

Revenue:
Aces Fore Aiden Fund-raiser = $20,000.00
CD Interest = $400.00
Total = $20,400.00
Expense:
Aces Fore Aiden Cost = $8,000.00
Scholarships = $3,000.00
Grants = $3,000.00
Donations = $1,000.00
CD = $5,000.00
Total = $20,000.00
End of Year Total = $400.00
Projected Account Balance = $9,785.99
+ 1 CD worth $5,000.00
+1 CD worth $10,000.00