{ "study": "How to Shrink a Country Without Breaking It", "prices": "constant 2026 rand", "years": [ 2026, 2027, 2028, 2029, 2030, 2031, 2032, 2033, 2034, 2035, 2036, 2037, 2038, 2039, 2040, 2041, 2042, 2043, 2044, 2045, 2046, 2047, 2048, 2049, 2050, 2051, 2052, 2053, 2054, 2055, 2056, 2057, 2058, 2059, 2060, 2061, 2062, 2063, 2064, 2065, 2066, 2067, 2068, 2069, 2070, 2071, 2072, 2073, 2074, 2075, 2076 ], "core_assumptions": { "population_2026": 1200000.0, "household_size_2026": 2.86, "households_2026": 419580.4195804196, "habitable_homes_2026": 430000.0, "central_annual_population_change": -0.005, "strong_fragmentation_household_size_2076": 2.15, "school_capacity": 1100, "discount_rate": 0.03 }, "population": [ 1200000.0, 1194000.0, 1188030.0, 1182090.0, 1176179.0, 1170299.0, 1164447.0, 1158625.0, 1152832.0, 1147067.0, 1141332.0, 1135625.0, 1129947.0, 1124298.0, 1118676.0, 1113083.0, 1107517.0, 1101980.0, 1096470.0, 1090988.0, 1085533.0, 1080105.0, 1074704.0, 1069331.0, 1063984.0, 1058664.0, 1053371.0, 1048104.0, 1042864.0, 1037649.0, 1032461.0, 1027299.0, 1022162.0, 1017051.0, 1011966.0, 1006906.0, 1001872.0, 996862.0, 991878.0, 986919.0, 981984.0, 977074.0, 972189.0, 967328.0, 962491.0, 957679.0, 952890.0, 948126.0, 943385.0, 938668.0, 933975.0 ], "household_cases": { "reconsolidation": [ 419580.0, 417074.0, 414583.0, 412108.0, 409647.0, 407202.0, 404772.0, 402356.0, 399955.0, 397569.0, 395198.0, 392841.0, 390499.0, 388171.0, 385857.0, 383557.0, 381271.0, 379000.0, 376742.0, 374498.0, 372268.0, 370051.0, 367848.0, 365658.0, 363482.0, 361319.0, 359169.0, 357032.0, 354909.0, 352798.0, 350700.0, 348615.0, 346543.0, 344483.0, 342436.0, 340401.0, 338379.0, 336369.0, 334371.0, 332385.0, 330412.0, 328450.0, 326501.0, 324563.0, 322637.0, 320723.0, 318820.0, 316929.0, 315050.0, 313182.0, 311325.0 ], "stable_size": [ 419580.0, 417483.0, 415395.0, 413318.0, 411252.0, 409195.0, 407149.0, 405114.0, 403088.0, 401073.0, 399067.0, 397072.0, 395086.0, 393111.0, 391146.0, 389190.0, 387244.0, 385308.0, 383381.0, 381464.0, 379557.0, 377659.0, 375771.0, 373892.0, 372022.0, 370162.0, 368312.0, 366470.0, 364638.0, 362814.0, 361000.0, 359195.0, 357399.0, 355612.0, 353834.0, 352065.0, 350305.0, 348553.0, 346811.0, 345076.0, 343351.0, 341634.0, 339926.0, 338227.0, 336535.0, 334853.0, 333178.0, 331513.0, 329855.0, 328206.0, 326565.0 ], "moderate_fragmentation": [ 419580.0, 418683.0, 417791.0, 416904.0, 416023.0, 415147.0, 414276.0, 413411.0, 412551.0, 411696.0, 410847.0, 410003.0, 409164.0, 408331.0, 407503.0, 406680.0, 405862.0, 405050.0, 404243.0, 403442.0, 402646.0, 401855.0, 401069.0, 400289.0, 399513.0, 398744.0, 397979.0, 397220.0, 396466.0, 395717.0, 394974.0, 394235.0, 393503.0, 392775.0, 392053.0, 391336.0, 390624.0, 389917.0, 389216.0, 388520.0, 387829.0, 387144.0, 386464.0, 385789.0, 385120.0, 384456.0, 383797.0, 383143.0, 382495.0, 381852.0, 381214.0 ], "strong_fragmentation": [ 419580.0, 419566.0, 419561.0, 419568.0, 419585.0, 419612.0, 419651.0, 419700.0, 419761.0, 419833.0, 419916.0, 420011.0, 420117.0, 420235.0, 420365.0, 420507.0, 420661.0, 420828.0, 421007.0, 421198.0, 421402.0, 421620.0, 421850.0, 422093.0, 422350.0, 422620.0, 422905.0, 423203.0, 423515.0, 423842.0, 424183.0, 424539.0, 424909.0, 425295.0, 425697.0, 426114.0, 426546.0, 426995.0, 427460.0, 427942.0, 428440.0, 428955.0, 429488.0, 430038.0, 430606.0, 431193.0, 431797.0, 432421.0, 433063.0, 433725.0, 434407.0 ] }, "housing": { "delayed_stock": [ 430000.0, 430565.0, 431127.0, 431687.0, 432245.0, 432800.0, 433352.0, 433902.0, 434449.0, 434994.0, 433537.0, 432086.0, 430642.0, 429204.0, 427772.0, 426347.0, 424929.0, 423517.0, 422111.0, 420711.0, 419318.0, 417931.0, 416550.0, 415176.0, 413808.0, 412446.0, 411090.0, 409740.0, 408396.0, 407058.0, 405726.0, 404401.0, 403081.0, 401767.0, 400459.0, 399157.0, 397861.0, 396570.0, 395286.0, 394007.0, 392734.0, 391467.0, 390205.0, 388949.0, 387699.0, 386454.0, 385215.0, 383982.0, 382754.0, 381531.0, 380314.0 ], "managed_stock": [ 430000.0, 431325.0, 432647.0, 433965.0, 435280.0, 436592.0, 437900.0, 439206.0, 440508.0, 441806.0, 442017.0, 442117.0, 442229.0, 442353.0, 442490.0, 442639.0, 442801.0, 442977.0, 443165.0, 443367.0, 443581.0, 443810.0, 444052.0, 444309.0, 444579.0, 444864.0, 445163.0, 445477.0, 445805.0, 446149.0, 446508.0, 446883.0, 447273.0, 447679.0, 448102.0, 448541.0, 448996.0, 449468.0, 449958.0, 450465.0, 450989.0, 451532.0, 452093.0, 452672.0, 453270.0, 453887.0, 454524.0, 455180.0, 455856.0, 456553.0, 457271.0 ], "central_households": [ 419580.0, 419566.0, 419561.0, 419568.0, 419585.0, 419612.0, 419651.0, 419700.0, 419761.0, 419833.0, 419916.0, 420011.0, 420117.0, 420235.0, 420365.0, 420507.0, 420661.0, 420828.0, 421007.0, 421198.0, 421402.0, 421620.0, 421850.0, 422093.0, 422350.0, 422620.0, 422905.0, 423203.0, 423515.0, 423842.0, 424183.0, 424539.0, 424909.0, 425295.0, 425697.0, 426114.0, 426546.0, 426995.0, 427460.0, 427942.0, 428440.0, 428955.0, 429488.0, 430038.0, 430606.0, 431193.0, 431797.0, 432421.0, 433063.0, 433725.0, 434407.0 ] }, "regional": { "zones": [ "Central corridor", "Inner suburbs", "Outer edge", "Satellite town" ], "delayed_population": [ [ 240000.0, 360000.0, 420000.0, 180000.0 ], [ 239520.0, 358560.0, 417270.0, 177840.0 ], [ 239041.0, 357126.0, 414558.0, 175706.0 ], [ 238563.0, 355697.0, 411863.0, 173597.0 ], [ 238086.0, 354274.0, 409186.0, 171514.0 ], [ 237610.0, 352857.0, 406526.0, 169456.0 ], [ 237134.0, 351446.0, 403884.0, 167423.0 ], [ 236660.0, 350040.0, 401259.0, 165414.0 ], [ 236187.0, 348640.0, 398650.0, 163429.0 ], [ 235714.0, 347245.0, 396059.0, 161467.0 ], [ 235243.0, 345856.0, 393485.0, 159530.0 ], [ 234772.0, 344473.0, 390927.0, 157615.0 ], [ 234303.0, 343095.0, 388386.0, 155724.0 ], [ 233834.0, 341723.0, 385862.0, 153855.0 ], [ 233367.0, 340356.0, 383354.0, 152009.0 ], [ 232900.0, 338994.0, 380862.0, 150185.0 ], [ 232434.0, 337638.0, 378386.0, 148383.0 ], [ 231969.0, 336288.0, 375927.0, 146602.0 ], [ 231505.0, 334943.0, 373483.0, 144843.0 ], [ 231042.0, 333603.0, 371055.0, 143105.0 ], [ 230580.0, 332269.0, 368644.0, 141388.0 ], [ 230119.0, 330940.0, 366247.0, 139691.0 ], [ 229659.0, 329616.0, 363867.0, 138015.0 ], [ 229200.0, 328297.0, 361502.0, 136359.0 ], [ 228741.0, 326984.0, 359152.0, 134722.0 ], [ 228284.0, 325676.0, 356817.0, 133106.0 ], [ 227827.0, 324373.0, 354498.0, 131508.0 ], [ 227371.0, 323076.0, 352194.0, 129930.0 ], [ 226917.0, 321784.0, 349905.0, 128371.0 ], [ 226463.0, 320497.0, 347630.0, 126831.0 ], [ 226010.0, 319215.0, 345371.0, 125309.0 ], [ 225558.0, 317938.0, 343126.0, 123805.0 ], [ 225107.0, 316666.0, 340895.0, 122319.0 ], [ 224657.0, 315399.0, 338680.0, 120851.0 ], [ 224207.0, 314138.0, 336478.0, 119401.0 ], [ 223759.0, 312881.0, 334291.0, 117968.0 ], [ 223311.0, 311630.0, 332118.0, 116553.0 ], [ 222865.0, 310383.0, 329959.0, 115154.0 ], [ 222419.0, 309142.0, 327815.0, 113772.0 ], [ 221974.0, 307905.0, 325684.0, 112407.0 ], [ 221530.0, 306673.0, 323567.0, 111058.0 ], [ 221087.0, 305447.0, 321464.0, 109725.0 ], [ 220645.0, 304225.0, 319374.0, 108409.0 ], [ 220204.0, 303008.0, 317298.0, 107108.0 ], [ 219763.0, 301796.0, 315236.0, 105823.0 ], [ 219324.0, 300589.0, 313187.0, 104553.0 ], [ 218885.0, 299386.0, 311151.0, 103298.0 ], [ 218447.0, 298189.0, 309129.0, 102058.0 ], [ 218010.0, 296996.0, 307119.0, 100834.0 ], [ 217574.0, 295808.0, 305123.0, 99624.0 ], [ 217139.0, 294625.0, 303140.0, 98428.0 ] ], "managed_population": [ [ 240000.0, 360000.0, 420000.0, 180000.0 ], [ 240710.0, 359155.0, 415751.0, 178384.0 ], [ 241408.0, 358310.0, 411534.0, 176779.0 ], [ 242092.0, 357464.0, 407348.0, 175186.0 ], [ 242763.0, 356618.0, 403194.0, 173604.0 ], [ 243422.0, 355771.0, 399072.0, 172034.0 ], [ 244068.0, 354923.0, 394980.0, 170475.0 ], [ 244702.0, 354076.0, 390920.0, 168927.0 ], [ 245323.0, 353228.0, 386890.0, 167391.0 ], [ 245931.0, 352379.0, 382891.0, 165866.0 ], [ 246528.0, 351530.0, 378922.0, 164352.0 ], [ 247112.0, 350681.0, 374984.0, 162849.0 ], [ 247684.0, 349832.0, 371075.0, 161356.0 ], [ 248245.0, 348982.0, 367196.0, 159875.0 ], [ 248794.0, 348132.0, 363346.0, 158405.0 ], [ 249331.0, 347282.0, 359526.0, 156945.0 ], [ 249856.0, 346431.0, 355735.0, 155495.0 ], [ 250370.0, 345581.0, 351972.0, 154057.0 ], [ 250872.0, 344730.0, 348239.0, 152629.0 ], [ 251364.0, 343879.0, 344534.0, 151211.0 ], [ 251844.0, 343028.0, 340857.0, 149803.0 ], [ 252313.0, 342177.0, 337209.0, 148406.0 ], [ 252770.0, 341326.0, 333588.0, 147020.0 ], [ 253218.0, 340475.0, 329996.0, 145643.0 ], [ 253654.0, 339624.0, 326430.0, 144276.0 ], [ 254079.0, 338773.0, 322893.0, 142920.0 ], [ 254494.0, 337921.0, 319382.0, 141573.0 ], [ 254899.0, 337070.0, 315899.0, 140236.0 ], [ 255293.0, 336219.0, 312442.0, 138909.0 ], [ 255677.0, 335368.0, 309012.0, 137592.0 ], [ 256050.0, 334517.0, 305608.0, 136285.0 ], [ 256414.0, 333667.0, 302231.0, 134987.0 ], [ 256767.0, 332816.0, 298880.0, 133699.0 ], [ 257111.0, 331966.0, 295555.0, 132420.0 ], [ 257444.0, 331115.0, 292256.0, 131151.0 ], [ 257768.0, 330265.0, 288982.0, 129891.0 ], [ 258082.0, 329415.0, 285734.0, 128640.0 ], [ 258387.0, 328566.0, 282511.0, 127399.0 ], [ 258682.0, 327717.0, 279313.0, 126167.0 ], [ 258967.0, 326867.0, 276140.0, 124944.0 ], [ 259244.0, 326019.0, 272992.0, 123730.0 ], [ 259511.0, 325170.0, 269868.0, 122525.0 ], [ 259769.0, 324322.0, 266769.0, 121329.0 ], [ 260018.0, 323474.0, 263694.0, 120142.0 ], [ 260258.0, 322627.0, 260643.0, 118964.0 ], [ 260489.0, 321780.0, 257616.0, 117794.0 ], [ 260711.0, 320933.0, 254612.0, 116634.0 ], [ 260924.0, 320087.0, 251633.0, 115482.0 ], [ 261129.0, 319242.0, 248676.0, 114338.0 ], [ 261325.0, 318396.0, 245743.0, 113203.0 ], [ 261513.0, 317552.0, 242834.0, 112077.0 ] ], "delayed_households": [ [ 100000.0, 130909.0, 140000.0, 50000.0 ], [ 100302.0, 131101.0, 139789.0, 49634.0 ], [ 100606.0, 131296.0, 139582.0, 49273.0 ], [ 100915.0, 131496.0, 139378.0, 48914.0 ], [ 101227.0, 131701.0, 139179.0, 48560.0 ], [ 101543.0, 131909.0, 138983.0, 48209.0 ], [ 101862.0, 132123.0, 138792.0, 47862.0 ], [ 102185.0, 132340.0, 138604.0, 47519.0 ], [ 102512.0, 132563.0, 138420.0, 47179.0 ], [ 102842.0, 132790.0, 138241.0, 46843.0 ], [ 103177.0, 133022.0, 138065.0, 46510.0 ], [ 103515.0, 133258.0, 137893.0, 46181.0 ], [ 103858.0, 133500.0, 137726.0, 45855.0 ], [ 104204.0, 133747.0, 137562.0, 45533.0 ], [ 104555.0, 133998.0, 137403.0, 45214.0 ], [ 104910.0, 134255.0, 137247.0, 44898.0 ], [ 105269.0, 134517.0, 137096.0, 44586.0 ], [ 105633.0, 134785.0, 136950.0, 44277.0 ], [ 106001.0, 135058.0, 136807.0, 43972.0 ], [ 106373.0, 135336.0, 136669.0, 43669.0 ], [ 106750.0, 135620.0, 136535.0, 43370.0 ], [ 107132.0, 135909.0, 136405.0, 43075.0 ], [ 107518.0, 136205.0, 136280.0, 42782.0 ], [ 107909.0, 136506.0, 136159.0, 42493.0 ], [ 108305.0, 136813.0, 136042.0, 42206.0 ], [ 108706.0, 137127.0, 135930.0, 41923.0 ], [ 109113.0, 137446.0, 135823.0, 41643.0 ], [ 109524.0, 137772.0, 135720.0, 41366.0 ], [ 109940.0, 138105.0, 135622.0, 41092.0 ], [ 110362.0, 138443.0, 135528.0, 40821.0 ], [ 110789.0, 138789.0, 135439.0, 40553.0 ], [ 111222.0, 139141.0, 135355.0, 40288.0 ], [ 111660.0, 139500.0, 135276.0, 40026.0 ], [ 112104.0, 139867.0, 135201.0, 39767.0 ], [ 112554.0, 140240.0, 135132.0, 39511.0 ], [ 113010.0, 140621.0, 135067.0, 39257.0 ], [ 113471.0, 141009.0, 135007.0, 39007.0 ], [ 113939.0, 141405.0, 134953.0, 38759.0 ], [ 114413.0, 141808.0, 134903.0, 38515.0 ], [ 114893.0, 142219.0, 134859.0, 38273.0 ], [ 115380.0, 142639.0, 134820.0, 38034.0 ], [ 115874.0, 143066.0, 134786.0, 37797.0 ], [ 116374.0, 143502.0, 134757.0, 37564.0 ], [ 116881.0, 143947.0, 134734.0, 37333.0 ], [ 117395.0, 144400.0, 134716.0, 37105.0 ], [ 117916.0, 144862.0, 134704.0, 36879.0 ], [ 118444.0, 145333.0, 134697.0, 36656.0 ], [ 118980.0, 145814.0, 134697.0, 36436.0 ], [ 119523.0, 146303.0, 134701.0, 36219.0 ], [ 120074.0, 146803.0, 134712.0, 36004.0 ], [ 120633.0, 147312.0, 134729.0, 35792.0 ] ], "managed_households": [ [ 100000.0, 130909.0, 140000.0, 50000.0 ], [ 100800.0, 131318.0, 139280.0, 49786.0 ], [ 101603.0, 131732.0, 138563.0, 49573.0 ], [ 102408.0, 132149.0, 137850.0, 49362.0 ], [ 103216.0, 132572.0, 137141.0, 49152.0 ], [ 104027.0, 132998.0, 136435.0, 48943.0 ], [ 104840.0, 133430.0, 135732.0, 48735.0 ], [ 105657.0, 133866.0, 135033.0, 48528.0 ], [ 106477.0, 134307.0, 134337.0, 48323.0 ], [ 107300.0, 134753.0, 133644.0, 48119.0 ], [ 108126.0, 135204.0, 132955.0, 47916.0 ], [ 108956.0, 135660.0, 132269.0, 47714.0 ], [ 109789.0, 136121.0, 131587.0, 47514.0 ], [ 110626.0, 136588.0, 130908.0, 47314.0 ], [ 111467.0, 137060.0, 130232.0, 47116.0 ], [ 112311.0, 137537.0, 129559.0, 46919.0 ], [ 113159.0, 138020.0, 128889.0, 46723.0 ], [ 114012.0, 138509.0, 128223.0, 46529.0 ], [ 114868.0, 139004.0, 127560.0, 46335.0 ], [ 115729.0, 139505.0, 126900.0, 46143.0 ], [ 116594.0, 140012.0, 126243.0, 45952.0 ], [ 117464.0, 140525.0, 125590.0, 45762.0 ], [ 118338.0, 141044.0, 124939.0, 45573.0 ], [ 119217.0, 141570.0, 124292.0, 45386.0 ], [ 120101.0, 142102.0, 123648.0, 45199.0 ], [ 120990.0, 142641.0, 123007.0, 45014.0 ], [ 121884.0, 143187.0, 122369.0, 44830.0 ], [ 122784.0, 143740.0, 121734.0, 44647.0 ], [ 123688.0, 144300.0, 121102.0, 44465.0 ], [ 124599.0, 144867.0, 120472.0, 44285.0 ], [ 125515.0, 145442.0, 119846.0, 44105.0 ], [ 126437.0, 146025.0, 119223.0, 43927.0 ], [ 127365.0, 146615.0, 118603.0, 43750.0 ], [ 128299.0, 147213.0, 117986.0, 43574.0 ], [ 129239.0, 147819.0, 117372.0, 43399.0 ], [ 130186.0, 148434.0, 116760.0, 43225.0 ], [ 131139.0, 149057.0, 116152.0, 43052.0 ], [ 132100.0, 149688.0, 115546.0, 42881.0 ], [ 133067.0, 150329.0, 114944.0, 42711.0 ], [ 134041.0, 150978.0, 114344.0, 42541.0 ], [ 135023.0, 151637.0, 113746.0, 42373.0 ], [ 136012.0, 152305.0, 113152.0, 42206.0 ], [ 137009.0, 152982.0, 112561.0, 42041.0 ], [ 138014.0, 153670.0, 111972.0, 41876.0 ], [ 139027.0, 154367.0, 111386.0, 41712.0 ], [ 140048.0, 155075.0, 110802.0, 41550.0 ], [ 141077.0, 155793.0, 110222.0, 41389.0 ], [ 142116.0, 156522.0, 109644.0, 41229.0 ], [ 143163.0, 157262.0, 109069.0, 41070.0 ], [ 144219.0, 158013.0, 108496.0, 40912.0 ], [ 145285.0, 158776.0, 107926.0, 40755.0 ] ], "delayed_coverage": [ [ 1.439, 1.111, 0.929, 0.765 ], [ 1.44, 1.11, 0.925, 0.757 ], [ 1.442, 1.109, 0.92, 0.749 ], [ 1.443, 1.108, 0.915, 0.741 ], [ 1.445, 1.107, 0.911, 0.733 ], [ 1.446, 1.106, 0.906, 0.725 ], [ 1.448, 1.105, 0.901, 0.717 ], [ 1.45, 1.104, 0.897, 0.71 ], [ 1.451, 1.103, 0.892, 0.702 ], [ 1.453, 1.102, 0.888, 0.694 ], [ 1.455, 1.101, 0.883, 0.686 ], [ 1.456, 1.101, 0.879, 0.679 ], [ 1.458, 1.1, 0.874, 0.671 ], [ 1.46, 1.099, 0.87, 0.663 ], [ 1.462, 1.098, 0.865, 0.656 ], [ 1.464, 1.097, 0.861, 0.648 ], [ 1.466, 1.097, 0.856, 0.641 ], [ 1.468, 1.096, 0.852, 0.633 ], [ 1.47, 1.095, 0.847, 0.626 ], [ 1.472, 1.094, 0.843, 0.618 ], [ 1.474, 1.094, 0.839, 0.611 ], [ 1.476, 1.093, 0.834, 0.604 ], [ 1.478, 1.092, 0.83, 0.597 ], [ 1.48, 1.092, 0.826, 0.589 ], [ 1.482, 1.091, 0.821, 0.582 ], [ 1.484, 1.091, 0.817, 0.575 ], [ 1.487, 1.09, 0.813, 0.568 ], [ 1.489, 1.09, 0.809, 0.561 ], [ 1.491, 1.089, 0.804, 0.554 ], [ 1.494, 1.089, 0.8, 0.547 ], [ 1.496, 1.088, 0.796, 0.54 ], [ 1.499, 1.088, 0.792, 0.534 ], [ 1.501, 1.088, 0.788, 0.527 ], [ 1.504, 1.087, 0.783, 0.52 ], [ 1.506, 1.087, 0.779, 0.514 ], [ 1.509, 1.087, 0.775, 0.507 ], [ 1.512, 1.086, 0.771, 0.5 ], [ 1.514, 1.086, 0.767, 0.494 ], [ 1.517, 1.086, 0.763, 0.487 ], [ 1.52, 1.086, 0.759, 0.481 ], [ 1.523, 1.086, 0.755, 0.475 ], [ 1.526, 1.086, 0.751, 0.468 ], [ 1.529, 1.086, 0.747, 0.462 ], [ 1.532, 1.086, 0.743, 0.456 ], [ 1.535, 1.086, 0.739, 0.45 ], [ 1.538, 1.086, 0.735, 0.444 ], [ 1.541, 1.086, 0.732, 0.438 ], [ 1.545, 1.086, 0.728, 0.432 ], [ 1.548, 1.086, 0.724, 0.426 ], [ 1.551, 1.087, 0.72, 0.42 ], [ 1.555, 1.087, 0.716, 0.414 ] ], "managed_coverage": [ [ 1.439, 1.111, 0.929, 0.765 ], [ 1.448, 1.115, 0.927, 0.764 ], [ 1.457, 1.119, 0.926, 0.763 ], [ 1.466, 1.124, 0.924, 0.761 ], [ 1.475, 1.128, 0.922, 0.76 ], [ 1.484, 1.132, 0.92, 0.759 ], [ 1.494, 1.136, 0.918, 0.763 ], [ 1.503, 1.141, 0.916, 0.767 ], [ 1.512, 1.145, 0.914, 0.77 ], [ 1.522, 1.149, 0.912, 0.774 ], [ 1.531, 1.154, 0.91, 0.779 ], [ 1.541, 1.158, 0.914, 0.783 ], [ 1.55, 1.163, 0.917, 0.787 ], [ 1.56, 1.167, 0.921, 0.791 ], [ 1.57, 1.172, 0.924, 0.796 ], [ 1.579, 1.177, 0.928, 0.8 ], [ 1.589, 1.185, 0.932, 0.805 ], [ 1.599, 1.193, 0.936, 0.81 ], [ 1.609, 1.202, 0.94, 0.815 ], [ 1.619, 1.21, 0.944, 0.82 ], [ 1.629, 1.219, 0.948, 0.825 ], [ 1.64, 1.228, 0.952, 0.83 ], [ 1.651, 1.237, 0.956, 0.836 ], [ 1.662, 1.246, 0.961, 0.841 ], [ 1.674, 1.255, 0.965, 0.847 ], [ 1.685, 1.264, 0.97, 0.853 ], [ 1.697, 1.274, 0.975, 0.859 ], [ 1.708, 1.283, 0.979, 0.865 ], [ 1.72, 1.293, 0.984, 0.871 ], [ 1.732, 1.303, 0.989, 0.878 ], [ 1.744, 1.313, 0.994, 0.885 ], [ 1.756, 1.323, 1.0, 0.891 ], [ 1.768, 1.333, 1.005, 0.898 ], [ 1.78, 1.344, 1.01, 0.906 ], [ 1.792, 1.354, 1.016, 0.913 ], [ 1.805, 1.365, 1.022, 0.921 ], [ 1.817, 1.376, 1.028, 0.928 ], [ 1.83, 1.387, 1.034, 0.936 ], [ 1.842, 1.398, 1.04, 0.945 ], [ 1.855, 1.41, 1.046, 0.953 ], [ 1.868, 1.421, 1.053, 0.962 ], [ 1.881, 1.433, 1.059, 0.971 ], [ 1.895, 1.445, 1.066, 0.98 ], [ 1.908, 1.457, 1.073, 0.99 ], [ 1.921, 1.47, 1.08, 1.0 ], [ 1.935, 1.482, 1.087, 1.01 ], [ 1.949, 1.495, 1.095, 1.02 ], [ 1.963, 1.508, 1.102, 1.031 ], [ 1.977, 1.521, 1.11, 1.042 ], [ 1.991, 1.534, 1.118, 1.054 ], [ 2.005, 1.548, 1.127, 1.066 ] ], "first_year_below_90pct": { "Central corridor": null, "Inner suburbs": null, "Outer edge": 2033, "Satellite town": 2026 }, "delayed_price_index": [ [ 100.0, 100.0, 100.0, 100.0 ], [ 100.3, 100.0, 99.2, 97.8 ], [ 100.6, 100.1, 98.5, 95.6 ], [ 100.9, 100.1, 97.8, 93.4 ], [ 101.2, 100.2, 97.1, 91.3 ], [ 101.5, 100.2, 96.3, 89.3 ], [ 101.9, 100.3, 95.6, 87.2 ], [ 102.2, 100.4, 95.0, 85.3 ], [ 102.6, 100.5, 94.3, 83.3 ], [ 103.0, 100.7, 93.6, 81.5 ], [ 104.4, 101.5, 93.5, 79.8 ], [ 105.8, 102.4, 93.4, 78.2 ], [ 107.2, 103.3, 93.4, 76.6 ], [ 108.7, 104.2, 93.3, 75.1 ], [ 110.2, 105.1, 93.2, 73.5 ], [ 111.7, 106.1, 93.2, 72.0 ], [ 113.3, 107.1, 93.1, 70.6 ], [ 114.9, 108.1, 93.1, 69.2 ], [ 116.6, 109.1, 93.0, 67.8 ], [ 118.2, 110.2, 93.0, 66.4 ], [ 119.9, 111.3, 93.0, 65.0 ], [ 121.7, 112.4, 93.0, 63.7 ], [ 123.5, 113.5, 93.0, 62.4 ], [ 125.3, 114.6, 93.0, 61.1 ], [ 127.2, 115.8, 93.0, 59.9 ], [ 129.1, 117.0, 93.0, 58.7 ], [ 131.1, 118.3, 93.0, 57.5 ], [ 133.1, 119.6, 93.0, 56.3 ], [ 135.2, 120.9, 93.1, 55.2 ], [ 137.3, 122.2, 93.1, 54.1 ], [ 139.5, 123.6, 93.2, 53.0 ], [ 141.7, 125.0, 93.3, 51.9 ], [ 144.0, 126.4, 93.3, 50.8 ], [ 146.3, 127.9, 93.4, 49.8 ], [ 148.7, 129.4, 93.5, 48.8 ], [ 151.1, 131.0, 93.6, 47.8 ], [ 153.7, 132.6, 93.7, 46.8 ], [ 156.2, 134.3, 93.9, 45.9 ], [ 156.6, 135.9, 94.0, 45.0 ], [ 156.9, 137.7, 94.1, 44.0 ], [ 157.3, 139.5, 94.3, 43.2 ], [ 157.7, 141.3, 94.5, 42.3 ], [ 158.0, 142.9, 94.6, 41.4 ], [ 158.4, 142.9, 94.8, 40.6 ], [ 158.8, 142.9, 95.0, 39.8 ], [ 159.2, 142.9, 95.3, 39.0 ], [ 159.6, 142.9, 95.5, 38.2 ], [ 160.0, 143.0, 95.7, 37.4 ], [ 160.4, 143.0, 96.0, 36.7 ], [ 160.8, 143.0, 96.2, 35.9 ], [ 161.3, 143.1, 96.5, 35.2 ] ], "managed_price_index": [ [ 100.0, 100.0, 100.0, 100.0 ], [ 100.8, 100.4, 99.6, 99.2 ], [ 101.6, 100.7, 99.1, 98.4 ], [ 102.4, 101.1, 98.7, 97.7 ], [ 103.2, 101.4, 98.2, 96.9 ], [ 104.0, 101.8, 97.8, 96.1 ], [ 104.8, 102.2, 97.3, 95.9 ], [ 105.6, 102.5, 96.9, 95.6 ], [ 106.4, 102.9, 96.5, 95.4 ], [ 107.3, 103.3, 96.0, 95.1 ], [ 108.1, 103.7, 95.6, 94.9 ], [ 108.9, 104.1, 95.6, 94.7 ], [ 109.8, 104.5, 95.6, 94.4 ], [ 110.6, 104.8, 95.6, 94.2 ], [ 111.5, 105.2, 95.6, 94.0 ], [ 112.3, 105.6, 95.7, 93.8 ], [ 113.2, 106.3, 95.7, 93.6 ], [ 114.1, 107.0, 95.7, 93.4 ], [ 114.9, 107.6, 95.8, 93.2 ], [ 115.8, 108.3, 95.8, 93.0 ], [ 116.7, 109.0, 95.9, 92.8 ], [ 117.7, 109.7, 95.9, 92.7 ], [ 118.6, 110.4, 96.0, 92.5 ], [ 119.6, 111.1, 96.1, 92.4 ], [ 120.6, 111.8, 96.2, 92.2 ], [ 121.6, 112.5, 96.2, 92.1 ], [ 122.6, 113.3, 96.3, 91.9 ], [ 123.6, 114.0, 96.4, 91.8 ], [ 124.6, 114.8, 96.5, 91.7 ], [ 125.3, 115.5, 96.6, 91.6 ], [ 125.6, 116.3, 96.7, 91.5 ], [ 125.9, 117.1, 96.9, 91.4 ], [ 126.3, 117.9, 97.0, 91.3 ], [ 126.6, 118.0, 97.1, 91.3 ], [ 126.9, 118.1, 97.2, 91.2 ], [ 127.3, 118.1, 97.4, 91.0 ], [ 127.6, 118.2, 97.6, 90.3 ], [ 127.9, 118.3, 97.7, 89.7 ], [ 128.3, 118.3, 97.9, 89.0 ], [ 128.6, 118.4, 98.1, 88.4 ], [ 129.0, 118.5, 98.3, 87.7 ], [ 129.3, 118.5, 98.4, 87.1 ], [ 129.6, 118.6, 98.7, 86.4 ], [ 130.0, 118.7, 98.9, 85.8 ], [ 130.3, 118.8, 99.1, 85.2 ], [ 130.6, 118.8, 99.3, 84.5 ], [ 131.0, 118.9, 99.6, 83.9 ], [ 131.3, 119.0, 99.8, 83.3 ], [ 131.7, 119.0, 100.1, 82.6 ], [ 132.0, 119.1, 100.1, 82.0 ], [ 132.3, 119.2, 99.8, 81.4 ] ] }, "education": { "learners": [ 216000.0, 213192.0, 210421.0, 207685.0, 204985.0, 202320.0, 199690.0, 197094.0, 194532.0, 192003.0, 189507.0, 187043.0, 184612.0, 182212.0, 179843.0, 177505.0, 175198.0, 172920.0, 170672.0, 168453.0, 166263.0, 164102.0, 161969.0, 159863.0, 157785.0, 155734.0, 153709.0, 151711.0, 149739.0, 147792.0, 145871.0, 143974.0, 142103.0, 140255.0, 138432.0, 136633.0, 134856.0, 133103.0, 131373.0, 129665.0, 127979.0, 126316.0, 124674.0, 123053.0, 121453.0, 119874.0, 118316.0, 116778.0, 115260.0, 113761.0, 112282.0 ], "schools_delayed": [ 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 240.0, 239.0, 238.0, 238.0, 237.0, 236.0, 235.0, 234.0, 234.0, 233.0, 232.0, 231.0, 230.0, 230.0, 229.0, 228.0, 227.0, 226.0, 226.0, 225.0, 224.0, 223.0, 222.0, 222.0, 221.0, 220.0, 219.0, 218.0, 218.0, 217.0, 216.0 ], "schools_managed": [ 240.0, 237.0, 234.0, 231.0, 228.0, 225.0, 222.0, 219.0, 217.0, 214.0, 211.0, 208.0, 206.0, 203.0, 200.0, 198.0, 195.0, 193.0, 190.0, 188.0, 185.0, 183.0, 180.0, 178.0, 176.0, 174.0, 171.0, 169.0, 167.0, 165.0, 163.0, 160.0, 158.0, 156.0, 154.0, 152.0, 150.0, 148.0, 146.0, 145.0, 143.0, 141.0, 139.0, 137.0, 135.0, 134.0, 132.0, 130.0, 129.0, 127.0, 125.0 ], "school_util_delayed": [ 0.818, 0.808, 0.797, 0.787, 0.776, 0.766, 0.756, 0.747, 0.737, 0.727, 0.718, 0.708, 0.699, 0.69, 0.681, 0.672, 0.664, 0.655, 0.646, 0.638, 0.63, 0.624, 0.618, 0.612, 0.606, 0.6, 0.594, 0.588, 0.583, 0.577, 0.572, 0.566, 0.561, 0.555, 0.55, 0.545, 0.54, 0.534, 0.529, 0.524, 0.519, 0.514, 0.51, 0.505, 0.5, 0.495, 0.491, 0.486, 0.482, 0.477, 0.473 ], "school_util_managed": [ 0.818, 0.818, 0.817, 0.817, 0.817, 0.817, 0.818, 0.818, 0.815, 0.816, 0.816, 0.817, 0.815, 0.816, 0.817, 0.815, 0.817, 0.815, 0.817, 0.815, 0.817, 0.815, 0.818, 0.816, 0.815, 0.814, 0.817, 0.816, 0.815, 0.814, 0.814, 0.818, 0.818, 0.817, 0.817, 0.817, 0.817, 0.818, 0.818, 0.813, 0.814, 0.814, 0.815, 0.817, 0.818, 0.813, 0.815, 0.817, 0.812, 0.814, 0.817 ], "school_cost_per_learner_delayed": [ 40556.0, 40760.0, 40968.0, 41178.0, 41391.0, 41607.0, 41826.0, 42048.0, 42272.0, 42500.0, 42730.0, 42964.0, 43200.0, 43440.0, 43683.0, 43929.0, 44178.0, 44431.0, 44687.0, 44946.0, 45209.0, 45407.0, 45606.0, 45808.0, 46011.0, 46216.0, 46422.0, 46631.0, 46841.0, 47053.0, 47266.0, 47482.0, 47699.0, 47918.0, 48139.0, 48362.0, 48587.0, 48813.0, 49042.0, 49272.0, 49504.0, 49738.0, 49974.0, 50212.0, 50452.0, 50694.0, 50937.0, 51183.0, 51431.0, 51680.0, 51932.0 ], "school_cost_per_learner_managed": [ 42556.0, 42563.0, 42569.0, 42572.0, 42572.0, 42569.0, 42564.0, 42556.0, 42617.0, 42604.0, 42588.0, 42569.0, 42622.0, 42597.0, 42569.0, 42616.0, 42582.0, 42626.0, 42585.0, 42625.0, 42578.0, 42612.0, 42559.0, 42588.0, 42616.0, 42642.0, 42575.0, 42595.0, 42614.0, 42630.0, 42644.0, 42558.0, 42566.0, 42572.0, 42574.0, 42575.0, 42572.0, 42567.0, 42559.0, 42656.0, 42643.0, 42628.0, 42609.0, 42587.0, 42562.0, 42650.0, 42619.0, 42585.0, 42669.0, 42629.0, 42586.0 ], "university_students": [ 45000.0, 44640.0, 44283.0, 43929.0, 43577.0, 43229.0, 42883.0, 42540.0, 42199.0, 41862.0, 41527.0, 41195.0, 40865.0, 40538.0, 40214.0, 39892.0, 39573.0, 39256.0, 38942.0, 38631.0, 38322.0, 38015.0, 37711.0, 37409.0, 37110.0, 36813.0, 36519.0, 36227.0, 35937.0, 35649.0, 35364.0, 35081.0, 34801.0, 34522.0, 34246.0, 33972.0, 33700.0, 33431.0, 33163.0, 32898.0, 32635.0, 32374.0, 32115.0, 31858.0, 31603.0, 31350.0, 31099.0, 30850.0, 30604.0, 30359.0, 30116.0 ] }, "strategy_costs_pv_bn": { "delayed": { "Infrastructure": 68.53404884513331, "Education": 308.18095690142366, "Vacancy and decline": 4.716530898507482, "Late emergency works": 3.4088633856813235 }, "managed": { "Infrastructure": 56.16222514676678, "Education": 297.4973489949042, "Vacancy and decline": 3.339387341950095, "Early adaptation": 9.230859859705214 } }, "warnings": [ "The city-region is hypothetical and is not a forecast for Gauteng or any municipality.", "Household-size, migration and regional location paths are declared scenarios.", "Municipal, school, university and housing cost relationships are teaching assumptions.", "Price indices show relative directional pressure, not appraisals or investable forecasts." ] }