The Town of Willingdon adopted the following General Fund budget for fiscal year 2017: Estimated revenues: Taxes $ 15,600,000 Intergovernmental revenues 850,000 Licenses and permits 390,000 Fines and forfeits 120,000 Miscellaneous revenues 70,000 Total estimated revenues $ 17,030,000 Appropriations: General government $ 8,150,000 Public safety 6,060,000 Public works 1,610,000 Health and welfare 1,010,000 Miscellaneous 130,000 Total appropriations $ 16,960,000

Show entries in the subsidiary ledger accounts.

Revenues ledger

year Account title Est revenues Dr(Cr) Revenues CR(Dr) Balance Dr(Cr

2017 Taxess

2017 Intergovernmental revenues

2017 Licenses and Permits

2017 Fines and Forefits

2017 Miscellaneous Revenues

Appropriations Ledger

Account/Description Encumbances Encum. Encum. Expenditures Expenditures Appropriation Balance

Increase Dr Decrease balance Dr(Cr) Balance Cr(Dr) Cr(Dr)

(cr) Dr(Cr) Dr(Cr)

General Government

Public safety

Public works

Health and welfare

Miscellaneous