For each Western and allied importer, the share of its imports at one stage of the chain that would disappear. It counts Chinese shipments and Chinese content that reaches the importer through third countries (one hop). Non-Chinese suppliers can refill the gap only up to what they now sell outside the West, net of their own Chinese content.
Exploratory · accounting on observed trade, not a forecastClick a country for its file. Small states are easier to pick in the Europe view or in the list.
For importer i at one stage and year, with wj the share of its imports from partner j:
c(j), the Chinese content of partner j's exports, is proxied by j's own import share from China: at the same stage (re-export) or the stage before (the partner processes Chinese inputs). "Larger of the two" is the upper bound.
Only supply that now goes somewhere else can be diverted: shipments between Western countries add nothing to the bloc. China is a destination like any other, so ore and carbonate now sold to Chinese refiners count. Here c(k) is capped by mass balance: k cannot ship more Chinese material than it imports from China (a magnet is taken as 30% rare earth by weight). The bloc is set by the West switch at the top: by default the USA, Japan and EU27 (extra-EU trade only); the alternative is the wider West of 38 countries (EU27 extra-EU plus ten non-EU importers). Exports to countries outside the chosen West count as divertible. The ceiling is shared pro rata.
Coverage of China's direct sales = pool ÷ (cut × China's direct sales to the bloc), not capped at 100%. At the defaults (100%, 100%, larger of the two, tonnes, 2024, default West) it is the figure in coverage_split_2012_2024.csv.