Example 4: Activity variance Planning budget Flexible Budget Activity Variances Customers served 25000 29000 Revenue 77500 89900 43700 46900 Expenses Wages and salaries Supplies Insurance 15000 17400 5300 5300 Miscellaneous expense 8200 9000 Total expense 72200 78600 Net operating income 5300 11300