The beginning balance shall include revenue receipts made available by the lapsing of unencumbered appropriation balances at the beginning of the budget year and receipts from unanticipated and unexpended revenues of the preceding fiscal year.  The beginning balance shall be estimated at the time the budget is prepared as accurately as may be.