Budget variance report
Organisation: Northgate Building Ltd
Period: Third quarter 2027, July to September
Currency and unit: EUR, thousands
Prepared by: Sofia Marin, Finance Manager
Date: 14 October 2027
Summary
Revenue was 4 percent above budget. Costs were 7 percent above budget, mainly materials. Profit is 9 percent below plan for the quarter.
Income
| Item | Budget | Actual | Variance |
|---|---|---|---|
| Building contracts | Budget 1,200 | Actual 1,290 | Variance +90 (+7.5%) |
| Repairs and maintenance | Budget 300 | Actual 282 | Variance -18 (-6.0%) |
Costs
| Item | Budget | Actual | Variance |
|---|---|---|---|
| Materials | Budget 520 | Actual 610 | Variance +90 (+17.3%) |
| Wages | Budget 480 | Actual 492 | Variance +12 (+2.5%) |
| Vehicles | Budget 60 | Actual 58 | Variance -2 (-3.3%) |
Profit
| Budget 440 | Actual 400 | Variance -40 (-9.1%) |
Variance is actual minus budget. For income a positive variance is favourable. For costs a positive variance is overspending.
Reasons for the main variances
Materials: timber prices rose 14 percent in August and two projects needed extra steel.
Revenue: one contract was finished early and billed in this quarter, not the next.
One-off and timing differences
EUR 60 of the revenue gain is timing and will reverse in the fourth quarter.
Outlook for the full year
We expect to end the year about 5 percent below budgeted profit unless material costs fall.
Actions
Agree fixed prices with two suppliers by 31 October (Sofia Marin).
Review all open quotes for price rises (Ahmed Rahman, by 15 November).