OMEGA 2.3.0 session NTR started at 2024-03-04 19:38:37


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

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

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

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

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

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

cross subsidized price / cost ALT BEV                                 $59933 / $59933 R:1.000000
cross subsidized price / cost ALT ICE                                 $35986 / $35986 R:1.000000
cross subsidized price / cost ALT PHEV                                $48333 / $48333 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $43789 / $43789 R:1.000000
cross subsidized price / cost ALT pickup                              $26885 / $26885 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44218 / $44218 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37870 / $37870 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

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

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

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

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

2023_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

2024_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019139 / 0.117209 (DELTA:0.098070)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.417794 / 0.418148 (DELTA:0.000355)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.169310 / 0.079421 (DELTA:0.089889)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011101 / 0.072933 (DELTA:0.061832)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.236112 / 0.237278 (DELTA:0.001166)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.114675 / 0.049995 (DELTA:0.064680)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000607 / 0.005776 (DELTA:0.005169)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027212 / 0.017214 (DELTA:0.009998)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004051 / 0.002026 (DELTA:0.002025)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62180 / $59236 R:1.049711
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41131 / $41478 R:0.991626
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50337 / $52854 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $69189 / $71365 R:0.969508
cross subsidized price / cost ALT pickup.ICE                          $53875 / $52560 R:1.025020
cross subsidized price / cost ALT pickup.PHEV                         $61337 / $64404 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $60339 / $57465 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $42236 / $43286 R:0.975752
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53437 / $52710 R:1.013788

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58580 / $59236 R:0.988937
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41131 / $41478 R:0.991626
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46737 / $52854 R:0.884269
modified cross subsidized price / cost ALT pickup.BEV                 $65589 / $71365 R:0.919063
modified cross subsidized price / cost ALT pickup.ICE                 $53875 / $52560 R:1.025020
modified cross subsidized price / cost ALT pickup.PHEV                $57737 / $64404 R:0.896484
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56739 / $57465 R:0.987353
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42236 / $43286 R:0.975752
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49837 / $52710 R:0.945491

cross subsidized price / cost ALT BEV                                 $64735 / $63699 R:1.016269
cross subsidized price / cost ALT ICE                                 $45655 / $45434 R:1.004866
cross subsidized price / cost ALT PHEV                                $54569 / $57245 R:0.953253
cross subsidized price / cost ALT cuv_suv_van                         $46333 / $46333 R:1.000000
cross subsidized price / cost ALT pickup                              $58012 / $58012 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47323 / $47323 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50565 / $50565 R:1.000000

2027_0_0  SCORE:0.042559, CE:0.098070, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.094732 / 0.094732 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.456656 / 0.456656 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063391 / 0.063391 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.058710 / 0.058710 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262991 / 0.262991 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.038505 / 0.038505 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004448 / 0.004448 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019007 / 0.019007 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001561 / 0.001561 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56415 / $59236 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42306 / $41478 R:1.019963
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51131 / $52854 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $70110 / $71365 R:0.982418
cross subsidized price / cost ALT pickup.ICE                          $53215 / $52560 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $61821 / $64404 R:0.959890
cross subsidized price / cost ALT sedan_wagon.BEV                     $57465 / $57465 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43286 / $43286 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52710 / $52710 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52815 / $59236 R:0.891607
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42306 / $41478 R:1.019963
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47531 / $52854 R:0.899288
modified cross subsidized price / cost ALT pickup.BEV                 $66510 / $71365 R:0.931973
modified cross subsidized price / cost ALT pickup.ICE                 $53215 / $52560 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $58221 / $64404 R:0.903993
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53865 / $57465 R:0.937354
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43286 / $43286 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49110 / $52710 R:0.931703

cross subsidized price / cost ALT BEV                                 $61537 / $63696 R:0.966105
cross subsidized price / cost ALT ICE                                 $46215 / $45470 R:1.016384
cross subsidized price / cost ALT PHEV                                $55133 / $57151 R:0.964703
cross subsidized price / cost ALT cuv_suv_van                         $45390 / $45388 R:1.000061
cross subsidized price / cost ALT pickup                              $56889 / $56891 R:0.999952
cross subsidized price / cost ALT sedan_wagon                         $46395 / $46395 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49557 / $49556 R:1.000014

2027_1_1  SCORE:0.000048, CE:0.000000, CSPE:0.000014

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.024894 / 0.122569 (DELTA:0.097674)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.468207 / 0.417623 (DELTA:0.050584)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.112678 / 0.074050 (DELTA:0.038628)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.130495 / 0.104081 (DELTA:0.026414)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.231043 / 0.230118 (DELTA:0.000925)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.001162 / 0.027048 (DELTA:0.025887)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005049 / 0.006217 (DELTA:0.001168)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025934 / 0.016436 (DELTA:0.009498)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000538 / 0.001857 (DELTA:0.001319)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61773 / $58832 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41107 / $41927 R:0.980432
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52757 / $52999 R:0.995435
cross subsidized price / cost ALT pickup.BEV                          $66536 / $69863 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $53631 / $52503 R:1.021477
cross subsidized price / cost ALT pickup.PHEV                         $67367 / $64159 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $59656 / $56815 R:1.049990
cross subsidized price / cost ALT sedan_wagon.ICE                     $42511 / $43884 R:0.968712
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55542 / $52898 R:1.049979

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58023 / $58832 R:0.986259
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41107 / $41927 R:0.980432
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49007 / $52999 R:0.924680
modified cross subsidized price / cost ALT pickup.BEV                 $62786 / $69863 R:0.898705
modified cross subsidized price / cost ALT pickup.ICE                 $53631 / $52503 R:1.021477
modified cross subsidized price / cost ALT pickup.PHEV                $63617 / $64159 R:0.991552
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55906 / $56815 R:0.983987
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42511 / $43884 R:0.968712
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51792 / $52898 R:0.979089

cross subsidized price / cost ALT BEV                                 $63845 / $63708 R:1.002153
cross subsidized price / cost ALT ICE                                 $45481 / $45640 R:0.996513
cross subsidized price / cost ALT PHEV                                $56645 / $55929 R:1.012810
cross subsidized price / cost ALT cuv_suv_van                         $46635 / $46635 R:1.000000
cross subsidized price / cost ALT pickup                              $58377 / $58377 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47847 / $47847 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50907 / $50907 R:1.000000

2028_0_0  SCORE:0.017742, CE:0.097674, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.057799 / 0.093198 (DELTA:0.035399)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.465327 / 0.465327 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.091117 / 0.055718 (DELTA:0.035399)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073445 / 0.075918 (DELTA:0.002473)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.264291 / 0.265981 (DELTA:0.001690)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.023511 / 0.019348 (DELTA:0.004163)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000137 / 0.004447 (DELTA:0.004310)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024204 / 0.018734 (DELTA:0.005469)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000169 / 0.001328 (DELTA:0.001159)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58832 / $58832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43497 / $43497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52999 / $52999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69863 / $69863 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52503 / $52503 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64159 / $64159 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56815 / $56815 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43884 / $43884 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52898 / $52898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55082 / $58832 R:0.936259
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43497 / $43497 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49249 / $52999 R:0.929244
modified cross subsidized price / cost ALT pickup.BEV                 $66113 / $69863 R:0.946324
modified cross subsidized price / cost ALT pickup.ICE                 $52503 / $52503 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60409 / $64159 R:0.941552
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53065 / $56815 R:0.933997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43884 / $43884 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49148 / $52898 R:0.929110

cross subsidized price / cost ALT BEV                                 $63605 / $63605 R:1.000000
cross subsidized price / cost ALT ICE                                 $46701 / $46701 R:1.000000
cross subsidized price / cost ALT PHEV                                $55824 / $55824 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46686 / $46686 R:1.000000
cross subsidized price / cost ALT pickup                              $56775 / $56775 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46719 / $46719 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50331 / $50331 R:1.000000

2028_1_1  SCORE:0.002775, CE:0.035399, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.055557 / 0.091717 (DELTA:0.036159)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467733 / 0.467733 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.090952 / 0.054793 (DELTA:0.036159)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074617 / 0.074617 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.267671 / 0.267671 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018960 / 0.018960 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004356 / 0.004358 (DELTA:0.000002)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019123 / 0.018850 (DELTA:0.000273)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001031 / 0.001302 (DELTA:0.000271)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58832 / $58832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43510 / $43510 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52999 / $52999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68110 / $69863 R:0.974908
cross subsidized price / cost ALT pickup.ICE                          $52763 / $52503 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $67367 / $64159 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56815 / $56815 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45755 / $45755 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52898 / $52898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55082 / $58832 R:0.936259
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43510 / $43510 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49249 / $52999 R:0.929244
modified cross subsidized price / cost ALT pickup.BEV                 $64360 / $69863 R:0.921232
modified cross subsidized price / cost ALT pickup.ICE                 $52763 / $52503 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $63617 / $64159 R:0.991552
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53065 / $56815 R:0.933997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45755 / $45755 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49148 / $52898 R:0.929110

cross subsidized price / cost ALT BEV                                 $62836 / $63602 R:0.987952
cross subsidized price / cost ALT ICE                                 $46849 / $46757 R:1.001971
cross subsidized price / cost ALT PHEV                                $56627 / $55816 R:1.014519
cross subsidized price / cost ALT cuv_suv_van                         $46644 / $46644 R:1.000000
cross subsidized price / cost ALT pickup                              $56699 / $56700 R:0.999976
cross subsidized price / cost ALT sedan_wagon                         $48101 / $48101 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50312 / $50312 R:0.999990

2028_2_2  SCORE:0.000024, CE:0.036159, CSPE:0.000010

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.091717 / 0.091717 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467733 / 0.467733 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054793 / 0.054793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074282 / 0.067931 (DELTA:0.006351)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.277151 / 0.274356 (DELTA:0.002795)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.009815 / 0.018960 (DELTA:0.009145)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004358 / 0.004358 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018850 / 0.018850 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001302 / 0.001302 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58832 / $58832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43497 / $43497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52999 / $52999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71777 / $69863 R:1.027397
cross subsidized price / cost ALT pickup.ICE                          $52002 / $52503 R:0.990453
cross subsidized price / cost ALT pickup.PHEV                         $64555 / $64159 R:1.006170
cross subsidized price / cost ALT sedan_wagon.BEV                     $56815 / $56815 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43884 / $43884 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52898 / $52898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55082 / $58832 R:0.936259
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43497 / $43497 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49249 / $52999 R:0.929244
modified cross subsidized price / cost ALT pickup.BEV                 $68027 / $69863 R:0.973720
modified cross subsidized price / cost ALT pickup.ICE                 $52002 / $52503 R:0.990453
modified cross subsidized price / cost ALT pickup.PHEV                $60805 / $64159 R:0.947722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53065 / $56815 R:0.933997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43884 / $43884 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49148 / $52898 R:0.929110

cross subsidized price / cost ALT BEV                                 $64140 / $63347 R:1.012515
cross subsidized price / cost ALT ICE                                 $46573 / $46754 R:0.996134
cross subsidized price / cost ALT PHEV                                $55916 / $55816 R:1.001792
cross subsidized price / cost ALT cuv_suv_van                         $46634 / $46634 R:1.000000
cross subsidized price / cost ALT pickup                              $56379 / $56379 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46662 / $46662 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50155 / $50155 R:1.000000

2028_3_3  SCORE:0.006097, CE:0.009145, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.091717 / 0.091717 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467733 / 0.467733 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054793 / 0.054793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074282 / 0.067931 (DELTA:0.006351)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.277151 / 0.274356 (DELTA:0.002795)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.009815 / 0.018960 (DELTA:0.009145)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004358 / 0.004358 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018850 / 0.018850 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001302 / 0.001302 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58832 / $58832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43497 / $43497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52999 / $52999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71777 / $69863 R:1.027397
cross subsidized price / cost ALT pickup.ICE                          $52002 / $52503 R:0.990453
cross subsidized price / cost ALT pickup.PHEV                         $64555 / $64159 R:1.006170
cross subsidized price / cost ALT sedan_wagon.BEV                     $56815 / $56815 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43884 / $43884 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52898 / $52898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55082 / $58832 R:0.936259
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43497 / $43497 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49249 / $52999 R:0.929244
modified cross subsidized price / cost ALT pickup.BEV                 $68027 / $69863 R:0.973720
modified cross subsidized price / cost ALT pickup.ICE                 $52002 / $52503 R:0.990453
modified cross subsidized price / cost ALT pickup.PHEV                $60805 / $64159 R:0.947722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53065 / $56815 R:0.933997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43884 / $43884 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49148 / $52898 R:0.929110

cross subsidized price / cost ALT BEV                                 $64140 / $63347 R:1.012515
cross subsidized price / cost ALT ICE                                 $46573 / $46754 R:0.996134
cross subsidized price / cost ALT PHEV                                $55916 / $55816 R:1.001792
cross subsidized price / cost ALT cuv_suv_van                         $46634 / $46634 R:1.000000
cross subsidized price / cost ALT pickup                              $56379 / $56379 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46662 / $46662 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50155 / $50155 R:1.000000

2028_4_4  SCORE:0.006097, CE:0.009145, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=5 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.091717 / 0.091717 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467733 / 0.467733 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054793 / 0.054793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074282 / 0.067931 (DELTA:0.006351)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.277151 / 0.274356 (DELTA:0.002795)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.009815 / 0.018960 (DELTA:0.009145)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004358 / 0.004358 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018850 / 0.018850 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001302 / 0.001302 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58832 / $58832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43497 / $43497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52999 / $52999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71777 / $69863 R:1.027397
cross subsidized price / cost ALT pickup.ICE                          $52002 / $52503 R:0.990453
cross subsidized price / cost ALT pickup.PHEV                         $64555 / $64159 R:1.006170
cross subsidized price / cost ALT sedan_wagon.BEV                     $56815 / $56815 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43884 / $43884 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52898 / $52898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55082 / $58832 R:0.936259
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43497 / $43497 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49249 / $52999 R:0.929244
modified cross subsidized price / cost ALT pickup.BEV                 $68027 / $69863 R:0.973720
modified cross subsidized price / cost ALT pickup.ICE                 $52002 / $52503 R:0.990453
modified cross subsidized price / cost ALT pickup.PHEV                $60805 / $64159 R:0.947722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53065 / $56815 R:0.933997
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43884 / $43884 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49148 / $52898 R:0.929110

cross subsidized price / cost ALT BEV                                 $64140 / $63347 R:1.012515
cross subsidized price / cost ALT ICE                                 $46573 / $46754 R:0.996134
cross subsidized price / cost ALT PHEV                                $55916 / $55816 R:1.001792
cross subsidized price / cost ALT cuv_suv_van                         $46634 / $46634 R:1.000000
cross subsidized price / cost ALT pickup                              $56379 / $56379 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46662 / $46662 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50155 / $50155 R:1.000000

2028_5_5  SCORE:0.006097, CE:0.009145, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.061829 / 0.137801 (DELTA:0.075972)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.493490 / 0.414821 (DELTA:0.078668)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.049440 / 0.060569 (DELTA:0.011129)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.118683 / 0.121492 (DELTA:0.002808)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.245285 / 0.215521 (DELTA:0.029765)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.025588 (DELTA:0.025587)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003044 / 0.006739 (DELTA:0.003694)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027313 / 0.015401 (DELTA:0.011912)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000914 / 0.002067 (DELTA:0.001154)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60550 / $57666 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41359 / $43425 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55455 / $52815 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $65322 / $68482 R:0.953857
cross subsidized price / cost ALT pickup.ICE                          $53856 / $52437 R:1.027060
cross subsidized price / cost ALT pickup.PHEV                         $66972 / $63920 R:1.047744
cross subsidized price / cost ALT sedan_wagon.BEV                     $58443 / $55664 R:1.049922
cross subsidized price / cost ALT sedan_wagon.ICE                     $42268 / $43835 R:0.964252
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55352 / $52736 R:1.049609

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56650 / $57666 R:0.982370
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41359 / $43425 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51555 / $52815 R:0.976157
modified cross subsidized price / cost ALT pickup.BEV                 $61422 / $68482 R:0.896908
modified cross subsidized price / cost ALT pickup.ICE                 $53856 / $52437 R:1.027060
modified cross subsidized price / cost ALT pickup.PHEV                $63072 / $63920 R:0.986731
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54543 / $55664 R:0.979859
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42268 / $43835 R:0.964252
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51452 / $52736 R:0.975656

cross subsidized price / cost ALT BEV                                 $62676 / $62555 R:1.001931
cross subsidized price / cost ALT ICE                                 $45552 / $46443 R:0.980817
cross subsidized price / cost ALT PHEV                                $58793 / $56034 R:1.049245
cross subsidized price / cost ALT cuv_suv_van                         $47064 / $47553 R:0.989721
cross subsidized price / cost ALT pickup                              $58623 / $58623 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47888 / $47888 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51276 / $51575 R:0.994189

2029_0_0  SCORE:0.019387, CE:0.078668, CSPE:0.005811

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.098221 / 0.098221 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.477829 / 0.471417 (DELTA:0.006412)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037142 / 0.043554 (DELTA:0.006412)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.084622 / 0.084622 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.260939 / 0.260939 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017039 / 0.017039 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002782 / 0.004487 (DELTA:0.001705)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021415 / 0.018344 (DELTA:0.003072)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000010 / 0.001377 (DELTA:0.001367)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57666 / $57666 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43425 / $43425 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52815 / $52815 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68482 / $68482 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52437 / $52437 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63920 / $63920 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55664 / $55664 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43835 / $43835 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52736 / $52736 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53766 / $57666 R:0.932370
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43425 / $43425 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48915 / $52815 R:0.926157
modified cross subsidized price / cost ALT pickup.BEV                 $64582 / $68482 R:0.943051
modified cross subsidized price / cost ALT pickup.ICE                 $52437 / $52437 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60020 / $63920 R:0.938987
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51764 / $55664 R:0.929937
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43835 / $43835 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48836 / $52736 R:0.926048

cross subsidized price / cost ALT BEV                                 $62504 / $62504 R:1.000000
cross subsidized price / cost ALT ICE                                 $46568 / $46568 R:1.000000
cross subsidized price / cost ALT PHEV                                $55866 / $55866 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46373 / $46373 R:1.000000
cross subsidized price / cost ALT pickup                              $56721 / $56721 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46534 / $46534 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50129 / $50129 R:1.000000

2029_1_1  SCORE:0.000000, CE:0.006412, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096802 / 0.096802 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.473446 / 0.473446 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042944 / 0.042944 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.083300 / 0.083300 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262567 / 0.262567 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016733 / 0.016733 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001793 / 0.004407 (DELTA:0.002614)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022162 / 0.018449 (DELTA:0.003713)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000253 / 0.001352 (DELTA:0.001099)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57666 / $57666 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43425 / $43425 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52815 / $52815 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68482 / $68482 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52437 / $52437 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63920 / $63920 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55664 / $55664 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43835 / $43835 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52736 / $52736 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53766 / $57666 R:0.932370
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43425 / $43425 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48915 / $52815 R:0.926157
modified cross subsidized price / cost ALT pickup.BEV                 $64582 / $68482 R:0.943051
modified cross subsidized price / cost ALT pickup.ICE                 $52437 / $52437 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60020 / $63920 R:0.938987
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51764 / $55664 R:0.929937
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43835 / $43835 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48836 / $52736 R:0.926048

cross subsidized price / cost ALT BEV                                 $62501 / $62501 R:1.000000
cross subsidized price / cost ALT ICE                                 $46572 / $46572 R:1.000000
cross subsidized price / cost ALT PHEV                                $55858 / $55858 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46331 / $46331 R:1.000000
cross subsidized price / cost ALT pickup                              $56653 / $56653 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46485 / $46485 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50078 / $50078 R:1.000000

2029_2_2  SCORE:0.000000, CE:0.003713, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096802 / 0.096802 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.473446 / 0.473446 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042944 / 0.042944 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.083300 / 0.083300 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262567 / 0.262567 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016733 / 0.016733 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004407 / 0.004407 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018449 / 0.018449 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001352 / 0.001352 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57666 / $57666 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43425 / $43425 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52815 / $52815 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68482 / $68482 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52437 / $52437 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63920 / $63920 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55664 / $55664 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43835 / $43835 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52736 / $52736 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53766 / $57666 R:0.932370
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43425 / $43425 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48915 / $52815 R:0.926157
modified cross subsidized price / cost ALT pickup.BEV                 $64582 / $68482 R:0.943051
modified cross subsidized price / cost ALT pickup.ICE                 $52437 / $52437 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60020 / $63920 R:0.938987
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51764 / $55664 R:0.929937
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43835 / $43835 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48836 / $52736 R:0.926048

cross subsidized price / cost ALT BEV                                 $62501 / $62501 R:1.000000
cross subsidized price / cost ALT ICE                                 $46572 / $46572 R:1.000000
cross subsidized price / cost ALT PHEV                                $55858 / $55858 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46331 / $46331 R:1.000000
cross subsidized price / cost ALT pickup                              $56653 / $56653 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46485 / $46485 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50078 / $50078 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=0 Ford
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019064 / 0.142746 (DELTA:0.123682)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.520153 / 0.404052 (DELTA:0.116101)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.065512 / 0.066202 (DELTA:0.000690)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.156521 / 0.132895 (DELTA:0.023625)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.207710 / 0.206989 (DELTA:0.000721)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.023082 (DELTA:0.023082)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008972 / 0.008133 (DELTA:0.000838)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022067 / 0.014851 (DELTA:0.007216)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001048 (DELTA:0.001047)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60286 / $57416 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41290 / $43353 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55447 / $52806 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $65028 / $68279 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $54103 / $52373 R:1.033034
cross subsidized price / cost ALT pickup.PHEV                         $67307 / $64102 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53636 / $55433 R:0.967576
cross subsidized price / cost ALT sedan_wagon.ICE                     $44585 / $43787 R:1.018231
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55420 / $52782 R:1.049977

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56161 / $57416 R:0.978156
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41290 / $43353 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51322 / $52806 R:0.971885
modified cross subsidized price / cost ALT pickup.BEV                 $60903 / $68279 R:0.891968
modified cross subsidized price / cost ALT pickup.ICE                 $54103 / $52373 R:1.033034
modified cross subsidized price / cost ALT pickup.PHEV                $63182 / $64102 R:0.985650
modified cross subsidized price / cost ALT sedan_wagon.BEV            $49511 / $55433 R:0.893163
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44585 / $43787 R:1.018231
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $51295 / $52782 R:0.971826

cross subsidized price / cost ALT BEV                                 $62316 / $62446 R:0.997917
cross subsidized price / cost ALT ICE                                 $45606 / $46346 R:0.984025
cross subsidized price / cost ALT PHEV                                $58477 / $55692 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $47243 / $47648 R:0.991483
cross subsidized price / cost ALT pickup                              $58943 / $58943 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48121 / $48121 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51510 / $51759 R:0.995194

2030_0_0  SCORE:0.015810, CE:0.123682, CSPE:0.004806

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.100851 / 0.100851 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.465143 / 0.465143 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047007 / 0.047007 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.091577 / 0.091577 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.256141 / 0.256141 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015249 / 0.015249 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003633 / 0.005373 (DELTA:0.001740)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019539 / 0.017967 (DELTA:0.001572)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000860 / 0.000692 (DELTA:0.000168)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57416 / $57416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43353 / $43353 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52806 / $52806 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68279 / $68279 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52700 / $52700 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64102 / $64102 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55433 / $55433 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43787 / $43787 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52782 / $52782 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53291 / $57416 R:0.928156
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43353 / $43353 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48681 / $52806 R:0.921885
modified cross subsidized price / cost ALT pickup.BEV                 $64154 / $68279 R:0.939587
modified cross subsidized price / cost ALT pickup.ICE                 $52700 / $52700 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59977 / $64102 R:0.935650
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51308 / $55433 R:0.925587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43787 / $43787 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48657 / $52782 R:0.921849

cross subsidized price / cost ALT BEV                                 $62391 / $62391 R:1.000000
cross subsidized price / cost ALT ICE                                 $46602 / $46602 R:1.000000
cross subsidized price / cost ALT PHEV                                $55542 / $55542 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46391 / $46391 R:1.000000
cross subsidized price / cost ALT pickup                              $57110 / $57110 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46650 / $46650 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50288 / $50288 R:1.000000

2030_1_1  SCORE:0.000000, CE:0.001740, CSPE:0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.099367 / 0.099367 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467306 / 0.467306 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046328 / 0.046328 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.090114 / 0.090114 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.257882 / 0.257882 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.014971 / 0.014971 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000636 / 0.005275 (DELTA:0.004639)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022784 / 0.018077 (DELTA:0.004706)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000612 / 0.000680 (DELTA:0.000067)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57416 / $57416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43353 / $43353 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52806 / $52806 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68279 / $68279 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $53424 / $53424 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64102 / $64102 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55433 / $55433 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43787 / $43787 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52782 / $52782 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53291 / $57416 R:0.928156
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43353 / $43353 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48681 / $52806 R:0.921885
modified cross subsidized price / cost ALT pickup.BEV                 $64154 / $68279 R:0.939587
modified cross subsidized price / cost ALT pickup.ICE                 $53424 / $53424 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59977 / $64102 R:0.935650
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51308 / $55433 R:0.925587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43787 / $43787 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48657 / $52782 R:0.921849

cross subsidized price / cost ALT BEV                                 $62389 / $62389 R:1.000000
cross subsidized price / cost ALT ICE                                 $46858 / $46858 R:1.000000
cross subsidized price / cost ALT PHEV                                $55535 / $55535 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46347 / $46347 R:1.000000
cross subsidized price / cost ALT pickup                              $57553 / $57553 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46598 / $46598 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50420 / $50420 R:1.000000

2030_2_2  SCORE:0.000000, CE:0.004706, CSPE:0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.099367 / 0.099367 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467306 / 0.467306 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046328 / 0.046328 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.090114 / 0.090114 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.257882 / 0.257882 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.014971 / 0.014971 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005275 / 0.005275 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018077 / 0.018077 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000680 / 0.000680 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57416 / $57416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43353 / $43353 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52806 / $52806 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68279 / $68279 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52700 / $52700 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $64102 / $64102 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55433 / $55433 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43787 / $43787 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52782 / $52782 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53291 / $57416 R:0.928156
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43353 / $43353 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48681 / $52806 R:0.921885
modified cross subsidized price / cost ALT pickup.BEV                 $64154 / $68279 R:0.939587
modified cross subsidized price / cost ALT pickup.ICE                 $52700 / $52700 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59977 / $64102 R:0.935650
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51308 / $55433 R:0.925587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43787 / $43787 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48657 / $52782 R:0.921849

cross subsidized price / cost ALT BEV                                 $62389 / $62389 R:1.000000
cross subsidized price / cost ALT ICE                                 $46606 / $46606 R:1.000000
cross subsidized price / cost ALT PHEV                                $55535 / $55535 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46347 / $46347 R:1.000000
cross subsidized price / cost ALT pickup                              $57038 / $57038 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46598 / $46598 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50233 / $50233 R:1.000000

2030_3_3  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 Ford
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067559 / 0.156773 (DELTA:0.089214)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476400 / 0.381709 (DELTA:0.094691)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060615 / 0.074196 (DELTA:0.013581)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.134439 / 0.120424 (DELTA:0.014015)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.200531 / 0.200491 (DELTA:0.000039)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.029732 / 0.042556 (DELTA:0.012824)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012884 / 0.009256 (DELTA:0.003628)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017265 / 0.013170 (DELTA:0.004095)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000575 / 0.001424 (DELTA:0.000849)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59963 / $57108 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41225 / $43285 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55425 / $52786 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $67624 / $68318 R:0.989851
cross subsidized price / cost ALT pickup.ICE                          $52371 / $52628 R:0.995120
cross subsidized price / cost ALT pickup.PHEV                         $66608 / $63436 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52517 / $55141 R:0.952408
cross subsidized price / cost ALT sedan_wagon.ICE                     $45299 / $43740 R:1.035645
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55425 / $52786 R:1.049990

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54888 / $57108 R:0.961134
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41225 / $43285 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50350 / $52786 R:0.953857
modified cross subsidized price / cost ALT pickup.BEV                 $62549 / $68318 R:0.915566
modified cross subsidized price / cost ALT pickup.ICE                 $52371 / $52628 R:0.995120
modified cross subsidized price / cost ALT pickup.PHEV                $61533 / $63436 R:0.969999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47442 / $55141 R:0.860372
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45299 / $43740 R:1.035645
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50350 / $52786 R:0.953848

cross subsidized price / cost ALT BEV                                 $62943 / $61757 R:1.019212
cross subsidized price / cost ALT ICE                                 $45069 / $46441 R:0.970452
cross subsidized price / cost ALT PHEV                                $59452 / $56621 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $47740 / $47972 R:0.995150
cross subsidized price / cost ALT pickup                              $59092 / $59092 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48705 / $48705 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51889 / $52031 R:0.997260

2031_0_0  SCORE:0.008960, CE:0.094691, CSPE:0.002740

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096223 / 0.122041 (DELTA:0.025818)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.492427 / 0.432747 (DELTA:0.059679)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.024028 / 0.057890 (DELTA:0.033861)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.092825 / 0.092825 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.238840 / 0.238840 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.031806 / 0.031806 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004644 / 0.006918 (DELTA:0.002274)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019205 / 0.015868 (DELTA:0.003336)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.001064 (DELTA:0.001062)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57108 / $57108 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43285 / $43285 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52786 / $52786 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68318 / $68318 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $57699 / $57699 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63436 / $63436 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55141 / $55141 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43740 / $43740 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52786 / $52786 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52033 / $57108 R:0.911134
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43285 / $43285 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47711 / $52786 R:0.903857
modified cross subsidized price / cost ALT pickup.BEV                 $63243 / $68318 R:0.925715
modified cross subsidized price / cost ALT pickup.ICE                 $57699 / $57699 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58361 / $63436 R:0.919999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50066 / $55141 R:0.907964
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43740 / $43740 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47711 / $52786 R:0.903858

cross subsidized price / cost ALT BEV                                 $61738 / $61738 R:1.000000
cross subsidized price / cost ALT ICE                                 $48303 / $48303 R:1.000000
cross subsidized price / cost ALT PHEV                                $56518 / $56518 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46936 / $46936 R:1.000000
cross subsidized price / cost ALT pickup                              $60913 / $60913 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47451 / $47451 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52028 / $52028 R:1.000000

2031_1_1  SCORE:0.000000, CE:0.059679, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.117077 / 0.117077 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.485958 / 0.440042 (DELTA:0.045916)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009643 / 0.055559 (DELTA:0.045916)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.088880 / 0.088880 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250814 / 0.244321 (DELTA:0.006493)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.023777 / 0.030270 (DELTA:0.006493)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003638 / 0.006584 (DELTA:0.002946)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020209 / 0.016254 (DELTA:0.003955)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000004 / 0.001013 (DELTA:0.001009)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57108 / $57108 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43285 / $43285 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52786 / $52786 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68318 / $68318 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $57699 / $57699 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63436 / $63436 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55141 / $55141 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43740 / $43740 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52786 / $52786 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52033 / $57108 R:0.911134
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43285 / $43285 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47711 / $52786 R:0.903857
modified cross subsidized price / cost ALT pickup.BEV                 $63243 / $68318 R:0.925715
modified cross subsidized price / cost ALT pickup.ICE                 $57699 / $57699 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58361 / $63436 R:0.919999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50066 / $55141 R:0.907964
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43740 / $43740 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47711 / $52786 R:0.903858

cross subsidized price / cost ALT BEV                                 $61735 / $61735 R:1.000000
cross subsidized price / cost ALT ICE                                 $48322 / $48322 R:1.000000
cross subsidized price / cost ALT PHEV                                $56498 / $56498 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46788 / $46788 R:1.000000
cross subsidized price / cost ALT pickup                              $60773 / $60773 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47271 / $47271 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51882 / $51882 R:1.000000

2031_2_2  SCORE:0.004329, CE:0.045916, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.117077 / 0.117077 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.440042 / 0.440042 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.055559 / 0.055559 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.088880 / 0.088880 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.244321 / 0.244321 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.030270 / 0.030270 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006584 / 0.006584 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016254 / 0.016254 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001013 / 0.001013 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57108 / $57108 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43285 / $43285 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52786 / $52786 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68318 / $68318 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52628 / $52628 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63436 / $63436 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55141 / $55141 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43740 / $43740 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52786 / $52786 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52033 / $57108 R:0.911134
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43285 / $43285 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47711 / $52786 R:0.903857
modified cross subsidized price / cost ALT pickup.BEV                 $63243 / $68318 R:0.925715
modified cross subsidized price / cost ALT pickup.ICE                 $52628 / $52628 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58361 / $63436 R:0.919999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50066 / $55141 R:0.907964
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43740 / $43740 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47711 / $52786 R:0.903858

cross subsidized price / cost ALT BEV                                 $61735 / $61735 R:1.000000
cross subsidized price / cost ALT ICE                                 $46553 / $46553 R:1.000000
cross subsidized price / cost ALT PHEV                                $56498 / $56498 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46788 / $46788 R:1.000000
cross subsidized price / cost ALT pickup                              $57365 / $57365 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47271 / $47271 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50644 / $50644 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=0 Ford

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081254 / 0.142600 (DELTA:0.061346)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.425753 / 0.363383 (DELTA:0.062369)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.097533 / 0.106656 (DELTA:0.009123)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.140839 / 0.125872 (DELTA:0.014967)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.209762 / 0.192389 (DELTA:0.017373)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.014124 / 0.045349 (DELTA:0.031225)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006890 / 0.007522 (DELTA:0.000631)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017963 / 0.011436 (DELTA:0.006527)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005882 / 0.004793 (DELTA:0.001089)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59714 / $57124 R:1.045331
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42600 / $43210 R:0.985890
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51429 / $52814 R:0.973778
cross subsidized price / cost ALT pickup.BEV                          $67972 / $68360 R:0.994322
cross subsidized price / cost ALT pickup.ICE                          $52075 / $52568 R:0.990612
cross subsidized price / cost ALT pickup.PHEV                         $66593 / $63422 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $57946 / $55187 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $42934 / $43694 R:0.982613
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50347 / $52864 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53714 / $57124 R:0.940298
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42600 / $43210 R:0.985890
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45429 / $52814 R:0.860172
modified cross subsidized price / cost ALT pickup.BEV                 $61972 / $68360 R:0.906553
modified cross subsidized price / cost ALT pickup.ICE                 $52075 / $52568 R:0.990612
modified cross subsidized price / cost ALT pickup.PHEV                $60593 / $63422 R:0.955396
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51946 / $55187 R:0.941278
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42934 / $43694 R:0.982613
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $44347 / $52864 R:0.838883

cross subsidized price / cost ALT BEV                                 $63432 / $62196 R:1.019875
cross subsidized price / cost ALT ICE                                 $45821 / $46394 R:0.987642
cross subsidized price / cost ALT PHEV                                $55782 / $55883 R:0.998178
cross subsidized price / cost ALT cuv_suv_van                         $48121 / $48121 R:1.000000
cross subsidized price / cost ALT pickup                              $59389 / $59389 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $49184 / $49184 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52243 / $52243 R:1.000000

2032_0_0  SCORE:0.021189, CE:0.062369, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119763 / 0.119763 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.404178 / 0.404178 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088698 / 0.088698 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.104638 / 0.104638 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.222019 / 0.222019 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.036953 / 0.036953 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001881 / 0.006129 (DELTA:0.004248)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021868 / 0.014573 (DELTA:0.007295)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.003049 (DELTA:0.003047)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57124 / $57124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43210 / $43210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52814 / $52814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68360 / $68360 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52568 / $52568 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63422 / $63422 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52559 / $55187 R:0.952391
cross subsidized price / cost ALT sedan_wagon.ICE                     $44246 / $43694 R:1.012636
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55506 / $52864 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51124 / $57124 R:0.894966
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43210 / $43210 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46814 / $52814 R:0.886394
modified cross subsidized price / cost ALT pickup.BEV                 $62360 / $68360 R:0.912231
modified cross subsidized price / cost ALT pickup.ICE                 $52568 / $52568 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $57422 / $63422 R:0.905396
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46559 / $55187 R:0.843671
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44246 / $43694 R:1.012636
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49506 / $52864 R:0.936488

cross subsidized price / cost ALT BEV                                 $62103 / $62173 R:0.998876
cross subsidized price / cost ALT ICE                                 $46476 / $46463 R:1.000270
cross subsidized price / cost ALT PHEV                                $55924 / $55861 R:1.001121
cross subsidized price / cost ALT cuv_suv_van                         $47320 / $47320 R:1.000000
cross subsidized price / cost ALT pickup                              $58216 / $58216 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47837 / $47837 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51294 / $51294 R:1.000000

2032_1_1  SCORE:0.000000, CE:0.007295, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119763 / 0.119763 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.404178 / 0.404178 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088698 / 0.088698 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.104631 / 0.102037 (DELTA:0.002593)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227761 / 0.224619 (DELTA:0.003142)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.031218 / 0.036953 (DELTA:0.005735)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006129 / 0.006129 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014573 / 0.014573 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003049 / 0.003049 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57124 / $57124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43210 / $43210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52814 / $52814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70144 / $68360 R:1.026085
cross subsidized price / cost ALT pickup.ICE                          $51899 / $52568 R:0.987270
cross subsidized price / cost ALT pickup.PHEV                         $62566 / $63422 R:0.986498
cross subsidized price / cost ALT sedan_wagon.BEV                     $52559 / $55187 R:0.952391
cross subsidized price / cost ALT sedan_wagon.ICE                     $44246 / $43694 R:1.012636
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55506 / $52864 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51124 / $57124 R:0.894966
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43210 / $43210 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46814 / $52814 R:0.886394
modified cross subsidized price / cost ALT pickup.BEV                 $64144 / $68360 R:0.938316
modified cross subsidized price / cost ALT pickup.ICE                 $51899 / $52568 R:0.987270
modified cross subsidized price / cost ALT pickup.PHEV                $56566 / $63422 R:0.891894
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46559 / $55187 R:0.843671
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44246 / $43694 R:1.012636
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49506 / $52864 R:0.936488

cross subsidized price / cost ALT BEV                                 $62830 / $62102 R:1.011717
cross subsidized price / cost ALT ICE                                 $46267 / $46488 R:0.995244
cross subsidized price / cost ALT PHEV                                $55678 / $55861 R:0.996719
cross subsidized price / cost ALT cuv_suv_van                         $47320 / $47320 R:1.000000
cross subsidized price / cost ALT pickup                              $58103 / $58103 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47837 / $47837 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51253 / $51253 R:1.000000

2032_2_2  SCORE:0.003824, CE:0.005735, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119763 / 0.119763 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.404178 / 0.404178 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088698 / 0.088698 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.104631 / 0.102037 (DELTA:0.002593)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227761 / 0.224619 (DELTA:0.003142)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.031218 / 0.036953 (DELTA:0.005735)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006129 / 0.006129 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014573 / 0.014573 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003049 / 0.003049 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57124 / $57124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43210 / $43210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52814 / $52814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70144 / $68360 R:1.026085
cross subsidized price / cost ALT pickup.ICE                          $51899 / $52568 R:0.987270
cross subsidized price / cost ALT pickup.PHEV                         $62566 / $63422 R:0.986498
cross subsidized price / cost ALT sedan_wagon.BEV                     $52559 / $55187 R:0.952391
cross subsidized price / cost ALT sedan_wagon.ICE                     $44246 / $43694 R:1.012636
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55506 / $52864 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51124 / $57124 R:0.894966
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43210 / $43210 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46814 / $52814 R:0.886394
modified cross subsidized price / cost ALT pickup.BEV                 $64144 / $68360 R:0.938316
modified cross subsidized price / cost ALT pickup.ICE                 $51899 / $52568 R:0.987270
modified cross subsidized price / cost ALT pickup.PHEV                $56566 / $63422 R:0.891894
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46559 / $55187 R:0.843671
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44246 / $43694 R:1.012636
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49506 / $52864 R:0.936488

cross subsidized price / cost ALT BEV                                 $62830 / $62102 R:1.011717
cross subsidized price / cost ALT ICE                                 $46267 / $46488 R:0.995244
cross subsidized price / cost ALT PHEV                                $55678 / $55861 R:0.996719
cross subsidized price / cost ALT cuv_suv_van                         $47320 / $47320 R:1.000000
cross subsidized price / cost ALT pickup                              $58103 / $58103 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47837 / $47837 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51253 / $51253 R:1.000000

2032_3_3  SCORE:0.003824, CE:0.005735, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119763 / 0.119763 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.404178 / 0.404178 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088698 / 0.088698 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.104631 / 0.102037 (DELTA:0.002593)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227761 / 0.224619 (DELTA:0.003142)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.031218 / 0.036953 (DELTA:0.005735)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006129 / 0.006129 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014573 / 0.014573 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003049 / 0.003049 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57124 / $57124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43210 / $43210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52814 / $52814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70144 / $68360 R:1.026085
cross subsidized price / cost ALT pickup.ICE                          $51899 / $52568 R:0.987270
cross subsidized price / cost ALT pickup.PHEV                         $62566 / $63422 R:0.986498
cross subsidized price / cost ALT sedan_wagon.BEV                     $52559 / $55187 R:0.952391
cross subsidized price / cost ALT sedan_wagon.ICE                     $44246 / $43694 R:1.012636
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55506 / $52864 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51124 / $57124 R:0.894966
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43210 / $43210 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46814 / $52814 R:0.886394
modified cross subsidized price / cost ALT pickup.BEV                 $64144 / $68360 R:0.938316
modified cross subsidized price / cost ALT pickup.ICE                 $51899 / $52568 R:0.987270
modified cross subsidized price / cost ALT pickup.PHEV                $56566 / $63422 R:0.891894
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46559 / $55187 R:0.843671
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44246 / $43694 R:1.012636
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49506 / $52864 R:0.936488

cross subsidized price / cost ALT BEV                                 $62830 / $62102 R:1.011717
cross subsidized price / cost ALT ICE                                 $46267 / $46488 R:0.995244
cross subsidized price / cost ALT PHEV                                $55678 / $55861 R:0.996719
cross subsidized price / cost ALT cuv_suv_van                         $47320 / $47320 R:1.000000
cross subsidized price / cost ALT pickup                              $58103 / $58103 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47837 / $47837 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51253 / $51253 R:1.000000

2032_4_4  SCORE:0.003824, CE:0.005735, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=5 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119763 / 0.119763 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.404178 / 0.404178 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088698 / 0.088698 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.104631 / 0.102037 (DELTA:0.002593)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227761 / 0.224619 (DELTA:0.003142)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.031218 / 0.036953 (DELTA:0.005735)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006129 / 0.006129 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014573 / 0.014573 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003049 / 0.003049 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57124 / $57124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43210 / $43210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52814 / $52814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70144 / $68360 R:1.026085
cross subsidized price / cost ALT pickup.ICE                          $51899 / $52568 R:0.987270
cross subsidized price / cost ALT pickup.PHEV                         $62566 / $63422 R:0.986498
cross subsidized price / cost ALT sedan_wagon.BEV                     $52559 / $55187 R:0.952391
cross subsidized price / cost ALT sedan_wagon.ICE                     $44246 / $43694 R:1.012636
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55506 / $52864 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51124 / $57124 R:0.894966
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43210 / $43210 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46814 / $52814 R:0.886394
modified cross subsidized price / cost ALT pickup.BEV                 $64144 / $68360 R:0.938316
modified cross subsidized price / cost ALT pickup.ICE                 $51899 / $52568 R:0.987270
modified cross subsidized price / cost ALT pickup.PHEV                $56566 / $63422 R:0.891894
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46559 / $55187 R:0.843671
modified cross subsidized price / cost ALT sedan_wagon.ICE            $44246 / $43694 R:1.012636
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49506 / $52864 R:0.936488

cross subsidized price / cost ALT BEV                                 $62830 / $62102 R:1.011717
cross subsidized price / cost ALT ICE                                 $46267 / $46488 R:0.995244
cross subsidized price / cost ALT PHEV                                $55678 / $55861 R:0.996719
cross subsidized price / cost ALT cuv_suv_van                         $47320 / $47320 R:1.000000
cross subsidized price / cost ALT pickup                              $58103 / $58103 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47837 / $47837 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51253 / $51253 R:1.000000

2032_5_5  SCORE:0.003824, CE:0.005735, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.018982 / 0.115900 (DELTA:0.096917)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476477 / 0.419817 (DELTA:0.056660)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.108960 / 0.076654 (DELTA:0.032306)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.118230 / 0.085144 (DELTA:0.033087)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.246829 / 0.246197 (DELTA:0.000632)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000009 / 0.032670 (DELTA:0.032660)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007218 / 0.007001 (DELTA:0.000217)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023274 / 0.014826 (DELTA:0.008448)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000020 / 0.001793 (DELTA:0.001773)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59264 / $56442 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42094 / $42874 R:0.981817
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52225 / $52223 R:1.000049
cross subsidized price / cost ALT pickup.BEV                          $68260 / $67597 R:1.009805
cross subsidized price / cost ALT pickup.ICE                          $51904 / $52552 R:0.987669
cross subsidized price / cost ALT pickup.PHEV                         $66274 / $63118 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $55120 / $54842 R:1.005078
cross subsidized price / cost ALT sedan_wagon.ICE                     $43199 / $43648 R:0.989707
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55184 / $52556 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59264 / $56442 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42094 / $42874 R:0.981817
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52225 / $52223 R:1.000049
modified cross subsidized price / cost ALT pickup.BEV                 $68260 / $67597 R:1.009805
modified cross subsidized price / cost ALT pickup.ICE                 $51904 / $52552 R:0.987669
modified cross subsidized price / cost ALT pickup.PHEV                $66274 / $63118 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55120 / $54842 R:1.005078
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43199 / $43648 R:0.989707
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55184 / $52556 R:1.049997

cross subsidized price / cost ALT BEV                                 $62806 / $60953 R:1.030397
cross subsidized price / cost ALT ICE                                 $45665 / $46390 R:0.984376
cross subsidized price / cost ALT PHEV                                $56403 / $55431 R:1.017536
cross subsidized price / cost ALT cuv_suv_van                         $46612 / $46612 R:1.000000
cross subsidized price / cost ALT pickup                              $57019 / $57019 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47642 / $47642 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50425 / $50425 R:1.000000

2033_0_0  SCORE:0.022126, CE:0.096917, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.101032 / 0.101032 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475138 / 0.451250 (DELTA:0.023889)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.036199 / 0.060088 (DELTA:0.023889)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073771 / 0.073771 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262595 / 0.262594 (DELTA:0.000001)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.027645 / 0.027645 (DELTA:0.000001)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005849 / 0.005924 (DELTA:0.000075)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017760 / 0.016178 (DELTA:0.001582)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000010 / 0.001517 (DELTA:0.001507)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53766 / $56442 R:0.952591
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43125 / $42874 R:1.005865
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54834 / $52223 R:1.049997
cross subsidized price / cost ALT pickup.BEV                          $67597 / $67597 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52552 / $52552 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63118 / $63118 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45480 / $45480 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53766 / $56442 R:0.952591
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43125 / $42874 R:1.005865
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54834 / $52223 R:1.049997
modified cross subsidized price / cost ALT pickup.BEV                 $67597 / $67597 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52552 / $52552 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $63118 / $63118 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45480 / $45480 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $59447 / $60943 R:0.975454
cross subsidized price / cost ALT ICE                                 $46568 / $46413 R:1.003349
cross subsidized price / cost ALT PHEV                                $57361 / $55603 R:1.031614
cross subsidized price / cost ALT cuv_suv_van                         $46030 / $46030 R:1.000000
cross subsidized price / cost ALT pickup                              $56403 / $56403 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48282 / $48282 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49859 / $49859 R:1.000000

2033_1_1  SCORE:0.000000, CE:0.023889, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.101032 / 0.101032 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476196 / 0.451179 (DELTA:0.025017)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.035142 / 0.060159 (DELTA:0.025017)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.073764 / 0.073771 (DELTA:0.000007)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262946 / 0.262594 (DELTA:0.000352)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.027300 / 0.027645 (DELTA:0.000345)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005924 / 0.005924 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016178 / 0.016178 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001517 / 0.001517 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53842 / $56442 R:0.953940
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43120 / $42886 R:1.005456
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54834 / $52223 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $67597 / $67597 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52552 / $52552 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63118 / $63118 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $45480 / $45480 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53842 / $56442 R:0.953940
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43120 / $42886 R:1.005456
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54834 / $52223 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $67597 / $67597 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52552 / $52552 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $63118 / $63118 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $45480 / $45480 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $59490 / $60943 R:0.976152
cross subsidized price / cost ALT ICE                                 $46565 / $46420 R:1.003116
cross subsidized price / cost ALT PHEV                                $57359 / $55600 R:1.031630
cross subsidized price / cost ALT cuv_suv_van                         $46039 / $46039 R:1.000000
cross subsidized price / cost ALT pickup                              $56403 / $56403 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48282 / $48282 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49865 / $49865 R:1.000000

2033_2_2  SCORE:0.000235, CE:0.025017, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.101032 / 0.101032 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451179 / 0.451179 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060159 / 0.060159 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.034555 / 0.071034 (DELTA:0.036478)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.263572 / 0.265332 (DELTA:0.001760)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.065884 / 0.027645 (DELTA:0.038238)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005924 / 0.005924 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016178 / 0.016178 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001517 / 0.001517 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53842 / $56442 R:0.953940
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43108 / $42874 R:1.005456
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54834 / $52223 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $70444 / $67597 R:1.042116
cross subsidized price / cost ALT pickup.ICE                          $51711 / $52378 R:0.987270
cross subsidized price / cost ALT pickup.PHEV                         $62202 / $63118 R:0.985493
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43648 / $43648 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53842 / $56442 R:0.953940
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43108 / $42874 R:1.005456
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54834 / $52223 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $70444 / $67597 R:1.042116
modified cross subsidized price / cost ALT pickup.ICE                 $51711 / $52378 R:0.987270
modified cross subsidized price / cost ALT pickup.PHEV                $62202 / $63118 R:0.985493
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43648 / $43648 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $60501 / $60841 R:0.994419
cross subsidized price / cost ALT ICE                                 $46235 / $46333 R:0.997898
cross subsidized price / cost ALT PHEV                                $57076 / $55600 R:1.026533
cross subsidized price / cost ALT cuv_suv_van                         $46031 / $46031 R:0.999999
cross subsidized price / cost ALT pickup                              $56163 / $56163 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47028 / $47028 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49743 / $49743 R:0.999999

2033_3_3  SCORE:0.025492, CE:0.038238, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=4 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.101032 / 0.101032 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451179 / 0.451179 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060159 / 0.060159 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.071034 / 0.071034 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.265332 / 0.265332 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.027645 / 0.027645 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005924 / 0.005924 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016178 / 0.016178 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001517 / 0.001517 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53842 / $56442 R:0.953940
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43078 / $42844 R:1.005456
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54834 / $52223 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $70444 / $67597 R:1.042116
cross subsidized price / cost ALT pickup.ICE                          $51883 / $52552 R:0.987270
cross subsidized price / cost ALT pickup.PHEV                         $62202 / $63118 R:0.985493
cross subsidized price / cost ALT sedan_wagon.BEV                     $54842 / $54842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43648 / $43648 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52556 / $52556 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53842 / $56442 R:0.953940
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43078 / $42844 R:1.005456
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54834 / $52223 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $70444 / $67597 R:1.042116
modified cross subsidized price / cost ALT pickup.ICE                 $51883 / $52552 R:0.987270
modified cross subsidized price / cost ALT pickup.PHEV                $62202 / $63118 R:0.985493
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54842 / $54842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43648 / $43648 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52556 / $52556 R:1.000000

cross subsidized price / cost ALT BEV                                 $60501 / $60841 R:0.994419
cross subsidized price / cost ALT ICE                                 $46279 / $46378 R:0.997880
cross subsidized price / cost ALT PHEV                                $57076 / $55600 R:1.026533
cross subsidized price / cost ALT cuv_suv_van                         $46009 / $46009 R:0.999996
cross subsidized price / cost ALT pickup                              $56288 / $56290 R:0.999971
cross subsidized price / cost ALT sedan_wagon                         $47028 / $47028 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49775 / $49776 R:0.999986

2033_4_4  SCORE:0.000029, CE:0.000000, CSPE:0.000014

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.043471 / 0.123684 (DELTA:0.080213)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.490252 / 0.430855 (DELTA:0.059397)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.070322 / 0.057403 (DELTA:0.012919)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.115931 / 0.120964 (DELTA:0.005033)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.249638 / 0.220520 (DELTA:0.029118)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000010 / 0.023097 (DELTA:0.023087)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005687 / 0.005656 (DELTA:0.000031)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024689 / 0.016016 (DELTA:0.008673)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001804 (DELTA:0.001804)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58505 / $55719 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41671 / $42817 R:0.973230
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54613 / $52013 R:1.049997
cross subsidized price / cost ALT pickup.BEV                          $64022 / $66748 R:0.959160
cross subsidized price / cost ALT pickup.ICE                          $53651 / $52480 R:1.022308
cross subsidized price / cost ALT pickup.PHEV                         $65845 / $62746 R:1.049386
cross subsidized price / cost ALT sedan_wagon.BEV                     $56722 / $54131 R:1.047867
cross subsidized price / cost ALT sedan_wagon.ICE                     $42394 / $43604 R:0.972246
cross subsidized price / cost ALT sedan_wagon.PHEV                    $55003 / $52384 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58505 / $55719 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41671 / $42817 R:0.973230
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54613 / $52013 R:1.049997
modified cross subsidized price / cost ALT pickup.BEV                 $64022 / $66748 R:0.959160
modified cross subsidized price / cost ALT pickup.ICE                 $53651 / $52480 R:1.022308
modified cross subsidized price / cost ALT pickup.PHEV                $65845 / $62746 R:1.049386
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56722 / $54131 R:1.047867
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42394 / $43604 R:0.972246
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $55003 / $52384 R:1.050000

cross subsidized price / cost ALT BEV                                 $61131 / $61013 R:1.001931
cross subsidized price / cost ALT ICE                                 $45647 / $46029 R:0.991697
cross subsidized price / cost ALT PHEV                                $57774 / $55033 R:1.049802
cross subsidized price / cost ALT cuv_suv_van                         $46288 / $46288 R:1.000000
cross subsidized price / cost ALT pickup                              $57864 / $57864 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46815 / $46815 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50521 / $50521 R:1.000000

2034_0_0  SCORE:0.019079, CE:0.080213, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.090892 / 0.090892 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.478632 / 0.478632 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042418 / 0.042418 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.086520 / 0.086520 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262213 / 0.262213 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015848 / 0.015848 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002969 / 0.003881 (DELTA:0.000912)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020503 / 0.018357 (DELTA:0.002146)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.001238 (DELTA:0.001234)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55719 / $55719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42774 / $42774 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52013 / $52013 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66748 / $66748 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52480 / $52480 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62746 / $62746 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54131 / $54131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43604 / $43604 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52384 / $52384 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55719 / $55719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42774 / $42774 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $52013 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66748 / $66748 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52480 / $52480 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62746 / $62746 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54131 / $54131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43604 / $43604 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52384 / $52384 R:1.000000

cross subsidized price / cost ALT BEV                                 $60948 / $60948 R:1.000000
cross subsidized price / cost ALT ICE                                 $46146 / $46146 R:1.000000
cross subsidized price / cost ALT PHEV                                $54879 / $54879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45337 / $45337 R:1.000000
cross subsidized price / cost ALT pickup                              $56312 / $56312 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45807 / $45807 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49349 / $49349 R:1.000000

2034_1_1  SCORE:0.000000, CE:0.002146, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.089520 / 0.089520 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.480630 / 0.480630 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.041792 / 0.041792 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.085080 / 0.085080 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.263957 / 0.263957 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015545 / 0.015545 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003244 / 0.003807 (DELTA:0.000563)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020232 / 0.018455 (DELTA:0.001777)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001214 (DELTA:0.001214)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55719 / $55719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42827 / $42827 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52013 / $52013 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66748 / $66748 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52480 / $52480 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62746 / $62746 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54131 / $54131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43604 / $43604 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52384 / $52384 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55719 / $55719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42827 / $42827 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $52013 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66748 / $66748 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52480 / $52480 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62746 / $62746 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54131 / $54131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43604 / $43604 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52384 / $52384 R:1.000000

cross subsidized price / cost ALT BEV                                 $60944 / $60944 R:1.000000
cross subsidized price / cost ALT ICE                                 $46185 / $46185 R:1.000000
cross subsidized price / cost ALT PHEV                                $54870 / $54870 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45340 / $45340 R:1.000000
cross subsidized price / cost ALT pickup                              $56248 / $56248 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45765 / $45765 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49327 / $49327 R:1.000000

2034_2_2  SCORE:0.000000, CE:0.001777, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.089520 / 0.089520 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.480630 / 0.480630 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.041792 / 0.041792 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.085080 / 0.085080 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.263957 / 0.263957 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015545 / 0.015545 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003807 / 0.003807 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018455 / 0.018455 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001214 / 0.001214 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55719 / $55719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42817 / $42817 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52013 / $52013 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66748 / $66748 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52479 / $52479 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62746 / $62746 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54131 / $54131 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43604 / $43604 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52384 / $52384 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55719 / $55719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42817 / $42817 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $52013 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66748 / $66748 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52479 / $52479 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62746 / $62746 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54131 / $54131 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43604 / $43604 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52384 / $52384 R:1.000000

cross subsidized price / cost ALT BEV                                 $60944 / $60944 R:1.000000
cross subsidized price / cost ALT ICE                                 $46178 / $46178 R:1.000000
cross subsidized price / cost ALT PHEV                                $54870 / $54870 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45333 / $45333 R:1.000000
cross subsidized price / cost ALT pickup                              $56246 / $56246 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45765 / $45765 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49322 / $49322 R:1.000000

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

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.064260 / 0.120625 (DELTA:0.056365)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.499121 / 0.438517 (DELTA:0.060604)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040450 / 0.052448 (DELTA:0.011998)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.120956 / 0.112353 (DELTA:0.008604)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227098 / 0.219622 (DELTA:0.007476)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018017 / 0.033118 (DELTA:0.015101)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004866 / 0.005858 (DELTA:0.000992)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023518 / 0.015535 (DELTA:0.007984)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001714 / 0.001925 (DELTA:0.000212)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57791 / $55039 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $40735 / $42770 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54457 / $51863 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $65220 / $65943 R:0.989039
cross subsidized price / cost ALT pickup.ICE                          $52329 / $52430 R:0.998068
cross subsidized price / cost ALT pickup.PHEV                         $65602 / $62478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56111 / $53460 R:1.049592
cross subsidized price / cost ALT sedan_wagon.ICE                     $42329 / $43560 R:0.971733
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54083 / $52214 R:1.035790

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57791 / $55039 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $40735 / $42770 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54457 / $51863 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $65220 / $65943 R:0.989039
modified cross subsidized price / cost ALT pickup.ICE                 $52329 / $52430 R:0.998068
modified cross subsidized price / cost ALT pickup.PHEV                $65602 / $62478 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56111 / $53460 R:1.049592
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42329 / $43560 R:0.971733
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54083 / $52214 R:1.035790

cross subsidized price / cost ALT BEV                                 $61244 / $60130 R:1.018541
cross subsidized price / cost ALT ICE                                 $44551 / $45937 R:0.969830
cross subsidized price / cost ALT PHEV                                $58667 / $55889 R:1.049708
cross subsidized price / cost ALT cuv_suv_van                         $45276 / $45969 R:0.984908
cross subsidized price / cost ALT pickup                              $57500 / $57500 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46762 / $46762 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49773 / $50197 R:0.991547

2035_0_0  SCORE:0.010393, CE:0.060604, CSPE:0.008453

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=1 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.098350 / 0.098350 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.470190 / 0.470190 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.043050 / 0.043050 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.090148 / 0.090148 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.249100 / 0.249100 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025845 / 0.025845 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000969 / 0.004571 (DELTA:0.003603)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022348 / 0.017244 (DELTA:0.005104)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001503 (DELTA:0.001501)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55039 / $55039 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42760 / $42760 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51863 / $51863 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65943 / $65943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52417 / $52417 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62478 / $62478 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53460 / $53460 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43822 / $43822 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52214 / $52214 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55039 / $55039 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42760 / $42760 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51863 / $51863 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65943 / $65943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52417 / $52417 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62478 / $62478 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53460 / $53460 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43822 / $43822 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52214 / $52214 R:1.000000

cross subsidized price / cost ALT BEV                                 $60093 / $60093 R:1.000000
cross subsidized price / cost ALT ICE                                 $46051 / $46051 R:1.000000
cross subsidized price / cost ALT PHEV                                $55768 / $55768 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45375 / $45375 R:1.000000
cross subsidized price / cost ALT pickup                              $56469 / $56469 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46253 / $46253 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49446 / $49446 R:1.000000

2035_1_1  SCORE:0.000000, CE:0.005104, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=2 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097383 / 0.097383 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.471564 / 0.471564 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042642 / 0.042642 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.089184 / 0.089184 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250379 / 0.250379 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025530 / 0.025530 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003677 / 0.004516 (DELTA:0.000838)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019639 / 0.017318 (DELTA:0.002321)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.001484 (DELTA:0.001482)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55039 / $55039 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42770 / $42770 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51863 / $51863 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65943 / $65943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52430 / $52430 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62478 / $62478 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53460 / $53460 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43560 / $43560 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52214 / $52214 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55039 / $55039 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42770 / $42770 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51863 / $51863 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65943 / $65943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52430 / $52430 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62478 / $62478 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53460 / $53460 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43560 / $43560 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52214 / $52214 R:1.000000

cross subsidized price / cost ALT BEV                                 $60091 / $60091 R:1.000000
cross subsidized price / cost ALT ICE                                 $46060 / $46060 R:1.000000
cross subsidized price / cost ALT PHEV                                $55761 / $55761 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45357 / $45357 R:1.000000
cross subsidized price / cost ALT pickup                              $56433 / $56433 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46028 / $46028 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49417 / $49417 R:1.000000

2035_2_2  SCORE:0.000000, CE:0.002321, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=3 Ford
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097383 / 0.097383 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.471564 / 0.471564 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042642 / 0.042642 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.089184 / 0.089184 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.250379 / 0.250379 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025530 / 0.025530 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004516 / 0.004516 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017318 / 0.017318 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001484 / 0.001484 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55039 / $55039 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42748 / $42748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51863 / $51863 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65943 / $65943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52417 / $52417 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62478 / $62478 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53460 / $53460 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43560 / $43560 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52214 / $52214 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55039 / $55039 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42748 / $42748 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51863 / $51863 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65943 / $65943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52417 / $52417 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62478 / $62478 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53460 / $53460 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43560 / $43560 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52214 / $52214 R:1.000000

cross subsidized price / cost ALT BEV                                 $60091 / $60091 R:1.000000
cross subsidized price / cost ALT ICE                                 $46042 / $46042 R:1.000000
cross subsidized price / cost ALT PHEV                                $55761 / $55761 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45341 / $45341 R:1.000000
cross subsidized price / cost ALT pickup                              $56425 / $56425 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46028 / $46028 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49404 / $49404 R:1.000000

2035_3_3  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 Ford

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.103656 / 0.124202 (DELTA:0.020546)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.479638 / 0.434678 (DELTA:0.044960)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.020462 / 0.052720 (DELTA:0.032257)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.091606 / 0.091579 (DELTA:0.000027)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.237108 / 0.236513 (DELTA:0.000595)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037321 / 0.037089 (DELTA:0.000232)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003990 / 0.005980 (DELTA:0.001991)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026217 / 0.015471 (DELTA:0.010746)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001768 (DELTA:0.001767)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57451 / $54715 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $40653 / $42684 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54286 / $51701 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $67278 / $65590 R:1.025740
cross subsidized price / cost ALT pickup.ICE                          $51427 / $52378 R:0.981840
cross subsidized price / cost ALT pickup.PHEV                         $64198 / $62306 R:1.030361
cross subsidized price / cost ALT sedan_wagon.BEV                     $55816 / $53158 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42192 / $43517 R:0.969551
cross subsidized price / cost ALT sedan_wagon.PHEV                    $54668 / $52065 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57451 / $54715 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $40653 / $42684 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54286 / $51701 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $67278 / $65590 R:1.025740
modified cross subsidized price / cost ALT pickup.ICE                 $51427 / $52378 R:0.981840
modified cross subsidized price / cost ALT pickup.PHEV                $64198 / $62306 R:1.030361
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55816 / $53158 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42192 / $43517 R:0.969551
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $54668 / $52065 R:1.050000

cross subsidized price / cost ALT BEV                                 $61465 / $59164 R:1.038893
cross subsidized price / cost ALT ICE                                 $44399 / $46042 R:0.964316
cross subsidized price / cost ALT PHEV                                $58308 / $56003 R:1.041151
cross subsidized price / cost ALT cuv_suv_van                         $45240 / $45904 R:0.985517
cross subsidized price / cost ALT pickup                              $56699 / $56700 R:0.999990
cross subsidized price / cost ALT sedan_wagon                         $46651 / $46651 R:0.999999
cross subsidized price / cost ALT TOTAL                               $49457 / $49864 R:0.991841

2036_0_0  SCORE:0.000285, CE:0.044960, CSPE:0.008159

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.110308 / 0.110311 (DELTA:0.000003)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.470261 / 0.454262 (DELTA:0.015998)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.031031 / 0.047026 (DELTA:0.015995)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.080956 / 0.080956 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252044 / 0.252041 (DELTA:0.000003)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.032181 / 0.032185 (DELTA:0.000003)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005190 / 0.005190 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017764 / 0.016495 (DELTA:0.001269)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000266 / 0.001534 (DELTA:0.001269)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54715 / $54715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42707 / $42707 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51701 / $51701 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65590 / $65590 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $52378 / $52378 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $62306 / $62306 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53158 / $53158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43778 / $43778 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52065 / $52065 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54715 / $54715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42707 / $42707 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51701 / $51701 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65590 / $65590 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $52378 / $52378 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $62306 / $62306 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53158 / $53158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43778 / $43778 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52065 / $52065 R:1.000000

cross subsidized price / cost ALT BEV                                 $59156 / $59156 R:1.000000
cross subsidized price / cost ALT ICE                                 $46104 / $46104 R:1.000000
cross subsidized price / cost ALT PHEV                                $55935 / $55935 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45565 / $45565 R:1.000000
cross subsidized price / cost ALT pickup                              $56182 / $56182 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46422 / $46422 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49462 / $49462 R:1.000000

2036_1_1  SCORE:0.000002, CE:0.015998, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.110311 / 0.110311 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.454262 / 0.454262 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047026 / 0.047026 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.069643 / 0.080151 (DELTA:0.010509)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252366 / 0.252845 (DELTA:0.000479)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.043173 / 0.032185 (DELTA:0.010988)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005190 / 0.005190 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016495 / 0.016495 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001534 / 0.001534 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54715 / $54715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42645 / $42645 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51701 / $51701 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68834 / $65590 R:1.049458
cross subsidized price / cost ALT pickup.ICE                          $51059 / $52366 R:0.975040
cross subsidized price / cost ALT pickup.PHEV                         $64496 / $62306 R:1.035143
cross subsidized price / cost ALT sedan_wagon.BEV                     $53158 / $53158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $43517 / $43517 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52065 / $52065 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54715 / $54715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42645 / $42645 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51701 / $51701 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68834 / $65590 R:1.049458
modified cross subsidized price / cost ALT pickup.ICE                 $51059 / $52366 R:0.975040
modified cross subsidized price / cost ALT pickup.PHEV                $64496 / $62306 R:1.035143
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53158 / $53158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $43517 / $43517 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52065 / $52065 R:1.000000

cross subsidized price / cost ALT BEV                                 $60458 / $59129 R:1.022475
cross subsidized price / cost ALT ICE                                 $45605 / $46062 R:0.990085
cross subsidized price / cost ALT PHEV                                $56808 / $55935 R:1.015603
cross subsidized price / cost ALT cuv_suv_van                         $45518 / $45518 R:1.000000
cross subsidized price / cost ALT pickup                              $56144 / $56144 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46236 / $46236 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49415 / $49415 R:1.000000

2036_2_2  SCORE:0.007325, CE:0.010988, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.110311 / 0.110311 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.454262 / 0.454262 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047026 / 0.047026 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.080151 / 0.080151 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252845 / 0.252845 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.032185 / 0.032185 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005190 / 0.005190 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016495 / 0.016495 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001534 / 0.001534 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54715 / $54715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42660 / $42660 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51701 / $51701 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68834 / $65590 R:1.049458
cross subsidized price / cost ALT pickup.ICE                          $51071 / $52378 R:0.975040
cross subsidized price / cost ALT pickup.PHEV                         $64496 / $62306 R:1.035143
cross subsidized price / cost ALT sedan_wagon.BEV                     $53158 / $53158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $47334 / $47334 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52065 / $52065 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54715 / $54715 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42660 / $42660 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51701 / $51701 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68834 / $65590 R:1.049458
modified cross subsidized price / cost ALT pickup.ICE                 $51071 / $52378 R:0.975040
modified cross subsidized price / cost ALT pickup.PHEV                $64496 / $62306 R:1.035143
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53158 / $53158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $47334 / $47334 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $52065 / $52065 R:1.000000

cross subsidized price / cost ALT BEV                                 $60458 / $59129 R:1.022475
cross subsidized price / cost ALT ICE                                 $45706 / $46163 R:0.990104
cross subsidized price / cost ALT PHEV                                $56808 / $55935 R:1.015603
cross subsidized price / cost ALT cuv_suv_van                         $45530 / $45530 R:1.000000
cross subsidized price / cost ALT pickup                              $56153 / $56153 R:0.999996
cross subsidized price / cost ALT sedan_wagon                         $48948 / $48948 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49489 / $49489 R:0.999998

2036_3_3  SCORE:0.000004, CE:0.000000, CSPE:0.000002

