Client: Millah Jones Prepared by: Martin Konye (Lead AI Consultant) Email: info@konyeconsultants.com Phone: +254 713 593 009 Website: konyeconsultants.com

10-Year Projection: 4-Bucket Split with MansaX Sleeve

Base model uses the agreed 30/20/20/20 split on KES 35,000,000 new capital. Existing KES 15,000,000 Treasury/Bond holdings are tracked separately.

Model as of -. Offshore quote snapshot as of -.

New Capital (4 Buckets) KES 35,000,000

Existing Low-Risk Holdings KES 15,000,000

Total Program Capital KES 50,000,000

MansaX bucket is modeled as high-volatility private exposure. Replace ROI assumptions with verified deal terms before execution.

Real estate bucket assumptions include both projected rental yield and annual capital appreciation.

Capital Allocation Pie (4 Buckets)

Allocation of KES 35M: Highest Risk 30%, Offshore 20%, MansaX 20%, Real Estate 20%.

Combined Annual Income Trend (All Scenarios)

Income here means projected annual gain from ROI assumptions, including rental yield plus property appreciation for real estate options.

Per-Category Annual Income (Selected Scenario)

This includes the MansaX sleeve as its own category.

Category Value Growth to Year 10 (Selected Scenario)

Each line starts from allocated principal and compounds yearly.

Bucket Summary (Selected Scenario)

Bucket	Allocation	ROI Assumption	Risk	Year 10 Value	Total 10Y Income