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 m | 7304.4 |