*12","v":0},{"$f":"CashFlow_DebtService_Source6_Year15","v":0}]
[null,"Total Subordinated Debt Payments",null,null,null,null,null,{"$f":"SUM(H9:H14)","v":0},{"$f":"SUM(I9:I14)","v":0}]
[null,"Income Available after Subordinated Debt",null,null,null,null,null,{"$f":"H5-H15","v":0},{"$f":"I5-I15","v":0}]
[null,"Minimum Debt Coverage Ratio"]
[null,"Net Income Available for Debt Service",null,null,null,null,null,{"$f":"IF(H17=0,0,H16/H17)","v":0},{"$f":"IF(I17=0,0,I16/I17)","v":0}]
[]
[null,"FIRST MORTGAGE CALCULATION"]
[null,"Lowest Income Available for Debt Service",null,null,null,null,null,null,{"$f":"MIN(H18,I18)","v":0}]
[null,"Term (Years)"]
[null,"Amortization (Years)"]
[null,"Interest Rate"]
[null,"Mortgage Insurance Premium (MIP)"]
[null,"Debt Service Constant (including MIP)",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(MortgageCalc_FirstMortgageCalculation_InterestRate),ISBLANK(MortgageCalc_FirstMortgageCalculation_MIP),ISBLANK(MortgageCalc_FirstMortgageCalculation_Amortization)),0,PMT((MortgageCalc_FirstMortgageCalculation_InterestRate)/12,MortgageCalc_FirstMortgageCalculation_Amortization*12,-1)*12+MortgageCalc_FirstMortgageCalculation_MIP)","v":0}]
[null,"Maximum Calculated Mortgage",null,null,null,null,null,null,{"$f":"IF(I25=0,0,I21/I25)","v":0}]
[null,"Maximum NOI Supported Mortgage (rounded)",null,null,null,null,null,null,{"$f":"ROUNDDOWN(I27,-3)","v":0}]
[null,"Actual Mortgage if not Maximum Supported"]

{"sheet":"RRDL_Cash Flow","index":9,"n_rows":57,"n_cols":26,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,1,0,25],[9,1,9,4],[26,1,26,4],[26,9,26,12],[26,13,26,16],[15,2,15,3],[16,2,16,3],[17,2,17,3],[22,2,22,3],[23,2,23,3],[26,17,26,20],[26,21,26,24],[39,1,39,4],[40,1,40,4],[41,1,41,4],[37,1,37,2],[42,1,42,4],[55,1,55,4],[45,2,45,6],[46,2,46,6],[52,1,52,4],[43,1,43,4],[44,1,44,4],[51,1,51,4],[53,1,53,4],[54,1,54,4]]}
[null,"CASH FLOW"]
[null,"Development Name",null,{"$f":"RRDL_AppInfo_PropInfo_DevelopmentName","v":0}]
[]
[null,"Total Units",null,null,null,{"$f":"HousingIncomeTotalUnits","v":0}]
[null,"Cap Rate",null,null,null,7.0000000000000007E-2]
[null,"Vacancy Rate / Credit Allowance",null,null,null,{"$f":"IncomeExpense_RentalLoss_HousingVacancyRate","v":0}]
[null,"Income Inflator",null,null,null,0.02]
[null,"Expense Inflator",null,null,null,0.03]
[null,null,null,null,null,null,null,"Year"]
[null,"INCOME",null,null,null,"Initial Inflator","Future Inflator","Begin in Year","Actuals Two Years Ago","Actuals One Year Ago","Actuals Current Year","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
[null,"Rental Income",null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"HousingIncomeRentalHousingPotential","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearRental)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowIncomeBeginInYearRental,L11*(1+$G11),L11*(1+$F11)),L11*(1+$F11))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Parking Income",null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpense_GrossPotentialRent_CoveredParkingTotal+IncomeExpense_GrossPotentialRent_SurfaceParkingTotal","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearParking)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowIncomeBeginInYearParking,L12*(1+$G12),L12*(1+$F12)),L12*(1+$F12))","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearParking)=FALSE,IF(VALUE(RIGHT(N$10,LEN(N$10)-FIND(\" \",N$10,1)))>=CashFlowIncomeBeginInYearParking,M12*(1+$G12),M12*(1+$F12)),M12*(1+$F12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income",null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IF(ISBLANK('RRDL_Income & Expense'!J9),0,'RRDL_Income & Expense'!J9)","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearCommercial)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowIncomeBeginInYearCommercial,L13*(1+$G13),L13*(1+$F13)),L13*(1+$F13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Potential Rent",null,null,null,null,null,null,{"$f":"SUM(I11:I13)","v":0},{"$f":"SUM(J11:J13)","v":0},0,{"$f":"SUM(L11:L13)","v":0},{"$f":"SUM(M11:M13)","v":0},{"$f":"SUM(N11:N13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Income from Operations (incl Laundry)",null,null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpense_OtherIncome_TotalOtherIncome","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearOtherOperations)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowIncomeBeginInYearOtherOperations,L15*(1+$G15),L15*(1+$F15)),L15*(1+$F15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Other"]
[null,"  Other"]
[null,"  Other"]
[null,"Total Other Income",null,null,null,null,null,null,{"$f":"SUM(I15:I18)","v":0},{"$f":"SUM(J15:J18)","v":0},{"$f":"SUM(K15:K18)","v":0},{"$f":"SUM(L15:L18)","v":0},{"$f":"SUM(M15:M18)","v":0},{"$f":"SUM(N15:N18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rental Vacancy",null,{"$f":"IncomeExpense_RentalLoss_HousingVacancyRate","v":0},null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"(L11+L19)*$D$20","v":0},{"$f":"(M11+M19)*$D$20","v":0},{"$f":"(N11+N19)*$D$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Parking Vacancy",null,{"$f":"IncomeExpense_RentalLoss_ParkingGarageVacancyRate","v":0},null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"L12*$D$21","v":0},{"$f":"M12*$D$21","v":0},{"$f":"N12*$D$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Vacancy",null,{"$f":"IncomeExpense_RentalLoss_CommercialVacancyRate","v":0},null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"L13*$D$22","v":0},{"$f":"M13*$D$22","v":0},{"$f":"N13*$D$22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z13*$D$22","v":0}]
[null,"Other",{"$f":"IncomeExpense_RentalLoss_Other1_Description","v":0},null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpense_RentalLoss_OtherTotal1","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearOther1)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowIncomeBeginInYearOther1,L23*(1+$G23),L23*(1+$F23)),L23*(1+$F23))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",{"$f":"IncomeExpense_RentalLoss_Other2_Description","v":0},null,null,{"$f":"CashFlowIncomeInflator","v":0.02},null,null,null,null,null,{"$f":"IncomeExpense_RentalLoss_OtherTotal2","v":0},{"$f":"IF(ISBLANK(CashFlowIncomeBeginInYearOther2)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowIncomeBeginInYearOther2,L24*(1+$G24),L24*(1+$F24)),L24*(1+$F24))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Rental Loss",null,null,null,null,null,null,{"$f":"SUM(I20:I24)","v":0},{"$f":"SUM(J20:J24)","v":0},0,{"$f":"SUM(L20:L24)","v":0},{"$f":"SUM(M20:M24)","v":0},{"$f":"SUM(N20:N24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Rental Income",null,null,null,null,null,null,{"$f":"(I14+I19)-I25","v":0},{"$f":"(J14+J19)-J25","v":0},{"$f":"(K14+K19)-K25","v":0},{"$f":"(L14+L19)-L25","v":0},{"$f":"(M14+M19)-M25","v":0},{"$f":"(N14+N19)-N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EXPENSES"]
[null,"Property Management Fee",null,{"$f":"IFERROR(L28/L26,0)","v":0},null,{"$f":"$F$7","v":0.02},null,null,null,null,null,{"$f":"IncomeExpense_MO_PropertyManagementFeeTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearPropertyManagementFee)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearPropertyManagementFee,L28*(1+$G28),L28*(1+$F28)),L28*(1+$F28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administrative Expenses (less Prop Mgmt Fee)",null,null,null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,null,null,null,{"$f":"IncomeExpense_MO_AdministrativeTotal-IncomeExpense_MO_PropertyManagementFeeTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearAdministrativeExpenses)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearAdministrativeExpenses,L29*(1+$G29),L29*(1+$F29)),L29*(1+$F29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maintenance Expenses",null,null,null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,null,null,null,{"$f":"IncomeExpense_MO_MaintenanceTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearMaintenanceExpenses)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearMaintenanceExpenses,L30*(1+$G30),L30*(1+$F30)),L30*(1+$F30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilities",null,null,null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,null,null,null,{"$f":"IncomeExpense_MO_UtilitiesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearUtilitie,L31*(1+$G31),L31*(1+$F31)),L31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(N$10,LEN(N$10)-FIND(\" \",N$10,1)))>=CashFlowExpensesBeginInYearUtilitie,M31*(1+$G31),M31*(1+$F31)),M31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(O$10,LEN(O$10)-FIND(\" \",O$10,1)))>=CashFlowExpensesBeginInYearUtilitie,N31*(1+$G31),N31*(1+$F31)),N31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(P$10,LEN(P$10)-FIND(\" \",P$10,1)))>=CashFlowExpensesBeginInYearUtilitie,O31*(1+$G31),O31*(1+$F31)),O31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(Q$10,LEN(Q$10)-FIND(\" \",Q$10,1)))>=CashFlowExpensesBeginInYearUtilitie,P31*(1+$G31),P31*(1+$F31)),P31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(R$10,LEN(R$10)-FIND(\" \",R$10,1)))>=CashFlowExpensesBeginInYearUtilitie,Q31*(1+$G31),Q31*(1+$F31)),Q31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(S$10,LEN(S$10)-FIND(\" \",S$10,1)))>=CashFlowExpensesBeginInYearUtilitie,R31*(1+$G31),R31*(1+$F31)),R31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(T$10,LEN(T$10)-FIND(\" \",T$10,1)))>=CashFlowExpensesBeginInYearUtilitie,S31*(1+$G31),S31*(1+$F31)),S31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(U$10,LEN(U$10)-FIND(\" \",U$10,1)))>=CashFlowExpensesBeginInYearUtilitie,T31*(1+$G31),T31*(1+$F31)),T31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(V$10,LEN(V$10)-FIND(\" \",V$10,1)))>=CashFlowExpensesBeginInYearUtilitie,U31*(1+$G31),U31*(1+$F31)),U31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(W$10,LEN(W$10)-FIND(\" \",W$10,1)))>=CashFlowExpensesBeginInYearUtilitie,V31*(1+$G31),V31*(1+$F31)),V31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(X$10,LEN(X$10)-FIND(\" \",X$10,1)))>=CashFlowExpensesBeginInYearUtilitie,W31*(1+$G31),W31*(1+$F31)),W31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(Y$10,LEN(Y$10)-FIND(\" \",Y$10,1)))>=CashFlowExpensesBeginInYearUtilitie,X31*(1+$G31),X31*(1+$F31)),X31*(1+$F31))","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearUtilities)=FALSE,IF(VALUE(RIGHT(Z$10,LEN(Z$10)-FIND(\" \",Z$10,1)))>=CashFlowExpensesBeginInYearUtilitie,Y31*(1+$G31),Y31*(1+$F31)),Y31*(1+$F31))","v":0}]
[null,"Insurance","M&O/DU/Mo:",{"$f":"IFERROR((SUM(L28:L32)/F4/12),0)","v":0},null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,null,null,null,{"$f":"IncomeExpense_MO_InsuranceTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearInsurance)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearInsurance,L32*(1+$G32),L32*(1+$F32)),L32*(1+$F32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Taxes",null,null,null,{"$f":"CashFlowExpenseInflator","v":0.03},null,null,null,null,null,{"$f":"IncomeExpense_MO_RealEstateTaxesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearRealEstateTaxes)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearRealEstateTaxes,L33*(1+$G33),L33*(1+$F33)),L33*(1+$F33))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves","Reserves/Unit:",{"$f":"IFERROR(L34/F4,0)","v":0},null,null,null,null,null,null,null,{"$f":"IncomeExpense_MO_ReplacementReserveTotal+IncomeExpense_MO_MiscellaneousReservesTotal","v":0},{"$f":"IF(ISBLANK(CashFlowExpensesBeginInYearReserves)=FALSE,IF(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))>=CashFlowExpensesBeginInYearReserves,L34*(1+$G34),L34*(1+$F34)),L34*(1+$F34))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Effective Gross Expense",null,{"$f":"IFERROR(L35/L26,0)","v":0},null,null,null,null,{"$f":"SUM(I28:I34)","v":0},{"$f":"SUM(J28:J34)","v":0},0,{"$f":"SUM(L28:L34)","v":0},{"$f":"SUM(M28:M34)","v":0},{"$f":"SUM(N28:N34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Operating Income",null,null,null,null,null,null,{"$f":"I26-I35","v":0},{"$f":"J26-J35","v":0},0,{"$f":"L26-L35","v":0},{"$f":"M26-M35","v":0},{"$f":"N26-N35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Income for Debt Service",null,null,null,null,null,null,{"$f":"I36","v":0},{"$f":"J36","v":0},0,{"$f":"CashFlow_NOIYear01","v":0},{"$f":"M36","v":0},{"$f":"N36","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEBT SERVICE"]
[null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender1_DebtServiceYear1","v":0},{"$f":"IF(MortgageCalc_SubordinatedDebtPayments_Lender1_Amort>=(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))),MortgageCalc_SubordinatedDebtPayments_Lender1_DebtServiceYear1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender2","v":0},null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender2_DebtServiceYear1","v":0},{"$f":"IF(MortgageCalc_SubordinatedDebtPayments_Lender2_Amort>=(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))),MortgageCalc_SubordinatedDebtPayments_Lender2_DebtServiceYear1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender3","v":0},null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender3_DebtServiceYear1","v":0},{"$f":"IF(MortgageCalc_SubordinatedDebtPayments_Lender3_Amort>=(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))),MortgageCalc_SubordinatedDebtPayments_Lender3_DebtServiceYear1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender4_DebtServiceYear1","v":0},{"$f":"IF(MortgageCalc_SubordinatedDebtPayments_Lender4_Amort>=(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))),MortgageCalc_SubordinatedDebtPayments_Lender4_DebtServiceYear1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender5_DebtServiceYear1","v":0},{"$f":"IF(MortgageCalc_SubordinatedDebtPayments_Lender5_Amort>=(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))),MortgageCalc_SubordinatedDebtPayments_Lender5_DebtServiceYear1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender6","v":0},null,null,null,null,null,null,null,null,null,{"$f":"MortgageCalc_SubordinatedDebtPayments_Lender6_DebtServiceYear1","v":0},{"$f":"IF(MortgageCalc_SubordinatedDebtPayments_Lender6_Amort>=(VALUE(RIGHT(M$10,LEN(M$10)-FIND(\" \",M$10,1)))),MortgageCalc_SubordinatedDebtPayments_Lender6_DebtServiceYear1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other"]
[null,"Other"]
[null,"Total Debt Service",null,null,null,null,null,null,{"$f":"SUM(I40:I47)","v":0},{"$f":"SUM(J40:J47)","v":0},0,{"$f":"SUM(L40:L47)","v":0},{"$f":"SUM(M40:M47)","v":0},{"$f":"SUM(N40:N47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service Coverage",null,null,null,null,null,null,{"$f":"IF(I48=0,0,I38/I48)","v":0},{"$f":"IF(J48=0,0,J38/J48)","v":0},{"$f":"IF(K48=0,0,K38/K48)","v":0},{"$f":"IF(L48=0,0,L38/L48)","v":0},{"$f":"IF(M48=0,0,M38/M48)","v":0},{"$f":"IF(N48=0,0,N38/N48)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X48=0,0,X38/X48)","v":0},0,0]
[null,"Cash Flow",null,null,null,null,null,null,{"$f":"I38-I48","v":0},{"$f":"J38-J48","v":0},0,{"$f":"L38-L48","v":0},{"$f":"M38-M48","v":0},{"$f":"N38-N48","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenses to be paid from Available Cash",null,null,null,"Amount","Rate"]
[]
[]
[]
[]
[null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"I50-SUM(I53:I56)","v":0},{"$f":"J50-SUM(J53:J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50-SUM(Z53:Z56)","v":0}]

{"sheet":"RRDL_Selection Scope of Work","index":10,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,0,7],[14,1,14,5]]}
[null,"SELECTION SCOPE OF WORK"]
[]
[null,"Priority","Scope of Work Item","Age of Item","Major Improvements done to item and dates","Source of Estimate","Cost Estimate","Comments"]
[null,null,"Example: Elevator","36 years, 1982","Mechanical updates done 2002","Elevator Consultant",350000]
[null,1,{"$f":"ScopeOfWorkItem1","v":0},{"$f":"AgeOfItem1","v":0},{"$f":"MajorImprovementsDoneToItemAndDates1","v":0},{"$f":"SourceOfEstimate1","v":0},{"$f":"CostEstimate1","v":0}]
[null,2,{"$f":"ScopeOfWorkItem2","v":0},{"$f":"AgeOfItem2","v":0},{"$f":"MajorImprovementsDoneToItemAndDates2","v":0},{"$f":"SourceOfEstimate2","v":0},{"$f":"CostEstimate2","v":0}]
[null,3,{"$f":"ScopeOfWorkItem3","v":0},{"$f":"AgeOfItem3","v":0},{"$f":"MajorImprovementsDoneToItemAndDates3","v":0},{"$f":"SourceOfEstimate3","v":0},{"$f":"CostEstimate3","v":0}]
[null,4,{"$f":"ScopeOfWorkItem4","v":0},{"$f":"AgeOfItem4","v":0},{"$f":"MajorImprovementsDoneToItemAndDates4","v":0},{"$f":"SourceOfEstimate4","v":0},{"$f":"CostEstimate4","v":0}]
[null,5,{"$f":"ScopeOfWorkItem5","v":0},{"$f":"AgeOfItem5","v":0},{"$f":"MajorImprovementsDoneToItemAndDates5","v":0},{"$f":"SourceOfEstimate5","v":0},{"$f":"CostEstimate5","v":0}]
[null,6,{"$f":"ScopeOfWorkItem6","v":0},{"$f":"AgeOfItem6","v":0},{"$f":"MajorImprovementsDoneToItemAndDates6","v":0},{"$f":"SourceOfEstimate6","v":0},{"$f":"CostEstimate6","v":0}]
[null,7,{"$f":"ScopeOfWorkItem7","v":0},{"$f":"AgeOfItem7","v":0},{"$f":"MajorImprovementsDoneToItemAndDates7","v":0},{"$f":"SourceOfEstimate7","v":0},{"$f":"CostEstimate7","v":0}]
[null,8,{"$f":"ScopeOfWorkItem8","v":0},{"$f":"AgeOfItem8","v":0},{"$f":"MajorImprovementsDoneToItemAndDates8","v":0},{"$f":"SourceOfEstimate8","v":0},{"$f":"CostEstimate8","v":0}]
[null,9,{"$f":"ScopeOfWorkItem9","v":0},{"$f":"AgeOfItem9","v":0},{"$f":"MajorImprovementsDoneToItemAndDates9","v":0},{"$f":"SourceOfEstimate9","v":0},{"$f":"CostEstimate9","v":0}]
[null,10,{"$f":"ScopeOfWorkItem10","v":0},{"$f":"AgeOfItem10","v":0},{"$f":"MajorImprovementsDoneToItemAndDates10","v":0},{"$f":"SourceOfEstimate10","v":0},{"$f":"CostEstimate10","v":0}]
[null,"Total Selection Estimated Scope of Work",null,null,null,null,{"$f":"SUM(G5:G14)","v":0}]

{"sheet":"RRDL_Development Costs","index":11,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[34,3,34,5],[35,3,35,5],[0,1,0,9],[5,3,5,5],[6,3,6,5],[20,3,20,5],[21,3,21,5]]}
[null,"DEVELOPMENT COSTS"]
[null,null,null,null,null,null,null,"Total Costs","Per Unit","Comments"]
[null,"CONSTRUCTION"]
[null,"Rehabilitation"]
[null,null,"Scope of Work",null,null,null,null,{"$f":"IF((SelectionScopeofWork_TotalSelectionEstimatedScopeofWork<=0),RRDL_AppInfo_TotalEstimatedCostofProposedRehabilitationAmount,SelectionScopeofWork_TotalSelectionEstimatedScopeofWork)","v":0},{"$f":"IFERROR(H5/HousingIncomeTotalUnits,0)","v":0}]
[null,null,"Other",null,null,null,null,null,0]
[null,null,"Other",null,null,null,null,null,0]
[null,"Rehabilitation Subtotal",null,null,null,null,null,{"$f":"SUM(H5:H7)","v":0},{"$f":"IFERROR(H8/HousingIncomeTotalUnits,0)","v":0}]
[null,"General Requirements",null,null,{"$f":"IF(DevCosts_Construction_GeneralRequirementsLimit>0.06,\"Above Std.\",\"\")","v":""},{"$f":"IFERROR(H9/H$8,0)","v":0},null,null,0]
[null,"Contractor's Overhead",null,null,{"$f":"IF(DevCosts_Construction_ContractorsOverheadLimit>0.02,\"Above Std.\",\"\")","v":""},{"$f":"IFERROR(H10/H$8,0)","v":0},null,null,0]
[null,"Contractor's Profit",null,null,{"$f":"IF(DevCosts_Construction_ContractorsProfitLimit>0.06,\"Above Std.\",\"\")","v":""},{"$f":"IFERROR(H11/H$8,0)","v":0},null,null,0]
[null,"Construction Contract Amount",null,null,null,{"$f":"IF(SUM(F9:F11)>0.14,\"Over Limit\",\"\")","v":""},null,{"$f":"SUM(H8:H11)","v":0},0]
[null,"Construction Contingency",null,null,null,{"$f":"IFERROR(H13/H12,0)","v":0},null,null,0]
[null,"Total Construction Costs",null,null,null,null,null,{"$f":"H12+H13","v":0},0]
[null,"ENVIRONMENTAL ABATEMENT & CLEARANCE",null,null,null,null,null,null,0]
[null,"Soil Abatement",null,null,null,null,null,null,0]
[null,"Radon/Soil Vapor Abatement",null,null,null,null,null,null,0]
[null,"Mold Abatement",null,null,null,null,null,null,0]
[null,"Lead Abatement",null,null,null,null,null,null,0]
[null,"Asbestos Abatement",null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,0]
[null,"Abatement & Clearance Total",null,null,null,null,null,{"$f":"SUM(H16:H22)","v":0},{"$f":"SUM(I16:I22)","v":0}]
[null,"PROFESSIONAL FEES"]
[null,"Architect's Fee Total",null,{"$f":"SUM(H26:H27)","v":0},null,{"$f":"IFERROR(D25/(H12-H28),0)","v":0},null,null,{"$f":"IFERROR(H25/HousingIncomeTotalUnits,0)","v":0}]
[null,null,"Architect's Fee - Design",null,null,{"$f":"IFERROR(DevCosts_ProfessionalFees_AchitectsFee_Design/DevCosts_ProfessionalFees_AchitectsFeeTotal,0)","v":0},null,null,0]
[null,null,"Architect's Fee - Supervision",null,null,{"$f":"IFERROR(DevCosts_ProfessionalFees_AchitectsFee_Supervision/DevCosts_ProfessionalFees_AchitectsFeeTotal,0)","v":0},null,null,0]
[null,"Building Permit(s)",null,null,null,null,null,null,0]
[null,"Other Local Fees",null,null,null,null,null,null,0]
[null,"Environmental Assessment",null,null,null,null,null,null,0]
[null,"Legal Fees",null,null,null,null,null,null,0]
[null,"Relocation Costs",null,null,null,null,null,null,0]
[null,"Application Fee ($750)",null,null,null,null,null,null,0]
[null,"Project Management Fee (3%)",null,null,null,null,null,null,0]
[null,"Other Fees",null,null,null,null,null,null,0]
[null,"Other Fees",null,null,null,null,null,null,0]
[null,"Professional Fees Total",null,null,null,null,null,{"$f":"SUM(H26:H36)","v":0},{"$f":"SUM(I26:I36)","v":0}]
[null,"FINANCING COSTS"]
[null,"Construction Period Costs"]
[null,"Hazard and Liability Insurance",null,null,null,null,null,null,{"$f":"IFERROR(H40/HousingIncomeTotalUnits,0)","v":0}]
[null,"Construction Interest at:",null,null,null,null,null,null,0]
[null,"Builder's Risk Insurance",null,null,null,null,null,null,0]
[null,"Taxes During Construction",null,null,null,null,null,null,0]
[null,"Other Inspection Fee",null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,0]
[null,"Permanent Financing Costs"]
[null,"Title and Recording",null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,0]
[null,"Financing Costs Total",null,null,null,null,null,{"$f":"SUM(H40:H45)+SUM(H47:H49)","v":0},{"$f":"SUM(I40:I45)+SUM(I47:I49)","v":0}]
[null,"TOTAL MORTGAGEABLE COSTS",null,null,null,null,null,{"$f":"H14+H23+H37+H50","v":0},{"$f":"I14+I23+I37+I50","v":0}]
[null,"TOTAL DEVELOPMENT COST",null,null,null,null,null,null,{"$f":"IFERROR(H52/HousingIncomeTotalUnits,0)","v":0}]
[null,"Total Development Cost",null,null,null,null,null,{"$f":"H14+H23+H37+H50","v":0},{"$f":"IFERROR(H53/HousingIncomeTotalUnits,0)","v":0}]

{"sheet":"RRDL_Sources","index":12,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,1,0,7]]}
[null,"SOURCES"]
[]
[null,"Total Development Cost from Development Costs Tab",null,null,{"$f":"DevCosts_TotalDevelopmentCosts","v":0}]
[null,"CONSTRUCTION SOURCES"]
[null,"Name of Source","Term (Years)","Rate","Amount","Per Unit","Lien Position","Notes"]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding_RRDLReqest","v":"RRDL Request"},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_RRDLRequestTerm","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_RRDLRequestInterecstRate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_RRDLRequestAmount","v":0},{"$f":"IFERROR(E6/HousingIncomeTotalUnits,0)","v":0},null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_RRDLRequestNotes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding2","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source2Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source2Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source2Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source2Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding3","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source3Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source3Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source3Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source3Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding4","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source4Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source4Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source4Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source4Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding5","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source5Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source5Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source5Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source5Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding6","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source6Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source6Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source6Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source6Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding7","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source7Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source7Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source7Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source7Notes","v":0}]
[null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_SourceofFunding8","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source8Term","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source8Rate","v":0},{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source8Amount","v":0},0,null,{"$f":"RRDL_AppInfo_EstimatedFundingofProject_Source8Notes","v":0}]
[null,"Total Construction Financing",null,null,{"$f":"SUM(E6:E13)","v":0},{"$f":"SUM(F6:F13)","v":0}]
[null,"FUNDING GAP REMAINING",null,null,{"$f":"E3-Sources_TotalConstructionFinancingAmount","v":0},{"$f":"IFERROR(E15/HousingIncomeTotalUnits,0)","v":0}]
[]
[null,"PERMANENT CAPITAL SOURCES OF FUNDING"]
[null,"Name of Source","Term (Years)","Rate","Amount","Per Unit","Lien Position","Notes\n(Enter information about status and \nestimated timing of funding)"]
[null,"First Mortgage",{"$f":"MortgageCalc_FirstMortgageCalculation_Term","v":0},{"$f":"MortgageCalc_FirstMortgageCalculation_InterestRate","v":0},{"$f":"IF(ISBLANK(MortgageCalc_FirstMortgageCalculation_ActualMortgageNotMaxSupported),MortgageCalc_FirstMortgageCalculation_NOISupportedMortgage,MortgageCalc_FirstMortgageCalculation_ActualMortgageNotMaxSupported)","v":0},{"$f":"IFERROR(E19/HousingIncomeTotalUnits,0)","v":0}]
[null,"RRDL",{"$f":"C6","v":0},{"$f":"D6","v":0},{"$f":"E6","v":0},0,null,{"$f":"H6","v":0}]
[null,{"$f":"B7","v":0},0,{"$f":"D7","v":0},0,0,null,0]
[null,0,0,0,0,0,null,0]
[null,0,0,0,0,0,null,0]
[null,0,0,0,0,0,null,0]
[null,0,0,0,0,{"$f":"IFERROR(E25/HousingIncomeTotalUnits,0)","v":0},null,0]
[null,0,0,0,0,0,null,0]
[null,0,0,0,0,0,null,0]
[null,"Total Permanent Financing",null,null,{"$f":"SUM(E19:E27)","v":0},{"$f":"SUM(F19:F27)","v":0}]
[null,{"$f":"IF(DevCost_RRDLEligibleConstCosts<Sources_PermanentSources_Source2_Amount,\"REVISION NEEDED: RRDL loan request exceeds RRDL Eligible Construction Costs.  See Development Costs tab for RRDL Eligible Construction Costs.\",\"\")","v":{"$error":"#REF!"}}]

{"sheet":"RRDL_Development Team","index":13,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":true,"merged":[[0,1,0,4]]}
[null,"DEVELOPMENT TEAM"]
[]
[null,"Sponsor / Parent Company",null,null,"Guarantors: Please list each below"]
[null,"Address",null,"Guarantor 1"]
[null,"City",null,"Guarantor 2"]
[null,"State",null,"Guarantor 3"]
[null,"Zip Code"]
[null,"Federal Tax ID #"]
[]
[null,"Director/CEO/President"]
[null,"Phone"]
[null,"Fax"]
[null,"Email"]
[null,"Contact Person and Title"]
[null,"Phone"]
[null,"Fax"]
[null,"Email"]
[]
[null,"RRDL Applicant",{"$f":"RRDL_AppInfo_ApplicantName","v":0},"Architect"]
[null,"Contact Person",{"$f":"RRDL_AppInfo_ApplicantContact","v":0},"Contact Person"]
[null,"Address",{"$f":"RRDL_AppInfo_ApplicantAddress","v":0},"Address"]
[null,"City",{"$f":"RRDL_AppInfo_ApplicantCity","v":0},"City"]
[null,"State",{"$f":"RRDL_AppInfo_ApplicantState","v":0},"State"]
[null,"Zip Code",{"$f":"RRDL_AppInfo_ApplicantZipCode","v":0},"Zip Code"]
[null,"Phone",{"$f":"RRDL_AppInfo_ApplicantPhone","v":0},"Phone"]
[null,"Cell Phone",{"$f":"RRDL_AppInfo_ApplicantCellPhone","v":0},"Cell Phone"]
[null,"Email",{"$f":"RRDL_AppInfo_ApplicantEmail","v":0},"Email"]
[]
[null,"Owner/Mortgager",{"$f":"RRDL_AppInfo_OwnerMortgagorName","v":0},"Management Company",{"$f":"RRDL_AppInfo_ManagementCompanyName","v":0}]
[null,"Contact Person",null,"Contact Person",{"$f":"RRDL_AppInfo_ManagementCompanyContact","v":0}]
[null,"Address",{"$f":"RRDL_AppInfo_OwnerAddress","v":0},"Address",{"$f":"RRDL_AppInfo_ManagementCompanyAddress","v":0}]
[null,"City",{"$f":"RRDL_AppInfo_OwnerCity","v":0},"City",{"$f":"RRDL_AppInfo_ManagementCompanyCity","v":0}]
[null,"State",{"$f":"RRDL_AppInfo_OwnerState","v":0},"State",{"$f":"RRDL_AppInfo_ManagementCompanyState","v":0}]
[null,"Zip Code",{"$f":"RRDL_AppInfo_OwnerZipCode","v":0},"Zip Code",{"$f":"RRDL_AppInfo_ManagementCompanyZipCode","v":0}]
[null,"Phone",{"$f":"RRDL_AppInfo_OwnerPhone","v":0},"Phone",{"$f":"RRDL_AppInfo_ManagementCompanyPhone","v":0}]
[null,"Cell Phone",{"$f":"RRDL_AppInfo_OwnerCellPhone","v":0},"Cell Phone",{"$f":"RRDL_AppInfo_ManagementCompanyCellPhone","v":0}]
[null,"Email",{"$f":"RRDL_AppInfo_OwnerEmail","v":0},"Email",{"$f":"RRDL_AppInfo_ManagementCompanyEmail","v":0}]
[]
[null,"General Partner 1",{"$f":"RRDL_AppInfo_GeneralPartner1","v":0},"Tax Credit Syndicator"]
[null,"Contact Person",null,"Contact Person"]
[null,"Address",null,"Address"]
[null,"City",null,"City"]
[null,"State",null,"State"]
[null,"Zip Code",null,"Zip Code"]
[null,"Phone",{"$f":"RRDL_AppInfo_GeneralPartner1Phone","v":0},"Phone"]
[null,"Cell Phone",null,"Cell Phone"]
[null,"Email",null,"Email"]
[null,"% of ownership"]
[]
[null,"General Partner 2",{"$f":"RRDL_AppInfo_GeneralPartner2","v":0},"General Contractor"]
[null,"Contact Person",null,"Contact Person"]
[null,"Address",null,"Address"]
[null,"City",null,"City"]
[null,"State",null,"State"]
[null,"Zip Code",null,"Zip Code"]
[null,"Phone",{"$f":"RRDL_AppInfo_GeneralPartner2Phone","v":0},"Phone"]
[null,"Cell Phone",null,"Cell Phone"]
[null,"Email",null,"Email"]
[null,"% of ownership"]
[]
[null,"General Partner 3",{"$f":"RRDL_AppInfo_GeneralPartner3","v":0},"Attorney",{"$f":"RRDL_AppInfo_AttorneyName","v":0}]
[null,"Contact Person",null,"Contact Person",{"$f":"RRDL_AppInfo_AttorneyContact","v":0}]
[null,"Address",null,"Address",{"$f":"RRDL_AppInfo_AttorneyAddress","v":0}]
[null,"City",null,"City",{"$f":"RRDL_AppInfo_AttorneyCity","v":0}]
[null,"State",null,"State",{"$f":"RRDL_AppInfo_AttorneyState","v":0}]
[null,"Zip Code",null,"Zip Code",{"$f":"RRDL_AppInfo_AttorneyZipCode","v":0}]
[null,"Phone",{"$f":"RRDL_AppInfo_GeneralPartner3Phone","v":0},"Phone",{"$f":"RRDL_AppInfo_AttorneyPhone","v":0}]
[null,"Cell Phone",null,"Cell Phone",{"$f":"RRDL_AppInfo_AttorneyCellPhone","v":0}]
[null,"Email",null,"Email",{"$f":"RRDL_AppInfo_AttorneyEmail","v":0}]
[null,"% of ownership"]
[]
[null,"Processing Agent",null,"RD Area Specialist",{"$f":"RRDL_AppInfo_RDRepresentative_AreaSpecialistName","v":0}]
[null,"Contact Person",null,"Address",{"$f":"RRDL_AppInfo_RDRepresentativeAddress","v":0}]
[null,"Address",null,"City",{"$f":"RRDL_AppInfo_RDRepresentativeCity","v":0}]
[null,"City",null,"State",{"$f":"RRDL_AppInfo_RDRepresentativeState","v":0}]
[null,"State",null,"Zip Code",{"$f":"RRDL_AppInfo_RDRepresentativeZipCode","v":0}]
[null,"Zip Code",null,"Phone",{"$f":"RRDL_AppInfo_RDRepresentativePhone","v":0}]
[null,"Phone",null,"Cell Phone",{"$f":"RRDL_AppInfo_RDRepresentativeCellPhone","v":0}]
[null,"Cell Phone",null,"Email",{"$f":"RRDL_AppInfo_RDRepresentativeEmail","v":0}]
[null,"Email"]
[]
[null,"First Mortgage Lender",null,"Title Company"]
[null,"Contact Person",null,"Contact Person"]
[null,"Address",null,"Address"]
[null,"City",null,"City"]
[null,"State",null,"State"]
[null,"Zip Code",null,"Zip Code"]
[null,"Phone",null,"Phone"]
[null,"Cell Phone",null,"Cell Phone"]
[null,"Email",null,"Email"]

{"sheet":"RRDL_Buildings","index":14,"n_rows":15,"n_cols":12,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,0,11]]}
[null,"BUILDINGS - Rehabilitation"]
[]
[null,"Building Number","Address","City","Zip","County","Latitude","Longitude","Number of Units","Year Built","Type of Building","Number of Stories"]
[null,"Primary",{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddress","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressCity","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressZipCode","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressCounty","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressLatitude","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressLongitude","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddress_NumberUnits","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressYearBuilt","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddressTypeofBuilding","v":0},{"$f":"RRDL_AppInfo_PropInfo_PrimaryAddress_NumberofStories","v":0}]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,null,"Total Buildings:",{"$f":"COUNTIF(C4:C13,\"*\")","v":0},null,null,null,"Total Units:",{"$f":"SUM(I4:I13)","v":0}]
[null,"Latitude and Longitude can be identified using the Community Profiles, Geographic Scoring Map on Minnesota Housing's website."]

{"sheet":"Data Points for Flipper","index":15,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Data Point",null,"Named Range","Tab found"]
["Development Name",null,"RRDL_AppInfo_PropInfo_DevelopmentName","RRDL_Application Info"]
["Primary Address",null,"RRDL_AppInfo_PropInfo_PrimaryAddress","RRDL_Application Info"]
["City",null,"RRDL_AppInfo_PropInfo_PrimaryAddressCity","RRDL_Application Info"]
["Zip Code",null,"RRDL_AppInfo_PropInfo_PrimaryAddressZipCode","RRDL_Application Info"]
["County",null,"RRDL_AppInfo_PropInfo_PrimaryAddressCounty","RRDL_Application Info"]
["Activity Type"]
[null,"Reamortization","RRDL_AppInfo_ActivityType_Reamortization","RRDL_Application Info"]
[null,"Refinance","RRDL_AppInfo_ActivityType_Refinance","RRDL_Application Info"]
[null,"Rehabilitation","RRDL_AppInfo_ActivityType_Rehabilitation","RRDL_Application Info"]
[null,"Historic Pres/Renovation","RRDL_AppInfo_ActivityType_HistoricPresRenovation","RRDL_Application Info"]
[null,"Stabilization","RRDL_AppInfo_ActivityType_Stabilization","RRDL_Application Info"]
[null,"Scattered Site Development","RRDL_AppInfo_ActivityType_ScatteredSiteDevelopment","RRDL_Application Info"]
[null,"Other:","RRDL_AppInfo_ActivityType_Other1Description","RRDL_Application Info"]
[null,"Other:","RRDL_AppInfo_ActivityType_Other2Description","RRDL_Application Info"]
["Property Number (D#)",null,"Summary_PropertyNumber","Summary"]
["Project Number (M#)",null,"Summary_ProjectNumber","Summary"]
["RRDL Amount/Request",null,"Sources_PermanentSources_Source2_Amount","Sources"]
["Applicant",null,"RRDL_AppInfo_ApplicantName","Development Team"]
["Owner",null,"RRDL_AppInfo_OwnerMortgagorName","Development Team"]
["Management Co.",null,"RRDL_AppInfo_ManagementCompanyName","Development Team"]
["Total Development Cost",null,"DevCosts_TotalDevelopmentCosts","Development Costs"]
["DCR Year 1",null,"CashFlow_DCRYear1","Cash Flow"]
["DCR Year 15",null,"CashFlow_DCRYear15","Cash Flow"]
["Total # units",null,"HousingIncomeTotalUnits","Housing Income"]
[null,"0BR/Eff Unit Count","Controls_0BREff_UnitCount","Controls"]
[null,"1BR Unit Count","Controls_1BR_UnitCount","Controls"]
[null,"2BR Unit Count","Controls_2BR_UnitCount","Controls"]
[null,"3BR Unit Count","Controls_3BR_UnitCount","Controls"]
[null,"4BR Unit Count","Controls_4BR_UnitCount","Controls"]
[null,"5BR Unit Count","Controls_5BR_UnitCount","Controls"]
[null,"6BR Unit Count","Controls_6BR_UnitCount","Controls"]
["Unpaid Mortgage Balance",null,"PropInfo_ExistingIndebtedness_TotalUnpaidBalance","Property Information"]
["Property Value"]
[null,"Latest Appraised Value","PropInfo_PropertyValue_LatestAppraisedValue","Property Information"]
[null,"Current Tax Assessor's Value","PropInfo_PropertyValue_CurrentTaxAssessorsValue","Property Information"]
["Cash Flow Year 1",null,"CashFlow_NOIYear01","Cash Flow"]
["Cash Flow Year 15",null,"CashFlow_NOIYear15","Cash Flow"]
["RD Representative",null,"DevelopmentTeam_RDRepresentativeName","Development Team"]
["# of Federally Assisted Units",null,"PropInfo_ExistingFederalSubsidies_TotalNumFederalAssistedUnits","Property Information"]
["Vacancy Rate",null,"IncomeExpense_RentalLoss_HousingVacancyRate","Income & Expense"]