Chippewa Watershed Conservancy:Case II: (Graded A+) - use as a guide only - 26134

Solution Posted by


Rating : (80)A
Solution Detail
Price: $20.00
  • From: Business,
  • Posted on: Thu 26 Sep, 2013
  • Request id: None
  • Purchased: 2 time(s)
  • Average Rating: No rating
Request Description

Chippewa Watershed Conservancy: Not-for-profit Budgeting

Case II: Functional and Flexible Budgets


Case II is a continuation of Case I. In this case you will convert the line-item budget developed in Case I into a functional budget. Then you will employ further information to create a flexible budget. Refer to the Case I Solution for data.


Assume that the CWC has adopted the proposed budget as developed in Case I even though it does not hit the 5% budget surplus target. Now they want you to allocate the budget into functional areas.  Revenue is not allocated to functions. However, expenses are allocated to functions using the percentages shown in the following section.


Part A: Functional Budget

Program Functions
Stewardship: Management of easements and preserves.

Outreach: Publicity and Education.

General Program: Activities directly related to project development.

Support Functions

Administration: Management of the organization and other activities not directly related

to project development

Fundraising: Grant-seeking, special events, and fund appeals










                                    P      R      O      G      R      A      M     S     U     P     P     O     R   T

                                    Stewardship    Outreach      General   Administration   Fundraising



Travel                               50%              10%              20%              10%              10%

Special Events                                                                                                    100%           

Conferences                                                               50%              40%              10%

Fundraising                                                                                                        100%

Insurance                          60%                                   30%              10%

Newsletter                                             80%                                                        20%

Postage                             10%              30%              10%              10%              40%

Professional Fees                                                       50%              50%

Publicity                                              100%

Salary                               30%              10%              30%              20%              10%

Supplies                            30%              10%              20%              30%              10%

Payroll Taxes                    30%              10%              30%              20%              10%

Telephone                         30%              10%              30%              20%              10%


Questions for Part A:

1)         Create a Functional Budget for the upcoming year. Use the revenue and expense allocations provided above and the Case 1 Solution for the next year.

2)         What percent of the total expense budgeted by the CWC for the next year is spent in each of the five functional areas? What percent is Program expense (total of Stewardship, Outreach, and General Program) and what percent is for Support (Administration and Fundraising)?


Part B: Flexible Budget

The CWC budgeted on the basis of the existing 15 preserves and 27 conservation easements.

“New” refers to additional preserves and/or easements.

“X%” refers to the percentage of the original budget.



   Travel:                      3% for each new project in Stewardship

3% for each new project in General Program

   Postage:                    1% for each new project in Stewardship

                                    1% for each new project in General Program

   Professional Fees:    5% for each new project in General Program

   Supplies:                   1% for each new project in General Program

   Telephone:                4% for each new project in General Program


   Salary and Payroll Tax        

            Shift 3% from Administration to General Program for each new project


Note: “2%” refers to the percent of the original budget. If the budget for a line-item is $1,000 and 10% is assigned to a particular function (such as General Program), then if an additional 4% is added to that function (due to 2 new projects with 2% per new project) the new budget for that function is [10% + (2 x 2%)] multiplied by the original budget for that line item. In this case, .14 x $1,000 = $140 while the budget for the entire line-item is $1,000 x 1.04 = $1,040.


No additional staff will be hired. The CWC plans to have some administrative duties performed by volunteers or deferred.


Questions for Part B:

3)         Prepare a Flexible Budget for the five functional areas based on 2 new projects.

4)         Calculate the budget surplus/deficit based on your Flexible Budget. Do not change revenue from the total column in the Case 1 Solution Cash Budget. Recalculate the budget surplus/deficit as a percent of total expense.

5)         What percent of the new budget is Administration expense? What dollar amount?


6)         Does it appear reasonable that the CWC can handle the level of activity described in question 3 without an increase in revenue? Why? Discuss any concerns.

Solution Description