Cost item

Tanzanian Shillings

Site Area (68 Acres) at the price of T.Shs. 15 million per acre

1,020,000,000

Change of use, and planning costs

30,000,000

Cadastre survey costs

30,000,000

Promotions and marketing costs

28,000,000

Road walks, across the kite with culverts

228,240,000

Electricity, access within 50 m of each plot, to be curved by connection costs

150,000,000

DAWASCO pipe water lines, access within 50 m of each plot, to be curved by connection costs

234,830,000

Deep Bore-hall to complement piped water (T.Shs. 725,909,000)

24,839,000

20% interest on capital in the first two years

319,399,960

Sales costs (two sales personnel and infrastructure guards) in the first two years

48,000,000

Total development costs

2,432,708,920

Area of plots (saleable land)

333,049

Cost per m2

7304.4