OMEGA 2.3.0 session Final started at 2024-03-04 19:38:02


Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final Pass 1: Manufacturer=Ford
Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=0 Ford

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019347 / 0.089158 (DELTA:0.069811)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.582449 / 0.513841 (DELTA:0.068608)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009656 / 0.016885 (DELTA:0.007229)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.010932 / 0.012278 (DELTA:0.001346)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.342486 / 0.324898 (DELTA:0.017588)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000020 / 0.013750 (DELTA:0.013730)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.004964 (DELTA:0.004964)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.035108 / 0.023478 (DELTA:0.011630)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.000748 (DELTA:0.000745)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65919 / $62780 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41744 / $42377 R:0.985054
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56705 / $54005 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $48605 / $46291 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $28489 / $28655 R:0.994216
cross subsidized price / cost ALT pickup.PHEV                         $38839 / $36989 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $63994 / $60947 R:1.049998
cross subsidized price / cost ALT sedan_wagon.ICE                     $42762 / $43492 R:0.983222
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56355 / $53671 R:1.049998

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62994 / $62780 R:1.003409
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41744 / $42377 R:0.985054
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53780 / $54005 R:0.995838
modified cross subsidized price / cost ALT pickup.BEV                 $45680 / $46291 R:0.986813
modified cross subsidized price / cost ALT pickup.ICE                 $28489 / $28655 R:0.994216
modified cross subsidized price / cost ALT pickup.PHEV                $35914 / $36989 R:0.970924
modified cross subsidized price / cost ALT sedan_wagon.BEV            $61069 / $60947 R:1.002006
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42762 / $43492 R:0.983222
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53430 / $53671 R:0.995500

cross subsidized price / cost ALT BEV                                 $63831 / $60792 R:1.050000
cross subsidized price / cost ALT ICE                                 $36777 / $37237 R:0.987652
cross subsidized price / cost ALT PHEV                                $48868 / $46541 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $45629 / $45629 R:1.000000
cross subsidized price / cost ALT pickup                              $29598 / $29598 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46721 / $46721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $40035 / $40035 R:1.000000

2023_0_0  SCORE:0.010888, CE:0.069811, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019594 / 0.054151 (DELTA:0.034557)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.590501 / 0.552419 (DELTA:0.038082)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009789 / 0.013314 (DELTA:0.003525)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011485 / 0.011485 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.332611 / 0.332611 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006831 / 0.006831 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000245 / 0.002466 (DELTA:0.002221)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.028940 / 0.026352 (DELTA:0.002588)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.000371 (DELTA:0.000367)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62780 / $62780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42301 / $42301 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54005 / $54005 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $46291 / $46291 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $26008 / $26008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $36989 / $36989 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60947 / $60947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44711 / $44711 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53671 / $53671 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59855 / $62780 R:0.953409
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42301 / $42301 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51080 / $54005 R:0.945838
modified cross subsidized price / cost ALT pickup.BEV                 $43366 / $46291 R:0.936813
modified cross subsidized price / cost ALT pickup.ICE                 $26008 / $26008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $34064 / $36989 R:0.920924
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58022 / $60947 R:0.952008
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44711 / $44711 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50746 / $53671 R:0.945502

cross subsidized price / cost ALT BEV                                 $59933 / $59933 R:1.000000
cross subsidized price / cost ALT ICE                                 $36425 / $36425 R:1.000000
cross subsidized price / cost ALT PHEV                                $48333 / $48333 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $44342 / $44342 R:1.000000
cross subsidized price / cost ALT pickup                              $26885 / $26885 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46196 / $46196 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38270 / $38270 R:1.000000

2023_1_1  SCORE:0.000000, CE:0.038082, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054151 / 0.054151 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.552419 / 0.552419 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.013314 / 0.013314 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011485 / 0.011485 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.332611 / 0.332611 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006831 / 0.006831 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002466 / 0.002466 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026352 / 0.026352 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000371 / 0.000371 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62780 / $62780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41682 / $41682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54005 / $54005 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $46291 / $46291 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $26008 / $26008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $36989 / $36989 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60947 / $60947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42519 / $42519 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53671 / $53671 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59855 / $62780 R:0.953409
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41682 / $41682 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51080 / $54005 R:0.945838
modified cross subsidized price / cost ALT pickup.BEV                 $43366 / $46291 R:0.936813
modified cross subsidized price / cost ALT pickup.ICE                 $26008 / $26008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $34064 / $36989 R:0.920924
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58022 / $60947 R:0.952008
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42519 / $42519 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50746 / $53671 R:0.945502

cross subsidized price / cost ALT BEV                                 $59933 / $59933 R:1.000000
cross subsidized price / cost ALT ICE                                 $35986 / $35986 R:1.000000
cross subsidized price / cost ALT PHEV                                $48333 / $48333 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $43789 / $43789 R:1.000000
cross subsidized price / cost ALT pickup                              $26885 / $26885 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44218 / $44218 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37870 / $37870 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=2023  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053763 / 0.053763 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.552846 / 0.552846 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.013274 / 0.013274 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011476 / 0.011476 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.332696 / 0.332696 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006754 / 0.006754 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002438 / 0.002438 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026384 / 0.026384 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000367 / 0.000367 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62780 / $62780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41656 / $41656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54005 / $54005 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $46291 / $46291 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $26008 / $26008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $36989 / $36989 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60947 / $60947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43492 / $43492 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53671 / $53671 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59855 / $62780 R:0.953409
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41656 / $41656 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51080 / $54005 R:0.945838
modified cross subsidized price / cost ALT pickup.BEV                 $43366 / $46291 R:0.936813
modified cross subsidized price / cost ALT pickup.ICE                 $26008 / $26008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $34064 / $36989 R:0.920924
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58022 / $60947 R:0.952008
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43492 / $43492 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50746 / $53671 R:0.945502

cross subsidized price / cost ALT BEV                                 $59918 / $59918 R:1.000000
cross subsidized price / cost ALT ICE                                 $36000 / $36000 R:1.000000
cross subsidized price / cost ALT PHEV                                $48364 / $48364 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $43753 / $43753 R:1.000000
cross subsidized price / cost ALT pickup                              $26882 / $26882 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45078 / $45078 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37871 / $37871 R:1.000000

2023_3_3  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 Ford

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019212 / 0.091184 (DELTA:0.071972)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.581353 / 0.506818 (DELTA:0.074535)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009664 / 0.021101 (DELTA:0.011437)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.080069 / 0.033205 (DELTA:0.046864)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.269104 / 0.295065 (DELTA:0.025961)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.005826 / 0.024732 (DELTA:0.018906)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002342 / 0.005000 (DELTA:0.002658)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.031655 / 0.021982 (DELTA:0.009673)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000775 / 0.000913 (DELTA:0.000138)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65124 / $62023 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $40919 / $41589 R:0.983902
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56259 / $53580 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $71360 / $74928 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53386 / $52724 R:1.012553
cross subsidized price / cost ALT pickup.PHEV                         $62116 / $65222 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $63277 / $60264 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42642 / $43438 R:0.981671
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56019 / $53352 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61899 / $62023 R:0.998004
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $40919 / $41589 R:0.983902
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53034 / $53580 R:0.989811
modified cross subsidized price / cost ALT pickup.BEV                 $68135 / $74928 R:0.909340
modified cross subsidized price / cost ALT pickup.ICE                 $53386 / $52724 R:1.012553
modified cross subsidized price / cost ALT pickup.PHEV                $58891 / $65222 R:0.902935
modified cross subsidized price / cost ALT sedan_wagon.BEV            $60052 / $60264 R:0.996486
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42642 / $43438 R:0.981671
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52794 / $53352 R:0.989553

cross subsidized price / cost ALT BEV                                 $66653 / $65267 R:1.021240
cross subsidized price / cost ALT ICE                                 $45430 / $45626 R:0.995703
cross subsidized price / cost ALT PHEV                                $59353 / $59735 R:0.993609
cross subsidized price / cost ALT cuv_suv_van                         $45007 / $45007 R:1.000000
cross subsidized price / cost ALT pickup                              $55688 / $55688 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46778 / $46778 R:0.999999
cross subsidized price / cost ALT TOTAL                               $48827 / $48827 R:1.000000

2024_0_0  SCORE:0.030577, CE:0.074535, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.073492 / 0.073492 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.527304 / 0.527299 (DELTA:0.000005)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.018308 / 0.018313 (DELTA:0.000005)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.027673 / 0.026309 (DELTA:0.001364)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.315007 / 0.313621 (DELTA:0.001386)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.010321 / 0.013071 (DELTA:0.002750)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001661 / 0.003766 (DELTA:0.002105)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026121 / 0.023441 (DELTA:0.002680)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000113 / 0.000688 (DELTA:0.000575)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62023 / $62023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41589 / $41589 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53580 / $53580 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73593 / $74928 R:0.982181
cross subsidized price / cost ALT pickup.ICE                          $52700 / $52724 R:0.999547
cross subsidized price / cost ALT pickup.PHEV                         $68483 / $65222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60264 / $60264 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43438 / $43438 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53352 / $53352 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58798 / $62023 R:0.948004
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41589 / $41589 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50355 / $53580 R:0.939811
modified cross subsidized price / cost ALT pickup.BEV                 $70368 / $74928 R:0.939140
modified cross subsidized price / cost ALT pickup.ICE                 $52700 / $52724 R:0.999547
modified cross subsidized price / cost ALT pickup.PHEV                $65258 / $65222 R:1.000554
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57039 / $60264 R:0.946486
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43438 / $43438 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50127 / $53352 R:0.939553

cross subsidized price / cost ALT BEV                                 $64898 / $65237 R:0.994801
cross subsidized price / cost ALT ICE                                 $45670 / $45679 R:0.999810
cross subsidized price / cost ALT PHEV                                $59649 / $58320 R:1.022789
cross subsidized price / cost ALT cuv_suv_van                         $44369 / $44369 R:1.000000
cross subsidized price / cost ALT pickup                              $54841 / $54841 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45954 / $45954 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48110 / $48110 R:1.000000

2024_1_1  SCORE:0.001833, CE:0.002750, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2024  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.073492 / 0.073492 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.527299 / 0.527299 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.018313 / 0.018313 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.027673 / 0.022875 (DELTA:0.004799)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.317979 / 0.317080 (DELTA:0.000900)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.007349 / 0.013047 (DELTA:0.005698)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003766 / 0.003766 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023441 / 0.023441 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000688 / 0.000688 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62023 / $62023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41589 / $41589 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53580 / $53580 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75029 / $74928 R:1.001347
cross subsidized price / cost ALT pickup.ICE                          $52582 / $52724 R:0.997317
cross subsidized price / cost ALT pickup.PHEV                         $68483 / $65222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60264 / $60264 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43438 / $43438 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53352 / $53352 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58798 / $62023 R:0.948004
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41589 / $41589 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50355 / $53580 R:0.939811
modified cross subsidized price / cost ALT pickup.BEV                 $71804 / $74928 R:0.958306
modified cross subsidized price / cost ALT pickup.ICE                 $52582 / $52724 R:0.997317
modified cross subsidized price / cost ALT pickup.PHEV                $65258 / $65222 R:1.000554
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57039 / $60264 R:0.946486
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43438 / $43438 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50127 / $53352 R:0.939553

cross subsidized price / cost ALT BEV                                 $64928 / $64905 R:1.000355
cross subsidized price / cost ALT ICE                                 $45655 / $45707 R:0.998869
cross subsidized price / cost ALT PHEV                                $59642 / $58315 R:1.022766
cross subsidized price / cost ALT cuv_suv_van                         $44369 / $44369 R:1.000000
cross subsidized price / cost ALT pickup                              $54624 / $54624 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45954 / $45954 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48034 / $48034 R:1.000000

2024_2_2  SCORE:0.003799, CE:0.005698, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2024  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.073492 / 0.073492 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.527299 / 0.527299 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.018313 / 0.018313 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022875 / 0.022875 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.317080 / 0.317080 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013047 / 0.013047 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003766 / 0.003766 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023441 / 0.023441 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000688 / 0.000688 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62023 / $62023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41589 / $41589 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53580 / $53580 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75029 / $74928 R:1.001347
cross subsidized price / cost ALT pickup.ICE                          $52582 / $52724 R:0.997317
cross subsidized price / cost ALT pickup.PHEV                         $68483 / $65222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60264 / $60264 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43438 / $43438 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53352 / $53352 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58798 / $62023 R:0.948004
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41589 / $41589 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50355 / $53580 R:0.939811
modified cross subsidized price / cost ALT pickup.BEV                 $71804 / $74928 R:0.958306
modified cross subsidized price / cost ALT pickup.ICE                 $52582 / $52724 R:0.997317
modified cross subsidized price / cost ALT pickup.PHEV                $65258 / $65222 R:1.000554
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57039 / $60264 R:0.946486
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43438 / $43438 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50127 / $53352 R:0.939553

cross subsidized price / cost ALT BEV                                 $64928 / $64905 R:1.000355
cross subsidized price / cost ALT ICE                                 $45655 / $45707 R:0.998869
cross subsidized price / cost ALT PHEV                                $59642 / $58315 R:1.022766
cross subsidized price / cost ALT cuv_suv_van                         $44369 / $44369 R:1.000000
cross subsidized price / cost ALT pickup                              $54624 / $54624 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45954 / $45954 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48034 / $48034 R:1.000000

2024_3_3  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 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019331 / 0.092926 (DELTA:0.073596)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.513502 / 0.494595 (DELTA:0.018906)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.075322 / 0.028606 (DELTA:0.046717)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011000 / 0.043238 (DELTA:0.032238)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.263533 / 0.282122 (DELTA:0.018589)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.085256 / 0.031867 (DELTA:0.053388)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000013 / 0.004939 (DELTA:0.004927)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.030954 / 0.020592 (DELTA:0.010362)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001091 / 0.001114 (DELTA:0.000023)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64646 / $61567 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $40895 / $41593 R:0.983213
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55423 / $53351 R:1.038839
cross subsidized price / cost ALT pickup.BEV                          $70724 / $74260 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53529 / $52638 R:1.016925
cross subsidized price / cost ALT pickup.PHEV                         $61782 / $64871 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $62738 / $59753 R:1.049959
cross subsidized price / cost ALT sedan_wagon.ICE                     $42529 / $43388 R:0.980186
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55767 / $53111 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61346 / $61567 R:0.996400
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $40895 / $41593 R:0.983213
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52123 / $53351 R:0.976985
modified cross subsidized price / cost ALT pickup.BEV                 $67424 / $74260 R:0.907943
modified cross subsidized price / cost ALT pickup.ICE                 $53529 / $52638 R:1.016925
modified cross subsidized price / cost ALT pickup.PHEV                $58482 / $64871 R:0.901512
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59438 / $59753 R:0.994732
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42529 / $43388 R:0.980186
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52467 / $53111 R:0.987867

cross subsidized price / cost ALT BEV                                 $66441 / $65393 R:1.016030
cross subsidized price / cost ALT ICE                                 $45408 / $45548 R:0.996924
cross subsidized price / cost ALT PHEV                                $58720 / $59308 R:0.990086
cross subsidized price / cost ALT cuv_suv_van                         $45152 / $45152 R:1.000000
cross subsidized price / cost ALT pickup                              $56346 / $56346 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46828 / $46828 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49195 / $49195 R:1.000000

2025_0_0  SCORE:0.034739, CE:0.073596, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.074193 / 0.074193 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.518170 / 0.518170 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.023764 / 0.023764 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.034984 / 0.034984 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.298516 / 0.298516 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.023728 / 0.023728 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003678 / 0.003678 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022138 / 0.022138 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000829 / 0.000829 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61567 / $61567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41593 / $41593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53351 / $53351 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70724 / $74260 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53293 / $52638 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $61782 / $64871 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $59753 / $59753 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43388 / $43388 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53111 / $53111 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58267 / $61567 R:0.946400
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41593 / $41593 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50051 / $53351 R:0.938146
modified cross subsidized price / cost ALT pickup.BEV                 $67424 / $74260 R:0.907943
modified cross subsidized price / cost ALT pickup.ICE                 $53293 / $52638 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $58482 / $64871 R:0.901512
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56453 / $59753 R:0.944773
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43388 / $43388 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49811 / $53111 R:0.937867

cross subsidized price / cost ALT BEV                                 $64346 / $65443 R:0.983250
cross subsidized price / cost ALT ICE                                 $45804 / $45571 R:1.005119
cross subsidized price / cost ALT PHEV                                $57487 / $59004 R:0.974292
cross subsidized price / cost ALT cuv_suv_van                         $44452 / $44452 R:1.000000
cross subsidized price / cost ALT pickup                              $55564 / $55568 R:0.999934
cross subsidized price / cost ALT sedan_wagon                         $45950 / $45950 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48461 / $48463 R:0.999973

2025_1_1  SCORE:0.000066, CE:0.000000, CSPE:0.000027

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2026  Iteration=0 Ford

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019186 / 0.108866 (DELTA:0.089681)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.442736 / 0.443377 (DELTA:0.000641)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.144729 / 0.062960 (DELTA:0.081769)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011068 / 0.060011 (DELTA:0.048943)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.253438 / 0.258817 (DELTA:0.005379)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.096482 / 0.040472 (DELTA:0.056009)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002400 / 0.005194 (DELTA:0.002794)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023150 / 0.018391 (DELTA:0.004759)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006812 / 0.001912 (DELTA:0.004900)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63038 / $60500 R:1.041954
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41271 / $41536 R:0.993638
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50557 / $53085 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $69517 / $72993 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53925 / $52637 R:1.024459
cross subsidized price / cost ALT pickup.PHEV                         $61591 / $64670 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $61694 / $58756 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $42549 / $43336 R:0.981840
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52486 / $52897 R:0.992233

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59738 / $60500 R:0.987409
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41271 / $41536 R:0.993638
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47257 / $53085 R:0.890217
modified cross subsidized price / cost ALT pickup.BEV                 $66217 / $72993 R:0.907171
modified cross subsidized price / cost ALT pickup.ICE                 $53925 / $52637 R:1.024459
modified cross subsidized price / cost ALT pickup.PHEV                $58291 / $64670 R:0.901353
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58394 / $58756 R:0.993835
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42549 / $43336 R:0.981840
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49186 / $52897 R:0.929848

cross subsidized price / cost ALT BEV                                 $65231 / $64755 R:1.007363
cross subsidized price / cost ALT ICE                                 $45849 / $45569 R:1.006139
cross subsidized price / cost ALT PHEV                                $54831 / $57533 R:0.953046
cross subsidized price / cost ALT cuv_suv_van                         $46074 / $46074 R:1.000000
cross subsidized price / cost ALT pickup                              $57392 / $57392 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47194 / $47194 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50169 / $50169 R:1.000000

2026_0_0  SCORE:0.036777, CE:0.089681, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096103 / 0.096103 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.463749 / 0.463749 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055351 / 0.055351 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.053017 / 0.053017 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.271589 / 0.271589 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.034695 / 0.034695 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004041 / 0.004453 (DELTA:0.000412)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019405 / 0.019405 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002050 / 0.001639 (DELTA:0.000411)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60500 / $60500 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41741 / $41536 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51355 / $53085 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $69517 / $72993 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53688 / $52637 R:1.019963
cross subsidized price / cost ALT pickup.PHEV                         $61591 / $64670 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $58756 / $58756 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43336 / $43336 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52897 / $52897 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57200 / $60500 R:0.945455
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41741 / $41536 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48055 / $53085 R:0.905236
modified cross subsidized price / cost ALT pickup.BEV                 $66217 / $72993 R:0.907171
modified cross subsidized price / cost ALT pickup.ICE                 $53688 / $52637 R:1.019963
modified cross subsidized price / cost ALT pickup.PHEV                $58291 / $64670 R:0.901353
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55456 / $58756 R:0.943836
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43336 / $43336 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49597 / $52897 R:0.937615

cross subsidized price / cost ALT BEV                                 $63562 / $64762 R:0.981472
cross subsidized price / cost ALT ICE                                 $46081 / $45577 R:1.011066
cross subsidized price / cost ALT PHEV                                $55256 / $57466 R:0.961540
cross subsidized price / cost ALT cuv_suv_van                         $45536 / $45537 R:0.999981
cross subsidized price / cost ALT pickup                              $56787 / $56803 R:0.999719
cross subsidized price / cost ALT sedan_wagon                         $46643 / $46643 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49607 / $49613 R:0.999874

2026_1_1  SCORE:0.000281, CE:0.000412, CSPE:0.000126

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019139 / 0.120568 (DELTA:0.101429)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.406347 / 0.415416 (DELTA:0.009069)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.180757 / 0.078795 (DELTA:0.101962)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011099 / 0.072703 (DELTA:0.061604)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.236112 / 0.237860 (DELTA:0.001748)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.114677 / 0.049644 (DELTA:0.065034)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004162 / 0.005951 (DELTA:0.001789)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027401 / 0.017473 (DELTA:0.009928)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000307 / 0.001591 (DELTA:0.001284)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62080 / $59236 R:1.048018
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41306 / $41652 R:0.991686
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50531 / $53058 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $69411 / $71365 R:0.972621
cross subsidized price / cost ALT pickup.ICE                          $54035 / $52795 R:1.023488
cross subsidized price / cost ALT pickup.PHEV                         $61594 / $64674 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $60337 / $57465 R:1.049966
cross subsidized price / cost ALT sedan_wagon.ICE                     $42346 / $43565 R:0.972020
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55726 / $53079 R:1.049860

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58480 / $59236 R:0.987244
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41306 / $41652 R:0.991686
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46931 / $53058 R:0.884531
modified cross subsidized price / cost ALT pickup.BEV                 $65811 / $71365 R:0.922176
modified cross subsidized price / cost ALT pickup.ICE                 $54035 / $52795 R:1.023488
modified cross subsidized price / cost ALT pickup.PHEV                $57994 / $64674 R:0.896717
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56737 / $57465 R:0.987320
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42346 / $43565 R:0.972020
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52126 / $53079 R:0.982037

cross subsidized price / cost ALT BEV                                 $64703 / $63609 R:1.017200
cross subsidized price / cost ALT ICE                                 $45847 / $45654 R:1.004239
cross subsidized price / cost ALT PHEV                                $54818 / $57493 R:0.953482
cross subsidized price / cost ALT cuv_suv_van                         $46563 / $46563 R:1.000000
cross subsidized price / cost ALT pickup                              $58180 / $58180 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47477 / $47477 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50770 / $50770 R:1.000000

2027_0_0  SCORE:0.042796, CE:0.101962, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.099406 / 0.099406 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451039 / 0.451039 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.064334 / 0.064334 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.059805 / 0.059805 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.261143 / 0.261143 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.039258 / 0.039258 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004706 / 0.004706 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019051 / 0.019051 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001259 / 0.001258 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57749 / $59236 R:0.974908
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42171 / $41652 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51727 / $53058 R:0.974908
cross subsidized price / cost ALT pickup.BEV                          $69574 / $71365 R:0.974908
cross subsidized price / cost ALT pickup.ICE                          $53453 / $52795 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $63051 / $64674 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $57465 / $57465 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43565 / $43565 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53079 / $53079 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54149 / $59236 R:0.914135
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42171 / $41652 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48127 / $53058 R:0.907059
modified cross subsidized price / cost ALT pickup.BEV                 $65974 / $71365 R:0.924464
modified cross subsidized price / cost ALT pickup.ICE                 $53453 / $52795 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $59451 / $64674 R:0.919245
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53865 / $57465 R:0.937354
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43565 / $43565 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49479 / $53079 R:0.932178

cross subsidized price / cost ALT BEV                                 $62056 / $63610 R:0.975559
cross subsidized price / cost ALT ICE                                 $46236 / $45682 R:1.012145
cross subsidized price / cost ALT PHEV                                $55983 / $57407 R:0.975187
cross subsidized price / cost ALT cuv_suv_van                         $45690 / $45689 R:1.000021
cross subsidized price / cost ALT pickup                              $57175 / $57173 R:1.000044
cross subsidized price / cost ALT sedan_wagon                         $46659 / $46659 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49851 / $49850 R:1.000030

2027_1_1  SCORE:0.000044, CE:0.000000, CSPE:0.000030

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=0 Ford
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119062 / 0.131322 (DELTA:0.012261)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.377154 / 0.382422 (DELTA:0.005269)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.109565 / 0.100498 (DELTA:0.009067)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.071979 / 0.074319 (DELTA:0.002340)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.229941 / 0.229968 (DELTA:0.000027)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.060779 / 0.056961 (DELTA:0.003818)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012117 / 0.008717 (DELTA:0.003400)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019399 / 0.014997 (DELTA:0.004402)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.000796 (DELTA:0.000791)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61584 / $58652 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44062 / $44407 R:0.992245
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50432 / $52953 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $70165 / $69863 R:1.004334
cross subsidized price / cost ALT pickup.ICE                          $53399 / $52737 R:1.012554
cross subsidized price / cost ALT pickup.PHEV                         $61359 / $64427 R:0.952382
cross subsidized price / cost ALT sedan_wagon.BEV                     $53173 / $55479 R:0.958434
cross subsidized price / cost ALT sedan_wagon.ICE                     $44714 / $43515 R:1.027555
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55861 / $53201 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57834 / $58652 R:0.986064
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44062 / $44407 R:0.992245
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46682 / $52953 R:0.881564
modified cross subsidized price / cost ALT pickup.BEV                 $66415 / $69863 R:0.950657
modified cross subsidized price / cost ALT pickup.ICE                 $53399 / $52737 R:1.012554
modified cross subsidized price / cost ALT pickup.PHEV                $57609 / $64427 R:0.894177
modified cross subsidized price / cost ALT sedan_wagon.BEV            $49423 / $55479 R:0.890842
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44714 / $43515 R:1.027555
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52111 / $53201 R:0.979513

cross subsidized price / cost ALT BEV                                 $64217 / $62410 R:1.028966
cross subsidized price / cost ALT ICE                                 $47500 / $47439 R:1.001295
cross subsidized price / cost ALT PHEV                                $54392 / $57084 R:0.952839
cross subsidized price / cost ALT cuv_suv_van                         $48850 / $48850 R:1.000000
cross subsidized price / cost ALT pickup                              $58104 / $58104 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48085 / $48085 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52174 / $52174 R:1.000000

2028_0_0  SCORE:0.002062, CE:0.012261, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.044746 / 0.131322 (DELTA:0.086576)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.382422 / 0.382422 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.187074 / 0.100498 (DELTA:0.086576)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.132227 / 0.105852 (DELTA:0.026375)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.229021 / 0.229021 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.026375 (DELTA:0.026375)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009511 / 0.008698 (DELTA:0.000813)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014998 / 0.014997 (DELTA:0.000001)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.000815 (DELTA:0.000814)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61584 / $58652 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44062 / $44407 R:0.992243
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50432 / $52953 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $66536 / $69863 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53904 / $52737 R:1.022121
cross subsidized price / cost ALT pickup.PHEV                         $67649 / $64427 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53273 / $55479 R:0.960246
cross subsidized price / cost ALT sedan_wagon.ICE                     $45357 / $44222 R:1.025661
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55859 / $53201 R:1.049961

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57834 / $58652 R:0.986064
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44062 / $44407 R:0.992243
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46682 / $52953 R:0.881564
modified cross subsidized price / cost ALT pickup.BEV                 $62786 / $69863 R:0.898705
modified cross subsidized price / cost ALT pickup.ICE                 $53904 / $52737 R:1.022121
modified cross subsidized price / cost ALT pickup.PHEV                $63899 / $64427 R:0.991795
modified cross subsidized price / cost ALT sedan_wagon.BEV            $49523 / $55479 R:0.892653
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45357 / $44222 R:1.025661
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52109 / $53201 R:0.979473

cross subsidized price / cost ALT BEV                                 $63422 / $63366 R:1.000885
cross subsidized price / cost ALT ICE                                 $47691 / $47448 R:1.005129
cross subsidized price / cost ALT PHEV                                $54023 / $55325 R:0.976462
cross subsidized price / cost ALT cuv_suv_van                         $48850 / $48850 R:0.999999
cross subsidized price / cost ALT pickup                              $58609 / $58609 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $48515 / $48515 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52367 / $52367 R:0.999999

2028_1_1  SCORE:0.017584, CE:0.086576, CSPE:0.000001

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019398 / 0.123555 (DELTA:0.104157)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.396494 / 0.396494 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.198350 / 0.094193 (DELTA:0.104157)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.099275 / 0.099275 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.237428 / 0.237428 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.024545 / 0.024545 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002582 / 0.007482 (DELTA:0.004901)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020084 / 0.016269 (DELTA:0.003814)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001844 / 0.000758 (DELTA:0.001086)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58652 / $58652 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48241 / $48241 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52953 / $52953 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66536 / $69863 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53790 / $52737 R:1.019963
cross subsidized price / cost ALT pickup.PHEV                         $67649 / $64427 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $58253 / $55479 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42115 / $43515 R:0.967834
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55861 / $53201 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54902 / $58652 R:0.936064
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48241 / $48241 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49203 / $52953 R:0.929183
modified cross subsidized price / cost ALT pickup.BEV                 $62786 / $69863 R:0.898705
modified cross subsidized price / cost ALT pickup.ICE                 $53790 / $52737 R:1.019963
modified cross subsidized price / cost ALT pickup.PHEV                $63899 / $64427 R:0.991795
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54503 / $55479 R:0.982407
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42115 / $43515 R:0.967834
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52111 / $53201 R:0.979511

cross subsidized price / cost ALT BEV                                 $62037 / $63381 R:0.978797
cross subsidized price / cost ALT ICE                                 $50114 / $49765 R:1.007022
cross subsidized price / cost ALT PHEV                                $55990 / $55312 R:1.012268
cross subsidized price / cost ALT cuv_suv_van                         $51058 / $51058 R:1.000000
cross subsidized price / cost ALT pickup                              $58234 / $58238 R:0.999941
cross subsidized price / cost ALT sedan_wagon                         $47467 / $47467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53562 / $53564 R:0.999977

2028_2_2  SCORE:0.000059, CE:0.104157, CSPE:0.000023

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.123555 / 0.123555 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.396494 / 0.396494 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.094193 / 0.094193 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.023230 / 0.084038 (DELTA:0.060808)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.243825 / 0.252665 (DELTA:0.008840)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.094193 / 0.024545 (DELTA:0.069648)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007482 / 0.007482 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016269 / 0.016269 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000758 / 0.000758 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58652 / $58652 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48227 / $48227 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52953 / $52953 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69863 / $69863 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52737 / $52737 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64427 / $64427 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $58253 / $55479 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42115 / $43515 R:0.967834
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55861 / $53201 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54902 / $58652 R:0.936064
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48227 / $48227 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49203 / $52953 R:0.929183
modified cross subsidized price / cost ALT pickup.BEV                 $66113 / $69863 R:0.946324
modified cross subsidized price / cost ALT pickup.ICE                 $52737 / $52737 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60677 / $64427 R:0.941795
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54503 / $55479 R:0.982407
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42115 / $43515 R:0.967834
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52111 / $53201 R:0.979511

cross subsidized price / cost ALT BEV                                 $63018 / $62922 R:1.001534
cross subsidized price / cost ALT ICE                                 $49790 / $49824 R:0.999313
cross subsidized price / cost ALT PHEV                                $55328 / $55312 R:1.000305
cross subsidized price / cost ALT cuv_suv_van                         $51048 / $51048 R:1.000000
cross subsidized price / cost ALT pickup                              $57515 / $57515 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47467 / $47467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53297 / $53297 R:1.000000

2028_3_3  SCORE:0.046432, CE:0.069648, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.123555 / 0.123555 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.396494 / 0.396494 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.094193 / 0.094193 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.084038 / 0.084038 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252665 / 0.252665 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.024545 / 0.024545 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007482 / 0.007482 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016269 / 0.016269 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000758 / 0.000758 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58652 / $58652 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48227 / $48227 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52953 / $52953 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69863 / $69863 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52737 / $52737 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64427 / $64427 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $58253 / $55479 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42115 / $43515 R:0.967834
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55861 / $53201 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54902 / $58652 R:0.936064
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48227 / $48227 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49203 / $52953 R:0.929183
modified cross subsidized price / cost ALT pickup.BEV                 $66113 / $69863 R:0.946324
modified cross subsidized price / cost ALT pickup.ICE                 $52737 / $52737 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60677 / $64427 R:0.941795
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54503 / $55479 R:0.982407
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42115 / $43515 R:0.967834
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52111 / $53201 R:0.979511

cross subsidized price / cost ALT BEV                                 $63018 / $62922 R:1.001534
cross subsidized price / cost ALT ICE                                 $49790 / $49824 R:0.999313
cross subsidized price / cost ALT PHEV                                $55328 / $55312 R:1.000305
cross subsidized price / cost ALT cuv_suv_van                         $51048 / $51048 R:1.000000
cross subsidized price / cost ALT pickup                              $57515 / $57515 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47467 / $47467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53297 / $53297 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=0 Ford
%%% consumer sedan_wagon shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.078598 / 0.145960 (DELTA:0.067362)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.352652 / 0.357570 (DELTA:0.004918)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.173508 / 0.109662 (DELTA:0.063846)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.157465 / 0.129759 (DELTA:0.027706)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.201311 / 0.198650 (DELTA:0.002661)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.005194 / 0.034191 (DELTA:0.028997)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012857 / 0.011706 (DELTA:0.001151)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018415 / 0.011227 (DELTA:0.007187)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001275 (DELTA:0.001275)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60361 / $57486 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $47702 / $48105 R:0.991629
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50254 / $52767 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $65604 / $68482 R:0.957972
cross subsidized price / cost ALT pickup.ICE                          $53998 / $52671 R:1.025206
cross subsidized price / cost ALT pickup.PHEV                         $67397 / $64187 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52222 / $54321 R:0.961362
cross subsidized price / cost ALT sedan_wagon.ICE                     $45354 / $43466 R:1.043419
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55689 / $53037 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56461 / $57486 R:0.982158
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $47702 / $48105 R:0.991629
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46354 / $52767 R:0.878472
modified cross subsidized price / cost ALT pickup.BEV                 $61704 / $68482 R:0.901023
modified cross subsidized price / cost ALT pickup.ICE                 $53998 / $52671 R:1.025206
modified cross subsidized price / cost ALT pickup.PHEV                $63497 / $64187 R:0.989241
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48322 / $54321 R:0.889567
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45354 / $43466 R:1.043419
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51789 / $53037 R:0.976466

cross subsidized price / cost ALT BEV                                 $62396 / $62321 R:1.001200
cross subsidized price / cost ALT ICE                                 $49860 / $49611 R:1.005006
cross subsidized price / cost ALT PHEV                                $54341 / $55460 R:0.979818
cross subsidized price / cost ALT cuv_suv_van                         $51172 / $51172 R:1.000000
cross subsidized price / cost ALT pickup                              $59415 / $59415 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49219 / $49219 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54113 / $54113 R:1.000000

2029_0_0  SCORE:0.019788, CE:0.067362, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.143024 / 0.143024 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.362825 / 0.362825 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.107343 / 0.107343 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.127009 / 0.127009 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.202193 / 0.202193 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033399 / 0.033399 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006287 / 0.008081 (DELTA:0.001793)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017920 / 0.014882 (DELTA:0.003038)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001245 (DELTA:0.001245)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56044 / $57486 R:0.974908
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49065 / $48105 R:1.019963
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51443 / $52767 R:0.974908
cross subsidized price / cost ALT pickup.BEV                          $65221 / $68482 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54909 / $52671 R:1.042491
cross subsidized price / cost ALT pickup.PHEV                         $63059 / $64187 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $57035 / $54321 R:1.049963
cross subsidized price / cost ALT sedan_wagon.ICE                     $41980 / $43466 R:0.965800
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53191 / $53037 R:1.002901

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52144 / $57486 R:0.907067
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49065 / $48105 R:1.019963
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47543 / $52767 R:0.900999
modified cross subsidized price / cost ALT pickup.BEV                 $61321 / $68482 R:0.895432
modified cross subsidized price / cost ALT pickup.ICE                 $54909 / $52671 R:1.042491
modified cross subsidized price / cost ALT pickup.PHEV                $59159 / $64187 R:0.921658
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53135 / $54321 R:0.978168
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41980 / $43466 R:0.965800
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49291 / $53037 R:0.929368

cross subsidized price / cost ALT BEV                                 $60264 / $62416 R:0.965519
cross subsidized price / cost ALT ICE                                 $50921 / $49578 R:1.027089
cross subsidized price / cost ALT PHEV                                $54191 / $55456 R:0.977188
cross subsidized price / cost ALT cuv_suv_van                         $51109 / $51109 R:1.000000
cross subsidized price / cost ALT pickup                              $59271 / $59270 R:1.000030
cross subsidized price / cost ALT sedan_wagon                         $47582 / $47582 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53983 / $53983 R:1.000012

2029_1_1  SCORE:0.000030, CE:0.003038, CSPE:0.000012

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133255 / 0.143024 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.362825 / 0.362825 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117112 / 0.107343 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.127008 / 0.127009 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.202193 / 0.202193 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033399 / 0.033399 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008081 / 0.008081 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014882 / 0.014882 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001245 / 0.001245 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56053 / $57486 R:0.975062
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49053 / $48105 R:1.019721
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51471 / $52767 R:0.975431
cross subsidized price / cost ALT pickup.BEV                          $65221 / $68482 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54909 / $52671 R:1.042491
cross subsidized price / cost ALT pickup.PHEV                         $63059 / $64187 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $57035 / $54321 R:1.049963
cross subsidized price / cost ALT sedan_wagon.ICE                     $41980 / $43466 R:0.965800
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53191 / $53037 R:1.002901

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52153 / $57486 R:0.907221
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49053 / $48105 R:1.019721
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47571 / $52767 R:0.901522
modified cross subsidized price / cost ALT pickup.BEV                 $61321 / $68482 R:0.895432
modified cross subsidized price / cost ALT pickup.ICE                 $54909 / $52671 R:1.042491
modified cross subsidized price / cost ALT pickup.PHEV                $59159 / $64187 R:0.921658
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53135 / $54321 R:0.978168
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41980 / $43466 R:0.965800
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49291 / $53037 R:0.929368

cross subsidized price / cost ALT BEV                                 $60268 / $62416 R:0.965592
cross subsidized price / cost ALT ICE                                 $50913 / $49578 R:1.026942
cross subsidized price / cost ALT PHEV                                $54211 / $55456 R:0.977564
cross subsidized price / cost ALT cuv_suv_van                         $51109 / $51109 R:1.000000
cross subsidized price / cost ALT pickup                              $59271 / $59270 R:1.000030
cross subsidized price / cost ALT sedan_wagon                         $47582 / $47582 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53983 / $53983 R:1.000012

2029_2_2  SCORE:0.000030, CE:0.009769, CSPE:0.000012

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133255 / 0.143024 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.362825 / 0.362825 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117112 / 0.107343 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.127008 / 0.127009 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.202193 / 0.202193 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033399 / 0.033399 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008081 / 0.008081 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014882 / 0.014882 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001245 / 0.001245 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56053 / $57486 R:0.975062
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49053 / $48105 R:1.019721
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51471 / $52767 R:0.975431
cross subsidized price / cost ALT pickup.BEV                          $65221 / $68482 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54909 / $52671 R:1.042491
cross subsidized price / cost ALT pickup.PHEV                         $63059 / $64187 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $57035 / $54321 R:1.049963
cross subsidized price / cost ALT sedan_wagon.ICE                     $41980 / $43466 R:0.965800
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53191 / $53037 R:1.002901

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52153 / $57486 R:0.907221
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49053 / $48105 R:1.019721
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47571 / $52767 R:0.901522
modified cross subsidized price / cost ALT pickup.BEV                 $61321 / $68482 R:0.895432
modified cross subsidized price / cost ALT pickup.ICE                 $54909 / $52671 R:1.042491
modified cross subsidized price / cost ALT pickup.PHEV                $59159 / $64187 R:0.921658
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53135 / $54321 R:0.978168
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41980 / $43466 R:0.965800
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49291 / $53037 R:0.929368

cross subsidized price / cost ALT BEV                                 $60268 / $62416 R:0.965592
cross subsidized price / cost ALT ICE                                 $50913 / $49578 R:1.026942
cross subsidized price / cost ALT PHEV                                $54211 / $55456 R:0.977564
cross subsidized price / cost ALT cuv_suv_van                         $51109 / $51109 R:1.000000
cross subsidized price / cost ALT pickup                              $59271 / $59270 R:1.000030
cross subsidized price / cost ALT sedan_wagon                         $47582 / $47582 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53983 / $53983 R:1.000012

2029_3_3  SCORE:0.000030, CE:0.009769, CSPE:0.000012

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133255 / 0.143024 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.362825 / 0.362825 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117112 / 0.107343 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.127008 / 0.127009 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.202193 / 0.202193 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033399 / 0.033399 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008081 / 0.008081 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014882 / 0.014882 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001245 / 0.001245 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56053 / $57486 R:0.975062
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49053 / $48105 R:1.019721
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51471 / $52767 R:0.975431
cross subsidized price / cost ALT pickup.BEV                          $65221 / $68482 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54909 / $52671 R:1.042491
cross subsidized price / cost ALT pickup.PHEV                         $63059 / $64187 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $57035 / $54321 R:1.049963
cross subsidized price / cost ALT sedan_wagon.ICE                     $41980 / $43466 R:0.965800
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53191 / $53037 R:1.002901

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52153 / $57486 R:0.907221
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49053 / $48105 R:1.019721
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47571 / $52767 R:0.901522
modified cross subsidized price / cost ALT pickup.BEV                 $61321 / $68482 R:0.895432
modified cross subsidized price / cost ALT pickup.ICE                 $54909 / $52671 R:1.042491
modified cross subsidized price / cost ALT pickup.PHEV                $59159 / $64187 R:0.921658
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53135 / $54321 R:0.978168
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41980 / $43466 R:0.965800
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49291 / $53037 R:0.929368

cross subsidized price / cost ALT BEV                                 $60268 / $62416 R:0.965592
cross subsidized price / cost ALT ICE                                 $50913 / $49578 R:1.026942
cross subsidized price / cost ALT PHEV                                $54211 / $55456 R:0.977564
cross subsidized price / cost ALT cuv_suv_van                         $51109 / $51109 R:1.000000
cross subsidized price / cost ALT pickup                              $59271 / $59270 R:1.000030
cross subsidized price / cost ALT sedan_wagon                         $47582 / $47582 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53983 / $53983 R:1.000012

2029_4_4  SCORE:0.000030, CE:0.009769, CSPE:0.000012

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=5 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133255 / 0.143024 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.362825 / 0.362825 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117112 / 0.107343 (DELTA:0.009769)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.127008 / 0.127009 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.202193 / 0.202193 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033399 / 0.033399 (DELTA:0.000001)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008081 / 0.008081 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014882 / 0.014882 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001245 / 0.001245 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56053 / $57486 R:0.975062
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49053 / $48105 R:1.019721
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51471 / $52767 R:0.975431
cross subsidized price / cost ALT pickup.BEV                          $65221 / $68482 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54909 / $52671 R:1.042491
cross subsidized price / cost ALT pickup.PHEV                         $63059 / $64187 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $57035 / $54321 R:1.049963
cross subsidized price / cost ALT sedan_wagon.ICE                     $41980 / $43466 R:0.965800
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53191 / $53037 R:1.002901

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52153 / $57486 R:0.907221
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49053 / $48105 R:1.019721
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47571 / $52767 R:0.901522
modified cross subsidized price / cost ALT pickup.BEV                 $61321 / $68482 R:0.895432
modified cross subsidized price / cost ALT pickup.ICE                 $54909 / $52671 R:1.042491
modified cross subsidized price / cost ALT pickup.PHEV                $59159 / $64187 R:0.921658
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53135 / $54321 R:0.978168
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41980 / $43466 R:0.965800
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49291 / $53037 R:0.929368

cross subsidized price / cost ALT BEV                                 $60268 / $62416 R:0.965592
cross subsidized price / cost ALT ICE                                 $50913 / $49578 R:1.026942
cross subsidized price / cost ALT PHEV                                $54211 / $55456 R:0.977564
cross subsidized price / cost ALT cuv_suv_van                         $51109 / $51109 R:1.000000
cross subsidized price / cost ALT pickup                              $59271 / $59270 R:1.000030
cross subsidized price / cost ALT sedan_wagon                         $47582 / $47582 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53983 / $53983 R:1.000012

2029_5_5  SCORE:0.000030, CE:0.009769, CSPE:0.000012

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135701 / 0.146702 (DELTA:0.011000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.342853 / 0.347542 (DELTA:0.004689)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.126175 / 0.118757 (DELTA:0.007418)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.200426 / 0.155097 (DELTA:0.045329)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.163805 / 0.170568 (DELTA:0.006762)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.037303 (DELTA:0.037303)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013367 / 0.010559 (DELTA:0.002808)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017671 / 0.011537 (DELTA:0.006133)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.001936 (DELTA:0.001934)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60098 / $57236 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $47637 / $47986 R:0.992717
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50248 / $52761 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $55234 / $52606 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $67585 / $64370 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $54063 / $54098 R:0.999358
cross subsidized price / cost ALT sedan_wagon.ICE                     $43005 / $43419 R:0.990474
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55735 / $53081 R:1.049996

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55973 / $57236 R:0.977931
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $47637 / $47986 R:0.992717
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46123 / $52761 R:0.874199
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $55234 / $52606 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $63460 / $64370 R:0.985873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $49938 / $54098 R:0.923109
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43005 / $43419 R:0.990474
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51610 / $53081 R:0.972286

cross subsidized price / cost ALT BEV                                 $62342 / $62613 R:0.995663
cross subsidized price / cost ALT ICE                                 $49982 / $49374 R:1.012313
cross subsidized price / cost ALT PHEV                                $54409 / $55506 R:0.980241
cross subsidized price / cost ALT cuv_suv_van                         $51125 / $51125 R:1.000000
cross subsidized price / cost ALT pickup                              $60688 / $60512 R:1.002910
cross subsidized price / cost ALT sedan_wagon                         $48889 / $48889 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54542 / $54478 R:1.001173

2030_0_0  SCORE:0.032708, CE:0.045329, CSPE:0.001173

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.137569 / 0.146702 (DELTA:0.009132)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347542 / 0.347542 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127889 / 0.118757 (DELTA:0.009132)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.199727 / 0.155097 (DELTA:0.044630)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.163240 / 0.170568 (DELTA:0.007328)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000001 / 0.037303 (DELTA:0.037302)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009620 / 0.009126 (DELTA:0.000494)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014411 / 0.012953 (DELTA:0.001458)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001954 (DELTA:0.001952)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60098 / $57236 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $47637 / $47986 R:0.992716
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50248 / $52761 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $55234 / $52606 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $67585 / $64370 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $55252 / $54098 R:1.021331
cross subsidized price / cost ALT sedan_wagon.ICE                     $42205 / $43419 R:0.972055
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55736 / $53081 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55973 / $57236 R:0.977931
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $47637 / $47986 R:0.992716
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46123 / $52761 R:0.874199
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $55234 / $52606 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $63460 / $64370 R:0.985873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51127 / $54098 R:0.945081
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42205 / $43419 R:0.972055
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51611 / $53081 R:0.972290

cross subsidized price / cost ALT BEV                                 $62415 / $62653 R:0.996206
cross subsidized price / cost ALT ICE                                 $49944 / $49358 R:1.011867
cross subsidized price / cost ALT PHEV                                $54409 / $55505 R:0.980249
cross subsidized price / cost ALT cuv_suv_van                         $51125 / $51125 R:1.000000
cross subsidized price / cost ALT pickup                              $60688 / $60512 R:1.002910
cross subsidized price / cost ALT sedan_wagon                         $48259 / $48259 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54527 / $54463 R:1.001173

2030_1_1  SCORE:0.032663, CE:0.044630, CSPE:0.001173

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=2 Ford
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.202735 / 0.202686 (DELTA:0.000049)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347542 / 0.347542 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.062724 / 0.062773 (DELTA:0.000049)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.155097 / 0.155097 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.170568 / 0.170568 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037303 / 0.037303 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011043 / 0.010445 (DELTA:0.000598)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012347 / 0.011650 (DELTA:0.000696)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000643 / 0.001937 (DELTA:0.001294)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55800 / $57236 R:0.974908
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48944 / $47986 R:1.019963
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52229 / $52761 R:0.989927
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $55418 / $52781 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $67585 / $64370 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $54147 / $54098 R:1.000909
cross subsidized price / cost ALT sedan_wagon.ICE                     $42933 / $43419 R:0.988824
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55735 / $53081 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51675 / $57236 R:0.902839
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48944 / $47986 R:1.019963
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48104 / $52761 R:0.911744
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $55418 / $52781 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $63460 / $64370 R:0.985873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50022 / $54098 R:0.924659
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42933 / $43419 R:0.988824
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51610 / $53081 R:0.972287

cross subsidized price / cost ALT BEV                                 $59640 / $61798 R:0.965071
cross subsidized price / cost ALT ICE                                 $50896 / $49430 R:1.029673
cross subsidized price / cost ALT PHEV                                $57911 / $57012 R:1.015772
cross subsidized price / cost ALT cuv_suv_van                         $51547 / $51533 R:1.000269
cross subsidized price / cost ALT pickup                              $60775 / $60595 R:1.002974
cross subsidized price / cost ALT sedan_wagon                         $48839 / $48839 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54831 / $54758 R:1.001350

2030_2_2  SCORE:0.002974, CE:0.001294, CSPE:0.001350

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.209878 / 0.209396 (DELTA:0.000482)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347546 / 0.347542 (DELTA:0.000004)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055577 / 0.056063 (DELTA:0.000486)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.155097 / 0.155097 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.170568 / 0.170568 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037303 / 0.037303 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010445 / 0.010445 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011650 / 0.011650 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001937 / 0.001937 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54940 / $57236 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49304 / $47986 R:1.027473
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53022 / $52761 R:1.004945
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $55234 / $52606 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $67585 / $64370 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $54147 / $54098 R:1.000909
cross subsidized price / cost ALT sedan_wagon.ICE                     $42933 / $43419 R:0.988824
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55735 / $53081 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50815 / $57236 R:0.887821
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49304 / $47986 R:1.027473
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48897 / $52761 R:0.926763
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $55234 / $52606 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $63460 / $64370 R:0.985873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50022 / $54098 R:0.924659
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42933 / $43419 R:0.988824
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51610 / $53081 R:0.972287

cross subsidized price / cost ALT BEV                                 $59091 / $61717 R:0.957455
cross subsidized price / cost ALT ICE                                 $51073 / $49373 R:1.034438
cross subsidized price / cost ALT PHEV                                $58777 / $57311 R:1.025581
cross subsidized price / cost ALT cuv_suv_van                         $51570 / $51582 R:0.999749
cross subsidized price / cost ALT pickup                              $60688 / $60512 R:1.002910
cross subsidized price / cost ALT sedan_wagon                         $48839 / $48839 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54814 / $54758 R:1.001023

2030_3_3  SCORE:0.002910, CE:0.000486, CSPE:0.001023

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.209396 / 0.209396 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347542 / 0.347542 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056063 / 0.056063 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.155097 / 0.155097 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.170568 / 0.170568 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037303 / 0.037303 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010445 / 0.010445 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011650 / 0.011650 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001937 / 0.001937 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54940 / $57236 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49304 / $47986 R:1.027473
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53022 / $52761 R:1.004945
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $55234 / $52606 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $67585 / $64370 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $54147 / $54098 R:1.000909
cross subsidized price / cost ALT sedan_wagon.ICE                     $42933 / $43419 R:0.988824
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55735 / $53081 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50815 / $57236 R:0.887821
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49304 / $47986 R:1.027473
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48897 / $52761 R:0.926763
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $55234 / $52606 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $63460 / $64370 R:0.985873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50022 / $54098 R:0.924659
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42933 / $43419 R:0.988824
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51610 / $53081 R:0.972287

cross subsidized price / cost ALT BEV                                 $59091 / $61717 R:0.957455
cross subsidized price / cost ALT ICE                                 $51073 / $49373 R:1.034438
cross subsidized price / cost ALT PHEV                                $58777 / $57311 R:1.025581
cross subsidized price / cost ALT cuv_suv_van                         $51570 / $51582 R:0.999749
cross subsidized price / cost ALT pickup                              $60688 / $60512 R:1.002910
cross subsidized price / cost ALT sedan_wagon                         $48839 / $48839 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54814 / $54758 R:1.001023

2030_4_4  SCORE:0.002910, CE:0.000000, CSPE:0.001023

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=5 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.209396 / 0.209396 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347542 / 0.347542 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056063 / 0.056063 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.155097 / 0.155097 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.170568 / 0.170568 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037303 / 0.037303 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010445 / 0.010445 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011650 / 0.011650 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001937 / 0.001937 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54940 / $57236 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49304 / $47986 R:1.027473
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53022 / $52761 R:1.004945
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $55234 / $52606 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $67585 / $64370 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $54147 / $54098 R:1.000909
cross subsidized price / cost ALT sedan_wagon.ICE                     $42933 / $43419 R:0.988824
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55735 / $53081 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50815 / $57236 R:0.887821
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49304 / $47986 R:1.027473
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48897 / $52761 R:0.926763
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $55234 / $52606 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $63460 / $64370 R:0.985873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50022 / $54098 R:0.924659
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42933 / $43419 R:0.988824
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51610 / $53081 R:0.972287

cross subsidized price / cost ALT BEV                                 $59091 / $61717 R:0.957455
cross subsidized price / cost ALT ICE                                 $51073 / $49373 R:1.034438
cross subsidized price / cost ALT PHEV                                $58777 / $57311 R:1.025581
cross subsidized price / cost ALT cuv_suv_van                         $51570 / $51582 R:0.999749
cross subsidized price / cost ALT pickup                              $60688 / $60512 R:1.002910
cross subsidized price / cost ALT sedan_wagon                         $48839 / $48839 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54814 / $54758 R:1.001023

2030_5_5  SCORE:0.002910, CE:0.000000, CSPE:0.001023

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.212636 / 0.217293 (DELTA:0.004657)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.222224 / 0.224824 (DELTA:0.002600)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.169715 / 0.170561 (DELTA:0.000846)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.201952 / 0.187901 (DELTA:0.014051)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.162748 / 0.135465 (DELTA:0.027283)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.040105 (DELTA:0.040104)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.015572 / 0.013633 (DELTA:0.001939)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015151 / 0.008714 (DELTA:0.006437)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001503 (DELTA:0.001503)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58939 / $56929 R:1.035304
cross subsidized price / cost ALT cuv_suv_van.ICE                     $47776 / $47875 R:0.997914
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50303 / $52732 R:0.953940
cross subsidized price / cost ALT pickup.BEV                          $63849 / $67039 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58502 / $55716 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66448 / $63284 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52133 / $53811 R:0.968806
cross subsidized price / cost ALT sedan_wagon.ICE                     $45540 / $43372 R:1.049992
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55738 / $53084 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53864 / $56929 R:0.946158
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $47776 / $47875 R:0.997914
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45228 / $52732 R:0.857700
modified cross subsidized price / cost ALT pickup.BEV                 $58774 / $67039 R:0.876723
modified cross subsidized price / cost ALT pickup.ICE                 $58502 / $55716 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61373 / $63284 R:0.969806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47058 / $53811 R:0.874497
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45540 / $43372 R:1.049992
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50663 / $53084 R:0.954398

cross subsidized price / cost ALT BEV                                 $60920 / $61363 R:0.992784
cross subsidized price / cost ALT ICE                                 $51661 / $50647 R:1.020002
cross subsidized price / cost ALT PHEV                                $53394 / $54729 R:0.975596
cross subsidized price / cost ALT cuv_suv_van                         $52438 / $52438 R:1.000000
cross subsidized price / cost ALT pickup                              $62143 / $62404 R:0.995812
cross subsidized price / cost ALT sedan_wagon                         $49951 / $49951 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55906 / $56001 R:0.998304

2031_0_0  SCORE:0.031334, CE:0.040104, CSPE:0.001696

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=1 Ford

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.192261 / 0.198891 (DELTA:0.006630)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.258938 / 0.257946 (DELTA:0.000992)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.161479 / 0.155841 (DELTA:0.005638)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.226560 / 0.187901 (DELTA:0.038659)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.136911 / 0.135465 (DELTA:0.001446)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.040105 (DELTA:0.040105)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009060 / 0.009049 (DELTA:0.000011)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014789 / 0.012685 (DELTA:0.002105)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002117 (DELTA:0.002116)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59775 / $56929 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46659 / $47875 R:0.974585
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51114 / $52732 R:0.969302
cross subsidized price / cost ALT pickup.BEV                          $63849 / $67039 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58502 / $55716 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66448 / $63284 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55590 / $53811 R:1.033053
cross subsidized price / cost ALT sedan_wagon.ICE                     $41660 / $43372 R:0.960535
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55738 / $53084 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54700 / $56929 R:0.960854
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46659 / $47875 R:0.974585
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46039 / $52732 R:0.873062
modified cross subsidized price / cost ALT pickup.BEV                 $58774 / $67039 R:0.876723
modified cross subsidized price / cost ALT pickup.ICE                 $58502 / $55716 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61373 / $63284 R:0.969806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50515 / $53811 R:0.938743
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41660 / $43372 R:0.960535
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50663 / $53084 R:0.954398

cross subsidized price / cost ALT BEV                                 $61614 / $61657 R:0.999301
cross subsidized price / cost ALT ICE                                 $50453 / $50350 R:1.002045
cross subsidized price / cost ALT PHEV                                $54268 / $54873 R:0.988981
cross subsidized price / cost ALT cuv_suv_van                         $52050 / $52050 R:1.000000
cross subsidized price / cost ALT pickup                              $62143 / $62404 R:0.995812
cross subsidized price / cost ALT sedan_wagon                         $48194 / $48194 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55626 / $55721 R:0.998295

2031_1_1  SCORE:0.030925, CE:0.040105, CSPE:0.001705

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=2 Ford
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.234233 / 0.233964 (DELTA:0.000269)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.258032 / 0.257948 (DELTA:0.000083)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.120413 / 0.120766 (DELTA:0.000352)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.187901 / 0.187901 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.135465 / 0.135465 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.040105 / 0.040105 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009081 / 0.009078 (DELTA:0.000003)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014769 / 0.012656 (DELTA:0.002113)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002116 (DELTA:0.002116)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58328 / $56929 R:1.024584
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46536 / $47875 R:0.972020
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52993 / $52732 R:1.004945
cross subsidized price / cost ALT pickup.BEV                          $63849 / $67039 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58502 / $55716 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66448 / $63284 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55561 / $53811 R:1.032517
cross subsidized price / cost ALT sedan_wagon.ICE                     $41673 / $43372 R:0.960833
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55738 / $53084 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53253 / $56929 R:0.935439
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46536 / $47875 R:0.972020
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47918 / $52732 R:0.908705
modified cross subsidized price / cost ALT pickup.BEV                 $58774 / $67039 R:0.876723
modified cross subsidized price / cost ALT pickup.ICE                 $58502 / $55716 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61373 / $63284 R:0.969806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50486 / $53811 R:0.938207
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41673 / $43372 R:0.960833
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50663 / $53084 R:0.954384

cross subsidized price / cost ALT BEV                                 $60677 / $61271 R:0.990307
cross subsidized price / cost ALT ICE                                 $50376 / $50351 R:1.000506
cross subsidized price / cost ALT PHEV                                $56339 / $55333 R:1.018185
cross subsidized price / cost ALT cuv_suv_van                         $52312 / $52290 R:1.000418
cross subsidized price / cost ALT pickup                              $62143 / $62404 R:0.995812
cross subsidized price / cost ALT sedan_wagon                         $48207 / $48207 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55787 / $55869 R:0.998540

2031_2_2  SCORE:0.004188, CE:0.002116, CSPE:0.001460

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.234219 / 0.234345 (DELTA:0.000126)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.260383 / 0.260012 (DELTA:0.000371)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.118076 / 0.118321 (DELTA:0.000245)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.187901 / 0.187901 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.135465 / 0.135465 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.040105 / 0.040105 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009078 / 0.009078 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012656 / 0.012656 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002116 / 0.002116 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58295 / $56929 R:1.024007
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46453 / $47875 R:0.970287
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53137 / $52732 R:1.007664
cross subsidized price / cost ALT pickup.BEV                          $63849 / $67039 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58502 / $55716 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66448 / $63284 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55561 / $53811 R:1.032517
cross subsidized price / cost ALT sedan_wagon.ICE                     $41673 / $43372 R:0.960833
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55738 / $53084 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53220 / $56929 R:0.934861
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46453 / $47875 R:0.970287
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48062 / $52732 R:0.911424
modified cross subsidized price / cost ALT pickup.BEV                 $58774 / $67039 R:0.876723
modified cross subsidized price / cost ALT pickup.ICE                 $58502 / $55716 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61373 / $63284 R:0.969806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50486 / $53811 R:0.938207
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41673 / $43372 R:0.960833
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50663 / $53084 R:0.954384

cross subsidized price / cost ALT BEV                                 $60657 / $61267 R:0.990043
cross subsidized price / cost ALT ICE                                 $50304 / $50338 R:0.999319
cross subsidized price / cost ALT PHEV                                $56496 / $55373 R:1.020286
cross subsidized price / cost ALT cuv_suv_van                         $52273 / $52276 R:0.999945
cross subsidized price / cost ALT pickup                              $62143 / $62404 R:0.995812
cross subsidized price / cost ALT sedan_wagon                         $48207 / $48207 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55764 / $55860 R:0.998268

2031_3_3  SCORE:0.004188, CE:0.000371, CSPE:0.001732

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.234219 / 0.234345 (DELTA:0.000126)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.260383 / 0.260012 (DELTA:0.000371)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.118076 / 0.118321 (DELTA:0.000245)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.187901 / 0.187901 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.135465 / 0.135465 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.040105 / 0.040105 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009078 / 0.009078 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012656 / 0.012656 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002116 / 0.002116 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58295 / $56929 R:1.024007
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46453 / $47875 R:0.970287
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53137 / $52732 R:1.007664
cross subsidized price / cost ALT pickup.BEV                          $63849 / $67039 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58502 / $55716 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66448 / $63284 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55561 / $53811 R:1.032517
cross subsidized price / cost ALT sedan_wagon.ICE                     $41673 / $43372 R:0.960833
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55738 / $53084 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53220 / $56929 R:0.934861
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46453 / $47875 R:0.970287
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48062 / $52732 R:0.911424
modified cross subsidized price / cost ALT pickup.BEV                 $58774 / $67039 R:0.876723
modified cross subsidized price / cost ALT pickup.ICE                 $58502 / $55716 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61373 / $63284 R:0.969806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50486 / $53811 R:0.938207
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41673 / $43372 R:0.960833
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50663 / $53084 R:0.954384

cross subsidized price / cost ALT BEV                                 $60657 / $61267 R:0.990043
cross subsidized price / cost ALT ICE                                 $50304 / $50338 R:0.999319
cross subsidized price / cost ALT PHEV                                $56496 / $55373 R:1.020286
cross subsidized price / cost ALT cuv_suv_van                         $52273 / $52276 R:0.999945
cross subsidized price / cost ALT pickup                              $62143 / $62404 R:0.995812
cross subsidized price / cost ALT sedan_wagon                         $48207 / $48207 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55764 / $55860 R:0.998268

2031_4_4  SCORE:0.004188, CE:0.000371, CSPE:0.001732

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=5 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.234219 / 0.234345 (DELTA:0.000126)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.260383 / 0.260012 (DELTA:0.000371)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.118076 / 0.118321 (DELTA:0.000245)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.187901 / 0.187901 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.135465 / 0.135465 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.040105 / 0.040105 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009078 / 0.009078 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012656 / 0.012656 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002116 / 0.002116 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58295 / $56929 R:1.024007
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46453 / $47875 R:0.970287
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53137 / $52732 R:1.007664
cross subsidized price / cost ALT pickup.BEV                          $63849 / $67039 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58502 / $55716 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66448 / $63284 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55561 / $53811 R:1.032517
cross subsidized price / cost ALT sedan_wagon.ICE                     $41673 / $43372 R:0.960833
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55738 / $53084 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53220 / $56929 R:0.934861
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46453 / $47875 R:0.970287
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48062 / $52732 R:0.911424
modified cross subsidized price / cost ALT pickup.BEV                 $58774 / $67039 R:0.876723
modified cross subsidized price / cost ALT pickup.ICE                 $58502 / $55716 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61373 / $63284 R:0.969806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50486 / $53811 R:0.938207
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41673 / $43372 R:0.960833
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50663 / $53084 R:0.954384

cross subsidized price / cost ALT BEV                                 $60657 / $61267 R:0.990043
cross subsidized price / cost ALT ICE                                 $50304 / $50338 R:0.999319
cross subsidized price / cost ALT PHEV                                $56496 / $55373 R:1.020286
cross subsidized price / cost ALT cuv_suv_van                         $52273 / $52276 R:0.999945
cross subsidized price / cost ALT pickup                              $62143 / $62404 R:0.995812
cross subsidized price / cost ALT sedan_wagon                         $48207 / $48207 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55764 / $55860 R:0.998268

2031_5_5  SCORE:0.004188, CE:0.000371, CSPE:0.001732

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.231575 / 0.233200 (DELTA:0.001626)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.164349 / 0.170823 (DELTA:0.006474)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.208617 / 0.208616 (DELTA:0.000001)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.245139 / 0.194760 (DELTA:0.050379)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.119583 / 0.121118 (DELTA:0.001534)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.047732 (DELTA:0.047730)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013835 / 0.011891 (DELTA:0.001944)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016900 / 0.009658 (DELTA:0.007242)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002202 (DELTA:0.002202)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59537 / $56946 R:1.045507
cross subsidized price / cost ALT cuv_suv_van.ICE                     $50148 / $47760 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50242 / $52754 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64583 / $67087 R:0.962677
cross subsidized price / cost ALT pickup.ICE                          $58379 / $55599 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66407 / $63245 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53709 / $53867 R:0.997072
cross subsidized price / cost ALT sedan_wagon.ICE                     $42914 / $43325 R:0.990501
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55817 / $53161 R:1.049965

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53537 / $56946 R:0.940144
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $50148 / $47760 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44242 / $52754 R:0.838646
modified cross subsidized price / cost ALT pickup.BEV                 $58583 / $67087 R:0.873241
modified cross subsidized price / cost ALT pickup.ICE                 $58379 / $55599 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60407 / $63245 R:0.955131
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47709 / $53867 R:0.885687
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42914 / $43325 R:0.990501
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49817 / $53161 R:0.937101

cross subsidized price / cost ALT BEV                                 $61614 / $61353 R:1.004253
cross subsidized price / cost ALT ICE                                 $53222 / $50766 R:1.048374
cross subsidized price / cost ALT PHEV                                $53273 / $54694 R:0.974028
cross subsidized price / cost ALT cuv_suv_van                         $53754 / $52957 R:1.015047
cross subsidized price / cost ALT pickup                              $62756 / $62756 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $49515 / $49515 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56926 / $56438 R:1.008650

2032_0_0  SCORE:0.033215, CE:0.050379, CSPE:0.008650

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.262466 / 0.274023 (DELTA:0.011557)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.152444 / 0.152445 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.197729 / 0.186171 (DELTA:0.011557)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.229382 / 0.182335 (DELTA:0.047047)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.134221 / 0.134200 (DELTA:0.000021)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000007 / 0.047074 (DELTA:0.047068)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007717 / 0.008456 (DELTA:0.000739)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016032 / 0.012537 (DELTA:0.003495)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.002758 (DELTA:0.002756)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57350 / $56946 R:1.007112
cross subsidized price / cost ALT cuv_suv_van.ICE                     $50148 / $47760 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50242 / $52754 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $65043 / $67087 R:0.969526
cross subsidized price / cost ALT pickup.ICE                          $57268 / $55599 R:1.030008
cross subsidized price / cost ALT pickup.PHEV                         $66407 / $63245 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56557 / $53867 R:1.049946
cross subsidized price / cost ALT sedan_wagon.ICE                     $41262 / $43325 R:0.952384
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54290 / $53161 R:1.021242

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51350 / $56946 R:0.901749
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $50148 / $47760 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44242 / $52754 R:0.838646
modified cross subsidized price / cost ALT pickup.BEV                 $59043 / $67087 R:0.880091
modified cross subsidized price / cost ALT pickup.ICE                 $57268 / $55599 R:1.030008
modified cross subsidized price / cost ALT pickup.PHEV                $60407 / $63245 R:0.955131
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50557 / $53867 R:0.938561
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41262 / $43325 R:0.952384
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48290 / $53161 R:0.908378

cross subsidized price / cost ALT BEV                                 $60354 / $60868 R:0.991551
cross subsidized price / cost ALT ICE                                 $52969 / $51091 R:1.036772
cross subsidized price / cost ALT PHEV                                $53513 / $54851 R:0.975612
cross subsidized price / cost ALT cuv_suv_van                         $53398 / $53386 R:1.000224
cross subsidized price / cost ALT pickup                              $62350 / $62350 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48220 / $48220 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56530 / $56523 R:1.000130

2032_1_1  SCORE:0.031378, CE:0.047068, CSPE:0.000130

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.244738 / 0.244740 (DELTA:0.000002)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.175991 / 0.182465 (DELTA:0.006474)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.191910 / 0.185434 (DELTA:0.006476)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.244394 / 0.194759 (DELTA:0.049634)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.119165 / 0.121118 (DELTA:0.001953)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000051 / 0.047732 (DELTA:0.047681)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008456 / 0.008456 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012537 / 0.012537 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002758 / 0.002758 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58208 / $56946 R:1.022171
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48620 / $47760 R:1.017996
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50242 / $52754 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64583 / $67087 R:0.962677
cross subsidized price / cost ALT pickup.ICE                          $58379 / $55599 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66407 / $63245 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56557 / $53867 R:1.049946
cross subsidized price / cost ALT sedan_wagon.ICE                     $41262 / $43325 R:0.952384
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54290 / $53161 R:1.021242

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52208 / $56946 R:0.916808
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48620 / $47760 R:1.017996
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44242 / $52754 R:0.838646
modified cross subsidized price / cost ALT pickup.BEV                 $58583 / $67087 R:0.873242
modified cross subsidized price / cost ALT pickup.ICE                 $58379 / $55599 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60407 / $63245 R:0.955131
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50557 / $53867 R:0.938561
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41262 / $43325 R:0.952384
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48290 / $53161 R:0.908378

cross subsidized price / cost ALT BEV                                 $60949 / $61297 R:0.994322
cross subsidized price / cost ALT ICE                                 $52067 / $50588 R:1.029244
cross subsidized price / cost ALT PHEV                                $53559 / $54881 R:0.975921
cross subsidized price / cost ALT cuv_suv_van                         $52941 / $52941 R:1.000000
cross subsidized price / cost ALT pickup                              $62756 / $62756 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $48220 / $48220 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56398 / $56398 R:1.000000

2032_2_2  SCORE:0.033090, CE:0.049634, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.298797 / 0.298693 (DELTA:0.000104)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.170018 / 0.170199 (DELTA:0.000181)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.143823 / 0.143747 (DELTA:0.000077)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.194759 / 0.194759 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.121118 / 0.121118 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.047732 / 0.047732 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008456 / 0.008456 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012537 / 0.012537 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002758 / 0.002758 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56536 / $56946 R:0.992815
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49072 / $47760 R:1.027473
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52070 / $52754 R:0.987039
cross subsidized price / cost ALT pickup.BEV                          $64583 / $67087 R:0.962677
cross subsidized price / cost ALT pickup.ICE                          $58379 / $55599 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $66407 / $63245 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56557 / $53867 R:1.049946
cross subsidized price / cost ALT sedan_wagon.ICE                     $41262 / $43325 R:0.952384
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54290 / $53161 R:1.021242

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50536 / $56946 R:0.887452
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49072 / $47760 R:1.027473
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46070 / $52754 R:0.873304
modified cross subsidized price / cost ALT pickup.BEV                 $58583 / $67087 R:0.873242
modified cross subsidized price / cost ALT pickup.ICE                 $58379 / $55599 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60407 / $63245 R:0.955131
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50557 / $53867 R:0.938561
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41262 / $43325 R:0.952384
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48290 / $53161 R:0.908378

cross subsidized price / cost ALT BEV                                 $59659 / $60829 R:0.980769
cross subsidized price / cost ALT ICE                                 $52460 / $50702 R:1.034672
cross subsidized price / cost ALT PHEV                                $55625 / $55338 R:1.005188
cross subsidized price / cost ALT cuv_suv_van                         $53415 / $53410 R:1.000086
cross subsidized price / cost ALT pickup                              $62756 / $62756 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $48220 / $48220 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56688 / $56685 R:1.000049

2032_3_3  SCORE:0.000001, CE:0.000181, CSPE:0.000049

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=0 Ford
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.173905 / 0.188083 (DELTA:0.014179)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.274180 / 0.292418 (DELTA:0.018238)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.156335 / 0.131869 (DELTA:0.024466)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.174911 / 0.144440 (DELTA:0.030471)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.061965 / 0.156855 (DELTA:0.094890)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.128193 / 0.062716 (DELTA:0.065478)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011732 / 0.008162 (DELTA:0.003570)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018104 / 0.013640 (DELTA:0.004464)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000675 / 0.001817 (DELTA:0.001142)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57302 / $56299 R:1.017811
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46333 / $45853 R:1.010467
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49889 / $52383 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64057 / $67257 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58427 / $55645 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $60162 / $63167 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $53858 / $54257 R:0.992650
cross subsidized price / cost ALT sedan_wagon.ICE                     $43870 / $43981 R:0.997474
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55136 / $52512 R:1.049988

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57302 / $56299 R:1.017811
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46333 / $45853 R:1.010467
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49889 / $52383 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $64057 / $67257 R:0.952425
modified cross subsidized price / cost ALT pickup.ICE                 $58427 / $55645 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60162 / $63167 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53858 / $54257 R:0.992650
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43870 / $43981 R:0.997474
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55136 / $52512 R:1.049988

cross subsidized price / cost ALT BEV                                 $60083 / $60896 R:0.986657
cross subsidized price / cost ALT ICE                                 $50358 / $49116 R:1.025300
cross subsidized price / cost ALT PHEV                                $53218 / $55828 R:0.953247
cross subsidized price / cost ALT cuv_suv_van                         $50468 / $50468 R:1.000000
cross subsidized price / cost ALT pickup                              $60960 / $61549 R:0.990438
cross subsidized price / cost ALT sedan_wagon                         $48188 / $48188 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54233 / $54447 R:0.996065

2033_0_0  SCORE:0.073175, CE:0.094890, CSPE:0.003935

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=1 Ford
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.176764 / 0.188000 (DELTA:0.011236)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.291472 / 0.292418 (DELTA:0.000946)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.144134 / 0.131952 (DELTA:0.012182)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.176089 / 0.144440 (DELTA:0.031649)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.050062 / 0.156855 (DELTA:0.106792)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.137859 / 0.062716 (DELTA:0.075143)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007387 / 0.006895 (DELTA:0.000493)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016191 / 0.014907 (DELTA:0.001285)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000041 / 0.001818 (DELTA:0.001778)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57096 / $56299 R:1.014153
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46455 / $45842 R:1.013379
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49889 / $52383 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64057 / $67257 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $58427 / $55645 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $60162 / $63167 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $55246 / $54257 R:1.018230
cross subsidized price / cost ALT sedan_wagon.ICE                     $43203 / $43981 R:0.982317
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55137 / $52512 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57096 / $56299 R:1.014153
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46455 / $45842 R:1.013379
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49889 / $52383 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $64057 / $67257 R:0.952425
modified cross subsidized price / cost ALT pickup.ICE                 $58427 / $55645 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60162 / $63167 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55246 / $54257 R:1.018230
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43203 / $43981 R:0.982317
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55137 / $52512 R:1.049994

cross subsidized price / cost ALT BEV                                 $60022 / $60922 R:0.985220
cross subsidized price / cost ALT ICE                                 $50396 / $49095 R:1.026511
cross subsidized price / cost ALT PHEV                                $53216 / $55826 R:0.953247
cross subsidized price / cost ALT cuv_suv_van                         $50462 / $50462 R:1.000000
cross subsidized price / cost ALT pickup                              $60960 / $61549 R:0.990438
cross subsidized price / cost ALT sedan_wagon                         $47637 / $47637 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54217 / $54431 R:0.996064

2033_1_1  SCORE:0.080757, CE:0.106792, CSPE:0.003936

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=2 Ford
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.201120 / 0.226849 (DELTA:0.025730)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.156371 / 0.263881 (DELTA:0.107510)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.254880 / 0.121639 (DELTA:0.133240)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.144440 / 0.144440 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.156855 / 0.156855 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.062716 / 0.062716 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007581 / 0.007475 (DELTA:0.000106)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016038 / 0.014050 (DELTA:0.001988)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002094 (DELTA:0.002094)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55075 / $56299 R:0.978262
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48017 / $45815 R:1.048062
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49889 / $52383 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64057 / $67257 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $59079 / $56266 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $60162 / $63167 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $55748 / $54257 R:1.027481
cross subsidized price / cost ALT sedan_wagon.ICE                     $45304 / $46489 R:0.974518
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55137 / $52512 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55075 / $56299 R:0.978262
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48017 / $45815 R:1.048062
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49889 / $52383 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $64057 / $67257 R:0.952425
modified cross subsidized price / cost ALT pickup.ICE                 $59079 / $56266 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60162 / $63167 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55748 / $54257 R:1.027481
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45304 / $46489 R:0.974518
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55137 / $52512 R:1.049997

cross subsidized price / cost ALT BEV                                 $58514 / $60438 R:0.968169
cross subsidized price / cost ALT ICE                                 $51920 / $49607 R:1.046628
cross subsidized price / cost ALT PHEV                                $53403 / $56012 R:0.953426
cross subsidized price / cost ALT cuv_suv_van                         $51003 / $51003 R:1.000000
cross subsidized price / cost ALT pickup                              $61241 / $61816 R:0.990696
cross subsidized price / cost ALT sedan_wagon                         $49481 / $49481 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54694 / $54903 R:0.996187

2033_2_2  SCORE:0.009304, CE:0.133240, CSPE:0.003813

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=3 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.226849 / 0.226849 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.263881 / 0.263881 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.121639 / 0.121639 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.144440 / 0.144440 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.156855 / 0.156855 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.062716 / 0.062716 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011647 / 0.011320 (DELTA:0.000327)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.008239 / 0.009209 (DELTA:0.000969)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003733 / 0.003091 (DELTA:0.000642)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55075 / $56299 R:0.978262
cross subsidized price / cost ALT cuv_suv_van.ICE                     $50774 / $48446 R:1.048062
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49889 / $52383 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64057 / $67257 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $60771 / $57877 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $60162 / $63167 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $52532 / $54257 R:0.968211
cross subsidized price / cost ALT sedan_wagon.ICE                     $48813 / $46489 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51903 / $52512 R:0.988415

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55075 / $56299 R:0.978262
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $50774 / $48446 R:1.048062
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49889 / $52383 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $64057 / $67257 R:0.952425
modified cross subsidized price / cost ALT pickup.ICE                 $60771 / $57877 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60162 / $63167 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52532 / $54257 R:0.968211
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48813 / $46489 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51903 / $52512 R:0.988415

cross subsidized price / cost ALT BEV                                 $58391 / $60376 R:0.967129
cross subsidized price / cost ALT ICE                                 $54379 / $51845 R:1.048888
cross subsidized price / cost ALT PHEV                                $53359 / $55993 R:0.952955
cross subsidized price / cost ALT cuv_suv_van                         $52192 / $52137 R:1.001045
cross subsidized price / cost ALT pickup                              $61970 / $62511 R:0.991355
cross subsidized price / cost ALT sedan_wagon                         $51000 / $51000 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55723 / $55886 R:0.997077

2033_3_3  SCORE:0.008645, CE:0.000969, CSPE:0.002923

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.226849 / 0.226849 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.263881 / 0.263881 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.121639 / 0.121639 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.144440 / 0.144440 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.156855 / 0.156855 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.062716 / 0.062716 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011320 / 0.011320 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.009209 / 0.009209 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003091 / 0.003091 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55075 / $56299 R:0.978262
cross subsidized price / cost ALT cuv_suv_van.ICE                     $50774 / $48446 R:1.048062
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49889 / $52383 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64057 / $67257 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $60771 / $57877 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $60162 / $63167 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $52532 / $54257 R:0.968211
cross subsidized price / cost ALT sedan_wagon.ICE                     $48813 / $46489 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51903 / $52512 R:0.988415

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55075 / $56299 R:0.978262
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $50774 / $48446 R:1.048062
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49889 / $52383 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $64057 / $67257 R:0.952425
modified cross subsidized price / cost ALT pickup.ICE                 $60771 / $57877 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60162 / $63167 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52532 / $54257 R:0.968211
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48813 / $46489 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51903 / $52512 R:0.988415

cross subsidized price / cost ALT BEV                                 $58391 / $60376 R:0.967129
cross subsidized price / cost ALT ICE                                 $54379 / $51845 R:1.048888
cross subsidized price / cost ALT PHEV                                $53359 / $55993 R:0.952955
cross subsidized price / cost ALT cuv_suv_van                         $52192 / $52137 R:1.001045
cross subsidized price / cost ALT pickup                              $61970 / $62511 R:0.991355
cross subsidized price / cost ALT sedan_wagon                         $51000 / $51000 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55723 / $55886 R:0.997077

2033_4_4  SCORE:0.008645, CE:0.000000, CSPE:0.002923

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.226849 / 0.226849 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.263881 / 0.263881 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.121639 / 0.121639 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.144440 / 0.144440 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.156855 / 0.156855 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.062716 / 0.062716 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011320 / 0.011320 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.009209 / 0.009209 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003091 / 0.003091 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55075 / $56299 R:0.978262
cross subsidized price / cost ALT cuv_suv_van.ICE                     $50774 / $48446 R:1.048062
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49889 / $52383 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $64057 / $67257 R:0.952425
cross subsidized price / cost ALT pickup.ICE                          $60771 / $57877 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $60162 / $63167 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $52532 / $54257 R:0.968211
cross subsidized price / cost ALT sedan_wagon.ICE                     $48813 / $46489 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51903 / $52512 R:0.988415

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55075 / $56299 R:0.978262
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $50774 / $48446 R:1.048062
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49889 / $52383 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $64057 / $67257 R:0.952425
modified cross subsidized price / cost ALT pickup.ICE                 $60771 / $57877 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $60162 / $63167 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52532 / $54257 R:0.968211
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48813 / $46489 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51903 / $52512 R:0.988415

cross subsidized price / cost ALT BEV                                 $58391 / $60376 R:0.967129
cross subsidized price / cost ALT ICE                                 $54379 / $51845 R:1.048888
cross subsidized price / cost ALT PHEV                                $53359 / $55993 R:0.952955
cross subsidized price / cost ALT cuv_suv_van                         $52192 / $52137 R:1.001045
cross subsidized price / cost ALT pickup                              $61970 / $62511 R:0.991355
cross subsidized price / cost ALT sedan_wagon                         $51000 / $51000 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55723 / $55886 R:0.997077

2033_5_5  SCORE:0.008645, CE:0.000000, CSPE:0.002923

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.167741 / 0.181605 (DELTA:0.013864)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.212630 / 0.280229 (DELTA:0.067599)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.223673 / 0.150108 (DELTA:0.073566)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.218175 / 0.153337 (DELTA:0.064839)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.091292 / 0.155583 (DELTA:0.064291)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.056112 / 0.055662 (DELTA:0.000450)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.015896 / 0.009890 (DELTA:0.006005)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.013725 / 0.011547 (DELTA:0.002178)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000755 / 0.002039 (DELTA:0.001284)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58425 / $55645 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49128 / $46791 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49650 / $52132 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63953 / $66400 R:0.963144
cross subsidized price / cost ALT pickup.ICE                          $58998 / $56188 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $61773 / $62884 R:0.982330
cross subsidized price / cost ALT sedan_wagon.BEV                     $53012 / $53538 R:0.990180
cross subsidized price / cost ALT sedan_wagon.ICE                     $46361 / $46372 R:0.999749
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54956 / $52340 R:1.049981

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58425 / $55645 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49128 / $46791 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49650 / $52132 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63953 / $66400 R:0.963144
modified cross subsidized price / cost ALT pickup.ICE                 $58998 / $56188 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61773 / $62884 R:0.982330
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53012 / $53538 R:0.990180
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46361 / $46372 R:0.999749
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54956 / $52340 R:1.049981

cross subsidized price / cost ALT BEV                                 $60728 / $60367 R:1.005975
cross subsidized price / cost ALT ICE                                 $52489 / $50048 R:1.048772
cross subsidized price / cost ALT PHEV                                $52949 / $55014 R:0.962462
cross subsidized price / cost ALT cuv_suv_van                         $52015 / $50728 R:1.025359
cross subsidized price / cost ALT pickup                              $61505 / $61505 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49909 / $49909 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55426 / $54638 R:1.014407

2034_0_0  SCORE:0.043193, CE:0.073566, CSPE:0.014407

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.182291 / 0.237718 (DELTA:0.055428)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.143931 / 0.246063 (DELTA:0.102132)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.285720 / 0.128160 (DELTA:0.157559)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.212532 / 0.168483 (DELTA:0.044049)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.151893 / 0.158524 (DELTA:0.006632)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000157 / 0.037575 (DELTA:0.037418)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012005 / 0.010667 (DELTA:0.001338)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011470 / 0.010762 (DELTA:0.000708)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.002048 (DELTA:0.002046)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54803 / $55645 R:0.984866
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48897 / $46791 R:1.045021
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49650 / $52132 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63238 / $66400 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $58995 / $56188 R:1.049956
cross subsidized price / cost ALT pickup.PHEV                         $66025 / $62884 R:1.049956
cross subsidized price / cost ALT sedan_wagon.BEV                     $52445 / $53538 R:0.979583
cross subsidized price / cost ALT sedan_wagon.ICE                     $46934 / $46349 R:1.012632
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54957 / $52340 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54803 / $55645 R:0.984866
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48897 / $46791 R:1.045021
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49650 / $52132 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63238 / $66400 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $58995 / $56188 R:1.049956
modified cross subsidized price / cost ALT pickup.PHEV                $66025 / $62884 R:1.049956
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52445 / $53538 R:0.979583
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46934 / $46349 R:1.012632
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54957 / $52340 R:1.049994

cross subsidized price / cost ALT BEV                                 $58152 / $59938 R:0.970200
cross subsidized price / cost ALT ICE                                 $52700 / $50366 R:1.046350
cross subsidized price / cost ALT PHEV                                $53382 / $54542 R:0.978718
cross subsidized price / cost ALT cuv_suv_van                         $51349 / $51349 R:1.000000
cross subsidized price / cost ALT pickup                              $61681 / $61598 R:1.001348
cross subsidized price / cost ALT sedan_wagon                         $50138 / $50138 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55087 / $55057 R:1.000550

2034_1_1  SCORE:0.030714, CE:0.157559, CSPE:0.000550

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=2 Ford
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.237718 / 0.237718 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.246063 / 0.246063 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128160 / 0.128160 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.212532 / 0.166722 (DELTA:0.045810)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.111546 / 0.157009 (DELTA:0.045463)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.040504 / 0.040851 (DELTA:0.000347)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.015135 / 0.011875 (DELTA:0.003260)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.005594 / 0.008854 (DELTA:0.003260)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002748 / 0.002748 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54803 / $55645 R:0.984866
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48902 / $46795 R:1.045021
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49650 / $52132 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63238 / $66400 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $58987 / $56188 R:1.049802
cross subsidized price / cost ALT pickup.PHEV                         $65033 / $62884 R:1.034181
cross subsidized price / cost ALT sedan_wagon.BEV                     $51761 / $53538 R:0.966803
cross subsidized price / cost ALT sedan_wagon.ICE                     $48666 / $46349 R:1.049999
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52553 / $52340 R:1.004069

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54803 / $55645 R:0.984866
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48902 / $46795 R:1.045021
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49650 / $52132 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63238 / $66400 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $58987 / $56188 R:1.049802
modified cross subsidized price / cost ALT pickup.PHEV                $65033 / $62884 R:1.034181
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51761 / $53538 R:0.966803
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48666 / $46349 R:1.049999
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52553 / $52340 R:1.004069

cross subsidized price / cost ALT BEV                                 $58094 / $59892 R:0.969982
cross subsidized price / cost ALT ICE                                 $52741 / $50366 R:1.047153
cross subsidized price / cost ALT PHEV                                $53355 / $54693 R:0.975541
cross subsidized price / cost ALT cuv_suv_van                         $51351 / $51351 R:1.000002
cross subsidized price / cost ALT pickup                              $61608 / $61608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50686 / $50686 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55075 / $55075 R:1.000001

2034_2_2  SCORE:0.030540, CE:0.045810, CSPE:0.000001

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.237718 / 0.237718 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.246063 / 0.246063 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128160 / 0.128160 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.212532 / 0.164035 (DELTA:0.048497)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.107379 / 0.156420 (DELTA:0.049042)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.044671 / 0.044127 (DELTA:0.000545)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011875 / 0.011875 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.008854 / 0.008854 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002748 / 0.002748 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54803 / $55645 R:0.984866
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48902 / $46795 R:1.045021
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49650 / $52132 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63367 / $66400 R:0.954314
cross subsidized price / cost ALT pickup.ICE                          $58998 / $56188 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $64202 / $62884 R:1.020959
cross subsidized price / cost ALT sedan_wagon.BEV                     $51761 / $53538 R:0.966803
cross subsidized price / cost ALT sedan_wagon.ICE                     $48666 / $46349 R:1.049999
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52553 / $52340 R:1.004069

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54803 / $55645 R:0.984866
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48902 / $46795 R:1.045021
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49650 / $52132 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63367 / $66400 R:0.954314
modified cross subsidized price / cost ALT pickup.ICE                 $58998 / $56188 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $64202 / $62884 R:1.020959
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51761 / $53538 R:0.966803
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48666 / $46349 R:1.049999
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52553 / $52340 R:1.004069

cross subsidized price / cost ALT BEV                                 $58112 / $59850 R:0.970959
cross subsidized price / cost ALT ICE                                 $52736 / $50358 R:1.047232
cross subsidized price / cost ALT PHEV                                $53364 / $54846 R:0.972978
cross subsidized price / cost ALT cuv_suv_van                         $51351 / $51351 R:1.000002
cross subsidized price / cost ALT pickup                              $61593 / $61593 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50686 / $50686 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55069 / $55069 R:1.000001

2034_3_3  SCORE:0.032695, CE:0.049042, CSPE:0.000001

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.237718 / 0.237718 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.246063 / 0.246063 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128160 / 0.128160 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.164035 / 0.164035 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.156420 / 0.156420 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.044127 / 0.044127 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011875 / 0.011875 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.008854 / 0.008854 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002748 / 0.002748 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54803 / $55645 R:0.984866
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49892 / $47743 R:1.045021
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49650 / $52132 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63367 / $66400 R:0.954314
cross subsidized price / cost ALT pickup.ICE                          $60489 / $57609 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $64202 / $62884 R:1.020959
cross subsidized price / cost ALT sedan_wagon.BEV                     $51761 / $53538 R:0.966803
cross subsidized price / cost ALT sedan_wagon.ICE                     $48732 / $46412 R:1.049999
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52553 / $52340 R:1.004069

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54803 / $55645 R:0.984866
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49892 / $47743 R:1.045021
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49650 / $52132 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63367 / $66400 R:0.954314
modified cross subsidized price / cost ALT pickup.ICE                 $60489 / $57609 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $64202 / $62884 R:1.020959
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51761 / $53538 R:0.966803
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48732 / $46412 R:1.049999
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52553 / $52340 R:1.004069

cross subsidized price / cost ALT BEV                                 $58112 / $59850 R:0.970959
cross subsidized price / cost ALT ICE                                 $53897 / $51466 R:1.047237
cross subsidized price / cost ALT PHEV                                $53364 / $54846 R:0.972978
cross subsidized price / cost ALT cuv_suv_van                         $51749 / $51732 R:1.000333
cross subsidized price / cost ALT pickup                              $62233 / $62203 R:1.000490
cross subsidized price / cost ALT sedan_wagon                         $50711 / $50710 R:1.000023
cross subsidized price / cost ALT TOTAL                               $55547 / $55525 R:1.000390

2034_4_4  SCORE:0.000490, CE:0.000000, CSPE:0.000390

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.215092 / 0.246332 (DELTA:0.031240)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.144888 / 0.239729 (DELTA:0.094840)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.243850 / 0.125529 (DELTA:0.118321)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.211612 / 0.174209 (DELTA:0.037403)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.154450 / 0.154237 (DELTA:0.000213)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000009 / 0.036647 (DELTA:0.036637)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013447 / 0.010079 (DELTA:0.003368)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015990 / 0.011259 (DELTA:0.004731)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000661 / 0.001980 (DELTA:0.001320)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54203 / $54965 R:0.986147
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48803 / $46724 R:1.044486
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49507 / $51982 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $62556 / $65588 R:0.953766
cross subsidized price / cost ALT pickup.ICE                          $58757 / $56075 R:1.047817
cross subsidized price / cost ALT pickup.PHEV                         $65737 / $62607 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52478 / $52858 R:0.992815
cross subsidized price / cost ALT sedan_wagon.ICE                     $46155 / $46274 R:0.997436
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54778 / $52171 R:1.049976

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54203 / $54965 R:0.986147
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48803 / $46724 R:1.044486
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49507 / $51982 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $62556 / $65588 R:0.953766
modified cross subsidized price / cost ALT pickup.ICE                 $58757 / $56075 R:1.047817
modified cross subsidized price / cost ALT pickup.PHEV                $65737 / $62607 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52478 / $52858 R:0.992815
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46155 / $46274 R:0.997436
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54778 / $52171 R:1.049976

cross subsidized price / cost ALT BEV                                 $57542 / $59213 R:0.971776
cross subsidized price / cost ALT ICE                                 $52518 / $50271 R:1.044697
cross subsidized price / cost ALT PHEV                                $53194 / $54356 R:0.978612
cross subsidized price / cost ALT cuv_suv_van                         $51123 / $51123 R:1.000000
cross subsidized price / cost ALT pickup                              $61270 / $61270 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49621 / $49621 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54792 / $54792 R:1.000000

2035_0_0  SCORE:0.024751, CE:0.118321, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.230816 / 0.252098 (DELTA:0.021282)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.134508 / 0.233473 (DELTA:0.098964)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.246265 / 0.126019 (DELTA:0.120247)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.198121 / 0.162846 (DELTA:0.035275)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.166971 / 0.166174 (DELTA:0.000797)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000001 / 0.036072 (DELTA:0.036071)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013173 / 0.011183 (DELTA:0.001990)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.010145 / 0.010141 (DELTA:0.000004)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001994 (DELTA:0.001993)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54046 / $54965 R:0.983287
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49052 / $46724 R:1.049823
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49507 / $51982 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63038 / $65588 R:0.961119
cross subsidized price / cost ALT pickup.ICE                          $57889 / $56070 R:1.032452
cross subsidized price / cost ALT pickup.PHEV                         $65737 / $62607 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51712 / $52858 R:0.978316
cross subsidized price / cost ALT sedan_wagon.ICE                     $47049 / $46298 R:1.016224
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54779 / $52171 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54046 / $54965 R:0.983287
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49052 / $46724 R:1.049823
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49507 / $51982 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63038 / $65588 R:0.961119
modified cross subsidized price / cost ALT pickup.ICE                 $57889 / $56070 R:1.032452
modified cross subsidized price / cost ALT pickup.PHEV                $65737 / $62607 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51712 / $52858 R:0.978316
modified cross subsidized price / cost ALT sedan_wagon.ICE            $47049 / $46298 R:1.016224
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54779 / $52171 R:1.049994

cross subsidized price / cost ALT BEV                                 $57421 / $58969 R:0.973748
cross subsidized price / cost ALT ICE                                 $52586 / $50503 R:1.041240
cross subsidized price / cost ALT PHEV                                $53139 / $54320 R:0.978254
cross subsidized price / cost ALT cuv_suv_van                         $51204 / $51204 R:1.000000
cross subsidized price / cost ALT pickup                              $60961 / $60961 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49946 / $49946 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54737 / $54737 R:1.000000

2035_1_1  SCORE:0.024048, CE:0.120247, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=2 Ford
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.252098 / 0.252098 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.233473 / 0.233473 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.126019 / 0.126019 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.176467 / 0.168110 (DELTA:0.008357)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.087225 / 0.139776 (DELTA:0.052552)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.101401 / 0.057206 (DELTA:0.044195)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010376 / 0.011120 (DELTA:0.000744)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.006941 / 0.008522 (DELTA:0.001581)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006001 / 0.003676 (DELTA:0.002325)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54046 / $54965 R:0.983287
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49617 / $47262 R:1.049823
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49507 / $51982 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63479 / $65588 R:0.967837
cross subsidized price / cost ALT pickup.ICE                          $60298 / $57427 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $61790 / $62607 R:0.986955
cross subsidized price / cost ALT sedan_wagon.BEV                     $51908 / $52858 R:0.982022
cross subsidized price / cost ALT sedan_wagon.ICE                     $48585 / $46274 R:1.049950
cross subsidized price / cost ALT sedan_wagon.PHEV                    $49687 / $52171 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54046 / $54965 R:0.983287
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49617 / $47262 R:1.049823
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49507 / $51982 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63479 / $65588 R:0.967837
modified cross subsidized price / cost ALT pickup.ICE                 $60298 / $57427 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61790 / $62607 R:0.986955
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51908 / $52858 R:0.982022
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48585 / $46274 R:1.049950
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49687 / $52171 R:0.952381

cross subsidized price / cost ALT BEV                                 $57667 / $59051 R:0.976570
cross subsidized price / cost ALT ICE                                 $53504 / $50962 R:1.049899
cross subsidized price / cost ALT PHEV                                $53270 / $55238 R:0.964375
cross subsidized price / cost ALT cuv_suv_van                         $51420 / $51410 R:1.000199
cross subsidized price / cost ALT pickup                              $61997 / $61997 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50343 / $50343 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55256 / $55250 R:1.000113

2035_2_2  SCORE:0.035034, CE:0.052552, CSPE:0.000113

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=3 Ford
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.252098 / 0.252098 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.233473 / 0.233473 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.126019 / 0.126019 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.168110 / 0.168110 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.139776 / 0.139776 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.057206 / 0.057206 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.016458 / 0.012594 (DELTA:0.003864)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.006860 / 0.008487 (DELTA:0.001627)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002237 (DELTA:0.002237)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54046 / $54965 R:0.983287
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49967 / $47596 R:1.049823
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49507 / $51982 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63479 / $65588 R:0.967837
cross subsidized price / cost ALT pickup.ICE                          $60312 / $57440 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $61790 / $62607 R:0.986955
cross subsidized price / cost ALT sedan_wagon.BEV                     $50976 / $52858 R:0.964398
cross subsidized price / cost ALT sedan_wagon.ICE                     $48654 / $46337 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53975 / $52171 R:1.034583

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54046 / $54965 R:0.983287
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49967 / $47596 R:1.049823
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49507 / $51982 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63479 / $65588 R:0.967837
modified cross subsidized price / cost ALT pickup.ICE                 $60312 / $57440 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61790 / $62607 R:0.986955
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50976 / $52858 R:0.964398
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48654 / $46337 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53975 / $52171 R:1.034583

cross subsidized price / cost ALT BEV                                 $57621 / $59030 R:0.976127
cross subsidized price / cost ALT ICE                                 $53726 / $51172 R:1.049900
cross subsidized price / cost ALT PHEV                                $53349 / $55262 R:0.965399
cross subsidized price / cost ALT cuv_suv_van                         $51554 / $51537 R:1.000322
cross subsidized price / cost ALT pickup                              $62002 / $62002 R:1.000004
cross subsidized price / cost ALT sedan_wagon                         $50419 / $50419 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55342 / $55332 R:1.000185

2035_3_3  SCORE:0.000004, CE:0.003864, CSPE:0.000185

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.252098 / 0.252098 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.233473 / 0.233473 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.126019 / 0.126019 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.168110 / 0.168110 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.139776 / 0.139776 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.057206 / 0.057206 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012594 / 0.012594 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.008487 / 0.008487 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002237 / 0.002237 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54046 / $54965 R:0.983287
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49967 / $47596 R:1.049823
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49507 / $51982 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $63479 / $65588 R:0.967837
cross subsidized price / cost ALT pickup.ICE                          $60312 / $57440 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $61790 / $62607 R:0.986955
cross subsidized price / cost ALT sedan_wagon.BEV                     $50976 / $52858 R:0.964398
cross subsidized price / cost ALT sedan_wagon.ICE                     $48654 / $46337 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53975 / $52171 R:1.034583

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54046 / $54965 R:0.983287
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49967 / $47596 R:1.049823
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49507 / $51982 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $63479 / $65588 R:0.967837
modified cross subsidized price / cost ALT pickup.ICE                 $60312 / $57440 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $61790 / $62607 R:0.986955
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50976 / $52858 R:0.964398
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48654 / $46337 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53975 / $52171 R:1.034583

cross subsidized price / cost ALT BEV                                 $57621 / $59030 R:0.976127
cross subsidized price / cost ALT ICE                                 $53726 / $51172 R:1.049900
cross subsidized price / cost ALT PHEV                                $53349 / $55262 R:0.965399
cross subsidized price / cost ALT cuv_suv_van                         $51554 / $51537 R:1.000322
cross subsidized price / cost ALT pickup                              $62002 / $62002 R:1.000004
cross subsidized price / cost ALT sedan_wagon                         $50419 / $50419 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55342 / $55332 R:1.000185

2035_4_4  SCORE:0.000004, CE:0.000000, CSPE:0.000185

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.188224 / 0.256187 (DELTA:0.067962)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.224595 / 0.229930 (DELTA:0.005335)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.190937 / 0.125482 (DELTA:0.065455)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.235163 / 0.174284 (DELTA:0.060879)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.088497 / 0.148532 (DELTA:0.060036)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042376 / 0.042365 (DELTA:0.000010)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.020771 / 0.012402 (DELTA:0.008369)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.008902 / 0.008816 (DELTA:0.000086)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000535 / 0.002001 (DELTA:0.001467)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53761 / $54641 R:0.983894
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48974 / $46646 R:1.049891
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49351 / $51819 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $62500 / $65235 R:0.958087
cross subsidized price / cost ALT pickup.ICE                          $58779 / $55980 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $63867 / $62433 R:1.022978
cross subsidized price / cost ALT sedan_wagon.BEV                     $50835 / $52555 R:0.967266
cross subsidized price / cost ALT sedan_wagon.ICE                     $48030 / $46200 R:1.039601
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54623 / $52022 R:1.049995

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53761 / $54641 R:0.983894
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48974 / $46646 R:1.049891
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49351 / $51819 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $62500 / $65235 R:0.958087
modified cross subsidized price / cost ALT pickup.ICE                 $58779 / $55980 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $63867 / $62433 R:1.022978
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50835 / $52555 R:0.967266
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48030 / $46200 R:1.039601
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54623 / $52022 R:1.049995

cross subsidized price / cost ALT BEV                                 $57118 / $58751 R:0.972201
cross subsidized price / cost ALT ICE                                 $52713 / $50216 R:1.049722
cross subsidized price / cost ALT PHEV                                $53034 / $54469 R:0.973663
cross subsidized price / cost ALT cuv_suv_van                         $51056 / $51056 R:1.000000
cross subsidized price / cost ALT pickup                              $61145 / $61145 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50096 / $50096 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54718 / $54718 R:1.000000

2036_0_0  SCORE:0.040309, CE:0.067962, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.198539 / 0.256253 (DELTA:0.057714)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.227513 / 0.229800 (DELTA:0.002287)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.185548 / 0.125546 (DELTA:0.060001)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.233042 / 0.172680 (DELTA:0.060362)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.087226 / 0.148384 (DELTA:0.061158)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.044913 / 0.044118 (DELTA:0.000796)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013699 / 0.012388 (DELTA:0.001311)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.009507 / 0.008823 (DELTA:0.000685)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000013 / 0.002008 (DELTA:0.001995)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53763 / $54641 R:0.983931
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48981 / $46654 R:1.049883
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49351 / $51819 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $62574 / $65235 R:0.959209
cross subsidized price / cost ALT pickup.ICE                          $58774 / $55975 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $63435 / $62433 R:1.016051
cross subsidized price / cost ALT sedan_wagon.BEV                     $50867 / $52555 R:0.967882
cross subsidized price / cost ALT sedan_wagon.ICE                     $48042 / $46263 R:1.038446
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54621 / $52022 R:1.049961

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53763 / $54641 R:0.983931
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48981 / $46654 R:1.049883
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49351 / $51819 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $62574 / $65235 R:0.959209
modified cross subsidized price / cost ALT pickup.ICE                 $58774 / $55975 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $63435 / $62433 R:1.016051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50867 / $52555 R:0.967882
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48042 / $46263 R:1.038446
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54621 / $52022 R:1.049961

cross subsidized price / cost ALT BEV                                 $57129 / $58727 R:0.972783
cross subsidized price / cost ALT ICE                                 $52714 / $50219 R:1.049693
cross subsidized price / cost ALT PHEV                                $53032 / $54549 R:0.972197
cross subsidized price / cost ALT cuv_suv_van                         $51061 / $51061 R:1.000000
cross subsidized price / cost ALT pickup                              $61134 / $61134 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50118 / $50118 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54717 / $54717 R:1.000000

2036_1_1  SCORE:0.040772, CE:0.061158, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=2 Ford
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.371852 / 0.310867 (DELTA:0.060986)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.230000 / 0.231351 (DELTA:0.001351)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009748 / 0.069382 (DELTA:0.059634)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.172680 / 0.172680 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.148384 / 0.148384 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.044118 / 0.044118 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011716 / 0.009921 (DELTA:0.001795)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011502 / 0.011338 (DELTA:0.000164)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001960 (DELTA:0.001959)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52252 / $54641 R:0.956286
cross subsidized price / cost ALT cuv_suv_van.ICE                     $48967 / $46636 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54410 / $51819 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $62574 / $65235 R:0.959209
cross subsidized price / cost ALT pickup.ICE                          $58779 / $55980 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $63435 / $62433 R:1.016051
cross subsidized price / cost ALT sedan_wagon.BEV                     $52421 / $52555 R:0.997434
cross subsidized price / cost ALT sedan_wagon.ICE                     $45869 / $46200 R:0.992821
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54623 / $52022 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52252 / $54641 R:0.956286
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $48967 / $46636 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54410 / $51819 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $62574 / $65235 R:0.959209
modified cross subsidized price / cost ALT pickup.ICE                 $58779 / $55980 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $63435 / $62433 R:1.016051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52421 / $52555 R:0.997434
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45869 / $46200 R:0.992821
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54623 / $52022 R:1.049997

cross subsidized price / cost ALT BEV                                 $55867 / $58306 R:0.958176
cross subsidized price / cost ALT ICE                                 $52601 / $50169 R:1.048473
cross subsidized price / cost ALT PHEV                                $57862 / $55878 R:1.035506
cross subsidized price / cost ALT cuv_suv_van                         $51255 / $51293 R:0.999257
cross subsidized price / cost ALT pickup                              $61136 / $61136 R:1.000002
cross subsidized price / cost ALT sedan_wagon                         $49407 / $49407 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54820 / $54843 R:0.999576

2036_2_2  SCORE:0.000002, CE:0.060986, CSPE:0.000424

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=3 Ford
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.301607 / 0.301607 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.242506 / 0.242506 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.067486 / 0.067486 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.167555 / 0.167555 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.154909 / 0.154909 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042717 / 0.042717 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009606 / 0.009606 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011715 / 0.011715 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001898 / 0.001898 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52449 / $54641 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49488 / $47471 R:1.042491
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54410 / $51819 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $62574 / $65235 R:0.959209
cross subsidized price / cost ALT pickup.ICE                          $60208 / $57341 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $63435 / $62433 R:1.016051
cross subsidized price / cost ALT sedan_wagon.BEV                     $52555 / $52555 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46263 / $46263 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52022 / $52022 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52449 / $54641 R:0.959890
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49488 / $47471 R:1.042491
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54410 / $51819 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $62574 / $65235 R:0.959209
modified cross subsidized price / cost ALT pickup.ICE                 $60208 / $57341 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $63435 / $62433 R:1.016051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52555 / $52555 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46263 / $46263 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52022 / $52022 R:1.000000

cross subsidized price / cost ALT BEV                                 $55995 / $58307 R:0.960349
cross subsidized price / cost ALT ICE                                 $53455 / $51173 R:1.044577
cross subsidized price / cost ALT PHEV                                $57809 / $55867 R:1.034755
cross subsidized price / cost ALT cuv_suv_van                         $51492 / $51487 R:1.000095
cross subsidized price / cost ALT pickup                              $61671 / $61558 R:1.001827
cross subsidized price / cost ALT sedan_wagon                         $49337 / $49337 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55159 / $55115 R:1.000800

2036_3_3  SCORE:0.001827, CE:0.000000, CSPE:0.000800

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=4 Ford
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.301607 / 0.301607 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.242506 / 0.242506 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.067486 / 0.067486 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.167555 / 0.167555 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.154909 / 0.154909 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042717 / 0.042717 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009606 / 0.009606 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011715 / 0.011715 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001898 / 0.001898 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52449 / $54641 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49488 / $47471 R:1.042491
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54410 / $51819 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $62574 / $65235 R:0.959209
cross subsidized price / cost ALT pickup.ICE                          $60208 / $57341 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $63435 / $62433 R:1.016051
cross subsidized price / cost ALT sedan_wagon.BEV                     $52555 / $52555 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46263 / $46263 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52022 / $52022 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52449 / $54641 R:0.959890
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49488 / $47471 R:1.042491
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54410 / $51819 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $62574 / $65235 R:0.959209
modified cross subsidized price / cost ALT pickup.ICE                 $60208 / $57341 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $63435 / $62433 R:1.016051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52555 / $52555 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46263 / $46263 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52022 / $52022 R:1.000000

cross subsidized price / cost ALT BEV                                 $55995 / $58307 R:0.960349
cross subsidized price / cost ALT ICE                                 $53455 / $51173 R:1.044577
cross subsidized price / cost ALT PHEV                                $57809 / $55867 R:1.034755
cross subsidized price / cost ALT cuv_suv_van                         $51492 / $51487 R:1.000095
cross subsidized price / cost ALT pickup                              $61671 / $61558 R:1.001827
cross subsidized price / cost ALT sedan_wagon                         $49337 / $49337 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55159 / $55115 R:1.000800

2036_4_4  SCORE:0.001827, CE:0.000000, CSPE:0.000800

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=5 Ford
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.301607 / 0.301607 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.242506 / 0.242506 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.067486 / 0.067486 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.167555 / 0.167555 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.154909 / 0.154909 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042717 / 0.042717 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009606 / 0.009606 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011715 / 0.011715 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001898 / 0.001898 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52449 / $54641 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $49488 / $47471 R:1.042491
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54410 / $51819 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $62574 / $65235 R:0.959209
cross subsidized price / cost ALT pickup.ICE                          $60208 / $57341 R:1.050000
cross subsidized price / cost ALT pickup.PHEV                         $63435 / $62433 R:1.016051
cross subsidized price / cost ALT sedan_wagon.BEV                     $52555 / $52555 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46263 / $46263 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52022 / $52022 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52449 / $54641 R:0.959890
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $49488 / $47471 R:1.042491
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54410 / $51819 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $62574 / $65235 R:0.959209
modified cross subsidized price / cost ALT pickup.ICE                 $60208 / $57341 R:1.050000
modified cross subsidized price / cost ALT pickup.PHEV                $63435 / $62433 R:1.016051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52555 / $52555 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46263 / $46263 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52022 / $52022 R:1.000000

cross subsidized price / cost ALT BEV                                 $55995 / $58307 R:0.960349
cross subsidized price / cost ALT ICE                                 $53455 / $51173 R:1.044577
cross subsidized price / cost ALT PHEV                                $57809 / $55867 R:1.034755
cross subsidized price / cost ALT cuv_suv_van                         $51492 / $51487 R:1.000095
cross subsidized price / cost ALT pickup                              $61671 / $61558 R:1.001827
cross subsidized price / cost ALT sedan_wagon                         $49337 / $49337 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55159 / $55115 R:1.000800

2036_5_5  SCORE:0.001827, CE:0.000000, CSPE:0.000800

