OMEGA 2.3.0 session NTR started at 2024-03-04 20:11:14


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.579298 / 0.536365 (DELTA:0.042933)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420702 / 0.463635 (DELTA:0.042933)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53872 / $53872 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60394 / $60394 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53872 / $53872 R:1.000000

cross subsidized price / cost ALT BEV                                 $57370 / $57370 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53872 / $53872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $57370 / $57370 R:1.000000

2023_0_0  SCORE:0.000000, CE:0.042933, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=1 Tesla

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.536365 / 0.536365 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.463635 / 0.463635 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53872 / $53872 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60394 / $60394 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53872 / $53872 R:1.000000

cross subsidized price / cost ALT BEV                                 $57370 / $57370 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53872 / $53872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $57370 / $57370 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=2 Tesla

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.536365 / 0.536365 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.463635 / 0.463635 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53872 / $53872 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60394 / $60394 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53872 / $53872 R:1.000000

cross subsidized price / cost ALT BEV                                 $57370 / $57370 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53872 / $53872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $57370 / $57370 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=3 Tesla

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.536365 / 0.536365 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.463635 / 0.463635 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53872 / $53872 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60394 / $60394 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53872 / $53872 R:1.000000

cross subsidized price / cost ALT BEV                                 $57370 / $57370 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53872 / $53872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $57370 / $57370 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=2023  Iteration=4 Tesla

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.536365 / 0.536365 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.463635 / 0.463635 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53872 / $53872 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60394 / $60394 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53872 / $53872 R:1.000000

cross subsidized price / cost ALT BEV                                 $57370 / $57370 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53872 / $53872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $57370 / $57370 R:1.000000

2023_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=5 Tesla

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.536365 / 0.536365 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.463635 / 0.463635 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53872 / $53872 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60394 / $60394 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53872 / $53872 R:1.000000

cross subsidized price / cost ALT BEV                                 $57370 / $57370 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60394 / $60394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53872 / $53872 R:1.000000
cross subsidized price / cost ALT TOTAL                               $57370 / $57370 R:1.000000

2023_5_5  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 Tesla

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.592949 / 0.547315 (DELTA:0.045634)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.407051 / 0.452685 (DELTA:0.045634)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53087 / $53087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59608 / $59608 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53087 / $53087 R:1.000000

cross subsidized price / cost ALT BEV                                 $56656 / $56656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53087 / $53087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56656 / $56656 R:1.000000

2024_0_0  SCORE:0.000000, CE:0.045634, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=1 Tesla

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.547315 / 0.547315 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452685 / 0.452685 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53087 / $53087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59608 / $59608 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53087 / $53087 R:1.000000

cross subsidized price / cost ALT BEV                                 $56656 / $56656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53087 / $53087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56656 / $56656 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=2 Tesla

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.547315 / 0.547315 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452685 / 0.452685 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53087 / $53087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59608 / $59608 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53087 / $53087 R:1.000000

cross subsidized price / cost ALT BEV                                 $56656 / $56656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53087 / $53087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56656 / $56656 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=2024  Iteration=3 Tesla

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.547315 / 0.547315 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452685 / 0.452685 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53087 / $53087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59608 / $59608 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53087 / $53087 R:1.000000

cross subsidized price / cost ALT BEV                                 $56656 / $56656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53087 / $53087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56656 / $56656 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=4 Tesla

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.547315 / 0.547315 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452685 / 0.452685 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53087 / $53087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59608 / $59608 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53087 / $53087 R:1.000000

cross subsidized price / cost ALT BEV                                 $56656 / $56656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53087 / $53087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56656 / $56656 R:1.000000

2024_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=5 Tesla

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.547315 / 0.547315 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.452685 / 0.452685 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $53087 / $53087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59608 / $59608 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $53087 / $53087 R:1.000000

cross subsidized price / cost ALT BEV                                 $56656 / $56656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59608 / $59608 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $53087 / $53087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56656 / $56656 R:1.000000

2024_5_5  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 Tesla

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.602969 / 0.557458 (DELTA:0.045510)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.397031 / 0.442542 (DELTA:0.045510)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52589 / $52589 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59024 / $59024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52589 / $52589 R:1.000000

cross subsidized price / cost ALT BEV                                 $56176 / $56176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $52589 / $52589 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56176 / $56176 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.045510, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=1 Tesla

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.557458 / 0.557458 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442542 / 0.442542 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52589 / $52589 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59024 / $59024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52589 / $52589 R:1.000000

cross subsidized price / cost ALT BEV                                 $56176 / $56176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $52589 / $52589 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56176 / $56176 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=2 Tesla

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.557458 / 0.557458 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442542 / 0.442542 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52589 / $52589 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59024 / $59024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52589 / $52589 R:1.000000

cross subsidized price / cost ALT BEV                                 $56176 / $56176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $52589 / $52589 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56176 / $56176 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=3 Tesla

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.557458 / 0.557458 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442542 / 0.442542 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52589 / $52589 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59024 / $59024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52589 / $52589 R:1.000000

cross subsidized price / cost ALT BEV                                 $56176 / $56176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $52589 / $52589 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56176 / $56176 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=4 Tesla

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.557458 / 0.557458 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442542 / 0.442542 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52589 / $52589 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59024 / $59024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52589 / $52589 R:1.000000

cross subsidized price / cost ALT BEV                                 $56176 / $56176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $52589 / $52589 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56176 / $56176 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=2025  Iteration=5 Tesla

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.557458 / 0.557458 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.442542 / 0.442542 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $52589 / $52589 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59024 / $59024 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $52589 / $52589 R:1.000000

cross subsidized price / cost ALT BEV                                 $56176 / $56176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59024 / $59024 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $52589 / $52589 R:1.000000
cross subsidized price / cost ALT TOTAL                               $56176 / $56176 R:1.000000

2025_5_5  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 Tesla

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.615928 / 0.567931 (DELTA:0.047998)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.384072 / 0.432069 (DELTA:0.047998)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51673 / $51673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57904 / $57904 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51673 / $51673 R:1.000000

cross subsidized price / cost ALT BEV                                 $55212 / $55212 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $51673 / $51673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55212 / $55212 R:1.000000

2026_0_0  SCORE:0.000000, CE:0.047998, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.567931 / 0.567931 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.432069 / 0.432069 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51673 / $51673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57904 / $57904 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51673 / $51673 R:1.000000

cross subsidized price / cost ALT BEV                                 $55212 / $55212 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $51673 / $51673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55212 / $55212 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=2 Tesla

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.567931 / 0.567931 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.432069 / 0.432069 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51673 / $51673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57904 / $57904 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51673 / $51673 R:1.000000

cross subsidized price / cost ALT BEV                                 $55212 / $55212 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $51673 / $51673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55212 / $55212 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=3 Tesla

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.567931 / 0.567931 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.432069 / 0.432069 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51673 / $51673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57904 / $57904 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51673 / $51673 R:1.000000

cross subsidized price / cost ALT BEV                                 $55212 / $55212 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $51673 / $51673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55212 / $55212 R:1.000000

2026_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=4 Tesla

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.567931 / 0.567931 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.432069 / 0.432069 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51673 / $51673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57904 / $57904 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51673 / $51673 R:1.000000

cross subsidized price / cost ALT BEV                                 $55212 / $55212 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $51673 / $51673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55212 / $55212 R:1.000000

2026_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=5 Tesla

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.567931 / 0.567931 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.432069 / 0.432069 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $51673 / $51673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57904 / $57904 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $51673 / $51673 R:1.000000

cross subsidized price / cost ALT BEV                                 $55212 / $55212 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $57904 / $57904 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $51673 / $51673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $55212 / $55212 R:1.000000

2026_5_5  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.620662 / 0.572428 (DELTA:0.048233)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.379338 / 0.427572 (DELTA:0.048233)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $50721 / $50721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56709 / $56709 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50721 / $50721 R:1.000000

cross subsidized price / cost ALT BEV                                 $54148 / $54148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50721 / $50721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54148 / $54148 R:1.000000

2027_0_0  SCORE:0.000000, CE:0.048233, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=1 Tesla

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.572428 / 0.572428 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.427572 / 0.427572 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $50721 / $50721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56709 / $56709 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50721 / $50721 R:1.000000

cross subsidized price / cost ALT BEV                                 $54148 / $54148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50721 / $50721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54148 / $54148 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=2 Tesla

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.572428 / 0.572428 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.427572 / 0.427572 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $50721 / $50721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56709 / $56709 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50721 / $50721 R:1.000000

cross subsidized price / cost ALT BEV                                 $54148 / $54148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50721 / $50721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54148 / $54148 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=2027  Iteration=3 Tesla

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.572428 / 0.572428 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.427572 / 0.427572 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $50721 / $50721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56709 / $56709 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50721 / $50721 R:1.000000

cross subsidized price / cost ALT BEV                                 $54148 / $54148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50721 / $50721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54148 / $54148 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=4 Tesla

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.572428 / 0.572428 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.427572 / 0.427572 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $50721 / $50721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56709 / $56709 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50721 / $50721 R:1.000000

cross subsidized price / cost ALT BEV                                 $54148 / $54148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50721 / $50721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54148 / $54148 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=5 Tesla

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.572428 / 0.572428 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.427572 / 0.427572 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $50721 / $50721 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56709 / $56709 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $50721 / $50721 R:1.000000

cross subsidized price / cost ALT BEV                                 $54148 / $54148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $56709 / $56709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $50721 / $50721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54148 / $54148 R:1.000000

2027_5_5  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 Tesla

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.626356 / 0.577206 (DELTA:0.049150)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.373644 / 0.422794 (DELTA:0.049150)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $48764 / $48764 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54416 / $54416 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48764 / $48764 R:1.000000

cross subsidized price / cost ALT BEV                                 $52027 / $52027 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48764 / $48764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52027 / $52027 R:1.000000

2028_0_0  SCORE:0.000000, CE:0.049150, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=1 Tesla

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.577206 / 0.577206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.422794 / 0.422794 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $48764 / $48764 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54416 / $54416 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48764 / $48764 R:1.000000

cross subsidized price / cost ALT BEV                                 $52027 / $52027 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48764 / $48764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52027 / $52027 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=2 Tesla

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.577206 / 0.577206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.422794 / 0.422794 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $48764 / $48764 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54416 / $54416 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48764 / $48764 R:1.000000

cross subsidized price / cost ALT BEV                                 $52027 / $52027 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48764 / $48764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52027 / $52027 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=3 Tesla

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.577206 / 0.577206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.422794 / 0.422794 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $48764 / $48764 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54416 / $54416 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48764 / $48764 R:1.000000

cross subsidized price / cost ALT BEV                                 $52027 / $52027 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48764 / $48764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52027 / $52027 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=2028  Iteration=4 Tesla

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.577206 / 0.577206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.422794 / 0.422794 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $48764 / $48764 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54416 / $54416 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48764 / $48764 R:1.000000

cross subsidized price / cost ALT BEV                                 $52027 / $52027 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48764 / $48764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52027 / $52027 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=5 Tesla

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.577206 / 0.577206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.422794 / 0.422794 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $48764 / $48764 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54416 / $54416 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $48764 / $48764 R:1.000000

cross subsidized price / cost ALT BEV                                 $52027 / $52027 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $54416 / $54416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $48764 / $48764 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52027 / $52027 R:1.000000

2028_5_5  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 Tesla

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.628740 / 0.579816 (DELTA:0.048924)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.371260 / 0.420184 (DELTA:0.048924)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47776 / $47776 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53295 / $53295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47776 / $47776 R:1.000000

cross subsidized price / cost ALT BEV                                 $50976 / $50976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47776 / $47776 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50976 / $50976 R:1.000000

2029_0_0  SCORE:0.000000, CE:0.048924, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=1 Tesla

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.579816 / 0.579816 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420184 / 0.420184 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47776 / $47776 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53295 / $53295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47776 / $47776 R:1.000000

cross subsidized price / cost ALT BEV                                 $50976 / $50976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47776 / $47776 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50976 / $50976 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=2 Tesla

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.579816 / 0.579816 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420184 / 0.420184 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47776 / $47776 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53295 / $53295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47776 / $47776 R:1.000000

cross subsidized price / cost ALT BEV                                 $50976 / $50976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47776 / $47776 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50976 / $50976 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=3 Tesla

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.579816 / 0.579816 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420184 / 0.420184 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47776 / $47776 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53295 / $53295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47776 / $47776 R:1.000000

cross subsidized price / cost ALT BEV                                 $50976 / $50976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47776 / $47776 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50976 / $50976 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=2029  Iteration=4 Tesla

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.579816 / 0.579816 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420184 / 0.420184 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47776 / $47776 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53295 / $53295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47776 / $47776 R:1.000000

cross subsidized price / cost ALT BEV                                 $50976 / $50976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47776 / $47776 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50976 / $50976 R:1.000000

2029_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=5 Tesla

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.579816 / 0.579816 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.420184 / 0.420184 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47776 / $47776 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53295 / $53295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47776 / $47776 R:1.000000

cross subsidized price / cost ALT BEV                                 $50976 / $50976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53295 / $53295 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47776 / $47776 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50976 / $50976 R:1.000000

2029_5_5  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 Tesla

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.630504 / 0.581509 (DELTA:0.048995)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.369496 / 0.418491 (DELTA:0.048995)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47549 / $47549 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53050 / $53050 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47549 / $47549 R:1.000000

cross subsidized price / cost ALT BEV                                 $50748 / $50748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47549 / $47549 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50748 / $50748 R:1.000000

2030_0_0  SCORE:0.000000, CE:0.048995, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=1 Tesla

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.581509 / 0.581509 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.418491 / 0.418491 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47549 / $47549 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53050 / $53050 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47549 / $47549 R:1.000000

cross subsidized price / cost ALT BEV                                 $50748 / $50748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47549 / $47549 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50748 / $50748 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=2 Tesla

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.581509 / 0.581509 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.418491 / 0.418491 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47549 / $47549 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53050 / $53050 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47549 / $47549 R:1.000000

cross subsidized price / cost ALT BEV                                 $50748 / $50748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47549 / $47549 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50748 / $50748 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=2030  Iteration=3 Tesla

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.581509 / 0.581509 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.418491 / 0.418491 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47549 / $47549 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53050 / $53050 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47549 / $47549 R:1.000000

cross subsidized price / cost ALT BEV                                 $50748 / $50748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47549 / $47549 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50748 / $50748 R:1.000000

2030_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=4 Tesla

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.581509 / 0.581509 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.418491 / 0.418491 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47549 / $47549 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53050 / $53050 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47549 / $47549 R:1.000000

cross subsidized price / cost ALT BEV                                 $50748 / $50748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47549 / $47549 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50748 / $50748 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=5 Tesla

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.581509 / 0.581509 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.418491 / 0.418491 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47549 / $47549 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53050 / $53050 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47549 / $47549 R:1.000000

cross subsidized price / cost ALT BEV                                 $50748 / $50748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53050 / $53050 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47549 / $47549 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50748 / $50748 R:1.000000

2030_5_5  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 Tesla

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.632171 / 0.583231 (DELTA:0.048940)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.367829 / 0.416769 (DELTA:0.048940)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47275 / $47275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52748 / $52748 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47275 / $47275 R:1.000000

cross subsidized price / cost ALT BEV                                 $50467 / $50467 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47275 / $47275 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50467 / $50467 R:1.000000

2031_0_0  SCORE:0.000000, CE:0.048940, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=1 Tesla

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.583231 / 0.583231 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.416769 / 0.416769 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47275 / $47275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52748 / $52748 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47275 / $47275 R:1.000000

cross subsidized price / cost ALT BEV                                 $50467 / $50467 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47275 / $47275 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50467 / $50467 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=2031  Iteration=2 Tesla

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.583231 / 0.583231 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.416769 / 0.416769 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47275 / $47275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52748 / $52748 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47275 / $47275 R:1.000000

cross subsidized price / cost ALT BEV                                 $50467 / $50467 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47275 / $47275 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50467 / $50467 R:1.000000

2031_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=3 Tesla

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.583231 / 0.583231 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.416769 / 0.416769 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47275 / $47275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52748 / $52748 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47275 / $47275 R:1.000000

cross subsidized price / cost ALT BEV                                 $50467 / $50467 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47275 / $47275 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50467 / $50467 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=4 Tesla

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.583231 / 0.583231 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.416769 / 0.416769 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47275 / $47275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52748 / $52748 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47275 / $47275 R:1.000000

cross subsidized price / cost ALT BEV                                 $50467 / $50467 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47275 / $47275 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50467 / $50467 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=5 Tesla

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.583231 / 0.583231 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.416769 / 0.416769 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47275 / $47275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52748 / $52748 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47275 / $47275 R:1.000000

cross subsidized price / cost ALT BEV                                 $50467 / $50467 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52748 / $52748 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47275 / $47275 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50467 / $50467 R:1.000000

2031_5_5  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 Tesla

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.633398 / 0.584223 (DELTA:0.049175)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.366602 / 0.415777 (DELTA:0.049175)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47277 / $47277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52768 / $52768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47277 / $47277 R:1.000000

cross subsidized price / cost ALT BEV                                 $50485 / $50485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47277 / $47277 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50485 / $50485 R:1.000000

2032_0_0  SCORE:0.000000, CE:0.049175, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=1 Tesla

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.584223 / 0.584223 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.415777 / 0.415777 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47277 / $47277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52768 / $52768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47277 / $47277 R:1.000000

cross subsidized price / cost ALT BEV                                 $50485 / $50485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47277 / $47277 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50485 / $50485 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=2032  Iteration=2 Tesla

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.584223 / 0.584223 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.415777 / 0.415777 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47277 / $47277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52768 / $52768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47277 / $47277 R:1.000000

cross subsidized price / cost ALT BEV                                 $50485 / $50485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47277 / $47277 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50485 / $50485 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=3 Tesla

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.584223 / 0.584223 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.415777 / 0.415777 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47277 / $47277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52768 / $52768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47277 / $47277 R:1.000000

cross subsidized price / cost ALT BEV                                 $50485 / $50485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47277 / $47277 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50485 / $50485 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=4 Tesla

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.584223 / 0.584223 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.415777 / 0.415777 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47277 / $47277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52768 / $52768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47277 / $47277 R:1.000000

cross subsidized price / cost ALT BEV                                 $50485 / $50485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47277 / $47277 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50485 / $50485 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=5 Tesla

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.584223 / 0.584223 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.415777 / 0.415777 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47277 / $47277 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52768 / $52768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47277 / $47277 R:1.000000

cross subsidized price / cost ALT BEV                                 $50485 / $50485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52768 / $52768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47277 / $47277 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50485 / $50485 R:1.000000

2032_5_5  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 Tesla

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.634612 / 0.585468 (DELTA:0.049144)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.365388 / 0.414532 (DELTA:0.049144)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53102 / $53102 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47566 / $47566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53102 / $53102 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47566 / $47566 R:1.000000

cross subsidized price / cost ALT BEV                                 $50807 / $50807 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53102 / $53102 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47566 / $47566 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50807 / $50807 R:1.000000

2033_0_0  SCORE:0.000000, CE:0.049144, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=1 Tesla

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.585468 / 0.585468 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.414532 / 0.414532 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53102 / $53102 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $47566 / $47566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53102 / $53102 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $47566 / $47566 R:1.000000

cross subsidized price / cost ALT BEV                                 $50807 / $50807 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $53102 / $53102 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $47566 / $47566 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50807 / $50807 R:1.000000

2033_1_1  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 Tesla

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.635896 / 0.586771 (DELTA:0.049125)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.364104 / 0.413229 (DELTA:0.049125)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52407 / $52407 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $46935 / $46935 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52407 / $52407 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46935 / $46935 R:1.000000

cross subsidized price / cost ALT BEV                                 $50146 / $50146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52407 / $52407 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46935 / $46935 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50146 / $50146 R:1.000000

2034_0_0  SCORE:0.000000, CE:0.049125, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=1 Tesla

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.586771 / 0.586771 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.413229 / 0.413229 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52407 / $52407 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $46935 / $46935 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52407 / $52407 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46935 / $46935 R:1.000000

cross subsidized price / cost ALT BEV                                 $50146 / $50146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $52407 / $52407 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46935 / $46935 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50146 / $50146 R:1.000000

2034_1_1  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 Tesla

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.637421 / 0.588275 (DELTA:0.049147)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.362579 / 0.411725 (DELTA:0.049147)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51749 / $51749 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $46346 / $46346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51749 / $51749 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46346 / $46346 R:1.000000

cross subsidized price / cost ALT BEV                                 $49524 / $49524 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $51749 / $51749 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46346 / $46346 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49524 / $49524 R:1.000000

2035_0_0  SCORE:0.000000, CE:0.049147, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=1 Tesla

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.588275 / 0.588275 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.411725 / 0.411725 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51749 / $51749 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $46346 / $46346 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51749 / $51749 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46346 / $46346 R:1.000000

cross subsidized price / cost ALT BEV                                 $49524 / $49524 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $51749 / $51749 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46346 / $46346 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49524 / $49524 R:1.000000

2035_1_1  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 Tesla

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.638889 / 0.589306 (DELTA:0.049583)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.361111 / 0.410694 (DELTA:0.049583)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51442 / $51442 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $46053 / $46053 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51442 / $51442 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46053 / $46053 R:1.000000

cross subsidized price / cost ALT BEV                                 $49229 / $49229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $51442 / $51442 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46053 / $46053 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49229 / $49229 R:1.000000

2036_0_0  SCORE:0.000000, CE:0.049583, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=1 Tesla

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.589306 / 0.589306 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.410694 / 0.410694 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51442 / $51442 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $46053 / $46053 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51442 / $51442 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $46053 / $46053 R:1.000000

cross subsidized price / cost ALT BEV                                 $49229 / $49229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $51442 / $51442 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $46053 / $46053 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49229 / $49229 R:1.000000

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

