The Town of Willingdon adopted the following General Fund budget for the fiscal year beginning July 1: Estimated revenues: Taxes Intergovernmental revenues Licenses and permits Fines and forfeits Miscel1aneous revenues $15,600,000 850,000 390,000 120,000 70,000 $17,030,000 Total estimated revenues Appropriations: eneral government Public safety Public works Health and welfare Miscellaneous 8,150,000 6,060,000 1,610,000 1,010,000 130,000 Total appropriations $16,960,000 a-2. Show entries in the subsidiary ledger accounts TOWN OF WILLINGDON Revenues Ledger Year July 01 Taxes July 01 Intergovernmental Revenues July 01 Licenses and Permits July 01 Fines and Forfeits July 01 Miscellaneous Revenues Account Title Est. Revenues Dr(Cr) Revenues Cr(Dr) Balance Dr(Cr) 15,600,000 16,450,000 16,840,000 16,960,000 17,030,000 15,600,000 850,000 390,000 120,000 70,000 TOWN OF WILLINGDON Appropriations Ledger Encumbrances Encumbrances Encumbrances Decrease Expenditures Expenditur Balance ionBalance Cr(Dr) Account/Description Increase Balance Dr(Cr) Dr(Cr) Cr(Dr) Dr(Cr) General Government Public Safety Public Works Health and Welfare Miscellaneous