OMEGA 2.3.0 session NTR started at 2024-03-04 19:38:32


Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR Pass 1: Manufacturer=Aston Martin Lagonda
Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=0 Aston Martin Lagonda

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.076698 (DELTA:0.076698)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.436410 / 0.285694 (DELTA:0.150716)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.011816 (DELTA:0.011816)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.129072 (DELTA:0.129072)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.563590 / 0.478536 (DELTA:0.085055)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.018185 (DELTA:0.018185)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $214355 / $204147 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $174686 / $177823 R:0.982359
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $201374 / $191785 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $217144 / $206803 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $178326 / $187233 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $208326 / $198406 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $211430 / $204147 R:1.035672
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $174686 / $177823 R:0.982359
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $198449 / $191785 R:1.034749
modified cross subsidized price / cost ALT sedan_wagon.BEV            $214219 / $206803 R:1.035856
modified cross subsidized price / cost ALT sedan_wagon.ICE            $178326 / $187233 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $205401 / $198406 R:1.035258

cross subsidized price / cost ALT BEV                                 $216104 / $205813 R:1.050000
cross subsidized price / cost ALT ICE                                 $176965 / $183715 R:0.963257
cross subsidized price / cost ALT PHEV                                $205588 / $195798 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $183659 / $183659 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $187204 / $191594 R:0.977084
cross subsidized price / cost ALT TOTAL                               $185877 / $188625 R:0.985434

2023_0_0  SCORE:0.079744, CE:0.150716, CSPE:0.014566

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.022965 (DELTA:0.022965)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.374208 / 0.347704 (DELTA:0.026503)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000000 / 0.003538 (DELTA:0.003538)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.038647 (DELTA:0.038647)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.625792 / 0.581700 (DELTA:0.044093)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.005445 (DELTA:0.005445)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $204147 / $204147 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177823 / $177823 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $191785 / $191785 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $206803 / $206803 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $187233 / $187233 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $198406 / $198406 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $201222 / $204147 R:0.985672
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177823 / $177823 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $188860 / $191785 R:0.984749
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203878 / $206803 R:0.985856
modified cross subsidized price / cost ALT sedan_wagon.ICE            $187233 / $187233 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $195481 / $198406 R:0.985258

cross subsidized price / cost ALT BEV                                 $205813 / $205813 R:1.000000
cross subsidized price / cost ALT ICE                                 $183713 / $183713 R:1.000000
cross subsidized price / cost ALT PHEV                                $195798 / $195798 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $179570 / $179570 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $188539 / $188539 R:1.000000
cross subsidized price / cost ALT TOTAL                               $185183 / $185183 R:1.000000

2023_1_1  SCORE:0.017669, CE:0.044093, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.022965 / 0.022965 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347704 / 0.347704 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.003538 / 0.003538 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.038647 / 0.038647 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.581700 / 0.581700 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005445 / 0.005445 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $204147 / $204147 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176645 / $176645 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $191785 / $191785 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $206803 / $206803 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $186605 / $186605 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $198406 / $198406 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $201222 / $204147 R:0.985672
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176645 / $176645 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $188860 / $191785 R:0.984749
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203878 / $206803 R:0.985856
modified cross subsidized price / cost ALT sedan_wagon.ICE            $186605 / $186605 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $195481 / $198406 R:0.985258

cross subsidized price / cost ALT BEV                                 $205813 / $205813 R:1.000000
cross subsidized price / cost ALT ICE                                 $182879 / $182879 R:1.000000
cross subsidized price / cost ALT PHEV                                $195798 / $195798 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $178476 / $178476 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $187955 / $187955 R:1.000000
cross subsidized price / cost ALT TOTAL                               $184408 / $184408 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=0 Aston Martin Lagonda

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.047671 / 0.082059 (DELTA:0.034388)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.392005 / 0.287274 (DELTA:0.104730)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000007 / 0.015260 (DELTA:0.015253)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.064259 / 0.131609 (DELTA:0.067350)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.469608 / 0.454319 (DELTA:0.015288)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.026451 / 0.029478 (DELTA:0.003028)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $213310 / $203152 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $173176 / $176586 R:0.980692
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $200886 / $191320 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $218031 / $207666 R:1.049910
cross subsidized price / cost ALT sedan_wagon.ICE                     $185770 / $188209 R:0.987039
cross subsidized price / cost ALT sedan_wagon.PHEV                    $191062 / $199739 R:0.956560

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $210085 / $203152 R:1.034125
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $173176 / $176586 R:0.980692
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $197661 / $191320 R:1.033143
modified cross subsidized price / cost ALT sedan_wagon.BEV            $214806 / $207666 R:1.034380
modified cross subsidized price / cost ALT sedan_wagon.ICE            $185770 / $188209 R:0.987039
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $187837 / $199739 R:0.940414

cross subsidized price / cost ALT BEV                                 $216218 / $205933 R:1.049944
cross subsidized price / cost ALT ICE                                 $180891 / $183707 R:0.984675
cross subsidized price / cost ALT PHEV                                $194413 / $196867 R:0.987534
cross subsidized price / cost ALT cuv_suv_van                         $182839 / $182839 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $192923 / $192923 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189045 / $189044 R:1.000000

2024_0_0  SCORE:0.051458, CE:0.104730, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.043334 / 0.043334 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.333201 / 0.333201 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.008059 / 0.008059 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.069501 / 0.069501 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.530339 / 0.530339 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015567 / 0.015567 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $203152 / $203152 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176586 / $176586 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $191320 / $191320 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $207666 / $207666 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $188209 / $188209 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $199739 / $199739 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $199927 / $203152 R:0.984125
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176586 / $176586 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $188095 / $191320 R:0.983143
modified cross subsidized price / cost ALT sedan_wagon.BEV            $204441 / $207666 R:0.984470
modified cross subsidized price / cost ALT sedan_wagon.ICE            $188209 / $188209 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $196514 / $199739 R:0.983854

cross subsidized price / cost ALT BEV                                 $205933 / $205933 R:1.000000
cross subsidized price / cost ALT ICE                                 $183724 / $183724 R:1.000000
cross subsidized price / cost ALT PHEV                                $196867 / $196867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $179888 / $179888 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $190698 / $190698 R:1.000000
cross subsidized price / cost ALT TOTAL                               $186541 / $186541 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=0 Aston Martin Lagonda

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.086403 (DELTA:0.086403)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.404863 / 0.288135 (DELTA:0.116729)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046759 / 0.019811 (DELTA:0.026949)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.138761 (DELTA:0.138761)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.382620 / 0.416123 (DELTA:0.033502)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.165757 / 0.050769 (DELTA:0.114988)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $212528 / $202408 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $172836 / $176528 R:0.979088
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $200517 / $190969 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $217180 / $206838 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $185641 / $187933 R:0.987808
cross subsidized price / cost ALT sedan_wagon.PHEV                    $189769 / $199258 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $209228 / $202408 R:1.033696
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $172836 / $176528 R:0.979088
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $197217 / $190969 R:1.032720
modified cross subsidized price / cost ALT sedan_wagon.BEV            $213880 / $206838 R:1.034046
modified cross subsidized price / cost ALT sedan_wagon.ICE            $185641 / $187933 R:0.987808
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $186469 / $199258 R:0.935820

cross subsidized price / cost ALT BEV                                 $215395 / $205138 R:1.050000
cross subsidized price / cost ALT ICE                                 $180403 / $183267 R:0.984372
cross subsidized price / cost ALT PHEV                                $192786 / $196931 R:0.978952
cross subsidized price / cost ALT cuv_suv_van                         $182924 / $182924 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $193213 / $193213 R:0.999999
cross subsidized price / cost ALT TOTAL                               $189156 / $189156 R:0.999999

2025_0_0  SCORE:0.076694, CE:0.138761, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.045059 / 0.045059 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.338958 / 0.338958 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010331 / 0.010331 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072363 / 0.072363 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.506813 / 0.506813 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.026476 / 0.026476 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $202408 / $202408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176528 / $176528 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $190969 / $190969 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $206838 / $206838 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $187933 / $187933 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $199258 / $199258 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $199108 / $202408 R:0.983696
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176528 / $176528 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187669 / $190969 R:0.982720
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203538 / $206838 R:0.984046
modified cross subsidized price / cost ALT sedan_wagon.ICE            $187933 / $187933 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $195958 / $199258 R:0.983439

cross subsidized price / cost ALT BEV                                 $205138 / $205138 R:1.000000
cross subsidized price / cost ALT ICE                                 $183362 / $183362 R:1.000000
cross subsidized price / cost ALT PHEV                                $196931 / $196931 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $179863 / $179863 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $190687 / $190687 R:1.000000
cross subsidized price / cost ALT TOTAL                               $186418 / $186418 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=0 Aston Martin Lagonda

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.084684 (DELTA:0.084684)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.351505 / 0.277421 (DELTA:0.074085)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.104987 / 0.042453 (DELTA:0.062534)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006506 / 0.133218 (DELTA:0.126712)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.375334 / 0.405210 (DELTA:0.029876)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.161667 / 0.057014 (DELTA:0.104653)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $210600 / $200571 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $174797 / $176471 R:0.990513
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $181604 / $190668 R:0.952464
cross subsidized price / cost ALT sedan_wagon.BEV                     $217056 / $206720 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $186866 / $188924 R:0.989109
cross subsidized price / cost ALT sedan_wagon.PHEV                    $190555 / $200083 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $207300 / $200571 R:1.033547
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $174797 / $176471 R:0.990513
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $178304 / $190668 R:0.935156
modified cross subsidized price / cost ALT sedan_wagon.BEV            $213756 / $206720 R:1.034036
modified cross subsidized price / cost ALT sedan_wagon.ICE            $186866 / $188924 R:0.989109
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $187255 / $200083 R:0.935888

cross subsidized price / cost ALT BEV                                 $214547 / $204331 R:1.050000
cross subsidized price / cost ALT ICE                                 $181961 / $183863 R:0.989657
cross subsidized price / cost ALT PHEV                                $186735 / $196064 R:0.952415
cross subsidized price / cost ALT cuv_suv_van                         $183006 / $183006 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $193974 / $193974 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189537 / $189537 R:1.000000

2026_0_0  SCORE:0.073768, CE:0.126712, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053467 / 0.053467 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.324287 / 0.324287 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026803 / 0.026803 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.084110 / 0.084110 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.475336 / 0.475336 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.035997 / 0.035997 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $200571 / $200571 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176471 / $176471 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $190668 / $190668 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $206720 / $206720 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $188924 / $188924 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $200083 / $200083 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $197271 / $200571 R:0.983547
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176471 / $176471 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187368 / $190668 R:0.982692
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203420 / $206720 R:0.984036
modified cross subsidized price / cost ALT sedan_wagon.ICE            $188924 / $188924 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $196783 / $200083 R:0.983507

cross subsidized price / cost ALT BEV                                 $204331 / $204331 R:1.000000
cross subsidized price / cost ALT ICE                                 $183874 / $183874 R:1.000000
cross subsidized price / cost ALT PHEV                                $196064 / $196064 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $180597 / $180597 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $192112 / $192112 R:1.000000
cross subsidized price / cost ALT TOTAL                               $187454 / $187454 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=0 Aston Martin Lagonda

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000004 / 0.085517 (DELTA:0.085513)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.306254 / 0.273137 (DELTA:0.033118)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.152316 / 0.050332 (DELTA:0.101984)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011624 / 0.131955 (DELTA:0.120331)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.356660 / 0.389327 (DELTA:0.032667)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.173141 / 0.069732 (DELTA:0.103408)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $208593 / $198660 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $174976 / $176416 R:0.991841
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $181337 / $190402 R:0.952388
cross subsidized price / cost ALT sedan_wagon.BEV                     $215857 / $205578 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $187482 / $189257 R:0.990617
cross subsidized price / cost ALT sedan_wagon.PHEV                    $190734 / $200271 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $204993 / $198660 R:1.031879
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $174976 / $176416 R:0.991841
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $177737 / $190402 R:0.933481
modified cross subsidized price / cost ALT sedan_wagon.BEV            $212257 / $205578 R:1.032488
modified cross subsidized price / cost ALT sedan_wagon.ICE            $187482 / $189257 R:0.990617
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $187134 / $200271 R:0.934405

cross subsidized price / cost ALT BEV                                 $213001 / $202858 R:1.050000
cross subsidized price / cost ALT ICE                                 $182326 / $183963 R:0.991101
cross subsidized price / cost ALT PHEV                                $186795 / $196134 R:0.952384
cross subsidized price / cost ALT cuv_suv_van                         $182788 / $182788 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194201 / $194201 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189533 / $189533 R:1.000000

2027_0_0  SCORE:0.073538, CE:0.120331, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.065835 / 0.065835 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.304403 / 0.304403 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.038748 / 0.038748 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.101585 / 0.101585 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.435745 / 0.435745 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.053684 / 0.053684 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $198660 / $198660 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176416 / $176416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $190402 / $190402 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $205578 / $205578 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $189257 / $189257 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $200271 / $200271 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $195060 / $198660 R:0.981879
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176416 / $176416 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $186802 / $190402 R:0.981093
modified cross subsidized price / cost ALT sedan_wagon.BEV            $201978 / $205578 R:0.982488
modified cross subsidized price / cost ALT sedan_wagon.ICE            $189257 / $189257 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $196671 / $200271 R:0.982024

cross subsidized price / cost ALT BEV                                 $202858 / $202858 R:1.000000
cross subsidized price / cost ALT ICE                                 $183976 / $183976 R:1.000000
cross subsidized price / cost ALT PHEV                                $196134 / $196134 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181322 / $181322 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $193063 / $193063 R:1.000000
cross subsidized price / cost ALT TOTAL                               $188261 / $188261 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=0 Aston Martin Lagonda

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.085590 (DELTA:0.085590)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.388175 / 0.264378 (DELTA:0.123796)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.072451 / 0.063751 (DELTA:0.008700)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.148200 / 0.153934 (DELTA:0.005734)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.391169 / 0.380776 (DELTA:0.010394)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000006 / 0.051570 (DELTA:0.051565)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $207590 / $197704 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176500 / $177531 R:0.994192
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179921 / $188917 R:0.952382
cross subsidized price / cost ALT sedan_wagon.BEV                     $215532 / $205269 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $182675 / $191800 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211114 / $201061 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $203840 / $197704 R:1.031032
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176500 / $177531 R:0.994192
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $176171 / $188917 R:0.932532
modified cross subsidized price / cost ALT sedan_wagon.BEV            $211782 / $205269 R:1.031731
modified cross subsidized price / cost ALT sedan_wagon.ICE            $182675 / $191800 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $207364 / $201061 R:1.031349

cross subsidized price / cost ALT BEV                                 $212694 / $202566 R:1.050000
cross subsidized price / cost ALT ICE                                 $180145 / $185953 R:0.968766
cross subsidized price / cost ALT PHEV                                $193870 / $194348 R:0.997544
cross subsidized price / cost ALT cuv_suv_van                         $183459 / $183459 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $193803 / $196151 R:0.988033
cross subsidized price / cost ALT TOTAL                               $189524 / $190900 R:0.992791

2028_0_0  SCORE:0.072695, CE:0.123796, CSPE:0.007209

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.025667 / 0.063775 (DELTA:0.038107)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.324587 / 0.302443 (DELTA:0.022144)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063465 / 0.047502 (DELTA:0.015963)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.114693 / 0.114699 (DELTA:0.000006)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.471567 / 0.433156 (DELTA:0.038412)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000020 / 0.038426 (DELTA:0.038406)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $197704 / $197704 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177531 / $177531 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188917 / $188917 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $205269 / $205269 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $191800 / $191800 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201061 / $201061 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $193954 / $197704 R:0.981032
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177531 / $177531 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $185167 / $188917 R:0.980150
modified cross subsidized price / cost ALT sedan_wagon.BEV            $201519 / $205269 R:0.981731
modified cross subsidized price / cost ALT sedan_wagon.ICE            $191800 / $191800 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $197311 / $201061 R:0.981349

cross subsidized price / cost ALT BEV                                 $202566 / $202566 R:1.000000
cross subsidized price / cost ALT ICE                                 $185933 / $185933 R:1.000000
cross subsidized price / cost ALT PHEV                                $194348 / $194348 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181948 / $181948 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195042 / $195042 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189625 / $189625 R:1.000000

2028_1_1  SCORE:0.025405, CE:0.038412, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.063775 / 0.063775 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.302443 / 0.302443 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047502 / 0.047502 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.114699 / 0.114699 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.433156 / 0.433156 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.038426 / 0.038426 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $197704 / $197704 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177531 / $177531 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188917 / $188917 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $205269 / $205269 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190413 / $190413 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201061 / $201061 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $193954 / $197704 R:0.981032
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177531 / $177531 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $185167 / $188917 R:0.980150
modified cross subsidized price / cost ALT sedan_wagon.BEV            $201519 / $205269 R:0.981731
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190413 / $190413 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $197311 / $201061 R:0.981349

cross subsidized price / cost ALT BEV                                 $202566 / $202566 R:1.000000
cross subsidized price / cost ALT ICE                                 $185117 / $185117 R:1.000000
cross subsidized price / cost ALT PHEV                                $194348 / $194348 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181948 / $181948 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194018 / $194018 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189024 / $189024 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=0 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.008200 / 0.080818 (DELTA:0.072618)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.389961 / 0.268879 (DELTA:0.121082)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.064708 / 0.066621 (DELTA:0.001913)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.198565 / 0.199143 (DELTA:0.000578)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.338546 / 0.352755 (DELTA:0.014209)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000020 / 0.031784 (DELTA:0.031764)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $205819 / $196112 R:1.049496
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176782 / $177476 R:0.996085
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179694 / $188666 R:0.952449
cross subsidized price / cost ALT sedan_wagon.BEV                     $203479 / $204074 R:0.997086
cross subsidized price / cost ALT sedan_wagon.ICE                     $189967 / $190431 R:0.997563
cross subsidized price / cost ALT sedan_wagon.PHEV                    $209836 / $200959 R:1.044173

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $201919 / $196112 R:1.029610
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176782 / $177476 R:0.996085
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $175794 / $188666 R:0.931777
modified cross subsidized price / cost ALT sedan_wagon.BEV            $199579 / $204074 R:0.977975
modified cross subsidized price / cost ALT sedan_wagon.ICE            $189967 / $190431 R:0.997563
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $205936 / $200959 R:1.024766

cross subsidized price / cost ALT BEV                                 $204154 / $201775 R:1.011791
cross subsidized price / cost ALT ICE                                 $184264 / $184828 R:0.996949
cross subsidized price / cost ALT PHEV                                $189430 / $192636 R:0.983355
cross subsidized price / cost ALT cuv_suv_van                         $182885 / $182885 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195659 / $195659 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190341 / $190341 R:1.000000

2029_0_0  SCORE:0.065204, CE:0.121082, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.056185 / 0.056185 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.313817 / 0.313817 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046316 / 0.046316 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.138399 / 0.138445 (DELTA:0.000046)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.424092 / 0.423140 (DELTA:0.000952)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.021191 / 0.022097 (DELTA:0.000905)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $196112 / $196112 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177476 / $177476 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188666 / $188666 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $204074 / $204074 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190431 / $190431 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $200959 / $200959 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $192212 / $196112 R:0.980113
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177476 / $177476 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $184766 / $188666 R:0.979329
modified cross subsidized price / cost ALT sedan_wagon.BEV            $200174 / $204074 R:0.980889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190431 / $190431 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $197059 / $200959 R:0.980593

cross subsidized price / cost ALT BEV                                 $201775 / $201775 R:1.000000
cross subsidized price / cost ALT ICE                                 $184915 / $184915 R:1.000000
cross subsidized price / cost ALT PHEV                                $192636 / $192636 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181236 / $181236 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194066 / $194066 R:1.000000
cross subsidized price / cost ALT TOTAL                               $188725 / $188725 R:1.000000

2029_1_1  SCORE:0.000000, CE:0.000952, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.056185 / 0.056185 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.313817 / 0.313817 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046316 / 0.046316 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.138445 / 0.138445 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.423140 / 0.423140 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.022097 / 0.022097 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $196112 / $196112 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177476 / $177476 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188666 / $188666 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $204074 / $204074 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190431 / $190431 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $200959 / $200959 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $192212 / $196112 R:0.980113
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177476 / $177476 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $184766 / $188666 R:0.979329
modified cross subsidized price / cost ALT sedan_wagon.BEV            $200174 / $204074 R:0.980889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190431 / $190431 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $197059 / $200959 R:0.980593

cross subsidized price / cost ALT BEV                                 $201775 / $201775 R:1.000000
cross subsidized price / cost ALT ICE                                 $184915 / $184915 R:1.000000
cross subsidized price / cost ALT PHEV                                $192636 / $192636 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181236 / $181236 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194066 / $194066 R:1.000000
cross subsidized price / cost ALT TOTAL                               $188725 / $188725 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=0 Aston Martin Lagonda

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000003 / 0.073535 (DELTA:0.073532)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.335236 / 0.277994 (DELTA:0.057242)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128229 / 0.066480 (DELTA:0.061749)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.167440 / 0.165793 (DELTA:0.001647)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.369063 / 0.349597 (DELTA:0.019465)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000029 / 0.066601 (DELTA:0.066572)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $205580 / $195790 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176982 / $177422 R:0.997520
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179726 / $188712 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $214139 / $203998 R:1.049710
cross subsidized price / cost ALT sedan_wagon.ICE                     $183839 / $190565 R:0.964707
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211242 / $201183 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $201455 / $195790 R:1.028932
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176982 / $177422 R:0.997520
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $175601 / $188712 R:0.930522
modified cross subsidized price / cost ALT sedan_wagon.BEV            $210014 / $203998 R:1.029489
modified cross subsidized price / cost ALT sedan_wagon.ICE            $183839 / $190565 R:0.964707
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $207117 / $201183 R:1.029496

cross subsidized price / cost ALT BEV                                 $211509 / $201476 R:1.049796
cross subsidized price / cost ALT ICE                                 $180802 / $184743 R:0.978666
cross subsidized price / cost ALT PHEV                                $195498 / $194953 R:1.002796
cross subsidized price / cost ALT cuv_suv_van                         $182449 / $182449 R:1.000002
cross subsidized price / cost ALT sedan_wagon                         $195607 / $195607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190107 / $190107 R:1.000000

2030_0_0  SCORE:0.064176, CE:0.073532, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.060177 / 0.060177 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.303647 / 0.303428 (DELTA:0.000219)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054185 / 0.054404 (DELTA:0.000219)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.135677 / 0.135677 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.415905 / 0.391811 (DELTA:0.024093)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.030409 / 0.054503 (DELTA:0.024093)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $195790 / $195790 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177422 / $177422 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188712 / $188712 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $203998 / $203998 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190565 / $190565 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201183 / $201183 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $191665 / $195790 R:0.978932
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177422 / $177422 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $184587 / $188712 R:0.978141
modified cross subsidized price / cost ALT sedan_wagon.BEV            $199873 / $203998 R:0.979779
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190565 / $190565 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $197058 / $201183 R:0.979496

cross subsidized price / cost ALT BEV                                 $201476 / $201476 R:1.000000
cross subsidized price / cost ALT ICE                                 $184829 / $184829 R:1.000000
cross subsidized price / cost ALT PHEV                                $194953 / $194953 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181536 / $181536 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194691 / $194691 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189192 / $189192 R:1.000000

2030_1_1  SCORE:0.000146, CE:0.024093, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.060177 / 0.060177 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.303428 / 0.303428 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054404 / 0.054404 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.135677 / 0.135677 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.391811 / 0.391811 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.054503 / 0.054503 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $195790 / $195790 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177422 / $177422 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188712 / $188712 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $203998 / $203998 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190565 / $190565 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201183 / $201183 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $191665 / $195790 R:0.978932
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177422 / $177422 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $184587 / $188712 R:0.978141
modified cross subsidized price / cost ALT sedan_wagon.BEV            $199873 / $203998 R:0.979779
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190565 / $190565 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $197058 / $201183 R:0.979496

cross subsidized price / cost ALT BEV                                 $201476 / $201476 R:1.000000
cross subsidized price / cost ALT ICE                                 $184829 / $184829 R:1.000000
cross subsidized price / cost ALT PHEV                                $194953 / $194953 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181536 / $181536 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194691 / $194691 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189192 / $189192 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=0 Aston Martin Lagonda

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040318 / 0.073247 (DELTA:0.032929)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.343890 / 0.275360 (DELTA:0.068529)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.080509 / 0.071125 (DELTA:0.009385)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.203381 / 0.189084 (DELTA:0.014297)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.331897 / 0.321741 (DELTA:0.010156)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.069443 (DELTA:0.069438)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $205153 / $195384 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177090 / $177369 R:0.998427
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179593 / $188573 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $210335 / $203806 R:1.032035
cross subsidized price / cost ALT sedan_wagon.ICE                     $184638 / $190647 R:0.968477
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211399 / $201332 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $200078 / $195384 R:1.024026
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177090 / $177369 R:0.998427
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $174518 / $188573 R:0.925468
modified cross subsidized price / cost ALT sedan_wagon.BEV            $205260 / $203806 R:1.007134
modified cross subsidized price / cost ALT sedan_wagon.ICE            $184638 / $190647 R:0.968477
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $206324 / $201332 R:1.024793

cross subsidized price / cost ALT BEV                                 $208888 / $201455 R:1.036900
cross subsidized price / cost ALT ICE                                 $181157 / $184524 R:0.981753
cross subsidized price / cost ALT PHEV                                $195306 / $194876 R:1.002204
cross subsidized price / cost ALT cuv_suv_van                         $182412 / $182412 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $196214 / $196214 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190421 / $190421 R:1.000000

2031_0_0  SCORE:0.036948, CE:0.069438, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.063477 / 0.063477 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.295621 / 0.295131 (DELTA:0.000490)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060634 / 0.061125 (DELTA:0.000490)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.163863 / 0.163863 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.378403 / 0.356225 (DELTA:0.022179)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.038001 / 0.060180 (DELTA:0.022179)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $191948 / $195384 R:0.982418
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177369 / $177369 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $192338 / $188573 R:1.019963
cross subsidized price / cost ALT sedan_wagon.BEV                     $203806 / $203806 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190647 / $190647 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201332 / $201332 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $186873 / $195384 R:0.956443
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177369 / $177369 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187263 / $188573 R:0.993051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $198731 / $203806 R:0.975099
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190647 / $190647 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $196257 / $201332 R:0.974793

cross subsidized price / cost ALT BEV                                 $200495 / $201455 R:0.995239
cross subsidized price / cost ALT ICE                                 $184631 / $184631 R:1.000000
cross subsidized price / cost ALT PHEV                                $196800 / $194903 R:1.009733
cross subsidized price / cost ALT cuv_suv_van                         $181754 / $181725 R:1.000158
cross subsidized price / cost ALT sedan_wagon                         $195471 / $195471 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189714 / $189702 R:1.000063

2031_1_1  SCORE:0.000363, CE:0.022179, CSPE:0.000063

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.063477 / 0.063477 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.295131 / 0.295131 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.061125 / 0.061125 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.163863 / 0.163863 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.356225 / 0.356225 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.060180 / 0.060180 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $191948 / $195384 R:0.982418
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177369 / $177369 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $192338 / $188573 R:1.019963
cross subsidized price / cost ALT sedan_wagon.BEV                     $203806 / $203806 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190647 / $190647 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201332 / $201332 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $186873 / $195384 R:0.956443
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177369 / $177369 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187263 / $188573 R:0.993051
modified cross subsidized price / cost ALT sedan_wagon.BEV            $198731 / $203806 R:0.975099
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190647 / $190647 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $196257 / $201332 R:0.974793

cross subsidized price / cost ALT BEV                                 $200495 / $201455 R:0.995239
cross subsidized price / cost ALT ICE                                 $184631 / $184631 R:1.000000
cross subsidized price / cost ALT PHEV                                $196800 / $194903 R:1.009733
cross subsidized price / cost ALT cuv_suv_van                         $181754 / $181725 R:1.000158
cross subsidized price / cost ALT sedan_wagon                         $195471 / $195471 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189714 / $189702 R:1.000063

2031_2_2  SCORE:0.000158, CE:0.000000, CSPE:0.000063

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=0 Aston Martin Lagonda

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.033527 / 0.072239 (DELTA:0.038712)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.346683 / 0.272954 (DELTA:0.073728)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.084175 / 0.075534 (DELTA:0.008641)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.232588 / 0.215531 (DELTA:0.017058)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.303025 / 0.292141 (DELTA:0.010884)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.071601 (DELTA:0.071599)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $205214 / $195442 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177215 / $177317 R:0.999423
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179525 / $188501 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $206949 / $204114 R:1.013888
cross subsidized price / cost ALT sedan_wagon.ICE                     $186299 / $190862 R:0.976093
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211769 / $201685 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $199214 / $195442 R:1.019300
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177215 / $177317 R:0.999423
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $173525 / $188501 R:0.920551
modified cross subsidized price / cost ALT sedan_wagon.BEV            $200949 / $204114 R:0.984493
modified cross subsidized price / cost ALT sedan_wagon.ICE            $186299 / $190862 R:0.976093
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $205769 / $201685 R:1.020251

cross subsidized price / cost ALT BEV                                 $206513 / $201937 R:1.022662
cross subsidized price / cost ALT ICE                                 $181911 / $184319 R:0.986934
cross subsidized price / cost ALT PHEV                                $195216 / $194917 R:1.001535
cross subsidized price / cost ALT cuv_suv_van                         $182437 / $182437 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $197130 / $197130 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190948 / $190948 R:1.000000

2032_0_0  SCORE:0.040361, CE:0.073728, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.062529 / 0.062529 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.293218 / 0.293150 (DELTA:0.000068)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.064979 / 0.065047 (DELTA:0.000068)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.186561 / 0.186561 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.356936 / 0.330735 (DELTA:0.026201)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.035776 / 0.061977 (DELTA:0.026201)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $189071 / $195442 R:0.967399
cross subsidized price / cost ALT cuv_suv_van.ICE                     $178194 / $177317 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $190849 / $188501 R:1.012454
cross subsidized price / cost ALT sedan_wagon.BEV                     $204114 / $204114 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190862 / $190862 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201685 / $201685 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $183071 / $195442 R:0.936700
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $178194 / $177317 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $184849 / $188501 R:0.980624
modified cross subsidized price / cost ALT sedan_wagon.BEV            $198114 / $204114 R:0.970605
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190862 / $190862 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $195685 / $201685 R:0.970251

cross subsidized price / cost ALT BEV                                 $200338 / $201937 R:0.992079
cross subsidized price / cost ALT ICE                                 $184910 / $184498 R:1.002233
cross subsidized price / cost ALT PHEV                                $196136 / $194934 R:1.006167
cross subsidized price / cost ALT cuv_suv_van                         $181767 / $181740 R:1.000148
cross subsidized price / cost ALT sedan_wagon                         $196288 / $196288 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190178 / $190167 R:1.000060

2032_1_1  SCORE:0.000155, CE:0.026201, CSPE:0.000060

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.061756 / 0.062529 (DELTA:0.000774)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.314562 / 0.301693 (DELTA:0.012869)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.044409 / 0.056504 (DELTA:0.012095)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.186561 / 0.186561 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.330735 / 0.330735 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.061977 / 0.061977 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $186144 / $195442 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177351 / $177317 R:1.000191
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $197926 / $188501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $204114 / $204114 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190862 / $190862 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201685 / $201685 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $180144 / $195442 R:0.921726
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177351 / $177317 R:1.000191
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $191926 / $188501 R:1.018170
modified cross subsidized price / cost ALT sedan_wagon.BEV            $198114 / $204114 R:0.970605
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190862 / $190862 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $195685 / $201685 R:0.970251

cross subsidized price / cost ALT BEV                                 $199603 / $201937 R:0.988441
cross subsidized price / cost ALT ICE                                 $184417 / $184401 R:1.000087
cross subsidized price / cost ALT PHEV                                $199892 / $195398 R:1.023004
cross subsidized price / cost ALT cuv_suv_van                         $181421 / $181513 R:0.999494
cross subsidized price / cost ALT sedan_wagon                         $196288 / $196288 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190033 / $190072 R:0.999797

2032_2_2  SCORE:0.009085, CE:0.012869, CSPE:0.000203

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=3 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.062529 / 0.062529 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.301693 / 0.301693 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056504 / 0.056504 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.186561 / 0.186561 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.330735 / 0.330735 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.061977 / 0.061977 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $186144 / $195442 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177351 / $177317 R:1.000191
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $197926 / $188501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $204114 / $204114 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190862 / $190862 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201685 / $201685 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $180144 / $195442 R:0.921726
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177351 / $177317 R:1.000191
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $191926 / $188501 R:1.018170
modified cross subsidized price / cost ALT sedan_wagon.BEV            $198114 / $204114 R:0.970605
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190862 / $190862 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $195685 / $201685 R:0.970251

cross subsidized price / cost ALT BEV                                 $199603 / $201937 R:0.988441
cross subsidized price / cost ALT ICE                                 $184417 / $184401 R:1.000087
cross subsidized price / cost ALT PHEV                                $199892 / $195398 R:1.023004
cross subsidized price / cost ALT cuv_suv_van                         $181421 / $181513 R:0.999494
cross subsidized price / cost ALT sedan_wagon                         $196288 / $196288 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190033 / $190072 R:0.999797

2032_3_3  SCORE:0.000506, CE:0.000000, CSPE:0.000203

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=0 Aston Martin Lagonda

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.007107 / 0.076256 (DELTA:0.069148)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.387346 / 0.274867 (DELTA:0.112480)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.070638 / 0.070855 (DELTA:0.000217)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.122521 / 0.144844 (DELTA:0.022323)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.412387 / 0.369517 (DELTA:0.042870)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.063662 (DELTA:0.063662)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $203661 / $194824 R:1.045360
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177128 / $177266 R:0.999220
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179566 / $188541 R:0.952401
cross subsidized price / cost ALT sedan_wagon.BEV                     $214073 / $203879 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $183141 / $192289 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211413 / $201346 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $203661 / $194824 R:1.045360
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177128 / $177266 R:0.999220
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $179566 / $188541 R:0.952401
modified cross subsidized price / cost ALT sedan_wagon.BEV            $214073 / $203879 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $183141 / $192289 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $211413 / $201346 R:1.050000

cross subsidized price / cost ALT BEV                                 $210482 / $200756 R:1.048447
cross subsidized price / cost ALT ICE                                 $180576 / $185881 R:0.971461
cross subsidized price / cost ALT PHEV                                $194638 / $194601 R:1.000192
cross subsidized price / cost ALT cuv_suv_van                         $182332 / $182332 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194006 / $196191 R:0.988863
cross subsidized price / cost ALT TOTAL                               $189080 / $190343 R:0.993365

2033_0_0  SCORE:0.060615, CE:0.112480, CSPE:0.006635

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.051407 / 0.056091 (DELTA:0.004684)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.350148 / 0.318113 (DELTA:0.032035)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.020422 / 0.047773 (DELTA:0.027351)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.106486 / 0.106542 (DELTA:0.000056)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.471531 / 0.424653 (DELTA:0.046878)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000006 / 0.046827 (DELTA:0.046822)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $185720 / $194824 R:0.953273
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177456 / $177266 R:1.001070
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $197968 / $188541 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $203879 / $203879 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192289 / $192289 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201346 / $201346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $185720 / $194824 R:0.953273
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177456 / $177266 R:1.001070
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $197968 / $188541 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203879 / $203879 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192289 / $192289 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201346 / $201346 R:1.000000

cross subsidized price / cost ALT BEV                                 $197616 / $200756 R:0.984361
cross subsidized price / cost ALT ICE                                 $185936 / $185855 R:1.000437
cross subsidized price / cost ALT PHEV                                $199640 / $194879 R:1.024429
cross subsidized price / cost ALT cuv_suv_van                         $180877 / $180876 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $195159 / $195159 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189132 / $189132 R:1.000000

2033_1_1  SCORE:0.021357, CE:0.046878, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036145 / 0.056091 (DELTA:0.019946)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.376414 / 0.318135 (DELTA:0.058279)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009418 / 0.047750 (DELTA:0.038332)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.106542 / 0.106542 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.424653 / 0.424653 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.046827 / 0.046827 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $185648 / $194824 R:0.952899
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177469 / $177266 R:1.001145
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $197967 / $188541 R:1.049998
cross subsidized price / cost ALT sedan_wagon.BEV                     $203879 / $203879 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192289 / $192289 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201346 / $201346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $185648 / $194824 R:0.952899
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177469 / $177266 R:1.001145
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $197967 / $188541 R:1.049998
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203879 / $203879 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192289 / $192289 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201346 / $201346 R:1.000000

cross subsidized price / cost ALT BEV                                 $197591 / $200756 R:0.984235
cross subsidized price / cost ALT ICE                                 $185942 / $185855 R:1.000468
cross subsidized price / cost ALT PHEV                                $199640 / $194881 R:1.024422
cross subsidized price / cost ALT cuv_suv_van                         $180876 / $180876 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195159 / $195159 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189132 / $189132 R:1.000000

2033_2_2  SCORE:0.038853, CE:0.058279, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=3 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.056091 / 0.056091 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.318135 / 0.318135 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047750 / 0.047750 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.106542 / 0.106542 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.424653 / 0.424653 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.046827 / 0.046827 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $185648 / $194824 R:0.952899
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177469 / $177266 R:1.001145
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $197967 / $188541 R:1.049998
cross subsidized price / cost ALT sedan_wagon.BEV                     $203879 / $203879 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $190911 / $190911 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201346 / $201346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $185648 / $194824 R:0.952899
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177469 / $177266 R:1.001145
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $197967 / $188541 R:1.049998
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203879 / $203879 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $190911 / $190911 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201346 / $201346 R:1.000000

cross subsidized price / cost ALT BEV                                 $197591 / $200756 R:0.984235
cross subsidized price / cost ALT ICE                                 $185154 / $185067 R:1.000470
cross subsidized price / cost ALT PHEV                                $199640 / $194881 R:1.024422
cross subsidized price / cost ALT cuv_suv_van                         $180876 / $180876 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194146 / $194146 R:1.000000
cross subsidized price / cost ALT TOTAL                               $188546 / $188546 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:  Year=2034  Iteration=0 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.002559 / 0.072370 (DELTA:0.069811)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.392793 / 0.282365 (DELTA:0.110428)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.070363 / 0.068553 (DELTA:0.001809)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.189386 / 0.189469 (DELTA:0.000084)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.344900 / 0.355069 (DELTA:0.010169)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.032174 (DELTA:0.032174)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $203539 / $193846 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $176907 / $177216 R:0.998259
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $179271 / $188233 R:0.952391
cross subsidized price / cost ALT sedan_wagon.BEV                     $193715 / $203282 R:0.952938
cross subsidized price / cost ALT sedan_wagon.ICE                     $198377 / $194184 R:1.021594
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211337 / $201274 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $203539 / $193846 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $176907 / $177216 R:0.998259
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $179271 / $188233 R:0.952391
modified cross subsidized price / cost ALT sedan_wagon.BEV            $193715 / $203282 R:0.952938
modified cross subsidized price / cost ALT sedan_wagon.ICE            $198377 / $194184 R:1.021594
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $211337 / $201274 R:1.049997

cross subsidized price / cost ALT BEV                                 $196430 / $200674 R:0.978852
cross subsidized price / cost ALT ICE                                 $188867 / $186668 R:1.011780
cross subsidized price / cost ALT PHEV                                $189514 / $192398 R:0.985006
cross subsidized price / cost ALT cuv_suv_van                         $181843 / $181843 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $197569 / $197569 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190912 / $190912 R:1.000000

2034_0_0  SCORE:0.060684, CE:0.110428, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.035104 / 0.049550 (DELTA:0.014446)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.326803 / 0.326800 (DELTA:0.000003)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.061381 / 0.046937 (DELTA:0.014444)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.129727 / 0.129727 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.431231 / 0.424957 (DELTA:0.006275)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015754 / 0.022029 (DELTA:0.006275)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $193846 / $193846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177216 / $177216 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188233 / $188233 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $203282 / $203282 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $194184 / $194184 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201274 / $201274 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $193846 / $193846 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177216 / $177216 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $188233 / $188233 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203282 / $203282 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $194184 / $194184 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201274 / $201274 R:1.000000

cross subsidized price / cost ALT BEV                                 $200674 / $200674 R:1.000000
cross subsidized price / cost ALT ICE                                 $186808 / $186808 R:1.000000
cross subsidized price / cost ALT PHEV                                $192398 / $192398 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $180384 / $180384 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $196502 / $196502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189679 / $189679 R:1.000000

2034_1_1  SCORE:0.009631, CE:0.014446, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049550 / 0.049550 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.326800 / 0.326800 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046937 / 0.046937 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.129727 / 0.129727 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.424957 / 0.424957 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.022029 / 0.022029 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $193846 / $193846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177991 / $177991 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $188233 / $188233 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $203282 / $203282 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192417 / $192417 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201274 / $201274 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $193846 / $193846 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177991 / $177991 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $188233 / $188233 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $203282 / $203282 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192417 / $192417 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201274 / $201274 R:1.000000

cross subsidized price / cost ALT BEV                                 $200674 / $200674 R:1.000000
cross subsidized price / cost ALT ICE                                 $186146 / $186146 R:1.000000
cross subsidized price / cost ALT PHEV                                $192398 / $192398 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $180982 / $180982 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195199 / $195199 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189181 / $189181 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=0 Aston Martin Lagonda

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.011303 / 0.070627 (DELTA:0.059323)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.368798 / 0.290115 (DELTA:0.078683)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.086849 / 0.064062 (DELTA:0.022788)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.191521 / 0.191516 (DELTA:0.000005)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.341522 / 0.316859 (DELTA:0.024662)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000007 / 0.066821 (DELTA:0.066815)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $202568 / $192922 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177565 / $177937 R:0.997909
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $178992 / $187941 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $207194 / $202636 R:1.022497
cross subsidized price / cost ALT sedan_wagon.ICE                     $187576 / $192452 R:0.974664
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211179 / $201122 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $202568 / $192922 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177565 / $177937 R:0.997909
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $178992 / $187941 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $207194 / $202636 R:1.022497
modified cross subsidized price / cost ALT sedan_wagon.ICE            $187576 / $192452 R:0.974664
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $211179 / $201122 R:1.050000

cross subsidized price / cost ALT BEV                                 $205948 / $200019 R:1.029644
cross subsidized price / cost ALT ICE                                 $182791 / $185515 R:0.985320
cross subsidized price / cost ALT PHEV                                $195424 / $194671 R:1.003871
cross subsidized price / cost ALT cuv_suv_van                         $181937 / $181937 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $196850 / $196850 R:1.000000
cross subsidized price / cost ALT TOTAL                               $190515 / $190515 R:1.000000

2035_0_0  SCORE:0.053598, CE:0.078683, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.051336 / 0.051344 (DELTA:0.000008)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.326888 / 0.326888 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046579 / 0.046571 (DELTA:0.000008)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.139210 / 0.139227 (DELTA:0.000017)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.389670 / 0.387393 (DELTA:0.002278)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.046316 / 0.048577 (DELTA:0.002261)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $192922 / $192922 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177937 / $177937 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $187941 / $187941 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $202636 / $202636 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192452 / $192452 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201122 / $201122 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $192922 / $192922 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177937 / $177937 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187941 / $187941 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $202636 / $202636 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192452 / $192452 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201122 / $201122 R:1.000000

cross subsidized price / cost ALT BEV                                 $200019 / $200019 R:1.000000
cross subsidized price / cost ALT ICE                                 $185810 / $185810 R:1.000000
cross subsidized price / cost ALT PHEV                                $194671 / $194671 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $180845 / $180845 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195649 / $195649 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189361 / $189361 R:1.000000

2035_1_1  SCORE:0.000005, CE:0.002278, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.051344 / 0.051344 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.326888 / 0.326888 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046571 / 0.046571 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.139227 / 0.139227 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.387393 / 0.387393 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.048577 / 0.048577 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $192922 / $192922 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177937 / $177937 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $187941 / $187941 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $202636 / $202636 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192452 / $192452 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201122 / $201122 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $192922 / $192922 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177937 / $177937 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187941 / $187941 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $202636 / $202636 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192452 / $192452 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201122 / $201122 R:1.000000

cross subsidized price / cost ALT BEV                                 $200019 / $200019 R:1.000000
cross subsidized price / cost ALT ICE                                 $185810 / $185810 R:1.000000
cross subsidized price / cost ALT PHEV                                $194671 / $194671 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $180845 / $180845 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195649 / $195649 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189361 / $189361 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=0 Aston Martin Lagonda

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.065390 / 0.072222 (DELTA:0.006831)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.329921 / 0.289206 (DELTA:0.040715)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.071177 / 0.064417 (DELTA:0.006760)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.134721 / 0.151577 (DELTA:0.016856)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.398786 / 0.358388 (DELTA:0.040398)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.064191 (DELTA:0.064186)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $202141 / $192515 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177473 / $177885 R:0.997682
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $178814 / $187754 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $212746 / $202615 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $183543 / $192711 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $211332 / $201269 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $202141 / $192515 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177473 / $177885 R:0.997682
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $178814 / $187754 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $212746 / $202615 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $183543 / $192711 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $211332 / $201269 R:1.050000

cross subsidized price / cost ALT BEV                                 $209323 / $199355 R:1.050000
cross subsidized price / cost ALT ICE                                 $180832 / $186090 R:0.971745
cross subsidized price / cost ALT PHEV                                $195044 / $194500 R:1.002801
cross subsidized price / cost ALT cuv_suv_van                         $181859 / $181859 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $194360 / $196283 R:0.990202
cross subsidized price / cost ALT TOTAL                               $189036 / $190141 R:0.994193

2036_0_0  SCORE:0.018102, CE:0.064186, CSPE:0.005807

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=1 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.061552 / 0.061567 (DELTA:0.000014)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.309367 / 0.309364 (DELTA:0.000003)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054925 / 0.054913 (DELTA:0.000011)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.129213 / 0.129216 (DELTA:0.000003)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.410835 / 0.390219 (DELTA:0.020616)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.034108 / 0.054721 (DELTA:0.020613)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $192515 / $192515 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177885 / $177885 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $187754 / $187754 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $202615 / $202615 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192711 / $192711 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201269 / $201269 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $192515 / $192515 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177885 / $177885 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187754 / $187754 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $202615 / $202615 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192711 / $192711 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201269 / $201269 R:1.000000

cross subsidized price / cost ALT BEV                                 $199355 / $199355 R:1.000000
cross subsidized price / cost ALT ICE                                 $186155 / $186155 R:1.000000
cross subsidized price / cost ALT PHEV                                $194500 / $194500 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181273 / $181273 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195756 / $195756 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189588 / $189588 R:1.000000

2036_1_1  SCORE:0.000010, CE:0.020616, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=2 Aston Martin Lagonda
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.061567 / 0.061567 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.309364 / 0.309364 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054913 / 0.054913 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.129216 / 0.129216 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.390219 / 0.390219 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.054721 / 0.054721 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $192515 / $192515 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $177885 / $177885 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $187754 / $187754 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $202615 / $202615 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $192711 / $192711 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $201269 / $201269 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $192515 / $192515 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $177885 / $177885 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $187754 / $187754 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $202615 / $202615 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $192711 / $192711 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $201269 / $201269 R:1.000000

cross subsidized price / cost ALT BEV                                 $199355 / $199355 R:1.000000
cross subsidized price / cost ALT ICE                                 $186155 / $186155 R:1.000000
cross subsidized price / cost ALT PHEV                                $194500 / $194500 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $181273 / $181273 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $195756 / $195756 R:1.000000
cross subsidized price / cost ALT TOTAL                               $189588 / $189588 R:1.000000

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

