| rép COMMUNITY ENTERPRISE | Exhibit 1 | ||||||||||
| PROJECT PLAN | |||||||||||
| Phase 2 : January to December 2008 | BUDGET | ||||||||||
| Establish First Center , Build 10 houses, Industry Center & Community Center at Nerkundrapattu | |||||||||||
| Task | Start Date | Duration | Labor | Materials | Equipment | Other | Total Cost | ||||
| PREPARATION | 8 weeks | ||||||||||
| January 1 to February 28, 2008 | |||||||||||
| Replace molds & construct molds for new panels | Jan 07 | 5 weeks | 2,500 | 2,500 | |||||||
| Purchase equipment: Generator, tools | Jan 07 | 1 weeks | 3,500 | 3,500 | |||||||
| Purchase vehicle | Jan 01 | 3 weeks | 5,000 | 5,000 | |||||||
| Travel | Jan 19 | 3 weeks | 3,500 | 3,500 | |||||||
| Subtotal: Preparation | 11,000 | 3,500 | 14,500 | ||||||||
| PHASE 2 | |||||||||||
| March 1 to December 31, 2008 | |||||||||||
| Purchase site near Pudupattinam | Feb 15 | 2 weeks | 40,000 | 40,000 | |||||||
| Clear land | Mar 01 | 1 week | 500 | 500 | |||||||
| Dig wells & install pumps | 1-Mar | 2 weeks | 200 | 1,000 | 1,200 | ||||||
| Build fences | Mar 01 | 4 weeks | 500 | 1,000 | 1,500 | ||||||
| Install septic tanks | Mar 01 | 4 weeks | 400 | 1,500 | 1,900 | ||||||
| Create access ways/roads on property | Mar 07 | 4 weeks | 500 | 1,500 | 2,000 | ||||||
| Install electrical supply | Mar 14 | 2 weeks | 100 | 600 | 700 | ||||||
| Set out foundations for houses, Industry center and Community center | Mar 21 | 2 weeks | 200 | 200 | |||||||
| SUBTOTAL: Land & Site Prep | 2,400 | 5,600 | 40,000 | 48,000 | |||||||
| Order steel for Industry Center roof | 1-Feb | 1 week | 1,500 | 1,500 | |||||||
| Purchase materials for Industry center | 1-Feb | 1 week | 2,500 | 2,500 | |||||||
| Cast wall panels & roof panels for Industry Center | 14-Feb | 4 weeks | 500 | 1,500 | 1,000 | 3,000 | |||||
| Order steel for roofs of First 5 houses | 21-Mar | 1 week | 2,500 | 2,500 | |||||||
| Order sand, crushed stone & rebar for First 5 houses | 21-Mar | 1 week | 2,500 | 2,500 | |||||||
| Set out & dig foundations for Industry Center | 25-Mar | 1 week | 200 | 1,000 | 1,200 | ||||||
| Cast foundations for Industry Center | 1-Apr | 1 week | 200 | 200 | |||||||
| Construct Industry Center | 15-Apr | 4 weeks | 300 | 300 | 600 | ||||||
| Subtotal - Industry Center | 1,200 | 5,800 | 2,000 | 9,000 | |||||||
| Assemble prototype molds for new products: Fencing posts, pillars, doors, fixtures etc. | 25-Mar | 4 weeks | 200 | 800 | 1,000 | ||||||
| Pursue contracts for Community products: Wall panels, roof panels, fencing posts, pillars, doors, flooring, counter tops etc. | 1-Feb | Ongoing | 500 | 1,000 | 1,500 | ||||||
| Set up production facilities in Industry Center | 7-Mar | 2 weeks | 500 | 3,000 | 500 | 4,000 | |||||
| Train workers | 1-Feb | Ongoing | 1,500 | 1,500 | |||||||
| Manufacture and market Community products | 1-Apr | Ongoing | |||||||||
| Subtotal - Business Development | 1,200 | 3,800 | 3,000 | 8,000 | |||||||
| Cast wall and roof panels for First five houses | 1-Apr | 5 weeks | 500 | 1,500 | 2,000 | ||||||
| Set out & dig foundations for 5 houses | 21-Mar | 2 weeks | 500 | 500 | 1,000 | ||||||
| Cast foundations and pillars for 5 houses | 7-Apr | 2 weeks | 500 | 500 | 1,000 | ||||||
| Construct 5 houses | 21-Apr | 2 weeks | 1,000 | 1,000 | 1,500 | 3,500 | |||||
| Subtotal - First 5 Houses | 2,500 | 8,000 | 2,000 | 12,500 | |||||||
| Order steel and materials for Community Center | 1-Apr | 1 week | |||||||||