Comparison sheet
Nairobi and Kisumu, Side By Side
| Measure | Nairobi · #1 | Kisumu · #10 |
|---|---|---|
| Population today | 5,440,155 | 1,429,702 |
| Estimated players reached | 22,200 | 10,200 |
| Teams | 204 | 124 |
| Coaching places | 80 | 68 |
| Facility units proposed | 7 | 6 |
| Land needed, acres | 20.1 | 18.6 |
| Capex | $6,920,050 | $5,720,050 |
| Opex a year | $544,628 | $412,628 |
| Potential revenue a year | $1,191,128 | $1,071,128 |
| Operating surplus a year | $646,500 | $658,500 |
| Payback period | 10.7 years | 8.7 years |
| Economic and social value a year | $18,117,969 | $8,362,584 |
| Value per dollar spent | 2.618 | 1.462 |
| Health value a year | $650,904 | $299,064 |
| Tax a year | $804,672 | $439,869 |
| Jobs | 129 | 107 |
| Academy places | 144 | 144 |
| Professionals produced a year | 2.6 | 2.6 |
| Player trading income a year | $1,156,740 | $1,156,740 |
On value returned per dollar built, Nairobi works harder on these estimates. Both sets of figures are research estimates: capex and opex answer to a survey and a detailed costing, land to a registered valuer.