 under realistic-optimistic assumptions the income pays all expenses and capital expenses.If the maximum budget it seems adequate to inform the respective people that priority 3 resources may never be released through the budgeting period and therefore they may be taken off the plan.Alternatively, additional income generating measures or fund-raising may be planned in order to ensure a positive enough income and cash situation to possibly also accommodate for Priority 3 expenses and capital expenditures.