MORE INFORMATION HERE

 

 

24 MONTH EXPANSION PLAN

2009/2010

 

 

 

 

 

 

General

 

 

 

Presently we are busy building the office, store room and the first house for a needy family in QwaQwa, South Africa, and a Soup kitchen and Day care in Lesotho.

 

 

The walls of the Office/Storeroom building are 70% finished and we anticipate that this building will be finished by the end of November/mid December. Once completed, we will be much further along on the first house to be given away, and that then could be finished by the end of March. Construction of a dedicated Day Care can then start and we can have that in operation by the end of 2009.

 

 

In the meantime, we started the foundations of the Soup kitchen/ Day care in Lesotho. The walls will be from cut sandstone, so building will greatly depend on how fast the stone cutters can deliver the required stone. If they can keep to their time table, this building can be operational before the end of 2008. On the same premises we will then erect a building to house visiting volunteers, which we plan to have completed by April 2009.

 

 

Once the Soup kitchen/Day care building is completed we will start similar feeding programs in the more remote areas of Lesotho where poverty is extreme. These will consist of mainly soup kitchens to serve the needs of pre-school children not reached by the bigger organizations providing aid.

 

 

The number of villages served will depend on the support that can be raised.

Construction

 

QwaQwa - South Africa

 

 

  1. Office/storeroom : 60% done (3 months to completion)

 

 

 

 

 

  1. Dedicated Day Care: Future project. (7 months to complete)

 

 

 

 

 

 

  1. House for 1st needy  family in Leratong. Foundations are being dug. (6 months to completion working 1 day a week.)

 

  1. Visitors house: 40% finished (4 months to completion) This is constructed with stone and is worked on in down time in between projects.

 

 

 

Matlakeng – Lesotho

 

 

  1. Soup Kitchen: Foundations are being dug. Bricks being made. (3 months to completion)

 

 

 

 

 

 

 

 

 

 

  1. Day Care: Foundations are being dug. Bricks being made. (3 months to completion)

 

 

 

 

 

 

  1. Text Box: Visitors house 
(Rondavel –traditional style “round” house)

     

    Visitors House: Future project (4 months to complete)

 

 

 

 

 

 

 

Remote Villages

 

 

 

  1. Soup Kitchens: Future project, (4 months to complete each project)

 

 

 

 

Transport

 

 

  • Purchase additional used vehicle to deliver food to Matlakeng and remote food programs.

 

  • Gas

Lesotho: 5 trips/week @ 450 km/day = R600x5: R3000/week = R12000/month: $1846

 

QwaQwa: 5trips/week @160KM/day = R200x5: 1000/week = R4000/month: $615

 

  • Maintenance:

Diesel Vehicles must be serviced every 5000 km, thus once a month.

Petrol vehicles, once every 10 000km, thus once every 3 months.

 

 

 

Salaries

 

 

1.        Teachers are trained by the Lesotho Educational Department and by ourselves in South Africa.

2.        Food is prepared by a lady from the village trained by CTCF

3.        Builders are from the area.

4.        Project manager to stay at the site. Makes sure problems are solved as they happen and that premises are secure. Will also be our contact in the village.

 

 

 

Feeding program

 

 

·         Food consists of cooked maize with sugar in the morning and cooked maize or rice with a vegetable stew in the afternoon.

·         Soup in winter.

·         Fruit when available

 

 

Leratong

 

 

Food

+/- 35 children – 2 meals a day @ $1.50/day = $52/day = $1040/month

$1040

Gas: 

$80

Utensils: 35 plates, cups & spoons @ $3/set

$105

Kitchen equipment

Cupboards

Freezer

$200

$400

$500     $1100

 

 

Matlakeng

 

Food

+/- 100 children – 2 meals a day @ $1.50/day = $1.50/day = $3000/month

$3000

Gas:

$250

Utensils: 100 plates, cups & spoons @ $3/set

$300

Kitchen equipment

Stove

Cupboards

Freezer

$600

$500

$400

$500     $2000

 

 

Remote Villages

 

Food

+/- 50 children/village -2 meals a day @ $1.50/day = $75/day = $1500/month

$1500/month

Gas:

$150

Utensils: 50 plates, cups & spoons @ $3/set

$150

Kitchen equipment

Stove

Cupboards

$300

$500

$400     $1200

 

 

 

Day Care

 

Leratong

 

 

Tables & Chairs : +/- 35 children = 17 Table/chair sets @ $25 each

$425

Cubby holes

$100

Safety gates

$300

Bookshelves

$300

 

$1125

 

 

Matlakeng

 

Tables & Chairs : +/- 50 children = 25 Table/chair sets @ $25 each

$1250

Cubby holes

$200

Safety gates

$700

Bookshelves

$600

Mattresses @ $30 each

$1500

 

$4250

 

 


 

Projected 12 month budget for 1st year.

 

Lesotho

Matlakeng

QwaQwa

Leratong

Lesotho

Remote Villages

Construction

 

 

Once off

Monthly

 

Once off

Monthly

 

Once off

Monthly

 

Day Care

$10 000

 

Day Care

$8 000

 

Soup Kitchen

$5 000

 

Security Fence

$3 200

 

Security Fence

$14 400

 

Security Fence

$2 160

 

Soup Kitchen

$5 000

 

 

 

 

Playground

$2 000

 

Playground

$2 000

 

Playground

$2 000

 

 

 

 

Community hall

$20 000

 

Community hall

-

 

 

 

 

Accommodation

$12 000

 

Accommodation

$3 000

 

 

 

 

Sub-Total

 

$52 200

 

 

$27 400

 

 

$9 160

 

Operational costs

 

Once off

Monthly

 

Once off

Monthly

 

Once off

Monthly

Transport

Round route 3x week

 

$1100

Return - Daily

 

$615

Round route 2xweek

 

$650

Food Delivery

 

$300

Food Delivery

 

incl.

Food Delivery

 

incl

Maintenance

 

$250

Maintenance

 

$200

Maintenance

 

$250

Vehicle

$5000

 

 

 

 

 

 

 

Salaries

1xProject manager

 

$300

1xProject manager

 

$300

1xTeacher

 

$150

1xTeacher

 

$250

1xTeacher

 

$250

1xCook

 

$100

1xCook

 

$150

1xCook

 

$150

1xBuilder

$900

 

1xBuilder

 

$300

1xBuilder

 

$400

2xBuilders mates

$1200

 

2xBuilders mates

 

$300

2xBuilders mates

 

$300

 

 

 

Feeding program

Food

 

$3000

Food

 

$1040

Food

 

$1500

Gas

 

$250

Gas

 

$80

Gas

 

$150

Utensils

$300

 

Utensils

$105

 

Utensils

$150

 

Equipment

$2000

 

Equipment

$1100

 

Equipment

$1200

 

Day Care

Equipment

$4250

 

Equipment

$1125

 

 

 

 

Supplies

 

$90

Supplies

 

$70

 

 

 

Sub-Total

 

$ 11 550

$ 6 290

 

$ 2 330

$3 405

 

$3 450

$2 800

TOTAL

 

$63 750

 

 

$29 730

 

 

$12 610