OMEGA 2.3.0 session NTR started at 2024-03-04 20:06:05


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.063286 (DELTA:0.063286)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.522706 / 0.451824 (DELTA:0.070882)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057134 / 0.056304 (DELTA:0.000830)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.009495 (DELTA:0.009495)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.334501 / 0.303890 (DELTA:0.030611)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.008821 (DELTA:0.008821)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.016259 (DELTA:0.016259)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.085659 / 0.085682 (DELTA:0.000023)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.004439 (DELTA:0.004439)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67352 / $64145 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43229 / $44023 R:0.981961
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58122 / $55355 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $78371 / $74639 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $48757 / $48966 R:0.995734
cross subsidized price / cost ALT pickup.PHEV                         $66810 / $63629 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $63127 / $60126 R:1.049900
cross subsidized price / cost ALT sedan_wagon.ICE                     $41114 / $41561 R:0.989263
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50143 / $52519 R:0.954758

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64427 / $64145 R:1.004400
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43229 / $44023 R:0.981961
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55197 / $55355 R:0.997159
modified cross subsidized price / cost ALT pickup.BEV                 $75446 / $74639 R:1.010811
modified cross subsidized price / cost ALT pickup.ICE                 $48757 / $48966 R:0.995734
modified cross subsidized price / cost ALT pickup.PHEV                $63885 / $63629 R:1.004031
modified cross subsidized price / cost ALT sedan_wagon.BEV            $60202 / $60126 R:1.001253
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41114 / $41561 R:0.989263
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47218 / $52519 R:0.899064

cross subsidized price / cost ALT BEV                                 $67755 / $64530 R:1.049983
cross subsidized price / cost ALT ICE                                 $45010 / $45557 R:0.987986
cross subsidized price / cost ALT PHEV                                $58715 / $56223 R:1.044323
cross subsidized price / cost ALT cuv_suv_van                         $47368 / $47368 R:1.000000
cross subsidized price / cost ALT pickup                              $50124 / $50124 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $44855 / $44855 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47989 / $47989 R:1.000000

2023_0_0  SCORE:0.016310, CE:0.070882, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=1 Stellantis
%%% 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               = 0.000000 / 0.028836 (DELTA:0.028836)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.515110 / 0.486275 (DELTA:0.028836)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056304 / 0.056304 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004326 (DELTA:0.004326)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.322206 / 0.313860 (DELTA:0.008345)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.004019 (DELTA:0.004019)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.007408 (DELTA:0.007408)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.106380 / 0.096949 (DELTA:0.009431)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002023 (DELTA:0.002023)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64145 / $64145 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44023 / $44023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55355 / $55355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74639 / $74639 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $48966 / $48966 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63629 / $63629 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60126 / $60126 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41561 / $41561 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52519 / $52519 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61220 / $64145 R:0.954400
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44023 / $44023 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52430 / $55355 R:0.947159
modified cross subsidized price / cost ALT pickup.BEV                 $71714 / $74639 R:0.960811
modified cross subsidized price / cost ALT pickup.ICE                 $48966 / $48966 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60704 / $63629 R:0.954031
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57201 / $60126 R:0.951353
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41561 / $41561 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49594 / $52519 R:0.944306

cross subsidized price / cost ALT BEV                                 $64530 / $64530 R:1.000000
cross subsidized price / cost ALT ICE                                 $45486 / $45486 R:1.000000
cross subsidized price / cost ALT PHEV                                $55796 / $55796 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46155 / $46155 R:1.000000
cross subsidized price / cost ALT pickup                              $49493 / $49493 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43062 / $43062 R:1.000000
cross subsidized price / cost ALT TOTAL                               $46901 / $46901 R:1.000000

2023_1_1  SCORE:0.005564, CE:0.028836, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=2 Stellantis
%%% 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               = 0.000000 / 0.027860 (DELTA:0.027860)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.515110 / 0.487250 (DELTA:0.027860)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056304 / 0.056304 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004180 (DELTA:0.004180)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.322206 / 0.314142 (DELTA:0.008063)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.003883 (DELTA:0.003883)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.007157 (DELTA:0.007157)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.106380 / 0.097268 (DELTA:0.009112)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001954 (DELTA:0.001954)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64145 / $64145 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44023 / $44023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55355 / $55355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74639 / $74639 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $48966 / $48966 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63629 / $63629 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60126 / $60126 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41561 / $41561 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52519 / $52519 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61220 / $64145 R:0.954400
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44023 / $44023 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52430 / $55355 R:0.947159
modified cross subsidized price / cost ALT pickup.BEV                 $71714 / $74639 R:0.960811
modified cross subsidized price / cost ALT pickup.ICE                 $48966 / $48966 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60704 / $63629 R:0.954031
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57201 / $60126 R:0.951353
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41561 / $41561 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49594 / $52519 R:0.944306

cross subsidized price / cost ALT BEV                                 $64530 / $64530 R:1.000000
cross subsidized price / cost ALT ICE                                 $45484 / $45484 R:1.000000
cross subsidized price / cost ALT PHEV                                $55782 / $55782 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46120 / $46120 R:1.000000
cross subsidized price / cost ALT pickup                              $49475 / $49475 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43011 / $43011 R:1.000000
cross subsidized price / cost ALT TOTAL                               $46871 / $46871 R:1.000000

2023_2_2  SCORE:0.005375, CE:0.027860, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=3 Stellantis
%%% 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               = 0.027860 / 0.027860 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.487250 / 0.487250 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056304 / 0.056304 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004180 / 0.004180 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.314142 / 0.314142 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.003883 / 0.003883 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007157 / 0.007157 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.097268 / 0.097268 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001954 / 0.001954 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64145 / $64145 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42449 / $42449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55355 / $55355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74639 / $74639 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $49819 / $49819 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63629 / $63629 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $60126 / $60126 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $40164 / $40164 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52519 / $52519 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61220 / $64145 R:0.954400
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42449 / $42449 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52430 / $55355 R:0.947159
modified cross subsidized price / cost ALT pickup.BEV                 $71714 / $74639 R:0.960811
modified cross subsidized price / cost ALT pickup.ICE                 $49819 / $49819 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $60704 / $63629 R:0.954031
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57201 / $60126 R:0.951353
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40164 / $40164 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49594 / $52519 R:0.944306

cross subsidized price / cost ALT BEV                                 $64530 / $64530 R:1.000000
cross subsidized price / cost ALT ICE                                 $44778 / $44778 R:1.000000
cross subsidized price / cost ALT PHEV                                $55782 / $55782 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $44778 / $44778 R:1.000000
cross subsidized price / cost ALT pickup                              $50307 / $50307 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $41734 / $41734 R:1.000000
cross subsidized price / cost ALT TOTAL                               $46236 / $46236 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 Stellantis

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.072283 / 0.072137 (DELTA:0.000147)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451744 / 0.444282 (DELTA:0.007462)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057129 / 0.056300 (DELTA:0.000830)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.012907 (DELTA:0.012907)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.338662 / 0.301060 (DELTA:0.037603)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000000 / 0.011293 (DELTA:0.011293)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003478 / 0.017512 (DELTA:0.014034)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.076698 / 0.080940 (DELTA:0.004242)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.003570 (DELTA:0.003565)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66359 / $63382 R:1.046979
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41971 / $42374 R:0.990478
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54291 / $54922 R:0.988509
cross subsidized price / cost ALT pickup.BEV                          $77428 / $73741 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $49463 / $49740 R:0.994441
cross subsidized price / cost ALT pickup.PHEV                         $66321 / $63163 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $61542 / $59476 R:1.034736
cross subsidized price / cost ALT sedan_wagon.ICE                     $39674 / $40158 R:0.987941
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53077 / $52232 R:1.016183

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63134 / $63382 R:0.996097
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41971 / $42374 R:0.990478
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51066 / $54922 R:0.929790
modified cross subsidized price / cost ALT pickup.BEV                 $74203 / $73741 R:1.006266
modified cross subsidized price / cost ALT pickup.ICE                 $49463 / $49740 R:0.994441
modified cross subsidized price / cost ALT pickup.PHEV                $63096 / $63163 R:0.998942
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58317 / $59476 R:0.980513
modified cross subsidized price / cost ALT sedan_wagon.ICE            $39674 / $40158 R:0.987941
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49852 / $52232 R:0.954439

cross subsidized price / cost ALT BEV                                 $66930 / $64019 R:1.045474
cross subsidized price / cost ALT ICE                                 $44476 / $44841 R:0.991857
cross subsidized price / cost ALT PHEV                                $56139 / $56095 R:1.000789
cross subsidized price / cost ALT cuv_suv_van                         $46254 / $46254 R:1.000000
cross subsidized price / cost ALT pickup                              $51158 / $51158 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43896 / $43896 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47608 / $47608 R:1.000000

2024_0_0  SCORE:0.020601, CE:0.037603, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=1 Stellantis
%%% 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               = 0.053659 / 0.053659 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.462760 / 0.462760 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056300 / 0.056300 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.009601 / 0.009601 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.311459 / 0.307259 (DELTA:0.004200)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.004200 / 0.008400 (DELTA:0.004200)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013020 / 0.013026 (DELTA:0.000006)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.088674 / 0.086340 (DELTA:0.002334)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000328 / 0.002656 (DELTA:0.002328)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63382 / $63382 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42374 / $42374 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54922 / $54922 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73741 / $73741 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $49740 / $49740 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63163 / $63163 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $59476 / $59476 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $40158 / $40158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52232 / $52232 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60157 / $63382 R:0.949118
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42374 / $42374 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51697 / $54922 R:0.941281
modified cross subsidized price / cost ALT pickup.BEV                 $70516 / $73741 R:0.956266
modified cross subsidized price / cost ALT pickup.ICE                 $49740 / $49740 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59938 / $63163 R:0.948942
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56251 / $59476 R:0.945777
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40158 / $40158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49007 / $52232 R:0.938256

cross subsidized price / cost ALT BEV                                 $64019 / $64019 R:1.000000
cross subsidized price / cost ALT ICE                                 $44793 / $44793 R:1.000000
cross subsidized price / cost ALT PHEV                                $55844 / $55844 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45576 / $45576 R:1.000000
cross subsidized price / cost ALT pickup                              $50795 / $50795 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $42939 / $42939 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47004 / $47004 R:1.000000

2024_1_1  SCORE:0.002800, CE:0.004200, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=2 Stellantis
%%% 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               = 0.053659 / 0.053659 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.462760 / 0.462760 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056300 / 0.056300 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.009601 / 0.009601 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.307259 / 0.307259 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.008400 / 0.008400 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013026 / 0.013026 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.086340 / 0.086340 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002656 / 0.002656 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63382 / $63382 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42374 / $42374 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54922 / $54922 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73741 / $73741 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $49740 / $49740 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $63163 / $63163 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $59476 / $59476 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $40158 / $40158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52232 / $52232 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60157 / $63382 R:0.949118
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42374 / $42374 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51697 / $54922 R:0.941281
modified cross subsidized price / cost ALT pickup.BEV                 $70516 / $73741 R:0.956266
modified cross subsidized price / cost ALT pickup.ICE                 $49740 / $49740 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59938 / $63163 R:0.948942
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56251 / $59476 R:0.945777
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40158 / $40158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49007 / $52232 R:0.938256

cross subsidized price / cost ALT BEV                                 $64019 / $64019 R:1.000000
cross subsidized price / cost ALT ICE                                 $44793 / $44793 R:1.000000
cross subsidized price / cost ALT PHEV                                $55844 / $55844 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45576 / $45576 R:1.000000
cross subsidized price / cost ALT pickup                              $50795 / $50795 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $42939 / $42939 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47004 / $47004 R:1.000000

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

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.077245 (DELTA:0.077245)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.422905 / 0.438114 (DELTA:0.015209)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.156800 / 0.056568 (DELTA:0.100232)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.016418 (DELTA:0.016418)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.312126 / 0.291657 (DELTA:0.020469)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.030767 / 0.022212 (DELTA:0.008555)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000001 / 0.015694 (DELTA:0.015693)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.067938 / 0.075473 (DELTA:0.007535)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.009462 / 0.006618 (DELTA:0.002844)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65906 / $62940 R:1.047112
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41957 / $42408 R:0.989343
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54168 / $54717 R:0.989968
cross subsidized price / cost ALT pickup.BEV                          $76322 / $72688 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $48979 / $49146 R:0.996605
cross subsidized price / cost ALT pickup.PHEV                         $61413 / $61908 R:0.991993
cross subsidized price / cost ALT sedan_wagon.BEV                     $61890 / $58952 R:1.049850
cross subsidized price / cost ALT sedan_wagon.ICE                     $39711 / $40105 R:0.990174
cross subsidized price / cost ALT sedan_wagon.PHEV                    $49498 / $51973 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62606 / $62940 R:0.994682
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41957 / $42408 R:0.989343
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50868 / $54717 R:0.929657
modified cross subsidized price / cost ALT pickup.BEV                 $73022 / $72688 R:1.004601
modified cross subsidized price / cost ALT pickup.ICE                 $48979 / $49146 R:0.996605
modified cross subsidized price / cost ALT pickup.PHEV                $58113 / $61908 R:0.938689
modified cross subsidized price / cost ALT sedan_wagon.BEV            $58590 / $58952 R:0.993873
modified cross subsidized price / cost ALT sedan_wagon.ICE            $39711 / $40105 R:0.990174
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $46198 / $51973 R:0.888887

cross subsidized price / cost ALT BEV                                 $66893 / $63831 R:1.047969
cross subsidized price / cost ALT ICE                                 $44290 / $44633 R:0.992310
cross subsidized price / cost ALT PHEV                                $55690 / $56375 R:0.987861
cross subsidized price / cost ALT cuv_suv_van                         $46399 / $46399 R:1.000000
cross subsidized price / cost ALT pickup                              $51174 / $51174 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43933 / $43933 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47735 / $47735 R:1.000000

2025_0_0  SCORE:0.015147, CE:0.100232, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046642 / 0.060614 (DELTA:0.013972)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.454745 / 0.454745 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.070540 / 0.056568 (DELTA:0.013972)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012868 / 0.012883 (DELTA:0.000015)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.299974 / 0.299974 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017444 / 0.017430 (DELTA:0.000015)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012310 / 0.012315 (DELTA:0.000005)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.080277 / 0.080277 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005198 / 0.005193 (DELTA:0.000005)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62940 / $62940 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42408 / $42408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54717 / $54717 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72688 / $72688 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50533 / $50533 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61908 / $61908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56587 / $58952 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $40605 / $40105 R:1.012454
cross subsidized price / cost ALT sedan_wagon.PHEV                    $49888 / $51973 R:0.959890

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59640 / $62940 R:0.947570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42408 / $42408 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51417 / $54717 R:0.939690
modified cross subsidized price / cost ALT pickup.BEV                 $69388 / $72688 R:0.954601
modified cross subsidized price / cost ALT pickup.ICE                 $50533 / $50533 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58608 / $61908 R:0.946696
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53287 / $58952 R:0.903912
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40605 / $40105 R:1.012454
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $46588 / $51973 R:0.896396

cross subsidized price / cost ALT BEV                                 $63492 / $63831 R:0.994684
cross subsidized price / cost ALT ICE                                 $45154 / $45106 R:1.001065
cross subsidized price / cost ALT PHEV                                $55983 / $56120 R:0.997564
cross subsidized price / cost ALT cuv_suv_van                         $45802 / $45802 R:1.000000
cross subsidized price / cost ALT pickup                              $51998 / $51998 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43111 / $43109 R:1.000036
cross subsidized price / cost ALT TOTAL                               $47585 / $47585 R:1.000003

2025_1_1  SCORE:0.000010, CE:0.013972, CSPE:0.000003

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=2 Stellantis
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059349 / 0.059354 (DELTA:0.000005)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.456006 / 0.456006 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056573 / 0.056568 (DELTA:0.000005)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.009233 / 0.012615 (DELTA:0.003382)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.300605 / 0.300605 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.020449 / 0.017067 (DELTA:0.003382)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012026 / 0.012059 (DELTA:0.000033)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.080641 / 0.080641 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005118 / 0.005085 (DELTA:0.000033)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62940 / $62940 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42408 / $42408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54717 / $54717 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72688 / $72688 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50533 / $50533 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61908 / $61908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56144 / $58952 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $40605 / $40105 R:1.012454
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50669 / $51973 R:0.974908

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59640 / $62940 R:0.947570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42408 / $42408 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51417 / $54717 R:0.939690
modified cross subsidized price / cost ALT pickup.BEV                 $69388 / $72688 R:0.954601
modified cross subsidized price / cost ALT pickup.ICE                 $50533 / $50533 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58608 / $61908 R:0.946696
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52844 / $58952 R:0.896403
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40605 / $40105 R:1.012454
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47369 / $51973 R:0.911414

cross subsidized price / cost ALT BEV                                 $63428 / $63831 R:0.993689
cross subsidized price / cost ALT ICE                                 $45152 / $45104 R:1.001067
cross subsidized price / cost ALT PHEV                                $56014 / $56099 R:0.998498
cross subsidized price / cost ALT cuv_suv_van                         $45757 / $45757 R:1.000000
cross subsidized price / cost ALT pickup                              $51967 / $51967 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43045 / $43047 R:0.999951
cross subsidized price / cost ALT TOTAL                               $47543 / $47543 R:0.999996

2025_2_2  SCORE:0.002255, CE:0.003382, CSPE:0.000004

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=3 Stellantis
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059354 / 0.059354 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.456006 / 0.456006 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056568 / 0.056568 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012615 / 0.012615 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.300605 / 0.300605 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017067 / 0.017067 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007016 / 0.012059 (DELTA:0.005043)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.080641 / 0.080641 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010128 / 0.005085 (DELTA:0.005043)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62940 / $62940 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42408 / $42408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54717 / $54717 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72688 / $72688 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50533 / $50533 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61908 / $61908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56586 / $58952 R:0.959872
cross subsidized price / cost ALT sedan_wagon.ICE                     $40529 / $40105 R:1.010548
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50874 / $51973 R:0.978859

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59640 / $62940 R:0.947570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42408 / $42408 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51417 / $54717 R:0.939690
modified cross subsidized price / cost ALT pickup.BEV                 $69388 / $72688 R:0.954601
modified cross subsidized price / cost ALT pickup.ICE                 $50533 / $50533 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58608 / $61908 R:0.946696
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53286 / $58952 R:0.903895
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40529 / $40105 R:1.010548
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47574 / $51973 R:0.915364

cross subsidized price / cost ALT BEV                                 $63492 / $63831 R:0.994681
cross subsidized price / cost ALT ICE                                 $45145 / $45104 R:1.000903
cross subsidized price / cost ALT PHEV                                $56028 / $56099 R:0.998735
cross subsidized price / cost ALT cuv_suv_van                         $45757 / $45757 R:1.000000
cross subsidized price / cost ALT pickup                              $51967 / $51967 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43047 / $43047 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47543 / $47543 R:1.000000

2025_3_3  SCORE:0.000000, CE:0.005043, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=4 Stellantis
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059354 / 0.059354 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.456006 / 0.456006 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056568 / 0.056568 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.012615 / 0.012615 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.300605 / 0.300605 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017067 / 0.017067 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012059 / 0.012059 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.080641 / 0.080641 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005085 / 0.005085 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62940 / $62940 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42408 / $42408 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54717 / $54717 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72688 / $72688 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50533 / $50533 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61908 / $61908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56586 / $58952 R:0.959872
cross subsidized price / cost ALT sedan_wagon.ICE                     $40529 / $40105 R:1.010548
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50874 / $51973 R:0.978859

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59640 / $62940 R:0.947570
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42408 / $42408 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51417 / $54717 R:0.939690
modified cross subsidized price / cost ALT pickup.BEV                 $69388 / $72688 R:0.954601
modified cross subsidized price / cost ALT pickup.ICE                 $50533 / $50533 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $58608 / $61908 R:0.946696
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53286 / $58952 R:0.903895
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40529 / $40105 R:1.010548
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47574 / $51973 R:0.915364

cross subsidized price / cost ALT BEV                                 $63492 / $63831 R:0.994681
cross subsidized price / cost ALT ICE                                 $45145 / $45104 R:1.000903
cross subsidized price / cost ALT PHEV                                $56028 / $56099 R:0.998735
cross subsidized price / cost ALT cuv_suv_van                         $45757 / $45757 R:1.000000
cross subsidized price / cost ALT pickup                              $51967 / $51967 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43047 / $43047 R:1.000000
cross subsidized price / cost ALT TOTAL                               $47543 / $47543 R:1.000000

2025_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.098764 (DELTA:0.098764)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.406686 / 0.416050 (DELTA:0.009365)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.173367 / 0.058063 (DELTA:0.115304)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.025478 (DELTA:0.025478)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.259981 / 0.267286 (DELTA:0.007306)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.087436 / 0.040491 (DELTA:0.046945)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000001 / 0.016764 (DELTA:0.016764)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.064273 / 0.069083 (DELTA:0.004810)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008258 / 0.008020 (DELTA:0.000238)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64564 / $61853 R:1.043825
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42040 / $42322 R:0.993341
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51830 / $54421 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $74777 / $71231 R:1.049770
cross subsidized price / cost ALT pickup.ICE                          $50530 / $50424 R:1.002108
cross subsidized price / cost ALT pickup.PHEV                         $58650 / $61582 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $60882 / $57985 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $39697 / $40103 R:0.989882
cross subsidized price / cost ALT sedan_wagon.PHEV                    $49332 / $51799 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61264 / $61853 R:0.990474
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42040 / $42322 R:0.993341
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48530 / $54421 R:0.891744
modified cross subsidized price / cost ALT pickup.BEV                 $71477 / $71231 R:1.003442
modified cross subsidized price / cost ALT pickup.ICE                 $50530 / $50424 R:1.002108
modified cross subsidized price / cost ALT pickup.PHEV                $55350 / $61582 R:0.898795
modified cross subsidized price / cost ALT sedan_wagon.BEV            $57582 / $57985 R:0.993045
modified cross subsidized price / cost ALT sedan_wagon.ICE            $39697 / $40103 R:0.989882
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $46032 / $51799 R:0.888673

cross subsidized price / cost ALT BEV                                 $65972 / $63088 R:1.045708
cross subsidized price / cost ALT ICE                                 $44841 / $44997 R:0.996548
cross subsidized price / cost ALT PHEV                                $54233 / $56945 R:0.952381
cross subsidized price / cost ALT cuv_suv_van                         $46916 / $46916 R:1.000000
cross subsidized price / cost ALT pickup                              $53371 / $53371 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44304 / $44296 R:1.000180
cross subsidized price / cost ALT TOTAL                               $48822 / $48821 R:1.000015

2026_0_0  SCORE:0.026576, CE:0.115304, CSPE:0.000015

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=1 Stellantis

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.091699 / 0.091699 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.423236 / 0.423236 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057943 / 0.057943 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.023656 / 0.023656 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.272006 / 0.272009 (DELTA:0.000003)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037594 / 0.037591 (DELTA:0.000003)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.015565 / 0.015565 (DELTA:0.000001)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.070856 / 0.070856 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007446 / 0.007446 (DELTA:0.000001)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64017 / $61853 R:1.034982
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42214 / $42322 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51830 / $54421 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $67839 / $71231 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $51052 / $50424 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $59112 / $61582 R:0.959890
cross subsidized price / cost ALT sedan_wagon.BEV                     $58272 / $57985 R:1.004945
cross subsidized price / cost ALT sedan_wagon.ICE                     $40301 / $40103 R:1.004945
cross subsidized price / cost ALT sedan_wagon.PHEV                    $49332 / $51799 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60717 / $61853 R:0.981630
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42214 / $42322 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48530 / $54421 R:0.891744
modified cross subsidized price / cost ALT pickup.BEV                 $64539 / $71231 R:0.906053
modified cross subsidized price / cost ALT pickup.ICE                 $51052 / $50424 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $55812 / $61582 R:0.906304
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54972 / $57985 R:0.948034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40301 / $40103 R:1.004945
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $46032 / $51799 R:0.888673

cross subsidized price / cost ALT BEV                                 $64025 / $63088 R:1.014848
cross subsidized price / cost ALT ICE                                 $45175 / $44994 R:1.004031
cross subsidized price / cost ALT PHEV                                $54308 / $56846 R:0.955350
cross subsidized price / cost ALT cuv_suv_van                         $46676 / $46672 R:1.000087
cross subsidized price / cost ALT pickup                              $53153 / $53160 R:0.999872
cross subsidized price / cost ALT sedan_wagon                         $43997 / $43996 R:1.000036
cross subsidized price / cost ALT TOTAL                               $48583 / $48583 R:1.000004

2026_1_1  SCORE:0.000128, CE:0.000003, CSPE:0.000004

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.132421 (DELTA:0.132421)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.322037 / 0.350892 (DELTA:0.028855)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.258450 / 0.089929 (DELTA:0.168521)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.035368 (DELTA:0.035368)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.314681 / 0.269027 (DELTA:0.045654)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033973 / 0.030144 (DELTA:0.003829)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000778 / 0.019578 (DELTA:0.018799)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.060963 / 0.062984 (DELTA:0.002021)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.009119 / 0.009656 (DELTA:0.000538)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63568 / $60543 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44379 / $42267 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51609 / $54190 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $73005 / $69528 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $49662 / $50329 R:0.986746
cross subsidized price / cost ALT pickup.PHEV                         $63184 / $61310 R:1.030570
cross subsidized price / cost ALT sedan_wagon.BEV                     $59190 / $56666 R:1.044536
cross subsidized price / cost ALT sedan_wagon.ICE                     $39638 / $40069 R:0.989251
cross subsidized price / cost ALT sedan_wagon.PHEV                    $49309 / $51617 R:0.955300

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59968 / $60543 R:0.990495
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44379 / $42267 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48009 / $54190 R:0.885948
modified cross subsidized price / cost ALT pickup.BEV                 $69405 / $69528 R:0.998223
modified cross subsidized price / cost ALT pickup.ICE                 $49662 / $50329 R:0.986746
modified cross subsidized price / cost ALT pickup.PHEV                $59584 / $61310 R:0.971852
modified cross subsidized price / cost ALT sedan_wagon.BEV            $55590 / $56666 R:0.981006
modified cross subsidized price / cost ALT sedan_wagon.ICE            $39638 / $40069 R:0.989251
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $45709 / $51617 R:0.885556

cross subsidized price / cost ALT BEV                                 $64892 / $61834 R:1.049446
cross subsidized price / cost ALT ICE                                 $46023 / $45240 R:1.017295
cross subsidized price / cost ALT PHEV                                $54128 / $55653 R:0.972597
cross subsidized price / cost ALT cuv_suv_van                         $49946 / $48360 R:1.032803
cross subsidized price / cost ALT pickup                              $53348 / $53348 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44802 / $44802 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50610 / $49700 R:1.018297

2027_0_0  SCORE:0.028284, CE:0.168521, CSPE:0.018297

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096830 / 0.096830 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.395490 / 0.398944 (DELTA:0.003454)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.080923 / 0.077469 (DELTA:0.003454)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.025862 / 0.025862 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.286635 / 0.286635 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.022042 / 0.022042 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.014316 / 0.014316 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.070842 / 0.070842 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007061 / 0.007061 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63428 / $60543 R:1.047644
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42068 / $42267 R:0.995291
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51609 / $54190 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $69528 / $69528 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50329 / $50329 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61310 / $61310 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56666 / $56666 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $40069 / $40069 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51617 / $51617 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59828 / $60543 R:0.988183
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42068 / $42267 R:0.995291
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48009 / $54190 R:0.885948
modified cross subsidized price / cost ALT pickup.BEV                 $65928 / $69528 R:0.948223
modified cross subsidized price / cost ALT pickup.ICE                 $50329 / $50329 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $57710 / $61310 R:0.941282
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53066 / $56666 R:0.936471
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40069 / $40069 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48017 / $51617 R:0.930256

cross subsidized price / cost ALT BEV                                 $63873 / $61834 R:1.032969
cross subsidized price / cost ALT ICE                                 $45011 / $45116 R:0.997673
cross subsidized price / cost ALT PHEV                                $53616 / $55492 R:0.966197
cross subsidized price / cost ALT cuv_suv_van                         $46966 / $46966 R:1.000000
cross subsidized price / cost ALT pickup                              $52537 / $52537 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43529 / $43529 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48513 / $48513 R:1.000000

2027_1_1  SCORE:0.000000, CE:0.003454, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=2 Stellantis
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096830 / 0.096830 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.398944 / 0.398944 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.077469 / 0.077469 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.025862 / 0.025862 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.286635 / 0.286635 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.022042 / 0.022042 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.014316 / 0.014316 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.070842 / 0.070842 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007061 / 0.007061 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63428 / $60543 R:1.047644
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42068 / $42267 R:0.995291
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51609 / $54190 R:0.952381
cross subsidized price / cost ALT pickup.BEV                          $69528 / $69528 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50329 / $50329 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61310 / $61310 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56666 / $56666 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $40069 / $40069 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51617 / $51617 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59828 / $60543 R:0.988183
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42068 / $42267 R:0.995291
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48009 / $54190 R:0.885948
modified cross subsidized price / cost ALT pickup.BEV                 $65928 / $69528 R:0.948223
modified cross subsidized price / cost ALT pickup.ICE                 $50329 / $50329 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $57710 / $61310 R:0.941282
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53066 / $56666 R:0.936471
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40069 / $40069 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $48017 / $51617 R:0.930256

cross subsidized price / cost ALT BEV                                 $63873 / $61834 R:1.032969
cross subsidized price / cost ALT ICE                                 $45011 / $45116 R:0.997673
cross subsidized price / cost ALT PHEV                                $53616 / $55492 R:0.966197
cross subsidized price / cost ALT cuv_suv_van                         $46966 / $46966 R:1.000000
cross subsidized price / cost ALT pickup                              $52537 / $52537 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43529 / $43529 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48513 / $48513 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=0 Stellantis
%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.097998 (DELTA:0.097998)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.454641 / 0.419146 (DELTA:0.035496)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.125817 / 0.056400 (DELTA:0.069417)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.097215 / 0.077553 (DELTA:0.019662)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.253407 / 0.242807 (DELTA:0.010599)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000013 / 0.015615 (DELTA:0.015602)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004312 / 0.021802 (DELTA:0.017490)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.059378 / 0.061102 (DELTA:0.001724)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005217 / 0.007577 (DELTA:0.002359)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63153 / $60146 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41066 / $43117 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57322 / $54592 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $64722 / $67945 R:0.952560
cross subsidized price / cost ALT pickup.ICE                          $51071 / $50238 R:1.016586
cross subsidized price / cost ALT pickup.PHEV                         $64100 / $61047 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $58275 / $56108 R:1.038609
cross subsidized price / cost ALT sedan_wagon.ICE                     $40440 / $41408 R:0.976602
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52908 / $51328 R:1.030780

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59403 / $60146 R:0.987652
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41066 / $43117 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53572 / $54592 R:0.981310
modified cross subsidized price / cost ALT pickup.BEV                 $60972 / $67945 R:0.897369
modified cross subsidized price / cost ALT pickup.ICE                 $51071 / $50238 R:1.016586
modified cross subsidized price / cost ALT pickup.PHEV                $60350 / $61047 R:0.988573
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54525 / $56108 R:0.971775
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40440 / $41408 R:0.976602
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49158 / $51328 R:0.957721

cross subsidized price / cost ALT BEV                                 $63231 / $62765 R:1.007424
cross subsidized price / cost ALT ICE                                 $44373 / $45364 R:0.978151
cross subsidized price / cost ALT PHEV                                $58231 / $55548 R:1.048309
cross subsidized price / cost ALT cuv_suv_van                         $46438 / $47155 R:0.984799
cross subsidized price / cost ALT pickup                              $54828 / $54828 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45781 / $45781 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49198 / $49609 R:0.991713

2028_0_0  SCORE:0.015288, CE:0.097998, CSPE:0.008287

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=1 Stellantis
%%% 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               = 0.040288 / 0.075153 (DELTA:0.034865)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.441991 / 0.441991 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.091264 / 0.056400 (DELTA:0.034865)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.059470 / 0.059474 (DELTA:0.000004)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.264526 / 0.264526 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.011979 / 0.011975 (DELTA:0.000004)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.016715 / 0.016720 (DELTA:0.000004)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.068269 / 0.067951 (DELTA:0.000319)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005496 / 0.005810 (DELTA:0.000314)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60146 / $60146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43585 / $43585 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54592 / $54592 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67945 / $67945 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50238 / $50238 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61047 / $61047 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56108 / $56108 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41408 / $41408 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51328 / $51328 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56396 / $60146 R:0.937652
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43585 / $43585 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50842 / $54592 R:0.931310
modified cross subsidized price / cost ALT pickup.BEV                 $64195 / $67945 R:0.944809
modified cross subsidized price / cost ALT pickup.ICE                 $50238 / $50238 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $57297 / $61047 R:0.938573
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52358 / $56108 R:0.933166
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41408 / $41408 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47578 / $51328 R:0.926941

cross subsidized price / cost ALT BEV                                 $62765 / $62765 R:1.000000
cross subsidized price / cost ALT ICE                                 $45666 / $45666 R:1.000000
cross subsidized price / cost ALT PHEV                                $55379 / $55379 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46837 / $46837 R:1.000000
cross subsidized price / cost ALT pickup                              $53758 / $53758 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44762 / $44762 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48975 / $48975 R:1.000000

2028_1_1  SCORE:0.000003, CE:0.034865, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=2 Stellantis
%%% 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               = 0.073807 / 0.073819 (DELTA:0.000012)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.443325 / 0.443325 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056411 / 0.056400 (DELTA:0.000012)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.058417 / 0.058418 (DELTA:0.000002)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.265795 / 0.265795 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.011764 / 0.011762 (DELTA:0.000002)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011837 / 0.016423 (DELTA:0.004586)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.077256 / 0.068351 (DELTA:0.008906)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001387 / 0.005707 (DELTA:0.004320)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60146 / $60146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43585 / $43585 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54592 / $54592 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67945 / $67945 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50238 / $50238 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61047 / $61047 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56108 / $56108 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41408 / $41408 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51328 / $51328 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56396 / $60146 R:0.937652
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43585 / $43585 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50842 / $54592 R:0.931310
modified cross subsidized price / cost ALT pickup.BEV                 $64195 / $67945 R:0.944809
modified cross subsidized price / cost ALT pickup.ICE                 $50238 / $50238 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $57297 / $61047 R:0.938573
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52358 / $56108 R:0.933166
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41408 / $41408 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47578 / $51328 R:0.926941

cross subsidized price / cost ALT BEV                                 $62765 / $62765 R:1.000000
cross subsidized price / cost ALT ICE                                 $45668 / $45668 R:1.000000
cross subsidized price / cost ALT PHEV                                $55368 / $55368 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46799 / $46799 R:1.000000
cross subsidized price / cost ALT pickup                              $53695 / $53695 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44702 / $44702 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48926 / $48926 R:1.000000

2028_2_2  SCORE:0.000001, CE:0.008906, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=3 Stellantis
%%% 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               = 0.073819 / 0.073819 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.443325 / 0.443325 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056400 / 0.056400 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.058418 / 0.058418 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.265795 / 0.265795 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.011762 / 0.011762 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.016423 / 0.016423 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.068351 / 0.068351 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005707 / 0.005707 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60146 / $60146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43543 / $43543 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54592 / $54592 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67945 / $67945 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50238 / $50238 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $61047 / $61047 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56108 / $56108 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41408 / $41408 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51328 / $51328 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56396 / $60146 R:0.937652
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43543 / $43543 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50842 / $54592 R:0.931310
modified cross subsidized price / cost ALT pickup.BEV                 $64195 / $67945 R:0.944809
modified cross subsidized price / cost ALT pickup.ICE                 $50238 / $50238 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $57297 / $61047 R:0.938573
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52358 / $56108 R:0.933166
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41408 / $41408 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47578 / $51328 R:0.926941

cross subsidized price / cost ALT BEV                                 $62765 / $62765 R:1.000000
cross subsidized price / cost ALT ICE                                 $45644 / $45644 R:1.000000
cross subsidized price / cost ALT PHEV                                $55368 / $55368 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46767 / $46767 R:1.000000
cross subsidized price / cost ALT pickup                              $53695 / $53695 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44702 / $44702 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48908 / $48908 R:1.000000

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

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.030890 / 0.117545 (DELTA:0.086655)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.492035 / 0.399144 (DELTA:0.092892)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057039 / 0.056354 (DELTA:0.000685)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.100986 / 0.101604 (DELTA:0.000618)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.247096 / 0.211327 (DELTA:0.035769)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.003880 / 0.024585 (DELTA:0.020705)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.024301 / 0.027393 (DELTA:0.003092)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.043483 / 0.055318 (DELTA:0.011835)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000289 / 0.006729 (DELTA:0.006440)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61903 / $58955 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41408 / $43476 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57116 / $54396 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $63359 / $66500 R:0.952771
cross subsidized price / cost ALT pickup.ICE                          $51428 / $50150 R:1.025486
cross subsidized price / cost ALT pickup.PHEV                         $62786 / $60792 R:1.032795
cross subsidized price / cost ALT sedan_wagon.BEV                     $54932 / $54932 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41359 / $41359 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51163 / $51163 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58003 / $58955 R:0.983848
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41408 / $43476 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53216 / $54396 R:0.978305
modified cross subsidized price / cost ALT pickup.BEV                 $59459 / $66500 R:0.894125
modified cross subsidized price / cost ALT pickup.ICE                 $51428 / $50150 R:1.025486
modified cross subsidized price / cost ALT pickup.PHEV                $58886 / $60792 R:0.968643
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51032 / $54932 R:0.929004
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41359 / $41359 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47263 / $51163 R:0.923774

cross subsidized price / cost ALT BEV                                 $61729 / $61617 R:1.001802
cross subsidized price / cost ALT ICE                                 $44584 / $45419 R:0.981631
cross subsidized price / cost ALT PHEV                                $58249 / $55942 R:1.041247
cross subsidized price / cost ALT cuv_suv_van                         $47157 / $47725 R:0.988087
cross subsidized price / cost ALT pickup                              $55847 / $55847 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46254 / $46254 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50009 / $50335 R:0.993527

2029_0_0  SCORE:0.019031, CE:0.092892, CSPE:0.006473

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=1 Stellantis
%%% 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               = 0.078073 / 0.078073 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.438616 / 0.438616 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056354 / 0.056354 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.067484 / 0.067485 (DELTA:0.000002)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.253703 / 0.253703 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016331 / 0.016329 (DELTA:0.000002)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005022 / 0.018194 (DELTA:0.013172)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.084363 / 0.066776 (DELTA:0.017587)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000054 / 0.004469 (DELTA:0.004415)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58955 / $58955 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43476 / $43476 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54396 / $54396 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66500 / $66500 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50150 / $50150 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60792 / $60792 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54932 / $54932 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41359 / $41359 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51163 / $51163 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55055 / $58955 R:0.933848
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43476 / $43476 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50496 / $54396 R:0.928305
modified cross subsidized price / cost ALT pickup.BEV                 $62600 / $66500 R:0.941354
modified cross subsidized price / cost ALT pickup.ICE                 $50150 / $50150 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $56892 / $60792 R:0.935847
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51032 / $54932 R:0.929004
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41359 / $41359 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47263 / $51163 R:0.923774

cross subsidized price / cost ALT BEV                                 $61617 / $61617 R:1.000000
cross subsidized price / cost ALT ICE                                 $45520 / $45520 R:1.000000
cross subsidized price / cost ALT PHEV                                $55563 / $55563 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46659 / $46659 R:1.000000
cross subsidized price / cost ALT pickup                              $53934 / $53934 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44610 / $44610 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48931 / $48931 R:1.000000

2029_1_1  SCORE:0.000001, CE:0.017587, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=2 Stellantis
%%% 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               = 0.076803 / 0.076803 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.439886 / 0.439886 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056354 / 0.056354 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.066388 / 0.066388 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255066 / 0.255066 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016064 / 0.016064 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008463 / 0.017898 (DELTA:0.009435)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.080974 / 0.067145 (DELTA:0.013829)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.004397 (DELTA:0.004394)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58955 / $58955 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43476 / $43476 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54396 / $54396 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66500 / $66500 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50150 / $50150 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60792 / $60792 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54932 / $54932 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41359 / $41359 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51163 / $51163 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55055 / $58955 R:0.933848
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43476 / $43476 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50496 / $54396 R:0.928305
modified cross subsidized price / cost ALT pickup.BEV                 $62600 / $66500 R:0.941354
modified cross subsidized price / cost ALT pickup.ICE                 $50150 / $50150 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $56892 / $60792 R:0.935847
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51032 / $54932 R:0.929004
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41359 / $41359 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47263 / $51163 R:0.923774

cross subsidized price / cost ALT BEV                                 $61617 / $61617 R:1.000000
cross subsidized price / cost ALT ICE                                 $45523 / $45523 R:1.000000
cross subsidized price / cost ALT PHEV                                $55549 / $55549 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46625 / $46625 R:1.000000
cross subsidized price / cost ALT pickup                              $53873 / $53873 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44557 / $44557 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48886 / $48886 R:1.000000

2029_2_2  SCORE:0.000000, CE:0.013829, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=3 Stellantis
%%% 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               = 0.076803 / 0.076803 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.439886 / 0.439886 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056354 / 0.056354 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.066388 / 0.066388 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.255066 / 0.255066 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016064 / 0.016064 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.017898 / 0.017898 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.067145 / 0.067145 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004397 / 0.004397 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58955 / $58955 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43476 / $43476 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54396 / $54396 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66500 / $66500 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50150 / $50150 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60792 / $60792 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54932 / $54932 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41359 / $41359 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51163 / $51163 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55055 / $58955 R:0.933848
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43476 / $43476 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50496 / $54396 R:0.928305
modified cross subsidized price / cost ALT pickup.BEV                 $62600 / $66500 R:0.941354
modified cross subsidized price / cost ALT pickup.ICE                 $50150 / $50150 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $56892 / $60792 R:0.935847
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51032 / $54932 R:0.929004
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41359 / $41359 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47263 / $51163 R:0.923774

cross subsidized price / cost ALT BEV                                 $61617 / $61617 R:1.000000
cross subsidized price / cost ALT ICE                                 $45523 / $45523 R:1.000000
cross subsidized price / cost ALT PHEV                                $55549 / $55549 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46625 / $46625 R:1.000000
cross subsidized price / cost ALT pickup                              $53873 / $53873 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44557 / $44557 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48886 / $48886 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 Stellantis

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096672 / 0.124736 (DELTA:0.028064)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.426134 / 0.392109 (DELTA:0.034025)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056974 / 0.056297 (DELTA:0.000677)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.026540 / 0.060388 (DELTA:0.033849)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.253873 / 0.217794 (DELTA:0.036080)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.072295 / 0.059840 (DELTA:0.012454)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008436 / 0.022789 (DELTA:0.014354)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.059070 / 0.057906 (DELTA:0.001164)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000006 / 0.008140 (DELTA:0.008134)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61638 / $58703 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41350 / $43416 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57108 / $54388 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $69945 / $66615 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $49193 / $50054 R:0.982815
cross subsidized price / cost ALT pickup.PHEV                         $60090 / $60320 R:0.996179
cross subsidized price / cost ALT sedan_wagon.BEV                     $57442 / $54707 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $39881 / $41318 R:0.965235
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53766 / $51205 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57513 / $58703 R:0.979732
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41350 / $43416 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52983 / $54388 R:0.974157
modified cross subsidized price / cost ALT pickup.BEV                 $65820 / $66615 R:0.988077
modified cross subsidized price / cost ALT pickup.ICE                 $49193 / $50054 R:0.982815
modified cross subsidized price / cost ALT pickup.PHEV                $55965 / $60320 R:0.927795
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53317 / $54707 R:0.974599
modified cross subsidized price / cost ALT sedan_wagon.ICE            $39881 / $41318 R:0.965235
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $49641 / $51205 R:0.969443

cross subsidized price / cost ALT BEV                                 $63591 / $60563 R:1.050000
cross subsidized price / cost ALT ICE                                 $43781 / $45399 R:0.964363
cross subsidized price / cost ALT PHEV                                $58325 / $57036 R:1.022593
cross subsidized price / cost ALT cuv_suv_van                         $47314 / $47821 R:0.989394
cross subsidized price / cost ALT pickup                              $54830 / $54830 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45658 / $45658 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49707 / $49998 R:0.994186

2030_0_0  SCORE:0.027461, CE:0.036080, CSPE:0.005814

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=1 Stellantis
%%% 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               = 0.097916 / 0.101193 (DELTA:0.003277)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.418929 / 0.415653 (DELTA:0.003277)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056298 / 0.056297 (DELTA:0.000001)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.048990 / 0.048990 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.240486 / 0.240486 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.048546 / 0.048546 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000413 / 0.018488 (DELTA:0.018075)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.088302 / 0.063743 (DELTA:0.024558)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000120 / 0.006604 (DELTA:0.006483)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58703 / $58703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43416 / $43416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54388 / $54388 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66615 / $66615 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50054 / $50054 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60320 / $60320 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54707 / $54707 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41318 / $41318 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51205 / $51205 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54578 / $58703 R:0.929732
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43416 / $43416 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50263 / $54388 R:0.924157
modified cross subsidized price / cost ALT pickup.BEV                 $62490 / $66615 R:0.938077
modified cross subsidized price / cost ALT pickup.ICE                 $50054 / $50054 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $56195 / $60320 R:0.931616
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50582 / $54707 R:0.924599
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41318 / $41318 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47080 / $51205 R:0.919443

cross subsidized price / cost ALT BEV                                 $60563 / $60563 R:1.000000
cross subsidized price / cost ALT ICE                                 $45448 / $45448 R:1.000000
cross subsidized price / cost ALT PHEV                                $56784 / $56784 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $47193 / $47193 R:1.000000
cross subsidized price / cost ALT pickup                              $53928 / $53928 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44839 / $44839 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49260 / $49260 R:1.000000

2030_1_1  SCORE:0.000000, CE:0.024558, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=2 Stellantis
%%% 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               = 0.101193 / 0.101193 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.415653 / 0.415653 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056297 / 0.056297 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.048990 / 0.048990 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.240486 / 0.240486 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.048546 / 0.048546 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018488 / 0.018488 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.063743 / 0.063743 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006604 / 0.006604 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58703 / $58703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43416 / $43416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54388 / $54388 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66615 / $66615 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50054 / $50054 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60320 / $60320 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54707 / $54707 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41318 / $41318 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51205 / $51205 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54578 / $58703 R:0.929732
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43416 / $43416 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50263 / $54388 R:0.924157
modified cross subsidized price / cost ALT pickup.BEV                 $62490 / $66615 R:0.938077
modified cross subsidized price / cost ALT pickup.ICE                 $50054 / $50054 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $56195 / $60320 R:0.931616
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50582 / $54707 R:0.924599
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41318 / $41318 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47080 / $51205 R:0.919443

cross subsidized price / cost ALT BEV                                 $60563 / $60563 R:1.000000
cross subsidized price / cost ALT ICE                                 $45448 / $45448 R:1.000000
cross subsidized price / cost ALT PHEV                                $56784 / $56784 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $47193 / $47193 R:1.000000
cross subsidized price / cost ALT pickup                              $53928 / $53928 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44839 / $44839 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49260 / $49260 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=0 Stellantis

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.108947 / 0.138518 (DELTA:0.029571)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.413667 / 0.373180 (DELTA:0.040487)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056901 / 0.061433 (DELTA:0.004532)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.070626 / 0.067487 (DELTA:0.003139)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.231661 / 0.221847 (DELTA:0.009814)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.051188 / 0.049329 (DELTA:0.001859)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.014210 / 0.025276 (DELTA:0.011066)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.051984 / 0.052208 (DELTA:0.000224)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000817 / 0.010723 (DELTA:0.009906)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61317 / $58397 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41301 / $43364 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57088 / $54370 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $67323 / $66232 R:1.016483
cross subsidized price / cost ALT pickup.ICE                          $49808 / $49971 R:0.996733
cross subsidized price / cost ALT pickup.PHEV                         $59520 / $60280 R:0.987401
cross subsidized price / cost ALT sedan_wagon.BEV                     $56831 / $54414 R:1.044416
cross subsidized price / cost ALT sedan_wagon.ICE                     $39907 / $41274 R:0.966867
cross subsidized price / cost ALT sedan_wagon.PHEV                    $52179 / $51217 R:1.018772

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56242 / $58397 R:0.963095
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41301 / $43364 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52013 / $54370 R:0.956659
modified cross subsidized price / cost ALT pickup.BEV                 $62248 / $66232 R:0.939859
modified cross subsidized price / cost ALT pickup.ICE                 $49808 / $49971 R:0.996733
modified cross subsidized price / cost ALT pickup.PHEV                $54445 / $60280 R:0.903211
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51756 / $54414 R:0.951150
modified cross subsidized price / cost ALT sedan_wagon.ICE            $39907 / $41274 R:0.966867
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $47104 / $51217 R:0.919685

cross subsidized price / cost ALT BEV                                 $62579 / $60248 R:1.038697
cross subsidized price / cost ALT ICE                                 $44104 / $45460 R:0.970177
cross subsidized price / cost ALT PHEV                                $57642 / $56491 R:1.020378
cross subsidized price / cost ALT cuv_suv_van                         $47831 / $48177 R:0.992813
cross subsidized price / cost ALT pickup                              $54713 / $54713 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46248 / $46248 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50022 / $50220 R:0.996049

2031_0_0  SCORE:0.004937, CE:0.040487, CSPE:0.003951

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=1 Stellantis
%%% 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               = 0.118309 / 0.118309 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.394142 / 0.394142 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060679 / 0.060679 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.057641 / 0.057641 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.238889 / 0.238889 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.042132 / 0.042132 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.021588 / 0.021588 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.057460 / 0.057460 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.009159 / 0.009159 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58397 / $58397 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43364 / $43364 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54370 / $54370 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66232 / $66232 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $49971 / $49971 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60280 / $60280 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54414 / $54414 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41274 / $41274 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51217 / $51217 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53322 / $58397 R:0.913095
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43364 / $43364 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49295 / $54370 R:0.906659
modified cross subsidized price / cost ALT pickup.BEV                 $61157 / $66232 R:0.923376
modified cross subsidized price / cost ALT pickup.ICE                 $49971 / $49971 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $55205 / $60280 R:0.915810
modified cross subsidized price / cost ALT sedan_wagon.BEV            $49339 / $54414 R:0.906734
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41274 / $41274 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $46142 / $51217 R:0.900913

cross subsidized price / cost ALT BEV                                 $60248 / $60248 R:1.000000
cross subsidized price / cost ALT ICE                                 $45476 / $45476 R:1.000000
cross subsidized price / cost ALT PHEV                                $56336 / $56336 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $47633 / $47633 R:1.000000
cross subsidized price / cost ALT pickup                              $54021 / $54021 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45523 / $45523 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49610 / $49610 R:1.000000

2031_1_1  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 Stellantis

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.132521 / 0.147438 (DELTA:0.014917)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.390066 / 0.357958 (DELTA:0.032108)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056809 / 0.067854 (DELTA:0.011045)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.052435 / 0.054170 (DELTA:0.001734)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.228008 / 0.213428 (DELTA:0.014580)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.073636 / 0.071286 (DELTA:0.002350)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.028520 / 0.035445 (DELTA:0.006924)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.037068 / 0.039664 (DELTA:0.002596)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000936 / 0.012756 (DELTA:0.011820)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61340 / $58419 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41244 / $43304 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57125 / $54404 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $69662 / $66345 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $49844 / $49720 R:1.002483
cross subsidized price / cost ALT pickup.PHEV                         $57809 / $60700 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $54472 / $54472 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41237 / $41237 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51299 / $51299 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55340 / $58419 R:0.947294
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41244 / $43304 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51125 / $54404 R:0.939716
modified cross subsidized price / cost ALT pickup.BEV                 $63662 / $66345 R:0.959564
modified cross subsidized price / cost ALT pickup.ICE                 $49844 / $49720 R:1.002483
modified cross subsidized price / cost ALT pickup.PHEV                $51809 / $60700 R:0.853535
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48472 / $54472 R:0.889852
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41237 / $41237 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $45299 / $51299 R:0.883040

cross subsidized price / cost ALT BEV                                 $62215 / $59640 R:1.043172
cross subsidized price / cost ALT ICE                                 $44247 / $45411 R:0.974373
cross subsidized price / cost ALT PHEV                                $56957 / $57098 R:0.997524
cross subsidized price / cost ALT cuv_suv_van                         $48292 / $48505 R:0.995605
cross subsidized price / cost ALT pickup                              $54687 / $54687 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48037 / $48037 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50437 / $50559 R:0.997583

2032_0_0  SCORE:0.006221, CE:0.032108, CSPE:0.002417

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.131276 / 0.131276 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.375398 / 0.375398 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.066577 / 0.066577 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.048232 / 0.048232 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.227181 / 0.227181 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.063472 / 0.063472 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.031559 / 0.031559 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.044948 / 0.044948 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.011358 / 0.011358 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58419 / $58419 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43304 / $43304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54404 / $54404 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66345 / $66345 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $49720 / $49720 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $60700 / $60700 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54472 / $54472 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41237 / $41237 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $51299 / $51299 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52419 / $58419 R:0.897294
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43304 / $43304 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48404 / $54404 R:0.889716
modified cross subsidized price / cost ALT pickup.BEV                 $60345 / $66345 R:0.909564
modified cross subsidized price / cost ALT pickup.ICE                 $49720 / $49720 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $54700 / $60700 R:0.901154
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48472 / $54472 R:0.889852
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41237 / $41237 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $45299 / $51299 R:0.883040

cross subsidized price / cost ALT BEV                                 $59640 / $59640 R:1.000000
cross subsidized price / cost ALT ICE                                 $45411 / $45411 R:1.000000
cross subsidized price / cost ALT PHEV                                $56981 / $56981 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $48054 / $48054 R:1.000000
cross subsidized price / cost ALT pickup                              $54143 / $54143 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47291 / $47291 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50051 / $50051 R:1.000000

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

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.079910 / 0.102225 (DELTA:0.022315)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.442356 / 0.414835 (DELTA:0.027521)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056788 / 0.056148 (DELTA:0.000640)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.023842 / 0.055275 (DELTA:0.031433)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.257952 / 0.246360 (DELTA:0.011591)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.073011 / 0.037747 (DELTA:0.035264)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.017986 / 0.023887 (DELTA:0.005900)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.047059 / 0.054726 (DELTA:0.007668)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001096 / 0.008797 (DELTA:0.007700)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60621 / $57734 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $42176 / $43250 R:0.975166
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56276 / $53597 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $68893 / $65613 R:1.050000
cross subsidized price / cost ALT pickup.ICE                          $48467 / $49477 R:0.979576
cross subsidized price / cost ALT pickup.PHEV                         $61790 / $59999 R:1.029857
cross subsidized price / cost ALT sedan_wagon.BEV                     $54019 / $54019 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41197 / $41197 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50898 / $50898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60621 / $57734 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $42176 / $43250 R:0.975166
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56276 / $53597 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $68893 / $65613 R:1.050000
modified cross subsidized price / cost ALT pickup.ICE                 $48467 / $49477 R:0.979576
modified cross subsidized price / cost ALT pickup.PHEV                $61790 / $59999 R:1.029857
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54019 / $54019 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41197 / $41197 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50898 / $50898 R:1.000000

cross subsidized price / cost ALT BEV                                 $62273 / $59646 R:1.044037
cross subsidized price / cost ALT ICE                                 $44266 / $45236 R:0.978554
cross subsidized price / cost ALT PHEV                                $57842 / $55719 R:1.038115
cross subsidized price / cost ALT cuv_suv_van                         $46847 / $46847 R:1.000000
cross subsidized price / cost ALT pickup                              $53276 / $53276 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45677 / $45677 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48926 / $48926 R:1.000000

2033_0_0  SCORE:0.026096, CE:0.035264, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053912 / 0.091200 (DELTA:0.037288)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.463148 / 0.425861 (DELTA:0.037288)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056148 / 0.056148 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.049314 / 0.049314 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.256393 / 0.256393 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033675 / 0.033675 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.021001 / 0.018080 (DELTA:0.002920)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.066399 / 0.062745 (DELTA:0.003654)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000010 / 0.006584 (DELTA:0.006574)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57734 / $57734 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43250 / $43250 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53597 / $53597 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65613 / $65613 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $51271 / $51271 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $59999 / $59999 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56377 / $54019 R:1.043646
cross subsidized price / cost ALT sedan_wagon.ICE                     $40250 / $41197 R:0.977027
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53442 / $50898 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57734 / $57734 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43250 / $43250 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53597 / $53597 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65613 / $65613 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $51271 / $51271 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59999 / $59999 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56377 / $54019 R:1.043646
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40250 / $41197 R:0.977027
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53442 / $50898 R:1.050000

cross subsidized price / cost ALT BEV                                 $60029 / $59761 R:1.004498
cross subsidized price / cost ALT ICE                                 $45758 / $45838 R:0.998261
cross subsidized price / cost ALT PHEV                                $55822 / $55648 R:1.003123
cross subsidized price / cost ALT cuv_suv_van                         $46568 / $46568 R:1.000000
cross subsidized price / cost ALT pickup                              $54221 / $54221 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44580 / $44580 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48992 / $48992 R:1.000000

2033_1_1  SCORE:0.000000, CE:0.037288, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=2 Stellantis
%%% 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               = 0.091200 / 0.091200 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.425861 / 0.425861 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056148 / 0.056148 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.049314 / 0.049314 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.256393 / 0.256393 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033675 / 0.033675 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018080 / 0.018080 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.062745 / 0.062745 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006584 / 0.006584 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57734 / $57734 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43158 / $43158 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53597 / $53597 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65613 / $65613 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $49477 / $49477 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $59999 / $59999 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $56377 / $54019 R:1.043646
cross subsidized price / cost ALT sedan_wagon.ICE                     $40250 / $41197 R:0.977027
cross subsidized price / cost ALT sedan_wagon.PHEV                    $53442 / $50898 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57734 / $57734 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43158 / $43158 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53597 / $53597 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65613 / $65613 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $49477 / $49477 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59999 / $59999 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $56377 / $54019 R:1.043646
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40250 / $41197 R:0.977027
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $53442 / $50898 R:1.050000

cross subsidized price / cost ALT BEV                                 $60029 / $59761 R:1.004498
cross subsidized price / cost ALT ICE                                 $45088 / $45167 R:0.998235
cross subsidized price / cost ALT PHEV                                $55822 / $55648 R:1.003123
cross subsidized price / cost ALT cuv_suv_van                         $46499 / $46499 R:1.000000
cross subsidized price / cost ALT pickup                              $52866 / $52866 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44580 / $44580 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48492 / $48492 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=0 Stellantis
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000007 / 0.096360 (DELTA:0.096353)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.522162 / 0.420563 (DELTA:0.101599)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056682 / 0.056112 (DELTA:0.000570)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.122754 / 0.099475 (DELTA:0.023279)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.232758 / 0.222629 (DELTA:0.010129)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000002 / 0.017946 (DELTA:0.017944)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012035 / 0.025311 (DELTA:0.013276)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.050839 / 0.052836 (DELTA:0.001997)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002761 / 0.008768 (DELTA:0.006007)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59850 / $57000 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41148 / $43203 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56693 / $53994 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $61653 / $64722 R:0.952575
cross subsidized price / cost ALT pickup.ICE                          $52297 / $51167 R:1.022096
cross subsidized price / cost ALT pickup.PHEV                         $62755 / $59767 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53298 / $53298 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41158 / $41158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50724 / $50724 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59850 / $57000 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41148 / $43203 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56693 / $53994 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $61653 / $64722 R:0.952575
modified cross subsidized price / cost ALT pickup.ICE                 $52297 / $51167 R:1.022096
modified cross subsidized price / cost ALT pickup.PHEV                $62755 / $59767 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53298 / $53298 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41158 / $41158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50724 / $50724 R:1.000000

cross subsidized price / cost ALT BEV                                 $59911 / $60050 R:0.997688
cross subsidized price / cost ALT ICE                                 $44715 / $45595 R:0.980693
cross subsidized price / cost ALT PHEV                                $57375 / $54898 R:1.045109
cross subsidized price / cost ALT cuv_suv_van                         $45815 / $46580 R:0.983579
cross subsidized price / cost ALT pickup                              $55586 / $55586 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45658 / $45658 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49124 / $49562 R:0.991156

2034_0_0  SCORE:0.017117, CE:0.101599, CSPE:0.008844

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=1 Stellantis
%%% 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               = 0.066170 / 0.067091 (DELTA:0.000921)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.450696 / 0.449832 (DELTA:0.000864)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056169 / 0.056112 (DELTA:0.000057)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.069236 / 0.068375 (DELTA:0.000862)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.262485 / 0.259180 (DELTA:0.003304)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.008329 / 0.012495 (DELTA:0.004166)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001644 / 0.017623 (DELTA:0.015979)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.084981 / 0.063187 (DELTA:0.021794)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000290 / 0.006105 (DELTA:0.005815)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57000 / $57000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43203 / $43203 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53994 / $53994 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67256 / $64722 R:1.039151
cross subsidized price / cost ALT pickup.ICE                          $50574 / $51167 R:0.988413
cross subsidized price / cost ALT pickup.PHEV                         $58198 / $59767 R:0.973755
cross subsidized price / cost ALT sedan_wagon.BEV                     $53298 / $53298 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41158 / $41158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50724 / $50724 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57000 / $57000 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43203 / $43203 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53994 / $53994 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67256 / $64722 R:1.039151
modified cross subsidized price / cost ALT pickup.ICE                 $50574 / $51167 R:0.988413
modified cross subsidized price / cost ALT pickup.PHEV                $58198 / $59767 R:0.973755
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53298 / $53298 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41158 / $41158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50724 / $50724 R:1.000000

cross subsidized price / cost ALT BEV                                 $61155 / $60023 R:1.018855
cross subsidized price / cost ALT ICE                                 $45510 / $45709 R:0.995647
cross subsidized price / cost ALT PHEV                                $54430 / $54692 R:0.995204
cross subsidized price / cost ALT cuv_suv_van                         $45875 / $45875 R:1.000000
cross subsidized price / cost ALT pickup                              $54208 / $54208 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44291 / $44291 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48571 / $48571 R:1.000000

2034_1_1  SCORE:0.002777, CE:0.021794, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=2 Stellantis
%%% 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               = 0.065849 / 0.065849 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451074 / 0.451074 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056112 / 0.056112 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.067109 / 0.067109 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.260677 / 0.260677 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.012264 / 0.012264 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000750 / 0.017297 (DELTA:0.016547)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.086165 / 0.063627 (DELTA:0.022539)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.005992 (DELTA:0.005992)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57000 / $57000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43222 / $43222 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53994 / $53994 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64722 / $64722 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $51167 / $51167 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $59767 / $59767 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53298 / $53298 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41158 / $41158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50724 / $50724 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57000 / $57000 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43222 / $43222 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53994 / $53994 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64722 / $64722 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $51167 / $51167 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59767 / $59767 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53298 / $53298 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41158 / $41158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50724 / $50724 R:1.000000

cross subsidized price / cost ALT BEV                                 $60023 / $60023 R:1.000000
cross subsidized price / cost ALT ICE                                 $45723 / $45723 R:1.000000
cross subsidized price / cost ALT PHEV                                $54682 / $54682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45860 / $45860 R:1.000000
cross subsidized price / cost ALT pickup                              $54152 / $54152 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44233 / $44233 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48538 / $48538 R:1.000000

2034_2_2  SCORE:0.000000, CE:0.022539, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=3 Stellantis
%%% 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               = 0.065849 / 0.065849 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451074 / 0.451074 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056112 / 0.056112 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.067109 / 0.067109 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.260677 / 0.260677 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.012264 / 0.012264 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.017297 / 0.017297 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.063627 / 0.063627 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005992 / 0.005992 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57000 / $57000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43104 / $43104 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53994 / $53994 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64722 / $64722 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $51167 / $51167 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $59767 / $59767 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53298 / $53298 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41158 / $41158 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50724 / $50724 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57000 / $57000 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43104 / $43104 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53994 / $53994 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64722 / $64722 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $51167 / $51167 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59767 / $59767 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53298 / $53298 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41158 / $41158 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50724 / $50724 R:1.000000

cross subsidized price / cost ALT BEV                                 $60023 / $60023 R:1.000000
cross subsidized price / cost ALT ICE                                 $45655 / $45655 R:1.000000
cross subsidized price / cost ALT PHEV                                $54682 / $54682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45767 / $45767 R:1.000000
cross subsidized price / cost ALT pickup                              $54152 / $54152 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44233 / $44233 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48485 / $48485 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 Stellantis

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000904 / 0.103491 (DELTA:0.102587)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.520474 / 0.413373 (DELTA:0.107100)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057219 / 0.056093 (DELTA:0.001126)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.140291 / 0.115516 (DELTA:0.024775)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.215486 / 0.205308 (DELTA:0.010178)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000436 / 0.019852 (DELTA:0.019417)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.017680 / 0.026216 (DELTA:0.008536)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.045636 / 0.051905 (DELTA:0.006270)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001875 / 0.008245 (DELTA:0.006370)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59129 / $56314 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41119 / $43172 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56289 / $53608 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $60837 / $63878 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $52263 / $50839 R:1.028007
cross subsidized price / cost ALT pickup.PHEV                         $62480 / $59504 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52613 / $52613 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41118 / $41118 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50551 / $50551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59129 / $56314 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41119 / $43172 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56289 / $53608 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $60837 / $63878 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $52263 / $50839 R:1.028007
modified cross subsidized price / cost ALT pickup.PHEV                $62480 / $59504 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52613 / $52613 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41118 / $41118 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50551 / $50551 R:1.000000

cross subsidized price / cost ALT BEV                                 $59237 / $59482 R:0.995888
cross subsidized price / cost ALT ICE                                 $44531 / $45361 R:0.981698
cross subsidized price / cost ALT PHEV                                $57187 / $54699 R:1.045475
cross subsidized price / cost ALT cuv_suv_van                         $45857 / $46568 R:0.984735
cross subsidized price / cost ALT pickup                              $55766 / $55766 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $45507 / $45507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49202 / $49610 R:0.991790

2035_0_0  SCORE:0.018124, CE:0.107100, CSPE:0.008210

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=1 Stellantis
%%% 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               = 0.067582 / 0.071404 (DELTA:0.003821)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.449266 / 0.445461 (DELTA:0.003805)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056110 / 0.056093 (DELTA:0.000016)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.079694 / 0.074318 (DELTA:0.005376)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.254325 / 0.252661 (DELTA:0.001664)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006658 / 0.013697 (DELTA:0.007039)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.017977 / 0.018088 (DELTA:0.000111)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.068386 / 0.062590 (DELTA:0.005797)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.005688 (DELTA:0.005686)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56314 / $56314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43154 / $43154 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53608 / $53608 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66904 / $63878 R:1.047364
cross subsidized price / cost ALT pickup.ICE                          $50111 / $50979 R:0.982990
cross subsidized price / cost ALT pickup.PHEV                         $59084 / $59504 R:0.992937
cross subsidized price / cost ALT sedan_wagon.BEV                     $52613 / $52613 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41118 / $41118 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50551 / $50551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56314 / $56314 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43154 / $43154 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53608 / $53608 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66904 / $63878 R:1.047364
modified cross subsidized price / cost ALT pickup.ICE                 $50111 / $50979 R:0.982990
modified cross subsidized price / cost ALT pickup.PHEV                $59084 / $59504 R:0.992937
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52613 / $52613 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41118 / $41118 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50551 / $50551 R:1.000000

cross subsidized price / cost ALT BEV                                 $60710 / $59337 R:1.023133
cross subsidized price / cost ALT ICE                                 $45297 / $45585 R:0.993682
cross subsidized price / cost ALT PHEV                                $54372 / $54448 R:0.998599
cross subsidized price / cost ALT cuv_suv_van                         $45817 / $45817 R:1.000000
cross subsidized price / cost ALT pickup                              $54135 / $54135 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44146 / $44146 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48507 / $48507 R:1.000000

2035_1_1  SCORE:0.004693, CE:0.007039, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=2 Stellantis
%%% 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               = 0.071404 / 0.071404 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.445461 / 0.445461 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056093 / 0.056093 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.051210 / 0.074291 (DELTA:0.023081)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252495 / 0.252688 (DELTA:0.000193)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.036971 / 0.013697 (DELTA:0.023274)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018088 / 0.018088 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.062590 / 0.062590 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005688 / 0.005688 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56314 / $56314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43172 / $43172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53608 / $53608 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66764 / $63878 R:1.045168
cross subsidized price / cost ALT pickup.ICE                          $50034 / $50839 R:0.984157
cross subsidized price / cost ALT pickup.PHEV                         $58714 / $59504 R:0.986719
cross subsidized price / cost ALT sedan_wagon.BEV                     $52613 / $52613 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $42024 / $42024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50551 / $50551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56314 / $56314 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43172 / $43172 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53608 / $53608 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66764 / $63878 R:1.045168
modified cross subsidized price / cost ALT pickup.ICE                 $50034 / $50839 R:0.984157
modified cross subsidized price / cost ALT pickup.PHEV                $58714 / $59504 R:0.986719
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52613 / $52613 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $42024 / $42024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50551 / $50551 R:1.000000

cross subsidized price / cost ALT BEV                                 $60645 / $59336 R:1.022056
cross subsidized price / cost ALT ICE                                 $45357 / $45625 R:0.994136
cross subsidized price / cost ALT PHEV                                $54305 / $54448 R:0.997366
cross subsidized price / cost ALT cuv_suv_van                         $45832 / $45832 R:1.000000
cross subsidized price / cost ALT pickup                              $54031 / $54031 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44803 / $44803 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48536 / $48536 R:1.000000

2035_2_2  SCORE:0.015516, CE:0.023274, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=3 Stellantis
%%% 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               = 0.071404 / 0.071404 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.445461 / 0.445461 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056093 / 0.056093 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.074291 / 0.074291 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.252688 / 0.252688 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013697 / 0.013697 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018088 / 0.018088 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.062590 / 0.062590 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005688 / 0.005688 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56314 / $56314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43099 / $43099 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53608 / $53608 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66764 / $63878 R:1.045168
cross subsidized price / cost ALT pickup.ICE                          $50034 / $50839 R:0.984157
cross subsidized price / cost ALT pickup.PHEV                         $58714 / $59504 R:0.986719
cross subsidized price / cost ALT sedan_wagon.BEV                     $52613 / $52613 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41118 / $41118 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50551 / $50551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56314 / $56314 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43099 / $43099 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53608 / $53608 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66764 / $63878 R:1.045168
modified cross subsidized price / cost ALT pickup.ICE                 $50034 / $50839 R:0.984157
modified cross subsidized price / cost ALT pickup.PHEV                $58714 / $59504 R:0.986719
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52613 / $52613 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41118 / $41118 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50551 / $50551 R:1.000000

cross subsidized price / cost ALT BEV                                 $60645 / $59336 R:1.022056
cross subsidized price / cost ALT ICE                                 $45240 / $45507 R:0.994121
cross subsidized price / cost ALT PHEV                                $54305 / $54448 R:0.997366
cross subsidized price / cost ALT cuv_suv_van                         $45775 / $45775 R:1.000000
cross subsidized price / cost ALT pickup                              $54031 / $54031 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $44146 / $44146 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48447 / $48447 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 Stellantis

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000092 / 0.107340 (DELTA:0.107248)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.521925 / 0.409744 (DELTA:0.112181)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056582 / 0.056040 (DELTA:0.000542)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.148996 / 0.129756 (DELTA:0.019240)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.207781 / 0.184648 (DELTA:0.023133)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000003 / 0.026448 (DELTA:0.026445)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009224 / 0.021432 (DELTA:0.012207)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.055395 / 0.055656 (DELTA:0.000260)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.008937 (DELTA:0.008936)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58785 / $55986 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $41065 / $43117 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56105 / $53433 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $60468 / $63492 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $52589 / $50889 R:1.033403
cross subsidized price / cost ALT pickup.PHEV                         $62280 / $59314 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $54918 / $52315 R:1.049768
cross subsidized price / cost ALT sedan_wagon.ICE                     $40926 / $41989 R:0.974689
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50787 / $50412 R:1.007436

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58785 / $55986 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $41065 / $43117 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56105 / $53433 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $60468 / $63492 R:0.952381
modified cross subsidized price / cost ALT pickup.ICE                 $52589 / $50889 R:1.033403
modified cross subsidized price / cost ALT pickup.PHEV                $62280 / $59314 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $54918 / $52315 R:1.049768
modified cross subsidized price / cost ALT sedan_wagon.ICE            $40926 / $41989 R:0.974689
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50787 / $50412 R:1.007436

cross subsidized price / cost ALT BEV                                 $59309 / $59449 R:0.997656
cross subsidized price / cost ALT ICE                                 $44327 / $45228 R:0.980076
cross subsidized price / cost ALT PHEV                                $57372 / $54839 R:1.046175
cross subsidized price / cost ALT cuv_suv_van                         $45855 / $46536 R:0.985366
cross subsidized price / cost ALT pickup                              $56340 / $56340 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $45437 / $45437 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49393 / $49783 R:0.992160

2036_0_0  SCORE:0.022939, CE:0.112181, CSPE:0.007840

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=1 Stellantis
%%% 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               = 0.070840 / 0.071691 (DELTA:0.000851)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.445392 / 0.445392 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056891 / 0.056040 (DELTA:0.000851)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.086653 / 0.085399 (DELTA:0.001253)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.242106 / 0.237788 (DELTA:0.004318)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.012093 / 0.017664 (DELTA:0.005571)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003550 / 0.014314 (DELTA:0.010764)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.082471 / 0.065741 (DELTA:0.016730)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.005969 (DELTA:0.005966)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55986 / $55986 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43098 / $43098 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53433 / $53433 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64938 / $63492 R:1.022781
cross subsidized price / cost ALT pickup.ICE                          $50131 / $50724 R:0.988298
cross subsidized price / cost ALT pickup.PHEV                         $60312 / $59314 R:1.016817
cross subsidized price / cost ALT sedan_wagon.BEV                     $52315 / $52315 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41085 / $41085 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50412 / $50412 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55986 / $55986 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43098 / $43098 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53433 / $53433 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64938 / $63492 R:1.022781
modified cross subsidized price / cost ALT pickup.ICE                 $50131 / $50724 R:0.988298
modified cross subsidized price / cost ALT pickup.PHEV                $60312 / $59314 R:1.016817
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52315 / $52315 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41085 / $41085 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50412 / $50412 R:1.000000

cross subsidized price / cost ALT BEV                                 $60140 / $59419 R:1.012128
cross subsidized price / cost ALT ICE                                 $45154 / $45343 R:0.995844
cross subsidized price / cost ALT PHEV                                $54732 / $54511 R:1.004057
cross subsidized price / cost ALT cuv_suv_van                         $45721 / $45721 R:1.000000
cross subsidized price / cost ALT pickup                              $54368 / $54368 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43601 / $43601 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48486 / $48486 R:1.000000

2036_1_1  SCORE:0.003714, CE:0.016730, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=2 Stellantis
%%% 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               = 0.070414 / 0.070414 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.446670 / 0.446670 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056040 / 0.056040 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.083878 / 0.083878 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.241600 / 0.239625 (DELTA:0.001975)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015374 / 0.017350 (DELTA:0.001975)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004724 / 0.014059 (DELTA:0.009335)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.081300 / 0.066102 (DELTA:0.015198)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.005862 (DELTA:0.005862)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55986 / $55986 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43102 / $43102 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53433 / $53433 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63492 / $63492 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50750 / $50750 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $59314 / $59314 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52315 / $52315 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41085 / $41085 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50412 / $50412 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55986 / $55986 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43102 / $43102 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53433 / $53433 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $63492 / $63492 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $50750 / $50750 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59314 / $59314 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52315 / $52315 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41085 / $41085 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50412 / $50412 R:1.000000

cross subsidized price / cost ALT BEV                                 $59419 / $59419 R:1.000000
cross subsidized price / cost ALT ICE                                 $45360 / $45360 R:1.000000
cross subsidized price / cost ALT PHEV                                $54497 / $54497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45695 / $45695 R:1.000000
cross subsidized price / cost ALT pickup                              $54322 / $54322 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43556 / $43556 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48451 / $48451 R:1.000000

2036_2_2  SCORE:0.001317, CE:0.015198, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=3 Stellantis
%%% 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               = 0.070414 / 0.070414 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.446670 / 0.446670 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056040 / 0.056040 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.083878 / 0.083878 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.239625 / 0.239625 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017350 / 0.017350 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.014059 / 0.014059 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.066102 / 0.066102 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005862 / 0.005862 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55986 / $55986 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43037 / $43037 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53433 / $53433 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63492 / $63492 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $50724 / $50724 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $59314 / $59314 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52315 / $52315 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $41085 / $41085 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $50412 / $50412 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55986 / $55986 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43037 / $43037 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $53433 / $53433 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $63492 / $63492 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $50724 / $50724 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $59314 / $59314 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52315 / $52315 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $41085 / $41085 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $50412 / $50412 R:1.000000

cross subsidized price / cost ALT BEV                                 $59419 / $59419 R:1.000000
cross subsidized price / cost ALT ICE                                 $45314 / $45314 R:1.000000
cross subsidized price / cost ALT PHEV                                $54497 / $54497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $45645 / $45645 R:1.000000
cross subsidized price / cost ALT pickup                              $54303 / $54303 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $43556 / $43556 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48416 / $48416 R:1.000000

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

