1. 2013 Budget Forums January 2013

2. 2013 Budget Process at Bethesda Networks asked in August to “be realistic” when preparing budgets for 2013 Council reviews requests @ September meeting Congregational feedback on budget requests for last two weekends in September Council reviews congregational input and prepares communication for October

3. 2013 Budget Process, con’t. Stewardship Campaign in October November to early December – Budget Ministry Team develops options for proposed budget Council reviews budget proposals and finalizes 2013 budget to present to congregation Early January – Open Congregational Forums January 27, 2013 – Semiannual Meeting

4. Dream Budget Proposal Outreach Network has challenged congregation to increase the Benevolence Fund by 0.25% in 2013, moving from 10.25% to 10.5%. Ultimate goal is 15% of offerings to benevolence. A proposal of $8,355 is made to fund the Pastoral Intern.

5. Actual Revised Budget Outreach Network to maintain 2012 Benevolence Fund level at 10.25% of offerings Pastoral Intern to be funded through the Outreach Network Ministry Team

6. Outreach Network 2012 Benevolence Allocations Calculation of Outreach Funds (Benevolence) 2012 Budgeted Offerings$866,445 Congregation-approved % of 10.25% offerings to be allocated for Benevolence TOTAL Benevolence to be allocated$ 88,810* * actual Benevolence budget depends on offerings received throughout the year

7. 2012 Outreach Funds Distribution Local Justice and Charity$10,600 (includes AMOS, Good Neighbor, BLC’s Caring Ministry) Local Mission Support$ 2,800 (includes Bethany Life, Home for Awhile) SE Iowa Synod & Para-Church Ministries $66,983 (includes Lutheran Chaplaincy Outreach, Lutheran Campus Ministry, Riverside Lutheran Bible Camp, ELCA College scholarships)

8. 2012 Funds Distribution, con’t. Global Justice & Charity$ 1,120 (Fair Trade Coffee purchased for Bethesda use, Blanket Sewing Ministry) Global Mission Support$10,000 (includes ELCA missionaries Stadtlanders and Wayne & Christa, and Tanzania Ministry team) TOTAL:$91,503* *Difference between Benevolence allocation($88,810) and distributions ($91,503) funded through Benevolence Designated Fund Account.

9. Dream Budget Proposal Discipleship Network – Requests addition of new ministry team initiative, LifeBalance (+$100)2013 request: $7,100

10. Actual Revised Budget Discipleship Network – Cut $600 Revised request: $6,500

11. Dream Budget Proposal Worship Network – Increased supply costs for Choir and audio/visual needs (+$1,400) 2013 request: $15,400

12. Actual Revised Budget Worship Network – Cut $3,500 Revised request: $11,900

13. Dream Budget Proposal Youth & Family Network – anticipates same budget 2013 request: $21,000 Initial presentation included three tier approach: Dream level @ $21,000; mid-level @ $15,000; ‘Desperation’ level @ $9,000

14. Actual Revised Budget Youth & Family Network – Cut $6,000 Revised request: $15,000

15. Dream Budget Proposal Administration Network/Facilities Management – Increased costs in Electricity (+$4,500) Administration Network/Facilities Management – Increase costs in Sanitation (+$2,000) Administration Network/Facilities Management – Decrease costs in Gas (-$1,750) 2013 request: $78,100

16. Actual Revised Budget Administration Network/Facilities Management – Cut $4,000 Revised request: $74,100

17. Dream Budget Proposal Administration Network/Ministries Support – Increase costs in Computer Hardware/Leases; current server down two full days last quarter, time to update (+12,000) Administration Network/Ministries Support – Decrease costs in mailings, publicity, computer software and supplies (-$3,300) 2013 request: $75,590

18. Actual Revised Budget Administration Network/Ministries Support – Cut $12,000 Revised Request: $63,590

19. Dream Budget Proposal Administration Network/ELCA MIF Loan – Decrease monthly Principal and Interest Payment (-$16,000) 2013 request: $107,312

20. Actual Revised Budget Administration Network/ELCA MIF Loan Revised request: $86,400 (new loan amortization schedule received)

21. Dream Budget Proposal Personnel – Fill Interim Pastoral Position with Full-Time Associate Pastor; (salary/benefit costs approximately the same) Personnel – Moving Expenses (+$3,000) Personnel – Pastoral Intern Position (+$8,355) Personnel – No Staff Salary Increases 2013 request: $564,349

22. Actual Revised Budget Personnel – Delay hire of Teaching Pastor to 2 nd quarter 2013, move Intern expense to Outreach Network, Synod 2013 Health Ins Costs reduced and move Call Committee expenses Revised request: $525,954

23. Actual Revised Budget, con’t. Call Committee Expenses –$3,000 for moving Pastor Strickert to Ames

24. 2013 Proposed Budget Projected Income: 20122013 Pledged Income to-date $741,445 (281) $698,785 No 2013 pledges, but 2012 pledge received (40) $47,201 $745,986 Regular non-pledged giving $100,000 $92,000 Loose & Festival Offerings $25,000 $25,000 Misc. Income $15,000 (program fees, duplex, etc.) $15,000 Contribution from COA Rebate $42,610 Total $924,055 $877,986

25. 2013 Proposed Budget, con’t. Budgeted Expenses: 2012 2013(Dream) 2013(Revised) Outreach (10.25%) $88,810 Pastoral Intern -- (10.50%) $90,613 $8,355 (10.25%) $88,456 $8,355 Discipleship $7,000$7,100$6,500 Worship 14,000$15,400$11,900 Yth & Fam $21,000$21,000$15,000 Evangelism $0$0

26. 2013 Proposed Budget, con’t. Budgeted Expenses: 2012 2013(Dream) 2013(Revised) Administration Ministries Support $64,000 $75,590$63,590 Facilities Mgmnt $59,000 ELCA MIF Loan $116,000 $78,100 $107,312 $74,100 $86,400 Personnel $549,244$564,349$525,954 Call Committee $5,000 (incl. in Personnel) $3,000 Total $924,055$967,819$883,255

27. Proposed Budget Summary 2013 Projected Income:$877,986 2013 Budgeted Expenses:$883,255 $ -5,269 What are your recommendations?

28. A Final Encouragement... “Let us not be weary in doing good, for we will reap in due season, if we don’t give up. So then, as we have opportunity, let’s do what is good toward all, and especially toward those who are of the household of the faith.” Galatians 6:9-10

29. Congregational Feedback Questions and Discussion