One amount is missing in the following trial balance of proprietary accounts, and another is missing from the trial balance of budgetary accounts of the Save Our Resources Commission of the federal government. This trial balance was prepared before budgetary accounts were adjusted, such as returning unused appropriations. The debits are not distinguished from the credits.

SAVE OUR RESOURCES COMMISSION
Preclosing Trial Balance
September 30, 2023
Proprietary accounts:
Accounts Payable	$	145,000
Accumulated DepreciationPlant and Equipment		5,361,000
Appropriations Used		4,511,000
Fund Balance with Treasury2023		?
Operating Materials and Supplies		74,000
Cumulative Results of Operations10/1/22		1,020,000
Operating/Program Expenses		2,161,000
Depreciation and Amortization		761,000
Plant and Equipment		8,122,000
Unexpended Appropriations2023		421,000
Budgetary accounts:
Other Appropriations Realized2023		?
Expended Authority2023		4,511,000
Undelivered Orders2023		321,000
Allotments2023		111,000

In completing the assignment, assume that all assets are entity assets, Fund Balance with Treasury is an intragovernmental asset, and all other assets are governmental. Also, assume that Other Appropriations Realized2022 were zero.

Required

Prepare the Statement of Budgetary Resources of the Save Our Resources Commission for 2023.

Prepare the Statement of Changes in Net Position of the Save Our Resources Commission for 2023.

Prepare the Balance Sheet of the Save Our Resources Commission for 2023.