OMEGA 2.3.0 session NTR started at 2024-03-04 20:12:49


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019637 / 0.077451 (DELTA:0.057815)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.509402 / 0.424237 (DELTA:0.085166)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009576 / 0.015573 (DELTA:0.005996)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000932 / 0.005422 (DELTA:0.004490)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.105892 / 0.143368 (DELTA:0.037476)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000402 / 0.006946 (DELTA:0.006544)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.034385 / 0.064946 (DELTA:0.030561)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.311307 / 0.252400 (DELTA:0.058907)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008467 / 0.009657 (DELTA:0.001190)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59887 / $57036 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37757 / $38367 R:0.984113
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50837 / $48416 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $62706 / $62706 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38232 / $38232 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $50160 / $50160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $42860 / $40819 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27200 / $27793 R:0.978674
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37033 / $35269 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56962 / $57036 R:0.998717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37757 / $38367 R:0.984113
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47912 / $48416 R:0.989586
modified cross subsidized price / cost ALT pickup.BEV                 $59781 / $62706 R:0.953354
modified cross subsidized price / cost ALT pickup.ICE                 $38232 / $38232 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $47235 / $50160 R:0.941688
modified cross subsidized price / cost ALT sedan_wagon.BEV            $39935 / $40819 R:0.978343
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27200 / $27793 R:0.978674
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34108 / $35269 R:0.967067

cross subsidized price / cost ALT BEV                                 $52509 / $50118 R:1.047706
cross subsidized price / cost ALT ICE                                 $34591 / $35089 R:0.985813
cross subsidized price / cost ALT PHEV                                $46548 / $44847 R:1.037928
cross subsidized price / cost ALT cuv_suv_van                         $41465 / $41465 R:0.999999
cross subsidized price / cost ALT pickup                              $39616 / $39616 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30601 / $30601 R:0.999998
cross subsidized price / cost ALT TOTAL                               $37624 / $37624 R:0.999999

2023_0_0  SCORE:0.016170, CE:0.085166, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=1 Toyota
%%% 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               = 0.015343 / 0.030842 (DELTA:0.015500)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.492732 / 0.474696 (DELTA:0.018036)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009187 / 0.011723 (DELTA:0.002536)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000949 / 0.002159 (DELTA:0.001210)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.152270 / 0.150811 (DELTA:0.001459)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.002517 / 0.002766 (DELTA:0.000249)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001297 / 0.026643 (DELTA:0.025346)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.317889 / 0.291811 (DELTA:0.026078)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007817 / 0.008550 (DELTA:0.000733)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57036 / $57036 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38832 / $38832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48416 / $48416 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62706 / $62706 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38232 / $38232 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $50160 / $50160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40819 / $40819 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27997 / $27997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35269 / $35269 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54111 / $57036 R:0.948717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38832 / $38832 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45491 / $48416 R:0.939586
modified cross subsidized price / cost ALT pickup.BEV                 $59781 / $62706 R:0.953354
modified cross subsidized price / cost ALT pickup.ICE                 $38232 / $38232 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $47235 / $50160 R:0.941688
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37894 / $40819 R:0.928343
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27997 / $27997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32344 / $35269 R:0.917067

cross subsidized price / cost ALT BEV                                 $49997 / $49997 R:1.000000
cross subsidized price / cost ALT ICE                                 $35287 / $35287 R:1.000000
cross subsidized price / cost ALT PHEV                                $43747 / $43747 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40135 / $40135 R:1.000000
cross subsidized price / cost ALT pickup                              $38783 / $38783 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29232 / $29232 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36359 / $36359 R:1.000000

2023_1_1  SCORE:0.000973, CE:0.026078, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=2 Toyota
%%% 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               = 0.000181 / 0.029604 (DELTA:0.029423)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.507892 / 0.476036 (DELTA:0.031856)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009187 / 0.011621 (DELTA:0.002434)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001824 / 0.002072 (DELTA:0.000248)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.151009 / 0.151009 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.002903 / 0.002655 (DELTA:0.000248)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.019046 / 0.025625 (DELTA:0.006579)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.300130 / 0.292858 (DELTA:0.007273)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007827 / 0.008520 (DELTA:0.000693)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57036 / $57036 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38832 / $38832 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48416 / $48416 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62706 / $62706 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38425 / $38425 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $50160 / $50160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40819 / $40819 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27997 / $27997 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35269 / $35269 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54111 / $57036 R:0.948717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38832 / $38832 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45491 / $48416 R:0.939586
modified cross subsidized price / cost ALT pickup.BEV                 $59781 / $62706 R:0.953354
modified cross subsidized price / cost ALT pickup.ICE                 $38425 / $38425 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $47235 / $50160 R:0.941688
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37894 / $40819 R:0.928343
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27997 / $27997 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32344 / $35269 R:0.917067

cross subsidized price / cost ALT BEV                                 $49988 / $49988 R:1.000000
cross subsidized price / cost ALT ICE                                 $35316 / $35316 R:1.000000
cross subsidized price / cost ALT PHEV                                $43705 / $43705 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40089 / $40089 R:1.000000
cross subsidized price / cost ALT pickup                              $38948 / $38948 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29191 / $29191 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36348 / $36348 R:1.000000

2023_2_2  SCORE:0.000166, CE:0.031856, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=3 Toyota
%%% 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               = 0.029604 / 0.029604 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476036 / 0.476036 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.011621 / 0.011621 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002072 / 0.002072 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.151009 / 0.151009 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.002655 / 0.002655 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.025625 / 0.025625 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.292858 / 0.292858 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008520 / 0.008520 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57036 / $57036 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38448 / $38448 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48416 / $48416 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62706 / $62706 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38425 / $38425 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $50160 / $50160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40819 / $40819 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27736 / $27736 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35269 / $35269 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54111 / $57036 R:0.948717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38448 / $38448 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45491 / $48416 R:0.939586
modified cross subsidized price / cost ALT pickup.BEV                 $59781 / $62706 R:0.953354
modified cross subsidized price / cost ALT pickup.ICE                 $38425 / $38425 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $47235 / $50160 R:0.941688
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37894 / $40819 R:0.928343
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27736 / $27736 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32344 / $35269 R:0.917067

cross subsidized price / cost ALT BEV                                 $49988 / $49988 R:1.000000
cross subsidized price / cost ALT ICE                                 $35034 / $35034 R:1.000000
cross subsidized price / cost ALT PHEV                                $43705 / $43705 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39736 / $39736 R:1.000000
cross subsidized price / cost ALT pickup                              $38948 / $38948 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28957 / $28957 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36088 / $36088 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 Toyota
%%% 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               = 0.029268 / 0.029268 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.476400 / 0.476400 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.011593 / 0.011593 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002049 / 0.002049 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.151062 / 0.151062 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.002625 / 0.002625 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.025349 / 0.025349 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.293142 / 0.293142 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008512 / 0.008512 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57036 / $57036 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38367 / $38367 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48416 / $48416 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62706 / $62706 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38232 / $38232 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $50160 / $50160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40819 / $40819 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27736 / $27736 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35269 / $35269 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54111 / $57036 R:0.948717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38367 / $38367 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45491 / $48416 R:0.939586
modified cross subsidized price / cost ALT pickup.BEV                 $59781 / $62706 R:0.953354
modified cross subsidized price / cost ALT pickup.ICE                 $38232 / $38232 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $47235 / $50160 R:0.941688
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37894 / $40819 R:0.928343
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27736 / $27736 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32344 / $35269 R:0.917067

cross subsidized price / cost ALT BEV                                 $49986 / $49986 R:1.000000
cross subsidized price / cost ALT ICE                                 $34960 / $34960 R:1.000000
cross subsidized price / cost ALT PHEV                                $43694 / $43694 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39648 / $39648 R:1.000000
cross subsidized price / cost ALT pickup                              $38755 / $38755 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28946 / $28946 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36010 / $36010 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=2024  Iteration=0 Toyota

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.061132 / 0.081747 (DELTA:0.020615)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.474365 / 0.422203 (DELTA:0.052162)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009721 / 0.020119 (DELTA:0.010398)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001142 / 0.010507 (DELTA:0.009365)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.092567 / 0.136162 (DELTA:0.043595)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.014118 / 0.012250 (DELTA:0.001867)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.040899 / 0.065971 (DELTA:0.025072)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.297944 / 0.238961 (DELTA:0.058983)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008112 / 0.012079 (DELTA:0.003967)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59134 / $56318 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37572 / $38231 R:0.982748
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50399 / $47999 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $59000 / $61947 R:0.952438
cross subsidized price / cost ALT pickup.ICE                          $38686 / $38245 R:1.011524
cross subsidized price / cost ALT pickup.PHEV                         $47432 / $49803 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $42387 / $40369 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27051 / $27697 R:0.976683
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36763 / $35013 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55909 / $56318 R:0.992736
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37572 / $38231 R:0.982748
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47174 / $47999 R:0.982812
modified cross subsidized price / cost ALT pickup.BEV                 $55775 / $61947 R:0.900377
modified cross subsidized price / cost ALT pickup.ICE                 $38686 / $38245 R:1.011524
modified cross subsidized price / cost ALT pickup.PHEV                $44207 / $49803 R:0.887627
modified cross subsidized price / cost ALT sedan_wagon.BEV            $39162 / $40369 R:0.970113
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27051 / $27697 R:0.976683
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33538 / $35013 R:0.957892

cross subsidized price / cost ALT BEV                                 $52143 / $50042 R:1.041980
cross subsidized price / cost ALT ICE                                 $34609 / $35076 R:0.986671
cross subsidized price / cost ALT PHEV                                $45876 / $44967 R:1.020202
cross subsidized price / cost ALT cuv_suv_van                         $41428 / $41428 R:1.000000
cross subsidized price / cost ALT pickup                              $40703 / $40703 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30612 / $30613 R:0.999998
cross subsidized price / cost ALT TOTAL                               $37884 / $37884 R:1.000000

2024_0_0  SCORE:0.018276, CE:0.058983, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.052904 / 0.052904 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.454851 / 0.454851 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016315 / 0.016315 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.006800 / 0.006800 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.144191 / 0.144191 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.007928 / 0.007928 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.043148 / 0.043148 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.263434 / 0.263434 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010430 / 0.010430 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56318 / $56318 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38231 / $38231 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47999 / $47999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $61947 / $61947 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38245 / $38245 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49803 / $49803 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40369 / $40369 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27711 / $27711 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35013 / $35013 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53093 / $56318 R:0.942736
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38231 / $38231 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44774 / $47999 R:0.932812
modified cross subsidized price / cost ALT pickup.BEV                 $58722 / $61947 R:0.947939
modified cross subsidized price / cost ALT pickup.ICE                 $38245 / $38245 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $46578 / $49803 R:0.935246
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37144 / $40369 R:0.920113
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27711 / $27711 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31788 / $35013 R:0.907892

cross subsidized price / cost ALT BEV                                 $49999 / $49999 R:1.000000
cross subsidized price / cost ALT ICE                                 $35020 / $35020 R:1.000000
cross subsidized price / cost ALT PHEV                                $44505 / $44505 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40361 / $40361 R:1.000000
cross subsidized price / cost ALT pickup                              $39836 / $39836 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29674 / $29674 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36890 / $36890 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 Toyota
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.052002 / 0.052002 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.455872 / 0.455872 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016196 / 0.016196 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.006684 / 0.006684 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.144442 / 0.144442 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.007793 / 0.007793 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.042434 / 0.042434 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.264199 / 0.264199 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010379 / 0.010379 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56318 / $56318 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38231 / $38231 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47999 / $47999 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $61947 / $61947 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38245 / $38245 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49803 / $49803 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40369 / $40369 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27711 / $27711 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35013 / $35013 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53093 / $56318 R:0.942736
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38231 / $38231 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44774 / $47999 R:0.932812
modified cross subsidized price / cost ALT pickup.BEV                 $58722 / $61947 R:0.947939
modified cross subsidized price / cost ALT pickup.ICE                 $38245 / $38245 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $46578 / $49803 R:0.935246
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37144 / $40369 R:0.920113
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27711 / $27711 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31788 / $35013 R:0.907892

cross subsidized price / cost ALT BEV                                 $49997 / $49997 R:1.000000
cross subsidized price / cost ALT ICE                                 $35019 / $35019 R:1.000000
cross subsidized price / cost ALT PHEV                                $44487 / $44487 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40328 / $40328 R:1.000000
cross subsidized price / cost ALT pickup                              $39809 / $39809 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29644 / $29644 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36859 / $36859 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 Toyota

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.084369 (DELTA:0.084369)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.443494 / 0.408472 (DELTA:0.035022)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.108820 / 0.036556 (DELTA:0.072264)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.013814 (DELTA:0.013813)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.083506 / 0.133424 (DELTA:0.049918)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.027677 / 0.016003 (DELTA:0.011674)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001347 / 0.065809 (DELTA:0.064462)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.288004 / 0.224876 (DELTA:0.063128)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.047152 / 0.016677 (DELTA:0.030476)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58698 / $55903 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37658 / $38209 R:0.985561
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47505 / $47792 R:0.994010
cross subsidized price / cost ALT pickup.BEV                          $58380 / $61297 R:0.952414
cross subsidized price / cost ALT pickup.ICE                          $38756 / $38172 R:1.015309
cross subsidized price / cost ALT pickup.PHEV                         $47108 / $49463 R:0.952403
cross subsidized price / cost ALT sedan_wagon.BEV                     $42039 / $40037 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27029 / $27697 R:0.975895
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35956 / $34853 R:1.031644

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55398 / $55903 R:0.990969
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37658 / $38209 R:0.985561
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44205 / $47792 R:0.924961
modified cross subsidized price / cost ALT pickup.BEV                 $55080 / $61297 R:0.898579
modified cross subsidized price / cost ALT pickup.ICE                 $38756 / $38172 R:1.015309
modified cross subsidized price / cost ALT pickup.PHEV                $43808 / $49463 R:0.885687
modified cross subsidized price / cost ALT sedan_wagon.BEV            $38739 / $40037 R:0.967577
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27029 / $27697 R:0.975895
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32656 / $34853 R:0.936962

cross subsidized price / cost ALT BEV                                 $51986 / $49990 R:1.039921
cross subsidized price / cost ALT ICE                                 $34732 / $35120 R:0.988952
cross subsidized price / cost ALT PHEV                                $44632 / $45061 R:0.990465
cross subsidized price / cost ALT cuv_suv_van                         $41691 / $41691 R:1.000000
cross subsidized price / cost ALT pickup                              $41235 / $41235 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30727 / $30727 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38247 / $38247 R:1.000000

2025_0_0  SCORE:0.025135, CE:0.084369, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054692 / 0.054692 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.447733 / 0.447733 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026973 / 0.026973 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.008955 / 0.008955 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.143913 / 0.143913 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.010374 / 0.010374 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.043093 / 0.043093 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.250898 / 0.250898 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.013371 / 0.013371 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55903 / $55903 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38209 / $38209 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47792 / $47792 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $61297 / $61297 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38172 / $38172 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49463 / $49463 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40037 / $40037 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27697 / $27697 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34853 / $34853 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52603 / $55903 R:0.940969
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38209 / $38209 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44492 / $47792 R:0.930951
modified cross subsidized price / cost ALT pickup.BEV                 $57997 / $61297 R:0.946164
modified cross subsidized price / cost ALT pickup.ICE                 $38172 / $38172 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $46163 / $49463 R:0.933284
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36737 / $40037 R:0.917577
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27697 / $27697 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31553 / $34853 R:0.905318

cross subsidized price / cost ALT BEV                                 $49950 / $49950 R:1.000000
cross subsidized price / cost ALT ICE                                 $35072 / $35072 R:1.000000
cross subsidized price / cost ALT PHEV                                $44722 / $44722 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40526 / $40526 R:1.000000
cross subsidized price / cost ALT pickup                              $40158 / $40158 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29738 / $29738 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37150 / $37150 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 Toyota
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053889 / 0.053889 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.448795 / 0.448795 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026714 / 0.026714 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.008823 / 0.008823 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.144196 / 0.144196 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.010222 / 0.010222 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.042479 / 0.042479 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.251602 / 0.251602 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.013282 / 0.013282 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55903 / $55903 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38209 / $38209 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47792 / $47792 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $61297 / $61297 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38172 / $38172 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49463 / $49463 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $40037 / $40037 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27697 / $27697 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34853 / $34853 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52603 / $55903 R:0.940969
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38209 / $38209 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44492 / $47792 R:0.930951
modified cross subsidized price / cost ALT pickup.BEV                 $57997 / $61297 R:0.946164
modified cross subsidized price / cost ALT pickup.ICE                 $38172 / $38172 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $46163 / $49463 R:0.933284
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36737 / $40037 R:0.917577
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27697 / $27697 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31553 / $34853 R:0.905318

cross subsidized price / cost ALT BEV                                 $49948 / $49948 R:1.000000
cross subsidized price / cost ALT ICE                                 $35071 / $35071 R:1.000000
cross subsidized price / cost ALT PHEV                                $44710 / $44710 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40494 / $40494 R:1.000000
cross subsidized price / cost ALT pickup                              $40129 / $40129 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29711 / $29711 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37120 / $37120 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=2026  Iteration=0 Toyota

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000004 / 0.094304 (DELTA:0.094300)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.389193 / 0.383230 (DELTA:0.005963)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.169678 / 0.058083 (DELTA:0.111595)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.020033 (DELTA:0.020032)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.082714 / 0.125556 (DELTA:0.042842)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.028868 / 0.020778 (DELTA:0.008089)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001483 / 0.068642 (DELTA:0.067159)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.267730 / 0.206467 (DELTA:0.061262)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.060330 / 0.022907 (DELTA:0.037424)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57950 / $55190 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37967 / $38354 R:0.989920
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45853 / $47782 R:0.959620
cross subsidized price / cost ALT pickup.BEV                          $57176 / $60035 R:0.952381
cross subsidized price / cost ALT pickup.ICE                          $39056 / $38211 R:1.022104
cross subsidized price / cost ALT pickup.PHEV                         $46950 / $49298 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $41339 / $39371 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26880 / $27575 R:0.974807
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34966 / $34603 R:1.010480

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54650 / $55190 R:0.990208
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37967 / $38354 R:0.989920
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42553 / $47782 R:0.890558
modified cross subsidized price / cost ALT pickup.BEV                 $53876 / $60035 R:0.897414
modified cross subsidized price / cost ALT pickup.ICE                 $39056 / $38211 R:1.022104
modified cross subsidized price / cost ALT pickup.PHEV                $43650 / $49298 R:0.885442
modified cross subsidized price / cost ALT sedan_wagon.BEV            $38039 / $39371 R:0.966183
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26880 / $27575 R:0.974807
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31666 / $34603 R:0.915114

cross subsidized price / cost ALT BEV                                 $51634 / $49786 R:1.037113
cross subsidized price / cost ALT ICE                                 $34958 / $35217 R:0.992634
cross subsidized price / cost ALT PHEV                                $43626 / $45125 R:0.966784
cross subsidized price / cost ALT cuv_suv_van                         $42341 / $42341 R:1.000000
cross subsidized price / cost ALT pickup                              $42224 / $42224 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30832 / $30832 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38891 / $38891 R:1.000000

2026_0_0  SCORE:0.023655, CE:0.111595, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.069645 / 0.069645 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.420598 / 0.420598 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.045374 / 0.045374 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.014794 / 0.014794 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.136227 / 0.136227 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015345 / 0.015345 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.051011 / 0.051011 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.228279 / 0.228279 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018725 / 0.018725 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55049 / $55190 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38556 / $38367 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46224 / $47782 R:0.967399
cross subsidized price / cost ALT pickup.BEV                          $58078 / $60035 R:0.967399
cross subsidized price / cost ALT pickup.ICE                          $38687 / $38211 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $46950 / $49298 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $39371 / $39371 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27575 / $27575 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34603 / $34603 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51749 / $55190 R:0.937644
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38556 / $38367 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42924 / $47782 R:0.898337
modified cross subsidized price / cost ALT pickup.BEV                 $54778 / $60035 R:0.912432
modified cross subsidized price / cost ALT pickup.ICE                 $38687 / $38211 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $43650 / $49298 R:0.885442
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36071 / $39371 R:0.916183
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27575 / $27575 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31303 / $34603 R:0.904634

cross subsidized price / cost ALT BEV                                 $49475 / $49762 R:0.994242
cross subsidized price / cost ALT ICE                                 $35386 / $35202 R:1.005233
cross subsidized price / cost ALT PHEV                                $43625 / $44969 R:0.970132
cross subsidized price / cost ALT cuv_suv_van                         $41350 / $41352 R:0.999967
cross subsidized price / cost ALT pickup                              $41174 / $41175 R:0.999978
cross subsidized price / cost ALT sedan_wagon                         $30035 / $30035 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37949 / $37950 R:0.999977

2026_1_1  SCORE:0.000022, CE:0.000000, CSPE:0.000023

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.068407 / 0.068407 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.422473 / 0.422473 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.044736 / 0.044736 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.014532 / 0.014532 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.136763 / 0.136763 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015072 / 0.015072 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.050126 / 0.050126 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.229374 / 0.229374 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018515 / 0.018515 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55878 / $55190 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38268 / $38367 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47660 / $47782 R:0.997436
cross subsidized price / cost ALT pickup.BEV                          $57627 / $60035 R:0.959890
cross subsidized price / cost ALT pickup.ICE                          $38687 / $38211 R:1.012454
cross subsidized price / cost ALT pickup.PHEV                         $47320 / $49298 R:0.959890
cross subsidized price / cost ALT sedan_wagon.BEV                     $39371 / $39371 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27575 / $27575 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34603 / $34603 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52578 / $55190 R:0.952662
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38268 / $38367 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44360 / $47782 R:0.928373
modified cross subsidized price / cost ALT pickup.BEV                 $54327 / $60035 R:0.904923
modified cross subsidized price / cost ALT pickup.ICE                 $38687 / $38211 R:1.012454
modified cross subsidized price / cost ALT pickup.PHEV                $44020 / $49298 R:0.892951
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36071 / $39371 R:0.916183
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27575 / $27575 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31303 / $34603 R:0.904634

cross subsidized price / cost ALT BEV                                 $49851 / $49760 R:1.001817
cross subsidized price / cost ALT ICE                                 $35231 / $35201 R:1.000847
cross subsidized price / cost ALT PHEV                                $44508 / $44958 R:0.989980
cross subsidized price / cost ALT cuv_suv_van                         $41302 / $41302 R:0.999999
cross subsidized price / cost ALT pickup                              $41124 / $41122 R:1.000042
cross subsidized price / cost ALT sedan_wagon                         $29995 / $29995 R:1.000000
cross subsidized price / cost ALT TOTAL                               $37903 / $37902 R:1.000007

2026_2_2  SCORE:0.000042, CE:0.000000, CSPE:0.000007

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000031 / 0.107125 (DELTA:0.107094)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.367756 / 0.355297 (DELTA:0.012459)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.194053 / 0.075824 (DELTA:0.118229)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.022234 (DELTA:0.022234)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.079639 / 0.119415 (DELTA:0.039776)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.032622 / 0.026072 (DELTA:0.006550)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001337 / 0.073630 (DELTA:0.072294)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.214706 / 0.192773 (DELTA:0.021933)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.109856 / 0.027629 (DELTA:0.082226)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56718 / $54017 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37928 / $38282 R:0.990760
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45402 / $47561 R:0.954619
cross subsidized price / cost ALT pickup.BEV                          $57724 / $58382 R:0.988724
cross subsidized price / cost ALT pickup.ICE                          $38779 / $38147 R:1.016583
cross subsidized price / cost ALT pickup.PHEV                         $46718 / $49054 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $40716 / $38777 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26686 / $27507 R:0.970154
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34992 / $34430 R:1.016300

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53118 / $54017 R:0.983355
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37928 / $38282 R:0.990760
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41802 / $47561 R:0.878927
modified cross subsidized price / cost ALT pickup.BEV                 $54124 / $58382 R:0.927061
modified cross subsidized price / cost ALT pickup.ICE                 $38779 / $38147 R:1.016583
modified cross subsidized price / cost ALT pickup.PHEV                $43118 / $49054 R:0.878993
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37116 / $38777 R:0.957163
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26686 / $27507 R:0.970154
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31392 / $34430 R:0.911742

cross subsidized price / cost ALT BEV                                 $51024 / $48967 R:1.041998
cross subsidized price / cost ALT ICE                                 $34834 / $35146 R:0.991116
cross subsidized price / cost ALT PHEV                                $43446 / $45060 R:0.964182
cross subsidized price / cost ALT cuv_suv_van                         $42721 / $42721 R:1.000000
cross subsidized price / cost ALT pickup                              $42525 / $42525 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30980 / $30980 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39236 / $39236 R:1.000000

2027_0_0  SCORE:0.022853, CE:0.118229, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082026 / 0.082026 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.395926 / 0.395926 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060294 / 0.060294 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.017024 / 0.017024 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.130733 / 0.130733 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019963 / 0.019963 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056661 / 0.056661 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.214624 / 0.214624 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.022747 / 0.022747 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55096 / $54017 R:1.019963
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38184 / $38282 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46724 / $47561 R:0.982418
cross subsidized price / cost ALT pickup.BEV                          $58382 / $58382 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38335 / $38147 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $47823 / $49054 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $38777 / $38777 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27507 / $27507 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34430 / $34430 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51496 / $54017 R:0.953318
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38184 / $38282 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43124 / $47561 R:0.906725
modified cross subsidized price / cost ALT pickup.BEV                 $54782 / $58382 R:0.938338
modified cross subsidized price / cost ALT pickup.ICE                 $38335 / $38147 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $44223 / $49054 R:0.901521
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35177 / $38777 R:0.907163
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27507 / $27507 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30830 / $34430 R:0.895442

cross subsidized price / cost ALT BEV                                 $49517 / $48949 R:1.011605
cross subsidized price / cost ALT ICE                                 $35119 / $35138 R:0.999455
cross subsidized price / cost ALT PHEV                                $44222 / $44950 R:0.983803
cross subsidized price / cost ALT cuv_suv_van                         $41718 / $41719 R:0.999963
cross subsidized price / cost ALT pickup                              $41499 / $41499 R:1.000013
cross subsidized price / cost ALT sedan_wagon                         $30214 / $30214 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38299 / $38299 R:0.999981

2027_1_1  SCORE:0.000013, CE:0.000000, CSPE:0.000019

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.080790 / 0.080790 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.397928 / 0.397928 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.059529 / 0.059529 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.016768 / 0.016768 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.131291 / 0.131291 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019663 / 0.019663 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.055825 / 0.055825 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215701 / 0.215701 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.022507 / 0.022507 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55907 / $54017 R:1.034982
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38184 / $38282 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45653 / $47561 R:0.959890
cross subsidized price / cost ALT pickup.BEV                          $58382 / $58382 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38335 / $38147 R:1.004945
cross subsidized price / cost ALT pickup.PHEV                         $47823 / $49054 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $38777 / $38777 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27507 / $27507 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34430 / $34430 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52307 / $54017 R:0.968337
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38184 / $38282 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42053 / $47561 R:0.884198
modified cross subsidized price / cost ALT pickup.BEV                 $54782 / $58382 R:0.938338
modified cross subsidized price / cost ALT pickup.ICE                 $38335 / $38147 R:1.004945
modified cross subsidized price / cost ALT pickup.PHEV                $44223 / $49054 R:0.901521
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35177 / $38777 R:0.907163
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27507 / $27507 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30830 / $34430 R:0.895442

cross subsidized price / cost ALT BEV                                 $49943 / $48948 R:1.020334
cross subsidized price / cost ALT ICE                                 $35119 / $35138 R:0.999454
cross subsidized price / cost ALT PHEV                                $43589 / $44943 R:0.969860
cross subsidized price / cost ALT cuv_suv_van                         $41670 / $41670 R:1.000002
cross subsidized price / cost ALT pickup                              $41452 / $41448 R:1.000081
cross subsidized price / cost ALT sedan_wagon                         $30177 / $30177 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38254 / $38253 R:1.000016

2027_2_2  SCORE:0.000081, CE:0.000000, CSPE:0.000016

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000011 / 0.098930 (DELTA:0.098919)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.388355 / 0.364254 (DELTA:0.024101)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.176217 / 0.077800 (DELTA:0.098416)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002501 / 0.020111 (DELTA:0.017609)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.077021 / 0.118373 (DELTA:0.041352)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.033282 / 0.030726 (DELTA:0.002556)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.055725 / 0.092016 (DELTA:0.036291)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.259472 / 0.174596 (DELTA:0.084876)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007416 / 0.023195 (DELTA:0.015778)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56325 / $53643 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $36804 / $38643 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45727 / $48007 R:0.952514
cross subsidized price / cost ALT pickup.BEV                          $59601 / $56869 R:1.048042
cross subsidized price / cost ALT pickup.ICE                          $38246 / $38106 R:1.003665
cross subsidized price / cost ALT pickup.PHEV                         $46526 / $48852 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $40506 / $38577 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28213 / $29622 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $38053 / $36241 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52575 / $53643 R:0.980094
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $36804 / $38643 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41977 / $48007 R:0.874401
modified cross subsidized price / cost ALT pickup.BEV                 $55851 / $56869 R:0.982101
modified cross subsidized price / cost ALT pickup.ICE                 $38246 / $38106 R:1.003665
modified cross subsidized price / cost ALT pickup.PHEV                $42776 / $48852 R:0.875620
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36756 / $38577 R:0.952793
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28213 / $29622 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34303 / $36241 R:0.946526

cross subsidized price / cost ALT BEV                                 $49740 / $47382 R:1.049776
cross subsidized price / cost ALT ICE                                 $34782 / $36150 R:0.962154
cross subsidized price / cost ALT PHEV                                $44562 / $46132 R:0.965967
cross subsidized price / cost ALT cuv_suv_van                         $41657 / $42733 R:0.974839
cross subsidized price / cost ALT pickup                              $42288 / $42288 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32903 / $32995 R:0.997225
cross subsidized price / cost ALT TOTAL                               $39227 / $39835 R:0.984732

2028_0_0  SCORE:0.020506, CE:0.098919, CSPE:0.015268

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=1 Toyota
%%% 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               = 0.077684 / 0.078396 (DELTA:0.000712)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.398944 / 0.398944 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.064356 / 0.063644 (DELTA:0.000712)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004215 / 0.015937 (DELTA:0.011722)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.128924 / 0.128924 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.036070 / 0.024348 (DELTA:0.011722)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.073125 / 0.073165 (DELTA:0.000041)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.210008 / 0.196879 (DELTA:0.013130)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006674 / 0.019763 (DELTA:0.013089)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53643 / $53643 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38757 / $38757 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48007 / $48007 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $59490 / $56869 R:1.046103
cross subsidized price / cost ALT pickup.ICE                          $38083 / $38106 R:0.999386
cross subsidized price / cost ALT pickup.PHEV                         $47260 / $48852 R:0.967408
cross subsidized price / cost ALT sedan_wagon.BEV                     $38577 / $38577 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29622 / $29622 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36241 / $36241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49893 / $53643 R:0.930094
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38757 / $38757 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44257 / $48007 R:0.921887
modified cross subsidized price / cost ALT pickup.BEV                 $55740 / $56869 R:0.980162
modified cross subsidized price / cost ALT pickup.ICE                 $38083 / $38106 R:0.999386
modified cross subsidized price / cost ALT pickup.PHEV                $43510 / $48852 R:0.890647
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34827 / $38577 R:0.902793
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29622 / $29622 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32491 / $36241 R:0.896526

cross subsidized price / cost ALT BEV                                 $47618 / $47369 R:1.005266
cross subsidized price / cost ALT ICE                                 $36156 / $36160 R:0.999885
cross subsidized price / cost ALT PHEV                                $45680 / $46040 R:0.992186
cross subsidized price / cost ALT cuv_suv_van                         $42003 / $42003 R:1.000000
cross subsidized price / cost ALT pickup                              $41420 / $41420 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32334 / $32334 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39102 / $39102 R:1.000000

2028_1_1  SCORE:0.007815, CE:0.013130, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=2 Toyota
%%% 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               = 0.077567 / 0.077570 (DELTA:0.000003)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.400340 / 0.400340 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063077 / 0.063074 (DELTA:0.000003)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.009120 / 0.015769 (DELTA:0.006648)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.129348 / 0.129348 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.030740 / 0.024092 (DELTA:0.006648)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072386 / 0.072407 (DELTA:0.000021)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.210756 / 0.197775 (DELTA:0.012981)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006665 / 0.019625 (DELTA:0.012960)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53643 / $53643 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38757 / $38757 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48007 / $48007 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $58469 / $56869 R:1.028149
cross subsidized price / cost ALT pickup.ICE                          $38004 / $38106 R:0.997316
cross subsidized price / cost ALT pickup.PHEV                         $48354 / $48852 R:0.989793
cross subsidized price / cost ALT sedan_wagon.BEV                     $38577 / $38577 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29622 / $29622 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36241 / $36241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49893 / $53643 R:0.930094
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38757 / $38757 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44257 / $48007 R:0.921887
modified cross subsidized price / cost ALT pickup.BEV                 $54719 / $56869 R:0.962208
modified cross subsidized price / cost ALT pickup.ICE                 $38004 / $38106 R:0.997316
modified cross subsidized price / cost ALT pickup.PHEV                $44604 / $48852 R:0.913032
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34827 / $38577 R:0.902793
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29622 / $29622 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32491 / $36241 R:0.896526

cross subsidized price / cost ALT BEV                                 $47521 / $47368 R:1.003215
cross subsidized price / cost ALT ICE                                 $36140 / $36158 R:0.999497
cross subsidized price / cost ALT PHEV                                $45923 / $46035 R:0.997557
cross subsidized price / cost ALT cuv_suv_van                         $41970 / $41970 R:1.000000
cross subsidized price / cost ALT pickup                              $41385 / $41385 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32307 / $32307 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39071 / $39071 R:1.000000

2028_2_2  SCORE:0.004432, CE:0.012981, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=3 Toyota
%%% 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               = 0.077570 / 0.077570 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.400340 / 0.400340 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063074 / 0.063074 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001986 / 0.015769 (DELTA:0.013783)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.129348 / 0.129348 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037874 / 0.024092 (DELTA:0.013783)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072407 / 0.072407 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.197775 / 0.197775 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019625 / 0.019625 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53643 / $53643 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38688 / $38688 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48007 / $48007 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $58469 / $56869 R:1.028149
cross subsidized price / cost ALT pickup.ICE                          $38004 / $38106 R:0.997316
cross subsidized price / cost ALT pickup.PHEV                         $48354 / $48852 R:0.989793
cross subsidized price / cost ALT sedan_wagon.BEV                     $38577 / $38577 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29622 / $29622 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36241 / $36241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49893 / $53643 R:0.930094
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38688 / $38688 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44257 / $48007 R:0.921887
modified cross subsidized price / cost ALT pickup.BEV                 $54719 / $56869 R:0.962208
modified cross subsidized price / cost ALT pickup.ICE                 $38004 / $38106 R:0.997316
modified cross subsidized price / cost ALT pickup.PHEV                $44604 / $48852 R:0.913032
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34827 / $38577 R:0.902793
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29622 / $29622 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32491 / $36241 R:0.896526

cross subsidized price / cost ALT BEV                                 $47521 / $47368 R:1.003215
cross subsidized price / cost ALT ICE                                 $36101 / $36120 R:0.999497
cross subsidized price / cost ALT PHEV                                $45923 / $46035 R:0.997557
cross subsidized price / cost ALT cuv_suv_van                         $41919 / $41919 R:1.000000
cross subsidized price / cost ALT pickup                              $41385 / $41385 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32307 / $32307 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39043 / $39043 R:1.000000

2028_3_3  SCORE:0.009188, CE:0.013783, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=4 Toyota
%%% 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               = 0.077570 / 0.077570 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.400340 / 0.400340 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063074 / 0.063074 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001986 / 0.015769 (DELTA:0.013783)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.129348 / 0.129348 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037874 / 0.024092 (DELTA:0.013783)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072407 / 0.072407 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.197775 / 0.197775 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019625 / 0.019625 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53643 / $53643 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38688 / $38688 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48007 / $48007 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $58469 / $56869 R:1.028149
cross subsidized price / cost ALT pickup.ICE                          $38004 / $38106 R:0.997316
cross subsidized price / cost ALT pickup.PHEV                         $48354 / $48852 R:0.989793
cross subsidized price / cost ALT sedan_wagon.BEV                     $38577 / $38577 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29622 / $29622 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36241 / $36241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49893 / $53643 R:0.930094
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38688 / $38688 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44257 / $48007 R:0.921887
modified cross subsidized price / cost ALT pickup.BEV                 $54719 / $56869 R:0.962208
modified cross subsidized price / cost ALT pickup.ICE                 $38004 / $38106 R:0.997316
modified cross subsidized price / cost ALT pickup.PHEV                $44604 / $48852 R:0.913032
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34827 / $38577 R:0.902793
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29622 / $29622 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32491 / $36241 R:0.896526

cross subsidized price / cost ALT BEV                                 $47521 / $47368 R:1.003215
cross subsidized price / cost ALT ICE                                 $36101 / $36120 R:0.999497
cross subsidized price / cost ALT PHEV                                $45923 / $46035 R:0.997557
cross subsidized price / cost ALT cuv_suv_van                         $41919 / $41919 R:1.000000
cross subsidized price / cost ALT pickup                              $41385 / $41385 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32307 / $32307 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39043 / $39043 R:1.000000

2028_4_4  SCORE:0.009188, CE:0.013783, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=5 Toyota
%%% 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               = 0.077570 / 0.077570 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.400340 / 0.400340 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063074 / 0.063074 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.001986 / 0.015769 (DELTA:0.013783)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.129348 / 0.129348 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.037874 / 0.024092 (DELTA:0.013783)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072407 / 0.072407 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.197775 / 0.197775 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019625 / 0.019625 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53643 / $53643 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38688 / $38688 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48007 / $48007 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $58469 / $56869 R:1.028149
cross subsidized price / cost ALT pickup.ICE                          $38004 / $38106 R:0.997316
cross subsidized price / cost ALT pickup.PHEV                         $48354 / $48852 R:0.989793
cross subsidized price / cost ALT sedan_wagon.BEV                     $38577 / $38577 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29622 / $29622 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36241 / $36241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49893 / $53643 R:0.930094
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38688 / $38688 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $44257 / $48007 R:0.921887
modified cross subsidized price / cost ALT pickup.BEV                 $54719 / $56869 R:0.962208
modified cross subsidized price / cost ALT pickup.ICE                 $38004 / $38106 R:0.997316
modified cross subsidized price / cost ALT pickup.PHEV                $44604 / $48852 R:0.913032
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34827 / $38577 R:0.902793
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29622 / $29622 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32491 / $36241 R:0.896526

cross subsidized price / cost ALT BEV                                 $47521 / $47368 R:1.003215
cross subsidized price / cost ALT ICE                                 $36101 / $36120 R:0.999497
cross subsidized price / cost ALT PHEV                                $45923 / $46035 R:0.997557
cross subsidized price / cost ALT cuv_suv_van                         $41919 / $41919 R:1.000000
cross subsidized price / cost ALT pickup                              $41385 / $41385 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32307 / $32307 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39043 / $39043 R:1.000000

2028_5_5  SCORE:0.009188, CE:0.013783, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=0 Toyota
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.065647 / 0.120124 (DELTA:0.054477)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.471978 / 0.370140 (DELTA:0.101839)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029088 / 0.051892 (DELTA:0.022804)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.024030 / 0.036101 (DELTA:0.012071)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064059 / 0.106028 (DELTA:0.041970)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.025402 / 0.028372 (DELTA:0.002970)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.097246 / 0.100949 (DELTA:0.003703)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215191 / 0.160266 (DELTA:0.054926)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007359 / 0.026129 (DELTA:0.018770)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $55157 / $52530 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $36778 / $38616 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50219 / $47827 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $54075 / $55474 R:0.974774
cross subsidized price / cost ALT pickup.ICE                          $38526 / $38054 R:1.012411
cross subsidized price / cost ALT pickup.PHEV                         $48667 / $48651 R:1.000324
cross subsidized price / cost ALT sedan_wagon.BEV                     $39648 / $37761 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $28162 / $29570 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37907 / $36104 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51257 / $52530 R:0.975758
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $36778 / $38616 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46319 / $47827 R:0.968457
modified cross subsidized price / cost ALT pickup.BEV                 $50175 / $55474 R:0.904471
modified cross subsidized price / cost ALT pickup.ICE                 $38526 / $38054 R:1.012411
modified cross subsidized price / cost ALT pickup.PHEV                $44767 / $48651 R:0.920162
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35748 / $37761 R:0.946676
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28162 / $29570 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34007 / $36104 R:0.941935

cross subsidized price / cost ALT BEV                                 $48917 / $47146 R:1.037561
cross subsidized price / cost ALT ICE                                 $34900 / $36244 R:0.962908
cross subsidized price / cost ALT PHEV                                $46781 / $45168 R:1.035722
cross subsidized price / cost ALT cuv_suv_van                         $42137 / $42580 R:0.989587
cross subsidized price / cost ALT pickup                              $43506 / $43506 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $33083 / $33042 R:1.001251
cross subsidized price / cost ALT TOTAL                               $39769 / $39997 R:0.994287

2029_0_0  SCORE:0.019004, CE:0.101839, CSPE:0.005713

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.083812 / 0.083812 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.419230 / 0.419230 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.039113 / 0.039113 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.025188 / 0.025188 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.125518 / 0.125518 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019796 / 0.019796 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.070790 / 0.070790 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.196324 / 0.196324 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.020229 / 0.020229 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52530 / $52530 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38616 / $38616 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47827 / $47827 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55474 / $55474 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38054 / $38054 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48651 / $48651 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37761 / $37761 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29578 / $29578 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36104 / $36104 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48630 / $52530 R:0.925758
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38616 / $38616 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43927 / $47827 R:0.918457
modified cross subsidized price / cost ALT pickup.BEV                 $51574 / $55474 R:0.929698
modified cross subsidized price / cost ALT pickup.ICE                 $38054 / $38054 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $44751 / $48651 R:0.919838
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33861 / $37761 R:0.896721
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29578 / $29578 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32204 / $36104 R:0.891980

cross subsidized price / cost ALT BEV                                 $47128 / $47128 R:1.000000
cross subsidized price / cost ALT ICE                                 $36126 / $36126 R:1.000000
cross subsidized price / cost ALT PHEV                                $45037 / $45037 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41431 / $41431 R:1.000000
cross subsidized price / cost ALT pickup                              $41858 / $41858 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32054 / $32054 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38809 / $38809 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 Toyota
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082232 / 0.082232 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.421366 / 0.421366 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.038557 / 0.038557 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.024714 / 0.024714 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.126366 / 0.126366 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.019423 / 0.019423 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.069478 / 0.069478 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.197892 / 0.197892 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019972 / 0.019972 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52530 / $52530 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38616 / $38616 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47827 / $47827 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55474 / $55474 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38054 / $38054 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48651 / $48651 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37761 / $37761 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29578 / $29578 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36104 / $36104 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48630 / $52530 R:0.925758
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38616 / $38616 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43927 / $47827 R:0.918457
modified cross subsidized price / cost ALT pickup.BEV                 $51574 / $55474 R:0.929698
modified cross subsidized price / cost ALT pickup.ICE                 $38054 / $38054 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $44751 / $48651 R:0.919838
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33861 / $37761 R:0.896721
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29578 / $29578 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32204 / $36104 R:0.891980

cross subsidized price / cost ALT BEV                                 $47126 / $47126 R:1.000000
cross subsidized price / cost ALT ICE                                 $36122 / $36122 R:1.000000
cross subsidized price / cost ALT PHEV                                $45029 / $45029 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41381 / $41381 R:1.000000
cross subsidized price / cost ALT pickup                              $41786 / $41786 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32010 / $32010 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38758 / $38758 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=0 Toyota

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.088941 / 0.125012 (DELTA:0.036071)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.421985 / 0.361112 (DELTA:0.060873)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056993 / 0.056991 (DELTA:0.000002)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.036667 / 0.038594 (DELTA:0.001927)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.074411 / 0.112033 (DELTA:0.037622)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.002517 / 0.020402 (DELTA:0.017885)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.061773 / 0.104278 (DELTA:0.042505)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.249391 / 0.153389 (DELTA:0.096002)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007321 / 0.028189 (DELTA:0.020868)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54905 / $52291 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $36709 / $38543 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $50199 / $47822 R:1.049689
cross subsidized price / cost ALT pickup.BEV                          $54890 / $55698 R:0.985493
cross subsidized price / cost ALT pickup.ICE                          $38243 / $38002 R:1.006348
cross subsidized price / cost ALT pickup.PHEV                         $49985 / $49781 R:1.004093
cross subsidized price / cost ALT sedan_wagon.BEV                     $39461 / $37584 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $28115 / $29521 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37937 / $36132 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50780 / $52291 R:0.971115
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $36709 / $38543 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46074 / $47822 R:0.963433
modified cross subsidized price / cost ALT pickup.BEV                 $50765 / $55698 R:0.911434
modified cross subsidized price / cost ALT pickup.ICE                 $38243 / $38002 R:1.006348
modified cross subsidized price / cost ALT pickup.PHEV                $45860 / $49781 R:0.921231
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35336 / $37584 R:0.940202
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28115 / $29521 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33812 / $36132 R:0.935794

cross subsidized price / cost ALT BEV                                 $48891 / $47057 R:1.038986
cross subsidized price / cost ALT ICE                                 $34880 / $36238 R:0.962528
cross subsidized price / cost ALT PHEV                                $46884 / $45080 R:1.040016
cross subsidized price / cost ALT cuv_suv_van                         $42313 / $42681 R:0.991377
cross subsidized price / cost ALT pickup                              $43400 / $43400 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $33223 / $33114 R:1.003279
cross subsidized price / cost ALT TOTAL                               $39901 / $40069 R:0.995786

2030_0_0  SCORE:0.019145, CE:0.096002, CSPE:0.004214

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=1 Toyota
%%% 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               = 0.089022 / 0.089022 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.444200 / 0.410730 (DELTA:0.033470)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.009892 / 0.043362 (DELTA:0.033470)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.027483 / 0.027483 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.129018 / 0.129018 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.014529 / 0.014529 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.074284 / 0.074596 (DELTA:0.000311)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.205000 / 0.189295 (DELTA:0.015705)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006572 / 0.021966 (DELTA:0.015393)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52291 / $52291 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38543 / $38543 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47822 / $47822 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55698 / $55698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $44626 / $44626 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49781 / $49781 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37584 / $37584 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29521 / $29521 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36132 / $36132 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48166 / $52291 R:0.921115
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38543 / $38543 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43697 / $47822 R:0.913744
modified cross subsidized price / cost ALT pickup.BEV                 $51573 / $55698 R:0.925940
modified cross subsidized price / cost ALT pickup.ICE                 $44626 / $44626 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $45656 / $49781 R:0.917139
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33459 / $37584 R:0.890247
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29521 / $29521 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32007 / $36132 R:0.885838

cross subsidized price / cost ALT BEV                                 $47040 / $47040 R:1.000000
cross subsidized price / cost ALT ICE                                 $37277 / $37277 R:1.000000
cross subsidized price / cost ALT PHEV                                $44963 / $44963 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41537 / $41537 R:1.000000
cross subsidized price / cost ALT pickup                              $46843 / $46843 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32133 / $32133 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39756 / $39756 R:1.000000

2030_1_1  SCORE:0.000000, CE:0.033470, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=2 Toyota
%%% 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               = 0.085317 / 0.085320 (DELTA:0.000003)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.433686 / 0.415834 (DELTA:0.017852)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.024112 / 0.041961 (DELTA:0.017848)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.024531 / 0.026340 (DELTA:0.001809)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.130765 / 0.130765 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015733 / 0.013924 (DELTA:0.001809)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.067254 / 0.071543 (DELTA:0.004289)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.212031 / 0.192988 (DELTA:0.019043)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006572 / 0.021325 (DELTA:0.014754)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52291 / $52291 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38543 / $38543 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47822 / $47822 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55698 / $55698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $44626 / $44626 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49781 / $49781 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37584 / $37584 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29521 / $29521 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36132 / $36132 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48166 / $52291 R:0.921115
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38543 / $38543 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43697 / $47822 R:0.913744
modified cross subsidized price / cost ALT pickup.BEV                 $51573 / $55698 R:0.925940
modified cross subsidized price / cost ALT pickup.ICE                 $44626 / $44626 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $45656 / $49781 R:0.917139
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33459 / $37584 R:0.890247
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29521 / $29521 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32007 / $36132 R:0.885838

cross subsidized price / cost ALT BEV                                 $47037 / $47037 R:1.000000
cross subsidized price / cost ALT ICE                                 $37264 / $37264 R:1.000000
cross subsidized price / cost ALT PHEV                                $44947 / $44947 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41420 / $41420 R:1.000000
cross subsidized price / cost ALT pickup                              $46751 / $46751 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32032 / $32032 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39648 / $39648 R:1.000000

2030_2_2  SCORE:0.001206, CE:0.019043, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=3 Toyota
%%% 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               = 0.085320 / 0.085320 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.415834 / 0.415834 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.041961 / 0.041961 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.026340 / 0.026340 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.130765 / 0.130765 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013924 / 0.013924 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.071543 / 0.071543 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.192988 / 0.192988 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.021325 / 0.021325 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52291 / $52291 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38543 / $38543 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47822 / $47822 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55698 / $55698 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $38002 / $38002 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49781 / $49781 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37584 / $37584 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29521 / $29521 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36132 / $36132 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48166 / $52291 R:0.921115
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38543 / $38543 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43697 / $47822 R:0.913744
modified cross subsidized price / cost ALT pickup.BEV                 $51573 / $55698 R:0.925940
modified cross subsidized price / cost ALT pickup.ICE                 $38002 / $38002 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $45656 / $49781 R:0.917139
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33459 / $37584 R:0.890247
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29521 / $29521 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32007 / $36132 R:0.885838

cross subsidized price / cost ALT BEV                                 $47037 / $47037 R:1.000000
cross subsidized price / cost ALT ICE                                 $36093 / $36093 R:1.000000
cross subsidized price / cost ALT PHEV                                $44947 / $44947 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41420 / $41420 R:1.000000
cross subsidized price / cost ALT pickup                              $41686 / $41686 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32032 / $32032 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38782 / $38782 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=0 Toyota
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082409 / 0.114571 (DELTA:0.032163)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.408503 / 0.340086 (DELTA:0.068417)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.078215 / 0.089376 (DELTA:0.011160)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.018228 / 0.033154 (DELTA:0.014926)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.073581 / 0.110882 (DELTA:0.037301)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.022087 / 0.027611 (DELTA:0.005524)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.127813 / 0.125764 (DELTA:0.002050)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.181873 / 0.135087 (DELTA:0.046786)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007291 / 0.023469 (DELTA:0.016179)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54575 / $52001 R:1.049498
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38085 / $38470 R:0.989988
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45970 / $47804 R:0.961634
cross subsidized price / cost ALT pickup.BEV                          $57622 / $55336 R:1.041309
cross subsidized price / cost ALT pickup.ICE                          $37298 / $37943 R:0.982995
cross subsidized price / cost ALT pickup.PHEV                         $49603 / $49756 R:0.996913
cross subsidized price / cost ALT sedan_wagon.BEV                     $35596 / $37370 R:0.952533
cross subsidized price / cost ALT sedan_wagon.ICE                     $30808 / $29471 R:1.045380
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37957 / $36150 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49500 / $52001 R:0.951906
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38085 / $38470 R:0.989988
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40895 / $47804 R:0.855473
modified cross subsidized price / cost ALT pickup.BEV                 $52547 / $55336 R:0.949598
modified cross subsidized price / cost ALT pickup.ICE                 $37298 / $37943 R:0.982995
modified cross subsidized price / cost ALT pickup.PHEV                $44528 / $49756 R:0.894916
modified cross subsidized price / cost ALT sedan_wagon.BEV            $30521 / $37370 R:0.816730
modified cross subsidized price / cost ALT sedan_wagon.ICE            $30808 / $29471 R:1.045380
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32882 / $36150 R:0.909614

cross subsidized price / cost ALT BEV                                 $46217 / $45677 R:1.011816
cross subsidized price / cost ALT ICE                                 $36259 / $36296 R:0.998972
cross subsidized price / cost ALT PHEV                                $45345 / $46240 R:0.980640
cross subsidized price / cost ALT cuv_suv_van                         $42853 / $42853 R:1.000000
cross subsidized price / cost ALT pickup                              $43203 / $43203 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $33516 / $33516 R:1.000000
cross subsidized price / cost ALT TOTAL                               $40258 / $40258 R:1.000000

2031_0_0  SCORE:0.019250, CE:0.068417, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=1 Toyota
%%% 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               = 0.091734 / 0.091734 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.378810 / 0.378810 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.073489 / 0.073489 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.026545 / 0.026545 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.122995 / 0.122995 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.022107 / 0.022107 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.100928 / 0.100928 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.163297 / 0.163297 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.020095 / 0.020095 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52001 / $52001 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38474 / $38474 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47804 / $47804 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55336 / $55336 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $37943 / $37943 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49756 / $49756 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37370 / $37370 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29471 / $29471 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36150 / $36150 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46926 / $52001 R:0.902407
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38474 / $38474 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42729 / $47804 R:0.893839
modified cross subsidized price / cost ALT pickup.BEV                 $50261 / $55336 R:0.908289
modified cross subsidized price / cost ALT pickup.ICE                 $37943 / $37943 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $44681 / $49756 R:0.898004
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32295 / $37370 R:0.864197
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29471 / $29471 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31075 / $36150 R:0.859614

cross subsidized price / cost ALT BEV                                 $45668 / $45668 R:1.000000
cross subsidized price / cost ALT ICE                                 $36165 / $36165 R:1.000000
cross subsidized price / cost ALT PHEV                                $46153 / $46153 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $42015 / $42015 R:1.000000
cross subsidized price / cost ALT pickup                              $42154 / $42154 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32747 / $32747 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39404 / $39404 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 Toyota
%%% 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               = 0.090619 / 0.090619 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.380701 / 0.380701 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.072713 / 0.072713 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.026222 / 0.026222 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.123586 / 0.123586 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.021839 / 0.021839 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.099716 / 0.099716 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.164674 / 0.164674 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019930 / 0.019930 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52001 / $52001 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38474 / $38474 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47804 / $47804 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55336 / $55336 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $37943 / $37943 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49756 / $49756 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37370 / $37370 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29471 / $29471 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36150 / $36150 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46926 / $52001 R:0.902407
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38474 / $38474 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42729 / $47804 R:0.893839
modified cross subsidized price / cost ALT pickup.BEV                 $50261 / $55336 R:0.908289
modified cross subsidized price / cost ALT pickup.ICE                 $37943 / $37943 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $44681 / $49756 R:0.898004
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32295 / $37370 R:0.864197
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29471 / $29471 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31075 / $36150 R:0.859614

cross subsidized price / cost ALT BEV                                 $45668 / $45668 R:1.000000
cross subsidized price / cost ALT ICE                                 $36160 / $36160 R:1.000000
cross subsidized price / cost ALT PHEV                                $46148 / $46148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41974 / $41974 R:1.000000
cross subsidized price / cost ALT pickup                              $42103 / $42103 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32709 / $32709 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39362 / $39362 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=2032  Iteration=0 Toyota

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.127605 / 0.119783 (DELTA:0.007822)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.350840 / 0.335270 (DELTA:0.015570)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.091366 / 0.089569 (DELTA:0.001797)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.033296 / 0.040035 (DELTA:0.006738)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.073590 / 0.111265 (DELTA:0.037675)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006789 / 0.020610 (DELTA:0.013820)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.067605 / 0.123515 (DELTA:0.055909)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.241646 / 0.125912 (DELTA:0.115734)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007261 / 0.034041 (DELTA:0.026780)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54316 / $52017 R:1.044200
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38014 / $38402 R:0.989890
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46217 / $47839 R:0.966107
cross subsidized price / cost ALT pickup.BEV                          $55395 / $55395 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $37901 / $37901 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49794 / $49794 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $39252 / $37384 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $28009 / $29410 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $38027 / $36218 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48316 / $52017 R:0.928853
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38014 / $38402 R:0.989890
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40217 / $47839 R:0.840687
modified cross subsidized price / cost ALT pickup.BEV                 $49395 / $55395 R:0.891688
modified cross subsidized price / cost ALT pickup.ICE                 $37901 / $37901 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $43794 / $49794 R:0.879505
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33252 / $37384 R:0.889463
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28009 / $29410 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32027 / $36218 R:0.884295

cross subsidized price / cost ALT BEV                                 $47901 / $46115 R:1.038732
cross subsidized price / cost ALT ICE                                 $35791 / $36327 R:0.985261
cross subsidized price / cost ALT PHEV                                $44795 / $45375 R:0.987220
cross subsidized price / cost ALT cuv_suv_van                         $42948 / $42948 R:1.000000
cross subsidized price / cost ALT pickup                              $43401 / $43401 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $34111 / $33702 R:1.012134
cross subsidized price / cost ALT TOTAL                               $40521 / $40405 R:1.002869

2032_0_0  SCORE:0.019411, CE:0.115734, CSPE:0.002869

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.098892 / 0.098892 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.370089 / 0.370089 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.075641 / 0.075641 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.033052 / 0.033052 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.121842 / 0.121842 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.017015 / 0.017015 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.102177 / 0.102177 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.152054 / 0.152054 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.029238 / 0.029238 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52017 / $52017 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38402 / $38402 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47839 / $47839 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55395 / $55395 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $37901 / $37901 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49794 / $49794 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37384 / $37384 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29410 / $29410 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36218 / $36218 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46017 / $52017 R:0.884653
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38402 / $38402 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41839 / $47839 R:0.874580
modified cross subsidized price / cost ALT pickup.BEV                 $49395 / $55395 R:0.891688
modified cross subsidized price / cost ALT pickup.ICE                 $37901 / $37901 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $43794 / $49794 R:0.879505
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31384 / $37384 R:0.839507
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29410 / $29410 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30218 / $36218 R:0.834339

cross subsidized price / cost ALT BEV                                 $46108 / $46108 R:1.000000
cross subsidized price / cost ALT ICE                                 $36184 / $36184 R:1.000000
cross subsidized price / cost ALT PHEV                                $45324 / $45324 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $42185 / $42185 R:1.000000
cross subsidized price / cost ALT pickup                              $42442 / $42442 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32987 / $32987 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39622 / $39622 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 Toyota
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097852 / 0.097852 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.371823 / 0.371823 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.074948 / 0.074948 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032705 / 0.032705 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.122368 / 0.122368 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016836 / 0.016836 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.101114 / 0.101114 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.153355 / 0.153355 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.028999 / 0.028999 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52017 / $52017 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38402 / $38402 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47839 / $47839 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $55395 / $55395 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $37901 / $37901 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49794 / $49794 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37384 / $37384 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29410 / $29410 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36218 / $36218 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46017 / $52017 R:0.884653
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38402 / $38402 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41839 / $47839 R:0.874580
modified cross subsidized price / cost ALT pickup.BEV                 $49395 / $55395 R:0.891688
modified cross subsidized price / cost ALT pickup.ICE                 $37901 / $37901 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $43794 / $49794 R:0.879505
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31384 / $37384 R:0.839507
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29410 / $29410 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30218 / $36218 R:0.834339

cross subsidized price / cost ALT BEV                                 $46107 / $46107 R:1.000000
cross subsidized price / cost ALT ICE                                 $36178 / $36178 R:1.000000
cross subsidized price / cost ALT PHEV                                $45321 / $45321 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $42147 / $42147 R:1.000000
cross subsidized price / cost ALT pickup                              $42394 / $42394 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $32951 / $32951 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39583 / $39583 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=2033  Iteration=0 Toyota

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.001123 / 0.101391 (DELTA:0.100268)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.469230 / 0.377806 (DELTA:0.091424)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.100302 / 0.066071 (DELTA:0.034231)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.044198 / 0.045849 (DELTA:0.001651)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.069625 / 0.107725 (DELTA:0.038099)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.000015 / 0.018805 (DELTA:0.018789)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.074482 / 0.073306 (DELTA:0.001176)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.233788 / 0.190129 (DELTA:0.043659)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007237 / 0.018918 (DELTA:0.011681)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53949 / $51380 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37701 / $38401 R:0.981760
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47350 / $47287 R:1.001328
cross subsidized price / cost ALT pickup.BEV                          $54028 / $54768 R:0.986490
cross subsidized price / cost ALT pickup.ICE                          $41644 / $41728 R:0.998000
cross subsidized price / cost ALT pickup.PHEV                         $51353 / $49071 R:1.046507
cross subsidized price / cost ALT sedan_wagon.BEV                     $37987 / $36946 R:1.028177
cross subsidized price / cost ALT sedan_wagon.ICE                     $27560 / $28139 R:0.979412
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37557 / $35769 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53949 / $51380 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37701 / $38401 R:0.981760
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47350 / $47287 R:1.001328
modified cross subsidized price / cost ALT pickup.BEV                 $54028 / $54768 R:0.986490
modified cross subsidized price / cost ALT pickup.ICE                 $41644 / $41728 R:0.998000
modified cross subsidized price / cost ALT pickup.PHEV                $51353 / $49071 R:1.046507
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37987 / $36946 R:1.028177
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27560 / $28139 R:0.979412
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $37557 / $35769 R:1.050000

cross subsidized price / cost ALT BEV                                 $48660 / $47287 R:1.029041
cross subsidized price / cost ALT ICE                                 $35476 / $36044 R:0.984242
cross subsidized price / cost ALT PHEV                                $46291 / $45511 R:1.017126
cross subsidized price / cost ALT cuv_suv_van                         $41891 / $41891 R:1.000000
cross subsidized price / cost ALT pickup                              $45997 / $45997 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30937 / $30937 R:1.000000
cross subsidized price / cost ALT TOTAL                               $39506 / $39506 R:1.000000

2033_0_0  SCORE:0.019513, CE:0.100268, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=1 Toyota
%%% 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               = 0.072484 / 0.072497 (DELTA:0.000013)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.445814 / 0.424311 (DELTA:0.021503)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026970 / 0.048461 (DELTA:0.021490)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032774 / 0.032783 (DELTA:0.000010)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.126404 / 0.126150 (DELTA:0.000254)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013201 / 0.013446 (DELTA:0.000244)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.052747 / 0.052747 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.223127 / 0.214234 (DELTA:0.008893)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006479 / 0.015372 (DELTA:0.008893)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48936 / $51380 R:0.952437
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38570 / $38423 R:1.003839
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49652 / $47287 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $54768 / $54768 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $41728 / $41728 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49071 / $49071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36946 / $36946 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28139 / $28139 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35769 / $35769 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48936 / $51380 R:0.952437
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38570 / $38423 R:1.003839
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49652 / $47287 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $54768 / $54768 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $41728 / $41728 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $49071 / $49071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36946 / $36946 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28139 / $28139 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35769 / $35769 R:1.000000

cross subsidized price / cost ALT BEV                                 $46144 / $47265 R:0.976280
cross subsidized price / cost ALT ICE                                 $36169 / $36087 R:1.002268
cross subsidized price / cost ALT PHEV                                $46789 / $45306 R:1.032725
cross subsidized price / cost ALT cuv_suv_van                         $40933 / $40933 R:1.000000
cross subsidized price / cost ALT pickup                              $44781 / $44781 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30200 / $30200 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38566 / $38566 R:1.000000

2033_1_1  SCORE:0.000169, CE:0.021503, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=2 Toyota
%%% 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               = 0.070752 / 0.070786 (DELTA:0.000034)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.440975 / 0.427303 (DELTA:0.013672)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.033542 / 0.047180 (DELTA:0.013638)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.031987 / 0.032009 (DELTA:0.000022)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.127271 / 0.127241 (DELTA:0.000030)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013121 / 0.013128 (DELTA:0.000007)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.049874 / 0.051529 (DELTA:0.001654)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.225998 / 0.215662 (DELTA:0.010337)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006480 / 0.015162 (DELTA:0.008682)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48946 / $51380 R:0.952640
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38543 / $38401 R:1.003699
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49652 / $47287 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $54768 / $54768 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $41728 / $41728 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49071 / $49071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36946 / $36946 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28139 / $28139 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35769 / $35769 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48946 / $51380 R:0.952640
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38543 / $38401 R:1.003699
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49652 / $47287 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $54768 / $54768 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $41728 / $41728 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $49071 / $49071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36946 / $36946 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28139 / $28139 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35769 / $35769 R:1.000000

cross subsidized price / cost ALT BEV                                 $46147 / $47263 R:0.976385
cross subsidized price / cost ALT ICE                                 $36156 / $36077 R:1.002184
cross subsidized price / cost ALT PHEV                                $46762 / $45284 R:1.032640
cross subsidized price / cost ALT cuv_suv_van                         $40855 / $40855 R:1.000000
cross subsidized price / cost ALT pickup                              $44709 / $44709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30156 / $30156 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38498 / $38498 R:1.000000

2033_2_2  SCORE:0.000020, CE:0.013672, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=3 Toyota
%%% 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               = 0.069833 / 0.070786 (DELTA:0.000953)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.447947 / 0.427309 (DELTA:0.020638)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.027489 / 0.047174 (DELTA:0.019685)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032009 / 0.032009 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.127241 / 0.127241 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013128 / 0.013128 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.051529 / 0.051529 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215662 / 0.215662 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015162 / 0.015162 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48938 / $51380 R:0.952486
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38544 / $38401 R:1.003734
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49652 / $47287 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $54768 / $54768 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $41728 / $41728 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49071 / $49071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36946 / $36946 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28139 / $28139 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35769 / $35769 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48938 / $51380 R:0.952486
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38544 / $38401 R:1.003734
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49652 / $47287 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $54768 / $54768 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $41728 / $41728 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $49071 / $49071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36946 / $36946 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28139 / $28139 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35769 / $35769 R:1.000000

cross subsidized price / cost ALT BEV                                 $46143 / $47263 R:0.976308
cross subsidized price / cost ALT ICE                                 $36157 / $36077 R:1.002205
cross subsidized price / cost ALT PHEV                                $46761 / $45283 R:1.032639
cross subsidized price / cost ALT cuv_suv_van                         $40855 / $40855 R:1.000000
cross subsidized price / cost ALT pickup                              $44709 / $44709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30156 / $30156 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38498 / $38498 R:1.000000

2033_3_3  SCORE:0.000000, CE:0.020638, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=4 Toyota
%%% 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               = 0.070786 / 0.070786 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.427309 / 0.427309 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047174 / 0.047174 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032009 / 0.032009 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.127241 / 0.127241 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013128 / 0.013128 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.051529 / 0.051529 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215662 / 0.215662 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015162 / 0.015162 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48938 / $51380 R:0.952486
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38391 / $38248 R:1.003734
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49652 / $47287 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $54768 / $54768 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $41728 / $41728 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $49071 / $49071 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36946 / $36946 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28053 / $28053 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35769 / $35769 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48938 / $51380 R:0.952486
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38391 / $38248 R:1.003734
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49652 / $47287 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $54768 / $54768 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $41728 / $41728 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $49071 / $49071 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36946 / $36946 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28053 / $28053 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35769 / $35769 R:1.000000

cross subsidized price / cost ALT BEV                                 $46143 / $47263 R:0.976308
cross subsidized price / cost ALT ICE                                 $36048 / $35968 R:1.002203
cross subsidized price / cost ALT PHEV                                $46761 / $45283 R:1.032639
cross subsidized price / cost ALT cuv_suv_van                         $40734 / $40735 R:0.999989
cross subsidized price / cost ALT pickup                              $44709 / $44709 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30090 / $30090 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38414 / $38414 R:0.999994

2033_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000006

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.094233 / 0.099218 (DELTA:0.004985)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467023 / 0.401624 (DELTA:0.065399)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010229 / 0.045039 (DELTA:0.034811)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.020926 / 0.041031 (DELTA:0.020105)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.077381 / 0.109774 (DELTA:0.032393)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015797 / 0.022159 (DELTA:0.006362)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056440 / 0.075387 (DELTA:0.018947)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.250761 / 0.184802 (DELTA:0.065959)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007210 / 0.020966 (DELTA:0.013756)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53223 / $50688 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $36424 / $38243 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49607 / $47245 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $53905 / $53905 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40461 / $40461 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48846 / $48846 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $38253 / $36431 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28032 / $28977 R:0.967382
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37408 / $35627 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53223 / $50688 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $36424 / $38243 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49607 / $47245 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $53905 / $53905 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40461 / $40461 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48846 / $48846 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $38253 / $36431 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28032 / $28977 R:0.967382
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $37408 / $35627 R:1.050000

cross subsidized price / cost ALT BEV                                 $48119 / $46316 R:1.038927
cross subsidized price / cost ALT ICE                                 $34833 / $36133 R:0.964009
cross subsidized price / cost ALT PHEV                                $46515 / $44884 R:1.036324
cross subsidized price / cost ALT cuv_suv_van                         $40565 / $41248 R:0.983440
cross subsidized price / cost ALT pickup                              $44724 / $44724 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $31472 / $31472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38728 / $39100 R:0.990464

2034_0_0  SCORE:0.019620, CE:0.065959, CSPE:0.009536

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.074505 / 0.074505 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.446067 / 0.435125 (DELTA:0.010943)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025308 / 0.036251 (DELTA:0.010943)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030811 / 0.030811 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.125523 / 0.125513 (DELTA:0.000010)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016630 / 0.016640 (DELTA:0.000010)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056491 / 0.056899 (DELTA:0.000408)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.218216 / 0.206907 (DELTA:0.011309)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006448 / 0.017349 (DELTA:0.010901)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50688 / $50688 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38265 / $38265 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47245 / $47245 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53905 / $53905 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40461 / $40461 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48846 / $48846 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36431 / $36431 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28977 / $28977 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35627 / $35627 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50688 / $50688 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38265 / $38265 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47245 / $47245 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53905 / $53905 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40461 / $40461 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48846 / $48846 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36431 / $36431 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28977 / $28977 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35627 / $35627 R:1.000000

cross subsidized price / cost ALT BEV                                 $46298 / $46298 R:1.000000
cross subsidized price / cost ALT ICE                                 $36120 / $36120 R:1.000000
cross subsidized price / cost ALT PHEV                                $44754 / $44754 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40557 / $40557 R:1.000000
cross subsidized price / cost ALT pickup                              $43662 / $43662 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30896 / $30896 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38378 / $38378 R:1.000000

2034_1_1  SCORE:0.000007, CE:0.011309, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.072875 / 0.072875 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.437335 / 0.437335 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.035671 / 0.035671 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030088 / 0.030137 (DELTA:0.000049)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.126551 / 0.126551 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016325 / 0.016276 (DELTA:0.000049)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.055677 / 0.055679 (DELTA:0.000002)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.208772 / 0.208365 (DELTA:0.000407)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016706 / 0.017111 (DELTA:0.000404)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50688 / $50688 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38232 / $38232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $47245 / $47245 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53905 / $53905 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40461 / $40461 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48846 / $48846 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36431 / $36431 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28000 / $28000 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35627 / $35627 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50688 / $50688 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38232 / $38232 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $47245 / $47245 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53905 / $53905 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40461 / $40461 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48846 / $48846 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36431 / $36431 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28000 / $28000 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35627 / $35627 R:1.000000

cross subsidized price / cost ALT BEV                                 $46297 / $46297 R:1.000000
cross subsidized price / cost ALT ICE                                 $35837 / $35837 R:1.000000
cross subsidized price / cost ALT PHEV                                $44743 / $44743 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40484 / $40484 R:1.000000
cross subsidized price / cost ALT pickup                              $43592 / $43592 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30134 / $30134 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38112 / $38112 R:1.000000

2034_2_2  SCORE:0.000033, CE:0.000407, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.102746 / 0.110787 (DELTA:0.008040)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.459158 / 0.387944 (DELTA:0.071214)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010557 / 0.047914 (DELTA:0.037357)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.011453 / 0.043600 (DELTA:0.032147)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.089303 / 0.108649 (DELTA:0.019346)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.013656 / 0.021299 (DELTA:0.007643)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.078372 / 0.078313 (DELTA:0.000059)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.227573 / 0.183205 (DELTA:0.044367)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007182 / 0.018289 (DELTA:0.011107)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52542 / $50040 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37199 / $39057 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49309 / $46961 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $53086 / $53086 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40363 / $40363 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48602 / $48602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37116 / $35945 R:1.032590
cross subsidized price / cost ALT sedan_wagon.ICE                     $27283 / $27961 R:0.975750
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37301 / $35525 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52542 / $50040 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37199 / $39057 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49309 / $46961 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $53086 / $53086 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40363 / $40363 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48602 / $48602 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37116 / $35945 R:1.032590
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27283 / $27961 R:0.975750
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $37301 / $35525 R:1.050000

cross subsidized price / cost ALT BEV                                 $47452 / $45867 R:1.034565
cross subsidized price / cost ALT ICE                                 $35032 / $36275 R:0.965731
cross subsidized price / cost ALT PHEV                                $46627 / $44970 R:1.036846
cross subsidized price / cost ALT cuv_suv_van                         $41370 / $41976 R:0.985568
cross subsidized price / cost ALT pickup                              $44570 / $44570 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30690 / $30690 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38937 / $39268 R:0.991567

2035_0_0  SCORE:0.019712, CE:0.071214, CSPE:0.008433

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.083426 / 0.083426 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.424724 / 0.424724 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.038493 / 0.038493 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032825 / 0.032833 (DELTA:0.000007)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.124677 / 0.124677 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.016046 / 0.016039 (DELTA:0.000007)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.059257 / 0.059257 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.208542 / 0.205193 (DELTA:0.003348)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.012008 / 0.015357 (DELTA:0.003348)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50040 / $50040 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38178 / $38178 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46961 / $46961 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53086 / $53086 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40363 / $40363 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48602 / $48602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35945 / $35945 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29015 / $29015 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35525 / $35525 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50040 / $50040 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38178 / $38178 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46961 / $46961 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53086 / $53086 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40363 / $40363 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48602 / $48602 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35945 / $35945 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29015 / $29015 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35525 / $35525 R:1.000000

cross subsidized price / cost ALT BEV                                 $45851 / $45851 R:1.000000
cross subsidized price / cost ALT ICE                                 $36047 / $36047 R:1.000000
cross subsidized price / cost ALT PHEV                                $44825 / $44825 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40606 / $40606 R:1.000000
cross subsidized price / cost ALT pickup                              $43531 / $43531 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30840 / $30840 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38381 / $38381 R:1.000000

2035_1_1  SCORE:0.000005, CE:0.003348, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082291 / 0.082294 (DELTA:0.000003)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.453496 / 0.426247 (DELTA:0.027249)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.010857 / 0.038103 (DELTA:0.027246)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032386 / 0.032387 (DELTA:0.000001)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.125340 / 0.125340 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015822 / 0.015821 (DELTA:0.000001)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.058466 / 0.058469 (DELTA:0.000003)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.214382 / 0.206103 (DELTA:0.008279)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006960 / 0.015235 (DELTA:0.008276)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50040 / $50040 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $39057 / $39057 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46961 / $46961 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53086 / $53086 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40363 / $40363 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48602 / $48602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35945 / $35945 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29015 / $29015 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35525 / $35525 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50040 / $50040 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $39057 / $39057 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46961 / $46961 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53086 / $53086 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40363 / $40363 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48602 / $48602 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35945 / $35945 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29015 / $29015 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35525 / $35525 R:1.000000

cross subsidized price / cost ALT BEV                                 $45850 / $45850 R:1.000000
cross subsidized price / cost ALT ICE                                 $36542 / $36542 R:1.000000
cross subsidized price / cost ALT PHEV                                $44817 / $44817 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41261 / $41261 R:1.000000
cross subsidized price / cost ALT pickup                              $43488 / $43488 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30818 / $30818 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38726 / $38726 R:1.000000

2035_2_2  SCORE:0.000001, CE:0.027249, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081369 / 0.081369 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.451262 / 0.427490 (DELTA:0.023772)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.014013 / 0.037785 (DELTA:0.023772)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032023 / 0.032023 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.125889 / 0.125882 (DELTA:0.000007)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015637 / 0.015644 (DELTA:0.000007)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.057815 / 0.057825 (DELTA:0.000009)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215570 / 0.206846 (DELTA:0.008724)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006422 / 0.015136 (DELTA:0.008715)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50040 / $50040 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $39057 / $39057 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46961 / $46961 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53086 / $53086 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40363 / $40363 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48602 / $48602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35945 / $35945 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29015 / $29015 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35525 / $35525 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50040 / $50040 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $39057 / $39057 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46961 / $46961 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53086 / $53086 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40363 / $40363 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48602 / $48602 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35945 / $35945 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29015 / $29015 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35525 / $35525 R:1.000000

cross subsidized price / cost ALT BEV                                 $45849 / $45849 R:1.000000
cross subsidized price / cost ALT ICE                                 $36541 / $36541 R:1.000000
cross subsidized price / cost ALT PHEV                                $44811 / $44811 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41238 / $41238 R:1.000000
cross subsidized price / cost ALT pickup                              $43453 / $43453 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30799 / $30799 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38702 / $38702 R:1.000000

2035_3_3  SCORE:0.000005, CE:0.023772, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=4 Toyota
%%% 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               = 0.081369 / 0.081369 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.427490 / 0.427490 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037785 / 0.037785 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032010 / 0.032023 (DELTA:0.000013)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.135353 / 0.125882 (DELTA:0.009471)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.006185 / 0.015644 (DELTA:0.009459)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.057825 / 0.057825 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.206846 / 0.206846 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015136 / 0.015136 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50040 / $50040 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $39033 / $39033 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46961 / $46961 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53086 / $53086 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40363 / $40363 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48602 / $48602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35945 / $35945 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27958 / $27958 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35525 / $35525 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50040 / $50040 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $39033 / $39033 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46961 / $46961 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53086 / $53086 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40363 / $40363 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48602 / $48602 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35945 / $35945 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27958 / $27958 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35525 / $35525 R:1.000000

cross subsidized price / cost ALT BEV                                 $45849 / $45849 R:1.000000
cross subsidized price / cost ALT ICE                                 $36240 / $36240 R:1.000000
cross subsidized price / cost ALT PHEV                                $44811 / $44811 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $41219 / $41219 R:1.000000
cross subsidized price / cost ALT pickup                              $43453 / $43453 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30018 / $30018 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38473 / $38473 R:1.000000

2035_4_4  SCORE:0.006314, CE:0.009471, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=5 Toyota
%%% 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               = 0.081369 / 0.081369 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.427490 / 0.427490 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037785 / 0.037785 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.032023 / 0.032023 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.125882 / 0.125882 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.015644 / 0.015644 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.057825 / 0.057825 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.206846 / 0.206846 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015136 / 0.015136 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50040 / $50040 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38210 / $38210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46961 / $46961 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53086 / $53086 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40363 / $40363 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48602 / $48602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35945 / $35945 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $29015 / $29015 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35525 / $35525 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50040 / $50040 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38210 / $38210 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46961 / $46961 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53086 / $53086 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40363 / $40363 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48602 / $48602 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35945 / $35945 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $29015 / $29015 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35525 / $35525 R:1.000000

cross subsidized price / cost ALT BEV                                 $45849 / $45849 R:1.000000
cross subsidized price / cost ALT ICE                                 $36065 / $36065 R:1.000000
cross subsidized price / cost ALT PHEV                                $44811 / $44811 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40576 / $40576 R:1.000000
cross subsidized price / cost ALT pickup                              $43453 / $43453 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30799 / $30799 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38340 / $38340 R:1.000000

2035_5_5  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 Toyota

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.107399 / 0.117762 (DELTA:0.010363)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.426869 / 0.379829 (DELTA:0.047040)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.038817 / 0.049683 (DELTA:0.010866)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.019193 / 0.039907 (DELTA:0.020714)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.073793 / 0.109706 (DELTA:0.035913)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.021146 / 0.024174 (DELTA:0.003028)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.060539 / 0.073159 (DELTA:0.012620)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.245105 / 0.187245 (DELTA:0.057860)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007139 / 0.018535 (DELTA:0.011396)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52213 / $49727 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37023 / $38100 R:0.971734
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49141 / $46801 R:1.050000
cross subsidized price / cost ALT pickup.BEV                          $54012 / $52736 R:1.024203
cross subsidized price / cost ALT pickup.ICE                          $40011 / $40303 R:0.992752
cross subsidized price / cost ALT pickup.PHEV                         $47662 / $48444 R:0.983873
cross subsidized price / cost ALT sedan_wagon.BEV                     $37485 / $35700 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27129 / $28001 R:0.968840
cross subsidized price / cost ALT sedan_wagon.PHEV                    $37146 / $35377 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $52213 / $49727 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37023 / $38100 R:0.971734
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49141 / $46801 R:1.050000
modified cross subsidized price / cost ALT pickup.BEV                 $54012 / $52736 R:1.024203
modified cross subsidized price / cost ALT pickup.ICE                 $40011 / $40303 R:0.992752
modified cross subsidized price / cost ALT pickup.PHEV                $47662 / $48444 R:0.983873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37485 / $35700 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27129 / $28001 R:0.968840
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $37146 / $35377 R:1.050000

cross subsidized price / cost ALT BEV                                 $47856 / $45801 R:1.044865
cross subsidized price / cost ALT ICE                                 $34770 / $35663 R:0.974956
cross subsidized price / cost ALT PHEV                                $46348 / $44939 R:1.031348
cross subsidized price / cost ALT cuv_suv_van                         $41392 / $41392 R:1.000000
cross subsidized price / cost ALT pickup                              $44290 / $44290 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30511 / $30511 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38860 / $38860 R:1.000000

2036_0_0  SCORE:0.019885, CE:0.057860, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.091998 / 0.092003 (DELTA:0.000005)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.418556 / 0.414311 (DELTA:0.004245)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.036720 / 0.040959 (DELTA:0.004240)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.031178 / 0.031178 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.123741 / 0.123723 (DELTA:0.000018)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018869 / 0.018886 (DELTA:0.000018)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.057252 / 0.057409 (DELTA:0.000157)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215318 / 0.205657 (DELTA:0.009661)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006370 / 0.015873 (DELTA:0.009504)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49727 / $49727 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38124 / $38124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46801 / $46801 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $52736 / $52736 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40303 / $40303 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48444 / $48444 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35700 / $35700 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28672 / $28672 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35377 / $35377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49727 / $49727 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38124 / $38124 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46801 / $46801 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $52736 / $52736 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40303 / $40303 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48444 / $48444 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35700 / $35700 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28672 / $28672 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35377 / $35377 R:1.000000

cross subsidized price / cost ALT BEV                                 $45787 / $45787 R:1.000000
cross subsidized price / cost ALT ICE                                 $35873 / $35873 R:1.000000
cross subsidized price / cost ALT PHEV                                $44816 / $44816 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40724 / $40724 R:1.000000
cross subsidized price / cost ALT pickup                              $43418 / $43418 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30500 / $30500 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38340 / $38340 R:1.000000

2036_1_1  SCORE:0.000012, CE:0.009661, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.090406 / 0.090406 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.416449 / 0.416449 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040418 / 0.040418 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030637 / 0.030637 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.124592 / 0.124592 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018559 / 0.018559 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056432 / 0.056432 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215394 / 0.206798 (DELTA:0.008595)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007113 / 0.015708 (DELTA:0.008595)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49727 / $49727 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38124 / $38124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46801 / $46801 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $52736 / $52736 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $40303 / $40303 R:1.000000
cross subsidized price / cost ALT pickup.PHEV                         $48444 / $48444 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35700 / $35700 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28672 / $28672 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35377 / $35377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49727 / $49727 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38124 / $38124 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46801 / $46801 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $52736 / $52736 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $40303 / $40303 R:1.000000
modified cross subsidized price / cost ALT pickup.PHEV                $48444 / $48444 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35700 / $35700 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28672 / $28672 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35377 / $35377 R:1.000000

cross subsidized price / cost ALT BEV                                 $45786 / $45786 R:1.000000
cross subsidized price / cost ALT ICE                                 $35873 / $35873 R:1.000000
cross subsidized price / cost ALT PHEV                                $44806 / $44806 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $40682 / $40682 R:1.000000
cross subsidized price / cost ALT pickup                              $43364 / $43364 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30471 / $30471 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38300 / $38300 R:1.000000

2036_2_2  SCORE:0.000000, CE:0.008595, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.090406 / 0.090406 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.416449 / 0.416449 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040418 / 0.040418 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.BEV                    = 0.030637 / 0.030637 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_pickup.ICE                    = 0.125142 / 0.124821 (DELTA:0.000321)
2036 producer / consumer_abs_share_frac_pickup.PHEV                   = 0.018009 / 0.018330 (DELTA:0.000321)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056432 / 0.056432 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.206798 / 0.206798 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015708 / 0.015708 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49727 / $49727 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $38101 / $38101 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46801 / $46801 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $53392 / $52736 R:1.012454
cross subsidized price / cost ALT pickup.ICE                          $39897 / $40303 R:0.989927
cross subsidized price / cost ALT pickup.PHEV                         $50138 / $48444 R:1.034982
cross subsidized price / cost ALT sedan_wagon.BEV                     $35700 / $35700 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $28672 / $28672 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35377 / $35377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49727 / $49727 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $38101 / $38101 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46801 / $46801 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $53392 / $52736 R:1.012454
modified cross subsidized price / cost ALT pickup.ICE                 $39897 / $40303 R:0.989927
modified cross subsidized price / cost ALT pickup.PHEV                $50138 / $48444 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35700 / $35700 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $28672 / $28672 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35377 / $35377 R:1.000000

cross subsidized price / cost ALT BEV                                 $45900 / $45786 R:1.002476
cross subsidized price / cost ALT ICE                                 $35794 / $35862 R:0.998111
cross subsidized price / cost ALT PHEV                                $45212 / $44795 R:1.009313
cross subsidized price / cost ALT cuv_suv_van                         $40664 / $40664 R:1.000000
cross subsidized price / cost ALT pickup                              $43356 / $43354 R:1.000068
cross subsidized price / cost ALT sedan_wagon                         $30471 / $30471 R:1.000000
cross subsidized price / cost ALT TOTAL                               $38289 / $38288 R:1.000013

2036_3_3  SCORE:0.000225, CE:0.000321, CSPE:0.000013

