OMEGA 2.3.0 session NTR-noIRA started at 2024-03-04 15:26:05


Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA Pass 1: Manufacturer=Ford
Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2023  Iteration=0 Ford

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.026791 / 0.055145 (DELTA:0.028354)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.574905 / 0.552241 (DELTA:0.022664)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009755 / 0.012497 (DELTA:0.002743)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.023539 / 0.010702 (DELTA:0.012837)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.300757 / 0.329830 (DELTA:0.029073)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.029142 / 0.010394 (DELTA:0.018748)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.003097 (DELTA:0.003097)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.035110 / 0.025525 (DELTA:0.009584)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.000567 (DELTA:0.000566)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68363 / $65107 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41229 / $41616 R:0.990706
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57221 / $54496 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $46275 / $48587 R:0.952404
cross subsidized price / cost ALT pickup.ICE                          $25798 / $25667 R:1.005085
cross subsidized price / cost ALT pickup.PHEV                         $35239 / $37000 R:0.952403
cross subsidized price / cost ALT sedan_wagon.BEV                     $66468 / $63303 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41858 / $42303 R:0.989500
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56896 / $54189 R:1.049961

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68363 / $65107 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41229 / $41616 R:0.990706
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $57221 / $54496 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $46275 / $48587 R:0.952404
modified cross subsidized price / cost ALT pickup.ICE                 $25798 / $25667 R:1.005085
modified cross subsidized price / cost ALT pickup.PHEV                $35239 / $37000 R:0.952403
modified cross subsidized price / cost ALT sedan_wagon.BEV            $66468 / $63303 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41858 / $42303 R:0.989500
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56896 / $54189 R:1.049961

cross subsidized price / cost ALT BEV                                 $64849 / $62462 R:1.038216
cross subsidized price / cost ALT ICE                                 $35639 / $35839 R:0.994409
cross subsidized price / cost ALT PHEV                                $47473 / $46737 R:1.015763
cross subsidized price / cost ALT cuv_suv_van                         $43965 / $43965 R:0.999999
cross subsidized price / cost ALT pickup                              $26702 / $26702 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44762 / $44762 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37930 / $37930 R:1.000000

2023_0_0  SCORE:0.020219, CE:0.029073, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  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 / 0.041500 (DELTA:0.021906)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.590501 / 0.566926 (DELTA:0.023575)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009789 / 0.011458 (DELTA:0.001669)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.010702 / 0.010702 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.340225 / 0.336838 (DELTA:0.003387)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.003387 (DELTA:0.003387)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.001909 (DELTA:0.001909)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.029190 / 0.026932 (DELTA:0.002258)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000349 (DELTA:0.000349)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65107 / $65107 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42196 / $42196 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54496 / $54496 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $51011 / $48587 R:1.049893
cross subsidized price / cost ALT pickup.ICE                          $25572 / $25667 R:0.996275
cross subsidized price / cost ALT pickup.PHEV                         $38850 / $37000 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $63303 / $63303 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43492 / $43492 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54189 / $54189 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65107 / $65107 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42196 / $42196 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54496 / $54496 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $51011 / $48587 R:1.049893
modified cross subsidized price / cost ALT pickup.ICE                 $25572 / $25667 R:0.996275
modified cross subsidized price / cost ALT pickup.PHEV                $38850 / $37000 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $63303 / $63303 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43492 / $43492 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54189 / $54189 R:1.000000

cross subsidized price / cost ALT BEV                                 $62256 / $61776 R:1.007761
cross subsidized price / cost ALT ICE                                 $36217 / $36252 R:0.999045
cross subsidized price / cost ALT PHEV                                $51002 / $50590 R:1.008151
cross subsidized price / cost ALT cuv_suv_van                         $43957 / $43957 R:1.000000
cross subsidized price / cost ALT pickup                              $26476 / $26476 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44915 / $44915 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37851 / $37851 R:1.000000

2023_1_1  SCORE:0.002258, CE:0.023575, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  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               = 0.041500 / 0.041500 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.566926 / 0.566926 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.011458 / 0.011458 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.010702 / 0.010702 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.333820 / 0.333878 (DELTA:0.000058)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006405 / 0.006347 (DELTA:0.000058)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001909 / 0.001909 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026932 / 0.026932 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000349 / 0.000349 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65107 / $65107 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                    $54496 / $54496 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $49557 / $48587 R:1.019963
cross subsidized price / cost ALT pickup.ICE                          $26008 / $26008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $35238 / $37000 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $63303 / $63303 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46196 / $46196 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54189 / $54189 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65107 / $65107 R:1.000000
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           $54496 / $54496 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $49557 / $48587 R:1.019963
modified cross subsidized price / cost ALT pickup.ICE                 $26008 / $26008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $35238 / $37000 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $63303 / $63303 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46196 / $46196 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54189 / $54189 R:1.000000

cross subsidized price / cost ALT BEV                                 $61968 / $61776 R:1.003105
cross subsidized price / cost ALT ICE                                 $36156 / $36156 R:1.000000
cross subsidized price / cost ALT PHEV                                $47758 / $48374 R:0.987266
cross subsidized price / cost ALT cuv_suv_van                         $43463 / $43463 R:1.000000
cross subsidized price / cost ALT pickup                              $26893 / $26895 R:0.999915
cross subsidized price / cost ALT sedan_wagon                         $47410 / $47410 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37763 / $37764 R:0.999979

2023_2_2  SCORE:0.000093, CE:0.000058, CSPE:0.000021

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2024  Iteration=0 Ford

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019590 / 0.055373 (DELTA:0.035784)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.570911 / 0.548199 (DELTA:0.022712)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.019729 / 0.015531 (DELTA:0.004198)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.052085 / 0.019327 (DELTA:0.032758)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.302535 / 0.320829 (DELTA:0.018294)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000379 / 0.012846 (DELTA:0.012467)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.003829 (DELTA:0.003829)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.034770 / 0.023189 (DELTA:0.011581)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.000877 (DELTA:0.000876)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67733 / $64508 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41186 / $41589 R:0.990323
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56810 / $54105 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $74135 / $77842 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $52940 / $52724 R:1.004108
cross subsidized price / cost ALT pickup.PHEV                         $66028 / $65861 R:1.002541
cross subsidized price / cost ALT sedan_wagon.BEV                     $65910 / $62779 R:1.049869
cross subsidized price / cost ALT sedan_wagon.ICE                     $45519 / $46131 R:0.986724
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56433 / $53906 R:1.046868

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67733 / $64508 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41186 / $41589 R:0.990323
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56810 / $54105 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $74135 / $77842 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $52940 / $52724 R:1.004108
modified cross subsidized price / cost ALT pickup.PHEV                $66028 / $65861 R:1.002541
modified cross subsidized price / cost ALT sedan_wagon.BEV            $65910 / $62779 R:1.049869
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45519 / $46131 R:0.986724
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56433 / $53906 R:1.046868

cross subsidized price / cost ALT BEV                                 $69220 / $67705 R:1.022372
cross subsidized price / cost ALT ICE                                 $45525 / $45711 R:0.995946
cross subsidized price / cost ALT PHEV                                $60847 / $59261 R:1.026754
cross subsidized price / cost ALT cuv_suv_van                         $43953 / $43953 R:1.000000
cross subsidized price / cost ALT pickup                              $54577 / $54577 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48660 / $48660 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47834 / $47834 R:1.000000

2024_0_0  SCORE:0.021173, CE:0.035784, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2024  Iteration=1 Ford

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.052333 / 0.052333 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.551725 / 0.551725 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.015046 / 0.015046 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.018604 / 0.018604 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.322641 / 0.322641 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.011757 / 0.011757 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003503 / 0.003504 (DELTA:0.000002)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023977 / 0.023588 (DELTA:0.000388)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000416 / 0.000803 (DELTA:0.000387)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64508 / $64508 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                    $54105 / $54105 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74135 / $77842 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $52984 / $52724 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $64703 / $65861 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $62779 / $62779 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46131 / $46131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53906 / $53906 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64508 / $64508 R:1.000000
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           $54105 / $54105 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74135 / $77842 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $52984 / $52724 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $64703 / $65861 R:0.982418
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62779 / $62779 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46131 / $46131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53906 / $53906 R:1.000000

cross subsidized price / cost ALT BEV                                 $66833 / $67759 R:0.986329
cross subsidized price / cost ALT ICE                                 $45803 / $45709 R:1.002049
cross subsidized price / cost ALT PHEV                                $58613 / $59106 R:0.991656
cross subsidized price / cost ALT cuv_suv_van                         $43830 / $43830 R:1.000000
cross subsidized price / cost ALT pickup                              $54489 / $54485 R:1.000080
cross subsidized price / cost ALT sedan_wagon                         $48446 / $48446 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47722 / $47720 R:1.000032

2024_1_1  SCORE:0.000080, CE:0.000388, CSPE:0.000032

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=0 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019331 / 0.075577 (DELTA:0.056246)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.502873 / 0.504746 (DELTA:0.001873)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.085951 / 0.035804 (DELTA:0.050147)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011000 / 0.024841 (DELTA:0.013841)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.303738 / 0.309691 (DELTA:0.005954)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.045051 / 0.022695 (DELTA:0.022356)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.003714 (DELTA:0.003714)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.032023 / 0.021727 (DELTA:0.010295)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000034 / 0.001203 (DELTA:0.001169)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64485 / $64217 R:1.004180
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41735 / $41593 R:1.003412
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51343 / $53911 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $73688 / $77361 R:0.952520
cross subsidized price / cost ALT pickup.ICE                          $53161 / $52638 R:1.009934
cross subsidized price / cost ALT pickup.PHEV                         $62444 / $65559 R:0.952491
cross subsidized price / cost ALT sedan_wagon.BEV                     $65548 / $62428 R:1.049973
cross subsidized price / cost ALT sedan_wagon.ICE                     $45459 / $46071 R:0.986706
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55131 / $53702 R:1.026609

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64485 / $64217 R:1.004180
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41735 / $41593 R:1.003412
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51343 / $53911 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $73688 / $77361 R:0.952520
modified cross subsidized price / cost ALT pickup.ICE                 $53161 / $52638 R:1.009934
modified cross subsidized price / cost ALT pickup.PHEV                $62444 / $65559 R:0.952491
modified cross subsidized price / cost ALT sedan_wagon.BEV            $65548 / $62428 R:1.049973
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45459 / $46071 R:0.986706
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55131 / $53702 R:1.026609

cross subsidized price / cost ALT BEV                                 $66718 / $67288 R:0.991527
cross subsidized price / cost ALT ICE                                 $46064 / $45800 R:1.005751
cross subsidized price / cost ALT PHEV                                $55640 / $58334 R:0.953805
cross subsidized price / cost ALT cuv_suv_van                         $45084 / $45084 R:1.000000
cross subsidized price / cost ALT pickup                              $55178 / $55178 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48696 / $48696 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48786 / $48786 R:1.000000

2025_0_0  SCORE:0.014050, CE:0.056246, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=1 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067091 / 0.067091 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.517196 / 0.517196 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.031841 / 0.031841 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022731 / 0.022222 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.315240 / 0.315750 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019256 / 0.019256 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003151 / 0.003151 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022473 / 0.022473 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001021 / 0.001021 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65016 / $64217 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41593 / $41593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52153 / $53911 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $74839 / $77361 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $52898 / $52638 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $63914 / $65559 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $62428 / $62428 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46071 / $46071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53702 / $53702 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65016 / $64217 R:1.012454
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           $52153 / $53911 R:0.967399
modified cross subsidized price / cost ALT pickup.BEV                 $74839 / $77361 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $52898 / $52638 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $63914 / $65559 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62428 / $62428 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46071 / $46071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53702 / $53702 R:1.000000

cross subsidized price / cost ALT BEV                                 $67289 / $67315 R:0.999617
cross subsidized price / cost ALT ICE                                 $45884 / $45788 R:1.002098
cross subsidized price / cost ALT PHEV                                $56529 / $58210 R:0.971113
cross subsidized price / cost ALT cuv_suv_van                         $44690 / $44693 R:0.999916
cross subsidized price / cost ALT pickup                              $54857 / $54872 R:0.999718
cross subsidized price / cost ALT sedan_wagon                         $48298 / $48298 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48418 / $48426 R:0.999838

2025_1_1  SCORE:0.000442, CE:0.000510, CSPE:0.000162

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=2 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067091 / 0.067091 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.517196 / 0.517196 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.031841 / 0.031841 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022731 / 0.022222 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.315240 / 0.315750 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019256 / 0.019256 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003151 / 0.003151 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022473 / 0.022473 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001021 / 0.001021 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65016 / $64217 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41593 / $41593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52153 / $53911 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $74839 / $77361 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $52898 / $52638 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $63914 / $65559 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $62428 / $62428 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46071 / $46071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53702 / $53702 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65016 / $64217 R:1.012454
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           $52153 / $53911 R:0.967399
modified cross subsidized price / cost ALT pickup.BEV                 $74839 / $77361 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $52898 / $52638 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $63914 / $65559 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62428 / $62428 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46071 / $46071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53702 / $53702 R:1.000000

cross subsidized price / cost ALT BEV                                 $67289 / $67315 R:0.999617
cross subsidized price / cost ALT ICE                                 $45884 / $45788 R:1.002098
cross subsidized price / cost ALT PHEV                                $56529 / $58210 R:0.971113
cross subsidized price / cost ALT cuv_suv_van                         $44690 / $44693 R:0.999916
cross subsidized price / cost ALT pickup                              $54857 / $54872 R:0.999718
cross subsidized price / cost ALT sedan_wagon                         $48298 / $48298 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48418 / $48426 R:0.999838

2025_2_2  SCORE:0.000442, CE:0.000510, CSPE:0.000162

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=3 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067091 / 0.067091 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.517196 / 0.517196 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.031841 / 0.031841 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022731 / 0.022222 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.315240 / 0.315750 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019256 / 0.019256 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003151 / 0.003151 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022473 / 0.022473 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001021 / 0.001021 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65016 / $64217 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41593 / $41593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52153 / $53911 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $74839 / $77361 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $52898 / $52638 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $63914 / $65559 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $62428 / $62428 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46071 / $46071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53702 / $53702 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65016 / $64217 R:1.012454
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           $52153 / $53911 R:0.967399
modified cross subsidized price / cost ALT pickup.BEV                 $74839 / $77361 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $52898 / $52638 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $63914 / $65559 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62428 / $62428 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46071 / $46071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53702 / $53702 R:1.000000

cross subsidized price / cost ALT BEV                                 $67289 / $67315 R:0.999617
cross subsidized price / cost ALT ICE                                 $45884 / $45788 R:1.002098
cross subsidized price / cost ALT PHEV                                $56529 / $58210 R:0.971113
cross subsidized price / cost ALT cuv_suv_van                         $44690 / $44693 R:0.999916
cross subsidized price / cost ALT pickup                              $54857 / $54872 R:0.999718
cross subsidized price / cost ALT sedan_wagon                         $48298 / $48298 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48418 / $48426 R:0.999838

2025_3_3  SCORE:0.000442, CE:0.000510, CSPE:0.000162

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=4 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067091 / 0.067091 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.517196 / 0.517196 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.031841 / 0.031841 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022731 / 0.022222 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.315240 / 0.315750 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019256 / 0.019256 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003151 / 0.003151 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022473 / 0.022473 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001021 / 0.001021 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65016 / $64217 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41593 / $41593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52153 / $53911 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $74839 / $77361 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $52898 / $52638 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $63914 / $65559 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $62428 / $62428 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46071 / $46071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53702 / $53702 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65016 / $64217 R:1.012454
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           $52153 / $53911 R:0.967399
modified cross subsidized price / cost ALT pickup.BEV                 $74839 / $77361 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $52898 / $52638 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $63914 / $65559 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62428 / $62428 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46071 / $46071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53702 / $53702 R:1.000000

cross subsidized price / cost ALT BEV                                 $67289 / $67315 R:0.999617
cross subsidized price / cost ALT ICE                                 $45884 / $45788 R:1.002098
cross subsidized price / cost ALT PHEV                                $56529 / $58210 R:0.971113
cross subsidized price / cost ALT cuv_suv_van                         $44690 / $44693 R:0.999916
cross subsidized price / cost ALT pickup                              $54857 / $54872 R:0.999718
cross subsidized price / cost ALT sedan_wagon                         $48298 / $48298 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48418 / $48426 R:0.999838

2025_4_4  SCORE:0.000442, CE:0.000510, CSPE:0.000162

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=5 Ford

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067091 / 0.067091 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.517196 / 0.517196 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.031841 / 0.031841 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.022731 / 0.022222 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.315240 / 0.315750 (DELTA:0.000510)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019256 / 0.019256 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003151 / 0.003151 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022473 / 0.022473 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001021 / 0.001021 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65016 / $64217 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41593 / $41593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52153 / $53911 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $74839 / $77361 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $52898 / $52638 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $63914 / $65559 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $62428 / $62428 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46071 / $46071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53702 / $53702 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65016 / $64217 R:1.012454
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           $52153 / $53911 R:0.967399
modified cross subsidized price / cost ALT pickup.BEV                 $74839 / $77361 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $52898 / $52638 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $63914 / $65559 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62428 / $62428 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46071 / $46071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53702 / $53702 R:1.000000

cross subsidized price / cost ALT BEV                                 $67289 / $67315 R:0.999617
cross subsidized price / cost ALT ICE                                 $45884 / $45788 R:1.002098
cross subsidized price / cost ALT PHEV                                $56529 / $58210 R:0.971113
cross subsidized price / cost ALT cuv_suv_van                         $44690 / $44693 R:0.999916
cross subsidized price / cost ALT pickup                              $54857 / $54872 R:0.999718
cross subsidized price / cost ALT sedan_wagon                         $48298 / $48298 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48418 / $48426 R:0.999838

2025_5_5  SCORE:0.000442, CE:0.000510, CSPE:0.000162

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2026  Iteration=0 Ford

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019186 / 0.097103 (DELTA:0.077917)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.461911 / 0.471962 (DELTA:0.010050)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.125553 / 0.046138 (DELTA:0.079415)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011068 / 0.034274 (DELTA:0.023206)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.258264 / 0.295810 (DELTA:0.037546)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.091656 / 0.029216 (DELTA:0.062440)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.003875 (DELTA:0.003875)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.031522 / 0.020355 (DELTA:0.011167)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000839 / 0.001267 (DELTA:0.000428)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62215 / $63307 R:0.982757
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42010 / $41536 R:1.011423
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51122 / $53678 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $72650 / $76283 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53366 / $52637 R:1.013841
cross subsidized price / cost ALT pickup.PHEV                         $62295 / $65409 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $64671 / $61591 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45254 / $46007 R:0.983637
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56201 / $53525 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62215 / $63307 R:0.982757
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42010 / $41536 R:1.011423
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51122 / $53678 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $72650 / $76283 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $53366 / $52637 R:1.013841
modified cross subsidized price / cost ALT pickup.PHEV                $62295 / $65409 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $64671 / $61591 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45254 / $46007 R:0.983637
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56201 / $53525 R:1.050000

cross subsidized price / cost ALT BEV                                 $64930 / $66546 R:0.975716
cross subsidized price / cost ALT ICE                                 $46356 / $45818 R:1.011745
cross subsidized price / cost ALT PHEV                                $55466 / $58149 R:0.953867
cross subsidized price / cost ALT cuv_suv_van                         $45883 / $45883 R:1.000000
cross subsidized price / cost ALT pickup                              $55931 / $55931 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48749 / $48749 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49566 / $49566 R:1.000000

2026_0_0  SCORE:0.041064, CE:0.079415, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2026  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019456 / 0.134358 (DELTA:0.114902)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.424878 / 0.429212 (DELTA:0.004334)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.170869 / 0.051633 (DELTA:0.119235)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011016 / 0.030146 (DELTA:0.019130)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.300122 / 0.300129 (DELTA:0.000007)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.048162 / 0.029026 (DELTA:0.019137)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003875 / 0.003875 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020355 / 0.020355 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001267 / 0.001267 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60292 / $63307 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43611 / $41536 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51122 / $53678 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $73947 / $76283 R:0.969387
cross subsidized price / cost ALT pickup.ICE                          $53173 / $52637 R:1.010179
cross subsidized price / cost ALT pickup.PHEV                         $62295 / $65409 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $64671 / $61591 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45254 / $46007 R:0.983637
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56201 / $53525 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60292 / $63307 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43611 / $41536 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51122 / $53678 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $73947 / $76283 R:0.969387
modified cross subsidized price / cost ALT pickup.ICE                 $53173 / $52637 R:1.010179
modified cross subsidized price / cost ALT pickup.PHEV                $62295 / $65409 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $64671 / $61591 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45254 / $46007 R:0.983637
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56201 / $53525 R:1.050000

cross subsidized price / cost ALT BEV                                 $62838 / $65590 R:0.958031
cross subsidized price / cost ALT ICE                                 $47483 / $46101 R:1.029977
cross subsidized price / cost ALT PHEV                                $55159 / $57832 R:0.953778
cross subsidized price / cost ALT cuv_suv_van                         $47884 / $47310 R:1.012148
cross subsidized price / cost ALT pickup                              $55653 / $55653 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48749 / $48749 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50698 / $50344 R:1.007023

2026_1_1  SCORE:0.012758, CE:0.119235, CSPE:0.007023

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2026  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.112314 / 0.112314 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.459309 / 0.459309 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.043581 / 0.043581 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.026476 / 0.026476 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.309368 / 0.309368 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.023457 / 0.023457 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003131 / 0.003131 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021341 / 0.021341 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001024 / 0.001024 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60768 / $63307 R:0.959890
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42365 / $41536 R:1.019963
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51525 / $53678 R:0.959890
cross subsidized price / cost ALT pickup.BEV                          $74368 / $76283 R:0.974908
cross subsidized price / cost ALT pickup.ICE                          $52897 / $52637 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $64259 / $65409 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $64671 / $61591 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45254 / $46007 R:0.983637
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56201 / $53525 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60768 / $63307 R:0.959890
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42365 / $41536 R:1.019963
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51525 / $53678 R:0.959890
modified cross subsidized price / cost ALT pickup.BEV                 $74368 / $76283 R:0.974908
modified cross subsidized price / cost ALT pickup.ICE                 $52897 / $52637 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $64259 / $65409 R:0.982418
modified cross subsidized price / cost ALT sedan_wagon.BEV            $64671 / $61591 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45254 / $46007 R:0.983637
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56201 / $53525 R:1.050000

cross subsidized price / cost ALT BEV                                 $63391 / $65690 R:0.965008
cross subsidized price / cost ALT ICE                                 $46567 / $46004 R:1.012253
cross subsidized price / cost ALT PHEV                                $55984 / $57719 R:0.969946
cross subsidized price / cost ALT cuv_suv_van                         $46373 / $46370 R:1.000064
cross subsidized price / cost ALT pickup                              $55221 / $55213 R:1.000145
cross subsidized price / cost ALT sedan_wagon                         $48079 / $48223 R:0.997005
cross subsidized price / cost ALT TOTAL                               $49596 / $49595 R:1.000021

2026_2_2  SCORE:0.000145, CE:0.000000, CSPE:0.000021

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=0 Ford

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019139 / 0.135659 (DELTA:0.116520)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.364792 / 0.419834 (DELTA:0.055041)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.222312 / 0.059286 (DELTA:0.163026)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011099 / 0.023367 (DELTA:0.012268)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.290410 / 0.301035 (DELTA:0.010625)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.060378 / 0.035805 (DELTA:0.024574)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001770 / 0.004161 (DELTA:0.002391)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026099 / 0.019058 (DELTA:0.007042)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004001 / 0.001797 (DELTA:0.002204)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59250 / $62203 R:0.952531
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42792 / $41478 R:1.031672
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50933 / $53479 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $78584 / $74842 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $52639 / $52560 R:1.001497
cross subsidized price / cost ALT pickup.PHEV                         $62088 / $65192 R:0.952392
cross subsidized price / cost ALT sedan_wagon.BEV                     $63484 / $60461 R:1.049998
cross subsidized price / cost ALT sedan_wagon.ICE                     $45174 / $45947 R:0.983166
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54578 / $53374 R:1.022541

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59250 / $62203 R:0.952531
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42792 / $41478 R:1.031672
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50933 / $53479 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $78584 / $74842 R:1.050000
modified cross subsidized price / cost ALT pickup.ICE                 $52639 / $52560 R:1.001497
modified cross subsidized price / cost ALT pickup.PHEV                $62088 / $65192 R:0.952392
modified cross subsidized price / cost ALT sedan_wagon.BEV            $63484 / $60461 R:1.049998
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45174 / $45947 R:0.983166
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54578 / $53374 R:1.022541

cross subsidized price / cost ALT BEV                                 $62126 / $63968 R:0.971209
cross subsidized price / cost ALT ICE                                 $46860 / $46102 R:1.016430
cross subsidized price / cost ALT PHEV                                $55123 / $57806 R:0.953587
cross subsidized price / cost ALT cuv_suv_van                         $47209 / $47209 R:1.000000
cross subsidized price / cost ALT pickup                              $55261 / $55261 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48895 / $48895 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50151 / $50151 R:1.000000

2027_0_0  SCORE:0.015822, CE:0.163026, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=1 Ford
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135659 / 0.135659 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.419834 / 0.419834 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.059286 / 0.059286 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011047 / 0.046713 (DELTA:0.035666)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.274996 / 0.277007 (DELTA:0.002011)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.074163 / 0.036486 (DELTA:0.037677)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000003 / 0.004170 (DELTA:0.004167)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024978 / 0.019316 (DELTA:0.005663)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000034 / 0.001530 (DELTA:0.001496)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59250 / $62203 R:0.952531
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42792 / $41478 R:1.031672
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50933 / $53479 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $71278 / $74842 R:0.952382
cross subsidized price / cost ALT pickup.ICE                          $53570 / $52560 R:1.019214
cross subsidized price / cost ALT pickup.PHEV                         $62088 / $65192 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $63482 / $60461 R:1.049970
cross subsidized price / cost ALT sedan_wagon.ICE                     $45084 / $45947 R:0.981218
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56035 / $53374 R:1.049845

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59250 / $62203 R:0.952531
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42792 / $41478 R:1.031672
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50933 / $53479 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $71278 / $74842 R:0.952382
modified cross subsidized price / cost ALT pickup.ICE                 $53570 / $52560 R:1.019214
modified cross subsidized price / cost ALT pickup.PHEV                $62088 / $65192 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $63482 / $60461 R:1.049970
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45084 / $45947 R:0.981218
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56035 / $53374 R:1.049845

cross subsidized price / cost ALT BEV                                 $62357 / $65329 R:0.954504
cross subsidized price / cost ALT ICE                                 $47023 / $45885 R:1.024790
cross subsidized price / cost ALT PHEV                                $55196 / $57870 R:0.953795
cross subsidized price / cost ALT cuv_suv_van                         $47209 / $47209 R:1.000000
cross subsidized price / cost ALT pickup                              $56729 / $56729 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48821 / $48821 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50678 / $50678 R:1.000000

2027_1_1  SCORE:0.025118, CE:0.037677, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=2 Ford
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.125815 / 0.125815 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.433879 / 0.433879 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055085 / 0.055085 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.043693 / 0.043693 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.283116 / 0.283116 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033396 / 0.033396 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003816 / 0.003817 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019798 / 0.019798 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001401 / 0.001401 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59250 / $62203 R:0.952531
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42792 / $41478 R:1.031672
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50933 / $53479 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $71840 / $74842 R:0.959890
cross subsidized price / cost ALT pickup.ICE                          $53306 / $52560 R:1.014187
cross subsidized price / cost ALT pickup.PHEV                         $62803 / $65192 R:0.963356
cross subsidized price / cost ALT sedan_wagon.BEV                     $60461 / $60461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45947 / $45947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53374 / $53374 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59250 / $62203 R:0.952531
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42792 / $41478 R:1.031672
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50933 / $53479 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $71840 / $74842 R:0.959890
modified cross subsidized price / cost ALT pickup.ICE                 $53306 / $52560 R:1.014187
modified cross subsidized price / cost ALT pickup.PHEV                $62803 / $65192 R:0.963356
modified cross subsidized price / cost ALT sedan_wagon.BEV            $60461 / $60461 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45947 / $45947 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53374 / $53374 R:1.000000

cross subsidized price / cost ALT BEV                                 $62450 / $65350 R:0.955623
cross subsidized price / cost ALT ICE                                 $46917 / $45857 R:1.023118
cross subsidized price / cost ALT PHEV                                $55381 / $57830 R:0.957663
cross subsidized price / cost ALT cuv_suv_van                         $46890 / $46795 R:1.002024
cross subsidized price / cost ALT pickup                              $56435 / $56434 R:1.000008
cross subsidized price / cost ALT sedan_wagon                         $48578 / $48578 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50370 / $50312 R:1.001160

2027_2_2  SCORE:0.000008, CE:0.000000, CSPE:0.001160

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=3 Ford
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.125815 / 0.125815 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.433879 / 0.433879 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055085 / 0.055085 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.043693 / 0.043693 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.283116 / 0.283116 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033396 / 0.033396 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003816 / 0.003817 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019798 / 0.019798 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001401 / 0.001401 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59250 / $62203 R:0.952531
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42792 / $41478 R:1.031672
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50933 / $53479 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $71840 / $74842 R:0.959890
cross subsidized price / cost ALT pickup.ICE                          $53306 / $52560 R:1.014187
cross subsidized price / cost ALT pickup.PHEV                         $62803 / $65192 R:0.963356
cross subsidized price / cost ALT sedan_wagon.BEV                     $60461 / $60461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45947 / $45947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53374 / $53374 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59250 / $62203 R:0.952531
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42792 / $41478 R:1.031672
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50933 / $53479 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $71840 / $74842 R:0.959890
modified cross subsidized price / cost ALT pickup.ICE                 $53306 / $52560 R:1.014187
modified cross subsidized price / cost ALT pickup.PHEV                $62803 / $65192 R:0.963356
modified cross subsidized price / cost ALT sedan_wagon.BEV            $60461 / $60461 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45947 / $45947 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53374 / $53374 R:1.000000

cross subsidized price / cost ALT BEV                                 $62450 / $65350 R:0.955623
cross subsidized price / cost ALT ICE                                 $46917 / $45857 R:1.023118
cross subsidized price / cost ALT PHEV                                $55381 / $57830 R:0.957663
cross subsidized price / cost ALT cuv_suv_van                         $46890 / $46795 R:1.002024
cross subsidized price / cost ALT pickup                              $56435 / $56434 R:1.000008
cross subsidized price / cost ALT sedan_wagon                         $48578 / $48578 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50370 / $50312 R:1.001160

2027_3_3  SCORE:0.000008, CE:0.000000, CSPE:0.001160

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=4 Ford
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.125815 / 0.125815 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.433879 / 0.433879 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055085 / 0.055085 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.043693 / 0.043693 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.283116 / 0.283116 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033396 / 0.033396 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003816 / 0.003817 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019798 / 0.019798 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001401 / 0.001401 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59250 / $62203 R:0.952531
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42792 / $41478 R:1.031672
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50933 / $53479 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $71840 / $74842 R:0.959890
cross subsidized price / cost ALT pickup.ICE                          $53306 / $52560 R:1.014187
cross subsidized price / cost ALT pickup.PHEV                         $62803 / $65192 R:0.963356
cross subsidized price / cost ALT sedan_wagon.BEV                     $60461 / $60461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45947 / $45947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53374 / $53374 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59250 / $62203 R:0.952531
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42792 / $41478 R:1.031672
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50933 / $53479 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $71840 / $74842 R:0.959890
modified cross subsidized price / cost ALT pickup.ICE                 $53306 / $52560 R:1.014187
modified cross subsidized price / cost ALT pickup.PHEV                $62803 / $65192 R:0.963356
modified cross subsidized price / cost ALT sedan_wagon.BEV            $60461 / $60461 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45947 / $45947 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53374 / $53374 R:1.000000

cross subsidized price / cost ALT BEV                                 $62450 / $65350 R:0.955623
cross subsidized price / cost ALT ICE                                 $46917 / $45857 R:1.023118
cross subsidized price / cost ALT PHEV                                $55381 / $57830 R:0.957663
cross subsidized price / cost ALT cuv_suv_van                         $46890 / $46795 R:1.002024
cross subsidized price / cost ALT pickup                              $56435 / $56434 R:1.000008
cross subsidized price / cost ALT sedan_wagon                         $48578 / $48578 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50370 / $50312 R:1.001160

2027_4_4  SCORE:0.000008, CE:0.000000, CSPE:0.001160

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=5 Ford
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.125815 / 0.125815 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.433879 / 0.433879 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055085 / 0.055085 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.043693 / 0.043693 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.283116 / 0.283116 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033396 / 0.033396 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003816 / 0.003817 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019798 / 0.019798 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001401 / 0.001401 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59250 / $62203 R:0.952531
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42792 / $41478 R:1.031672
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50933 / $53479 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $71840 / $74842 R:0.959890
cross subsidized price / cost ALT pickup.ICE                          $53306 / $52560 R:1.014187
cross subsidized price / cost ALT pickup.PHEV                         $62803 / $65192 R:0.963356
cross subsidized price / cost ALT sedan_wagon.BEV                     $60461 / $60461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45947 / $45947 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53374 / $53374 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59250 / $62203 R:0.952531
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42792 / $41478 R:1.031672
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50933 / $53479 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $71840 / $74842 R:0.959890
modified cross subsidized price / cost ALT pickup.ICE                 $53306 / $52560 R:1.014187
modified cross subsidized price / cost ALT pickup.PHEV                $62803 / $65192 R:0.963356
modified cross subsidized price / cost ALT sedan_wagon.BEV            $60461 / $60461 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45947 / $45947 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53374 / $53374 R:1.000000

cross subsidized price / cost ALT BEV                                 $62450 / $65350 R:0.955623
cross subsidized price / cost ALT ICE                                 $46917 / $45857 R:1.023118
cross subsidized price / cost ALT PHEV                                $55381 / $57830 R:0.957663
cross subsidized price / cost ALT cuv_suv_van                         $46890 / $46795 R:1.002024
cross subsidized price / cost ALT pickup                              $56435 / $56434 R:1.000008
cross subsidized price / cost ALT sedan_wagon                         $48578 / $48578 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50370 / $50312 R:1.001160

2027_5_5  SCORE:0.000008, CE:0.000000, CSPE:0.001160

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2028  Iteration=0 Ford

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019131 / 0.139924 (DELTA:0.120793)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.396593 / 0.399101 (DELTA:0.002508)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.190056 / 0.075217 (DELTA:0.114839)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011132 / 0.060820 (DELTA:0.049687)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.245399 / 0.257004 (DELTA:0.011605)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.106167 / 0.043424 (DELTA:0.062743)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002208 / 0.003736 (DELTA:0.001528)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023306 / 0.019252 (DELTA:0.004054)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006007 / 0.001522 (DELTA:0.004485)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59157 / $61910 R:0.955532
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43570 / $42124 R:1.034330
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51035 / $53587 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $70027 / $73528 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53855 / $52503 R:1.025742
cross subsidized price / cost ALT pickup.PHEV                         $61901 / $64997 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $62913 / $59917 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $43693 / $44470 R:0.982541
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56081 / $53614 R:1.046006

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59157 / $61910 R:0.955532
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43570 / $42124 R:1.034330
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51035 / $53587 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $70027 / $73528 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $53855 / $52503 R:1.025742
modified cross subsidized price / cost ALT pickup.PHEV                $61901 / $64997 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $62913 / $59917 R:1.049999
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43693 / $44470 R:0.982541
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56081 / $53614 R:1.046006

cross subsidized price / cost ALT BEV                                 $62458 / $65329 R:0.956060
cross subsidized price / cost ALT ICE                                 $47488 / $46141 R:1.029188
cross subsidized price / cost ALT PHEV                                $55026 / $57710 R:0.953483
cross subsidized price / cost ALT cuv_suv_van                         $48035 / $48035 R:1.000000
cross subsidized price / cost ALT pickup                              $57545 / $57545 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47392 / $47392 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51455 / $51455 R:1.000000

2028_0_0  SCORE:0.041345, CE:0.120793, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2028  Iteration=1 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               = 0.069625 / 0.114964 (DELTA:0.045339)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.431932 / 0.435628 (DELTA:0.003696)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.112686 / 0.063650 (DELTA:0.049036)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.049893 / 0.052046 (DELTA:0.002153)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.273439 / 0.273439 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037916 / 0.035763 (DELTA:0.002153)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000092 / 0.003077 (DELTA:0.002985)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023692 / 0.020179 (DELTA:0.003513)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000726 / 0.001254 (DELTA:0.000528)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61615 / $61910 R:0.995242
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43912 / $43497 R:1.009544
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51278 / $53587 R:0.956908
cross subsidized price / cost ALT pickup.BEV                          $71167 / $73528 R:0.967888
cross subsidized price / cost ALT pickup.ICE                          $53173 / $52503 R:1.012753
cross subsidized price / cost ALT pickup.PHEV                         $63313 / $64997 R:0.974101
cross subsidized price / cost ALT sedan_wagon.BEV                     $59917 / $59917 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44470 / $44470 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53614 / $53614 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61615 / $61910 R:0.995242
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43912 / $43497 R:1.009544
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51278 / $53587 R:0.956908
modified cross subsidized price / cost ALT pickup.BEV                 $71167 / $73528 R:0.967888
modified cross subsidized price / cost ALT pickup.ICE                 $53173 / $52503 R:1.012753
modified cross subsidized price / cost ALT pickup.PHEV                $63313 / $64997 R:0.974101
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59917 / $59917 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44470 / $44470 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53614 / $53614 R:1.000000

cross subsidized price / cost ALT BEV                                 $64507 / $65429 R:0.985914
cross subsidized price / cost ALT ICE                                 $47400 / $46901 R:1.010641
cross subsidized price / cost ALT PHEV                                $55583 / $57641 R:0.964295
cross subsidized price / cost ALT cuv_suv_van                         $47989 / $47989 R:1.000000
cross subsidized price / cost ALT pickup                              $56769 / $56769 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46877 / $46877 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51133 / $51133 R:1.000000

2028_1_1  SCORE:0.001435, CE:0.049036, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2028  Iteration=2 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               = 0.068566 / 0.114846 (DELTA:0.046280)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.431932 / 0.435746 (DELTA:0.003815)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.113745 / 0.063650 (DELTA:0.050095)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.047377 / 0.052046 (DELTA:0.004669)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.273439 / 0.273439 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.040432 / 0.035763 (DELTA:0.004669)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003077 / 0.003077 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020179 / 0.020179 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001254 / 0.001254 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61623 / $61910 R:0.995373
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43895 / $43484 R:1.009449
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51291 / $53587 R:0.957155
cross subsidized price / cost ALT pickup.BEV                          $71167 / $73528 R:0.967888
cross subsidized price / cost ALT pickup.ICE                          $53173 / $52503 R:1.012753
cross subsidized price / cost ALT pickup.PHEV                         $63313 / $64997 R:0.974101
cross subsidized price / cost ALT sedan_wagon.BEV                     $59917 / $59917 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44470 / $44470 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53614 / $53614 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61623 / $61910 R:0.995373
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43895 / $43484 R:1.009449
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51291 / $53587 R:0.957155
modified cross subsidized price / cost ALT pickup.BEV                 $71167 / $73528 R:0.967888
modified cross subsidized price / cost ALT pickup.ICE                 $53173 / $52503 R:1.012753
modified cross subsidized price / cost ALT pickup.PHEV                $63313 / $64997 R:0.974101
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59917 / $59917 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44470 / $44470 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53614 / $53614 R:1.000000

cross subsidized price / cost ALT BEV                                 $64515 / $65431 R:0.985992
cross subsidized price / cost ALT ICE                                 $47389 / $46892 R:1.010588
cross subsidized price / cost ALT PHEV                                $55591 / $57641 R:0.964440
cross subsidized price / cost ALT cuv_suv_van                         $47976 / $47976 R:1.000000
cross subsidized price / cost ALT pickup                              $56769 / $56769 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46877 / $46877 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51125 / $51125 R:1.000000

2028_2_2  SCORE:0.003113, CE:0.050095, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  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               = 0.114846 / 0.114846 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.435747 / 0.435746 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063650 / 0.063650 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012065 / 0.031763 (DELTA:0.019698)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.274495 / 0.293722 (DELTA:0.019226)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.074688 / 0.035763 (DELTA:0.038925)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003077 / 0.003077 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020179 / 0.020179 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001254 / 0.001254 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61623 / $61910 R:0.995373
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43908 / $43497 R:1.009449
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51291 / $53587 R:0.957155
cross subsidized price / cost ALT pickup.BEV                          $76848 / $73528 R:1.045142
cross subsidized price / cost ALT pickup.ICE                          $52368 / $52503 R:0.997429
cross subsidized price / cost ALT pickup.PHEV                         $63157 / $64997 R:0.971702
cross subsidized price / cost ALT sedan_wagon.BEV                     $59917 / $59917 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44470 / $44470 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53614 / $53614 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61623 / $61910 R:0.995373
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43908 / $43497 R:1.009449
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51291 / $53587 R:0.957155
modified cross subsidized price / cost ALT pickup.BEV                 $76848 / $73528 R:1.045142
modified cross subsidized price / cost ALT pickup.ICE                 $52368 / $52503 R:0.997429
modified cross subsidized price / cost ALT pickup.PHEV                $63157 / $64997 R:0.971702
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59917 / $59917 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44470 / $44470 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53614 / $53614 R:1.000000

cross subsidized price / cost ALT BEV                                 $64819 / $64334 R:1.007532
cross subsidized price / cost ALT ICE                                 $47238 / $47052 R:1.003953
cross subsidized price / cost ALT PHEV                                $55535 / $57641 R:0.963479
cross subsidized price / cost ALT cuv_suv_van                         $47985 / $47985 R:1.000002
cross subsidized price / cost ALT pickup                              $55588 / $55588 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46877 / $46877 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50705 / $50705 R:1.000001

2028_3_3  SCORE:0.025950, CE:0.038925, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  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               = 0.114846 / 0.114846 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.435747 / 0.435746 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063650 / 0.063650 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.031763 / 0.031763 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.293722 / 0.293722 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.035763 / 0.035763 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003077 / 0.003077 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020179 / 0.020179 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001254 / 0.001254 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61623 / $61910 R:0.995373
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43921 / $43510 R:1.009449
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51291 / $53587 R:0.957155
cross subsidized price / cost ALT pickup.BEV                          $76848 / $73528 R:1.045142
cross subsidized price / cost ALT pickup.ICE                          $52368 / $52503 R:0.997429
cross subsidized price / cost ALT pickup.PHEV                         $63157 / $64997 R:0.971702
cross subsidized price / cost ALT sedan_wagon.BEV                     $59917 / $59917 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45090 / $45090 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53614 / $53614 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61623 / $61910 R:0.995373
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43921 / $43510 R:1.009449
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51291 / $53587 R:0.957155
modified cross subsidized price / cost ALT pickup.BEV                 $76848 / $73528 R:1.045142
modified cross subsidized price / cost ALT pickup.ICE                 $52368 / $52503 R:0.997429
modified cross subsidized price / cost ALT pickup.PHEV                $63157 / $64997 R:0.971702
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59917 / $59917 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45090 / $45090 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53614 / $53614 R:1.000000

cross subsidized price / cost ALT BEV                                 $64819 / $64334 R:1.007532
cross subsidized price / cost ALT ICE                                 $47262 / $47076 R:1.003953
cross subsidized price / cost ALT PHEV                                $55535 / $57641 R:0.963479
cross subsidized price / cost ALT cuv_suv_van                         $47994 / $47994 R:1.000004
cross subsidized price / cost ALT pickup                              $55588 / $55588 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47387 / $47387 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50723 / $50723 R:1.000002

2028_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000002

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2029  Iteration=0 Ford

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019065 / 0.084387 (DELTA:0.065321)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.437815 / 0.438157 (DELTA:0.000342)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.147877 / 0.090648 (DELTA:0.057229)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012073 / 0.066531 (DELTA:0.054458)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.243967 / 0.246844 (DELTA:0.002877)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.107930 / 0.049226 (DELTA:0.058705)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000040 / 0.004248 (DELTA:0.004208)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.031227 / 0.018177 (DELTA:0.013050)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000004 / 0.001783 (DELTA:0.001778)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63905 / $60901 R:1.049319
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43386 / $43438 R:0.998802
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50890 / $53435 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $69963 / $72335 R:0.967208
cross subsidized price / cost ALT pickup.ICE                          $53692 / $52437 R:1.023928
cross subsidized price / cost ALT pickup.PHEV                         $61720 / $64806 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $61870 / $58923 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44085 / $45035 R:0.978901
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56158 / $53489 R:1.049897

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63905 / $60901 R:1.049319
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43386 / $43438 R:0.998802
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50890 / $53435 R:0.952381
modified cross subsidized price / cost ALT pickup.BEV                 $69963 / $72335 R:0.967208
modified cross subsidized price / cost ALT pickup.ICE                 $53692 / $52437 R:1.023928
modified cross subsidized price / cost ALT pickup.PHEV                $61720 / $64806 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $61870 / $58923 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44085 / $45035 R:0.978901
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56158 / $53489 R:1.049897

cross subsidized price / cost ALT BEV                                 $66446 / $65749 R:1.010602
cross subsidized price / cost ALT ICE                                 $47022 / $46638 R:1.008222
cross subsidized price / cost ALT PHEV                                $54720 / $57387 R:0.953525
cross subsidized price / cost ALT cuv_suv_van                         $47319 / $47319 R:1.000000
cross subsidized price / cost ALT pickup                              $57767 / $57767 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48095 / $48095 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51126 / $51126 R:1.000000

2029_0_0  SCORE:0.038680, CE:0.065321, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2029  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019331 / 0.083188 (DELTA:0.063857)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.440848 / 0.440848 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.153013 / 0.089156 (DELTA:0.063857)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011135 / 0.060956 (DELTA:0.049822)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.248771 / 0.253326 (DELTA:0.004555)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.102695 / 0.048319 (DELTA:0.054376)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002204 / 0.004170 (DELTA:0.001965)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021411 / 0.018288 (DELTA:0.003123)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000592 / 0.001750 (DELTA:0.001158)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60768 / $60901 R:0.997807
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43972 / $43438 R:1.012299
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50917 / $53435 R:0.952893
cross subsidized price / cost ALT pickup.BEV                          $70815 / $72335 R:0.978989
cross subsidized price / cost ALT pickup.ICE                          $53388 / $52437 R:1.018128
cross subsidized price / cost ALT pickup.PHEV                         $61740 / $64806 R:0.952682
cross subsidized price / cost ALT sedan_wagon.BEV                     $58923 / $58923 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45035 / $45035 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53489 / $53489 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60768 / $60901 R:0.997807
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43972 / $43438 R:1.012299
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50917 / $53435 R:0.952893
modified cross subsidized price / cost ALT pickup.BEV                 $70815 / $72335 R:0.978989
modified cross subsidized price / cost ALT pickup.ICE                 $53388 / $52437 R:1.018128
modified cross subsidized price / cost ALT pickup.PHEV                $61740 / $64806 R:0.952682
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58923 / $58923 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45035 / $45035 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53489 / $53489 R:1.000000

cross subsidized price / cost ALT BEV                                 $64845 / $65545 R:0.989327
cross subsidized price / cost ALT ICE                                 $47347 / $46679 R:1.014323
cross subsidized price / cost ALT PHEV                                $54706 / $57382 R:0.953362
cross subsidized price / cost ALT cuv_suv_van                         $47260 / $47260 R:1.000000
cross subsidized price / cost ALT pickup                              $57430 / $57430 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48039 / $48039 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50967 / $50967 R:1.000000

2029_1_1  SCORE:0.036251, CE:0.063857, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2029  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.022880 / 0.083188 (DELTA:0.060309)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.461716 / 0.453691 (DELTA:0.008025)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128596 / 0.076312 (DELTA:0.052284)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.060956 / 0.060956 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.253326 / 0.253326 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.048319 / 0.048319 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004170 / 0.004170 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018288 / 0.018288 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001750 / 0.001750 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63946 / $60901 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43071 / $43438 R:0.991555
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52296 / $53435 R:0.978691
cross subsidized price / cost ALT pickup.BEV                          $70815 / $72335 R:0.978989
cross subsidized price / cost ALT pickup.ICE                          $53388 / $52437 R:1.018128
cross subsidized price / cost ALT pickup.PHEV                         $61740 / $64806 R:0.952682
cross subsidized price / cost ALT sedan_wagon.BEV                     $58923 / $58923 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45035 / $45035 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53489 / $53489 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63946 / $60901 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43071 / $43438 R:0.991555
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52296 / $53435 R:0.978691
modified cross subsidized price / cost ALT pickup.BEV                 $70815 / $72335 R:0.978989
modified cross subsidized price / cost ALT pickup.ICE                 $53388 / $52437 R:1.018128
modified cross subsidized price / cost ALT pickup.PHEV                $61740 / $64806 R:0.952682
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58923 / $58923 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45035 / $45035 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53489 / $53489 R:1.000000

cross subsidized price / cost ALT BEV                                 $66628 / $65545 R:1.016528
cross subsidized price / cost ALT ICE                                 $46724 / $46621 R:1.002200
cross subsidized price / cost ALT PHEV                                $55923 / $57783 R:0.967811
cross subsidized price / cost ALT cuv_suv_van                         $47051 / $47051 R:1.000000
cross subsidized price / cost ALT pickup                              $57430 / $57430 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48039 / $48039 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50838 / $50838 R:1.000000

2029_2_2  SCORE:0.000000, CE:0.060309, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2029  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.083188 / 0.083188 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.453691 / 0.453691 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.076312 / 0.076312 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.060956 / 0.060956 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.253326 / 0.253326 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.048319 / 0.048319 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004170 / 0.004170 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018288 / 0.018288 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001750 / 0.001750 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63946 / $60901 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43071 / $43438 R:0.991555
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52296 / $53435 R:0.978691
cross subsidized price / cost ALT pickup.BEV                          $70815 / $72335 R:0.978989
cross subsidized price / cost ALT pickup.ICE                          $53388 / $52437 R:1.018128
cross subsidized price / cost ALT pickup.PHEV                         $61740 / $64806 R:0.952682
cross subsidized price / cost ALT sedan_wagon.BEV                     $58923 / $58923 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45035 / $45035 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53489 / $53489 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63946 / $60901 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43071 / $43438 R:0.991555
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52296 / $53435 R:0.978691
modified cross subsidized price / cost ALT pickup.BEV                 $70815 / $72335 R:0.978989
modified cross subsidized price / cost ALT pickup.ICE                 $53388 / $52437 R:1.018128
modified cross subsidized price / cost ALT pickup.PHEV                $61740 / $64806 R:0.952682
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58923 / $58923 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45035 / $45035 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53489 / $53489 R:1.000000

cross subsidized price / cost ALT BEV                                 $66628 / $65545 R:1.016528
cross subsidized price / cost ALT ICE                                 $46724 / $46621 R:1.002200
cross subsidized price / cost ALT PHEV                                $55923 / $57783 R:0.967811
cross subsidized price / cost ALT cuv_suv_van                         $47051 / $47051 R:1.000000
cross subsidized price / cost ALT pickup                              $57430 / $57430 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48039 / $48039 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50838 / $50838 R:1.000000

2029_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2030  Iteration=0 Ford

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019041 / 0.089931 (DELTA:0.070891)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484198 / 0.457372 (DELTA:0.026826)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.101491 / 0.065698 (DELTA:0.035793)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.072638 / 0.080013 (DELTA:0.007375)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.230159 / 0.230171 (DELTA:0.000012)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.061434 / 0.052783 (DELTA:0.008651)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005841 / 0.005330 (DELTA:0.000511)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025033 / 0.016827 (DELTA:0.008206)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000165 / 0.001875 (DELTA:0.001710)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62958 / $59960 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42670 / $43365 R:0.983988
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54020 / $53289 R:1.013703
cross subsidized price / cost ALT pickup.BEV                          $68984 / $71304 R:0.967463
cross subsidized price / cost ALT pickup.ICE                          $54215 / $52700 R:1.028744
cross subsidized price / cost ALT pickup.PHEV                         $61777 / $64866 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $59434 / $57997 R:1.024791
cross subsidized price / cost ALT sedan_wagon.ICE                     $44229 / $44982 R:0.983264
cross subsidized price / cost ALT sedan_wagon.PHEV                    $56043 / $53375 R:1.049992

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62958 / $59960 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42670 / $43365 R:0.983988
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54020 / $53289 R:1.013703
modified cross subsidized price / cost ALT pickup.BEV                 $68984 / $71304 R:0.967463
modified cross subsidized price / cost ALT pickup.ICE                 $54215 / $52700 R:1.028744
modified cross subsidized price / cost ALT pickup.PHEV                $61777 / $64866 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59434 / $57997 R:1.024791
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44229 / $44982 R:0.983264
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $56043 / $53375 R:1.049992

cross subsidized price / cost ALT BEV                                 $65602 / $65079 R:1.008034
cross subsidized price / cost ALT ICE                                 $46480 / $46454 R:1.000563
cross subsidized price / cost ALT PHEV                                $57453 / $58368 R:0.984333
cross subsidized price / cost ALT cuv_suv_van                         $46863 / $46863 R:1.000000
cross subsidized price / cost ALT pickup                              $58570 / $58570 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48524 / $48524 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51152 / $51152 R:1.000000

2030_0_0  SCORE:0.005346, CE:0.070891, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2030  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.075972 / 0.075972 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.482409 / 0.482409 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054620 / 0.054620 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.066403 / 0.066403 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.254212 / 0.254212 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042351 / 0.042351 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000384 / 0.004277 (DELTA:0.003893)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023414 / 0.018251 (DELTA:0.005163)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000235 / 0.001505 (DELTA:0.001270)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59960 / $59960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43365 / $43365 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53289 / $53289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69515 / $71304 R:0.974908
cross subsidized price / cost ALT pickup.ICE                          $54090 / $53424 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $63725 / $64866 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $57997 / $57997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44982 / $44982 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53375 / $53375 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59960 / $59960 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43365 / $43365 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53289 / $53289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69515 / $71304 R:0.974908
modified cross subsidized price / cost ALT pickup.ICE                 $54090 / $53424 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $63725 / $64866 R:0.982418
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57997 / $57997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44982 / $44982 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53375 / $53375 R:1.000000

cross subsidized price / cost ALT BEV                                 $64229 / $65039 R:0.987544
cross subsidized price / cost ALT ICE                                 $47016 / $46792 R:1.004789
cross subsidized price / cost ALT PHEV                                $57779 / $58269 R:0.991582
cross subsidized price / cost ALT cuv_suv_van                         $46306 / $46306 R:1.000000
cross subsidized price / cost ALT pickup                              $58036 / $58030 R:1.000097
cross subsidized price / cost ALT sedan_wagon                         $47824 / $47824 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50600 / $50598 R:1.000040

2030_1_1  SCORE:0.000097, CE:0.005163, CSPE:0.000040

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2030  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.075030 / 0.075030 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484099 / 0.484099 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.053872 / 0.053872 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.065485 / 0.065485 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255835 / 0.255835 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.041647 / 0.041647 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004186 / 0.004206 (DELTA:0.000020)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019137 / 0.018347 (DELTA:0.000790)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000709 / 0.001480 (DELTA:0.000771)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59960 / $59960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43365 / $43365 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53289 / $53289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70050 / $71304 R:0.982418
cross subsidized price / cost ALT pickup.ICE                          $54090 / $53424 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $62751 / $64866 R:0.967399
cross subsidized price / cost ALT sedan_wagon.BEV                     $57997 / $57997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44982 / $44982 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53375 / $53375 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59960 / $59960 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43365 / $43365 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53289 / $53289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70050 / $71304 R:0.982418
modified cross subsidized price / cost ALT pickup.ICE                 $54090 / $53424 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $62751 / $64866 R:0.967399
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57997 / $57997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44982 / $44982 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53375 / $53375 R:1.000000

cross subsidized price / cost ALT BEV                                 $64469 / $65036 R:0.991277
cross subsidized price / cost ALT ICE                                 $47022 / $46798 R:1.004797
cross subsidized price / cost ALT PHEV                                $57353 / $58261 R:0.984416
cross subsidized price / cost ALT cuv_suv_van                         $46268 / $46268 R:1.000000
cross subsidized price / cost ALT pickup                              $57963 / $57963 R:1.000003
cross subsidized price / cost ALT sedan_wagon                         $47777 / $47777 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50549 / $50549 R:1.000001

2030_2_2  SCORE:0.000003, CE:0.000790, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2030  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.073564 / 0.075030 (DELTA:0.001466)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484099 / 0.484099 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055338 / 0.053872 (DELTA:0.001466)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.065415 / 0.065485 (DELTA:0.000069)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255835 / 0.255835 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.041716 / 0.041647 (DELTA:0.000069)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004206 / 0.004206 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018347 / 0.018347 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001480 / 0.001480 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59960 / $59960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43365 / $43365 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53289 / $53289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70050 / $71304 R:0.982418
cross subsidized price / cost ALT pickup.ICE                          $54090 / $53424 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $62751 / $64866 R:0.967399
cross subsidized price / cost ALT sedan_wagon.BEV                     $57997 / $57997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44982 / $44982 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53375 / $53375 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59960 / $59960 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43365 / $43365 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53289 / $53289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70050 / $71304 R:0.982418
modified cross subsidized price / cost ALT pickup.ICE                 $54090 / $53424 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $62751 / $64866 R:0.967399
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57997 / $57997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44982 / $44982 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53375 / $53375 R:1.000000

cross subsidized price / cost ALT BEV                                 $64469 / $65036 R:0.991277
cross subsidized price / cost ALT ICE                                 $47022 / $46798 R:1.004797
cross subsidized price / cost ALT PHEV                                $57353 / $58261 R:0.984416
cross subsidized price / cost ALT cuv_suv_van                         $46268 / $46268 R:1.000000
cross subsidized price / cost ALT pickup                              $57963 / $57963 R:1.000003
cross subsidized price / cost ALT sedan_wagon                         $47777 / $47777 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50549 / $50549 R:1.000001

2030_3_3  SCORE:0.000046, CE:0.001466, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  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               = 0.075030 / 0.075030 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484099 / 0.484099 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.053872 / 0.053872 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.064096 / 0.065094 (DELTA:0.000998)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255841 / 0.256226 (DELTA:0.000385)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.043030 / 0.041647 (DELTA:0.001383)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004206 / 0.004206 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018347 / 0.018347 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001480 / 0.001480 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59960 / $59960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43365 / $43365 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53289 / $53289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71292 / $71304 R:0.999835
cross subsidized price / cost ALT pickup.ICE                          $53739 / $53424 R:1.005896
cross subsidized price / cost ALT pickup.PHEV                         $62946 / $64866 R:0.970409
cross subsidized price / cost ALT sedan_wagon.BEV                     $57997 / $57997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44982 / $44982 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53375 / $53375 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59960 / $59960 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43365 / $43365 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53289 / $53289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71292 / $71304 R:0.999835
modified cross subsidized price / cost ALT pickup.ICE                 $53739 / $53424 R:1.005896
modified cross subsidized price / cost ALT pickup.PHEV                $62946 / $64866 R:0.970409
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57997 / $57997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44982 / $44982 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53375 / $53375 R:1.000000

cross subsidized price / cost ALT BEV                                 $65014 / $65019 R:0.999918
cross subsidized price / cost ALT ICE                                 $46908 / $46801 R:1.002273
cross subsidized price / cost ALT PHEV                                $57437 / $58261 R:0.985855
cross subsidized price / cost ALT cuv_suv_van                         $46268 / $46268 R:1.000000
cross subsidized price / cost ALT pickup                              $57944 / $57944 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47777 / $47777 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50542 / $50542 R:1.000000

2030_4_4  SCORE:0.000922, CE:0.001383, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  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               = 0.075030 / 0.075030 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484099 / 0.484099 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.053872 / 0.053872 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.064096 / 0.065094 (DELTA:0.000998)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255841 / 0.256226 (DELTA:0.000385)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.043030 / 0.041647 (DELTA:0.001383)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004206 / 0.004206 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018347 / 0.018347 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001480 / 0.001480 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59960 / $59960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43365 / $43365 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53289 / $53289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71292 / $71304 R:0.999835
cross subsidized price / cost ALT pickup.ICE                          $53739 / $53424 R:1.005896
cross subsidized price / cost ALT pickup.PHEV                         $62946 / $64866 R:0.970409
cross subsidized price / cost ALT sedan_wagon.BEV                     $57997 / $57997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44982 / $44982 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53375 / $53375 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59960 / $59960 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43365 / $43365 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53289 / $53289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71292 / $71304 R:0.999835
modified cross subsidized price / cost ALT pickup.ICE                 $53739 / $53424 R:1.005896
modified cross subsidized price / cost ALT pickup.PHEV                $62946 / $64866 R:0.970409
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57997 / $57997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44982 / $44982 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53375 / $53375 R:1.000000

cross subsidized price / cost ALT BEV                                 $65014 / $65019 R:0.999918
cross subsidized price / cost ALT ICE                                 $46908 / $46801 R:1.002273
cross subsidized price / cost ALT PHEV                                $57437 / $58261 R:0.985855
cross subsidized price / cost ALT cuv_suv_van                         $46268 / $46268 R:1.000000
cross subsidized price / cost ALT pickup                              $57944 / $57944 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47777 / $47777 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50542 / $50542 R:1.000000

2030_5_5  SCORE:0.000922, CE:0.001383, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2031  Iteration=0 Ford

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019027 / 0.096682 (DELTA:0.077654)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.461838 / 0.460255 (DELTA:0.001583)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.123709 / 0.055741 (DELTA:0.067968)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074275 / 0.073696 (DELTA:0.000579)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227359 / 0.227099 (DELTA:0.000260)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.063068 / 0.062677 (DELTA:0.000391)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006945 / 0.006655 (DELTA:0.000291)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021794 / 0.015230 (DELTA:0.006563)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001985 / 0.001965 (DELTA:0.000019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62040 / $59086 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42365 / $43297 R:0.978488
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55722 / $53156 R:1.048282
cross subsidized price / cost ALT pickup.BEV                          $70375 / $70638 R:0.996281
cross subsidized price / cost ALT pickup.ICE                          $54253 / $53343 R:1.017075
cross subsidized price / cost ALT pickup.PHEV                         $61471 / $64466 R:0.953536
cross subsidized price / cost ALT sedan_wagon.BEV                     $57141 / $57133 R:1.000150
cross subsidized price / cost ALT sedan_wagon.ICE                     $44606 / $44930 R:0.992780
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55732 / $53247 R:1.046672

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62040 / $59086 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42365 / $43297 R:0.978488
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55722 / $53156 R:1.048282
modified cross subsidized price / cost ALT pickup.BEV                 $70375 / $70638 R:0.996281
modified cross subsidized price / cost ALT pickup.ICE                 $54253 / $53343 R:1.017075
modified cross subsidized price / cost ALT pickup.PHEV                $61471 / $64466 R:0.953536
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57141 / $57133 R:1.000150
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44606 / $44930 R:0.992780
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55732 / $53247 R:1.046672

cross subsidized price / cost ALT BEV                                 $65326 / $63821 R:1.023572
cross subsidized price / cost ALT ICE                                 $46256 / $46579 R:0.993070
cross subsidized price / cost ALT PHEV                                $58715 / $59046 R:0.994401
cross subsidized price / cost ALT cuv_suv_van                         $46685 / $46685 R:1.000000
cross subsidized price / cost ALT pickup                              $58767 / $58767 R:0.999988
cross subsidized price / cost ALT sedan_wagon                         $49020 / $49020 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51132 / $51132 R:0.999995

2031_0_0  SCORE:0.000410, CE:0.077654, CSPE:0.000005

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2031  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.052928 / 0.086600 (DELTA:0.033672)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.530040 / 0.476342 (DELTA:0.053699)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029710 / 0.049737 (DELTA:0.020027)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.065549 / 0.065552 (DELTA:0.000003)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.243407 / 0.243407 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.054515 / 0.054513 (DELTA:0.000003)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001006 / 0.004972 (DELTA:0.003967)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021931 / 0.017169 (DELTA:0.004762)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000914 / 0.001709 (DELTA:0.000795)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59086 / $59086 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43297 / $43297 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53156 / $53156 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70638 / $70638 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $58413 / $58413 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64466 / $64466 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $59989 / $57133 R:1.049997
cross subsidized price / cost ALT sedan_wagon.ICE                     $43838 / $44930 R:0.975691
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55908 / $53247 R:1.049988

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59086 / $59086 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43297 / $43297 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53156 / $53156 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70638 / $70638 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $58413 / $58413 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $64466 / $64466 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $59989 / $57133 R:1.049997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43838 / $44930 R:0.975691
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55908 / $53247 R:1.049988

cross subsidized price / cost ALT BEV                                 $63934 / $63843 R:1.001416
cross subsidized price / cost ALT ICE                                 $48302 / $48328 R:0.999473
cross subsidized price / cost ALT PHEV                                $59019 / $58976 R:1.000728
cross subsidized price / cost ALT cuv_suv_van                         $46329 / $46329 R:1.000000
cross subsidized price / cost ALT pickup                              $61526 / $61526 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48070 / $48070 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51894 / $51894 R:1.000000

2031_1_1  SCORE:0.000002, CE:0.053699, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2031  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.050829 / 0.082376 (DELTA:0.031547)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.524464 / 0.483082 (DELTA:0.041382)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037385 / 0.047221 (DELTA:0.009835)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062139 / 0.062139 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250241 / 0.250241 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.051092 / 0.051092 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004649 / 0.004660 (DELTA:0.000011)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019040 / 0.017588 (DELTA:0.001451)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000162 / 0.001602 (DELTA:0.001440)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59086 / $59086 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43297 / $43297 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53156 / $53156 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70638 / $70638 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $58413 / $58413 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64466 / $64466 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $57133 / $57133 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44930 / $44930 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53247 / $53247 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59086 / $59086 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43297 / $43297 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53156 / $53156 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70638 / $70638 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $58413 / $58413 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $64466 / $64466 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57133 / $57133 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44930 / $44930 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53247 / $53247 R:1.000000

cross subsidized price / cost ALT BEV                                 $63837 / $63837 R:1.000000
cross subsidized price / cost ALT ICE                                 $48373 / $48373 R:1.000000
cross subsidized price / cost ALT PHEV                                $58941 / $58941 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46179 / $46179 R:1.000000
cross subsidized price / cost ALT pickup                              $61354 / $61354 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47873 / $47873 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51735 / $51735 R:1.000000

2031_2_2  SCORE:0.000000, CE:0.041382, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2031  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082376 / 0.082376 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.483082 / 0.483082 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047220 / 0.047221 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.048477 / 0.062139 (DELTA:0.013662)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.301333 / 0.255330 (DELTA:0.046003)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013662 / 0.046003 (DELTA:0.032341)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004660 / 0.004660 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017588 / 0.017588 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001602 / 0.001602 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59086 / $59086 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43297 / $43297 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53156 / $53156 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74170 / $70638 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $56973 / $58413 R:0.975343
cross subsidized price / cost ALT pickup.PHEV                         $67689 / $64466 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $57133 / $57133 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44930 / $44930 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53247 / $53247 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59086 / $59086 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43297 / $43297 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53156 / $53156 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74170 / $70638 R:1.050000
modified cross subsidized price / cost ALT pickup.ICE                 $56973 / $58413 R:0.975343
modified cross subsidized price / cost ALT pickup.PHEV                $67689 / $64466 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57133 / $57133 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44930 / $44930 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53247 / $53247 R:1.000000

cross subsidized price / cost ALT BEV                                 $65308 / $63837 R:1.023046
cross subsidized price / cost ALT ICE                                 $47954 / $48440 R:0.989958
cross subsidized price / cost ALT PHEV                                $60208 / $58644 R:1.026665
cross subsidized price / cost ALT cuv_suv_van                         $46179 / $46179 R:1.000000
cross subsidized price / cost ALT pickup                              $61269 / $61269 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47873 / $47873 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51705 / $51705 R:1.000000

2031_3_3  SCORE:0.030669, CE:0.046003, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2031  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082376 / 0.082376 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.483082 / 0.483082 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047220 / 0.047221 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062139 / 0.062139 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255329 / 0.255330 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.046003 / 0.046003 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004660 / 0.004660 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017588 / 0.017588 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001602 / 0.001602 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59086 / $59086 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43297 / $43297 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53156 / $53156 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74170 / $70638 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $52027 / $53343 R:0.975343
cross subsidized price / cost ALT pickup.PHEV                         $67689 / $64466 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $57133 / $57133 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44930 / $44930 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53247 / $53247 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59086 / $59086 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43297 / $43297 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53156 / $53156 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74170 / $70638 R:1.050000
modified cross subsidized price / cost ALT pickup.ICE                 $52027 / $53343 R:0.975343
modified cross subsidized price / cost ALT pickup.PHEV                $67689 / $64466 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57133 / $57133 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44930 / $44930 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53247 / $53247 R:1.000000

cross subsidized price / cost ALT BEV                                 $65308 / $63837 R:1.023046
cross subsidized price / cost ALT ICE                                 $46283 / $46728 R:0.990493
cross subsidized price / cost ALT PHEV                                $60208 / $58644 R:1.026665
cross subsidized price / cost ALT cuv_suv_van                         $46179 / $46179 R:1.000000
cross subsidized price / cost ALT pickup                              $57795 / $57707 R:1.001522
cross subsidized price / cost ALT sedan_wagon                         $47873 / $47873 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50442 / $50410 R:1.000633

2031_4_4  SCORE:0.001522, CE:0.000000, CSPE:0.000633

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2031  Iteration=5 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082376 / 0.082376 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.483082 / 0.483082 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047220 / 0.047221 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.062139 / 0.062139 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255329 / 0.255330 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.046003 / 0.046003 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004660 / 0.004660 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017588 / 0.017588 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001602 / 0.001602 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59086 / $59086 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43297 / $43297 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53156 / $53156 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74170 / $70638 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $52027 / $53343 R:0.975343
cross subsidized price / cost ALT pickup.PHEV                         $67689 / $64466 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $57133 / $57133 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44930 / $44930 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53247 / $53247 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59086 / $59086 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43297 / $43297 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53156 / $53156 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74170 / $70638 R:1.050000
modified cross subsidized price / cost ALT pickup.ICE                 $52027 / $53343 R:0.975343
modified cross subsidized price / cost ALT pickup.PHEV                $67689 / $64466 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57133 / $57133 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44930 / $44930 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53247 / $53247 R:1.000000

cross subsidized price / cost ALT BEV                                 $65308 / $63837 R:1.023046
cross subsidized price / cost ALT ICE                                 $46283 / $46728 R:0.990493
cross subsidized price / cost ALT PHEV                                $60208 / $58644 R:1.026665
cross subsidized price / cost ALT cuv_suv_van                         $46179 / $46179 R:1.000000
cross subsidized price / cost ALT pickup                              $57795 / $57707 R:1.001522
cross subsidized price / cost ALT sedan_wagon                         $47873 / $47873 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50442 / $50410 R:1.000633

2031_5_5  SCORE:0.001522, CE:0.000000, CSPE:0.000633

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2032  Iteration=0 Ford
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.110592 / 0.103212 (DELTA:0.007381)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484417 / 0.452836 (DELTA:0.031581)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009531 / 0.056592 (DELTA:0.047061)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073256 / 0.073150 (DELTA:0.000106)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.229426 / 0.228725 (DELTA:0.000701)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.062042 / 0.061734 (DELTA:0.000307)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008701 / 0.008404 (DELTA:0.000297)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021849 / 0.014360 (DELTA:0.007489)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000186 / 0.000987 (DELTA:0.000801)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61166 / $58253 R:1.049991
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42227 / $43222 R:0.976979
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55666 / $53016 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $70353 / $69686 R:1.009580
cross subsidized price / cost ALT pickup.ICE                          $53845 / $53274 R:1.010721
cross subsidized price / cost ALT pickup.PHEV                         $61367 / $64280 R:0.954691
cross subsidized price / cost ALT sedan_wagon.BEV                     $53653 / $56324 R:0.952569
cross subsidized price / cost ALT sedan_wagon.ICE                     $46260 / $44879 R:1.030768
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55783 / $53127 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61166 / $58253 R:1.049991
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42227 / $43222 R:0.976979
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55666 / $53016 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $70353 / $69686 R:1.009580
modified cross subsidized price / cost ALT pickup.ICE                 $53845 / $53274 R:1.010721
modified cross subsidized price / cost ALT pickup.PHEV                $61367 / $64280 R:0.954691
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53653 / $56324 R:0.952569
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46260 / $44879 R:1.030768
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55783 / $53127 R:1.050000

cross subsidized price / cost ALT BEV                                 $64461 / $62692 R:1.028226
cross subsidized price / cost ALT ICE                                 $46129 / $46560 R:0.990738
cross subsidized price / cost ALT PHEV                                $58617 / $58845 R:0.996131
cross subsidized price / cost ALT cuv_suv_van                         $46659 / $46659 R:1.000000
cross subsidized price / cost ALT pickup                              $58443 / $58444 R:0.999985
cross subsidized price / cost ALT sedan_wagon                         $49271 / $49271 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51006 / $51006 R:0.999994

2032_0_0  SCORE:0.000372, CE:0.047061, CSPE:0.000006

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2032  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054264 / 0.103195 (DELTA:0.048932)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.500117 / 0.452614 (DELTA:0.047503)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.058258 / 0.056830 (DELTA:0.001429)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.134878 / 0.106075 (DELTA:0.028804)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.228725 / 0.228725 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000006 / 0.028809 (DELTA:0.028804)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008404 / 0.008404 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014360 / 0.014360 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000987 / 0.000987 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61166 / $58253 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42230 / $43222 R:0.977046
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55628 / $53016 R:1.049277
cross subsidized price / cost ALT pickup.BEV                          $66367 / $69686 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54408 / $53274 R:1.021289
cross subsidized price / cost ALT pickup.PHEV                         $67494 / $64280 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53653 / $56324 R:0.952569
cross subsidized price / cost ALT sedan_wagon.ICE                     $46260 / $44879 R:1.030768
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55783 / $53127 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61166 / $58253 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42230 / $43222 R:0.977046
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55628 / $53016 R:1.049277
modified cross subsidized price / cost ALT pickup.BEV                 $66367 / $69686 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $54408 / $53274 R:1.021289
modified cross subsidized price / cost ALT pickup.PHEV                $67494 / $64280 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53653 / $56324 R:0.952569
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46260 / $44879 R:1.030768
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55783 / $53127 R:1.050000

cross subsidized price / cost ALT BEV                                 $63411 / $63750 R:0.994677
cross subsidized price / cost ALT ICE                                 $46317 / $46561 R:0.994758
cross subsidized price / cost ALT PHEV                                $59576 / $56763 R:1.049557
cross subsidized price / cost ALT cuv_suv_van                         $46662 / $46662 R:1.000000
cross subsidized price / cost ALT pickup                              $58934 / $58934 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49271 / $49271 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51186 / $51186 R:1.000000

2032_1_1  SCORE:0.019203, CE:0.048932, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2032  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.092614 / 0.094740 (DELTA:0.002126)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.479880 / 0.465821 (DELTA:0.014058)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040145 / 0.052078 (DELTA:0.011933)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.096515 / 0.096516 (DELTA:0.000002)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.241185 / 0.241185 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025909 / 0.025907 (DELTA:0.000002)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007558 / 0.007558 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015306 / 0.015306 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000888 / 0.000888 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58253 / $58253 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43222 / $43222 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53016 / $53016 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67414 / $69686 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $53937 / $53274 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $66528 / $64280 R:1.034982
cross subsidized price / cost ALT sedan_wagon.BEV                     $53653 / $56324 R:0.952569
cross subsidized price / cost ALT sedan_wagon.ICE                     $46260 / $44879 R:1.030768
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55783 / $53127 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58253 / $58253 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43222 / $43222 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53016 / $53016 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67414 / $69686 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $53937 / $53274 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $66528 / $64280 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53653 / $56324 R:0.952569
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46260 / $44879 R:1.030768
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55783 / $53127 R:1.050000

cross subsidized price / cost ALT BEV                                 $62525 / $63730 R:0.981101
cross subsidized price / cost ALT ICE                                 $46864 / $46613 R:1.005380
cross subsidized price / cost ALT PHEV                                $57485 / $56717 R:1.013550
cross subsidized price / cost ALT cuv_suv_van                         $46379 / $46379 R:1.000000
cross subsidized price / cost ALT pickup                              $58412 / $58414 R:0.999954
cross subsidized price / cost ALT sedan_wagon                         $48968 / $48829 R:1.002848
cross subsidized price / cost ALT TOTAL                               $50816 / $50813 R:1.000046

2032_2_2  SCORE:0.000046, CE:0.014058, CSPE:0.000046

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2032  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.094740 / 0.094740 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.465821 / 0.465821 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.052078 / 0.052078 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.096008 / 0.087576 (DELTA:0.008432)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252638 / 0.250125 (DELTA:0.002513)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.014963 / 0.025907 (DELTA:0.010945)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007558 / 0.007558 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015306 / 0.015306 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000888 / 0.000888 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58253 / $58253 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43222 / $43222 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53016 / $53016 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69686 / $69686 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $53274 / $53274 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64280 / $64280 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53653 / $56324 R:0.952569
cross subsidized price / cost ALT sedan_wagon.ICE                     $46260 / $44879 R:1.030768
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55783 / $53127 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58253 / $58253 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43222 / $43222 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53016 / $53016 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69686 / $69686 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $53274 / $53274 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $64280 / $64280 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53653 / $56324 R:0.952569
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46260 / $44879 R:1.030768
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55783 / $53127 R:1.050000

cross subsidized price / cost ALT BEV                                 $63343 / $63449 R:0.998324
cross subsidized price / cost ALT ICE                                 $46724 / $46695 R:1.000619
cross subsidized price / cost ALT PHEV                                $56747 / $56717 R:1.000527
cross subsidized price / cost ALT cuv_suv_van                         $46379 / $46379 R:1.000000
cross subsidized price / cost ALT pickup                              $58011 / $58011 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48968 / $48829 R:1.002848
cross subsidized price / cost ALT TOTAL                               $50670 / $50667 R:1.000065

2032_3_3  SCORE:0.007296, CE:0.010945, CSPE:0.000065

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2032  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.094740 / 0.094740 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.465821 / 0.465821 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.052078 / 0.052078 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.087576 / 0.087576 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250125 / 0.250125 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025907 / 0.025907 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007558 / 0.007558 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015306 / 0.015306 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000888 / 0.000888 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58253 / $58253 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43222 / $43222 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53016 / $53016 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69686 / $69686 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $53274 / $53274 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64280 / $64280 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53653 / $56324 R:0.952569
cross subsidized price / cost ALT sedan_wagon.ICE                     $46260 / $44879 R:1.030768
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55783 / $53127 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58253 / $58253 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43222 / $43222 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53016 / $53016 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69686 / $69686 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $53274 / $53274 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $64280 / $64280 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53653 / $56324 R:0.952569
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46260 / $44879 R:1.030768
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55783 / $53127 R:1.050000

cross subsidized price / cost ALT BEV                                 $63343 / $63449 R:0.998324
cross subsidized price / cost ALT ICE                                 $46724 / $46695 R:1.000619
cross subsidized price / cost ALT PHEV                                $56747 / $56717 R:1.000527
cross subsidized price / cost ALT cuv_suv_van                         $46379 / $46379 R:1.000000
cross subsidized price / cost ALT pickup                              $58011 / $58011 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48968 / $48829 R:1.002848
cross subsidized price / cost ALT TOTAL                               $50670 / $50667 R:1.000065

2032_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000065

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2033  Iteration=0 Ford

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019166 / 0.105434 (DELTA:0.086268)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.575463 / 0.455354 (DELTA:0.120109)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009791 / 0.051582 (DELTA:0.041792)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.144022 / 0.132277 (DELTA:0.011745)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.194172 / 0.195286 (DELTA:0.001114)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.026875 / 0.036448 (DELTA:0.009572)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007155 / 0.006564 (DELTA:0.000591)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023284 / 0.015107 (DELTA:0.008177)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000072 / 0.001948 (DELTA:0.001876)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59264 / $56442 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $40785 / $42822 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54834 / $52223 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $64378 / $67597 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54508 / $52913 R:1.030139
cross subsidized price / cost ALT pickup.PHEV                         $66327 / $63189 R:1.049653
cross subsidized price / cost ALT sedan_wagon.BEV                     $56348 / $54842 R:1.027467
cross subsidized price / cost ALT sedan_wagon.ICE                     $43835 / $44828 R:0.977840
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55184 / $52556 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59264 / $56442 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $40785 / $42822 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54834 / $52223 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $64378 / $67597 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $54508 / $52913 R:1.030139
modified cross subsidized price / cost ALT pickup.PHEV                $66327 / $63189 R:1.049653
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56348 / $54842 R:1.027467
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43835 / $44828 R:0.977840
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55184 / $52556 R:1.050000

cross subsidized price / cost ALT BEV                                 $61955 / $62440 R:0.992240
cross subsidized price / cost ALT ICE                                 $44880 / $45828 R:0.979310
cross subsidized price / cost ALT PHEV                                $59497 / $56672 R:1.049843
cross subsidized price / cost ALT cuv_suv_van                         $45150 / $45959 R:0.982396
cross subsidized price / cost ALT pickup                              $59278 / $59278 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48249 / $48249 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50366 / $50861 R:0.990259

2033_0_0  SCORE:0.007477, CE:0.120109, CSPE:0.009741

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2033  Iteration=1 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               = 0.077732 / 0.077732 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.524518 / 0.496528 (DELTA:0.027990)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010120 / 0.038111 (DELTA:0.027990)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.093367 / 0.093367 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.245908 / 0.245908 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.024735 / 0.024735 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003113 / 0.004455 (DELTA:0.001342)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020496 / 0.017843 (DELTA:0.002654)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000010 / 0.001322 (DELTA:0.001312)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56442 / $56442 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42886 / $42886 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52223 / $52223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66409 / $67597 R:0.982418
cross subsidized price / cost ALT pickup.ICE                          $53572 / $52913 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $61129 / $63189 R:0.967399
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44828 / $44828 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56442 / $56442 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42886 / $42886 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52223 / $52223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66409 / $67597 R:0.982418
modified cross subsidized price / cost ALT pickup.ICE                 $53572 / $52913 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $61129 / $63189 R:0.967399
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44828 / $44828 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $61702 / $62334 R:0.989859
cross subsidized price / cost ALT ICE                                 $46388 / $46175 R:1.004616
cross subsidized price / cost ALT PHEV                                $55663 / $56457 R:0.985935
cross subsidized price / cost ALT cuv_suv_van                         $45187 / $45187 R:1.000000
cross subsidized price / cost ALT pickup                              $57378 / $57378 R:1.000006
cross subsidized price / cost ALT sedan_wagon                         $47150 / $47150 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49671 / $49671 R:1.000003

2033_1_1  SCORE:0.000006, CE:0.027990, CSPE:0.000003

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2033  Iteration=2 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               = 0.076689 / 0.076689 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.522500 / 0.498077 (DELTA:0.024422)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.013181 / 0.037604 (DELTA:0.024423)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.091903 / 0.091844 (DELTA:0.000059)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.247814 / 0.247872 (DELTA:0.000058)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.024294 / 0.024294 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004311 / 0.004375 (DELTA:0.000065)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019306 / 0.017946 (DELTA:0.001360)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.001299 (DELTA:0.001295)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56442 / $56442 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42888 / $42888 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52223 / $52223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67597 / $67597 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52913 / $52913 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63189 / $63189 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44220 / $44220 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56442 / $56442 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42888 / $42888 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52223 / $52223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67597 / $67597 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52913 / $52913 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $63189 / $63189 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44220 / $44220 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $62327 / $62327 R:1.000000
cross subsidized price / cost ALT ICE                                 $46173 / $46173 R:1.000000
cross subsidized price / cost ALT PHEV                                $56445 / $56445 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45159 / $45159 R:1.000000
cross subsidized price / cost ALT pickup                              $57304 / $57304 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46646 / $46646 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49615 / $49615 R:1.000000

2033_2_2  SCORE:0.000039, CE:0.024423, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2033  Iteration=3 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               = 0.076689 / 0.076689 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.498077 / 0.498077 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037604 / 0.037604 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.091844 / 0.091844 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.247872 / 0.247872 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.024294 / 0.024294 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004375 / 0.004375 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017946 / 0.017946 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001299 / 0.001299 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56442 / $56442 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42825 / $42825 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52223 / $52223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67597 / $67597 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52913 / $52913 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63189 / $63189 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44220 / $44220 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56442 / $56442 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42825 / $42825 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52223 / $52223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67597 / $67597 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52913 / $52913 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $63189 / $63189 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44220 / $44220 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $62327 / $62327 R:1.000000
cross subsidized price / cost ALT ICE                                 $46131 / $46131 R:1.000000
cross subsidized price / cost ALT PHEV                                $56445 / $56445 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45107 / $45107 R:1.000000
cross subsidized price / cost ALT pickup                              $57304 / $57304 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46646 / $46646 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49583 / $49583 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2034  Iteration=0 Ford

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.048872 / 0.123560 (DELTA:0.074688)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.501928 / 0.431037 (DELTA:0.070891)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.053244 / 0.057344 (DELTA:0.004100)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.165356 / 0.134576 (DELTA:0.030780)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.200223 / 0.199677 (DELTA:0.000546)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.030329 (DELTA:0.030329)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004977 / 0.005743 (DELTA:0.000766)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025394 / 0.015765 (DELTA:0.009629)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.001968 (DELTA:0.001963)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58505 / $55719 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41656 / $42801 R:0.973257
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54614 / $52013 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $63569 / $66748 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54503 / $52838 R:1.031511
cross subsidized price / cost ALT pickup.PHEV                         $65975 / $62833 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56833 / $54131 R:1.049904
cross subsidized price / cost ALT sedan_wagon.ICE                     $42927 / $44172 R:0.971796
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54480 / $52384 R:1.040021

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58505 / $55719 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41656 / $42801 R:0.973257
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54614 / $52013 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $63569 / $66748 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $54503 / $52838 R:1.031511
modified cross subsidized price / cost ALT pickup.PHEV                $65975 / $62833 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56833 / $54131 R:1.049904
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42927 / $44172 R:0.971796
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54480 / $52384 R:1.040021

cross subsidized price / cost ALT BEV                                 $61051 / $61309 R:0.995797
cross subsidized price / cost ALT ICE                                 $45655 / $45934 R:0.993920
cross subsidized price / cost ALT PHEV                                $58455 / $55682 R:1.049794
cross subsidized price / cost ALT cuv_suv_van                         $46272 / $46272 R:1.000000
cross subsidized price / cost ALT pickup                              $58804 / $58804 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47297 / $47297 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50865 / $50865 R:1.000000

2034_0_0  SCORE:0.020552, CE:0.074688, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2034  Iteration=1 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               = 0.106770 / 0.106770 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475268 / 0.455499 (DELTA:0.019769)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029903 / 0.049672 (DELTA:0.019769)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.114730 / 0.114730 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.224403 / 0.224403 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025449 / 0.025449 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002417 / 0.004819 (DELTA:0.002403)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021059 / 0.017006 (DELTA:0.004053)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001652 (DELTA:0.001651)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55719 / $55719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42817 / $42817 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52013 / $52013 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64571 / $66748 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $54289 / $52838 R:1.027473
cross subsidized price / cost ALT pickup.PHEV                         $59841 / $62833 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $54131 / $54131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $44172 / $44172 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52384 / $52384 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55719 / $55719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42817 / $42817 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $52013 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64571 / $66748 R:0.967399
modified cross subsidized price / cost ALT pickup.ICE                 $54289 / $52838 R:1.027473
modified cross subsidized price / cost ALT pickup.PHEV                $59841 / $62833 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54131 / $54131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44172 / $44172 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52384 / $52384 R:1.000000

cross subsidized price / cost ALT BEV                                 $60173 / $61276 R:0.981998
cross subsidized price / cost ALT ICE                                 $46544 / $46077 R:1.010144
cross subsidized price / cost ALT PHEV                                $54616 / $55608 R:0.982164
cross subsidized price / cost ALT cuv_suv_van                         $45815 / $45815 R:1.000000
cross subsidized price / cost ALT pickup                              $57913 / $57913 R:0.999997
cross subsidized price / cost ALT sedan_wagon                         $46794 / $46794 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50248 / $50248 R:0.999999

2034_1_1  SCORE:0.000003, CE:0.019769, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2034  Iteration=2 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               = 0.106770 / 0.106770 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.455499 / 0.455499 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.049672 / 0.049672 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.114724 / 0.106585 (DELTA:0.008140)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.239334 / 0.232548 (DELTA:0.006786)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.010523 / 0.025449 (DELTA:0.014926)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004819 / 0.004819 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017006 / 0.017006 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001652 / 0.001652 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55719 / $55719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42754 / $42754 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52013 / $52013 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66748 / $66748 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52838 / $52838 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62833 / $62833 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54131 / $54131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $47490 / $47490 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52384 / $52384 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55719 / $55719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42754 / $42754 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $52013 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66748 / $66748 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52838 / $52838 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62833 / $62833 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54131 / $54131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $47490 / $47490 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52384 / $52384 R:1.000000

cross subsidized price / cost ALT BEV                                 $61072 / $61072 R:1.000000
cross subsidized price / cost ALT ICE                                 $46194 / $46194 R:1.000000
cross subsidized price / cost ALT PHEV                                $55608 / $55608 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45768 / $45768 R:1.000000
cross subsidized price / cost ALT pickup                              $57602 / $57602 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49198 / $49198 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50163 / $50163 R:1.000000

2034_2_2  SCORE:0.009951, CE:0.014926, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2034  Iteration=3 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               = 0.106770 / 0.106770 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.455499 / 0.455499 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.049672 / 0.049672 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.106585 / 0.106585 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.232548 / 0.232548 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025449 / 0.025449 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004819 / 0.004819 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017006 / 0.017006 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001652 / 0.001652 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55719 / $55719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42779 / $42779 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52013 / $52013 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66748 / $66748 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $53008 / $53008 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62833 / $62833 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54131 / $54131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $47490 / $47490 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52384 / $52384 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55719 / $55719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42779 / $42779 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $52013 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66748 / $66748 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $53008 / $53008 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62833 / $62833 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54131 / $54131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $47490 / $47490 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52384 / $52384 R:1.000000

cross subsidized price / cost ALT BEV                                 $61072 / $61072 R:1.000000
cross subsidized price / cost ALT ICE                                 $46267 / $46267 R:1.000000
cross subsidized price / cost ALT PHEV                                $55608 / $55608 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45786 / $45786 R:1.000000
cross subsidized price / cost ALT pickup                              $57711 / $57711 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49198 / $49198 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50214 / $50214 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2035  Iteration=0 Ford

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019005 / 0.129772 (DELTA:0.110767)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.495232 / 0.412023 (DELTA:0.083209)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.089593 / 0.069794 (DELTA:0.019799)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.130743 / 0.099237 (DELTA:0.031506)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.235324 / 0.230203 (DELTA:0.005121)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000005 / 0.035653 (DELTA:0.035648)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004224 / 0.006682 (DELTA:0.002458)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025871 / 0.014610 (DELTA:0.011261)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000004 / 0.002026 (DELTA:0.002022)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57791 / $55039 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41722 / $42717 R:0.976729
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52615 / $51863 R:1.014489
cross subsidized price / cost ALT pickup.BEV                          $66537 / $65943 R:1.009008
cross subsidized price / cost ALT pickup.ICE                          $52191 / $52932 R:0.986007
cross subsidized price / cost ALT pickup.PHEV                         $65709 / $62580 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56132 / $53460 R:1.049997
cross subsidized price / cost ALT sedan_wagon.ICE                     $44387 / $45971 R:0.965539
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54823 / $52214 R:1.049960

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57791 / $55039 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41722 / $42717 R:0.976729
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52615 / $51863 R:1.014489
modified cross subsidized price / cost ALT pickup.BEV                 $66537 / $65943 R:1.009008
modified cross subsidized price / cost ALT pickup.ICE                 $52191 / $52932 R:0.986007
modified cross subsidized price / cost ALT pickup.PHEV                $65709 / $62580 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56132 / $53460 R:1.049997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44387 / $45971 R:0.965539
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54823 / $52214 R:1.049960

cross subsidized price / cost ALT BEV                                 $61426 / $59585 R:1.030899
cross subsidized price / cost ALT ICE                                 $45451 / $46369 R:0.980194
cross subsidized price / cost ALT PHEV                                $57000 / $55425 R:1.028420
cross subsidized price / cost ALT cuv_suv_van                         $46375 / $46375 R:1.000000
cross subsidized price / cost ALT pickup                              $57410 / $57410 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48660 / $48660 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50457 / $50457 R:1.000000

2035_0_0  SCORE:0.024091, CE:0.110767, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2035  Iteration=1 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               = 0.103342 / 0.103342 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475472 / 0.454084 (DELTA:0.021388)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.032776 / 0.054164 (DELTA:0.021388)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.078204 / 0.078204 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.259757 / 0.259757 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.027131 / 0.027131 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002624 / 0.005085 (DELTA:0.002461)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020692 / 0.016691 (DELTA:0.004001)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.001542 (DELTA:0.001540)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52452 / $55039 R:0.952991
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42983 / $42703 R:1.006545
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54457 / $51863 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $65943 / $65943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52930 / $52930 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62580 / $62580 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53460 / $53460 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45983 / $45983 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52214 / $52214 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52452 / $55039 R:0.952991
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42983 / $42703 R:1.006545
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54457 / $51863 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $65943 / $65943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52930 / $52930 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62580 / $62580 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53460 / $53460 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45983 / $45983 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52214 / $52214 R:1.000000

cross subsidized price / cost ALT BEV                                 $58132 / $59565 R:0.975948
cross subsidized price / cost ALT ICE                                 $46588 / $46415 R:1.003743
cross subsidized price / cost ALT PHEV                                $57075 / $55380 R:1.030617
cross subsidized price / cost ALT cuv_suv_van                         $45599 / $45599 R:1.000000
cross subsidized price / cost ALT pickup                              $56435 / $56435 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48025 / $48025 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49612 / $49612 R:1.000000

2035_1_1  SCORE:0.000000, CE:0.021388, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2035  Iteration=2 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               = 0.102324 / 0.102324 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.483036 / 0.455916 (DELTA:0.027120)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026230 / 0.053350 (DELTA:0.027120)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.077394 / 0.077394 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262518 / 0.260895 (DELTA:0.001623)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025181 / 0.026803 (DELTA:0.001623)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005022 / 0.005024 (DELTA:0.000001)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016775 / 0.016771 (DELTA:0.000004)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001521 / 0.001523 (DELTA:0.000002)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52441 / $55039 R:0.952797
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43049 / $42770 R:1.006538
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54457 / $51863 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $65943 / $65943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52930 / $52930 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62580 / $62580 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53460 / $53460 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46695 / $46695 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52214 / $52214 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52441 / $55039 R:0.952797
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43049 / $42770 R:1.006538
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54457 / $51863 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $65943 / $65943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52930 / $52930 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62580 / $62580 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53460 / $53460 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46695 / $46695 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52214 / $52214 R:1.000000

cross subsidized price / cost ALT BEV                                 $58125 / $59564 R:0.975842
cross subsidized price / cost ALT ICE                                 $46647 / $46473 R:1.003739
cross subsidized price / cost ALT PHEV                                $57081 / $55387 R:1.030582
cross subsidized price / cost ALT cuv_suv_van                         $45616 / $45616 R:1.000000
cross subsidized price / cost ALT pickup                              $56397 / $56397 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48513 / $48513 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49619 / $49619 R:1.000000

2035_2_2  SCORE:0.001082, CE:0.027120, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2035  Iteration=3 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               = 0.102324 / 0.102324 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.455916 / 0.455916 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.053350 / 0.053350 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.077394 / 0.077394 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.260895 / 0.260895 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.026803 / 0.026803 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005024 / 0.005024 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016771 / 0.016771 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001523 / 0.001523 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52441 / $55039 R:0.952797
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42982 / $42703 R:1.006538
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54457 / $51863 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $65943 / $65943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52932 / $52932 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62580 / $62580 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53460 / $53460 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45971 / $45971 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52214 / $52214 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52441 / $55039 R:0.952797
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42982 / $42703 R:1.006538
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54457 / $51863 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $65943 / $65943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52932 / $52932 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62580 / $62580 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53460 / $53460 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45971 / $45971 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52214 / $52214 R:1.000000

cross subsidized price / cost ALT BEV                                 $58125 / $59564 R:0.975842
cross subsidized price / cost ALT ICE                                 $46589 / $46415 R:1.003738
cross subsidized price / cost ALT PHEV                                $57081 / $55387 R:1.030582
cross subsidized price / cost ALT cuv_suv_van                         $45565 / $45566 R:0.999993
cross subsidized price / cost ALT pickup                              $56398 / $56398 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47992 / $47992 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49577 / $49577 R:0.999996

2035_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000004

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2036  Iteration=0 Ford

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.069507 / 0.124310 (DELTA:0.054803)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.493365 / 0.434524 (DELTA:0.058841)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040885 / 0.052766 (DELTA:0.011881)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.120254 / 0.125150 (DELTA:0.004896)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.245780 / 0.214732 (DELTA:0.031048)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000001 / 0.025299 (DELTA:0.025298)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010515 / 0.007361 (DELTA:0.003154)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018095 / 0.013866 (DELTA:0.004229)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001598 / 0.001992 (DELTA:0.000394)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57451 / $54715 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $40660 / $42691 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54286 / $51701 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $62503 / $65590 R:0.952940
cross subsidized price / cost ALT pickup.ICE                          $54724 / $52873 R:1.035009
cross subsidized price / cost ALT pickup.PHEV                         $61969 / $62411 R:0.992917
cross subsidized price / cost ALT sedan_wagon.BEV                     $55079 / $53158 R:1.036136
cross subsidized price / cost ALT sedan_wagon.ICE                     $44516 / $45910 R:0.969645
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54667 / $52065 R:1.049980

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57451 / $54715 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $40660 / $42691 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54286 / $51701 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $62503 / $65590 R:0.952940
modified cross subsidized price / cost ALT pickup.ICE                 $54724 / $52873 R:1.035009
modified cross subsidized price / cost ALT pickup.PHEV                $61969 / $62411 R:0.992917
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55079 / $53158 R:1.036136
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44516 / $45910 R:0.969645
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54667 / $52065 R:1.049980

cross subsidized price / cost ALT BEV                                 $59845 / $59970 R:0.997918
cross subsidized price / cost ALT ICE                                 $45295 / $46055 R:0.983486
cross subsidized price / cost ALT PHEV                                $56723 / $55094 R:1.029565
cross subsidized price / cost ALT cuv_suv_van                         $45248 / $45912 R:0.985540
cross subsidized price / cost ALT pickup                              $57892 / $57892 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48736 / $48736 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49947 / $50353 R:0.991936

2036_0_0  SCORE:0.020414, CE:0.058841, CSPE:0.008064

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2036  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.098259 / 0.098259 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484624 / 0.471253 (DELTA:0.013371)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.028716 / 0.042087 (DELTA:0.013371)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.096929 / 0.096929 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.249221 / 0.249221 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019031 / 0.019031 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001590 / 0.005538 (DELTA:0.003947)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021626 / 0.016183 (DELTA:0.005442)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.001498 (DELTA:0.001495)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54715 / $54715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42681 / $42681 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51701 / $51701 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65590 / $65590 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52873 / $52873 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62411 / $62411 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53158 / $53158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45898 / $45898 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52065 / $52065 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54715 / $54715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42681 / $42681 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51701 / $51701 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65590 / $65590 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52873 / $52873 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62411 / $62411 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53158 / $53158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45898 / $45898 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52065 / $52065 R:1.000000

cross subsidized price / cost ALT BEV                                 $59924 / $59924 R:1.000000
cross subsidized price / cost ALT ICE                                 $46200 / $46200 R:1.000000
cross subsidized price / cost ALT PHEV                                $54965 / $54965 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45235 / $45235 R:1.000000
cross subsidized price / cost ALT pickup                              $56746 / $56746 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48028 / $48028 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49504 / $49504 R:1.000000

2036_1_1  SCORE:0.000000, CE:0.013371, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2036  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097128 / 0.097128 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.487235 / 0.472847 (DELTA:0.014388)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.027236 / 0.041624 (DELTA:0.014388)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.095695 / 0.095705 (DELTA:0.000010)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250727 / 0.250717 (DELTA:0.000010)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018759 / 0.018759 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005458 / 0.005458 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016854 / 0.016284 (DELTA:0.000570)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000908 / 0.001477 (DELTA:0.000569)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54715 / $54715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42681 / $42681 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51701 / $51701 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65590 / $65590 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52873 / $52873 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62411 / $62411 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53158 / $53158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $48026 / $48026 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52065 / $52065 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54715 / $54715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42681 / $42681 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51701 / $51701 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65590 / $65590 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52873 / $52873 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62411 / $62411 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53158 / $53158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $48026 / $48026 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52065 / $52065 R:1.000000

cross subsidized price / cost ALT BEV                                 $59921 / $59921 R:1.000000
cross subsidized price / cost ALT ICE                                 $46253 / $46253 R:1.000000
cross subsidized price / cost ALT PHEV                                $54957 / $54957 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45206 / $45206 R:1.000000
cross subsidized price / cost ALT pickup                              $56696 / $56696 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49489 / $49489 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49502 / $49502 R:1.000000

2036_2_2  SCORE:0.000006, CE:0.014388, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2036  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097128 / 0.097128 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.472847 / 0.472847 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.041624 / 0.041624 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.095705 / 0.095705 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250717 / 0.250717 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018759 / 0.018759 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005458 / 0.005458 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016284 / 0.016284 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001477 / 0.001477 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54715 / $54715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42654 / $42654 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51701 / $51701 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65590 / $65590 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52873 / $52873 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62411 / $62411 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53158 / $53158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $46518 / $46518 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52065 / $52065 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54715 / $54715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42654 / $42654 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51701 / $51701 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65590 / $65590 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52873 / $52873 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62411 / $62411 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53158 / $53158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $46518 / $46518 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52065 / $52065 R:1.000000

cross subsidized price / cost ALT BEV                                 $59921 / $59921 R:1.000000
cross subsidized price / cost ALT ICE                                 $46202 / $46202 R:1.000000
cross subsidized price / cost ALT PHEV                                $54957 / $54957 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45185 / $45185 R:1.000000
cross subsidized price / cost ALT pickup                              $56696 / $56696 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48432 / $48432 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49464 / $49464 R:1.000000

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

