Attachment G - Sample Budget~2.xlsx
XLSX spreadsheet 28 KB Posted
- Attached to
- Farm to CNP Education Grant
- Solicitation number
- S-58100-00014994
- Issued by
- Marion County, Oregon
About this file
This is a sample budget worksheet for the Farm to Child Nutrition Program (CNP) Education Grant administered by the Oregon Department of Education (ODE). The grant supports food-based, agriculture-based, and garden-based educational activities in public schools, charter schools, and child care programs across Oregon. The sample budget, submitted by Gardens R Us Nonprofit with an executive director contact, illustrates allowable expenses for the 2025-2027 grant period. Applications are due November 16, 2025, with award notifications expected around December 10, 2025. The grant period runs from July 1, 2025, to June 30, 2027, with no renewal options specified. The sample budget reflects a total project cost of $32,000, comprised of $28,000 in direct costs and $4,000 in indirect costs.
The budget example demonstrates allowable expense categories including direct costs for travel, equipment and supplies, instructional materials, labor with fringe benefits, contractual services, and miscellaneous expenses such as insurance. Direct costs in this sample include $1,356 for travel, $7,600 for equipment and supplies, $13,081 for personnel and fringe benefits, $4,000 for contractual services, and $1,252.50 for insurance. Indirect costs are capped at 25% of the grant total and calculated at a 20% rate in this example. The budget narrative requires detailed justification for all expenses, particularly labor costs, which must be directly associated with specific educational activities and calculated by multiplying estimated hours by wage rates plus applicable benefits. Applicants may apply for either the Mini Grant (not exceeding $15,000) or the Capacity Sustaining Full Grant (not exceeding $100,000), with total program funding of $3,000,000 available for the 2025-2027 biennium and a first-round cap of $750,000 for mini grants.
View the file
Other files
Show all 27
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
TOTALS
| 2025-2027 Farm to CNP Education Grant | |
| Garden-Based; Ag.-Based; or Food-Based Educational Activities | |
| NOTE: This budget example is a generic example. it is the SAME budget for both the Mini and Full Ed Grant! | |
| Entity applying for grant: | gardens r us nonprofit |
| Person Filling out Budget: | Joe Strummer |
| Title: | Exec Director |
| email: | joe@theclash.com |
| Enter all costs on the blue "Enter costs here" tab. This page is the total page in which everything rolls up to. |
| Percent of total | ||
| Direct costs | $28,000.00 | |
| Indirect Costs (cannot exceed 25% of grand total) | $4,000.00 | 13% |
| Grant total of budget: (See note below) | $32,000.00 | |
| This Budget worksheet can be used for both of the F2CNP Education Grants: |
| PLEASE HIGHLIGHT WHICH GRANT APPLYING FOR |
| Mini grant - cannot exceed $15,000; |
| Capacity Sustaining grant - cannot exceed $100,000 |
| Instructions: |
| Insert costs on the blue "Enter costs here" tab below. Please be specific as possible. For any labor costs, you must justify the labor by putting the number of estimated hours multiplied by the wage, plus any applicable benefits. The labor must be directly associated and tied to the specific educational activity. **PLEASE REFER TO ATTACHMENT G SAMPLE BUDGET - available in the files posted on Oregon Buys for the Farm to CNP Education Grant. |
mailto:joe@theclash.com Enter costs here
| Budget & Budget Narrative | ||
| Please be as specific as possible. This is your budget narrative also. This will help you scope the project appropriately and demonstrate that proposed costs are reasonable, necessary and allowable. | ||
| This budget will be scored up to 9 points. Proposed budget is reasonable (3), necessary (3) and allowable (3). | ||
| You may add lines as nessesary to this page. | ||
| DIRECT COSTS: | ||
| Item | Cost | Narrative: Description of Expense |
| Travel | ||
| Travel from office (24 Pea St.) to garden (54 Harvest Dr.) | $1,356.00 | $.565 x 20 miles x 120 days |
| $0.00 | ||
| $0.00 |
| Equipment, supplies, materials | List general equipment, supplies, materials. | |
| raised beds | $600.00 | Home Depot raised bed materials. 4 beds @ $150/bed |
| garden shed | $900.00 | Home Depot. Shed name= "the majestic" |
| Instructional supplies | $500.00 | 2 classroom grow carts @ $250 each. |
| Picnic tables for lessons | $600.00 | Industrial Supply picnic tables; 3@ $200 |
| garden supplies | $350.00 | 10 rakes @ $30 each, 25 shovels @ $50 each. |
| Watering system | $650.00 | Rain Bird irrigation system with timer. |
| Harvest of the month tasting tables | $3,000.00 | Oregon foods purchased ($100/mo*10mo*3 schools) |
| Farm fieldtrip | $900.00 | includes transportation, farm fee and supplies for 100 students, 3 trips |
| LABOR - include planning, implementation for activities | Any costs associated with planning and implementing garden-based, farm-based or food-based activities | |
| Personell - XYZ Elem. Garden Coordinator hrs | $3,420.00 | (3 hrs/week * 38 weeks * $30/hr) |
| fringe / benefits for XYZ Elem. Garden Coordinator | $1,197.00 | benefits @ 35% |
| Personell - instructional assistant | $2,280.00 | (3 hrs/week * 38 weeks * $20/hr) |
| fringe / benefits for instructional assistant | $798.00 | benefits @ 35% |
| Program Manager coordination and support | $3,990.00 | (9.5 hrs/mo*12mo*$35/hr) |
| fringe / benefits for Program Mgr. | $1,396.50 | benefits @ 35% |
| Business Manager | $600.00 | Tracking expenses, submitting reimbursements, generating reports (2hrs/mo * 10mo @ $30/hr) |
| fringe / benefits for Business Mgr. | $210.00 | benefits @ 35% |
| CONTRACTUAL | Any Person or company hired for work with your project. | |
| Jax's landscaping | $3,000.00 | Contractual to do paving, landscaping for garden. Flat Rate |
| Peyton's consulting | $1,000.00 | Consultant for garden design; includes student input. $100/hour for 10 hours. |
| Miscellaneous/Other costs | |
| Insurance required by ODE | $1,252.50 |
| TOTAL DIRECT COST ACTIVITIES | $28,000.00 | |
| INDIRECT COSTS | Cost | description |
| Indirect rate of 20% | $4,000.00 |
TOTAL INDIRECT COSTS $4,000.00
File details come from the government source that posted it. Updated .