{
  "valuation_basis": "constant 2026 consumption-equivalent rand unless stated",
  "real_grant_envelope_r_billion": 253.54,
  "scenarios": {
    "Conservative": {
      "consumption_share": 0.8,
      "local_multiplier": 1.1,
      "equity_weight": 1.1,
      "replacement_credit_share": 0.1,
      "real_credit_cost": 0.15,
      "credit_years": 2,
      "scarring_share": 0.02,
      "labour_income_loss": 0.9,
      "direct_consumption_loss": 202.83,
      "gross_local_activity_loss": 223.11,
      "distribution_weighted_consumption": 223.11,
      "replacement_credit_burden": 8.18,
      "human_capital_scarring": 5.07,
      "welfare_equivalent_cost": 237.26,
      "cost_per_rand_withheld": 0.94,
      "additional_poor_person_years_m": 2.48
    },
    "Central": {
      "consumption_share": 0.93,
      "local_multiplier": 1.25,
      "equity_weight": 1.5,
      "replacement_credit_share": 0.2,
      "real_credit_cost": 0.25,
      "credit_years": 3,
      "scarring_share": 0.08,
      "labour_income_loss": 4.6,
      "direct_consumption_loss": 235.79,
      "gross_local_activity_loss": 294.73,
      "distribution_weighted_consumption": 353.68,
      "replacement_credit_burden": 48.33,
      "human_capital_scarring": 20.28,
      "welfare_equivalent_cost": 426.89,
      "cost_per_rand_withheld": 1.68,
      "additional_poor_person_years_m": 6.35
    },
    "Severe": {
      "consumption_share": 0.99,
      "local_multiplier": 1.45,
      "equity_weight": 2.0,
      "replacement_credit_share": 0.3,
      "real_credit_cost": 0.35,
      "credit_years": 4,
      "scarring_share": 0.2,
      "labour_income_loss": 13.5,
      "direct_consumption_loss": 251.0,
      "gross_local_activity_loss": 363.95,
      "distribution_weighted_consumption": 502.0,
      "replacement_credit_burden": 176.58,
      "human_capital_scarring": 50.71,
      "welfare_equivalent_cost": 742.78,
      "cost_per_rand_withheld": 2.93,
      "additional_poor_person_years_m": 11.0
    }
  },
  "additional_poverty_person_years_million": {
    "Conservative": 2.48,
    "Central": 6.35,
    "Severe": 11.0
  },
  "paper1_industrial_public_value_pv_2026_r_billion_at_3_5_percent": {
    "Best": 693.7,
    "Average": 233.3,
    "Worst": 42.2
  },
  "jobs_compensation": {
    "Best": {
      "illustrative_total_lasting_jobs": 788800,
      "jobs_reaching_former_recipient_households": 197200,
      "share_of_8m_recipient_benchmark_percent": 2.465
    },
    "Average": {
      "illustrative_total_lasting_jobs": 202467,
      "jobs_reaching_former_recipient_households": 30370,
      "share_of_8m_recipient_benchmark_percent": 0.38
    },
    "Worst": {
      "illustrative_total_lasting_jobs": 24000,
      "jobs_reaching_former_recipient_households": 1200,
      "share_of_8m_recipient_benchmark_percent": 0.015
    }
  }
}