7.1 Monitoring variances
69
BOX 18: Example of a Variance Report for an Operational Budget
Budget Actual Variance Variance Remarks
Money units (MU) (MU) (MU) %
Operational Income
Training 6,000 4,237 (1,763) (29.4) unfavourable
Maintenance and repairs 59,885 50,303 (9,582) (16.0) unfavourable
Consultancy 7,105 6,252 (853) (12.0) unfavourable
Transport charges 7,637 9,045 1,408 18.4 favourable
Sales of spare parts, materials and
equipment (passed on/charged to
the customer) 42,300 34,840 (7,460) (17.6) unfavourable
Commission 8,460 6,968 (1,492) (17.6) unfavourable
Total Operational Income 131,387 111,645 (19,742) (14.8) unfavourable
Operational Expenditure
Direct operational expenditure:
Salaries and wages (technical) 28,000 30,800 (2,800) (10.0) unfavourable
Staff training 4,000 4,000 0 0 -
Materials, supplies and spare parts
(passed on/charged to the customer) 42,300 34,840 7,460 17.6 favourable
Sub-total direct operational expenditure 74,300 69,640 4,660 6.3 favourable
Indirect operational expenditure:
Salaries and wages (support) 8,000 8,800 (800) (10.0) unfavourable
Travel and transportation 3,000 3,486 (486) (48.6) unfavourable
Office supplies 1,000 1,214 (214) (21.4) unfavourable
Communication 1,000 2,412 (1,412) (141.2) unfavourable
Rent of offices and workshops 2,000 28,000 (800) (20.0) unfavourable
Vehicle insurance premiums 500 586 (86) (17.2) unfavourable
Materials and supplies 3,500 2,917 583 16.7 favourable
Depreciation 10,000 11,049 (1,049) (10.2) unfavourable
Sub-total indirect operational expenditure 29,000 33,264 (4,264) (14.7) unfavourable
Total Operational Expenditure 103,300 102,904 396 0.4 indirect +
direct =
favourable
Operational Surplus or Deficit 28,087 8,741 19,346 (68.9) total income
minus total
expenditure =
unfavourable
Other (Non-operational) Income
such as donor grants 20,000 20,000 0 0 -
Other (Non-operational)
Expenditure such as interest paid (400) (400) 0 0 -
Total Surplus or Deficit 47,687 28,341 (19,346) (40.02) unfavourable