Approved Budget Estimates 2025 - Flipbook - Page 11
Let Freedom Ring Foundation
2025 Budget Estimates
Income
Expenses
Income
Fundraising
Individual and Corporate Donations
Board Member Contributions
Grants
City of Williamsburg (Restricted)
Heritage Center Support - FBC (Restricted)
CWF Book (Restricted)
Dominion Energy’s (Restricted)
Fall Gala
$ 100,000.00
$ 16,150.00
$ 250,000.00
$ 50,000.00
$ 20,000.00
$ 10,000.00
$ 175,000.00
Expenses
General Operating Expenses
Administrative/Program Support
Annual Juneteenth Celebration
Annual Membership, Network Peninsula
2024 Fall Gala expenses
Office and administrative expenses
Insurance
Fees - Banking
Fees - Accounting
Annual Meeting/Strategic Planning Session
Network for Good
Grant Writers
Scholarships
Undergraduate
Morgan Scholars
2024 Program Initiatives
Book – History of First Baptist Church
Black History Month Program
Collection and Display of Artifacts
Capital Projects (FBC Security Enhancements)
$ 85,000.00
$
500.00
$
100.00
$ 125,000.00
$
7,300.00
$
1,111.00
$
60.00
$
4,250.00
$
2,650.00
$
3,000.00
$ 25,000.00
$
$
$ 15,000.00
$
1,000.00
$ 200,000.00
$ 10,000.00
Reserve Account
Total
9
5,000.00
5,000.00
$ 621,150.00
$ 131,179.00
$ 621,150.00
