OMEGA 2.3.0 session Final started at 2024-03-04 19:53:39


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

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.204525 (DELTA:0.204525)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 1.000000 / 0.767061 (DELTA:0.232939)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.028414 (DELTA:0.028414)

cross subsidized price / cost ALT sedan_wagon.BEV                     $315009 / $300008 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $262985 / $276134 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $304902 / $290383 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $312084 / $300008 R:1.040250
modified cross subsidized price / cost ALT sedan_wagon.ICE            $262985 / $276134 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $301977 / $290383 R:1.039927

cross subsidized price / cost ALT BEV                                 $315009 / $300008 R:1.050000
cross subsidized price / cost ALT ICE                                 $262985 / $276134 R:0.952381
cross subsidized price / cost ALT PHEV                                $304902 / $290383 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $274816 / $281422 R:0.976527
cross subsidized price / cost ALT TOTAL                               $274816 / $281422 R:0.976527

2023_0_0  SCORE:0.178766, CE:0.232939, CSPE:0.023473

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

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.060123 (DELTA:0.060123)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 1.000000 / 0.931524 (DELTA:0.068476)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.008353 (DELTA:0.008353)

cross subsidized price / cost ALT sedan_wagon.BEV                     $300008 / $300008 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $276134 / $276134 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $290383 / $290383 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $297083 / $300008 R:0.990250
modified cross subsidized price / cost ALT sedan_wagon.ICE            $276134 / $276134 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287458 / $290383 R:0.989927

cross subsidized price / cost ALT BEV                                 $300008 / $300008 R:1.000000
cross subsidized price / cost ALT ICE                                 $276134 / $276134 R:1.000000
cross subsidized price / cost ALT PHEV                                $290383 / $290383 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $277688 / $277688 R:1.000000
cross subsidized price / cost ALT TOTAL                               $277688 / $277688 R:1.000000

2023_1_1  SCORE:0.045651, CE:0.068476, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.060123 / 0.060123 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.931524 / 0.931524 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008353 / 0.008353 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $300008 / $300008 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275943 / $275943 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $290383 / $290383 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $297083 / $300008 R:0.990250
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275943 / $275943 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $287458 / $290383 R:0.989927

cross subsidized price / cost ALT BEV                                 $300008 / $300008 R:1.000000
cross subsidized price / cost ALT ICE                                 $275943 / $275943 R:1.000000
cross subsidized price / cost ALT PHEV                                $290383 / $290383 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $277510 / $277510 R:1.000000
cross subsidized price / cost ALT TOTAL                               $277510 / $277510 R:1.000000

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

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

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004273 / 0.197241 (DELTA:0.192969)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.874577 / 0.739877 (DELTA:0.134700)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.121151 / 0.062882 (DELTA:0.058269)

cross subsidized price / cost ALT sedan_wagon.BEV                     $314149 / $299189 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $262762 / $275887 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $276181 / $289990 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $310924 / $299189 R:1.039221
modified cross subsidized price / cost ALT sedan_wagon.ICE            $262762 / $275887 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $272956 / $289990 R:0.941260

cross subsidized price / cost ALT BEV                                 $314149 / $299189 R:1.050000
cross subsidized price / cost ALT ICE                                 $262762 / $275887 R:0.952425
cross subsidized price / cost ALT PHEV                                $276181 / $289990 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $273742 / $281370 R:0.972887
cross subsidized price / cost ALT TOTAL                               $273742 / $281370 R:0.972887

2024_0_0  SCORE:0.155759, CE:0.192969, CSPE:0.027113

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

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.060858 / 0.109696 (DELTA:0.048838)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.900540 / 0.855332 (DELTA:0.045208)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.038602 / 0.034972 (DELTA:0.003630)

cross subsidized price / cost ALT sedan_wagon.BEV                     $299189 / $299189 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275887 / $275887 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289990 / $289990 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $295964 / $299189 R:0.989221
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275887 / $275887 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286765 / $289990 R:0.988879

cross subsidized price / cost ALT BEV                                 $299189 / $299189 R:1.000000
cross subsidized price / cost ALT ICE                                 $275887 / $275887 R:1.000000
cross subsidized price / cost ALT PHEV                                $289990 / $289990 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $278937 / $278937 R:1.000000
cross subsidized price / cost ALT TOTAL                               $278937 / $278937 R:1.000000

2024_1_1  SCORE:0.032559, CE:0.048838, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.109696 / 0.109696 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.855332 / 0.855332 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.034972 / 0.034972 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $299189 / $299189 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275887 / $275887 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289990 / $289990 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $295964 / $299189 R:0.989221
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275887 / $275887 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286765 / $289990 R:0.988879

cross subsidized price / cost ALT BEV                                 $299189 / $299189 R:1.000000
cross subsidized price / cost ALT ICE                                 $275887 / $275887 R:1.000000
cross subsidized price / cost ALT PHEV                                $289990 / $289990 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $278937 / $278937 R:1.000000
cross subsidized price / cost ALT TOTAL                               $278937 / $278937 R:1.000000

2024_2_2  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 McLaren

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000647 / 0.212321 (DELTA:0.211674)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.874809 / 0.695537 (DELTA:0.179272)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.124544 / 0.092142 (DELTA:0.032402)

cross subsidized price / cost ALT sedan_wagon.BEV                     $313494 / $298566 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $262711 / $275833 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $275910 / $289692 R:0.952425

modified cross subsidized price / cost ALT sedan_wagon.BEV            $310194 / $298566 R:1.038947
modified cross subsidized price / cost ALT sedan_wagon.ICE            $262711 / $275833 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $272610 / $289692 R:0.941034

cross subsidized price / cost ALT BEV                                 $313494 / $298566 R:1.050000
cross subsidized price / cost ALT ICE                                 $262711 / $275833 R:0.952425
cross subsidized price / cost ALT PHEV                                $275910 / $289692 R:0.952425
cross subsidized price / cost ALT sedan_wagon                         $274709 / $281937 R:0.974364
cross subsidized price / cost ALT TOTAL                               $274709 / $281937 R:0.974364

2025_0_0  SCORE:0.166752, CE:0.211674, CSPE:0.025636

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

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000045 / 0.114430 (DELTA:0.114385)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.874714 / 0.835910 (DELTA:0.038805)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.125241 / 0.049660 (DELTA:0.075581)

cross subsidized price / cost ALT sedan_wagon.BEV                     $298566 / $298566 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275833 / $275833 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289692 / $289692 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $295266 / $298566 R:0.988947
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275833 / $275833 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286392 / $289692 R:0.988609

cross subsidized price / cost ALT BEV                                 $298566 / $298566 R:1.000000
cross subsidized price / cost ALT ICE                                 $275833 / $275833 R:1.000000
cross subsidized price / cost ALT PHEV                                $289692 / $289692 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $279123 / $279123 R:1.000000
cross subsidized price / cost ALT TOTAL                               $279123 / $279123 R:1.000000

2025_1_1  SCORE:0.076257, CE:0.114385, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2025  Iteration=2 McLaren
%%% consumer sedan_wagon shares constrained %%%

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.114430 / 0.114430 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.835910 / 0.835910 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.049660 / 0.049660 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $298566 / $298566 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275833 / $275833 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289692 / $289692 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $295266 / $298566 R:0.988947
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275833 / $275833 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286392 / $289692 R:0.988609

cross subsidized price / cost ALT BEV                                 $298566 / $298566 R:1.000000
cross subsidized price / cost ALT ICE                                 $275833 / $275833 R:1.000000
cross subsidized price / cost ALT PHEV                                $289692 / $289692 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $279123 / $279123 R:1.000000
cross subsidized price / cost ALT TOTAL                               $279123 / $279123 R:1.000000

2025_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000273 / 0.210276 (DELTA:0.210003)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.778009 / 0.685570 (DELTA:0.092440)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.221718 / 0.104154 (DELTA:0.117563)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311767 / $296921 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $262660 / $275780 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $275641 / $289423 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $308467 / $296921 R:1.038886
modified cross subsidized price / cost ALT sedan_wagon.ICE            $262660 / $275780 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $272341 / $289423 R:0.940979

cross subsidized price / cost ALT BEV                                 $311767 / $296921 R:1.050000
cross subsidized price / cost ALT ICE                                 $262660 / $275780 R:0.952425
cross subsidized price / cost ALT PHEV                                $275641 / $289423 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $274338 / $281647 R:0.974051
cross subsidized price / cost ALT TOTAL                               $274338 / $281647 R:0.974051

2026_0_0  SCORE:0.165951, CE:0.210003, CSPE:0.025949

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

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.040104 / 0.144262 (DELTA:0.104158)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.784281 / 0.784281 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.175615 / 0.071456 (DELTA:0.104158)

cross subsidized price / cost ALT sedan_wagon.BEV                     $296921 / $296921 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275780 / $275780 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289423 / $289423 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $293621 / $296921 R:0.988886
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275780 / $275780 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286123 / $289423 R:0.988598

cross subsidized price / cost ALT BEV                                 $296921 / $296921 R:1.000000
cross subsidized price / cost ALT ICE                                 $275780 / $275780 R:1.000000
cross subsidized price / cost ALT PHEV                                $289423 / $289423 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $279805 / $279805 R:1.000000
cross subsidized price / cost ALT TOTAL                               $279805 / $279805 R:1.000000

2026_1_1  SCORE:0.069439, CE:0.104158, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2026  Iteration=2 McLaren
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.144262 / 0.144262 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.784281 / 0.784281 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.071456 / 0.071456 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $296921 / $296921 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $275780 / $275780 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289423 / $289423 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $293621 / $296921 R:0.988886
modified cross subsidized price / cost ALT sedan_wagon.ICE            $275780 / $275780 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286123 / $289423 R:0.988598

cross subsidized price / cost ALT BEV                                 $296921 / $296921 R:1.000000
cross subsidized price / cost ALT ICE                                 $275780 / $275780 R:1.000000
cross subsidized price / cost ALT PHEV                                $289423 / $289423 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $279805 / $279805 R:1.000000
cross subsidized price / cost ALT TOTAL                               $279805 / $279805 R:1.000000

2026_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000088 / 0.216365 (DELTA:0.216276)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.756623 / 0.655738 (DELTA:0.100886)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.243288 / 0.127898 (DELTA:0.115390)

cross subsidized price / cost ALT sedan_wagon.BEV                     $309894 / $295137 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $262990 / $276127 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $275984 / $289783 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $306294 / $295137 R:1.037802
modified cross subsidized price / cost ALT sedan_wagon.ICE            $262990 / $276127 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $272384 / $289783 R:0.939958

cross subsidized price / cost ALT BEV                                 $309894 / $295137 R:1.050000
cross subsidized price / cost ALT ICE                                 $262990 / $276127 R:0.952425
cross subsidized price / cost ALT PHEV                                $275984 / $289783 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $274800 / $281986 R:0.974516
cross subsidized price / cost ALT TOTAL                               $274800 / $281986 R:0.974516

2027_0_0  SCORE:0.169668, CE:0.216276, CSPE:0.025484

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

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.031637 / 0.162548 (DELTA:0.130911)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.761200 / 0.741366 (DELTA:0.019834)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.207163 / 0.096086 (DELTA:0.111077)

cross subsidized price / cost ALT sedan_wagon.BEV                     $295137 / $295137 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $276127 / $276127 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289783 / $289783 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $291537 / $295137 R:0.987802
modified cross subsidized price / cost ALT sedan_wagon.ICE            $276127 / $276127 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286183 / $289783 R:0.987577

cross subsidized price / cost ALT BEV                                 $295137 / $295137 R:1.000000
cross subsidized price / cost ALT ICE                                 $276127 / $276127 R:1.000000
cross subsidized price / cost ALT PHEV                                $289783 / $289783 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $280529 / $280529 R:1.000000
cross subsidized price / cost ALT TOTAL                               $280529 / $280529 R:1.000000

2027_1_1  SCORE:0.087274, CE:0.130911, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2027  Iteration=2 McLaren
%%% consumer sedan_wagon shares constrained %%%

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.162548 / 0.162548 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.741366 / 0.741366 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.096086 / 0.096086 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $295137 / $295137 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $276127 / $276127 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $289783 / $289783 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $291537 / $295137 R:0.987802
modified cross subsidized price / cost ALT sedan_wagon.ICE            $276127 / $276127 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $286183 / $289783 R:0.987577

cross subsidized price / cost ALT BEV                                 $295137 / $295137 R:1.000000
cross subsidized price / cost ALT ICE                                 $276127 / $276127 R:1.000000
cross subsidized price / cost ALT PHEV                                $289783 / $289783 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $280529 / $280529 R:1.000000
cross subsidized price / cost ALT TOTAL                               $280529 / $280529 R:1.000000

2027_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.160562 / 0.254653 (DELTA:0.094091)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.772517 / 0.659423 (DELTA:0.113094)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.066921 / 0.085924 (DELTA:0.019003)

cross subsidized price / cost ALT sedan_wagon.BEV                     $308266 / $293587 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $263353 / $276521 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303706 / $289244 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $304516 / $293587 R:1.037227
modified cross subsidized price / cost ALT sedan_wagon.ICE            $263353 / $276521 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $299956 / $289244 R:1.037035

cross subsidized price / cost ALT BEV                                 $308266 / $293587 R:1.050000
cross subsidized price / cost ALT ICE                                 $263353 / $276521 R:0.952381
cross subsidized price / cost ALT PHEV                                $303706 / $289244 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $278258 / $281960 R:0.986869
cross subsidized price / cost ALT TOTAL                               $278258 / $281960 R:0.986869

2028_0_0  SCORE:0.088526, CE:0.113094, CSPE:0.013131

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

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.179991 / 0.238245 (DELTA:0.058254)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.814698 / 0.681368 (DELTA:0.133330)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005311 / 0.080388 (DELTA:0.075076)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280527 / $293587 R:0.955515
cross subsidized price / cost ALT sedan_wagon.ICE                     $280001 / $277141 R:1.010321
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303706 / $289244 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $276777 / $293587 R:0.942742
modified cross subsidized price / cost ALT sedan_wagon.ICE            $280001 / $277141 R:1.010321
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $299956 / $289244 R:1.037035

cross subsidized price / cost ALT BEV                                 $280527 / $293587 R:0.955515
cross subsidized price / cost ALT ICE                                 $280001 / $277141 R:1.010321
cross subsidized price / cost ALT PHEV                                $303706 / $289244 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $282032 / $282032 R:1.000000
cross subsidized price / cost ALT TOTAL                               $282032 / $282032 R:1.000000

2028_1_1  SCORE:0.088887, CE:0.133330, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.238245 / 0.238245 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.681368 / 0.681368 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.080388 / 0.080388 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280527 / $293587 R:0.955515
cross subsidized price / cost ALT sedan_wagon.ICE                     $278924 / $276074 R:1.010321
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303706 / $289244 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $276777 / $293587 R:0.942742
modified cross subsidized price / cost ALT sedan_wagon.ICE            $278924 / $276074 R:1.010321
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $299956 / $289244 R:1.037035

cross subsidized price / cost ALT BEV                                 $280527 / $293587 R:0.955515
cross subsidized price / cost ALT ICE                                 $278924 / $276074 R:1.010321
cross subsidized price / cost ALT PHEV                                $303706 / $289244 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $281298 / $281305 R:0.999973
cross subsidized price / cost ALT TOTAL                               $281298 / $281305 R:0.999973

2028_2_2  SCORE:0.000027, CE:0.000000, CSPE:0.000027

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

2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.318151 / 0.318270 (DELTA:0.000118)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.565889 / 0.565784 (DELTA:0.000105)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.115960 / 0.115946 (DELTA:0.000014)

cross subsidized price / cost ALT sedan_wagon.BEV                     $300941 / $292074 R:1.030361
cross subsidized price / cost ALT sedan_wagon.ICE                     $269097 / $276023 R:0.974908
cross subsidized price / cost ALT sedan_wagon.PHEV                    $299276 / $288999 R:1.035559

modified cross subsidized price / cost ALT sedan_wagon.BEV            $297041 / $292074 R:1.017008
modified cross subsidized price / cost ALT sedan_wagon.ICE            $269097 / $276023 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $295376 / $288999 R:1.022065

cross subsidized price / cost ALT BEV                                 $300941 / $292074 R:1.030361
cross subsidized price / cost ALT ICE                                 $269097 / $276023 R:0.974908
cross subsidized price / cost ALT PHEV                                $299276 / $288999 R:1.035559
cross subsidized price / cost ALT sedan_wagon                         $282731 / $282636 R:1.000337
cross subsidized price / cost ALT TOTAL                               $282731 / $282636 R:1.000337

2029_0_0  SCORE:0.000346, CE:0.000118, CSPE:0.000337

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

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452313 / 0.417122 (DELTA:0.035192)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.493870 / 0.471713 (DELTA:0.022158)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.053816 / 0.111165 (DELTA:0.057349)

cross subsidized price / cost ALT sedan_wagon.BEV                     $289850 / $291801 R:0.993317
cross subsidized price / cost ALT sedan_wagon.ICE                     $274292 / $275972 R:0.993912
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303387 / $288940 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $285725 / $291801 R:0.979180
modified cross subsidized price / cost ALT sedan_wagon.ICE            $274292 / $275972 R:0.993912
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $299262 / $288940 R:1.035724

cross subsidized price / cost ALT BEV                                 $289850 / $291801 R:0.993317
cross subsidized price / cost ALT ICE                                 $274292 / $275972 R:0.993912
cross subsidized price / cost ALT PHEV                                $303387 / $288940 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284016 / $284016 R:1.000000
cross subsidized price / cost ALT TOTAL                               $284016 / $284016 R:1.000000

2030_0_0  SCORE:0.038233, CE:0.057349, CSPE:0.000000

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

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452547 / 0.409874 (DELTA:0.042673)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.493905 / 0.478965 (DELTA:0.014940)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.053547 / 0.111161 (DELTA:0.057614)

cross subsidized price / cost ALT sedan_wagon.BEV                     $290501 / $291801 R:0.995548
cross subsidized price / cost ALT sedan_wagon.ICE                     $273731 / $275972 R:0.991879
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303387 / $288940 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $286376 / $291801 R:0.981412
modified cross subsidized price / cost ALT sedan_wagon.ICE            $273731 / $275972 R:0.991879
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $299262 / $288940 R:1.035724

cross subsidized price / cost ALT BEV                                 $290501 / $291801 R:0.995548
cross subsidized price / cost ALT ICE                                 $273731 / $275972 R:0.991879
cross subsidized price / cost ALT PHEV                                $303387 / $288940 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $283901 / $283901 R:1.000000
cross subsidized price / cost ALT TOTAL                               $283901 / $283901 R:1.000000

2030_1_1  SCORE:0.038409, CE:0.057614, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=2 McLaren
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.409874 / 0.409874 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.478965 / 0.478965 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.111161 / 0.111161 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $290501 / $291801 R:0.995548
cross subsidized price / cost ALT sedan_wagon.ICE                     $273731 / $275972 R:0.991879
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303387 / $288940 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $286376 / $291801 R:0.981412
modified cross subsidized price / cost ALT sedan_wagon.ICE            $273731 / $275972 R:0.991879
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $299262 / $288940 R:1.035724

cross subsidized price / cost ALT BEV                                 $290501 / $291801 R:0.995548
cross subsidized price / cost ALT ICE                                 $273731 / $275972 R:0.991879
cross subsidized price / cost ALT PHEV                                $303387 / $288940 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $283901 / $283901 R:1.000000
cross subsidized price / cost ALT TOTAL                               $283901 / $283901 R:1.000000

2030_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.599904 / 0.537421 (DELTA:0.062483)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.400044 / 0.390126 (DELTA:0.009918)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000051 / 0.072453 (DELTA:0.072402)

cross subsidized price / cost ALT sedan_wagon.BEV                     $277560 / $291438 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $289719 / $275923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303263 / $288822 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $272485 / $291438 R:0.934967
modified cross subsidized price / cost ALT sedan_wagon.ICE            $289719 / $275923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $298188 / $288822 R:1.032429

cross subsidized price / cost ALT BEV                                 $277560 / $291438 R:0.952381
cross subsidized price / cost ALT ICE                                 $289719 / $275923 R:1.050000
cross subsidized price / cost ALT PHEV                                $303263 / $288822 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284165 / $285195 R:0.996389
cross subsidized price / cost ALT TOTAL                               $284165 / $285195 R:0.996389

2031_0_0  SCORE:0.051879, CE:0.072402, CSPE:0.003611

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

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.599904 / 0.537421 (DELTA:0.062483)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.400044 / 0.390126 (DELTA:0.009918)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000051 / 0.072453 (DELTA:0.072402)

cross subsidized price / cost ALT sedan_wagon.BEV                     $277560 / $291438 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $289719 / $275923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303263 / $288822 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $272485 / $291438 R:0.934967
modified cross subsidized price / cost ALT sedan_wagon.ICE            $289719 / $275923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $298188 / $288822 R:1.032429

cross subsidized price / cost ALT BEV                                 $277560 / $291438 R:0.952381
cross subsidized price / cost ALT ICE                                 $289719 / $275923 R:1.050000
cross subsidized price / cost ALT PHEV                                $303263 / $288822 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284165 / $285195 R:0.996389
cross subsidized price / cost ALT TOTAL                               $284165 / $285195 R:0.996389

2031_1_1  SCORE:0.051879, CE:0.072402, CSPE:0.003611

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=2 McLaren
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.537421 / 0.537421 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.390126 / 0.390126 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.072453 / 0.072453 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $277560 / $291438 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $289719 / $275923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303263 / $288822 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $272485 / $291438 R:0.934967
modified cross subsidized price / cost ALT sedan_wagon.ICE            $289719 / $275923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $298188 / $288822 R:1.032429

cross subsidized price / cost ALT BEV                                 $277560 / $291438 R:0.952381
cross subsidized price / cost ALT ICE                                 $289719 / $275923 R:1.050000
cross subsidized price / cost ALT PHEV                                $303263 / $288822 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284165 / $285195 R:0.996389
cross subsidized price / cost ALT TOTAL                               $284165 / $285195 R:0.996389

2031_2_2  SCORE:0.003611, CE:0.000000, CSPE:0.003611

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

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.537421 / 0.537421 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.390126 / 0.390126 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.072453 / 0.072453 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $277560 / $291438 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $289719 / $275923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303263 / $288822 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $272485 / $291438 R:0.934967
modified cross subsidized price / cost ALT sedan_wagon.ICE            $289719 / $275923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $298188 / $288822 R:1.032429

cross subsidized price / cost ALT BEV                                 $277560 / $291438 R:0.952381
cross subsidized price / cost ALT ICE                                 $289719 / $275923 R:1.050000
cross subsidized price / cost ALT PHEV                                $303263 / $288822 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284165 / $285195 R:0.996389
cross subsidized price / cost ALT TOTAL                               $284165 / $285195 R:0.996389

2031_3_3  SCORE:0.003611, CE:0.000000, CSPE:0.003611

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

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.537421 / 0.537421 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.390126 / 0.390126 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.072453 / 0.072453 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $277560 / $291438 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $289719 / $275923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303263 / $288822 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $272485 / $291438 R:0.934967
modified cross subsidized price / cost ALT sedan_wagon.ICE            $289719 / $275923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $298188 / $288822 R:1.032429

cross subsidized price / cost ALT BEV                                 $277560 / $291438 R:0.952381
cross subsidized price / cost ALT ICE                                 $289719 / $275923 R:1.050000
cross subsidized price / cost ALT PHEV                                $303263 / $288822 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284165 / $285195 R:0.996389
cross subsidized price / cost ALT TOTAL                               $284165 / $285195 R:0.996389

2031_4_4  SCORE:0.003611, CE:0.000000, CSPE:0.003611

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

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.537421 / 0.537421 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.390126 / 0.390126 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.072453 / 0.072453 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $277560 / $291438 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $289719 / $275923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303263 / $288822 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $272485 / $291438 R:0.934967
modified cross subsidized price / cost ALT sedan_wagon.ICE            $289719 / $275923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $298188 / $288822 R:1.032429

cross subsidized price / cost ALT BEV                                 $277560 / $291438 R:0.952381
cross subsidized price / cost ALT ICE                                 $289719 / $275923 R:1.050000
cross subsidized price / cost ALT PHEV                                $303263 / $288822 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $284165 / $285195 R:0.996389
cross subsidized price / cost ALT TOTAL                               $284165 / $285195 R:0.996389

2031_5_5  SCORE:0.003611, CE:0.000000, CSPE:0.003611

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

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.547351 / 0.540069 (DELTA:0.007281)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.344291 / 0.333065 (DELTA:0.011226)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.108359 / 0.126866 (DELTA:0.018507)

cross subsidized price / cost ALT sedan_wagon.BEV                     $281681 / $291527 R:0.966225
cross subsidized price / cost ALT sedan_wagon.ICE                     $286340 / $275874 R:1.037937
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303214 / $288775 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $275681 / $291527 R:0.945644
modified cross subsidized price / cost ALT sedan_wagon.ICE            $286340 / $275874 R:1.037937
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $297214 / $288775 R:1.029223

cross subsidized price / cost ALT BEV                                 $281681 / $291527 R:0.966225
cross subsidized price / cost ALT ICE                                 $286340 / $275874 R:1.037937
cross subsidized price / cost ALT PHEV                                $303214 / $288775 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $285964 / $285964 R:1.000000
cross subsidized price / cost ALT TOTAL                               $285964 / $285964 R:1.000000

2032_0_0  SCORE:0.012338, CE:0.018507, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.547383 / 0.546450 (DELTA:0.000933)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.344299 / 0.326282 (DELTA:0.018017)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.108318 / 0.127268 (DELTA:0.018950)

cross subsidized price / cost ALT sedan_wagon.BEV                     $281372 / $291527 R:0.965168
cross subsidized price / cost ALT sedan_wagon.ICE                     $287249 / $275874 R:1.041231
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303214 / $288775 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $275372 / $291527 R:0.944587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $287249 / $275874 R:1.041231
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $297214 / $288775 R:1.029223

cross subsidized price / cost ALT BEV                                 $281372 / $291527 R:0.965168
cross subsidized price / cost ALT ICE                                 $287249 / $275874 R:1.041231
cross subsidized price / cost ALT PHEV                                $303214 / $288775 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $286069 / $286069 R:1.000000
cross subsidized price / cost ALT TOTAL                               $286069 / $286069 R:1.000000

2032_1_1  SCORE:0.012633, CE:0.018950, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.546450 / 0.546450 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.326282 / 0.326282 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.127268 / 0.127268 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $281372 / $291527 R:0.965168
cross subsidized price / cost ALT sedan_wagon.ICE                     $287249 / $275874 R:1.041231
cross subsidized price / cost ALT sedan_wagon.PHEV                    $303214 / $288775 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $275372 / $291527 R:0.944587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $287249 / $275874 R:1.041231
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $297214 / $288775 R:1.029223

cross subsidized price / cost ALT BEV                                 $281372 / $291527 R:0.965168
cross subsidized price / cost ALT ICE                                 $287249 / $275874 R:1.041231
cross subsidized price / cost ALT PHEV                                $303214 / $288775 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $286069 / $286069 R:1.000000
cross subsidized price / cost ALT TOTAL                               $286069 / $286069 R:1.000000

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

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

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420278 / 0.420636 (DELTA:0.000358)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.318520 / 0.318603 (DELTA:0.000083)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.261202 / 0.260761 (DELTA:0.000441)

cross subsidized price / cost ALT sedan_wagon.BEV                     $290213 / $291796 R:0.994576
cross subsidized price / cost ALT sedan_wagon.ICE                     $294810 / $281857 R:1.045957
cross subsidized price / cost ALT sedan_wagon.PHEV                    $275254 / $288842 R:0.952959

modified cross subsidized price / cost ALT sedan_wagon.BEV            $290213 / $291796 R:0.994576
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294810 / $281857 R:1.045957
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $275254 / $288842 R:0.952959

cross subsidized price / cost ALT BEV                                 $290213 / $291796 R:0.994576
cross subsidized price / cost ALT ICE                                 $294810 / $281857 R:1.045957
cross subsidized price / cost ALT PHEV                                $275254 / $288842 R:0.952959
cross subsidized price / cost ALT sedan_wagon                         $287777 / $287859 R:0.999715
cross subsidized price / cost ALT TOTAL                               $287777 / $287859 R:0.999715

2033_0_0  SCORE:0.000409, CE:0.000441, CSPE:0.000285

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

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.421797 / 0.421797 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.212913 / 0.325216 (DELTA:0.112303)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.365291 / 0.252987 (DELTA:0.112304)

cross subsidized price / cost ALT sedan_wagon.BEV                     $288147 / $290850 R:0.990708
cross subsidized price / cost ALT sedan_wagon.ICE                     $291778 / $277884 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274792 / $288532 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $288147 / $290850 R:0.990708
modified cross subsidized price / cost ALT sedan_wagon.ICE            $291778 / $277884 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274792 / $288532 R:0.952381

cross subsidized price / cost ALT BEV                                 $288147 / $290850 R:0.990708
cross subsidized price / cost ALT ICE                                 $291778 / $277884 R:1.050000
cross subsidized price / cost ALT PHEV                                $274792 / $288532 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $285949 / $286047 R:0.999660
cross subsidized price / cost ALT TOTAL                               $285949 / $286047 R:0.999660

2034_0_0  SCORE:0.075209, CE:0.112304, CSPE:0.000340

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

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.421797 / 0.421797 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.212913 / 0.325216 (DELTA:0.112303)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.365291 / 0.252987 (DELTA:0.112304)

cross subsidized price / cost ALT sedan_wagon.BEV                     $288147 / $290850 R:0.990708
cross subsidized price / cost ALT sedan_wagon.ICE                     $291778 / $277884 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274792 / $288532 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $288147 / $290850 R:0.990708
modified cross subsidized price / cost ALT sedan_wagon.ICE            $291778 / $277884 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274792 / $288532 R:0.952381

cross subsidized price / cost ALT BEV                                 $288147 / $290850 R:0.990708
cross subsidized price / cost ALT ICE                                 $291778 / $277884 R:1.050000
cross subsidized price / cost ALT PHEV                                $274792 / $288532 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $285949 / $286047 R:0.999660
cross subsidized price / cost ALT TOTAL                               $285949 / $286047 R:0.999660

2034_1_1  SCORE:0.075209, CE:0.112304, CSPE:0.000340

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

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.421797 / 0.421797 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.325216 / 0.325216 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.252987 / 0.252987 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $288147 / $290850 R:0.990708
cross subsidized price / cost ALT sedan_wagon.ICE                     $295795 / $281710 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274792 / $288532 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $288147 / $290850 R:0.990708
modified cross subsidized price / cost ALT sedan_wagon.ICE            $295795 / $281710 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274792 / $288532 R:0.952381

cross subsidized price / cost ALT BEV                                 $288147 / $290850 R:0.990708
cross subsidized price / cost ALT ICE                                 $295795 / $281710 R:1.050000
cross subsidized price / cost ALT PHEV                                $274792 / $288532 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $287256 / $287291 R:0.999878
cross subsidized price / cost ALT TOTAL                               $287256 / $287291 R:0.999878

2034_2_2  SCORE:0.000122, CE:0.000000, CSPE:0.000122

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

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.456221 / 0.456169 (DELTA:0.000053)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.286983 / 0.294814 (DELTA:0.007831)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.256796 / 0.249017 (DELTA:0.007779)

cross subsidized price / cost ALT sedan_wagon.BEV                     $284364 / $289953 R:0.980726
cross subsidized price / cost ALT sedan_wagon.ICE                     $294510 / $280485 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274513 / $288239 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $284364 / $289953 R:0.980726
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294510 / $280485 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274513 / $288239 R:0.952381

cross subsidized price / cost ALT BEV                                 $284364 / $289953 R:0.980726
cross subsidized price / cost ALT ICE                                 $294510 / $280485 R:1.050000
cross subsidized price / cost ALT PHEV                                $274513 / $288239 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $284902 / $286735 R:0.993608
cross subsidized price / cost ALT TOTAL                               $284902 / $286735 R:0.993608

2035_0_0  SCORE:0.011613, CE:0.007831, CSPE:0.006392

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

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.456221 / 0.456169 (DELTA:0.000053)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.286983 / 0.294814 (DELTA:0.007831)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.256796 / 0.249017 (DELTA:0.007779)

cross subsidized price / cost ALT sedan_wagon.BEV                     $284364 / $289953 R:0.980726
cross subsidized price / cost ALT sedan_wagon.ICE                     $294510 / $280485 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274513 / $288239 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $284364 / $289953 R:0.980726
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294510 / $280485 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274513 / $288239 R:0.952381

cross subsidized price / cost ALT BEV                                 $284364 / $289953 R:0.980726
cross subsidized price / cost ALT ICE                                 $294510 / $280485 R:1.050000
cross subsidized price / cost ALT PHEV                                $274513 / $288239 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $284902 / $286735 R:0.993608
cross subsidized price / cost ALT TOTAL                               $284902 / $286735 R:0.993608

2035_1_1  SCORE:0.011613, CE:0.007831, CSPE:0.006392

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

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.456169 / 0.456169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294814 / 0.294814 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.249018 / 0.249017 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $284364 / $289953 R:0.980726
cross subsidized price / cost ALT sedan_wagon.ICE                     $294510 / $280485 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274513 / $288239 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $284364 / $289953 R:0.980726
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294510 / $280485 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274513 / $288239 R:0.952381

cross subsidized price / cost ALT BEV                                 $284364 / $289953 R:0.980726
cross subsidized price / cost ALT ICE                                 $294510 / $280485 R:1.050000
cross subsidized price / cost ALT PHEV                                $274513 / $288239 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $284902 / $286735 R:0.993608
cross subsidized price / cost ALT TOTAL                               $284902 / $286735 R:0.993608

2035_2_2  SCORE:0.006392, CE:0.000000, CSPE:0.006392

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

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.456169 / 0.456169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294814 / 0.294814 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.249018 / 0.249017 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $284364 / $289953 R:0.980726
cross subsidized price / cost ALT sedan_wagon.ICE                     $294510 / $280485 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274513 / $288239 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $284364 / $289953 R:0.980726
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294510 / $280485 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274513 / $288239 R:0.952381

cross subsidized price / cost ALT BEV                                 $284364 / $289953 R:0.980726
cross subsidized price / cost ALT ICE                                 $294510 / $280485 R:1.050000
cross subsidized price / cost ALT PHEV                                $274513 / $288239 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $284902 / $286735 R:0.993608
cross subsidized price / cost ALT TOTAL                               $284902 / $286735 R:0.993608

2035_3_3  SCORE:0.006392, CE:0.000000, CSPE:0.006392

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

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.456169 / 0.456169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294814 / 0.294814 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.249018 / 0.249017 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $284364 / $289953 R:0.980726
cross subsidized price / cost ALT sedan_wagon.ICE                     $294510 / $280485 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274513 / $288239 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $284364 / $289953 R:0.980726
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294510 / $280485 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274513 / $288239 R:0.952381

cross subsidized price / cost ALT BEV                                 $284364 / $289953 R:0.980726
cross subsidized price / cost ALT ICE                                 $294510 / $280485 R:1.050000
cross subsidized price / cost ALT PHEV                                $274513 / $288239 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $284902 / $286735 R:0.993608
cross subsidized price / cost ALT TOTAL                               $284902 / $286735 R:0.993608

2035_4_4  SCORE:0.006392, CE:0.000000, CSPE:0.006392

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

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.456169 / 0.456169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294814 / 0.294814 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.249018 / 0.249017 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $284364 / $289953 R:0.980726
cross subsidized price / cost ALT sedan_wagon.ICE                     $294510 / $280485 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274513 / $288239 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $284364 / $289953 R:0.980726
modified cross subsidized price / cost ALT sedan_wagon.ICE            $294510 / $280485 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274513 / $288239 R:0.952381

cross subsidized price / cost ALT BEV                                 $284364 / $289953 R:0.980726
cross subsidized price / cost ALT ICE                                 $294510 / $280485 R:1.050000
cross subsidized price / cost ALT PHEV                                $274513 / $288239 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $284902 / $286735 R:0.993608
cross subsidized price / cost ALT TOTAL                               $284902 / $286735 R:0.993608

2035_5_5  SCORE:0.006392, CE:0.000000, CSPE:0.006392

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

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.473458 / 0.473456 (DELTA:0.000002)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.209871 / 0.294898 (DELTA:0.085027)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.316672 / 0.231646 (DELTA:0.085025)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280220 / $289565 R:0.967727
cross subsidized price / cost ALT sedan_wagon.ICE                     $291672 / $277783 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274344 / $288061 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $280220 / $289565 R:0.967727
modified cross subsidized price / cost ALT sedan_wagon.ICE            $291672 / $277783 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274344 / $288061 R:0.952381

cross subsidized price / cost ALT BEV                                 $280220 / $289565 R:0.967727
cross subsidized price / cost ALT ICE                                 $291672 / $277783 R:1.050000
cross subsidized price / cost ALT PHEV                                $274344 / $288061 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $282236 / $285742 R:0.987729
cross subsidized price / cost ALT TOTAL                               $282236 / $285742 R:0.987729

2036_0_0  SCORE:0.068955, CE:0.085027, CSPE:0.012271

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

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.473458 / 0.473456 (DELTA:0.000002)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.209871 / 0.294898 (DELTA:0.085027)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.316672 / 0.231646 (DELTA:0.085025)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280220 / $289565 R:0.967727
cross subsidized price / cost ALT sedan_wagon.ICE                     $291672 / $277783 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274344 / $288061 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $280220 / $289565 R:0.967727
modified cross subsidized price / cost ALT sedan_wagon.ICE            $291672 / $277783 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274344 / $288061 R:0.952381

cross subsidized price / cost ALT BEV                                 $280220 / $289565 R:0.967727
cross subsidized price / cost ALT ICE                                 $291672 / $277783 R:1.050000
cross subsidized price / cost ALT PHEV                                $274344 / $288061 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $282236 / $285742 R:0.987729
cross subsidized price / cost ALT TOTAL                               $282236 / $285742 R:0.987729

2036_1_1  SCORE:0.068955, CE:0.085027, CSPE:0.012271

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

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.473456 / 0.473456 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294898 / 0.294898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.231646 / 0.231646 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280220 / $289565 R:0.967727
cross subsidized price / cost ALT sedan_wagon.ICE                     $295539 / $281465 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274344 / $288061 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $280220 / $289565 R:0.967727
modified cross subsidized price / cost ALT sedan_wagon.ICE            $295539 / $281465 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274344 / $288061 R:0.952381

cross subsidized price / cost ALT BEV                                 $280220 / $289565 R:0.967727
cross subsidized price / cost ALT ICE                                 $295539 / $281465 R:1.050000
cross subsidized price / cost ALT PHEV                                $274344 / $288061 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $283376 / $286828 R:0.987965
cross subsidized price / cost ALT TOTAL                               $283376 / $286828 R:0.987965

2036_2_2  SCORE:0.012035, CE:0.000000, CSPE:0.012035

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

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.473456 / 0.473456 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294898 / 0.294898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.231646 / 0.231646 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280220 / $289565 R:0.967727
cross subsidized price / cost ALT sedan_wagon.ICE                     $295539 / $281465 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274344 / $288061 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $280220 / $289565 R:0.967727
modified cross subsidized price / cost ALT sedan_wagon.ICE            $295539 / $281465 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274344 / $288061 R:0.952381

cross subsidized price / cost ALT BEV                                 $280220 / $289565 R:0.967727
cross subsidized price / cost ALT ICE                                 $295539 / $281465 R:1.050000
cross subsidized price / cost ALT PHEV                                $274344 / $288061 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $283376 / $286828 R:0.987965
cross subsidized price / cost ALT TOTAL                               $283376 / $286828 R:0.987965

2036_3_3  SCORE:0.012035, CE:0.000000, CSPE:0.012035

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

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.473456 / 0.473456 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294898 / 0.294898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.231646 / 0.231646 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280220 / $289565 R:0.967727
cross subsidized price / cost ALT sedan_wagon.ICE                     $295539 / $281465 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274344 / $288061 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $280220 / $289565 R:0.967727
modified cross subsidized price / cost ALT sedan_wagon.ICE            $295539 / $281465 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274344 / $288061 R:0.952381

cross subsidized price / cost ALT BEV                                 $280220 / $289565 R:0.967727
cross subsidized price / cost ALT ICE                                 $295539 / $281465 R:1.050000
cross subsidized price / cost ALT PHEV                                $274344 / $288061 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $283376 / $286828 R:0.987965
cross subsidized price / cost ALT TOTAL                               $283376 / $286828 R:0.987965

2036_4_4  SCORE:0.012035, CE:0.000000, CSPE:0.012035

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

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.473456 / 0.473456 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.294898 / 0.294898 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.231646 / 0.231646 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $280220 / $289565 R:0.967727
cross subsidized price / cost ALT sedan_wagon.ICE                     $295539 / $281465 R:1.050000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $274344 / $288061 R:0.952381

modified cross subsidized price / cost ALT sedan_wagon.BEV            $280220 / $289565 R:0.967727
modified cross subsidized price / cost ALT sedan_wagon.ICE            $295539 / $281465 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $274344 / $288061 R:0.952381

cross subsidized price / cost ALT BEV                                 $280220 / $289565 R:0.967727
cross subsidized price / cost ALT ICE                                 $295539 / $281465 R:1.050000
cross subsidized price / cost ALT PHEV                                $274344 / $288061 R:0.952381
cross subsidized price / cost ALT sedan_wagon                         $283376 / $286828 R:0.987965
cross subsidized price / cost ALT TOTAL                               $283376 / $286828 R:0.987965

2036_5_5  SCORE:0.012035, CE:0.000000, CSPE:0.012035

