{ "date": "7 November 2026", "dollar_basis": "Constant fourth-quarter 2025 Australian dollars", "inputs": { "year": 2026, "chartEndYear": 2036, "powerTargetYear": 2036, "powerBuildGrowth": 1.15, "populationTargetYear": 2036, "auStart": 2027, "auSplit": 2031, "auFirst": 5000, "auEarly": 2.5, "auLate": 1.6, "auExportShare": 0.35, "auReferenceFloorM2": 650321.28, "auReferenceAnnual": 10000000, "auProductivityShare": 0.25, "auModuleM2": 20000, "auSupportM2": 5000, "auOperatingFraction": 0.75, "auFirstFactories": 1, "auFactoryGrowth": 1.5, "auSiteCoverage": 0.4, "auLandAUDM2": 250, "auBuildingAUDM2": 1600, "auServicesAUDM2": 600, "auEquipmentAUDM2": 1800, "auSiteworksAUDM2": 150, "auContingency": 0.2, "auCostMultiplier": 1, "auEngineeringAUD": 100000000, "auUnitCostAUD": 35000, "auSaleAUD": 50000, "auLocalShare": 0.6, "auWorkingMonths": 3, "auFactoryKWh": 500, "auServiceShare": 0.1, "start": 2027, "split": 2031, "first": 1000000, "early": 2.5, "late": 1.6, "robotKg": 60, "robotW": 250, "accident": 0.005, "automation": 0.99, "otherLoss": 0.0025, "yield": 0.95, "secondary": 0.5, "cuKg": 6, "alKg": 21, "feKg": 20, "robotBatteryKWh": 0.5, "serviceJobs": 1000000, "serviceKg": 18, "recondition": 0.1111111111, "magnetKg": 2.5, "ndprShare": 0.3, "substitution": 0.9, "magnetRatio": 2, "baseEnergy": 485, "energyGrowth": 0.2, "util": 0.8, "pue": 1.2, "rackKg": 1471.90724065, "rackKW": 120, "solarGW": 3000, "solarCF": 0.25, "windGW": 1000, "windCF": 0.35, "nuclearGW": 100, "nuclearCF": 0.9, "otherCleanGW": 0, "otherCleanCF": 0.8, "transitionTWh": 5000, "essentialTWh": 3000, "retiredCleanTWh": 500, "pvLoadGW": 96, "pvCF": 0.25, "storedShare": 0.65, "cellEfficiency": 0.23, "siliconMicron": 120, "silverMgW": 10, "pvFormula": "Si", "pvDensity": 2330, "bufferLoadGW": 120, "bufferHours": 16, "dod": 0.9, "charge": 0.95, "discharge": 0.95, "chemistry": "LiFePO4", "ahkg": 150, "voltage": 3.2, "packWhKg": 180, "material": "Cu", "feedFormula": "Cu", "grade": 0.005, "recovery": 0.85, "primaryT": 1000000, "supplyNow": 730000, "supplyNeeded": 1000000, "supplyGrowth": 1.05, "supplyYears": 10, "refineryNameplate": 5500, "refineryRamp": 0.5, "refineryAllocated": 0.25, "orbitAddedGW": 300, "orbitComputeGW": 1, "orbitTonnesGW": 10000, "payloadT": 100, "orbitOverhead": 1.2, "orbitEfficiency": 0.23, "sunFraction": 0.9, "radiatorK": 320, "emissivity": 0.8, "beamDeliveredGW": 1, "beamEfficiency": 0.4, "propellantFormula": "CH4", "propellantTonnes": 4000, "oxidiserRatio": 3.6, "flightMultiplier": 1, "hydrogenKWhKg": 52, "popBase": 27600000, "popTarget": 31500000, "peopleHome": 2.5, "robotsPerPerson": 0.1, "buildYears": 10, "sites": 3000, "siteRatedKW": 120, "siteCostAUD": 6000000, "marketCu2025": 28000000, "marketCu2030": 33000000, "marketCu2035": 38000000, "marketCu2040": 42000000, "marketAl2025": 106000000, "marketAl2035": 130000000, "embeddedRobotCuT": 0, "embeddedRobotAlT": 0, "solarBuildGW": 511.2, "solarBuildGrowth": 1.15, "solarBuildYears": 10, "customMaterialKg": 0, "customMaterial": "Mg", "materialEfficiency": 1, "exportShare": 0.01, "beamingForGroundGW": 0, "components": "[{\"name\":\"Example copper cable metal\",\"qty\":1000,\"kg\":1000,\"formula\":\"Cu\",\"yield\":0.95,\"secondary\":0.5}]" }, "base": { "rows": [ { "year": 2026, "desired": 0, "capacity": 0, "produced": 0, "outputGap": 0, "factories": 0, "requiredFactories": 0, "floorM2": 0, "landM2": 0, "domestic": 0, "exported": 0, "domesticLive": 0, "exportLive": 0, "manufactured": 0, "cumulativeExport": 0, "civicNeed": 2793363.137354269, "domesticGap": 2793363.137354269, "capital": 0, "workingCapital": 0, "totalFunding": 0, "annualFactorySales": 0, "annualExportSales": 0, "australianProductionSpend": 0, "importedProductionSpend": 0, "materials": { "Cu": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 }, "Al": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0, "domesticOperatingTWh": 0 }, { "year": 2027, "desired": 5000, "capacity": 43247.85435285156, "produced": 5000, "outputGap": 0, "factories": 1, "requiredFactories": 1, "floorM2": 20000, "landM2": 50000, "domestic": 3250, "exported": 1750, "domesticLive": 3250, "exportLive": 1750, "manufactured": 5000, "cumulativeExport": 1750, "civicNeed": 2827129.571423799, "domesticGap": 2823879.571423799, "capital": 217500000, "workingCapital": 43750000, "totalFunding": 261250000, "annualFactorySales": 250000000, "annualExportSales": 87500000, "australianProductionSpend": 105000000, "importedProductionSpend": 70000000, "materials": { "Cu": { "finished": 30, "feed": 31.578947368421055, "secondary": 15.789473684210527, "requestedSecondary": 15.789473684210527, "secondaryShortfall": 0, "primary": 15.789473684210527 }, "Al": { "finished": 105, "feed": 110.52631578947368, "secondary": 55.26315789473684, "requestedSecondary": 55.26315789473684, "secondaryShortfall": 0, "primary": 55.26315789473684 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0.0025, "domesticOperatingTWh": 0.0071175 }, { "year": 2028, "desired": 12500, "capacity": 86495.70870570312, "produced": 12500, "outputGap": 0, "factories": 2, "requiredFactories": 1, "floorM2": 40000, "landM2": 100000, "domestic": 8125, "exported": 4375, "domesticLive": 11366.71290625, "exportLive": 6120.53771875, "manufactured": 17500, "cumulativeExport": 6125, "civicNeed": 2861304.177296888, "domesticGap": 2849937.4643906383, "capital": 335000000, "workingCapital": 109375000, "totalFunding": 444375000, "annualFactorySales": 625000000, "annualExportSales": 218750000, "australianProductionSpend": 262500000, "importedProductionSpend": 175000000, "materials": { "Cu": { "finished": 75, "feed": 78.94736842105263, "secondary": 39.473684210526315, "requestedSecondary": 39.473684210526315, "secondaryShortfall": 0, "primary": 39.473684210526315 }, "Al": { "finished": 262.5, "feed": 276.3157894736842, "secondary": 138.1578947368421, "requestedSecondary": 138.1578947368421, "secondaryShortfall": 0, "primary": 138.1578947368421 } }, "serviceJobs": 325, "serviceNewT": 5.200000000065, "assemblyTWh": 0.00625, "domesticOperatingTWh": 0.0248931012646875 }, { "year": 2029, "desired": 31250, "capacity": 129743.56305855468, "produced": 31250, "outputGap": 0, "factories": 3, "requiredFactories": 1, "floorM2": 60000, "landM2": 150000, "domestic": 20312.5, "exported": 10937.5, "domesticLive": 31650.22920917818, "exportLive": 17042.431112634404, "manufactured": 48750, "cumulativeExport": 17062.5, "civicNeed": 2895891.888992359, "domesticGap": 2864241.659783181, "capital": 452500000, "workingCapital": 273437500, "totalFunding": 725937500, "annualFactorySales": 1562500000, "annualExportSales": 546875000, "australianProductionSpend": 656250000, "importedProductionSpend": 437500000, "materials": { "Cu": { "finished": 187.5, "feed": 197.3684210526316, "secondary": 98.6842105263158, "requestedSecondary": 98.6842105263158, "secondaryShortfall": 0, "primary": 98.6842105263158 }, "Al": { "finished": 656.25, "feed": 690.7894736842105, "secondary": 345.39473684210526, "requestedSecondary": 345.39473684210526, "secondaryShortfall": 0, "primary": 345.39473684210526 } }, "serviceJobs": 1136.6712906250002, "serviceNewT": 18.186740650227335, "assemblyTWh": 0.015625, "domesticOperatingTWh": 0.06931400196810023 }, { "year": 2030, "desired": 78125, "capacity": 172991.41741140623, "produced": 78125, "outputGap": 0, "factories": 4, "requiredFactories": 2, "floorM2": 80000, "landM2": 200000, "domestic": 50781.25, "exported": 27343.75, "domesticLive": 82350.77508097343, "exportLive": 44342.72504360108, "manufactured": 126875, "cumulativeExport": 44406.25, "civicNeed": 2930897.700171912, "domesticGap": 2848546.925090939, "capital": 570000000, "workingCapital": 683593750, "totalFunding": 1253593750, "annualFactorySales": 3906250000, "annualExportSales": 1367187500, "australianProductionSpend": 1640625000, "importedProductionSpend": 1093750000, "materials": { "Cu": { "finished": 468.75, "feed": 493.42105263157896, "secondary": 246.71052631578948, "requestedSecondary": 246.71052631578948, "secondaryShortfall": 0, "primary": 246.71052631578948 }, "Al": { "finished": 1640.625, "feed": 1726.9736842105265, "secondary": 863.4868421052632, "requestedSecondary": 863.4868421052632, "secondaryShortfall": 0, "primary": 863.4868421052632 } }, "serviceJobs": 3165.022920917818, "serviceNewT": 50.64036673531809, "assemblyTWh": 0.0390625, "domesticOperatingTWh": 0.18034819742733182 }, { "year": 2031, "desired": 195312.5, "capacity": 259487.12611710935, "produced": 195312.5, "outputGap": 0, "factories": 6, "requiredFactories": 5, "floorM2": 120000, "landM2": 300000, "domestic": 126953.125, "exported": 68359.375, "domesticLive": 209093.91589836383, "exportLive": 112589.03163758054, "manufactured": 322187.5, "cumulativeExport": 112765.625, "civicNeed": 2966326.6648610947, "domesticGap": 2757232.7489627306, "capital": 805000000, "workingCapital": 1708984375, "totalFunding": 2513984375, "annualFactorySales": 9765625000, "annualExportSales": 3417968750, "australianProductionSpend": 4101562500, "importedProductionSpend": 2734375000, "materials": { "Cu": { "finished": 1171.875, "feed": 1233.5526315789475, "secondary": 616.7763157894738, "requestedSecondary": 616.7763157894738, "secondaryShortfall": 0, "primary": 616.7763157894738 }, "Al": { "finished": 4101.5625, "feed": 4317.434210526316, "secondary": 2158.717105263158, "requestedSecondary": 2158.717105263158, "secondaryShortfall": 0, "primary": 2158.717105263158 } }, "serviceJobs": 8235.077508097344, "serviceNewT": 131.76124013120452, "assemblyTWh": 0.09765625, "domesticOperatingTWh": 0.4579156758174168 }, { "year": 2032, "desired": 312500, "capacity": 345982.83482281247, "produced": 312500, "outputGap": 0, "factories": 8, "requiredFactories": 8, "floorM2": 160000, "landM2": 400000, "domestic": 203125, "exported": 109375, "domesticLive": 411685.7525495625, "exportLive": 221676.94368053367, "manufactured": 634687.5, "cumulativeExport": 222140.625, "civicNeed": 3002183.8981789905, "domesticGap": 2590498.145629428, "capital": 1040000000, "workingCapital": 2734375000, "totalFunding": 3774375000, "annualFactorySales": 15625000000, "annualExportSales": 5468750000, "australianProductionSpend": 6562500000, "importedProductionSpend": 4375000000, "materials": { "Cu": { "finished": 1875, "feed": 1973.6842105263158, "secondary": 986.8421052631579, "requestedSecondary": 986.8421052631579, "secondaryShortfall": 0, "primary": 986.8421052631579 }, "Al": { "finished": 6562.5, "feed": 6907.894736842106, "secondary": 3453.947368421053, "requestedSecondary": 3453.947368421053, "secondaryShortfall": 0, "primary": 3453.947368421053 } }, "serviceJobs": 20909.391589836385, "serviceNewT": 334.550265441564, "assemblyTWh": 0.15625, "domesticOperatingTWh": 0.9015917980835418 }, { "year": 2033, "desired": 500000.0000000001, "capacity": 518974.2522342187, "produced": 500000.0000000001, "outputGap": 0, "factories": 12, "requiredFactories": 12, "floorM2": 240000, "landM2": 600000, "domestic": 325000.0000000001, "exported": 175000.00000000003, "domesticLive": 735636.0053412803, "exportLive": 396111.6951837663, "manufactured": 1134687.5, "cumulativeExport": 397140.625, "civicNeed": 3038474.577076715, "domesticGap": 2302838.5717354347, "capital": 1510000000, "workingCapital": 4375000000.000001, "totalFunding": 5885000000.000001, "annualFactorySales": 25000000000.000008, "annualExportSales": 8750000000.000002, "australianProductionSpend": 10500000000.000002, "importedProductionSpend": 7000000000.000002, "materials": { "Cu": { "finished": 3000.000000000001, "feed": 3157.8947368421063, "secondary": 1578.9473684210532, "requestedSecondary": 1578.9473684210532, "secondaryShortfall": 0, "primary": 1578.9473684210532 }, "Al": { "finished": 10500.000000000002, "feed": 11052.63157894737, "secondary": 5526.315789473685, "requestedSecondary": 5526.315789473685, "secondaryShortfall": 0, "primary": 5526.315789473685 } }, "serviceJobs": 41168.57525495625, "serviceNewT": 658.6972040875338, "assemblyTWh": 0.25000000000000006, "domesticOperatingTWh": 1.6110428516974036 }, { "year": 2034, "desired": 800000.0000000002, "capacity": 778461.3783513281, "produced": 778461.3783513281, "outputGap": 21538.621648672153, "factories": 18, "requiredFactories": 19, "floorM2": 360000, "landM2": 900000, "domestic": 505999.89592836326, "exported": 272461.4824229648, "domesticLive": 1239760.121410524, "exportLive": 667563.1422979744, "manufactured": 1913148.878351328, "cumulativeExport": 669602.1074229649, "civicNeed": 3075203.9410848543, "domesticGap": 1835443.8196743303, "capital": 2215000000, "workingCapital": 6811537060.5741205, "totalFunding": 9026537060.57412, "annualFactorySales": 38923068917.56641, "annualExportSales": 13623074121.148241, "australianProductionSpend": 16347688945.377888, "importedProductionSpend": 10898459296.918594, "materials": { "Cu": { "finished": 4670.768270107968, "feed": 4916.598179061019, "secondary": 2458.2990895305097, "requestedSecondary": 2458.2990895305097, "secondaryShortfall": 0, "primary": 2458.2990895305097 }, "Al": { "finished": 16347.68894537789, "feed": 17208.09362671357, "secondary": 8604.046813356785, "requestedSecondary": 8604.046813356785, "secondaryShortfall": 0, "primary": 8604.046813356785 } }, "serviceJobs": 73563.60053412803, "serviceNewT": 1177.017608560761, "assemblyTWh": 0.38923068917566406, "domesticOperatingTWh": 2.7150746658890474 }, { "year": 2035, "desired": 1280000.0000000002, "capacity": 1124444.2131741405, "produced": 1124444.2131741405, "outputGap": 155555.7868258597, "factories": 26, "requiredFactories": 30, "floorM2": 520000, "landM2": 1300000, "domestic": 730888.7385631914, "exported": 393555.47461094917, "domesticLive": 1967487.6266341337, "exportLive": 1059416.4143414567, "manufactured": 3037593.0915254685, "cumulativeExport": 1063157.582033914, "civicNeed": 3112377.293069928, "domesticGap": 1144889.6664357942, "capital": 3155000000, "workingCapital": 9838886865.27373, "totalFunding": 12993886865.27373, "annualFactorySales": 56222210658.70702, "annualExportSales": 19677773730.54746, "australianProductionSpend": 23613328476.656948, "importedProductionSpend": 15742218984.437967, "materials": { "Cu": { "finished": 6746.665279044843, "feed": 7101.752925310362, "secondary": 3550.876462655181, "requestedSecondary": 3550.876462655181, "secondaryShortfall": 0, "primary": 3550.876462655181 }, "Al": { "finished": 23613.328476656952, "feed": 24856.135238586266, "secondary": 12428.067619293133, "requestedSecondary": 12428.067619293133, "secondaryShortfall": 0, "primary": 12428.067619293133 } }, "serviceJobs": 123976.0121410524, "serviceNewT": 1983.6161942816334, "assemblyTWh": 0.5622221065870703, "domesticOperatingTWh": 4.308797902328753 }, { "year": 2036, "desired": 2048000.0000000005, "capacity": 1686666.3197612108, "produced": 1686666.3197612108, "outputGap": 361333.68023878965, "factories": 39, "requiredFactories": 48, "floorM2": 780000, "landM2": 1950000, "domestic": 1096333.1078447872, "exported": 590333.2119164238, "domesticLive": 3058803.8869669577, "exportLive": 1647048.2468283614, "manufactured": 4724259.411286679, "cumulativeExport": 1653490.793950338, "civicNeed": 3150000, "domesticGap": 91196.11303304229, "capital": 4682500000, "workingCapital": 14758330297.910593, "totalFunding": 19440830297.91059, "annualFactorySales": 84333315988.06055, "annualExportSales": 29516660595.821186, "australianProductionSpend": 35419992714.98543, "importedProductionSpend": 23613328476.65695, "materials": { "Cu": { "finished": 10119.997918567264, "feed": 10652.62938796554, "secondary": 5326.31469398277, "requestedSecondary": 5326.31469398277, "secondaryShortfall": 0, "primary": 5326.31469398277 }, "Al": { "finished": 35419.992714985434, "feed": 37284.202857879405, "secondary": 18642.101428939703, "requestedSecondary": 18642.101428939703, "secondaryShortfall": 0, "primary": 18642.101428939703 } }, "serviceJobs": 196748.7626634134, "serviceNewT": 3147.9802026539637, "assemblyTWh": 0.8433331598806054, "domesticOperatingTWh": 6.6987805124576365 } ], "year": 2036, "desired": 2048000.0000000005, "capacity": 1686666.3197612108, "produced": 1686666.3197612108, "outputGap": 361333.68023878965, "factories": 39, "requiredFactories": 48, "floorM2": 780000, "landM2": 1950000, "domestic": 1096333.1078447872, "exported": 590333.2119164238, "domesticLive": 3058803.8869669577, "exportLive": 1647048.2468283614, "manufactured": 4724259.411286679, "cumulativeExport": 1653490.793950338, "civicNeed": 3150000, "domesticGap": 91196.11303304229, "capital": 4682500000, "workingCapital": 14758330297.910593, "totalFunding": 19440830297.91059, "annualFactorySales": 84333315988.06055, "annualExportSales": 29516660595.821186, "australianProductionSpend": 35419992714.98543, "importedProductionSpend": 23613328476.65695, "materials": { "Cu": { "finished": 10119.997918567264, "feed": 10652.62938796554, "secondary": 5326.31469398277, "requestedSecondary": 5326.31469398277, "secondaryShortfall": 0, "primary": 5326.31469398277 }, "Al": { "finished": 35419.992714985434, "feed": 37284.202857879405, "secondary": 18642.101428939703, "requestedSecondary": 18642.101428939703, "secondaryShortfall": 0, "primary": 18642.101428939703 } }, "serviceJobs": 196748.7626634134, "serviceNewT": 3147.9802026539637, "assemblyTWh": 0.8433331598806054, "domesticOperatingTWh": 6.6987805124576365, "referenceRate": 15.377014881013888, "ratedPerModule": 57663.80580380208, "usablePerModule": 43247.85435285156, "moduleCost": 117500000, "baseCost": { "building": 32000000, "services": 12000000, "equipment": 36000000, "land": 12500000, "siteworks": 7500000, "feesContingency": 17500000 }, "landPerModule": 50000 }, "faster": { "rows": [ { "year": 2026, "desired": 0, "capacity": 0, "produced": 0, "outputGap": 0, "factories": 0, "requiredFactories": 0, "floorM2": 0, "landM2": 0, "domestic": 0, "exported": 0, "domesticLive": 0, "exportLive": 0, "manufactured": 0, "cumulativeExport": 0, "civicNeed": 2793363.137354269, "domesticGap": 2793363.137354269, "capital": 0, "workingCapital": 0, "totalFunding": 0, "annualFactorySales": 0, "annualExportSales": 0, "australianProductionSpend": 0, "importedProductionSpend": 0, "materials": { "Cu": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 }, "Al": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0, "domesticOperatingTWh": 0 }, { "year": 2027, "desired": 5000, "capacity": 43247.85435285156, "produced": 5000, "outputGap": 0, "factories": 1, "requiredFactories": 1, "floorM2": 20000, "landM2": 50000, "domestic": 3250, "exported": 1750, "domesticLive": 3250, "exportLive": 1750, "manufactured": 5000, "cumulativeExport": 1750, "civicNeed": 2827129.571423799, "domesticGap": 2823879.571423799, "capital": 217500000, "workingCapital": 43750000, "totalFunding": 261250000, "annualFactorySales": 250000000, "annualExportSales": 87500000, "australianProductionSpend": 105000000, "importedProductionSpend": 70000000, "materials": { "Cu": { "finished": 30, "feed": 31.578947368421055, "secondary": 15.789473684210527, "requestedSecondary": 15.789473684210527, "secondaryShortfall": 0, "primary": 15.789473684210527 }, "Al": { "finished": 105, "feed": 110.52631578947368, "secondary": 55.26315789473684, "requestedSecondary": 55.26315789473684, "secondaryShortfall": 0, "primary": 55.26315789473684 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0.0025, "domesticOperatingTWh": 0.0071175 }, { "year": 2028, "desired": 12500, "capacity": 86495.70870570312, "produced": 12500, "outputGap": 0, "factories": 2, "requiredFactories": 1, "floorM2": 40000, "landM2": 100000, "domestic": 8125, "exported": 4375, "domesticLive": 11366.71290625, "exportLive": 6120.53771875, "manufactured": 17500, "cumulativeExport": 6125, "civicNeed": 2861304.177296888, "domesticGap": 2849937.4643906383, "capital": 335000000, "workingCapital": 109375000, "totalFunding": 444375000, "annualFactorySales": 625000000, "annualExportSales": 218750000, "australianProductionSpend": 262500000, "importedProductionSpend": 175000000, "materials": { "Cu": { "finished": 75, "feed": 78.94736842105263, "secondary": 39.473684210526315, "requestedSecondary": 39.473684210526315, "secondaryShortfall": 0, "primary": 39.473684210526315 }, "Al": { "finished": 262.5, "feed": 276.3157894736842, "secondary": 138.1578947368421, "requestedSecondary": 138.1578947368421, "secondaryShortfall": 0, "primary": 138.1578947368421 } }, "serviceJobs": 325, "serviceNewT": 5.200000000065, "assemblyTWh": 0.00625, "domesticOperatingTWh": 0.0248931012646875 }, { "year": 2029, "desired": 31250, "capacity": 129743.56305855468, "produced": 31250, "outputGap": 0, "factories": 3, "requiredFactories": 1, "floorM2": 60000, "landM2": 150000, "domestic": 20312.5, "exported": 10937.5, "domesticLive": 31650.22920917818, "exportLive": 17042.431112634404, "manufactured": 48750, "cumulativeExport": 17062.5, "civicNeed": 2895891.888992359, "domesticGap": 2864241.659783181, "capital": 452500000, "workingCapital": 273437500, "totalFunding": 725937500, "annualFactorySales": 1562500000, "annualExportSales": 546875000, "australianProductionSpend": 656250000, "importedProductionSpend": 437500000, "materials": { "Cu": { "finished": 187.5, "feed": 197.3684210526316, "secondary": 98.6842105263158, "requestedSecondary": 98.6842105263158, "secondaryShortfall": 0, "primary": 98.6842105263158 }, "Al": { "finished": 656.25, "feed": 690.7894736842105, "secondary": 345.39473684210526, "requestedSecondary": 345.39473684210526, "secondaryShortfall": 0, "primary": 345.39473684210526 } }, "serviceJobs": 1136.6712906250002, "serviceNewT": 18.186740650227335, "assemblyTWh": 0.015625, "domesticOperatingTWh": 0.06931400196810023 }, { "year": 2030, "desired": 78125, "capacity": 172991.41741140623, "produced": 78125, "outputGap": 0, "factories": 4, "requiredFactories": 2, "floorM2": 80000, "landM2": 200000, "domestic": 50781.25, "exported": 27343.75, "domesticLive": 82350.77508097343, "exportLive": 44342.72504360108, "manufactured": 126875, "cumulativeExport": 44406.25, "civicNeed": 2930897.700171912, "domesticGap": 2848546.925090939, "capital": 570000000, "workingCapital": 683593750, "totalFunding": 1253593750, "annualFactorySales": 3906250000, "annualExportSales": 1367187500, "australianProductionSpend": 1640625000, "importedProductionSpend": 1093750000, "materials": { "Cu": { "finished": 468.75, "feed": 493.42105263157896, "secondary": 246.71052631578948, "requestedSecondary": 246.71052631578948, "secondaryShortfall": 0, "primary": 246.71052631578948 }, "Al": { "finished": 1640.625, "feed": 1726.9736842105265, "secondary": 863.4868421052632, "requestedSecondary": 863.4868421052632, "secondaryShortfall": 0, "primary": 863.4868421052632 } }, "serviceJobs": 3165.022920917818, "serviceNewT": 50.64036673531809, "assemblyTWh": 0.0390625, "domesticOperatingTWh": 0.18034819742733182 }, { "year": 2031, "desired": 195312.5, "capacity": 259487.12611710935, "produced": 195312.5, "outputGap": 0, "factories": 6, "requiredFactories": 5, "floorM2": 120000, "landM2": 300000, "domestic": 126953.125, "exported": 68359.375, "domesticLive": 209093.91589836383, "exportLive": 112589.03163758054, "manufactured": 322187.5, "cumulativeExport": 112765.625, "civicNeed": 2966326.6648610947, "domesticGap": 2757232.7489627306, "capital": 805000000, "workingCapital": 1708984375, "totalFunding": 2513984375, "annualFactorySales": 9765625000, "annualExportSales": 3417968750, "australianProductionSpend": 4101562500, "importedProductionSpend": 2734375000, "materials": { "Cu": { "finished": 1171.875, "feed": 1233.5526315789475, "secondary": 616.7763157894738, "requestedSecondary": 616.7763157894738, "secondaryShortfall": 0, "primary": 616.7763157894738 }, "Al": { "finished": 4101.5625, "feed": 4317.434210526316, "secondary": 2158.717105263158, "requestedSecondary": 2158.717105263158, "secondaryShortfall": 0, "primary": 2158.717105263158 } }, "serviceJobs": 8235.077508097344, "serviceNewT": 131.76124013120452, "assemblyTWh": 0.09765625, "domesticOperatingTWh": 0.4579156758174168 }, { "year": 2032, "desired": 312500, "capacity": 389230.68917566404, "produced": 312500, "outputGap": 0, "factories": 9, "requiredFactories": 8, "floorM2": 180000, "landM2": 450000, "domestic": 203125, "exported": 109375, "domesticLive": 411685.7525495625, "exportLive": 221676.94368053367, "manufactured": 634687.5, "cumulativeExport": 222140.625, "civicNeed": 3002183.8981789905, "domesticGap": 2590498.145629428, "capital": 1157500000, "workingCapital": 2734375000, "totalFunding": 3891875000, "annualFactorySales": 15625000000, "annualExportSales": 5468750000, "australianProductionSpend": 6562500000, "importedProductionSpend": 4375000000, "materials": { "Cu": { "finished": 1875, "feed": 1973.6842105263158, "secondary": 986.8421052631579, "requestedSecondary": 986.8421052631579, "secondaryShortfall": 0, "primary": 986.8421052631579 }, "Al": { "finished": 6562.5, "feed": 6907.894736842106, "secondary": 3453.947368421053, "requestedSecondary": 3453.947368421053, "secondaryShortfall": 0, "primary": 3453.947368421053 } }, "serviceJobs": 20909.391589836385, "serviceNewT": 334.550265441564, "assemblyTWh": 0.15625, "domesticOperatingTWh": 0.9015917980835418 }, { "year": 2033, "desired": 500000.0000000001, "capacity": 605469.9609399218, "produced": 500000.0000000001, "outputGap": 0, "factories": 14, "requiredFactories": 12, "floorM2": 280000, "landM2": 700000, "domestic": 325000.0000000001, "exported": 175000.00000000003, "domesticLive": 735636.0053412803, "exportLive": 396111.6951837663, "manufactured": 1134687.5, "cumulativeExport": 397140.625, "civicNeed": 3038474.577076715, "domesticGap": 2302838.5717354347, "capital": 1745000000, "workingCapital": 4375000000.000001, "totalFunding": 6120000000.000001, "annualFactorySales": 25000000000.000008, "annualExportSales": 8750000000.000002, "australianProductionSpend": 10500000000.000002, "importedProductionSpend": 7000000000.000002, "materials": { "Cu": { "finished": 3000.000000000001, "feed": 3157.8947368421063, "secondary": 1578.9473684210532, "requestedSecondary": 1578.9473684210532, "secondaryShortfall": 0, "primary": 1578.9473684210532 }, "Al": { "finished": 10500.000000000002, "feed": 11052.63157894737, "secondary": 5526.315789473685, "requestedSecondary": 5526.315789473685, "secondaryShortfall": 0, "primary": 5526.315789473685 } }, "serviceJobs": 41168.57525495625, "serviceNewT": 658.6972040875338, "assemblyTWh": 0.25000000000000006, "domesticOperatingTWh": 1.6110428516974036 }, { "year": 2034, "desired": 800000.0000000002, "capacity": 908204.9414098827, "produced": 800000.0000000002, "outputGap": 0, "factories": 21, "requiredFactories": 19, "floorM2": 420000, "landM2": 1050000, "domestic": 520000.0000000002, "exported": 280000.00000000006, "domesticLive": 1253760.225482161, "exportLive": 675101.6598750097, "manufactured": 1934687.5000000002, "cumulativeExport": 677140.625, "civicNeed": 3075203.9410848543, "domesticGap": 1821443.7156026934, "capital": 2567500000, "workingCapital": 7000000000.000003, "totalFunding": 9567500000.000004, "annualFactorySales": 40000000000.000015, "annualExportSales": 14000000000.000004, "australianProductionSpend": 16800000000.000004, "importedProductionSpend": 11200000000.000004, "materials": { "Cu": { "finished": 4800.000000000002, "feed": 5052.63157894737, "secondary": 2526.315789473685, "requestedSecondary": 2526.315789473685, "secondaryShortfall": 0, "primary": 2526.315789473685 }, "Al": { "finished": 16800.000000000004, "feed": 17684.210526315794, "secondary": 8842.105263157897, "requestedSecondary": 8842.105263157897, "secondaryShortfall": 0, "primary": 8842.105263157897 } }, "serviceJobs": 73563.60053412803, "serviceNewT": 1177.017608560761, "assemblyTWh": 0.40000000000000013, "domesticOperatingTWh": 2.745734893805932 }, { "year": 2035, "desired": 1280000.0000000002, "capacity": 1383931.3392912499, "produced": 1280000.0000000002, "outputGap": 0, "factories": 32, "requiredFactories": 30, "floorM2": 640000, "landM2": 1600000, "domestic": 832000.0000000002, "exported": 448000.00000000006, "domesticLive": 2082563.29362721, "exportLive": 1121380.235030036, "manufactured": 3214687.5000000005, "cumulativeExport": 1125140.625, "civicNeed": 3112377.293069928, "domesticGap": 1029813.999442718, "capital": 3860000000, "workingCapital": 11200000000.000002, "totalFunding": 15060000000.000002, "annualFactorySales": 64000000000.000015, "annualExportSales": 22400000000.000004, "australianProductionSpend": 26880000000.000004, "importedProductionSpend": 17920000000.000004, "materials": { "Cu": { "finished": 7680.000000000002, "feed": 8084.210526315792, "secondary": 4042.105263157896, "requestedSecondary": 4042.105263157896, "secondaryShortfall": 0, "primary": 4042.105263157896 }, "Al": { "finished": 26880.000000000004, "feed": 28294.736842105267, "secondary": 14147.368421052633, "requestedSecondary": 14147.368421052633, "secondaryShortfall": 0, "primary": 14147.368421052633 } }, "serviceJobs": 125376.0225482161, "serviceNewT": 2006.0163607965328, "assemblyTWh": 0.6400000000000001, "domesticOperatingTWh": 4.56081361304359 }, { "year": 2036, "desired": 2048000.0000000005, "capacity": 2119144.8632897264, "produced": 2048000.0000000005, "outputGap": 0, "factories": 49, "requiredFactories": 48, "floorM2": 980000, "landM2": 2450000, "domestic": 1331200.0000000005, "exported": 716800.0000000001, "domesticLive": 3408453.017548873, "exportLive": 1835320.855603239, "manufactured": 5262687.500000001, "cumulativeExport": 1841940.625, "civicNeed": 3150000, "domesticGap": 0, "capital": 5857500000, "workingCapital": 17920000000.000004, "totalFunding": 23777500000.000004, "annualFactorySales": 102400000000.00003, "annualExportSales": 35840000000.00001, "australianProductionSpend": 43008000000.00001, "importedProductionSpend": 28672000000.000008, "materials": { "Cu": { "finished": 12288.000000000004, "feed": 12934.736842105267, "secondary": 6467.3684210526335, "requestedSecondary": 6467.3684210526335, "secondaryShortfall": 0, "primary": 6467.3684210526335 }, "Al": { "finished": 43008.00000000001, "feed": 45271.578947368434, "secondary": 22635.789473684217, "requestedSecondary": 22635.789473684217, "secondaryShortfall": 0, "primary": 22635.789473684217 } }, "serviceJobs": 208256.329362721, "serviceNewT": 3332.1012698451873, "assemblyTWh": 1.0240000000000002, "domesticOperatingTWh": 7.464512108432032 } ], "year": 2036, "desired": 2048000.0000000005, "capacity": 2119144.8632897264, "produced": 2048000.0000000005, "outputGap": 0, "factories": 49, "requiredFactories": 48, "floorM2": 980000, "landM2": 2450000, "domestic": 1331200.0000000005, "exported": 716800.0000000001, "domesticLive": 3408453.017548873, "exportLive": 1835320.855603239, "manufactured": 5262687.500000001, "cumulativeExport": 1841940.625, "civicNeed": 3150000, "domesticGap": 0, "capital": 5857500000, "workingCapital": 17920000000.000004, "totalFunding": 23777500000.000004, "annualFactorySales": 102400000000.00003, "annualExportSales": 35840000000.00001, "australianProductionSpend": 43008000000.00001, "importedProductionSpend": 28672000000.000008, "materials": { "Cu": { "finished": 12288.000000000004, "feed": 12934.736842105267, "secondary": 6467.3684210526335, "requestedSecondary": 6467.3684210526335, "secondaryShortfall": 0, "primary": 6467.3684210526335 }, "Al": { "finished": 43008.00000000001, "feed": 45271.578947368434, "secondary": 22635.789473684217, "requestedSecondary": 22635.789473684217, "secondaryShortfall": 0, "primary": 22635.789473684217 } }, "serviceJobs": 208256.329362721, "serviceNewT": 3332.1012698451873, "assemblyTWh": 1.0240000000000002, "domesticOperatingTWh": 7.464512108432032, "referenceRate": 15.377014881013888, "ratedPerModule": 57663.80580380208, "usablePerModule": 43247.85435285156, "moduleCost": 117500000, "baseCost": { "building": 32000000, "services": 12000000, "equipment": 36000000, "land": 12500000, "siteworks": 7500000, "feesContingency": 17500000 }, "landPerModule": 50000 }, "pilot": { "rows": [ { "year": 2026, "desired": 0, "capacity": 0, "produced": 0, "outputGap": 0, "factories": 0, "requiredFactories": 0, "floorM2": 0, "landM2": 0, "domestic": 0, "exported": 0, "domesticLive": 0, "exportLive": 0, "manufactured": 0, "cumulativeExport": 0, "civicNeed": 2793363.137354269, "domesticGap": 2793363.137354269, "capital": 0, "workingCapital": 0, "totalFunding": 0, "annualFactorySales": 0, "annualExportSales": 0, "australianProductionSpend": 0, "importedProductionSpend": 0, "materials": { "Cu": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 }, "Al": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0, "domesticOperatingTWh": 0 }, { "year": 2027, "desired": 5000, "capacity": 8649.570870570311, "produced": 5000, "outputGap": 0, "factories": 1, "requiredFactories": 1, "floorM2": 4500, "landM2": 11250, "domestic": 3250, "exported": 1750, "domesticLive": 3250, "exportLive": 1750, "manufactured": 5000, "cumulativeExport": 1750, "civicNeed": 2827129.571423799, "domesticGap": 2823879.571423799, "capital": 126437500, "workingCapital": 43750000, "totalFunding": 170187500, "annualFactorySales": 250000000, "annualExportSales": 87500000, "australianProductionSpend": 105000000, "importedProductionSpend": 70000000, "materials": { "Cu": { "finished": 30, "feed": 31.578947368421055, "secondary": 15.789473684210527, "requestedSecondary": 15.789473684210527, "secondaryShortfall": 0, "primary": 15.789473684210527 }, "Al": { "finished": 105, "feed": 110.52631578947368, "secondary": 55.26315789473684, "requestedSecondary": 55.26315789473684, "secondaryShortfall": 0, "primary": 55.26315789473684 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0.0025, "domesticOperatingTWh": 0.0071175 } ], "year": 2027, "desired": 5000, "capacity": 8649.570870570311, "produced": 5000, "outputGap": 0, "factories": 1, "requiredFactories": 1, "floorM2": 4500, "landM2": 11250, "domestic": 3250, "exported": 1750, "domesticLive": 3250, "exportLive": 1750, "manufactured": 5000, "cumulativeExport": 1750, "civicNeed": 2827129.571423799, "domesticGap": 2823879.571423799, "capital": 126437500, "workingCapital": 43750000, "totalFunding": 170187500, "annualFactorySales": 250000000, "annualExportSales": 87500000, "australianProductionSpend": 105000000, "importedProductionSpend": 70000000, "materials": { "Cu": { "finished": 30, "feed": 31.578947368421055, "secondary": 15.789473684210527, "requestedSecondary": 15.789473684210527, "secondaryShortfall": 0, "primary": 15.789473684210527 }, "Al": { "finished": 105, "feed": 110.52631578947368, "secondary": 55.26315789473684, "requestedSecondary": 55.26315789473684, "secondaryShortfall": 0, "primary": 55.26315789473684 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0.0025, "domesticOperatingTWh": 0.0071175, "referenceRate": 15.377014881013888, "ratedPerModule": 11532.761160760416, "usablePerModule": 8649.570870570311, "moduleCost": 26437500, "baseCost": { "building": 7200000, "services": 2700000, "equipment": 8100000, "land": 2812500, "siteworks": 1687500, "feesContingency": 3937500 }, "landPerModule": 11250 }, "large": { "rows": [ { "year": 2026, "desired": 0, "capacity": 0, "produced": 0, "outputGap": 0, "factories": 0, "requiredFactories": 0, "floorM2": 0, "landM2": 0, "domestic": 0, "exported": 0, "domesticLive": 0, "exportLive": 0, "manufactured": 0, "cumulativeExport": 0, "civicNeed": 2793363.137354269, "domesticGap": 2793363.137354269, "capital": 0, "workingCapital": 0, "totalFunding": 0, "annualFactorySales": 0, "annualExportSales": 0, "australianProductionSpend": 0, "importedProductionSpend": 0, "materials": { "Cu": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 }, "Al": { "finished": 0, "feed": 0, "secondary": 0, "requestedSecondary": 0, "secondaryShortfall": 0, "primary": 0 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0, "domesticOperatingTWh": 0 }, { "year": 2027, "desired": 5000, "capacity": 115327.61160760417, "produced": 5000, "outputGap": 0, "factories": 1, "requiredFactories": 1, "floorM2": 50000, "landM2": 125000, "domestic": 3250, "exported": 1750, "domesticLive": 3250, "exportLive": 1750, "manufactured": 5000, "cumulativeExport": 1750, "civicNeed": 2827129.571423799, "domesticGap": 2823879.571423799, "capital": 393750000, "workingCapital": 43750000, "totalFunding": 437500000, "annualFactorySales": 250000000, "annualExportSales": 87500000, "australianProductionSpend": 105000000, "importedProductionSpend": 70000000, "materials": { "Cu": { "finished": 30, "feed": 31.578947368421055, "secondary": 15.789473684210527, "requestedSecondary": 15.789473684210527, "secondaryShortfall": 0, "primary": 15.789473684210527 }, "Al": { "finished": 105, "feed": 110.52631578947368, "secondary": 55.26315789473684, "requestedSecondary": 55.26315789473684, "secondaryShortfall": 0, "primary": 55.26315789473684 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0.0025, "domesticOperatingTWh": 0.0071175 } ], "year": 2027, "desired": 5000, "capacity": 115327.61160760417, "produced": 5000, "outputGap": 0, "factories": 1, "requiredFactories": 1, "floorM2": 50000, "landM2": 125000, "domestic": 3250, "exported": 1750, "domesticLive": 3250, "exportLive": 1750, "manufactured": 5000, "cumulativeExport": 1750, "civicNeed": 2827129.571423799, "domesticGap": 2823879.571423799, "capital": 393750000, "workingCapital": 43750000, "totalFunding": 437500000, "annualFactorySales": 250000000, "annualExportSales": 87500000, "australianProductionSpend": 105000000, "importedProductionSpend": 70000000, "materials": { "Cu": { "finished": 30, "feed": 31.578947368421055, "secondary": 15.789473684210527, "requestedSecondary": 15.789473684210527, "secondaryShortfall": 0, "primary": 15.789473684210527 }, "Al": { "finished": 105, "feed": 110.52631578947368, "secondary": 55.26315789473684, "requestedSecondary": 55.26315789473684, "secondaryShortfall": 0, "primary": 55.26315789473684 } }, "serviceJobs": 0, "serviceNewT": 0, "assemblyTWh": 0.0025, "domesticOperatingTWh": 0.0071175, "referenceRate": 15.377014881013888, "ratedPerModule": 153770.1488101389, "usablePerModule": 115327.61160760417, "moduleCost": 293750000, "baseCost": { "building": 80000000, "services": 30000000, "equipment": 90000000, "land": 31250000, "siteworks": 18750000, "feesContingency": 43750000 }, "landPerModule": 125000 } }