2011 actual2011 budgetDifference

Total operating revenues$1,528,499$2,291,829$-763,330

Total operating expenses$1,860,829 $944,246 $-916,583

Operating income or loss$-332,330$1,347,583$-1,679,913

Depreciation/amortization

(not budgeted) $662,488$0$662,488

Adjusted operating income$330,158$1,347,583$-1,017,425

Source: City of Vadnais Heights