Budgeted revenue was $200,000 and actual revenue was $212,000. Budgeted costs were $150,000 and actual costs were $165,000. Find each variance and the profit variance.
- Revenue variance = 212,000 − 200,000 = $12,000 favourable (more revenue than planned).
- Cost variance = 165,000 − 150,000 = $15,000 adverse (more cost than planned).
- Budgeted profit = 200,000 − 150,000 = $50,000; actual profit = 212,000 − 165,000 = $47,000.
- Profit variance = 47,000 − 50,000 = $3,000 adverse (also 12,000 F − 15,000 A).
Answer: Revenue $12,000 favourable, costs $15,000 adverse, profit $3,000 adverse.