OMEGA 2.3.0 session Final started at 2024-03-04 19:38:01


Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final Pass 1: Manufacturer=Ferrari
Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=0 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.067858 (DELTA:0.067858)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.794637 / 0.726779 (DELTA:0.067858)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.205363 / 0.205363 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $336582 / $320554 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283975 / $298160 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $327245 / $311662 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $333657 / $320554 R:1.040875
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283975 / $298160 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $324320 / $311662 R:1.040615

cross subsidized price / cost ALT BEV                                 $336582 / $320554 R:1.050000
cross subsidized price / cost ALT ICE                                 $283975 / $298160 R:0.952425
cross subsidized price / cost ALT PHEV                                $327245 / $311662 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $296431 / $302452 R:0.980091
cross subsidized price / cost ALT TOTAL                               $296431 / $302452 R:0.980091

2023_0_0  SCORE:0.065147, CE:0.067858, CSPE:0.019909

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.049192 (DELTA:0.049192)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.794637 / 0.745445 (DELTA:0.049192)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.205363 / 0.205363 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $320554 / $320554 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $298160 / $298160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $311662 / $311662 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317629 / $320554 R:0.990875
modified cross subsidized price / cost ALT sedan_wagon.ICE            $298160 / $298160 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $308737 / $311662 R:0.990615

cross subsidized price / cost ALT BEV                                 $320554 / $320554 R:1.000000
cross subsidized price / cost ALT ICE                                 $298160 / $298160 R:1.000000
cross subsidized price / cost ALT PHEV                                $311662 / $311662 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $302034 / $302034 R:1.000000
cross subsidized price / cost ALT TOTAL                               $302034 / $302034 R:1.000000

2023_1_1  SCORE:0.032794, CE:0.049192, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.049192 / 0.049192 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.745445 / 0.745445 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.205363 / 0.205363 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $320554 / $320554 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297637 / $297637 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $311662 / $311662 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317629 / $320554 R:0.990875
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297637 / $297637 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $308737 / $311662 R:0.990615

cross subsidized price / cost ALT BEV                                 $320554 / $320554 R:1.000000
cross subsidized price / cost ALT ICE                                 $297637 / $297637 R:1.000000
cross subsidized price / cost ALT PHEV                                $311662 / $311662 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301645 / $301645 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301645 / $301645 R:1.000000

2023_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2024  Iteration=0 Ferrari

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.070547 / 0.144935 (DELTA:0.074388)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.651848 / 0.651847 (DELTA:0.000001)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.277606 / 0.203219 (DELTA:0.074387)

cross subsidized price / cost ALT sedan_wagon.BEV                     $334714 / $318776 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283065 / $296627 R:0.954281
cross subsidized price / cost ALT sedan_wagon.PHEV                    $325846 / $310329 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $331489 / $318776 R:1.039883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283065 / $296627 R:0.954281
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $322621 / $310329 R:1.039608

cross subsidized price / cost ALT BEV                                 $334714 / $318776 R:1.050000
cross subsidized price / cost ALT ICE                                 $283065 / $296627 R:0.954281
cross subsidized price / cost ALT PHEV                                $325846 / $310329 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $299245 / $302621 R:0.988842
cross subsidized price / cost ALT TOTAL                               $299245 / $302621 R:0.988842

2024_0_0  SCORE:0.060750, CE:0.074388, CSPE:0.011158

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2024  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.093938 / 0.093938 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.702844 / 0.702844 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.203219 / 0.203219 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $318776 / $318776 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296627 / $296627 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $310329 / $310329 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $315551 / $318776 R:0.989883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296627 / $296627 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307104 / $310329 R:0.989608

cross subsidized price / cost ALT BEV                                 $318776 / $318776 R:1.000000
cross subsidized price / cost ALT ICE                                 $296627 / $296627 R:1.000000
cross subsidized price / cost ALT PHEV                                $310329 / $310329 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301492 / $301492 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301492 / $301492 R:1.000000

2024_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2025  Iteration=0 Ferrari

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000638 / 0.174990 (DELTA:0.174351)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.620021 / 0.620019 (DELTA:0.000002)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.379341 / 0.204992 (DELTA:0.174349)

cross subsidized price / cost ALT sedan_wagon.BEV                     $334953 / $319003 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $287428 / $297385 R:0.966517
cross subsidized price / cost ALT sedan_wagon.PHEV                    $326415 / $310871 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $331653 / $319003 R:1.039655
modified cross subsidized price / cost ALT sedan_wagon.ICE            $287428 / $297385 R:0.966517
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $323115 / $310871 R:1.039385

cross subsidized price / cost ALT BEV                                 $334953 / $319003 R:1.050000
cross subsidized price / cost ALT ICE                                 $287428 / $297385 R:0.966517
cross subsidized price / cost ALT PHEV                                $326415 / $310871 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $303736 / $303933 R:0.999354
cross subsidized price / cost ALT TOTAL                               $303736 / $303933 R:0.999354

2025_0_0  SCORE:0.116880, CE:0.174351, CSPE:0.000646

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2025  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.100223 / 0.100223 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.694786 / 0.694786 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.204992 / 0.204992 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $319003 / $319003 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297385 / $297385 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $310871 / $310871 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $315703 / $319003 R:0.989655
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297385 / $297385 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307571 / $310871 R:0.989385

cross subsidized price / cost ALT BEV                                 $319003 / $319003 R:1.000000
cross subsidized price / cost ALT ICE                                 $297385 / $297385 R:1.000000
cross subsidized price / cost ALT PHEV                                $310871 / $310871 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $302316 / $302316 R:1.000000
cross subsidized price / cost ALT TOTAL                               $302316 / $302316 R:1.000000

2025_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2026  Iteration=0 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001306 / 0.244970 (DELTA:0.243664)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.550372 / 0.552564 (DELTA:0.002192)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.448322 / 0.202466 (DELTA:0.245855)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321342 / $316380 R:1.015684
cross subsidized price / cost ALT sedan_wagon.ICE                     $288759 / $296193 R:0.974900
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323759 / $309472 R:1.046164

modified cross subsidized price / cost ALT sedan_wagon.BEV            $318042 / $316380 R:1.005253
modified cross subsidized price / cost ALT sedan_wagon.ICE            $288759 / $296193 R:0.974900
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320459 / $309472 R:1.035500

cross subsidized price / cost ALT BEV                                 $321342 / $316380 R:1.015684
cross subsidized price / cost ALT ICE                                 $288759 / $296193 R:0.974900
cross subsidized price / cost ALT PHEV                                $323759 / $309472 R:1.046164
cross subsidized price / cost ALT sedan_wagon                         $303827 / $303827 R:1.000000
cross subsidized price / cost ALT TOTAL                               $303827 / $303827 R:1.000000

2026_0_0  SCORE:0.163904, CE:0.245855, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2026  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.127813 / 0.127813 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.669721 / 0.669721 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.202466 / 0.202466 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $316380 / $316380 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296193 / $296193 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $309472 / $309472 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $313080 / $316380 R:0.989570
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296193 / $296193 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306172 / $309472 R:0.989337

cross subsidized price / cost ALT BEV                                 $316380 / $316380 R:1.000000
cross subsidized price / cost ALT ICE                                 $296193 / $296193 R:1.000000
cross subsidized price / cost ALT PHEV                                $309472 / $309472 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301462 / $301462 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301462 / $301462 R:1.000000

2026_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2027  Iteration=0 Ferrari

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001483 / 0.266226 (DELTA:0.264743)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.530419 / 0.531534 (DELTA:0.001114)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.468098 / 0.202241 (DELTA:0.265857)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329049 / $314602 R:1.045922
cross subsidized price / cost ALT sedan_wagon.ICE                     $293472 / $296444 R:0.989975
cross subsidized price / cost ALT sedan_wagon.PHEV                    $298583 / $309791 R:0.963824

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325449 / $314602 R:1.034479
modified cross subsidized price / cost ALT sedan_wagon.ICE            $293472 / $296444 R:0.989975
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $294983 / $309791 R:0.952203

cross subsidized price / cost ALT BEV                                 $329049 / $314602 R:1.045922
cross subsidized price / cost ALT ICE                                 $293472 / $296444 R:0.989975
cross subsidized price / cost ALT PHEV                                $298583 / $309791 R:0.963824
cross subsidized price / cost ALT sedan_wagon                         $303978 / $303978 R:1.000000
cross subsidized price / cost ALT TOTAL                               $303978 / $303978 R:1.000000

2027_0_0  SCORE:0.177238, CE:0.265857, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2027  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.147742 / 0.147742 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.650018 / 0.650018 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.202241 / 0.202241 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $314602 / $314602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296444 / $296444 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $309791 / $309791 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $311002 / $314602 R:0.988557
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296444 / $296444 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306191 / $309791 R:0.988379

cross subsidized price / cost ALT BEV                                 $314602 / $314602 R:1.000000
cross subsidized price / cost ALT ICE                                 $296444 / $296444 R:1.000000
cross subsidized price / cost ALT PHEV                                $309791 / $309791 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301826 / $301826 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301826 / $301826 R:1.000000

2027_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=0 Ferrari

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.050017 / 0.202797 (DELTA:0.152779)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.615174 / 0.595514 (DELTA:0.019661)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.334808 / 0.201690 (DELTA:0.133119)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283152 / $297309 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $324513 / $309060 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283152 / $297309 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320763 / $309060 R:1.037866

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $283152 / $297309 R:0.952381
cross subsidized price / cost ALT PHEV                                $324513 / $309060 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300804 / $302941 R:0.992947
cross subsidized price / cost ALT TOTAL                               $300804 / $302941 R:0.992947

2028_0_0  SCORE:0.108906, CE:0.152779, CSPE:0.007053

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=1 Ferrari

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.050017 / 0.202797 (DELTA:0.152779)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.615174 / 0.595514 (DELTA:0.019661)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.334808 / 0.201690 (DELTA:0.133119)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283152 / $297309 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $324513 / $309060 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283152 / $297309 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320763 / $309060 R:1.037866

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $283152 / $297309 R:0.952381
cross subsidized price / cost ALT PHEV                                $324513 / $309060 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300804 / $302941 R:0.992947
cross subsidized price / cost ALT TOTAL                               $300804 / $302941 R:0.992947

2028_1_1  SCORE:0.108906, CE:0.152779, CSPE:0.007053

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.202797 / 0.202797 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.595514 / 0.595514 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282731 / $296868 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $324513 / $309060 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282731 / $296868 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320763 / $309060 R:1.037866

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282731 / $296868 R:0.952381
cross subsidized price / cost ALT PHEV                                $324513 / $309060 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300554 / $302678 R:0.992982
cross subsidized price / cost ALT TOTAL                               $300554 / $302678 R:0.992982

2028_2_2  SCORE:0.007018, CE:0.000000, CSPE:0.007018

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.202797 / 0.202797 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.595514 / 0.595514 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282731 / $296868 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $324513 / $309060 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282731 / $296868 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320763 / $309060 R:1.037866

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282731 / $296868 R:0.952381
cross subsidized price / cost ALT PHEV                                $324513 / $309060 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300554 / $302678 R:0.992982
cross subsidized price / cost ALT TOTAL                               $300554 / $302678 R:0.992982

2028_3_3  SCORE:0.007018, CE:0.000000, CSPE:0.007018

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.202797 / 0.202797 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.595514 / 0.595514 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282731 / $296868 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $324513 / $309060 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282731 / $296868 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320763 / $309060 R:1.037866

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282731 / $296868 R:0.952381
cross subsidized price / cost ALT PHEV                                $324513 / $309060 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300554 / $302678 R:0.992982
cross subsidized price / cost ALT TOTAL                               $300554 / $302678 R:0.992982

2028_4_4  SCORE:0.007018, CE:0.000000, CSPE:0.007018

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.202797 / 0.202797 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.595514 / 0.595514 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282731 / $296868 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $324513 / $309060 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282731 / $296868 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320763 / $309060 R:1.037866

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282731 / $296868 R:0.952381
cross subsidized price / cost ALT PHEV                                $324513 / $309060 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300554 / $302678 R:0.992982
cross subsidized price / cost ALT TOTAL                               $300554 / $302678 R:0.992982

2028_5_5  SCORE:0.007018, CE:0.000000, CSPE:0.007018

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=0 Ferrari

2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.282972 / 0.284871 (DELTA:0.001899)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.482923 / 0.482924 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.234104 / 0.232206 (DELTA:0.001899)

cross subsidized price / cost ALT sedan_wagon.BEV                     $327437 / $311845 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $295976 / $296719 R:0.997497
cross subsidized price / cost ALT sedan_wagon.PHEV                    $294048 / $308750 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $323537 / $311845 R:1.037494
modified cross subsidized price / cost ALT sedan_wagon.ICE            $295976 / $296719 R:0.997497
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $290148 / $308750 R:0.939749

cross subsidized price / cost ALT BEV                                 $327437 / $311845 R:1.050000
cross subsidized price / cost ALT ICE                                 $295976 / $296719 R:0.997497
cross subsidized price / cost ALT PHEV                                $294048 / $308750 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304491 / $303822 R:1.002203
cross subsidized price / cost ALT TOTAL                               $304491 / $303822 R:1.002203

2029_0_0  SCORE:0.003468, CE:0.001899, CSPE:0.002203

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.302830 / 0.302905 (DELTA:0.000075)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.486666 / 0.486644 (DELTA:0.000022)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.210504 / 0.210451 (DELTA:0.000053)

cross subsidized price / cost ALT sedan_wagon.BEV                     $310637 / $311845 R:0.996126
cross subsidized price / cost ALT sedan_wagon.ICE                     $293730 / $296719 R:0.989927
cross subsidized price / cost ALT sedan_wagon.PHEV                    $317410 / $308750 R:1.028050

modified cross subsidized price / cost ALT sedan_wagon.BEV            $306737 / $311845 R:0.983619
modified cross subsidized price / cost ALT sedan_wagon.ICE            $293730 / $296719 R:0.989927
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $313510 / $308750 R:1.015419

cross subsidized price / cost ALT BEV                                 $310637 / $311845 R:0.996126
cross subsidized price / cost ALT ICE                                 $293730 / $296719 R:0.989927
cross subsidized price / cost ALT PHEV                                $317410 / $308750 R:1.028050
cross subsidized price / cost ALT sedan_wagon                         $303835 / $303833 R:1.000007
cross subsidized price / cost ALT TOTAL                               $303835 / $303833 R:1.000007

2029_1_1  SCORE:0.000050, CE:0.000075, CSPE:0.000007

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=0 Ferrari

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371489 / 0.370851 (DELTA:0.000639)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.418862 / 0.419097 (DELTA:0.000235)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.209649 / 0.210053 (DELTA:0.000404)

cross subsidized price / cost ALT sedan_wagon.BEV                     $314526 / $311542 R:1.009580
cross subsidized price / cost ALT sedan_wagon.ICE                     $298928 / $296654 R:1.007664
cross subsidized price / cost ALT sedan_wagon.PHEV                    $299258 / $308790 R:0.969132

modified cross subsidized price / cost ALT sedan_wagon.BEV            $310401 / $311542 R:0.996340
modified cross subsidized price / cost ALT sedan_wagon.ICE            $298928 / $296654 R:1.007664
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $295133 / $308790 R:0.955774

cross subsidized price / cost ALT BEV                                 $314526 / $311542 R:1.009580
cross subsidized price / cost ALT ICE                                 $298928 / $296654 R:1.007664
cross subsidized price / cost ALT PHEV                                $299258 / $308790 R:0.969132
cross subsidized price / cost ALT sedan_wagon                         $304782 / $304724 R:1.000189
cross subsidized price / cost ALT TOTAL                               $304782 / $304724 R:1.000189

2030_0_0  SCORE:0.000466, CE:0.000639, CSPE:0.000189

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=1 Ferrari

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371089 / 0.370851 (DELTA:0.000238)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.418786 / 0.419097 (DELTA:0.000310)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.210125 / 0.210053 (DELTA:0.000072)

cross subsidized price / cost ALT sedan_wagon.BEV                     $314526 / $311542 R:1.009580
cross subsidized price / cost ALT sedan_wagon.ICE                     $298928 / $296654 R:1.007664
cross subsidized price / cost ALT sedan_wagon.PHEV                    $299258 / $308790 R:0.969132

modified cross subsidized price / cost ALT sedan_wagon.BEV            $310401 / $311542 R:0.996340
modified cross subsidized price / cost ALT sedan_wagon.ICE            $298928 / $296654 R:1.007664
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $295133 / $308790 R:0.955774

cross subsidized price / cost ALT BEV                                 $314526 / $311542 R:1.009580
cross subsidized price / cost ALT ICE                                 $298928 / $296654 R:1.007664
cross subsidized price / cost ALT PHEV                                $299258 / $308790 R:0.969132
cross subsidized price / cost ALT sedan_wagon                         $304782 / $304724 R:1.000189
cross subsidized price / cost ALT TOTAL                               $304782 / $304724 R:1.000189

2030_1_1  SCORE:0.000280, CE:0.000310, CSPE:0.000189

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=0 Ferrari

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.437067 / 0.437526 (DELTA:0.000459)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.318119 / 0.317993 (DELTA:0.000126)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.244814 / 0.244482 (DELTA:0.000333)

cross subsidized price / cost ALT sedan_wagon.BEV                     $308607 / $311202 R:0.991660
cross subsidized price / cost ALT sedan_wagon.ICE                     $309404 / $296629 R:1.043068
cross subsidized price / cost ALT sedan_wagon.PHEV                    $296196 / $308759 R:0.959312

modified cross subsidized price / cost ALT sedan_wagon.BEV            $303532 / $311202 R:0.975352
modified cross subsidized price / cost ALT sedan_wagon.ICE            $309404 / $296629 R:1.043068
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $291121 / $308759 R:0.942876

cross subsidized price / cost ALT BEV                                 $308607 / $311202 R:0.991660
cross subsidized price / cost ALT ICE                                 $309404 / $296629 R:1.043068
cross subsidized price / cost ALT PHEV                                $296196 / $308759 R:0.959312
cross subsidized price / cost ALT sedan_wagon                         $305826 / $305971 R:0.999528
cross subsidized price / cost ALT TOTAL                               $305826 / $305971 R:0.999528

2031_0_0  SCORE:0.000563, CE:0.000459, CSPE:0.000472

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=0 Ferrari

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442985 / 0.442985 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.281871 / 0.291387 (DELTA:0.009516)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.275144 / 0.265628 (DELTA:0.009516)

cross subsidized price / cost ALT sedan_wagon.BEV                     $307421 / $311122 R:0.988102
cross subsidized price / cost ALT sedan_wagon.ICE                     $311267 / $296445 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293920 / $308616 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $301421 / $311122 R:0.968817
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311267 / $296445 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287920 / $308616 R:0.932939

cross subsidized price / cost ALT BEV                                 $307421 / $311122 R:0.988102
cross subsidized price / cost ALT ICE                                 $311267 / $296445 R:1.050000
cross subsidized price / cost ALT PHEV                                $293920 / $308616 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304955 / $306180 R:0.996001
cross subsidized price / cost ALT TOTAL                               $304955 / $306180 R:0.996001

2032_0_0  SCORE:0.010343, CE:0.009516, CSPE:0.003999

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=1 Ferrari

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442856 / 0.442856 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.281823 / 0.291454 (DELTA:0.009631)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.275320 / 0.265689 (DELTA:0.009631)

cross subsidized price / cost ALT sedan_wagon.BEV                     $307441 / $311122 R:0.988168
cross subsidized price / cost ALT sedan_wagon.ICE                     $311267 / $296445 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293920 / $308616 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $301441 / $311122 R:0.968883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311267 / $296445 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287920 / $308616 R:0.932939

cross subsidized price / cost ALT BEV                                 $307441 / $311122 R:0.988168
cross subsidized price / cost ALT ICE                                 $311267 / $296445 R:1.050000
cross subsidized price / cost ALT PHEV                                $293920 / $308616 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304964 / $306179 R:0.996032
cross subsidized price / cost ALT TOTAL                               $304964 / $306179 R:0.996032

2032_1_1  SCORE:0.010388, CE:0.009631, CSPE:0.003968

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442856 / 0.442856 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.291454 / 0.291454 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.265689 / 0.265689 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $307441 / $311122 R:0.988168
cross subsidized price / cost ALT sedan_wagon.ICE                     $311267 / $296445 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293920 / $308616 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $301441 / $311122 R:0.968883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311267 / $296445 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287920 / $308616 R:0.932939

cross subsidized price / cost ALT BEV                                 $307441 / $311122 R:0.988168
cross subsidized price / cost ALT ICE                                 $311267 / $296445 R:1.050000
cross subsidized price / cost ALT PHEV                                $293920 / $308616 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304964 / $306179 R:0.996032
cross subsidized price / cost ALT TOTAL                               $304964 / $306179 R:0.996032

2032_2_2  SCORE:0.003968, CE:0.000000, CSPE:0.003968

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442856 / 0.442856 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.291454 / 0.291454 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.265689 / 0.265689 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $307441 / $311122 R:0.988168
cross subsidized price / cost ALT sedan_wagon.ICE                     $311267 / $296445 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293920 / $308616 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $301441 / $311122 R:0.968883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311267 / $296445 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287920 / $308616 R:0.932939

cross subsidized price / cost ALT BEV                                 $307441 / $311122 R:0.988168
cross subsidized price / cost ALT ICE                                 $311267 / $296445 R:1.050000
cross subsidized price / cost ALT PHEV                                $293920 / $308616 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304964 / $306179 R:0.996032
cross subsidized price / cost ALT TOTAL                               $304964 / $306179 R:0.996032

2032_3_3  SCORE:0.003968, CE:0.000000, CSPE:0.003968

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442856 / 0.442856 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.291454 / 0.291454 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.265689 / 0.265689 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $307441 / $311122 R:0.988168
cross subsidized price / cost ALT sedan_wagon.ICE                     $311267 / $296445 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293920 / $308616 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $301441 / $311122 R:0.968883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311267 / $296445 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287920 / $308616 R:0.932939

cross subsidized price / cost ALT BEV                                 $307441 / $311122 R:0.988168
cross subsidized price / cost ALT ICE                                 $311267 / $296445 R:1.050000
cross subsidized price / cost ALT PHEV                                $293920 / $308616 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304964 / $306179 R:0.996032
cross subsidized price / cost ALT TOTAL                               $304964 / $306179 R:0.996032

2032_4_4  SCORE:0.003968, CE:0.000000, CSPE:0.003968

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442856 / 0.442856 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.291454 / 0.291454 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.265689 / 0.265689 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $307441 / $311122 R:0.988168
cross subsidized price / cost ALT sedan_wagon.ICE                     $311267 / $296445 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293920 / $308616 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $301441 / $311122 R:0.968883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311267 / $296445 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287920 / $308616 R:0.932939

cross subsidized price / cost ALT BEV                                 $307441 / $311122 R:0.988168
cross subsidized price / cost ALT ICE                                 $311267 / $296445 R:1.050000
cross subsidized price / cost ALT PHEV                                $293920 / $308616 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $304964 / $306179 R:0.996032
cross subsidized price / cost ALT TOTAL                               $304964 / $306179 R:0.996032

2032_5_5  SCORE:0.003968, CE:0.000000, CSPE:0.003968

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=0 Ferrari

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.339989 / 0.339989 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.174031 / 0.363786 (DELTA:0.189755)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.485980 / 0.296225 (DELTA:0.189755)

cross subsidized price / cost ALT sedan_wagon.BEV                     $322330 / $310768 R:1.037202
cross subsidized price / cost ALT sedan_wagon.ICE                     $313566 / $298635 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293416 / $308087 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $322330 / $310768 R:1.037202
modified cross subsidized price / cost ALT sedan_wagon.ICE            $313566 / $298635 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293416 / $308087 R:0.952381

cross subsidized price / cost ALT BEV                                 $322330 / $310768 R:1.037202
cross subsidized price / cost ALT ICE                                 $313566 / $298635 R:1.050000
cross subsidized price / cost ALT PHEV                                $293416 / $308087 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $310577 / $305560 R:1.016418
cross subsidized price / cost ALT TOTAL                               $310577 / $305560 R:1.016418

2033_0_0  SCORE:0.142922, CE:0.189755, CSPE:0.016418

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=1 Ferrari

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.323303 / 0.323308 (DELTA:0.000005)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.131378 / 0.378293 (DELTA:0.246915)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.545319 / 0.298399 (DELTA:0.246920)

cross subsidized price / cost ALT sedan_wagon.BEV                     $324743 / $310768 R:1.044969
cross subsidized price / cost ALT sedan_wagon.ICE                     $311242 / $296421 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293416 / $308087 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $324743 / $310768 R:1.044969
modified cross subsidized price / cost ALT sedan_wagon.ICE            $311242 / $296421 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293416 / $308087 R:0.952381

cross subsidized price / cost ALT BEV                                 $324743 / $310768 R:1.044969
cross subsidized price / cost ALT ICE                                 $311242 / $296421 R:1.050000
cross subsidized price / cost ALT PHEV                                $293416 / $308087 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $310288 / $304541 R:1.018872
cross subsidized price / cost ALT TOTAL                               $310288 / $304541 R:1.018872

2033_1_1  SCORE:0.183485, CE:0.246920, CSPE:0.018872

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.323308 / 0.323308 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.378293 / 0.378293 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298399 / 0.298399 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $324743 / $310768 R:1.044969
cross subsidized price / cost ALT sedan_wagon.ICE                     $317834 / $302699 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293416 / $308087 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $324743 / $310768 R:1.044969
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317834 / $302699 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293416 / $308087 R:0.952381

cross subsidized price / cost ALT BEV                                 $324743 / $310768 R:1.044969
cross subsidized price / cost ALT ICE                                 $317834 / $302699 R:1.050000
cross subsidized price / cost ALT PHEV                                $293416 / $308087 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312782 / $306916 R:1.019113
cross subsidized price / cost ALT TOTAL                               $312782 / $306916 R:1.019113

2033_2_2  SCORE:0.019113, CE:0.000000, CSPE:0.019113

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.323308 / 0.323308 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.378293 / 0.378293 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298399 / 0.298399 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $324743 / $310768 R:1.044969
cross subsidized price / cost ALT sedan_wagon.ICE                     $317834 / $302699 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293416 / $308087 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $324743 / $310768 R:1.044969
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317834 / $302699 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293416 / $308087 R:0.952381

cross subsidized price / cost ALT BEV                                 $324743 / $310768 R:1.044969
cross subsidized price / cost ALT ICE                                 $317834 / $302699 R:1.050000
cross subsidized price / cost ALT PHEV                                $293416 / $308087 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312782 / $306916 R:1.019113
cross subsidized price / cost ALT TOTAL                               $312782 / $306916 R:1.019113

2033_3_3  SCORE:0.019113, CE:0.000000, CSPE:0.019113

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.323308 / 0.323308 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.378293 / 0.378293 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298399 / 0.298399 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $324743 / $310768 R:1.044969
cross subsidized price / cost ALT sedan_wagon.ICE                     $317834 / $302699 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293416 / $308087 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $324743 / $310768 R:1.044969
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317834 / $302699 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293416 / $308087 R:0.952381

cross subsidized price / cost ALT BEV                                 $324743 / $310768 R:1.044969
cross subsidized price / cost ALT ICE                                 $317834 / $302699 R:1.050000
cross subsidized price / cost ALT PHEV                                $293416 / $308087 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312782 / $306916 R:1.019113
cross subsidized price / cost ALT TOTAL                               $312782 / $306916 R:1.019113

2033_4_4  SCORE:0.019113, CE:0.000000, CSPE:0.019113

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.323308 / 0.323308 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.378293 / 0.378293 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298399 / 0.298399 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $324743 / $310768 R:1.044969
cross subsidized price / cost ALT sedan_wagon.ICE                     $317834 / $302699 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293416 / $308087 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $324743 / $310768 R:1.044969
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317834 / $302699 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293416 / $308087 R:0.952381

cross subsidized price / cost ALT BEV                                 $324743 / $310768 R:1.044969
cross subsidized price / cost ALT ICE                                 $317834 / $302699 R:1.050000
cross subsidized price / cost ALT PHEV                                $293416 / $308087 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312782 / $306916 R:1.019113
cross subsidized price / cost ALT TOTAL                               $312782 / $306916 R:1.019113

2033_5_5  SCORE:0.019113, CE:0.000000, CSPE:0.019113

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=0 Ferrari

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.330444 / 0.332200 (DELTA:0.001756)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189839 / 0.351468 (DELTA:0.161628)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.479717 / 0.316332 (DELTA:0.163385)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $317042 / $301945 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293087 / $307742 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317042 / $301945 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293087 / $307742 R:0.952381

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $317042 / $301945 R:1.050000
cross subsidized price / cost ALT PHEV                                $293087 / $307742 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312210 / $306393 R:1.018984
cross subsidized price / cost ALT TOTAL                               $312210 / $306393 R:1.018984

2034_0_0  SCORE:0.127907, CE:0.163385, CSPE:0.018984

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=1 Ferrari

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.330444 / 0.332200 (DELTA:0.001756)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189839 / 0.351468 (DELTA:0.161628)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.479717 / 0.316332 (DELTA:0.163385)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $317042 / $301945 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293087 / $307742 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317042 / $301945 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293087 / $307742 R:0.952381

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $317042 / $301945 R:1.050000
cross subsidized price / cost ALT PHEV                                $293087 / $307742 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312210 / $306393 R:1.018984
cross subsidized price / cost ALT TOTAL                               $312210 / $306393 R:1.018984

2034_1_1  SCORE:0.127907, CE:0.163385, CSPE:0.018984

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.332200 / 0.332200 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.351468 / 0.351468 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.316332 / 0.316332 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $317601 / $302478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293087 / $307742 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317601 / $302478 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293087 / $307742 R:0.952381

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $317601 / $302478 R:1.050000
cross subsidized price / cost ALT PHEV                                $293087 / $307742 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312407 / $306581 R:1.019003
cross subsidized price / cost ALT TOTAL                               $312407 / $306581 R:1.019003

2034_2_2  SCORE:0.019003, CE:0.000000, CSPE:0.019003

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.332200 / 0.332200 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.351468 / 0.351468 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.316332 / 0.316332 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $317601 / $302478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293087 / $307742 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317601 / $302478 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293087 / $307742 R:0.952381

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $317601 / $302478 R:1.050000
cross subsidized price / cost ALT PHEV                                $293087 / $307742 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312407 / $306581 R:1.019003
cross subsidized price / cost ALT TOTAL                               $312407 / $306581 R:1.019003

2034_3_3  SCORE:0.019003, CE:0.000000, CSPE:0.019003

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.332200 / 0.332200 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.351468 / 0.351468 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.316332 / 0.316332 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $317601 / $302478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293087 / $307742 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317601 / $302478 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293087 / $307742 R:0.952381

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $317601 / $302478 R:1.050000
cross subsidized price / cost ALT PHEV                                $293087 / $307742 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312407 / $306581 R:1.019003
cross subsidized price / cost ALT TOTAL                               $312407 / $306581 R:1.019003

2034_4_4  SCORE:0.019003, CE:0.000000, CSPE:0.019003

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.332200 / 0.332200 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.351468 / 0.351468 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.316332 / 0.316332 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $317601 / $302478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $293087 / $307742 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317601 / $302478 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $293087 / $307742 R:0.952381

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $317601 / $302478 R:1.050000
cross subsidized price / cost ALT PHEV                                $293087 / $307742 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $312407 / $306581 R:1.019003
cross subsidized price / cost ALT TOTAL                               $312407 / $306581 R:1.019003

2034_5_5  SCORE:0.019003, CE:0.000000, CSPE:0.019003

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=0 Ferrari

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.353948 / 0.353950 (DELTA:0.000002)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.195134 / 0.339356 (DELTA:0.144222)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.450918 / 0.306694 (DELTA:0.144224)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321137 / $309021 R:1.039210
cross subsidized price / cost ALT sedan_wagon.ICE                     $317058 / $301960 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292873 / $307517 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321137 / $309021 R:1.039210
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317058 / $301960 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292873 / $307517 R:0.952381

cross subsidized price / cost ALT BEV                                 $321137 / $309021 R:1.039210
cross subsidized price / cost ALT ICE                                 $317058 / $301960 R:1.050000
cross subsidized price / cost ALT PHEV                                $292873 / $307517 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $311085 / $306163 R:1.016074
cross subsidized price / cost ALT TOTAL                               $311085 / $306163 R:1.016074

2035_0_0  SCORE:0.112223, CE:0.144224, CSPE:0.016074

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=1 Ferrari

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.353954 / 0.353953 (DELTA:0.000001)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.195138 / 0.339354 (DELTA:0.144216)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.450908 / 0.306693 (DELTA:0.144215)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321137 / $309021 R:1.039208
cross subsidized price / cost ALT sedan_wagon.ICE                     $317058 / $301960 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292873 / $307517 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321137 / $309021 R:1.039208
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317058 / $301960 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292873 / $307517 R:0.952381

cross subsidized price / cost ALT BEV                                 $321137 / $309021 R:1.039208
cross subsidized price / cost ALT ICE                                 $317058 / $301960 R:1.050000
cross subsidized price / cost ALT PHEV                                $292873 / $307517 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $311084 / $306163 R:1.016073
cross subsidized price / cost ALT TOTAL                               $311084 / $306163 R:1.016073

2035_1_1  SCORE:0.112217, CE:0.144216, CSPE:0.016073

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.353953 / 0.353953 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.339354 / 0.339354 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.306693 / 0.306693 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321137 / $309021 R:1.039208
cross subsidized price / cost ALT sedan_wagon.ICE                     $317481 / $302362 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292873 / $307517 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321137 / $309021 R:1.039208
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317481 / $302362 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292873 / $307517 R:0.952381

cross subsidized price / cost ALT BEV                                 $321137 / $309021 R:1.039208
cross subsidized price / cost ALT ICE                                 $317481 / $302362 R:1.050000
cross subsidized price / cost ALT PHEV                                $292873 / $307517 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $311228 / $306300 R:1.016088
cross subsidized price / cost ALT TOTAL                               $311228 / $306300 R:1.016088

2035_2_2  SCORE:0.016088, CE:0.000000, CSPE:0.016088

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.353953 / 0.353953 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.339354 / 0.339354 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.306693 / 0.306693 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321137 / $309021 R:1.039208
cross subsidized price / cost ALT sedan_wagon.ICE                     $317481 / $302362 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292873 / $307517 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321137 / $309021 R:1.039208
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317481 / $302362 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292873 / $307517 R:0.952381

cross subsidized price / cost ALT BEV                                 $321137 / $309021 R:1.039208
cross subsidized price / cost ALT ICE                                 $317481 / $302362 R:1.050000
cross subsidized price / cost ALT PHEV                                $292873 / $307517 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $311228 / $306300 R:1.016088
cross subsidized price / cost ALT TOTAL                               $311228 / $306300 R:1.016088

2035_3_3  SCORE:0.016088, CE:0.000000, CSPE:0.016088

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.353953 / 0.353953 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.339354 / 0.339354 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.306693 / 0.306693 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321137 / $309021 R:1.039208
cross subsidized price / cost ALT sedan_wagon.ICE                     $317481 / $302362 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292873 / $307517 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321137 / $309021 R:1.039208
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317481 / $302362 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292873 / $307517 R:0.952381

cross subsidized price / cost ALT BEV                                 $321137 / $309021 R:1.039208
cross subsidized price / cost ALT ICE                                 $317481 / $302362 R:1.050000
cross subsidized price / cost ALT PHEV                                $292873 / $307517 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $311228 / $306300 R:1.016088
cross subsidized price / cost ALT TOTAL                               $311228 / $306300 R:1.016088

2035_4_4  SCORE:0.016088, CE:0.000000, CSPE:0.016088

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.353953 / 0.353953 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.339354 / 0.339354 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.306693 / 0.306693 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321137 / $309021 R:1.039208
cross subsidized price / cost ALT sedan_wagon.ICE                     $317481 / $302362 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292873 / $307517 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321137 / $309021 R:1.039208
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317481 / $302362 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292873 / $307517 R:0.952381

cross subsidized price / cost ALT BEV                                 $321137 / $309021 R:1.039208
cross subsidized price / cost ALT ICE                                 $317481 / $302362 R:1.050000
cross subsidized price / cost ALT PHEV                                $292873 / $307517 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $311228 / $306300 R:1.016088
cross subsidized price / cost ALT TOTAL                               $311228 / $306300 R:1.016088

2035_5_5  SCORE:0.016088, CE:0.000000, CSPE:0.016088

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=0 Ferrari

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.367962 / 0.367962 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.173991 / 0.332140 (DELTA:0.158149)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.458048 / 0.299898 (DELTA:0.158150)

cross subsidized price / cost ALT sedan_wagon.BEV                     $318272 / $308444 R:1.031862
cross subsidized price / cost ALT sedan_wagon.ICE                     $316439 / $301371 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292514 / $307140 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $318272 / $308444 R:1.031862
modified cross subsidized price / cost ALT sedan_wagon.ICE            $316439 / $301371 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292514 / $307140 R:0.952381

cross subsidized price / cost ALT BEV                                 $318272 / $308444 R:1.031862
cross subsidized price / cost ALT ICE                                 $316439 / $301371 R:1.050000
cross subsidized price / cost ALT PHEV                                $292514 / $307140 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $309939 / $305704 R:1.013853
cross subsidized price / cost ALT TOTAL                               $309939 / $305704 R:1.013853

2036_0_0  SCORE:0.119286, CE:0.158150, CSPE:0.013853

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=1 Ferrari

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371925 / 0.371925 (DELTA:0.000001)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.187848 / 0.329898 (DELTA:0.142050)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.440227 / 0.298177 (DELTA:0.142049)

cross subsidized price / cost ALT sedan_wagon.BEV                     $317594 / $308444 R:1.029662
cross subsidized price / cost ALT sedan_wagon.ICE                     $316596 / $301520 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292514 / $307140 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317594 / $308444 R:1.029662
modified cross subsidized price / cost ALT sedan_wagon.ICE            $316596 / $301520 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292514 / $307140 R:0.952381

cross subsidized price / cost ALT BEV                                 $317594 / $308444 R:1.029662
cross subsidized price / cost ALT ICE                                 $316596 / $301520 R:1.050000
cross subsidized price / cost ALT PHEV                                $292514 / $307140 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $309786 / $305771 R:1.013132
cross subsidized price / cost ALT TOTAL                               $309786 / $305771 R:1.013132

2036_1_1  SCORE:0.107831, CE:0.142050, CSPE:0.013132

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371925 / 0.371925 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.329898 / 0.329898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298177 / 0.298177 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $317594 / $308444 R:1.029662
cross subsidized price / cost ALT sedan_wagon.ICE                     $317155 / $302053 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292514 / $307140 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317594 / $308444 R:1.029662
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317155 / $302053 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292514 / $307140 R:0.952381

cross subsidized price / cost ALT BEV                                 $317594 / $308444 R:1.029662
cross subsidized price / cost ALT ICE                                 $317155 / $302053 R:1.050000
cross subsidized price / cost ALT PHEV                                $292514 / $307140 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $309971 / $305947 R:1.013153
cross subsidized price / cost ALT TOTAL                               $309971 / $305947 R:1.013153

2036_2_2  SCORE:0.013153, CE:0.000000, CSPE:0.013153

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371925 / 0.371925 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.329898 / 0.329898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298177 / 0.298177 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $317594 / $308444 R:1.029662
cross subsidized price / cost ALT sedan_wagon.ICE                     $317155 / $302053 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292514 / $307140 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317594 / $308444 R:1.029662
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317155 / $302053 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292514 / $307140 R:0.952381

cross subsidized price / cost ALT BEV                                 $317594 / $308444 R:1.029662
cross subsidized price / cost ALT ICE                                 $317155 / $302053 R:1.050000
cross subsidized price / cost ALT PHEV                                $292514 / $307140 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $309971 / $305947 R:1.013153
cross subsidized price / cost ALT TOTAL                               $309971 / $305947 R:1.013153

2036_3_3  SCORE:0.013153, CE:0.000000, CSPE:0.013153

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371925 / 0.371925 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.329898 / 0.329898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298177 / 0.298177 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $317594 / $308444 R:1.029662
cross subsidized price / cost ALT sedan_wagon.ICE                     $317155 / $302053 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292514 / $307140 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317594 / $308444 R:1.029662
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317155 / $302053 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292514 / $307140 R:0.952381

cross subsidized price / cost ALT BEV                                 $317594 / $308444 R:1.029662
cross subsidized price / cost ALT ICE                                 $317155 / $302053 R:1.050000
cross subsidized price / cost ALT PHEV                                $292514 / $307140 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $309971 / $305947 R:1.013153
cross subsidized price / cost ALT TOTAL                               $309971 / $305947 R:1.013153

2036_4_4  SCORE:0.013153, CE:0.000000, CSPE:0.013153

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371925 / 0.371925 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.329898 / 0.329898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.298177 / 0.298177 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $317594 / $308444 R:1.029662
cross subsidized price / cost ALT sedan_wagon.ICE                     $317155 / $302053 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $292514 / $307140 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317594 / $308444 R:1.029662
modified cross subsidized price / cost ALT sedan_wagon.ICE            $317155 / $302053 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $292514 / $307140 R:0.952381

cross subsidized price / cost ALT BEV                                 $317594 / $308444 R:1.029662
cross subsidized price / cost ALT ICE                                 $317155 / $302053 R:1.050000
cross subsidized price / cost ALT PHEV                                $292514 / $307140 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $309971 / $305947 R:1.013153
cross subsidized price / cost ALT TOTAL                               $309971 / $305947 R:1.013153

2036_5_5  SCORE:0.013153, CE:0.000000, CSPE:0.013153

