Solution :
Estimated revenues = $1,530,000
Other financing sources - bond proceeds = $402,500
Appropriations = $1,100,000
Est other fin uses = $502,500
Budgetary fund balance = $195,000
Appropriations = $1,100,000
Est other fin uses = $502,500
Budgetary fund balance = $195,000
Est Rev = $1,530,000
Other fin sources bond proceeds = $402,500