Model B.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X
1	Model B
2	RPA 1
3	Pastorate #	Other Duties	Language Masses	Priests Needed	# of Church Buildings	RPA #	Parish Name City	Current Weekly Mass Count	Max Allowed Masses	Weekly Attendance	Priest to Attendees	Total Parishioners	Priest to Total Parishioners	Seating Capacity	Mass Site	Proposed # of Masses	Total Capacity	Capacity Utilized	Weddings	Baptisms	Funerals	Cash/ Unrestricted	Restricted	Total Debt

4	201	Newman School System		2	7	1	St Boniface, Garner	1		197	99	644	322	354					1	3	9	229,217	16,918	0
5							St James, Forest City	1.5		126	63	540	270	318	Yes(FC)	1	318		0	5	9	207,000	340,286	0
6							St Patrick, Britt	1		222	111	516	258	323	Yes	2	646		1	8	7	199,650	24,718	0
7							St Patrick, Clear Lake	2		447	223	1,418	709	397	Yes	2	794		8	12	15	803,030	0	0
8							St Wenceslaus, Duncan	0.25		67	34	252	126	328					4	0	5	141,065	22,886	0
9						Total		5.75	6	1,058	529	3,370	1,685			5	1,758	60%	14	28	45	1,579,963	404,809	0
10	202		Weekly Spanish Mass (Clarion), Weekly Spanish Mass (Hampton)	1.5	4	1	Sacred Heart, Eagle Grove	1		86	57	421	281	336					1	3	7	263,875	17,579	0
11							St Francis Xavier, Belmond	1		79	53	309	206	379					0	2	8	63,833	29,073	100,000
12							St John, Clarion	2		199	133	501	334	276	Yes	2	552		1	19	10	192,105	106,496	0
13							St Patrick, Hampton	2		252	168	688	459	245	Yes	2	490		3	14	5	159,533	0	0
14						Total		6	4	616	411	1,919	1,279			4	1,042	59%	5	38	30	679,347	153,148	100,000
15	204	MercyOne Hospital-Mason City, Newman School System	Weekly Spanish Mass (Mason City)	2	4	1	Epiphany, Mason City	5		888	444	4,006	2,003	545	Yes(HF)	4	2,180		4	24	65	1,073,628	130,256	0
16							Sacred Heart, Manly	1		62	31	200	100	205					0	1	3	80,648	0	0
17							Sacred Heart, Rockwell	1		166	83	325	163	300					2	2	5	262,347	110,655	0
18						Total		7	6	1,116	558	4,531	2,266			4	2,180	51%	6	27	73	1,416,623	240,911	0
19	205	St. Thomas Aquinas School	Monthly Spanish Mass (Webster City)	1.5	5	1	St Mark, Iowa Falls	2		131	88	314	209	278	Yes	1	278		0	2	6	547,137	118,723	0
20							St Mary, Ackley	1		87	58	234	156	192					2	5	4	197,619	6,132	0
21							St Mary, Eldora	1		116	77	311	207	283	Yes	1	283		1	5	6	572,335	0	0
22							St Mary, Williams	1		51	34	120	80	228					0	2	2	115,941	22,751	0
23							St Thomas Aquinas, Webster City	2		195	130	960	640	250	Yes	2	500		0	14	6	127,197	38,058	86,945
24						Total		7	4	580	387	1,939	1,293			4	1,061	55%	3	28	24	1,560,229	185,664	86,945
25	RPA 2
26	207	BiSt. Joseph School	Biweekly Spanish Mass (New Hampton)	2	8	2	Holy Family, New Hampton	3.25		550	275	2,289	1,145	490	Yes	3	1,470		4	23	42	837,765	4,359,432	0
27							Immaculate Conception, Elma	0.75		84	42	214	107	274					2	1	8	236,187	50,712	0
28							Immaculate Conception, North Washington	0.5		49	24	214	107	445					1	1	5	264,393	19,932	0
29							Immaculate Conception, Riceville	0.75		130	65	362	181	340	Yes	2	680		0	3	6	129,880	0	0
30							Our Lady of Lourdes, Lourdes	0.75		84	42	206	103	296					2	5	4	142,121	0	0
31							St Bernard, Alta Vista	1		62	31	151	76	376					0	0	6	139,143	0	0
32							St Boniface, Ionia	0.75		106	53	149	75	343					1	0	7	77,831	22,425	0
33							St Peter, New Haven	0.75		99	50	222	111	298					3	2	3	128,515	1,715	0
34						Total		8.5	6	1,164	582	3,807	1,904			5	2,150	54%	13	35	81	1,955,834	4,454,216	0
35	208	Other Church - Meyer, Immaculate Conception School	Monthly Spanish Mass (Charles City)	2	7	2	Church of the Visitation, Stacyville	1		163	82	522	261	434	Yes	1	434		1	5	8	235,617	95,467	0
36							Holy Name, Rockford	1		58	29	135	68	189					0	3	3	124,936	0	0
37							Immaculate Conception, Charles City	3.25		495	248	2,055	1,028	538	Yes	2	1,076		8	23	24	315,167	693,648	158,097
38							Sacred Heart, Osage	2		249	124	806	403	350	Yes	1	350		4	8	23	255,099	226,098	2,225,000
39							St Mary, Greene	1		153	76	429	215	322	Yes	1	322		0	7	7	106,982	542,367	0
40							St Mary, Roseville	1		85	42	169	85	222					0	1	5	1,210,846	403,164	17,544
41							St Michael, Nashua	1		75	37	254	127	198					1	3	2	65,371	251,618	0
42						Total		10.25	6	1,276	638	4,370	2,185			5	2,182	58%	14	50	72	2,314,018	2,212,362	2,400,641
43	RPA 3
44	206	Other Churches - Blufton & Plymouth Rock, Notre Dame School, Trinity School		2	8	3	Assumption of the BVM, Little Turkey	0.5		142	71	199	100	259					1	6	7	221,962	28,110	0
45							Holy Trinity, Protivin	0.5		152	76	366	183	381	Yes	2	762		5	7	13	543,978	123,981	0
46							Notre Dame, Cresco	3		462	231	2,300	1,150	382	Yes	2	764		10	29	42	161,058	246,723	135,988
47							Our Lady of Mount Carmel, Lawler	1		121	61	347	174	489					1	2	19	290,724	5,348	288,000
48							St John Nepomucene, Fort Atkinson	1		105	53	383	192	398					0	2	10	1,299,245	28,137	0
49							St Luke, St Lucas	0.5		152	76	405	203	461	Yes	2	922		3	10	8	610,796	343,344	0
50							St Mary, Waucoma	0.5		139	70	173	87	357					1	3	10	187,875	10,700	0
51							St Wenceslaus, Spillville	1		95	47	466	233	333					4	3	5	219,115	101,700	0
52						Total		8	6	1,368	684	4,639	2,320			6	2,448	56%	25	62	114	3,534,753	888,042	423,988
53	214	St Benedict School, St. Teresa School		2	4	3	Our Lady of Seven Dolors, Festina	1		144	72	291	146	276					1	3	5	77,426	69,701	0
54							St Aloysius, Calmar	1		182	91	625	313	400					5	10	15	65,741	138,061	0
55							St Benedict, Decorah	3		575	288	1,976	988	436	Yes	2	872		3	23	25	14,693	2,408,096	65,000
56							St Francis de Sales, Ossian	1		239	120	604	302	480	Yes	2	960		2	9	10	292,122	228,162	0
57						Total		6	6	1,141	570	3,496	1,748			4	1,832	62%	11	45	55	449,982	2,844,021	65,000
58
59	Pastorate #	Other Duties	Language Masses	Priests Needed	# of Church Buildings	RPA #	Parish Name City	Current Weekly Mass Count	Max Allowed Masses	Weekly Attendance	Priest to Attendees	Total Parishioners	Priest to Total Parishioners	Seating Capacity	Mass Site	Proposed # of Masses	Total Capacity	Capacity Utilized	Weddings	Baptisms	Funerals	Cash/ Unrestricted	Restricted	Total Debt
60	215	MercyOne Oelwein, Other Church - Pinhook		1	6	3	Holy Name, West Union	1		79	79	530	530	248	Yes	1	248		0	8	8	122,303	0	0
61							Immaculate Conception, Sumner	1		44	44	350	350	256					0	2	11	83,694	0	0
62							St Francis of Assisi, Fayette	1		112	112	220	220	373					1	1	4	53,392	0	0
63							St Peter, Clermont	1		108	108	230	230	266					0	4	1	86,444	0	0
64						6	Immaculate Conception, Fairbank	2		175	175	734	734	370					4	9	14	259,106	80,351	0
65						6	Sacred Heart, Oelwein	2		224	224	995	995	558	Yes	2	1,116		5	10	21	1,042,141	0	0
66						Total		8	3	741	741	3,059	3,059			3	1,364	54%	10	34	59	1,647,079	80,351	0
67	221	Other Churches - Lycurgus & Cherry Mound, St. Patrick School	Weekly Spanish Mass (Postville)	2	10	3	Holy Family of the Bluffs, Lansing	4		366	183	907	454	242	Yes(L)	2	484		4	12	17	465,329	113,188	0
68							St Bridget, Postville	2		182	91	304	152	266	Yes	1	266		1	19	6	150,119	0	0
69							St Mary, Dorchester	0.5		51	26	133	67	250					0	1	2	118,616	0	0
70							St Mary, Hanover	0.5		41	20	105	53	155					1	0	5	88,229	0	0
71							St Mary, McGregor	1		161	81	400	200	260					0	2	6	177,767	87,319	0
72							St Patrick, Monona	1		139	69	439	220	300	Yes	1	300		0	3	4	236,415	180,371	0
73							St Patrick, Waukon	2.75		470	235	1,907	954	535	Yes	2	1,070		7	26	26	397,587	1,056,366	0
74						Total		11.75	6	1,408	704	4,195	2,098			6	2,120	66%	13	63	66	1,634,062	1,437,243	0
75	222			1.5	8	3	Immaculate Conception, North Buena Vista	1		83	55	248	165	204					0	0	4	71,359	0	0
76							Sacred Heart, Volga	0.5		142	94	135	90	204					0	0	3	141,652	0	0
77							St Joseph, Elkader	1		148	99	442	295	274	Yes	1	274		1	4	11	253,287	52,928	0
78							St Joseph, Garnavillo	1		69	46	260	173	241					0	4	11	93,115	0	0
79							St Mark, Edgewood	1		273	182	777	518	534	Yes	1	534		4	6	9	349,914	60,227	0
80							St Mary, Guttenberg	2		263	175	950	633	538	Yes	2	1,076		3	8	8	255,617	0	0
81							St Mary, Strawberry Point	1		120	80	366	244	253					0	2	11	99,234	55,199	0
82							St Patrick, Colesburg	0.5		127	85	232	155	151					0	3	6	43,360	0	0
83						Total		8	4	1,224	816	3,410	2,273			4	1,884	65%	8	27	63	1,307,539	168,354	0
84	RPA 4
85	203	St. Cecilia School	Weekly Spanish Mass (St. Cecilia)	3	6	4	SS Peter and Paul, Gilbert	1		184	61	393	131	248					0	3	0	301,145	0	0
86							St Cecilia, Ames	4		864	288	4,130	1,377	712	Yes	3	2,136		8	37	35	1,221,528	8,837,608	0
87							St Gabriel, Zearing	0.5		111	37	107	36	159					1	0	2	173,457	0	0
88							St Mary, Colo	0.5		112	37	95	32	206					0	0	2	83,225	0	0
89							St Patrick, Nevada	1		189	63	767	256	334	Yes	2	668		1	14	2	105,999	117,184	63,200
90							St Thomas Aquinas, Ames	4		1,663	554	1,516	505	611	Yes	4	2,444		20	18	11	1,260,065	6,463,165	0
91						Total		11	9	3,121	1,040	7,008	2,336			9	5,248	59%	30	72	52	3,145,419	15,417,957	63,200
92	211	Other Church - Haverhill, IA Veteran's Home, St. Francis School	3 Weekly Spanish Masses (Marshalltown), Weekly Spanish Mass (Tama)	3	4	4	St Francis of Assisi, Marshalltown	6		2,019	673	10,938	3,646	640	Yes(SH)	6	3,840		16	149	49	789,443	408,748	0
93						4	St Joseph, State Center	1		119	40	393	131	216					1	4	2	347,045	263,970	0
94						5	St Patrick, Tama	2		376	125	1,590	530	467	Yes	1	467		0	25	20	380,559	0	0
95						Total		9	9	2,514	838	12,921	4,307			7	4,307	58%	17	178	71	1,517,048	672,718	0
96	RPA 5
97	211	Other Church - Haverhill, IA Veteran's Home, St. Francis School	3 Weekly Spanish Masses (Marshalltown), Weekly Spanish Mass (Tama)	3	4	4	St Francis of Assisi, Marshalltown	6		2,019	673	10,938	3,646	640	Yes(SH)	6	3,840		16	149	49	789,443	408,748	0
98						4	St Joseph, State Center	1		119	40	393	131	216					1	4	2	347,045	263,970	0
99						5	St Patrick, Tama	2		376	125	1,590	530	467	Yes	1	467		0	25	20	380,559	0	0
100						Total		9	9	2,514	838	12,921	4,307			7	4,307	58%	17	178	71	1,517,048	672,718	0