<strong>WAUKESHA</strong> <strong>COUNTY</strong>, WISCONSINSCHEDULE OF REVENUES, EXPENDITURESAND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL - GENERAL FUNDFor The Year Ended December 31, 2010Original Final Actual Variance fromBudget Budget Amount Final BudgetGeneral government:County executivePersonnel $ 475,939 $ 475,939 $ 430,491 $ 45,448Operating 55,359 55,359 28,571 26,788Interdepartmental charges 27,771 27,771 21,308 6,463Total County executive 559,069 559,069 480,370 78,699County boardPersonnel 1,043,622 1,043,622 907,140 136,482Operating 236,049 396,124 166,016 230,108Interdepartmental charges 30,702 30,702 27,123 3,579Total County board 1,310,373 1,470,448 1,100,279 370,169AdministrationPersonnel 4,840,416 4,840,416 4,769,595 70,821Operating 686,730 696,818 557,293 139,525Interdepartmental charges 309,375 309,375 293,155 16,220Total Administration 5,836,521 5,846,609 5,620,043 226,566County clerkPersonnel 351,083 351,083 344,734 6,349Operating 183,606 253,606 250,970 2,636Interdepartmental charges 31,023 31,023 31,023 -Total County clerk 565,712 635,712 626,727 8,985County treasurerPersonnel 371,246 371,246 314,824 56,422Operating 139,716 139,716 122,178 17,538Interdepartmental charges 130,458 130,458 130,422 36Total County treasurer 641,420 641,420 567,424 73,996Non-departmentalPersonnel 455,000 550,000 322,597 227,403Operating 1,408,350 1,422,960 1,262,869 160,091Contingency fund 1,250,000 1,125,000 - 1,125,000Interdepartmental charges 60,550 60,550 60,550 -Total Non-departmental 3,173,900 3,158,510 1,646,016 1,512,494Corporation counselPersonnel 1,182,863 1,182,863 1,133,609 49,254Operating 222,681 222,681 159,085 63,596Interdepartmental charges 49,974 49,974 47,396 2,578Total Corporation counsel 1,455,518 1,455,518 1,340,090 115,428Total general government 13,542,513 13,767,286 11,380,949 2,386,337Total expenditures101,936,484 105,521,528 98,637,519 6,884,009Excess of Revenues Over (Under) Expenditures (2,859,692) (4,475,240) 3,723,793 8,199,033OTHER FINANCING SOURCES (USES)Transfers in - - 665,300 665,300Transfers out - - (1,695,585) (1,695,585)Total other financing sources (uses)- - (1,030,285) (1,030,285)Net change in fund balances(2,859,692) (4,475,240) 2,693,508 7,168,748Fund Balance - January 1 55,084,935 55,084,935 55,084,935 -Fund Balance - December 31 $ 52,225,243 $ 50,609,695 $ 57,778,443 $ 7,168,748(CONCLUDED)See independent auditors' report and accompanying notes to required supplementary information.85
THIS PAGE LEFT BLANK
- Page 1 and 2:
WAUKESHA COUNTYCOMPREHENSIVE ANNUAL
- Page 3 and 4:
COMPREHENSIVE ANNUAL FINANCIAL REPO
- Page 5 and 6:
WAUKESHA COUNTY WISCONSINCOMPREHENS
- Page 7 and 8:
Daniel P. VrakasCounty ExecutiveJun
- Page 9 and 10:
WAUKESHA COUNTY, WISCONSINEqualized
- Page 11 and 12:
Residential property accounts for o
- Page 13 and 14:
The County’s tax levy rate, which
- Page 15:
udget controls are maintained at th
- Page 19 and 20:
WAUKESHA COUNTYDepartment HeadsAdmi
- Page 21:
JUDICIARY AND LAW ENFORCEMENT COMMI
- Page 24 and 25:
To the Honorable Board of County Su
- Page 27 and 28:
WAUKESHA COUNTY, WISCONSINMANAGEMEN
- Page 29 and 30:
WAUKESHA COUNTY, WISCONSINMANAGEMEN
- Page 31 and 32:
WAUKESHA COUNTY, WISCONSINMANAGEMEN
- Page 33 and 34:
WAUKESHA COUNTY, WISCONSINMANAGEMEN
- Page 35 and 36:
WAUKESHA COUNTY, WISCONSINMANAGEMEN
- Page 37 and 38:
WAUKESHA COUNTY, WISCONSINMANAGEMEN
- Page 39:
GOVERNMENT-WIDE STATEMENTS
- Page 42 and 43:
WAUKESHA COUNTY, WISCONSINSTATEMENT
- Page 45 and 46:
WAUKESHA COUNTY, WISCONSINBALANCE S
- Page 47 and 48:
WAUKESHA COUNTY, WISCONSINSTATEMENT
- Page 49:
MAJOR PROPRIETARY FUNDSAIRPORT OPER
- Page 52 and 53:
WAUKESHA COUNTY, WISCONSINSTATEMENT
- Page 54 and 55:
WAUKESHA COUNTY, WISCONSINSTATEMENT
- Page 57 and 58: WAUKESHA COUNTY, WISCONSINSTATEMENT
- Page 59 and 60: WAUKESHA COUNTY, WISCONSININDEX TO
- Page 61 and 62: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 63 and 64: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 65 and 66: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 67 and 68: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 69 and 70: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 71 and 72: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 73 and 74: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 75 and 76: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 77 and 78: NOTE 4 - DEPOSITS AND INVESTMENTS (
- Page 79 and 80: NOTE 4 - DEPOSITS AND INVESTMENTS (
- Page 81 and 82: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 83 and 84: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 85 and 86: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 87 and 88: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 89 and 90: NOTE 11- LEASE DISCLOSURES (CONT’
- Page 91 and 92: NOTE 13- COMPONENT UNIT (CONT’D)W
- Page 93 and 94: NOTE 13- COMPONENT UNIT (CONT’D)W
- Page 95 and 96: NOTE 13- COMPONENT UNIT (CONT’D)N
- Page 97 and 98: NOTE 15- RISK MANAGEMENT/SELF INSUR
- Page 99 and 100: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 101: REQUIRED SUPPLEMENTARY INFORMATION
- Page 104 and 105: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 108 and 109: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 110 and 111: WAUKESHA COUNTY, WISCONSINNOTES TO
- Page 113 and 114: WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 115: NON-MAJOR SPECIAL REVENUE FUNDSSpec
- Page 118 and 119: WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 120 and 121: WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 122 and 123: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 124 and 125: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 126 and 127: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 128 and 129: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 130 and 131: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 132 and 133: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 134 and 135: THIS PAGE LEFT BLANK
- Page 137 and 138: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 139 and 140: NON-MAJOR CAPITAL PROJECTS FUNDSCap
- Page 141 and 142: THIS PAGE LEFT BLANK
- Page 143 and 144: WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 145 and 146: WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 147 and 148: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 149 and 150: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 151 and 152: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 153 and 154: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 155 and 156: WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 157:
NON-MAJOR ENTERPRISE FUNDSEnterpris
- Page 160 and 161:
WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 162 and 163:
THIS PAGE LEFT BLANK
- Page 165 and 166:
THIS PAGE LEFT BLANK
- Page 167 and 168:
WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 169 and 170:
WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 171:
NON-MAJOR FIDUCIARY FUNDSAGENCY FUN
- Page 174 and 175:
WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 176 and 177:
WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 178 and 179:
WAUKESHA COUNTY, WISCONSINCOMBINING
- Page 181 and 182:
THIS PAGE LEFT BLANK
- Page 183 and 184:
WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 185 and 186:
WAUKESHA COUNTY, WISCONSINSCHEDULE
- Page 187:
CAPITAL ASSETS USED IN THE OPERATIO
- Page 190 and 191:
WAUKESHA COUNTY, WISCONSINCAPITAL A
- Page 192 and 193:
WAUKESHA COUNTY, WISCONSINACCUMULAT
- Page 195 and 196:
THIS PAGE LEFT BLANK
- Page 197 and 198:
WAUKESHA COUNTY, WISCONSINTABLE 1NE
- Page 199 and 200:
WAUKESHA COUNTY, WISCONSINTABLE 2CH
- Page 201 and 202:
WAUKESHA COUNTY, WISCONSINTABLE 2CH
- Page 203 and 204:
WAUKESHA COUNTY, WISCONSINTABLE 3CH
- Page 205 and 206:
WAUKESHA COUNTY, WISCONSINTABLE 4CH
- Page 207 and 208:
WAUKESHA COUNTY, WISCONSINTABLE 6DI
- Page 209 and 210:
WAUKESHA COUNTY, WISCONSINTABLE 8PR
- Page 211 and 212:
THIS PAGE LEFT BLANK
- Page 213 and 214:
WAUKESHA COUNTY, WISCONSINTABLE 10L
- Page 215 and 216:
WAUKESHA COUNTY, WISCONSINTABLE 11C
- Page 217 and 218:
WAUKESHA COUNTY, WISCONSINTABLE 13T
- Page 219 and 220:
WAUKESHA COUNTY, WISCONSINTABLE 14F
- Page 221 and 222:
WAUKESHA COUNTY, WISCONSINTABLE 15M
- Page 223 and 224:
WAUKESHA COUNTY, WISCONSINTABLE 16C