CS
Craft Silicon
Full County Simulator
← Switch to lands only
Step 1 of 9
CS

Before you build next year's budget

Discover how much revenue your county is leaving on the table.

Answer 8 quick questions about your county. In under 90 seconds, see a full 5-year revenue projection and what aggressive reforms could unlock.

8
questions
5yr
projection
0
data shared

Question 1 of 8

Which county are you modelling?

This will personalise your report and appear on every chart.

Question 2 of 8 — Land rates

How many properties are on your valuation roll?

Parcels, plots, and rateable structures in your county's register. Include those being billed today.

Not sure? Ask your Director of Revenue or Valuation Officer. A rough estimate is fine — you can adjust later.

Question 3 of 8 — Land rates

What's the average annual rate per property?

Blended across residential, commercial, and industrial. Just a ballpark figure.

KES / year

Question 4 of 8 — Permits & licences

What's your annual permit and licence revenue potential?

Enter the total annual amount if every eligible permit were billed at full rate — across Single Business Permit (SBP), building permits, liquor licences, signage, and trade licences combined.

KES / year

Rough rule of thumb: mid-sized Kenyan counties see KES 30–80M potential across all permit streams. Round to the nearest million.

Question 5 of 8 — User fees & services

What about parking, markets, cess, and service fees?

Annual potential across: parking, bus parks, market stalls, cess (agricultural, sand, quarry), health facility fees, slaughterhouse, veterinary, fire inspection — everything that isn't land rates or permits.

KES / year

For most counties this sits between KES 20–100M depending on population and health facility footprint. Rough estimates are fine.

Question 6 of 8 — Collection

Of everything you bill, how much actually gets paid?

Your real-world collection efficiency — applies across all revenue streams. Most Kenyan counties sit between 40% and 70%.

60% Typical for mid-performing counties
0%25%50%75%100%

Question 7 of 8 — Informal sector

How much of the informal sector could you bring into the net?

Unregistered traders, unrated parcels, undeclared properties. This is your untapped capture opportunity.

20% Conservative — quick wins from mapping
0%25%50%75%100%

Question 8 of 8 — Reform ambition

How aggressive are your planned reforms?

Digitisation, enforcement, automated billing, GIS mapping, mobile money integration — pick the level that matches your political will.

1.5x Moderate — digitisation + basic enforcement
1.0x1.5x2.0x2.5x3.0x

Running the simulation

Calculating your current revenue...

5-year projection for

Your County

Cumulative revenue gained with reforms

KES 0

Above what you would collect at today's efficiency — enough to fund major infrastructure, social programmes, or debt reduction.

Today's revenue

KES 0

0 KES / year

Year 5 potential

KES 0

0 KES / year

Annual uplift by Year 5

KES 0

+0% over today

Where the opportunity lives

Your total potential, broken down by revenue stream. The bar shows each stream's share of the full-capture target.

Revenue streamTodayAt full captureGap

5-year revenue trajectory

With the reform multiplier you selected, applied on a realistic adoption curve — quick wins in Year 1, full maturity by Year 5.

YearProjected revenueGained vs todayCumulative gain

Cost of delay

KES 0 / month

Every month without reform is money foregone. The sooner you start, the sooner the curve bends upward.

Link copied