File - Luther Crest
Transcription
File - Luther Crest
Luther Crest Bible Camp Association 2011 Annual Report Saturday, October 1, 2011 10:00am Luther Crest Dining Hall Luther Crest is called and committed to Christ-centered ministry through creation and community. Luther Crest Bible Camp, 8231 County Road 11 NE, Alexandria, MN 56308 320-846-2431 www.luthercrest.org [email protected] Welcome We gather each year not only to do the business of the Association but also to celebrate Luther Crest and the work of Jesus Christ in this world. We gather to celebrate the ministry and the mission by recognizing the work done by your Staff, your Board, your volunteers, your congregations and your families. We will evaluate the past year and look forward to the year to come. We will sing praises and share in appetizers and drinks in honor of a job well done! We will lift up the ministry of Luther Crest and the thousands of people who pass through this place each year. The Board of Directors and Staff wish to thank you for your commitment to Luther Crest and the support you give to your Outdoor Ministry. We look forward to celebrating with you! In Partnership with God and with you, David Holtz Executive Director 1 Agenda Gathering Music Opening Devotions Ministry Meeting Called to Order Adopt Agenda & Establish Quorum Association Membership and Congregational Giving Clubs In Memory & Honor of… Acknowledgement of Donors (Jan – Aug 31 2011) Reports Secretary Treasurer President Board of Directors and Committee Members Recognition of Outgoing Board Members Committees Taskforces Staff Reports Executive Old Business Reading of the Constitutional Change from Feb 2011 New Business New Board Members Presentation, Election and Installation Constitution & By-Law Amendments Section 7.14 Luther Crest Vision 20/20 On Site Housing Proposal 2011-12 Ministry Plan Adjournment UP to $100 First Evangelical, Parkers Prairie $100 Little Bethany, Rothsay Messiah, Wadena Faith, Miltona Calvary of Little Sauk, Little Sauk Rock Prairie, Elbow Lake South Immanuel, Rothsay Esther, Parkers Prairie $250 Nidaros, Clitherall Grove Lake, Pelican Rapids First, Morris West Zion, Hancock Shalom, Alexandria $500 Shepherd of the Valley, Clarissa Zion, Pelican Rapids Little Sauk, Vining Atonement, St. Cloud Zion, Browerville Osakis, Osakis Bethesda, Alexandria Grace, Brandon Immanuel, Wadena Faith, Evansville Bethlehem, Brainerd Messiah, Hoffman $1000 Breckenridge, Breckenridge Family of Christ, Channhassen Good Shepherd, Henning Peace, Ashby Trinity, Pelican Rapids Our Savior’s, Chokio Trinity, Cyrus First, Little Falls Faith, Staples Shepherd of the Hills, Benson Trinity, Clinton Faith, Morris New Life Parish, Rothsay Lord of Life, Baxter Calvary, Perham Lutheran Church of the Cross, Nisswa Crosslake, Crosslake $2500 Glenwood, Glenwood Trinity, Brainerd Bethlehem, St. Cloud Calvary, Alexandria $5,000 Our Redeemers, Benson First, Alexandria Association Members (PCM not yet received as of August 31, 2011) Aastad, Fergus Falls American, Long Prairie Augustana, Elizabeth Augustana, Fergus Falls Balsamlund, Verndale Barsness, Glenwood Bethany, Menahga Bethel, Brainerd Bethel, Battle Lake Bethel, Herman Bethlehem, Backus Bethlehem, Fergus Falls Bethlehem West Elbow Lake, Elbow Lake Celebration, Sartell Central, Pelican Rapids Chippewa Falls, Terrace Christina Lake, Evansville East Moe, Garfield East Zion, Starbuck Elmo, Parkers Prairie Fahlun, Nelson Faith, Eagle Bend Faith, Pelican Rapids First, Battle Lake First, Kensington Folden, Vining Foxhome, Foxhome Fron, Starbuck Good Shepherd, Wheaton Grace, Erhard Grue, Ashby Hedemarken, Fergus Falls Hope, Fergus Falls Hope, Walker Immanuel, Starbuck Indherred, Starbuck Kongsvinger, Donnelly Leaf Mountain, Vining Lincoln, Hoffman Maple Hill, Pine River Maplewood, Pelican Rapids Nora, Kensington North Immanuel, Pelican Rapids Norunga, Lowry Our Redeemer’s, Hancock Our Savior’s, Albany Our Savior’s, Federal Dam Our Savior’s, Nelson Our Savior’s, Pequot Lakes Our Savior’s Ten Mile Lake, Dalton Peace, Barrett Salem, Osakis Salem, St. Cloud Sauk Valley, Osakis St. John’s, Donnelly St. John’s, Starbuck St. Luke’s, Garfield St Paul’s, Lowry Sverdrup, Underwood Swan Valley, Leader Tingvold, Underwood Tonseth, Erhard Trefoldighed, Battle Lake Trinity, Carlos Trinity, Alberta Trinity, Holmes City Trinity, Wendell United, Elbow Lake Vukku, Foxhome West Moe, Brandon Zion, Boy River Zion, Fergus Falls Association Membership Roster 2011 Association Members Per Confirmed Member (Jan-Aug 31, 2011) 2 In Loving Memory of...for Jan. - Aug. 2011 John Aanden by Roger & Kathlyn Rotvold Ansem Ackerson by Messiah Women of the ELCA Helen Ahrlin by Richard & Barbara Barsness Allan & Julie Rutter Gladys M Amdahl by James Amdahl LaVern Asmus by Don & Algene Larson Darlene Awsumb by Margie Sherstad Burdell Barsness by Tim & Jodi Jergenson Allan & Julie Rutter John & Marie Stellner George Battles by Selvin & Margaret Brenden David Baukol by Keith Nygaard, John & Marie Stellner Harvey Beuckens by Elroy & Beverly Anderson Ken & Joan Johnson Corrine Mattson Messiah Women of the ELCA Adeline Shauer Bob Bilden by Selvin & Margaret Brenden Carol Lee Brevig by Don & Algene Larson Jerry & Mary Werk David S Brink by Selvin & Margaret Brenden Glen Bucholz by Selvin & Margaret Brenden Dolores Dahl by Tim & Jodi Jergenson Allan & Julie Rutter Glen Dahlen by Brent & Debra Johnson Linnea Dahlen by Brent & Debra Johnson Ruthe Dahlseng by Marilyn Staples Ray & Lydia Danielson by LaRae Johnson & Dan Cook Anita Delegard by Harvey & Gloria Radtke Ardyce Erickson by Elroy & Beverly Anderson Donald & LaVerne Olson Arnold "Arnie" Erickson by Kirk & Jane Landman Audrey Jean Erickson by Larry & Maggie Hanson Virginia Erickson by S Diane Lande Ida Forbord by Helen Claire Anderson 3 Raymond Froslie by Selvin & Margaret Brenden Viva Fronning by Selvin & Margaret Brenden Clarice Frykman by Paul & Carol Evavold W. Berdell Skogstad Ruth Frykman by Virginia Myers Mary Ann Germundson by Kathryn Haugrud Nicole Getz by Harvey & Gloria Radtke Arland Gilbertson by Margie Sherstad Norris Gilbertson by Selvin & Margaret Brenden Mina Goodwin by Elroy & Beverly Anderson Paul & Wanda Stark Blanche Gray by Selvin & Margaret Brenden LaVonne Greenquist by Kathryn Haugrud Helen Grim by Kathryn Haugrud Alice Gronseth by Selvin & Margaret Brenden Ella Grunewald by Selvin & Margaret Brenden Donna Toso Mavis Gulbrandson by Elroy & Beverly Anderson Messiah Women of the ELCA Donald & LaVerne Olson Harvey Gunderson by Leland & Polly Hedstrom W. Berdell Skogstad Hazel Vestrum Emil Haack by W. Berdell Skogstad Arnold Westrum James Hanson by Paul & Carol Evavold Virginia Myers Wayne Hermanson by James & Mae Eichelberger Lena Hexum by Ordean & Marilyn Haarstad Rachel Savageau Leasha Hoff by Kathryn Haugrud Lily Hokanson by Walter Hokanson Lloyd Hokanson by Mayme Hokanson Judith Holl by Paul & Wanda Stark Tina Holteen by Dorothea Lamere Ray Holten by Margie Sherstad Orren Hotvedt by Messiah Women of the ELCA Donald & LaVerne Olson, Hazel Vestrum Richard Howe by Paul & Wanda Stark William L Jacobsen by Rob & Darlene Nelson Berthel Johnson by Selvin & Margaret Brenden Carlton Johnson by Joyce Johnson Eunice Johnson by Carol Bruns, Steve & Joanne Lynk Joyce Johnson by Barrett Farm Supply, Inc Paul & Carol Evavold Brent & Debra Johnson Tom & Sandra Perry Red River Marketing Co Roy Johnson by W. Berdell Skogstad Paul & Wanda Stark, Arnold Westrum Raymond Keep by Paul & Wanda Stark Collene Kloos by Elroy & Beverly Anderson Dean & Marilyn Olhoft Adeline Shauer, W. Berdell Skogstad Paul & Wanda Stark, Hazel Vestrum Arnold Westrum Lillian Koehntop by Paul & Wanda Stark Karla Kopperud by S. Diane Lande Neta Frykman Lamp by Paul & Carol Evavold Thelma Leegaard by W. Berdell Skogstad Marie Lindemyer by Brent & Debra Johnson Jim Lolkus by Elroy & Beverly Anderson Messiah Women of the ELCA Donald & LaVerne Olson, Lynda Searcy Rachel Martin by Paul & Wanda Stark Margie Mecklenburg by Paul & Wanda Stark Ruth Moerke by Florentine Erickson Vern Mortenson by Florentine Erickson Jeff & Sharon Severence Diane Muenchow by W. Berdell Skogstad Greg Nagel by Dorothea Lamere Ray Naumann by Allan & Julie Rutter Lila Nelson by S Diane Lande Marie Nelson by Bill & Dorothy Bahe Gust Nettestad by Harvey & Gloria Radtke Mariann Norum by Arden & Kathy Norum Phyllis Olsen by Ronald & Janice Tolifson Harlan Olson by Dick & Elaine Simpson Harris Olson by Dorothea Lamere Reuben Ostlund by Selvin & Margaret Brenden Ethel Palmquist by Vicki Carlson, Joyce Johnson Lyle Pattison by Florentine Erickson Frances Pedersen by Florentine Erickson Genevieve Pederson by Gary & Karen Loge Elvira Pieske by Richard & Barbara Barsness Allan & Julie Rutter Helen Rademacher by Steve & Meriel Park Lynn Rambeck by Allan & Julie Rutter John & Marie Stellner Paul Ranum by Marlan & Sharon Johnson Donald Roiland by W. Berdell Skogstad Elmer Ronningen by Selvin & Margaret Brenden Harvey & Gloria Radtke Wilbert and Margaret Schnieder by S Diane Lande Laurel Siegel by S Diane Lande Kevin & Ruth Pederson Rhoda Sillerud by Selvin & Margaret Brenden Kermit Skogen by Marc & Nancy Hampl Gerry & Cheryl Rafftery Bev Skogen Darin Slack by Dick & Elaine Simpson Grant Smith by Don & Algene Larson June Sonstebo by Kathryn Haugrud Bernard St Peter by Carol Bruns Mildred Stark by Paul & Wanda Stark Maynard Stokka by Selvin & Margaret Brenden Burton Strand by Don & Algene Larson Nelvin Thormodson by Selvin & Margaret Brenden Stanley Vipond by Dean & Marilyn Olhoft Lloyd Volker by Don & Algene Larson Milo Widmark by Junnell Widmark LuVern Wilts by Don & Algene Larson Marvin Wilts by Don & Algene Larson Generous Gifts from Family and Friends of Luther Crest January - August 2011 Up to $100 Grant & Ruth Aaseng James Amdahl Carol Amundson Elroy & Beverly Anderson Helen Claire Anderson Mary Anderson Anonymous Mark & Cheryl Astrup Bill & Dorothy Bahe Richard & Barbara Barsness Charles & Joyce Beck Don & Helen Berheim Chris & Mary Bess Biegner David & Karen Blom Ardelle Boelter Gerald & Marlys Breid Selvin & Margaret Brenden Alan & Lois Bruce LuDean Bruer Kate Bruns Charles & Lillian Burford Connie Burns Pat Buttweiler Ardis Buysee Tony & Nancy Castle J. Ronald & Carol Chihos Alvina Christopherson Cliff & Lois Clausen Philip & Cara Coen-Pesch Jim & Gail Colby Samantha Curwick Lucille Dale John & Sandra Dube Amy Ebensteiner Steve Eckblad & Beverly Williams Doug & Sharon Ehlers Corinne Ehlke James & Mae Eichelberger Gary & Nancy Ekdahl Tom & Julie Ellison James Endreson Ellsworth Engebretson Adolph Erickson Elizabeth Erickson Florentine Erickson Karen Erickson Paul & Carol Evavold Arlene Fellows Jeanne Flagstad Pat Freese Gene & Kathy Fynboh Matt & Nancy Gervais Don & Carolyn Glesne Eleanor Goplen Betty Green David & Mona Gregersen Kenneth & Pamela Greiner Chuck & Marlys Gunderson Donna Gunderson Glenn & Sylvia Gunderson Ordean & Marilyn Haarstad Rodney & Phyllis Haarstad Jerome & Twyla Haase Grace Hafstad Lucille Hagedorn Randy & Stephanie Hagen Darlene Hagestuen John & Olive Hagstrom Marc & Nancy Hampl Byron & Shirley Hamre Keith & Catherine Hanson Margie Hanson Pamela Hanson Rose Marie Hanson Violet Hanson Rolland & Joyrene Hanstad Ryan & Paula Haraldson Richard Norma Haugdahl Arliss Hauge Dale & Judy Haugejorden Milton Haugrud Ted Heller Robert Hemmingson Sandra Hendrickson Veryle & Margaret Henriksen Harvey Henrikson Mayme Hokanson Janice Holmes Gale & LuAnn Holt Marcus & Janell Holt Keith & Karen Homan Ralph Hornberger David & Jeanne Hoyme Henry & Arlou Hyatt Ruth Irgens 4 5 Charles & Eileen Jacobson Debbie Jaeger Dwight & Audrey Jaeger Marvin & Marlys Jensen Tim & Jodi Jergenson Paul & Gladys Jobe Betty Johnson Carrie Johnson Clarette Johnson Dorothy Johnson Douglas & Elaine Johnson Harlan & Hope Johnson James & Marilyn Johnson Joyce Johnson Ken & Joan Johnson LaRae Johnson & Dan Cook Marlan & Sharon Johnson Paul & Minette Johnson Paulette Johnson Ralph & Joyce Johnson Ray & Jane Johnson Sylvia Johnson Vern & Gunhild Johnson Floyd & Dorothy Jorgensen Sharon Kalland Jeffrey & Tracy Kent Tonu & Karen Kiesel Klint & Cindy Kjeldahl Lois Koehntop Brad & Judy Korn Joyce Kunde Kirk & Jane Landman Shawn & Deb Larsen David & Betty Larson Don & Algene Larson Emilie Larson Elaine Leone Jerilynn Lindquist James & Linda Line Philip & Jill Lisius Allen Ljung Gary & Karen Loge Dana & Jana Loken Kenneth & Cynthia Losch Eugene & Patricia Loya Char Ludwig Jason Lund Orin & Lois Lundberg Christiana Lundholm Peter & Pamela Lundholm Keith & Chris Lundsetter Wayne & Barbara Lunsetter Steve & Joanne Lynk Leslie MacKichan & Mark Hove John & Kitty Mahoney Jill Manlove Corrine Mattson Frances McClellan Jon & Bonnie McGregor Glenda Meister Joan Merritt Duane Moe Robert & Joan Moerke Marlin & Nancy Mohrman Paul & Shirley Montan George & Joy Moon Allan & Debra Mortenson Matthew & Erin Moxness Virginia Myers Matthew & Elizabeth Najjar Iona Neisess-Fiskum Lars & Joan Nelson Rob & Darlene Nelson William & Maren Newhall Lorraine Nomeland Cliff & JoAnn Nordly Keith Nygaard Dean & Jane Oelfke Dean & Marilyn Olhoft Donald & LaVerne Olson Helen Olson John & Ann Pate Kevin & Ruth Pederson Roger Pederson Tom and Sandra Perry Keith & Sandy Porter Matthew Prois Loren & Deborah Quernemoen Tim & Debra Raasch Dana & Randi Rach Harvey & Gloria Radtke Earl & Melissa Rapp Karl & Linda Retzlaff David & Evelyn Rinke Marion Robbins Muriel Rogelstad Fred & Lois Rohde Roger & Kathlyn Rotvold Bernice Roysland Bob & Susan Ruhr Frank & Joy Ruzich Vicky Sagen Doris Samuelson Jo Sandberg Rachel Savageau Ken Sazama Faye Schmiesing Chuck & Gail Schoberg Craig & Ronnah Schoeck Gloria Schroeder Jeff & Sharon Severance Adeline Shauer Mary Shaw Margie Sherstad Alvin & Faye Siegle Harvey & LoAnn Simonson Dick & Elaine Simpson Alice Skarsten W. Berdell Skogstad Phyllis Solvie Marilyn Staples John & Marie Stellner Fred Sternhagen & Roger Strand Jim & Kristie Stratton Mitchell & Monica Stueck Zinta Sundby Leland & LaVerne Swanson John Sward Richard & Sandra Telander Michael & JoEllen Thacker Alisha Thill Donna Thompson Tenner & Roma Thompson Sarah Timian Ronald & Janice Tolifson Mark & Cindy Torgerson Donna Toso Robert & Linda Mae Toso Dallas & Wilma Triebenbach Alice Turnbladh Julie Urke Antonio & Denielle Velasquez Hazel Vestrum Jeffrey & Kimberly Vosburgh Richard & Arlene Walen Wilma Weber Brad & Doris Weinrich Elaine Wencl Brent & Chris Werven Arnold Westrum Ronald & Suzanne Whipple Matt & Elizabeth White Margaret Wischnak Steve & Diane Wisniewski-Grzybowski Friends ($100 - $199) Ruth Amundson David & Lori Anderson Margaret Anderson Lloyd & Marilyn Andrews John & Mary Backlund Richard & Mary Ann Bahe Clark & Shiloy Baldwin Paul & Dianne Beckman Jim & Marilee Bergerson Tim & Ann Bergin Leonard Blade James & Kaiya Blanshan Brent & Amy Boraas Joann Bowman John & Beverly Braaten Doug & Laurie Braun Paul Brenden Kenneth Brevig Donald & Kathy Bucher Bill & Donna Buckner Kevin & Teri Burns Kent & Pamela Carlson Robert & Natalie Carlson Harlan & Faye Childers John & Sandra Christianson Steve & Candace Dahl Jane Dingwall Steven J. Drummond, Attorney at Law Tom & Joan Eidsvold Lowell & Nancy Einerson Paul & Linda Engebretson Bernice Erdahl Lila Estenson Jere & Joyce Ettesvold Mark & Donna Even Jonathan & Sherri Fahl Gurvin & Myra Femrite Jon & Jeanie Frolander Amy Furan Curtis & Betty Ghylin Lynn Glesne Morris Gold Eleanor Hagstrom Rollen & Allice Halvorson Charles & Maxine Hanosn Larry & Maggie Hanson Lee & Janice Hanson Lyle & Deb Haraldson Stephen & Kathleen Haug Kathryn Haugrud Mike & Chelsey Headrick Leland & Polly Hedstrom Tom & Annette Helder Phyllis Helgerson Irene Henjum Clark & Judy Hoffman Jeff Horak & Deb Kaminski Rolf & Virginia Jacobson Nancy Jewell Lauris & Sharon Johnshoy Arlan & Jeanette Johnson Carl & Betty Johnson Jeff & Kim Johnson Kevin & Karen Johnson LaRayne Johnson Mark & Mary Johnson Neal & Melanie Kalina Jewel Kastelle Phil & Jeannine Kiltie Michael P Kuntz Dorothea Lamere S Diane Lande Brad & Dolores Lantz Carol LeBon Christopher & Yolanda Lehman Vernon & Mary Ann Leitch John & Wendy Lindlief Jay & Patti Loeppke Darrel & Carole Magnuson Marilyn Malmanger Gary & Bette Mattson Paul & Rebecca Melby David & Debra Mennis William & Helen Mennis William & Marlene Messenger Bob & Lori Mork Edna Mork Dennis & Ruth Nagle Dave & Ruth Nelson Dennis & Sandra Nelson Wyman & Gloria Nelson Bill & Jane Nemitz Luther & Marilyn Nervig Garnette Noble Jeff & Tamara Olson Roger & Marilyn Olson Tammy Olson Virginia Ostlund Jeanette Pattinson Jack & Sandra Pearson Darrell & Jennifer Pedersen Joy Ann Potthoff Dennis & Leila Preston Gerry & Cheryl Rafftery Beverly Reque Paul & Claire Rud Allan & Julie Rutter Lauren & Irene Sansness Richard Sayther David & Kathleen Schleichert Russell & Janine Schoeck Dwaine Schuette Lynda Searcy Bruce & Cheryl Skalbeck Paul & Melinda Skorheim LeRoy Stark Roger & Joan Stenerson John & Darlene Strand Dave & Sonja Strutz Ken & Cindy Thiele Gary Lee Thompson David & Betty Thronson Daryl & Linda Timian Erwin & Alice Toso Dean Travland David & Inez Troen John & Genevieve Trumm Curtis & Dawn Vander Broek Lee & Nancy Warne Thomas & Barbara Welle Jerry & Mary Werk Richard & Ruth Woessner Chris & Becky Worley Second Mile ($200 - $299) Dianna Anderson Kenneth J Anderson Karl & Sandra Bloomquist Fred & Terri Bursch Vicki Carlson Allen & Debra Dahlseng Arla Mae Discher David & Beth Fabian Ralph & Carole Fritz Orville Jacobson Harold & Darline Knutson Dan & Heather Kraft Tom & Shirley Kuenzel Rodger & Karen Larson Audrey Palmquist-Aga Ida B Peterson Dell & Tamara Sanderson Darrell Schaub Donna Sigfrid William & Peggy Smith Doris Jean White Donate to Luther Crest on Give to the Max Day, Nov. 16th, 2011 and your donation will be doubled. For more information go to www.giveMN.org. If you give $10, on Nov. 16th through the website, Luther Crest will get $20. What a wonderful way to contribute more to the ministries at Luther Crest! Silver Circle ($300 - $499) Roger & Sheryl Bakewell Marion Bauer Carol Bruns Erik & Denise Hanson Don & Jill Klimek Douglas & Karen Magnus Mark & Ginny Ronning Steve & Antoinette Sveom Tim & Carrie Urness Gold Circle ($500 - $999) J. Ray & Dorothy Conger Jim & Anne Eidsvold Gerald & Joyce Hansen Peggy Hoffarth Charlu Mahlke Steve & Meriel Park John & Dee Peshek Bob & Jeanette Risnes Paul & Wanda Stark Junnell Widmark Builders Member ($1000-$2499) Ronald & Dee Anderson David & Sylvia Chase Richard & Karen Holtz Brent & Debra Johnson Neoma Laken Michael & Virginia Loken Larry & Kathy Ortloff Bev Skogen Shirley Youngner Builders Bronze Level ($2500-$4999) Mildred Wilson Estate Arden & Kathy Norum Walter Hokanson Gifts Given in Honor of: Walter (Slim) Hokanson’s estate plan by Walter Hokanson The graduation of Marc Mahanna & Eric Timian by Arden & Kathy Norum John Peshek’s 35th anniversary of his ordination by Eleanor Hagstrom Allan & Julie Rutter’s 40th Anniversary by Marlan & Sharon Johnson Paul & Wanda Stark’s Wedding Anniversary by Ryan & Paula Haraldson Karis Thompson & Matthew Trefz marriage by Messiah Lutheran Church 6 Secretary’s Report Luther Crest Annual Meeting 2010 LCBC Dining Hall Sunday, February 13, 2011, 3:00pm Gathering music was shared by Dave Holtz. Opening Devotions - Jody Johnson led the group with prayer based on the summer 2011 theme “Follow Me”. Ministry Meeting Called to order- President Dee Peshek called the meeting to order at 3:15pm with the following present: Board of Directors: Pr. Melissa Ehrhardt, Kim Johnson, Pr. Rob Nelson, Allan Rutter, Kathy Ortloff, Sue Gustner, Polly Hedstrom, Pr. Matthew Rose. Staff: Dave Holtz, Executive Director, Karen Glade, Sue Jahnke, Jody Johnson, Bonnie Praska, Chase Rambo, Dale Anderson, Paul Hanson. Absent: Christy Schmahl. There were delegates present from 35 member congregations. Total attendance of 92. Adopt Agenda and Establish Quorum (20% of MC 122= 24)- Motion made, seconded, and carried (MSC) to adopt the agenda as written on p. 1 of the Annual Report. Association Membership- Bold Congregations Participated in PCM Giving (83 of 122). Special thanks go to those congregations who were able to meet their PCM contributions for LCBC ministry. Confirm mission, privileges and responsibilities LCBC Associations- as written in the Annual Report Acknowledgement of Donors 2010...as written in the Annual Report In Memory and Honor of...as written in the Annual Report Reports- Secretary’s – A motion to accept the minutes as printed on page 10 was made. MSC. Treasurer’s –Motion made by Rob Nelson with a 2nd to approve the reports. MSC. President’s – Recognition of Outgoing Board Members- Allan Rutter is completing his 2nd term and in not eligible for reelection at this time. This is actually his 2nd 2 term service, which means 12 years of service for LCBC. Staff Reports- Associate Director of Operations, Paul Hanson- spoke about his first year here at LCBC. Associate Director Programs, Jody Johnson- gave a glimpse of the many aspects of programming here at LCBC. Executive Director, David Holtz- introduced the year round staff and commented on parts of his report on p. 15. One new aspect not in the report was the partnership with Pilgrim Point camp. Old BusinessReading of the Constitutional change from 2010 – the amendment changes voted upon at last year’s meeting were read and are now official. New BusinessNew Board Member Presentation, Election and InstallationElection – It was moved and seconded that nominations cease and a unanimous ballot be cast as presented on p. 13. Motion carried (MSC). Installation – Pr. Jennifer Rose installed the 2011 Board of Directors. Constitution and By-Law AmendmentsSection 9.03 Fiscal Year- Motion was made by Pr. Melissa Ehrhardt - As a member of the Board of Directors, I move that By Laws Section 9.03 be changed from: “The fiscal year of the corporation shall be the calendar year.” to read: “The fiscal year of the corporation shall be September 1-August 31.” Second by Nate Loer. Discussion included questions about when the change would take effect (this year) and if the proposed budget reflects the change. Motion carried. Section 2.02 Annual Meeting – Motion was made by Sue Gustner - As a member of the Board of Directors, I move that By Laws Section 2.02 by changed from: “The Annual Meeting of the Association shall be held in the Luther Crest Bible Camp area or at Luther Crest Bible Camp on a day in January or early February. The Board of Directors (hereinafter known as the “Board”) shall determine the exact date and location. The fiscal year shall relate to the annual meeting of being January 1-December 31.” to read: “The Annual Meeting of the Association shall be held in the Luther Crest Bible Camp area or at Luther Crest Bible Camp in October. The Board of Directors (hereinafter know as the “Board”) shall determine the exact date and location. The fiscal year shall relate to the annual meeting date by being September 1-August 31.” MSC. Amortization LoanMotion was made by Kathy Ortloff with a 2nd by Pr. Rob Nelson - After discussion and consideration, as a member of the Board of Directors, I move that the Corporation borrow $200,000 from the ELCA’s Mission Investment Fund as primary lender for a 5 year A.R.M. with a maximum amortization of 25 years for the purpose of covering the current line of credit of approximately $156,500 and up to $43,500 for critical property upkeep and improvements (i.e. the Dining Hall roof, a grinder pump, etc.)” Motion carried. Luther Crest WestMotion was made by Allan Rutter with a second by Pr. Matthew Rose - After much discussion and many considerations, as a member of the Board of Directors, I move that the Corporation sell the approximately 15 acres of the tillable land of Luther Crest West, and that the remaining acreage be gifted away. Discussion followed. John Peshek, moved to amend the motion “to delete reference to gift and change to “we will sell LCBC West’”. Motion was seconded by Bryan Stoeck. Discussion resumed. The question was called on the amendment. Vote was by show of hands but then the vote was made with paper ballot. Vote to amend the motion was 58 yes, 12 no. Motion carried. The motion then on the floor was to sell all of LCBC West. Discussion. The question was called on the motion. Vote was by paper ballot with 66 yes and 7 no. Motion carried. Hope and Heritage Campaign AnnouncementEstablish a task force, develop budgets and sketches, town hall-type meetings to discuss and get feedback, feasibility study. Present to the Board for approval in Sept. and Kick-off the campaign in October. 2011 Ministry PlanKathy Ortloff presented the 2011 Budget as listed on p. 18. Motion to accept the budget as presented on p. 18 by Pr. Rob Nelson with a second. MSC. Dave H. informed the Association that every 3 years, LCBC goes through the accreditation process with the American Camping Association. This year will be an accreditation review. Adjournment – MSC to adjourn. Meeting adjourned at 5:10pm. 7 Respectfully submitted, Kim Johnson, Secretary 2011 Financial Report When I accepted the position of Treasurer I knew how challenging finances can be, particularly unknown revenue and projected expenses. 2011 was an interesting year; LCBC had budgeted for a deficit, and the end of fiscal year was better than projected; as camper income was down due to fewer campers, development income was up, Thrivent Choice dollars was a pleasant surprise---over $20,000.00 in 9 months and there was a $10,000.00 increase in congregational support. Our Line Of Credit in the amount of $156,500.00 was paid in full using Luther Crest West proceeds. We now can enter Fiscal Year 2012 debt free! In our Three Tier Pricing for campers of 809, 59% were eligible for tier pricing , 82% choose Tier One (regular pricing), 13% chosse Tier Two and 5% choose Tier Three---resulting in $16,000.00 more in income. Like with our home or church budgets, it becomes challenging to project revenue and expenses, but we were blessed in 2011 Fiscal Year!! Extremely blessed! Thanks to you and many others who made this positive impact on LCBC. Executive Director Dave and Paul, with the support of all staff monitored income and expenses closely. Thanks be to God for a terrific year! Pastor Rob Nelson Treasurer JOHNSON & LARTER, LTD CERTIFIED PUBLIC ACCOUNTANTS AND BUSINESS ADVISORS To the Board of Directors Luther Crest Bible Camp Association Alexandria, Minnesota INDEPENDENT ACCOUNTANT’S REVIEW REPORT We have reviewed the accompanying statement of financial position of Luther Crest Bible Camp Association (a not-for-profit organization) as of August 31, 2011 and December 31, 2010 and the related statement of activities and cash flows for the eight months and year then ended. A review includes primarily applying analytical procedures to management’s financial data and making inquiries of Organization management. A review is substantially less in scope than an audit, the objective of which is the expression of an opinion regarding the financial statements as a whole. Accordingly, we do not express such an opinion. Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America and for designing, implementing, and maintaining internal control relevant to the preparation and fair presentation of the financial statements. Our responsibility is to conduct the review in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. Those standards require us to perform procedures to obtain limited assurance that there are no material modifications that should be made to the financial statements. We believe that the results of our procedures provide a reasonable basis for our report. Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America. Our review was made for the purpose of expressing a conclusion that there are no material modifications that should be made to the financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America. The information included in the accompanying Schedule of Activities before Depreciation, Investment Income, and Interest Expense is presented only for purposes of additional analysis and has been subjected to the inquiry and analytical procedures applied in the review of the basic financial statements, and we are not aware of any material modifications that should be made thereto. 8 2011 Financial Report cont’d Luther Crest Bible Camp Profit and Loss Statement August 31, 2011 Jan to Aug 31, 2011 INCOME Gain on Sale of Assets Mission Offerings Summer Camp Fees Annual Fund Retreats Other Income Canteen and Store Sales TOTAL INCOME ACTUAL BUDGET 2,862.45 5,771.21 256,503.85 191,554.00 99,201.86 11,498.75 10,836.08 0.00 0.00 265,000.00 150,000.00 150,000.00 16,000.00 15,000.00 578,228.25 596,000.00 ACTUAL BUDGET EXPENSES Facility Projects 0.00 Equipment Purchase-General Fund 0.00 Cost of Canteen/ Store Purchase 10,442.84 Mission Outreach 5,411.38 Salaries 175,946.14 Benefits 52,281.22 Seasonal Staff 90,509.83 Payroll Taxes 21,374.92 Food Purchase 47,799.34 Insurance 14,675.65 Utilities 46,488.90 Office Expense 21,551.94 Promotion & Fund Raising 22,946.33 Program Expense 36,023.00 Repairs, Grounds & Laundry 34,355.65 Vehicle & Travel Expenses 14,280.47 Interest Account 4,805.80 6,500.00 22,000.00 9,000.00 0.00 175,000.00 60,000.00 101,000.00 21,000.00 57,000.00 30,000.00 33,000.00 20,000.00 15,000.00 43,000.00 18,000.00 12,000.00 5,200.00 TOTAL EXPENSES 598,893.41 627,700.00 Net Income (Loss) -20,665.16 -31,700.00 9 President’s Report It feels as though I just completed a letter for the annual report. But then I remembered that this “year” was a short one. We are experiencing our first Fall Harvest Festival that includes our annual meeting. It feels good to be celebrating the year at the end of summer camping season as we again celebrate another time of Christ-centered ministry at Luther Crest. Our Christ-centered vision guides and helps us make tough decisions with prayerful consideration and steps of faith. We continue to see His actions in the life of Luther Crest. Thank you to Dave Holtz and his family for their dedication to our ministry. As Executive Director, Dave continues to share outstanding leadership, enthusiasm, excitement and vision for the camp and the Board of Directors. I encourage you to talk with Dave and invite him to your congregation. See if you don’t come away more energized and excited about the ministry at Luther Crest. His presence throughout the state continues to impact the ministry here. Thanks, Dave! Our year-round and summer staffs also represent the Christ-centered community of Luther Crest to many individuals on and off our site. The staff helps ensure visitors feel welcomed, well-fed and cared for as they experience a Christ-centered community in God’s unique creation. Thank you to each of you for being a blessing to all those who spend time here at Luther Crest. But we also remember that Luther Crest is you. Your gifts of time and dollars to Luther Crest ensure that a ministry happens here. Your continued gifts of time and dollars to Luther Crest have been a blessing to our continued ministry. Like you, we still have areas where we need to keep working to improve. And we do that with the vision, time and dollar gifts from so many of you and your congregations. Thank you! Our fiscal year is unique this time around. This fiscal year represents a January 1 to August 31 fiscal year. As we move to a fiscal year of September 1 through August 31, we look forward to continued Fall Harvest Festivals in the glorious colors of the fall season. Luther Crest Board of Directors 2011 Rev. Melissa Ehrhardt, Vice President Sue Gustner Erik Hanson Polly Hedstrom Kim Johnson, Secretary Rev. Rob Nelson, Treasurer Kathy Ortloff Dee Peshek, President Jeff Reither Craig Risnes Rev. Matthew Rose Allen Westby The Board of Directors has worked hard to be good stewards of your gifts of time and dollars. With the sale of Luther Crest West this spring, we made some financial decisions that were unique and exciting for this board. But our decisions were made with a focus on Christ-centered ministry today with thoughts of planning for the future. We will be presenting some exciting ideas for Luther Crest at our Annual Meeting. As we move forward into our new year, we take seriously our position of representing you and your congregations and our calling and commitment to the Christ-centered ministry as we share Christ through His creation and community at Luther Crest. Please continue to keep Luther Crest and the Board of Directors in your prayers. Thank you and Blessings, Dee Peshek 10 Committee & Task Force Reports Committees and Members Governance Rick Larson Kim Johnson Erik Hanson Dee Peshek Endowment Allen Westby Larry Ortloff Rev. Dave Sperstad Finance Clark Baldwin Rev. Rob Nelson Kathy Ortloff Program Rev. Melissa Ehrhardt Polly Hedstrom Rev. David Holte Rev. Paul Johnson Rev. Del Moen Rev. Matthew Rose Property Helen Berheim Sue Gustner Al Rutter Jeff Reither Mike Golden Luther Crest West Taskforce Craig Risnes Polly Hedstrom Erik Hanson Jeff Reither Luther Crest Strategic Initiative Taskforce Rob Barse, Orb Mgmt Steve Hippe Jen Jabas Josh Kehrwald, JLG Architecture Dan Miller, JLG Architecture Craig Risnes Tom Wacholtz, Orb Mgmt 11 Property Report The Luther Crest Property Committee would like to thank Dale Anderson for his care and knowledge of Luther Crest’s property. We are grateful for his work and years of service. Thank you, Dale. Luther Crest has a number of needs and wishes for the upcoming year… • Each of the cabins need attention both inside and outside • The Dining Hall roof is beginning to leak. We are thankful that the Luther Crest West proceeds will help with this project • Waterfront is being addressed this fall, along with a new Challenge Course • We continue to see increases in energy costs and energy usage at camp • Our sign at the road should be evaluated and potentially changed this comin year • We are thankful that this is the last year of road construction in our area • Water management in the parking lot, the theater, in the office and ARC, the dining hall and the road down to the beach will need to be addressed • Bunk beds in cabins 4, 6, and 7 need to be upgraded due to State of Minnesota Statutes. • Mattresses throughout camp should be addressed. Most of the mattresses are very old and don’t provide a comfortable night’s sleep for some of our guests. Project highlights that were accomplished… • Regrading north road to waterfront after each rain storm • Built a balcony in the Chapel for sound and light controls • Water heater was replaced in the ARC Endowment Fund The Luther Crest Endowment Fund was established for the purpose of supporting Luther Crest’s camper scholarship fund and the work of our summer staff. This fund has been held solely with the Lutheran Community Foundation. This year, the committee has decided to present an official position for our endowment to diversify its investment vehicle and to give special direction in how the dollars of the fund are disbursed. We are proposing specific change to our Endowment Fund By Laws at this meeting. This year Luther Crest distributed 4.25% of the funds value for scholarships to help cover $12,000 in camper support was given out in 2011. The Endowment Committee is planning on specific promotions this upcoming fall and spring to lift up the work of the Endowment Fund. We are seeking individuals and families to name Luther Crest in their will or estate plan. It is a simple way to give beyond your life and for you to leave a legacy and commitment to the future campers of Luther Crest. If you are interested in doing this, please visit with Dave Holtz, our Executive Director. The Association has invested in the following fixed interest investments 2011 2010 2009 Lutheran Community 80,161.89 83,056.00 94,964.00 Foundation (Fair Market Value) 2008 73,804.00 Governance Report The Governance Committee has covered quite a few topics in the last seven months. Here are a few topics that we feel are important enough to bring forward to the annual meeting: One topic that was discussed at length is a camp volunteer policy. It is our duty to ourselves, our constituents, and our insurance company that ensure that our volunteers have sufficient background checks. There was much discussion to define what a volunteer is and does. Many who do come to volunteer at Luther Crest have had background checks as required by their places of employment. For those volunteers that haven’t had background checks, one can easily be obtained for about $9.95. Another topic that we are in constant discernment about is Board Development. We want to make sure that the Luther Crest Board is as up to date on what its role is and how it relates to the role of the Executive Director. Education is very vital for all Board members, and books non-profit board report newsletters have been our tools to educate this year. We need to continue to keep our Board up to date on the latest and greatest cutting edge materials. There are two sources that we are looking at using for this next year. Pets! We recently discussed our policy of not allowing pets at Luther Crest. We can understand people wanting to have their pets with them to experience the awesome place Luther Crest is, but in the end we definitely support the policy. Having pets at camp brings up a lot more issues (allergies, frightened children), than not having pets at camp. So as you can see there isn’t a more exciting committee than the Governance Committee (can you imagine the topics that I didn’t mention in this report?) In all seriousness, we believe in our Board, our Executive Director, and the staff at Luther Crest. We are excited to begin another fiscal year in concert with them. We hope to have a productive year supporting the well being of Luther Crest!! Respectfully Submitted, Rick Larson Governance Committee Chair Strategic Initiative Luther Crest West The Strategic Initiative Taskforce has been working diligently since February on identifying strategic needs for Luther Crest in how we serve our Association and our guests. In order to do this we engaged GSB Fundraising, Orb Management and JLG Architecture both of Alexandria to guide us through the process and developed Luther Crest Vision 20/20. We identified four key areas of focus. Luther Crest West’s long history of outdoor ministry will go down in history as a place which provided space for Jesus’ love and grace to be given and received by hundreds. From 1991 to 2008, Luther Crest West provided space for kids to be kids and parents to be at peace that their child was having an experience of a lifetime. First, Luther Crest needs to be a part of the formative years of faith development in children still today. Second, Adults and families need special space for family and adult faith development. Third, a congregation’s health is dependent on a relationship with Luther Crest and our ability to assist in faith development. Fourth, Luther Crest needs to address three key areas on the site including sleeping areas, dining and the care of our property. Accomplishing these tasks will assure Luther Crest’s future to be an active part of the Alexandria area community and a mountain top experience for our Association congregations on a year round basis. For more information visit www.luthercrestvision2020.com. We will always remember Luther Crest West in our ministry for it was a special gift to Luther Crest by Elroy Stock. Praise God for God’s work with us at Luther Crest, for we are thankful and grateful for the opportunity to care for Luther Crest West. Luther Crest West was sold for $300,000. Since July, the Luther Crest Board of Directors has identified and funded a number of projects within the organization. Here are the projects… 1. Line of Credit at $156,500 2. Emergency Fund $20,000 3. Luther Crest West Preparations $7,551 4. Waterfront Fund $25,000 5. Dining Hall Roof up to $25,000 6. Endowment Fund at $10,000 The proceeds that are left are roughly $33,000 as of September 1, 2011. 12 Program Report Luther Crest Bible Camp Program Committee Overview - January – September 2011 We are in the spirit of making things happen through the Program Committee. We have met twice since the last annual meeting of the Luther Crest Association. We also communicated through e-mail in between scheduled Program meetings. These meetings at Luther Crest included the following: 1. We evaluated the 2010 Summer Program and Retreats. 2. We confirmed the weekly Summer 2012 schedule and reviewed the different camp options. We brought back 4-6 Grade Fishing Camp and 7-10 Grade Volleyball Camp. We added “All American” Family Camp Week during the 4th of July Week, and Dance Camp. These decisions were largely based on responses and requests from 2011 Campers and Parents, as well as Staff recommendations. We will continue to discuss new camp programs for activities such as Cross Country, Wrestling, Gardening or Cooking for future summers. 3. We confirmed the 2012 Summer Theme and Verse and are still working on the daily Bible verses and themes for the week. “CENTER OF THE WHEEL” will be the Summer 2012 theme. This theme will focus on the HOPE we find when we have Jesus as the center of our wheel of life. It will specifically address the question: “Where do we find hope in a world filled with fear?” This process will now be passed along to the Program Staff to create the overall 2012 Daily Bible Themes and Bible Studies. 4. We will continue visioning about Programmed retreats and trips for Luther Crest. Our next scheduled meeting is October 6, 2011 at Luther Crest. We will be analyzing the 2011 Summer Parent and Camper evaluations and continuing to look into 2012 ministry opportunities. Visioning for the future is one of the main purposes of this committee, and we will start looking at the ministry opportunities for 2013. If you would like to be a part of the Program Committee, contact Jody Johnson, [email protected] Thank you for your support of Luther Crest Bible Camp! Peace, Respectfully Submitted Pastor Melissa Ehrhardt Program Committee Secretary 13 Summer Camper Numbers Comparisons by Program 14 Executive’s Report Dear Friends in Christ and Partners in Ministry! This short 8 months of Luther Crest has been a whirlwind of incredible experiences and great movements towards our future. I would like to thank our Board of Directors for their support, to our staff for their work in this place and to all of you who are part of our family because of your time, and your prayerful and financial support. Beginning in April, Luther Crest engaged in an intentional partnership with Pilgrim Point Bible Camp to provide two keys areas of service, Maintenance & Grounds care and waterfront program management. I am thankful for this partnership for it brought Luther Crest and Pilgrim Point closer and allowed us to share our wealth of experience with them. Pilgrim Point Bible Camp is the UCC’s camp in Minnesota located over on Lake Ida, just west of Luther Crest. It has been a privilege to work with our Strategic Initiative Taskforce. Jen Jabas, Steve Hippe, Craig Risnes, Tom Wacholtz, Rob Barse, Dan Miller, Paul Hanson, Jody Johnson and Josh Kehrwald have been our members charged with the goal to develop a potential plan for the future of Luther Crest over the next 30 years. Through careful conversation, brainstorming and evaluation, they have developed the Luther Crest Vision 20/20. The next step of this plan is to share it with you, our friends, congregations and donors. We would love to line up a time to share this and to have your input. You can go online to www.luthercrestvision2020.com at your convenience to view the plan and to share your input. Otherwise, connect with Dave Holtz to get a town meeting scheduled in your area today. Along with a number of new summer programs that were offered this summer, Luther Crest has developed a partnership program in the area of Youth and Family Ministries. Our Ministry Associate program has been in development over the last couple of years to provide congregations part time support in youth and family ministries. Our current team of Katie Eul, Sam Curwick, Anders Meier and Brian Weyer are ready and good to go with this new program. We are excited for this adventure and look forward to the future of Ministry Associates serving Luther Crest and our congregations. Finally, this year’s Ministry Plan, both programmatically and financially depends on you as congregations and individuals to help accomplish it. Your gifts of time and dollars, your ability to invite and encourage the young and old to participate, and for you yourself to participate will help Luther Crest succeed but also will further the kingdom of God and his work in this world through us. Simply, we, the hands of God, can move this place with God’s help so that kids, young and old, can experience God through the people and the place of Luther Crest this year! God’s Peace, Luther Crest Staff David Holtz Dale Anderson, Property Manager Sam Curwick, Ministry Associate Katie Eul, Ministry Associate Karen Gladen, Office Manager Paul Hanson, Associate Director David Holtz, Executive Director Sue Jahnke, Hospitality and EE Teaching Jody Johnson, Associate Director Anders Meier, Ministry Associate Bonnie Praska, Food Service Brian Weyer, Ministry Associate SPECIAL THANKS to our departing staff Chase Rambow and Christy Schmahl. 15 Old Business These two sections were voted on in February 2011. Business Section 2.02.ANNUAL MEETING. The Annual Meeting of the Association shall be held in the Luther Crest Bible Camp area or at Luther Crest Bible Camp in October. The Board of Directors (hereinafter know as the “Board”) shall determine the exact date and location. The fiscal year shall relate to the annual meeting date by being September 1—August 31. Section 9.03. FISCAL YEAR. The fiscal year of the Corporation shall be September 1—August 31. New Business New Board Members Presented: Steve Guttormson, Shelli Crowe, Dave Endicott Returning Board Member: Rob Nelson Installation of 2011 Board of Directors P- In Holy Baptism our Lord Jesus Christ liberated you from sin and death and made you members of his Church. Through Word and Sacrament you have been nurtured in faith. I ask you together with all who are here gathered, to confess the faith of the Church, the faith in which we are baptized. APOSTLE’S CREED All: I believe in God the Father Almighty, Creator of Heaven and earth. I believe in Jesus Christ, God’s only Son our Lord, he was conceived by the power of the Holy Spirit, and born of the virgin Mary. He suffered under Pontius Pilate, was crucified, died and was buried. He descended into hell. On the third day he rose again and ascended into heaven and is seated at the right hand of the Father. He will come again to judge the living and the dead. I believe in the Holy Spirit, the holy catholic Church, the communion of saints and the forgiveness of sins, the resurrection of the body and the life everlasting, Amen. 1 Corinthians 12:4-7 and 1 Peter 4:8-11 P- On behalf of your sisters and brothers in Christ, I ask you: Are you ready to accept and faithfully carry out the duties and responsibilities of being a member of the Luther Crest Bible Camp Association Board of Directors which you have been elected? YES BY THE HELP OF GOD P- People of God, I ask you: Will you support these, your elected leaders, and will you share in the mutual ministry that Christ has given to all who are baptized? Will you accept the duties and responsibilities as Luther Crest Bible Camp Association delegates to your home congregations and communities? YES BY THE HELP OF GOD P- I now declare you installed as the Luther Crest Bible Camp Association Board of Directors. God bless you with his Holy Spirit, that you may prove faithful servants of Christ. AMEN! By Law Change: The Luther Crest Board of Directors voted to present the following changes to the By Laws Section. Currently it reads… Section 7.14. Unrestricted income from the Fund shall be distributed annually and at such other times as deemed necessary and/ or feasible to further the ministry of the Association. The income from the Fund shall not be used for normally budgeted expenses of the Association. Change to... The Luther Crest Endowment Fund shall use accepted Endowment/Foundation procedures on the distribution of its endowment. Those accepted procedures are to distribute a percentage of the corpus based on a five year rolling average to be distributed annually. The present percentage being used is 4.25% of corpus. The income from the Fund shall not be used for normally budgeted expenses of the Association. Luther Crest Vision 20/20 Presentation On Site Housing Recommendation The Luther Crest Board of Directors is proposing that Luther Crest pursue permanent on site staff housing and the financing 16 needed to complete this project. 2011-2012 Ministry Plan Luther Crest Bible Camp Budget September 1, 2011 to August 31, 2012 Proposed Budget 2011-12 INCOME Summer Camp Fees Annual Fund Retreats Other Income Canteen and Store Sales TOTAL INCOME 304,925.00 386,000.00 262,975.00 37,100.00 17,000.00 1,008,000.00 EXPENSES Facility Projects 71,500.00 Equipment Purchase-General Fund 9,500.00 Cost of Canteen/ Store Purchase 13,300.00 Salaries 289,350.00 Benefits 88,800.00 Seasonal Staff 94,700.00 Payroll Taxes 30,500.00 Food Purchase 70,000.00 Insurance 40,400.00 Utilities 66,900.00 Office Expense 33,900.00 Promotion & Fund Raising Expense 59,000.00 Program Expense 82,900.00 Repairs, Grounds & Laundry 27,000.00 Vehicle & Travel Expenses 17,600.00 TOTAL EXPENSES Net Income (Loss) 17 995,350.00 12,650.00 2011-2012 Upcoming Events and Programs Fall Creative Retreat November 10-14, 2011 Stamping, Scrapbooking, Unfinished Projects, Worship, Learning, Fabulous Food, Hiking, Massages, Fellowship, Laughter - - - If any of these sound like what you need, please join us for the Fall Creative Retreat. PLT, Wet, Wild & Wild Aquatic Workshop November 13- 14, 2011 PLT K-8 Educator Guide, Wild K-12 Educator Guide, Wild Aquatic K-12 Guide, WET K-12 Guide, Fun, Hands-On training in internationally known Environmental Education curriculum - suitable for both formal and non-formal educators, Natural resource education materials, hand-outs, poster, etc, lunch provided each day, tours of the Nature Room and 98 acres of Maple Basswood Forest. Luther Crest Adult Travel Event to Branson November 29 - December 4, 2011 All the holiday sights and sounds come alive as we experience wonderful shows including Andy Williams, Shoji Tabuchi, Tony Orlando, The Lennon Sisters, SIX, the Miracle of Christmas stage presentation, and a tribute to John Denver. Also, we close the event with the traditional Concordia College Christmas Concert. Christmas Bake Sale December Let Luther Crest do all your holiday baking. Our fabulously popular cookies, candies, breads, muffins and pies will certainly warm your taste buds and will make your Christmas season much less hectic. For more information call 320-846-2431 or email Bonnie Praska. Grade 3-6 Winter Youth Retreat January 20-22, 2012 “I-Pod, I-Phone, I-Follow” Come join us for a weekend of fun winter outdoor games and activities, arts and crafts, crazy counselors, meaningful worships, Bible diving, and a better understanding of how God is working in our lives every day! se ny of the a r o f r e t site To regis our web o t o g s t d g an even rcrest.or e h t on u .l w ww on form i t a r t s i g mp d a re R call ca downloa O e g a p nt gis each eve help with the re l l i 31. and we w cess 320-846-24 ro tration p Sweetheart Event February 14, 2012 A Valentine’s Day event for couples (Adults - 18 and over) Join us for an evening of elegant dining and outdoor fun as we celebrate the gift of love and romance! Come for hors d’oeuvres, a candlelight dinner, followed by a beautiful night walk or cross country skiing on trails lined with glowing luminaries, and an evening devotion as we warm up by the fire. The evening will conclude with snacks and warm beverages. Grade 7-9 Winter Youth Retreat February 17-18, 2012 “I-Pod, I-Phone, I-Follow” Come join us for a weekend of fun winter outdoor games and activities, arts and crafts, crazy counselors, meaningful worships, Bible diving, and a better understanding of how God is working in our lives every day! God Spa April 27-29, 2012 Massage, reflexology, ion cleanse, yoga, Wii Fit, labyrinth meditation, prayer, Bible study, and organic food. Our Spiritual Guide for the weekend will be leading worship, Bible study and available for personal conversations. 18 2 1 0 2 r e m m u S MIDDLE OF THE WHEEL Where do we find HOPE in a BROKEN World? The 2012 Summer Theme, “Middle of the Wheel” will focus on this question. Through our daily themes, we will learn to keep Christ, who is our hope through uncertainty and fear, and our light in the darkness, as the center of our lives. Luther Crest Bible Camp 2012 Summer Schedule Week of… June 10 Alex-Youth 3-6 Critters FULL WEEK June 17 6-8 Witnesses June 24 July 1 July 8 July 15 July 22 July 29 Aug 5 (Confirmation Week) Women’s Week (Sun-Thurs) K-4 9to5 Day Camp (Mon-Thurs) 4-6 Leapers (Mon-Thurs) Adventure/Specialty Mystery Mission 6-8 Digital Photography 6-8 WET & WILD Mystery Mission 6-8 WET & WILD Mystery Mission Sports 3-6 Fishing 3-6 Dance 4-6 HiCanBike 7-10 X-treme ALL AMERICAN FAMILY CAMP WEEK!!! K-4 9to5 Day Camp (9am-5pm) 4-6 Musical Camp 4-6 Boys Football 4-6 Leapers 6-8 WET & WILD 10-12 Keepers (July 8-July 27 - Counselor in Training Program) K-4 9to5 Day Camp (9am-5pm) 6-8 WET & WILD 7-10 Girls Volleyball 4-6 Leapers 10-12 Keepers (cont’d, wk.2) 6-8 Witnesses 2-4 Seekers (Sun-Wed) 6-8 WET & WILD 4-6 Girls Volleyball 2-4 Seekers (Wed-Fri) 10-12 Keepers cont’d, wk.3) 7-10 Night Owl (Pilgrim Point) 6-8 Witnesses 6-8 WET & WILD 7-10 Basketball 9-12 Night Owl (Pilgrim Point) 9-12 Onigum Mystery Mission 9-12 Waterama 4-6 Leapers 6-8 WET & WILD 4-6 Basketball 9-12 Waterama 7-10 X-treme Grades listed are those to-be-completed summer 2012. Call us, 320-846-2431. Register online, www.luthercrest.org Churches interested in your own mission trip or Waterama week are encouraged to call camp to schedule your event!!! Luther Crest Bible Camp 2012 Summer Schedule Week of… June 10 June 17 June 24 July 1 July 8 July 15 Alex-Youth 3-6 Critters FULL WEEK 6-8 Witnesses (Confirmation Week) Women’s Week (Sun-Thurs) K-4 9to5 Day Camp (Mon-Thurs) 4-6 Leapers (Mon-Thurs) Adventure/Specialty Mystery Mission 6-8 Digital Photography 6-8 WET & WILD Mystery Mission 6-8 WET & WILD Mystery Mission CHRIST Sports 3-6 Fishing 3-6 Dance 4-6 HiCanBike 7-10 X-treme ALL AMERICAN FAMILY CAMP WEEK!!! K-4 9to5 Day Camp (9am-5pm) 4-6 Musical Camp 4-6 Boys Football 6-8 WET & WILD 4-6 Leapers 10-12 Keepers (July 8-July 27 - Counselor in Training Program) K-4 9to5 Day Camp (9am-5pm) 6-8 WET & WILD 7-10 Girls Volleyball 4-6 Leapers 10-12 Keepers (cont’d, wk.2)