County dossier
Migori County
Priority 18 · #161,116,436 people in 2019/1,379,913 today/$1.6bn GDP · $4.5bn PPP
Cost of living here
Rent, mid-range two-bedroom
KSh 8,000
$62 a month
Cost-of-living index
0.845
1.00 is the national baseline
Cost to produce a professional
$114,041
19.1x cheaper than England
Mid-range two-bedroom monthly rent for this county, estimated from published listings and KNBS urban rent data. Rent carries 30% of the county cost-of-living index, alongside population density and county output at purchasing power parity, and that index prices every wage, catering, schooling and travel line in the academy model here.
Units proposed here
6
2 professional, 2 grassroots lines
Build cost
$5.72m
$412,628 a year to run
Trading income a year
$1.07m
259.6% cost recovery
Annual social and economic value
$8.36m
$1.462 per dollar built
Players reached a year
10,200
124 teams
Permanent jobs
107
537 build person-years
Coaching and referee places
114
Badged, paid and county-based
Tax back a year
$439,869
VAT and PAYE
Borderland county league with cross-county fixtures.
Grassroots and recreational
What the community gets
Courts, an upgraded 11-a-side ground and — where the population supports it — a covered arena. $167,250 of build cost, recreational hire income from day one, and the part of the programme that reaches the most people for the least money.
| Project | Units | Step | Build cost | Running cost | Trading income | Jobs | Players |
|---|---|---|---|---|---|---|---|
| Stackable 5-a-side and futsal courts | 3 | Step 4 | $71,250 | $6,412 | $46,128 | 9 | 7,200 |
| Community 11-a-side pitch upgrades | 1 | Step 4 | $96,000 | $9,600 | $15,000 | 4 | 1,800 |
Professional
The professional team and its home
Every county in this plan carries one professional pathway and one modular stadium — $5.55m of build cost here. Priority 18 counties get a 10,000–15,000 seat venue; the rest get a 3,000–5,000 seat ground that can grow in stands rather than in concrete.
| Project | Units | Step | Build cost | Running cost | Trading income | Jobs | Players |
|---|---|---|---|---|---|---|---|
| County academies and coach education | 1 | Step 5 | $52,800 | $11,616 | $80,000 | 9 | 1,200 |
| Modular professional stadiums (Priority 18) | 1 | Step 7 | $5.50m | $385,000 | $930,000 | 85 | 0 |
Cost per professional
What it costs to produce a player here
Cost of living index
x0.845
Against the national baseline
Per academy player a year
$2,036
Coaching, schooling, food, medical, kit
Per professional produced
$114,041
19.1x cheaper than England
Commercial ceiling
$85,786
Funds 0.75 professionals a year
Player trading
What its players return
Academy places
144
Funded places on the pathway
Professionals a year
2.6
At full delivery
Trading income a year
$1.16m
Fees, sell-on and solidarity
Return on production cost
3.9x
Per professional produced
Proposed steps
The order it gets built here
This is the money view of the proposed steps for this county: the club base and service hubs first, then courts and pitches, then the academy, with the stadium last — by which point facility income and the first player sales are already arriving.
Health and fitness
Fewer people in hospital here
Players moving weekly
10,200
76,500k active minutes a year
Hospital admissions avoided
41
NCD and respiratory, each year
Sick days recovered
3,468
$201,552 of output
Health and productivity value
$299,064
$29.32 per player
The value case
Where this county's money already goes
Youth aged 15–24
238,000
85,000 in secondary school
Diaspora remittances
$129.10m
Coming into this county a year
Spent on sports betting
KSh 5,419,547,170
Money already inside football
Share of national output
1.3%
2.35% of the population
Every figure here is generated from the units sited in this county. Allocation, costs and returns are evidence-led estimates published for challenge; no site has been surveyed, agreed or contracted.