On January 1, 2091, The Province Council approved budgets for 2091 as follows: Prepare a budget for 2091

Budget Items	Province Government (General Fund)	Capital Additions	Bureau of Electricity and Water
Revenue and other financing sources Property Taxes Sales Taxes Fees, Licenses, and Permits Charges for Services (Bureau) Program Fees: Education Intergovernmental grants Transfer from General Fund Proceeds from Bond Issues	$3,665,000 750,000 250,000 70,000 510,000	$ 500,000 2,500,000	$3,250,000 300,000 1,250,000
Expenditures/expenses and other     financing uses: General government operations Public Safety Education Operating expenses (Bureau) Capital Outlays Transfers to other funds	1,500,000 1,400,000 1,190,000 1,100,000	2,750,000	3,000,000 1,875,000

Please provide T-accounts and balances on the following entries and an explanation

Estimated revenue XXX

Estimated other financing use xxx

Appropriations xxx

Budgetary Fund Balance xxx