Calvary Church Annual Report 2012-2013 | Page 24
Project
Statement
Balance @
7/31/2012
Receipts
Expenditures
Transfers
Balance @
7/31/2013
Open Door Vision
$ 52,206
$ 265,040
$ 256,371
-
$ 60,875
Missions Projects
66,201
444,966
373,174
10,783
148,776
Benevolent
76,861
345,167
277,192
6,031
150,867
400,028
148,687
127,754
(14,408)
406,553
$ 595,296
$ 1,203,860
$1,034,491
$ 2,406
$ 767,071
Other Projects
TOTALS
Budget
Area of Ministry
Global & Community Outreach
$
2013-2014
Budget
2012-2013
Budget
$ 1,673,694
84,195
53,010
53,010
Special Needs
46,400
-
Maturation
32,260
-
Calvary Community
28,050
Fran Chertos
Lori Feerick
Gordon Herman
Joyce Herman
Hildegard Krusch
Barb Mayhew
Adele Ripley
Linda Rossman
Scarleo Sarker
Donna Tiesenga
Susan Ziel
80,795
Adult Ministries
(as of 8/31/13)
$ 1,673,694
Worship Ministries
Part-Time Food
Services Staff
102,610
Children’s Ministries
84,500
85,000
Student Ministries
80,635
80,635
Young Adult Ministries
29,544
29,544
Pastoral Care
43,950
39,450
Communications
75,850
74,850
Technical Services
83,353
82,453
336,205
343,440
Food Services
31,730
24,730
Administration
169,505
172,305
3,944,555
3,903,845
Facility Services
Personnel and Benefits
50,000
33,750
Equipment
Resident Department
252,770
255,771
Reserve Funding
255,000
300,000
27,738
25,118
$ 7,382,944
$ 7,361,000
Board Directed Initiatives
TOTAL BUDGET
Calvary Church | 707 East Beltline NE , Grand Rapids | (616) 956-9377 | calvarygr.org