OMEGA 2.3.0 session NTR started at 2024-03-04 20:16:18


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.057616 / 0.118740 (DELTA:0.061124)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.715678 / 0.649363 (DELTA:0.066315)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.007087 / 0.026177 (DELTA:0.019091)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.022237 / 0.039556 (DELTA:0.017319)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.196193 / 0.160770 (DELTA:0.035423)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001190 / 0.005394 (DELTA:0.004205)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67926 / $64692 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44156 / $44859 R:0.984339
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57855 / $55100 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76235 / $72605 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $54588 / $55593 R:0.981916
cross subsidized price / cost ALT sedan_wagon.PHEV                    $70180 / $66838 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65001 / $64692 R:1.004786
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44156 / $44859 R:0.984339
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54930 / $55100 R:0.996915
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73310 / $72605 R:1.009714
modified cross subsidized price / cost ALT sedan_wagon.ICE            $54588 / $55593 R:0.981916
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67255 / $66838 R:1.006238

cross subsidized price / cost ALT BEV                                 $70003 / $66669 R:1.050000
cross subsidized price / cost ALT ICE                                 $46226 / $46989 R:0.983770
cross subsidized price / cost ALT PHEV                                $59961 / $57105 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $48161 / $48161 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $59159 / $59159 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50424 / $50424 R:1.000000

2023_0_0  SCORE:0.048844, CE:0.066315, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058642 / 0.098564 (DELTA:0.039922)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.728425 / 0.675906 (DELTA:0.052519)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.007213 / 0.019810 (DELTA:0.012598)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.020830 / 0.033269 (DELTA:0.012439)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.183776 / 0.168494 (DELTA:0.015282)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001114 / 0.003957 (DELTA:0.002843)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64692 / $64692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44185 / $44185 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55100 / $55100 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72605 / $72605 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $55648 / $55648 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $66838 / $66838 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61767 / $64692 R:0.954786
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44185 / $44185 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52175 / $55100 R:0.946915
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69680 / $72605 R:0.959714
modified cross subsidized price / cost ALT sedan_wagon.ICE            $55648 / $55648 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $63913 / $66838 R:0.956238

cross subsidized price / cost ALT BEV                                 $66689 / $66689 R:1.000000
cross subsidized price / cost ALT ICE                                 $46472 / $46472 R:1.000000
cross subsidized price / cost ALT PHEV                                $57054 / $57054 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $47002 / $47002 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $58606 / $58606 R:1.000000
cross subsidized price / cost ALT TOTAL                               $49389 / $49389 R:1.000000

2023_1_1  SCORE:0.035013, CE:0.052519, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.098564 / 0.098564 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.675906 / 0.675906 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.019810 / 0.019810 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.033269 / 0.033269 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.168494 / 0.168494 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003957 / 0.003957 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64692 / $64692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43204 / $43204 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55100 / $55100 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72605 / $72605 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $55648 / $55648 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $66838 / $66838 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61767 / $64692 R:0.954786
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43204 / $43204 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52175 / $55100 R:0.946915
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69680 / $72605 R:0.959714
modified cross subsidized price / cost ALT sedan_wagon.ICE            $55648 / $55648 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $63913 / $66838 R:0.956238

cross subsidized price / cost ALT BEV                                 $66689 / $66689 R:1.000000
cross subsidized price / cost ALT ICE                                 $45687 / $45687 R:1.000000
cross subsidized price / cost ALT PHEV                                $57054 / $57054 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $46167 / $46167 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $58606 / $58606 R:1.000000
cross subsidized price / cost ALT TOTAL                               $48726 / $48726 R:1.000000

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

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138730 / 0.140700 (DELTA:0.001970)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.611463 / 0.611809 (DELTA:0.000346)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.033855 / 0.048885 (DELTA:0.015030)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.035721 / 0.040601 (DELTA:0.004880)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.169882 / 0.148480 (DELTA:0.021402)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010349 / 0.009525 (DELTA:0.000824)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65234 / $64061 R:1.018315
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43064 / $43229 R:0.996191
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53465 / $54781 R:0.975978
cross subsidized price / cost ALT sedan_wagon.BEV                     $79357 / $75578 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $58060 / $59082 R:0.982705
cross subsidized price / cost ALT sedan_wagon.PHEV                    $69844 / $70024 R:0.997431

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62009 / $64061 R:0.967973
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43064 / $43229 R:0.996191
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50240 / $54781 R:0.917108
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76132 / $75578 R:1.007329
modified cross subsidized price / cost ALT sedan_wagon.ICE            $58060 / $59082 R:0.982705
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $66619 / $70024 R:0.951376

cross subsidized price / cost ALT BEV                                 $68397 / $66640 R:1.026362
cross subsidized price / cost ALT ICE                                 $45993 / $46325 R:0.992832
cross subsidized price / cost ALT PHEV                                $56136 / $57267 R:0.980256
cross subsidized price / cost ALT cuv_suv_van                         $47591 / $47591 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $62979 / $62979 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50647 / $50647 R:1.000000

2024_0_0  SCORE:0.005782, CE:0.021402, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.132969 / 0.132969 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.623503 / 0.623503 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.044922 / 0.044922 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.038614 / 0.038646 (DELTA:0.000032)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.156450 / 0.152459 (DELTA:0.003991)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003542 / 0.007501 (DELTA:0.003959)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64377 / $64061 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43229 / $43229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53818 / $54781 R:0.982418
cross subsidized price / cost ALT sedan_wagon.BEV                     $71982 / $75578 R:0.952415
cross subsidized price / cost ALT sedan_wagon.ICE                     $59896 / $59156 R:1.012499
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73525 / $70024 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61152 / $64061 R:0.954602
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43229 / $43229 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50593 / $54781 R:0.923548
modified cross subsidized price / cost ALT sedan_wagon.BEV            $68757 / $75578 R:0.909744
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59896 / $59156 R:1.012499
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70300 / $70024 R:1.003941

cross subsidized price / cost ALT BEV                                 $66090 / $66654 R:0.991532
cross subsidized price / cost ALT ICE                                 $46503 / $46358 R:1.003134
cross subsidized price / cost ALT PHEV                                $56638 / $56962 R:0.994305
cross subsidized price / cost ALT cuv_suv_van                         $47331 / $47333 R:0.999970
cross subsidized price / cost ALT sedan_wagon                         $62762 / $62762 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50396 / $50397 R:0.999977

2024_1_1  SCORE:0.000030, CE:0.003991, CSPE:0.000023

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.132962 / 0.132969 (DELTA:0.000008)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.626026 / 0.625823 (DELTA:0.000203)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042407 / 0.042601 (DELTA:0.000195)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.038646 / 0.038646 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.152459 / 0.152459 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007501 / 0.007501 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62934 / $64061 R:0.982418
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43442 / $43229 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55052 / $54781 R:1.004945
cross subsidized price / cost ALT sedan_wagon.BEV                     $71982 / $75578 R:0.952415
cross subsidized price / cost ALT sedan_wagon.ICE                     $59831 / $59092 R:1.012499
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73525 / $70024 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59709 / $64061 R:0.932075
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43442 / $43229 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51827 / $54781 R:0.946075
modified cross subsidized price / cost ALT sedan_wagon.BEV            $68757 / $75578 R:0.909744
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59831 / $59092 R:1.012499
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70300 / $70024 R:1.003941

cross subsidized price / cost ALT BEV                                 $64972 / $66654 R:0.974757
cross subsidized price / cost ALT ICE                                 $46653 / $46336 R:1.006832
cross subsidized price / cost ALT PHEV                                $57818 / $57063 R:1.013222
cross subsidized price / cost ALT cuv_suv_van                         $47294 / $47299 R:0.999883
cross subsidized price / cost ALT sedan_wagon                         $62713 / $62713 R:0.999990
cross subsidized price / cost ALT TOTAL                               $50356 / $50361 R:0.999909

2024_2_2  SCORE:0.000179, CE:0.000203, CSPE:0.000091

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058461 / 0.165068 (DELTA:0.106607)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.559773 / 0.568817 (DELTA:0.009044)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.174784 / 0.073958 (DELTA:0.100826)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.020969 / 0.040522 (DELTA:0.019553)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.174771 / 0.141971 (DELTA:0.032800)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.011243 / 0.009663 (DELTA:0.001580)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63664 / $63571 R:1.001457
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43542 / $43232 R:1.007189
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51940 / $54537 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79517 / $75730 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $58422 / $59632 R:0.979713
cross subsidized price / cost ALT sedan_wagon.PHEV                    $72255 / $70359 R:1.026936

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60364 / $63571 R:0.949547
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43542 / $43232 R:1.007189
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48640 / $54537 R:0.891872
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76217 / $75730 R:1.006424
modified cross subsidized price / cost ALT sedan_wagon.ICE            $58422 / $59632 R:0.979713
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68955 / $70359 R:0.980034

cross subsidized price / cost ALT BEV                                 $66788 / $65968 R:1.012441
cross subsidized price / cost ALT ICE                                 $46514 / $46507 R:1.000152
cross subsidized price / cost ALT PHEV                                $54287 / $56365 R:0.963136
cross subsidized price / cost ALT cuv_suv_van                         $48423 / $48423 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $63566 / $63566 R:1.000000
cross subsidized price / cost ALT TOTAL                               $51332 / $51332 R:1.000000

2025_0_0  SCORE:0.072159, CE:0.106607, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138320 / 0.138320 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.612437 / 0.612437 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057086 / 0.057086 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.035180 / 0.035180 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.149507 / 0.149507 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007470 / 0.007470 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63571 / $63571 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $43445 / $43232 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $52349 / $54537 R:0.959890
cross subsidized price / cost ALT sedan_wagon.BEV                     $75730 / $75730 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $59710 / $59710 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $70359 / $70359 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60271 / $63571 R:0.948090
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $43445 / $43232 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49049 / $54537 R:0.899381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $72430 / $75730 R:0.956424
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59710 / $59710 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67059 / $70359 R:0.953098

cross subsidized price / cost ALT BEV                                 $66036 / $66036 R:1.000000
cross subsidized price / cost ALT ICE                                 $46637 / $46465 R:1.003698
cross subsidized price / cost ALT PHEV                                $54434 / $56368 R:0.965684
cross subsidized price / cost ALT cuv_suv_van                         $47521 / $47513 R:1.000158
cross subsidized price / cost ALT sedan_wagon                         $63057 / $63057 R:1.000000
cross subsidized price / cost ALT TOTAL                               $50506 / $50500 R:1.000120

2025_1_1  SCORE:0.000158, CE:0.000000, CSPE:0.000120

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059079 / 0.172158 (DELTA:0.113079)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.528765 / 0.548185 (DELTA:0.019420)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.208688 / 0.094021 (DELTA:0.114667)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.020628 / 0.042245 (DELTA:0.021617)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.157127 / 0.131217 (DELTA:0.025911)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.025712 / 0.012175 (DELTA:0.013537)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65194 / $64432 R:1.011818
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45182 / $44963 R:1.004870
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53421 / $56093 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80375 / $76548 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $59947 / $61329 R:0.977476
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73385 / $71778 R:1.022394

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61894 / $64432 R:0.960602
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45182 / $44963 R:1.004870
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50121 / $56093 R:0.893550
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77075 / $76548 R:1.006889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59947 / $61329 R:0.977476
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70085 / $71778 R:0.976419

cross subsidized price / cost ALT BEV                                 $68185 / $66820 R:1.020437
cross subsidized price / cost ALT ICE                                 $48034 / $48124 R:0.998128
cross subsidized price / cost ALT PHEV                                $55710 / $57891 R:0.962333
cross subsidized price / cost ALT cuv_suv_van                         $50364 / $50364 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65477 / $65477 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53170 / $53170 R:1.000000

2026_0_0  SCORE:0.082389, CE:0.114667, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.154224 / 0.154224 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.580007 / 0.580007 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.080132 / 0.080132 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.037985 / 0.038469 (DELTA:0.000484)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.136797 / 0.136797 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010854 / 0.010371 (DELTA:0.000484)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64751 / $64432 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45186 / $44963 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53843 / $56093 R:0.959890
cross subsidized price / cost ALT sedan_wagon.BEV                     $76548 / $76548 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61345 / $61345 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71778 / $71778 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61451 / $64432 R:0.953729
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45186 / $44963 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50543 / $56093 R:0.901059
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73248 / $76548 R:0.956890
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61345 / $61345 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68478 / $71778 R:0.954025

cross subsidized price / cost ALT BEV                                 $67106 / $66851 R:1.003815
cross subsidized price / cost ALT ICE                                 $48270 / $48090 R:1.003741
cross subsidized price / cost ALT PHEV                                $55898 / $57890 R:0.965589
cross subsidized price / cost ALT cuv_suv_van                         $49743 / $49746 R:0.999946
cross subsidized price / cost ALT sedan_wagon                         $65078 / $65078 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52590 / $52592 R:0.999958

2026_1_1  SCORE:0.000054, CE:0.000484, CSPE:0.000042

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=0 VW
%%% consumer sedan_wagon shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059401 / 0.185545 (DELTA:0.126145)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.480291 / 0.513264 (DELTA:0.032973)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.258889 / 0.118313 (DELTA:0.140576)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.073186 / 0.068375 (DELTA:0.004812)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.127206 / 0.107970 (DELTA:0.019236)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001027 / 0.006533 (DELTA:0.005506)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64352 / $63179 R:1.018563
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45136 / $44947 R:1.004221
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53247 / $55909 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $72080 / $75661 R:0.952677
cross subsidized price / cost ALT sedan_wagon.ICE                     $63436 / $61385 R:1.033411
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75145 / $71566 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60752 / $63179 R:0.961582
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45136 / $44947 R:1.004221
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49647 / $55909 R:0.887991
modified cross subsidized price / cost ALT sedan_wagon.BEV            $68480 / $75661 R:0.905097
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63436 / $61385 R:1.033411
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $71545 / $71566 R:0.999697

cross subsidized price / cost ALT BEV                                 $66433 / $66540 R:0.998389
cross subsidized price / cost ALT ICE                                 $48317 / $47804 R:1.010736
cross subsidized price / cost ALT PHEV                                $54393 / $56728 R:0.958825
cross subsidized price / cost ALT cuv_suv_van                         $50674 / $50674 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67086 / $67086 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53675 / $53675 R:1.000000

2027_0_0  SCORE:0.099898, CE:0.140576, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.169857 / 0.169857 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.542885 / 0.542885 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.104380 / 0.104380 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.062095 / 0.062095 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.114957 / 0.114957 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005826 / 0.005826 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63017 / $63179 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45506 / $44947 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53247 / $55909 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $75661 / $75661 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61385 / $61385 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71566 / $71566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59417 / $63179 R:0.940455
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45506 / $44947 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $49647 / $55909 R:0.887991
modified cross subsidized price / cost ALT sedan_wagon.BEV            $72061 / $75661 R:0.952420
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61385 / $61385 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67966 / $71566 R:0.949697

cross subsidized price / cost ALT BEV                                 $66402 / $66520 R:0.998217
cross subsidized price / cost ALT ICE                                 $48281 / $47819 R:1.009660
cross subsidized price / cost ALT PHEV                                $54215 / $56737 R:0.955556
cross subsidized price / cost ALT cuv_suv_van                         $50135 / $50137 R:0.999963
cross subsidized price / cost ALT sedan_wagon                         $66557 / $66557 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53138 / $53140 R:0.999971

2027_1_1  SCORE:0.000037, CE:0.000000, CSPE:0.000029

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059610 / 0.161496 (DELTA:0.101886)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.536512 / 0.523767 (DELTA:0.012745)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.204638 / 0.134762 (DELTA:0.069876)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.076752 / 0.072435 (DELTA:0.004316)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.119471 / 0.090732 (DELTA:0.028739)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003018 / 0.016807 (DELTA:0.013789)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65897 / $62759 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45513 / $45862 R:0.992400
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53947 / $56353 R:0.957309
cross subsidized price / cost ALT sedan_wagon.BEV                     $74998 / $75287 R:0.996154
cross subsidized price / cost ALT sedan_wagon.ICE                     $63632 / $64060 R:0.993316
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74746 / $71187 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62147 / $62759 R:0.990248
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45513 / $45862 R:0.992400
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50197 / $56353 R:0.890764
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71248 / $75287 R:0.946345
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63632 / $64060 R:0.993316
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70996 / $71187 R:0.997322

cross subsidized price / cost ALT BEV                                 $68715 / $66638 R:1.031163
cross subsidized price / cost ALT ICE                                 $48189 / $48549 R:0.992579
cross subsidized price / cost ALT PHEV                                $56253 / $57997 R:0.969925
cross subsidized price / cost ALT cuv_suv_van                         $50914 / $50914 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69244 / $69244 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54213 / $54213 R:1.000000

2028_0_0  SCORE:0.061502, CE:0.101886, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.061053 / 0.157206 (DELTA:0.096153)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.533488 / 0.533488 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.225484 / 0.129330 (DELTA:0.096153)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.050727 / 0.051220 (DELTA:0.000492)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.128354 / 0.112628 (DELTA:0.015726)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000894 / 0.016127 (DELTA:0.015234)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64886 / $62759 R:1.033898
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45982 / $46006 R:0.999479
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53866 / $56353 R:0.955867
cross subsidized price / cost ALT sedan_wagon.BEV                     $79052 / $75287 R:1.049998
cross subsidized price / cost ALT sedan_wagon.ICE                     $61838 / $64060 R:0.965323
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74746 / $71187 R:1.049998

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61136 / $62759 R:0.974146
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45982 / $46006 R:0.999479
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50116 / $56353 R:0.889322
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75302 / $75287 R:1.000189
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61838 / $64060 R:0.965323
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70996 / $71187 R:0.997320

cross subsidized price / cost ALT BEV                                 $68367 / $65838 R:1.038423
cross subsidized price / cost ALT ICE                                 $48746 / $49153 R:0.991719
cross subsidized price / cost ALT PHEV                                $56181 / $57997 R:0.968677
cross subsidized price / cost ALT cuv_suv_van                         $50850 / $50850 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67894 / $67894 R:1.000001
cross subsidized price / cost ALT TOTAL                               $53917 / $53917 R:1.000000

2028_1_1  SCORE:0.064102, CE:0.096153, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.157207 / 0.157206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.533488 / 0.533488 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.129330 / 0.129330 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.028614 / 0.045620 (DELTA:0.017006)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.123856 / 0.118227 (DELTA:0.005628)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.027505 / 0.016127 (DELTA:0.011378)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64886 / $62759 R:1.033898
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45695 / $45718 R:0.999479
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53866 / $56353 R:0.955867
cross subsidized price / cost ALT sedan_wagon.BEV                     $79052 / $75287 R:1.049998
cross subsidized price / cost ALT sedan_wagon.ICE                     $59826 / $61711 R:0.969454
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74358 / $71187 R:1.044545

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61136 / $62759 R:0.974146
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45695 / $45718 R:0.999479
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50116 / $56353 R:0.889322
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75302 / $75287 R:1.000189
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59826 / $61711 R:0.969454
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70608 / $71187 R:0.991867

cross subsidized price / cost ALT BEV                                 $68072 / $65577 R:1.038056
cross subsidized price / cost ALT ICE                                 $48258 / $48620 R:0.992565
cross subsidized price / cost ALT PHEV                                $56138 / $57997 R:0.967935
cross subsidized price / cost ALT cuv_suv_van                         $50662 / $50662 R:1.000002
cross subsidized price / cost ALT sedan_wagon                         $66001 / $66001 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53423 / $53423 R:1.000001

2028_2_2  SCORE:0.000002, CE:0.017006, CSPE:0.000001

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.157207 / 0.157206 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.533488 / 0.533488 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.129330 / 0.129330 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.045620 / 0.045620 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.118227 / 0.118227 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016127 / 0.016127 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64886 / $62759 R:1.033898
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45695 / $45718 R:0.999479
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $53866 / $56353 R:0.955867
cross subsidized price / cost ALT sedan_wagon.BEV                     $79052 / $75287 R:1.049998
cross subsidized price / cost ALT sedan_wagon.ICE                     $59588 / $61466 R:0.969454
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74358 / $71187 R:1.044545

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61136 / $62759 R:0.974146
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45695 / $45718 R:0.999479
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50116 / $56353 R:0.889322
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75302 / $75287 R:1.000189
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59588 / $61466 R:0.969454
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70608 / $71187 R:0.991867

cross subsidized price / cost ALT BEV                                 $68072 / $65577 R:1.038056
cross subsidized price / cost ALT ICE                                 $48215 / $48575 R:0.992586
cross subsidized price / cost ALT PHEV                                $56138 / $57997 R:0.967935
cross subsidized price / cost ALT cuv_suv_van                         $50662 / $50662 R:1.000002
cross subsidized price / cost ALT sedan_wagon                         $65845 / $65840 R:1.000075
cross subsidized price / cost ALT TOTAL                               $53395 / $53394 R:1.000018

2028_3_3  SCORE:0.000002, CE:0.000000, CSPE:0.000018

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.173109 / 0.179358 (DELTA:0.006249)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531546 / 0.535810 (DELTA:0.004263)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.097496 / 0.106431 (DELTA:0.008936)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.048966 / 0.047719 (DELTA:0.001247)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.127993 / 0.111423 (DELTA:0.016570)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.020890 / 0.019258 (DELTA:0.001631)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64491 / $61627 R:1.046469
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44631 / $45705 R:0.976520
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56784 / $56207 R:1.010259
cross subsidized price / cost ALT sedan_wagon.BEV                     $78013 / $74336 R:1.049471
cross subsidized price / cost ALT sedan_wagon.ICE                     $59467 / $61473 R:0.967372
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73552 / $71059 R:1.035074

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60591 / $61627 R:0.983186
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44631 / $45705 R:0.976520
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52884 / $56207 R:0.940873
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74113 / $74336 R:0.997007
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59467 / $61473 R:0.967372
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69652 / $71059 R:0.980191

cross subsidized price / cost ALT BEV                                 $67333 / $64298 R:1.047198
cross subsidized price / cost ALT ICE                                 $47185 / $48419 R:0.974521
cross subsidized price / cost ALT PHEV                                $59353 / $58483 R:1.014879
cross subsidized price / cost ALT cuv_suv_van                         $50541 / $50541 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65948 / $65948 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53290 / $53290 R:1.000000

2029_0_0  SCORE:0.006483, CE:0.016570, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.159077 / 0.175222 (DELTA:0.016144)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.544434 / 0.530292 (DELTA:0.014141)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.118088 / 0.116085 (DELTA:0.002003)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.059490 / 0.059051 (DELTA:0.000439)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.115414 / 0.102203 (DELTA:0.013211)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003497 / 0.017147 (DELTA:0.013650)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64709 / $61627 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44720 / $45705 R:0.978459
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56053 / $56207 R:0.997268
cross subsidized price / cost ALT sedan_wagon.BEV                     $75619 / $74336 R:1.017264
cross subsidized price / cost ALT sedan_wagon.ICE                     $60135 / $61473 R:0.978241
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74612 / $71059 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60809 / $61627 R:0.986717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44720 / $45705 R:0.978459
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52153 / $56207 R:0.927882
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71719 / $74336 R:0.964800
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60135 / $61473 R:0.978241
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70712 / $71059 R:0.995117

cross subsidized price / cost ALT BEV                                 $67459 / $64831 R:1.040539
cross subsidized price / cost ALT ICE                                 $47211 / $48253 R:0.978414
cross subsidized price / cost ALT PHEV                                $58442 / $58118 R:1.005566
cross subsidized price / cost ALT cuv_suv_van                         $50584 / $50584 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66652 / $66652 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53451 / $53451 R:1.000000

2029_1_1  SCORE:0.010763, CE:0.016144, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.153113 / 0.171916 (DELTA:0.018803)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.537078 / 0.536866 (DELTA:0.000212)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.131408 / 0.112817 (DELTA:0.018591)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056990 / 0.056228 (DELTA:0.000762)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.120463 / 0.105498 (DELTA:0.014965)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000947 / 0.016675 (DELTA:0.015727)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61627 / $61627 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45705 / $45705 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56207 / $56207 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76464 / $74336 R:1.028626
cross subsidized price / cost ALT sedan_wagon.ICE                     $60108 / $61473 R:0.977789
cross subsidized price / cost ALT sedan_wagon.PHEV                    $72522 / $71059 R:1.020589

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57727 / $61627 R:0.936717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45705 / $45705 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52307 / $56207 R:0.930614
modified cross subsidized price / cost ALT sedan_wagon.BEV            $72564 / $74336 R:0.976162
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60108 / $61473 R:0.977789
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68622 / $71059 R:0.965706

cross subsidized price / cost ALT BEV                                 $65284 / $64760 R:1.008098
cross subsidized price / cost ALT ICE                                 $48070 / $48294 R:0.995357
cross subsidized price / cost ALT PHEV                                $58308 / $58120 R:1.003242
cross subsidized price / cost ALT cuv_suv_van                         $50478 / $50478 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66423 / $66423 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53323 / $53323 R:1.000000

2029_2_2  SCORE:0.012535, CE:0.018803, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.171916 / 0.171916 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.536866 / 0.536866 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.112817 / 0.112817 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.038254 / 0.048226 (DELTA:0.009972)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.123330 / 0.113501 (DELTA:0.009830)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016817 / 0.016675 (DELTA:0.000142)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61627 / $61627 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45705 / $45705 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56207 / $56207 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78053 / $74336 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $59394 / $61495 R:0.965831
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74612 / $71059 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57727 / $61627 R:0.936717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45705 / $45705 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52307 / $56207 R:0.930614
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74153 / $74336 R:0.997536
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59394 / $61495 R:0.965831
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70712 / $71059 R:0.995117

cross subsidized price / cost ALT BEV                                 $65226 / $64411 R:1.012641
cross subsidized price / cost ALT ICE                                 $48094 / $48460 R:0.992433
cross subsidized price / cost ALT PHEV                                $58577 / $58120 R:1.007872
cross subsidized price / cost ALT cuv_suv_van                         $50478 / $50478 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65860 / $65860 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53223 / $53223 R:1.000000

2029_3_3  SCORE:0.000000, CE:0.009972, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=4 VW
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.171916 / 0.171916 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.536866 / 0.536866 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.112817 / 0.112817 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.048226 / 0.048226 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.113501 / 0.113501 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016675 / 0.016675 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61627 / $61627 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45705 / $45705 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56207 / $56207 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78053 / $74336 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $59372 / $61473 R:0.965831
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74612 / $71059 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57727 / $61627 R:0.936717
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45705 / $45705 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52307 / $56207 R:0.930614
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74153 / $74336 R:0.997536
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59372 / $61473 R:0.965831
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70712 / $71059 R:0.995117

cross subsidized price / cost ALT BEV                                 $65226 / $64411 R:1.012641
cross subsidized price / cost ALT ICE                                 $48090 / $48456 R:0.992435
cross subsidized price / cost ALT PHEV                                $58577 / $58120 R:1.007872
cross subsidized price / cost ALT cuv_suv_van                         $50478 / $50478 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65847 / $65846 R:1.000007
cross subsidized price / cost ALT TOTAL                               $53220 / $53220 R:1.000002

2029_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000002

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.123389 / 0.180157 (DELTA:0.056768)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.523723 / 0.516630 (DELTA:0.007093)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.155808 / 0.125830 (DELTA:0.029978)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.084545 / 0.074887 (DELTA:0.009658)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.104047 / 0.093089 (DELTA:0.010958)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008488 / 0.009407 (DELTA:0.000919)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64481 / $61411 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44642 / $45684 R:0.977196
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56111 / $56230 R:0.997885
cross subsidized price / cost ALT sedan_wagon.BEV                     $70672 / $74194 R:0.952532
cross subsidized price / cost ALT sedan_wagon.ICE                     $63949 / $61475 R:1.040239
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74693 / $71136 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60356 / $61411 R:0.982830
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44642 / $45684 R:0.977196
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51986 / $56230 R:0.924525
modified cross subsidized price / cost ALT sedan_wagon.BEV            $66547 / $74194 R:0.896935
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63949 / $61475 R:1.040239
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70568 / $71136 R:0.992013

cross subsidized price / cost ALT BEV                                 $66299 / $65164 R:1.017415
cross subsidized price / cost ALT ICE                                 $47590 / $48095 R:0.989499
cross subsidized price / cost ALT PHEV                                $57403 / $57266 R:1.002388
cross subsidized price / cost ALT cuv_suv_van                         $50741 / $50741 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67357 / $67357 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53689 / $53689 R:1.000000

2030_0_0  SCORE:0.031280, CE:0.056768, CSPE:0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.162189 / 0.171599 (DELTA:0.009409)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.536048 / 0.533715 (DELTA:0.002333)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.124379 / 0.117303 (DELTA:0.007076)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.069694 / 0.068877 (DELTA:0.000817)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.106714 / 0.099715 (DELTA:0.006999)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000975 / 0.008791 (DELTA:0.007816)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61411 / $61411 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45684 / $45684 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56230 / $56230 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74194 / $74194 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61475 / $61475 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71136 / $71136 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57286 / $61411 R:0.932830
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45684 / $45684 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52105 / $56230 R:0.926641
modified cross subsidized price / cost ALT sedan_wagon.BEV            $70069 / $74194 R:0.944403
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61475 / $61475 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67011 / $71136 R:0.942013

cross subsidized price / cost ALT BEV                                 $65072 / $65072 R:1.000000
cross subsidized price / cost ALT ICE                                 $48170 / $48170 R:1.000000
cross subsidized price / cost ALT PHEV                                $57269 / $57269 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $50468 / $50468 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66893 / $66893 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53382 / $53382 R:1.000000

2030_1_1  SCORE:0.006273, CE:0.009409, CSPE:0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.171599 / 0.171599 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.533715 / 0.533715 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117303 / 0.117303 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.068877 / 0.068877 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.099715 / 0.099715 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008791 / 0.008791 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61411 / $61411 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45684 / $45684 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56230 / $56230 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74194 / $74194 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61475 / $61475 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71136 / $71136 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57286 / $61411 R:0.932830
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45684 / $45684 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52105 / $56230 R:0.926641
modified cross subsidized price / cost ALT sedan_wagon.BEV            $70069 / $74194 R:0.944403
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61475 / $61475 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67011 / $71136 R:0.942013

cross subsidized price / cost ALT BEV                                 $65072 / $65072 R:1.000000
cross subsidized price / cost ALT ICE                                 $48170 / $48170 R:1.000000
cross subsidized price / cost ALT PHEV                                $57269 / $57269 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $50468 / $50468 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66893 / $66893 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53382 / $53382 R:1.000000

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

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.167437 / 0.194590 (DELTA:0.027154)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.522323 / 0.514985 (DELTA:0.007338)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.114185 / 0.114072 (DELTA:0.000113)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.100106 / 0.093016 (DELTA:0.007090)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.072271 / 0.063865 (DELTA:0.008406)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.023678 / 0.019472 (DELTA:0.004206)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64213 / $61156 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44139 / $45662 R:0.966643
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57906 / $56246 R:1.029515
cross subsidized price / cost ALT sedan_wagon.BEV                     $71313 / $73991 R:0.963807
cross subsidized price / cost ALT sedan_wagon.ICE                     $64504 / $61482 R:1.049164
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74044 / $71166 R:1.040450

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59138 / $61156 R:0.967016
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44139 / $45662 R:0.966643
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $52831 / $56246 R:0.939288
modified cross subsidized price / cost ALT sedan_wagon.BEV            $66238 / $73991 R:0.895218
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64504 / $61482 R:1.049164
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68969 / $71166 R:0.969138

cross subsidized price / cost ALT BEV                                 $66510 / $65307 R:1.018417
cross subsidized price / cost ALT ICE                                 $46386 / $47407 R:0.978451
cross subsidized price / cost ALT PHEV                                $60259 / $58422 R:1.031457
cross subsidized price / cost ALT cuv_suv_van                         $50788 / $50788 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69149 / $69149 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54026 / $54026 R:1.000000

2031_0_0  SCORE:0.011535, CE:0.027154, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.185542 / 0.185542 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531279 / 0.531279 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106826 / 0.106826 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.086695 / 0.084874 (DELTA:0.001821)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.073960 / 0.073274 (DELTA:0.000687)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015698 / 0.018205 (DELTA:0.002507)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61156 / $61156 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45800 / $45800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56246 / $56246 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72569 / $73991 R:0.980783
cross subsidized price / cost ALT sedan_wagon.ICE                     $63002 / $61482 R:1.024727
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71676 / $71166 R:1.007167

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56081 / $61156 R:0.917016
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45800 / $45800 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51171 / $56246 R:0.909773
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67494 / $73991 R:0.912195
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63002 / $61482 R:1.024727
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $66601 / $71166 R:0.935855

cross subsidized price / cost ALT BEV                                 $64738 / $65184 R:0.993154
cross subsidized price / cost ALT ICE                                 $47885 / $47700 R:1.003863
cross subsidized price / cost ALT PHEV                                $58493 / $58419 R:1.001271
cross subsidized price / cost ALT cuv_suv_van                         $50614 / $50614 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68502 / $68502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53768 / $53768 R:1.000000

2031_1_1  SCORE:0.000000, CE:0.002507, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.185542 / 0.185542 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531279 / 0.531279 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106826 / 0.106826 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.086695 / 0.084874 (DELTA:0.001821)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.073960 / 0.073274 (DELTA:0.000687)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015698 / 0.018205 (DELTA:0.002507)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61156 / $61156 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45800 / $45800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56246 / $56246 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72569 / $73991 R:0.980783
cross subsidized price / cost ALT sedan_wagon.ICE                     $63002 / $61482 R:1.024727
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71676 / $71166 R:1.007167

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56081 / $61156 R:0.917016
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45800 / $45800 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51171 / $56246 R:0.909773
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67494 / $73991 R:0.912195
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63002 / $61482 R:1.024727
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $66601 / $71166 R:0.935855

cross subsidized price / cost ALT BEV                                 $64738 / $65184 R:0.993154
cross subsidized price / cost ALT ICE                                 $47885 / $47700 R:1.003863
cross subsidized price / cost ALT PHEV                                $58493 / $58419 R:1.001271
cross subsidized price / cost ALT cuv_suv_van                         $50614 / $50614 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68502 / $68502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53768 / $53768 R:1.000000

2031_2_2  SCORE:0.000000, CE:0.002507, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.185542 / 0.185542 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531279 / 0.531279 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106826 / 0.106826 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.086695 / 0.084874 (DELTA:0.001821)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.073960 / 0.073274 (DELTA:0.000687)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015698 / 0.018205 (DELTA:0.002507)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61156 / $61156 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45800 / $45800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56246 / $56246 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72569 / $73991 R:0.980783
cross subsidized price / cost ALT sedan_wagon.ICE                     $63002 / $61482 R:1.024727
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71676 / $71166 R:1.007167

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56081 / $61156 R:0.917016
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45800 / $45800 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51171 / $56246 R:0.909773
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67494 / $73991 R:0.912195
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63002 / $61482 R:1.024727
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $66601 / $71166 R:0.935855

cross subsidized price / cost ALT BEV                                 $64738 / $65184 R:0.993154
cross subsidized price / cost ALT ICE                                 $47885 / $47700 R:1.003863
cross subsidized price / cost ALT PHEV                                $58493 / $58419 R:1.001271
cross subsidized price / cost ALT cuv_suv_van                         $50614 / $50614 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68502 / $68502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53768 / $53768 R:1.000000

2031_3_3  SCORE:0.000000, CE:0.002507, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=4 VW
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.185542 / 0.185542 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531279 / 0.531279 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106826 / 0.106826 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.086695 / 0.084874 (DELTA:0.001821)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.073960 / 0.073274 (DELTA:0.000687)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015698 / 0.018205 (DELTA:0.002507)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61156 / $61156 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45800 / $45800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56246 / $56246 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72569 / $73991 R:0.980783
cross subsidized price / cost ALT sedan_wagon.ICE                     $63002 / $61482 R:1.024727
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71676 / $71166 R:1.007167

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56081 / $61156 R:0.917016
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45800 / $45800 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51171 / $56246 R:0.909773
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67494 / $73991 R:0.912195
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63002 / $61482 R:1.024727
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $66601 / $71166 R:0.935855

cross subsidized price / cost ALT BEV                                 $64738 / $65184 R:0.993154
cross subsidized price / cost ALT ICE                                 $47885 / $47700 R:1.003863
cross subsidized price / cost ALT PHEV                                $58493 / $58419 R:1.001271
cross subsidized price / cost ALT cuv_suv_van                         $50614 / $50614 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68502 / $68502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53768 / $53768 R:1.000000

2031_4_4  SCORE:0.000000, CE:0.002507, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=5 VW
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.185542 / 0.185542 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531279 / 0.531279 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106826 / 0.106826 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.086695 / 0.084874 (DELTA:0.001821)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.073960 / 0.073274 (DELTA:0.000687)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015698 / 0.018205 (DELTA:0.002507)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61156 / $61156 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45800 / $45800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56246 / $56246 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72569 / $73991 R:0.980783
cross subsidized price / cost ALT sedan_wagon.ICE                     $63002 / $61482 R:1.024727
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71676 / $71166 R:1.007167

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56081 / $61156 R:0.917016
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45800 / $45800 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $51171 / $56246 R:0.909773
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67494 / $73991 R:0.912195
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63002 / $61482 R:1.024727
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $66601 / $71166 R:0.935855

cross subsidized price / cost ALT BEV                                 $64738 / $65184 R:0.993154
cross subsidized price / cost ALT ICE                                 $47885 / $47700 R:1.003863
cross subsidized price / cost ALT PHEV                                $58493 / $58419 R:1.001271
cross subsidized price / cost ALT cuv_suv_van                         $50614 / $50614 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68502 / $68502 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53768 / $53768 R:1.000000

2031_5_5  SCORE:0.000000, CE:0.002507, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.217367 / 0.233586 (DELTA:0.016219)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.463535 / 0.466094 (DELTA:0.002559)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.123094 / 0.124559 (DELTA:0.001465)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.064063 / 0.063950 (DELTA:0.000113)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.119223 / 0.090616 (DELTA:0.028608)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.012717 / 0.021195 (DELTA:0.008478)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60594 / $61210 R:0.989925
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46681 / $45776 R:1.019776
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54078 / $56309 R:0.960379
cross subsidized price / cost ALT sedan_wagon.BEV                     $75441 / $74062 R:1.018620
cross subsidized price / cost ALT sedan_wagon.ICE                     $59678 / $61484 R:0.970616
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74831 / $71268 R:1.049996

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54594 / $61210 R:0.891903
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46681 / $45776 R:1.019776
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48078 / $56309 R:0.853825
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69441 / $74062 R:0.937607
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59678 / $61484 R:0.970616
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68831 / $71268 R:0.965808

cross subsidized price / cost ALT BEV                                 $63785 / $63973 R:0.997065
cross subsidized price / cost ALT ICE                                 $48796 / $48333 R:1.009597
cross subsidized price / cost ALT PHEV                                $57096 / $58484 R:0.976259
cross subsidized price / cost ALT cuv_suv_van                         $51742 / $51742 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67241 / $67241 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54466 / $54466 R:1.000000

2032_0_0  SCORE:0.006748, CE:0.028608, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.222591 / 0.222596 (DELTA:0.000006)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484566 / 0.484566 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117083 / 0.117077 (DELTA:0.000006)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.060985 / 0.055657 (DELTA:0.005328)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.101705 / 0.100210 (DELTA:0.001495)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.013070 / 0.019894 (DELTA:0.006823)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61210 / $61210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45776 / $45776 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56309 / $56309 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77473 / $74062 R:1.046048
cross subsidized price / cost ALT sedan_wagon.ICE                     $59131 / $61484 R:0.961726
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73581 / $71268 R:1.032449

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55210 / $61210 R:0.901978
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45776 / $45776 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50309 / $56309 R:0.893446
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71473 / $74062 R:0.965036
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59131 / $61484 R:0.961726
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67581 / $71268 R:0.948261

cross subsidized price / cost ALT BEV                                 $64463 / $63781 R:1.010695
cross subsidized price / cost ALT ICE                                 $48064 / $48468 R:0.991680
cross subsidized price / cost ALT PHEV                                $58817 / $58482 R:1.005743
cross subsidized price / cost ALT cuv_suv_van                         $51440 / $51440 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66575 / $66575 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54100 / $54100 R:1.000000

2032_1_1  SCORE:0.000004, CE:0.006823, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.222596 / 0.222596 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.484566 / 0.484566 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117077 / 0.117077 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.055657 / 0.055657 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.100210 / 0.100210 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019894 / 0.019894 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61210 / $61210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45776 / $45776 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56309 / $56309 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77473 / $74062 R:1.046048
cross subsidized price / cost ALT sedan_wagon.ICE                     $59131 / $61484 R:0.961726
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73581 / $71268 R:1.032449

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55210 / $61210 R:0.901978
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45776 / $45776 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $50309 / $56309 R:0.893446
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71473 / $74062 R:0.965036
modified cross subsidized price / cost ALT sedan_wagon.ICE            $59131 / $61484 R:0.961726
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67581 / $71268 R:0.948261

cross subsidized price / cost ALT BEV                                 $64463 / $63781 R:1.010695
cross subsidized price / cost ALT ICE                                 $48064 / $48468 R:0.991680
cross subsidized price / cost ALT PHEV                                $58817 / $58482 R:1.005743
cross subsidized price / cost ALT cuv_suv_van                         $51440 / $51440 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66575 / $66575 R:1.000000
cross subsidized price / cost ALT TOTAL                               $54100 / $54100 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 VW

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.145096 / 0.148432 (DELTA:0.003335)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.599732 / 0.599635 (DELTA:0.000097)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.059850 / 0.076914 (DELTA:0.017064)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.069951 / 0.061116 (DELTA:0.008836)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.124292 / 0.096075 (DELTA:0.028217)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001078 / 0.017828 (DELTA:0.016750)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63647 / $60616 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44860 / $45968 R:0.975889
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58626 / $55834 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $73778 / $73703 R:1.001015
cross subsidized price / cost ALT sedan_wagon.ICE                     $63511 / $64220 R:0.988968
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74798 / $71236 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63647 / $60616 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44860 / $45968 R:0.975889
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58626 / $55834 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73778 / $73703 R:1.001015
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63511 / $64220 R:0.988968
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74798 / $71236 R:1.049999

cross subsidized price / cost ALT BEV                                 $66602 / $64433 R:1.033658
cross subsidized price / cost ALT ICE                                 $47436 / $48489 R:0.978281
cross subsidized price / cost ALT PHEV                                $61669 / $58732 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $49524 / $49524 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68246 / $68246 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52800 / $52800 R:1.000000

2033_0_0  SCORE:0.006832, CE:0.028217, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.150581 / 0.150064 (DELTA:0.000516)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.618100 / 0.598049 (DELTA:0.020051)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056300 / 0.076867 (DELTA:0.020567)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.068127 / 0.061673 (DELTA:0.006454)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.106043 / 0.095519 (DELTA:0.010524)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000849 / 0.017827 (DELTA:0.016978)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63539 / $60616 R:1.048223
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44876 / $45968 R:0.976238
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58626 / $55834 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $73682 / $73703 R:0.999711
cross subsidized price / cost ALT sedan_wagon.ICE                     $63569 / $64220 R:0.989863
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74798 / $71236 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63539 / $60616 R:1.048223
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44876 / $45968 R:0.976238
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58626 / $55834 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73682 / $73703 R:0.999711
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63569 / $64220 R:0.989863
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74798 / $71236 R:1.050000

cross subsidized price / cost ALT BEV                                 $66493 / $64428 R:1.032059
cross subsidized price / cost ALT ICE                                 $47450 / $48482 R:0.978724
cross subsidized price / cost ALT PHEV                                $61670 / $58734 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $49552 / $49552 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68276 / $68276 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52829 / $52829 R:1.000000

2033_1_1  SCORE:0.013711, CE:0.020567, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.089012 / 0.155515 (DELTA:0.066502)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.618104 / 0.557492 (DELTA:0.060612)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117865 / 0.111975 (DELTA:0.005890)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.061673 / 0.061673 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.095519 / 0.095519 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.017827 / 0.017827 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63647 / $60616 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45959 / $46764 R:0.982782
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55634 / $55834 R:0.996407
cross subsidized price / cost ALT sedan_wagon.BEV                     $73682 / $73703 R:0.999711
cross subsidized price / cost ALT sedan_wagon.ICE                     $63569 / $64220 R:0.989863
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74798 / $71236 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63647 / $60616 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45959 / $46764 R:0.982782
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55634 / $55834 R:0.996407
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73682 / $73703 R:0.999711
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63569 / $64220 R:0.989863
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74798 / $71236 R:1.050000

cross subsidized price / cost ALT BEV                                 $66496 / $64332 R:1.033640
cross subsidized price / cost ALT ICE                                 $48535 / $49318 R:0.984131
cross subsidized price / cost ALT PHEV                                $58266 / $57949 R:1.005456
cross subsidized price / cost ALT cuv_suv_van                         $50607 / $50607 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68276 / $68276 R:1.000000
cross subsidized price / cost ALT TOTAL                               $53699 / $53699 R:1.000000

2033_2_2  SCORE:0.044335, CE:0.066502, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.111227 / 0.147844 (DELTA:0.036617)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.594073 / 0.576253 (DELTA:0.017819)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.119681 / 0.100883 (DELTA:0.018798)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.058866 / 0.058866 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.099407 / 0.099407 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016746 / 0.016746 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63647 / $60616 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45142 / $45968 R:0.982019
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56114 / $55834 R:1.005010
cross subsidized price / cost ALT sedan_wagon.BEV                     $73682 / $73703 R:0.999711
cross subsidized price / cost ALT sedan_wagon.ICE                     $61521 / $62151 R:0.989863
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74798 / $71236 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63647 / $60616 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45142 / $45968 R:0.982019
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56114 / $55834 R:1.005010
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73682 / $73703 R:0.999711
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61521 / $62151 R:0.989863
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74798 / $71236 R:1.050000

cross subsidized price / cost ALT BEV                                 $66505 / $64343 R:1.033596
cross subsidized price / cost ALT ICE                                 $47551 / $48349 R:0.983503
cross subsidized price / cost ALT PHEV                                $58774 / $58027 R:1.012873
cross subsidized price / cost ALT cuv_suv_van                         $49800 / $49800 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66881 / $66905 R:0.999638
cross subsidized price / cost ALT TOTAL                               $52789 / $52794 R:0.999920

2033_3_3  SCORE:0.024411, CE:0.036617, CSPE:0.000080

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.147844 / 0.147844 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.576253 / 0.576253 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.100883 / 0.100883 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.058866 / 0.058866 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.099407 / 0.099407 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016746 / 0.016746 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63647 / $60616 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44916 / $45738 R:0.982019
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $56114 / $55834 R:1.005010
cross subsidized price / cost ALT sedan_wagon.BEV                     $73682 / $73703 R:0.999711
cross subsidized price / cost ALT sedan_wagon.ICE                     $61521 / $62151 R:0.989863
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74798 / $71236 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63647 / $60616 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44916 / $45738 R:0.982019
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $56114 / $55834 R:1.005010
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73682 / $73703 R:0.999711
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61521 / $62151 R:0.989863
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74798 / $71236 R:1.050000

cross subsidized price / cost ALT BEV                                 $66505 / $64343 R:1.033596
cross subsidized price / cost ALT ICE                                 $47359 / $48153 R:0.983509
cross subsidized price / cost ALT PHEV                                $58774 / $58027 R:1.012873
cross subsidized price / cost ALT cuv_suv_van                         $49642 / $49639 R:1.000058
cross subsidized price / cost ALT sedan_wagon                         $66881 / $66905 R:0.999638
cross subsidized price / cost ALT TOTAL                               $52659 / $52661 R:0.999965

2033_4_4  SCORE:0.000058, CE:0.000000, CSPE:0.000035

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138154 / 0.157222 (DELTA:0.019068)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.614795 / 0.588908 (DELTA:0.025887)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.052269 / 0.079625 (DELTA:0.027356)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.091039 / 0.064300 (DELTA:0.026738)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.102793 / 0.092293 (DELTA:0.010500)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000950 / 0.017652 (DELTA:0.016702)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62908 / $59912 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44803 / $45980 R:0.974414
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58506 / $55720 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72965 / $73116 R:0.997947
cross subsidized price / cost ALT sedan_wagon.ICE                     $63548 / $64124 R:0.991021
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74705 / $71147 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62908 / $59912 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44803 / $45980 R:0.974414
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58506 / $55720 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $72965 / $73116 R:0.997947
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63548 / $64124 R:0.991021
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74705 / $71147 R:1.049999

cross subsidized price / cost ALT BEV                                 $65827 / $63745 R:1.032670
cross subsidized price / cost ALT ICE                                 $47343 / $48438 R:0.977392
cross subsidized price / cost ALT PHEV                                $61446 / $58520 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $49572 / $49572 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68154 / $68154 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52809 / $52809 R:1.000000

2034_0_0  SCORE:0.024104, CE:0.027356, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.170714 / 0.170513 (DELTA:0.000201)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.625855 / 0.575844 (DELTA:0.050011)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029186 / 0.079398 (DELTA:0.050212)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.056090 / 0.056352 (DELTA:0.000262)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.098352 / 0.098016 (DELTA:0.000336)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019803 / 0.019877 (DELTA:0.000074)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62134 / $59912 R:1.037097
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44936 / $45978 R:0.977332
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58506 / $55720 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74364 / $73116 R:1.017075
cross subsidized price / cost ALT sedan_wagon.ICE                     $62959 / $64124 R:0.981840
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73390 / $71147 R:1.031516

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62134 / $59912 R:1.037097
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44936 / $45978 R:0.977332
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58506 / $55720 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74364 / $73116 R:1.017075
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62959 / $64124 R:0.981840
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73390 / $71147 R:1.031516

cross subsidized price / cost ALT BEV                                 $65172 / $63192 R:1.031342
cross subsidized price / cost ALT ICE                                 $47558 / $48618 R:0.978197
cross subsidized price / cost ALT PHEV                                $61486 / $58809 R:1.045523
cross subsidized price / cost ALT cuv_suv_van                         $49792 / $49792 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67838 / $67833 R:1.000066
cross subsidized price / cost ALT TOTAL                               $52936 / $52936 R:1.000015

2034_1_1  SCORE:0.033475, CE:0.050212, CSPE:0.000015

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=2 VW

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.167232 / 0.167232 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.581297 / 0.581297 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.077226 / 0.077226 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.038692 / 0.041882 (DELTA:0.003190)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.132056 / 0.115939 (DELTA:0.016117)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003496 / 0.016423 (DELTA:0.012927)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59912 / $59912 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45980 / $45980 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55720 / $55720 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76771 / $73116 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $60285 / $62109 R:0.970624
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74705 / $71147 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59912 / $59912 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45980 / $45980 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55720 / $55720 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76771 / $73116 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60285 / $62109 R:0.970624
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74705 / $71147 R:1.050000

cross subsidized price / cost ALT BEV                                 $63289 / $62556 R:1.011705
cross subsidized price / cost ALT ICE                                 $48358 / $48662 R:0.993765
cross subsidized price / cost ALT PHEV                                $59050 / $58426 R:1.010678
cross subsidized price / cost ALT cuv_suv_van                         $49712 / $49712 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65607 / $65607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52482 / $52482 R:1.000000

2034_2_2  SCORE:0.000000, CE:0.016117, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.167180 / 0.167232 (DELTA:0.000052)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.582220 / 0.581297 (DELTA:0.000923)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.076356 / 0.077226 (DELTA:0.000870)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.041882 / 0.041882 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.115939 / 0.115939 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016423 / 0.016423 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59912 / $59912 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45776 / $45776 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55720 / $55720 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76771 / $73116 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $60285 / $62109 R:0.970624
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74705 / $71147 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59912 / $59912 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45776 / $45776 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55720 / $55720 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76771 / $73116 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60285 / $62109 R:0.970624
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74705 / $71147 R:1.050000

cross subsidized price / cost ALT BEV                                 $63289 / $62556 R:1.011705
cross subsidized price / cost ALT ICE                                 $48188 / $48492 R:0.993743
cross subsidized price / cost ALT PHEV                                $59050 / $58426 R:1.010678
cross subsidized price / cost ALT cuv_suv_van                         $49569 / $49569 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65607 / $65607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52363 / $52363 R:1.000000

2034_3_3  SCORE:0.000615, CE:0.000923, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=4 VW
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.167232 / 0.167232 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.581297 / 0.581297 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.077226 / 0.077226 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.041882 / 0.041882 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.115939 / 0.115939 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016423 / 0.016423 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59912 / $59912 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45776 / $45776 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55720 / $55720 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76771 / $73116 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $60250 / $62074 R:0.970624
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74705 / $71147 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59912 / $59912 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45776 / $45776 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55720 / $55720 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76771 / $73116 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60250 / $62074 R:0.970624
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74705 / $71147 R:1.050000

cross subsidized price / cost ALT BEV                                 $63289 / $62556 R:1.011705
cross subsidized price / cost ALT ICE                                 $48182 / $48486 R:0.993746
cross subsidized price / cost ALT PHEV                                $59050 / $58426 R:1.010678
cross subsidized price / cost ALT cuv_suv_van                         $49569 / $49569 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65584 / $65583 R:1.000011
cross subsidized price / cost ALT TOTAL                               $52359 / $52359 R:1.000002

2034_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000002

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.191835 / 0.196307 (DELTA:0.004472)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.548107 / 0.551017 (DELTA:0.002910)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.066207 / 0.079322 (DELTA:0.013114)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.048567 / 0.047527 (DELTA:0.001040)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.140929 / 0.109376 (DELTA:0.031553)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004356 / 0.016452 (DELTA:0.012096)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60529 / $59243 R:1.021697
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44938 / $45785 R:0.981495
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58180 / $55475 R:1.048751
cross subsidized price / cost ALT sedan_wagon.BEV                     $75305 / $72556 R:1.037889
cross subsidized price / cost ALT sedan_wagon.ICE                     $60839 / $62568 R:0.972370
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74577 / $71026 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60529 / $59243 R:1.021697
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44938 / $45785 R:0.981495
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58180 / $55475 R:1.048751
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75305 / $72556 R:1.037889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60839 / $62568 R:0.972370
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74577 / $71026 R:1.050000

cross subsidized price / cost ALT BEV                                 $63409 / $61838 R:1.025400
cross subsidized price / cost ALT ICE                                 $47571 / $48565 R:0.979548
cross subsidized price / cost ALT PHEV                                $60997 / $58147 R:1.049013
cross subsidized price / cost ALT cuv_suv_van                         $49911 / $49911 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66109 / $66109 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52719 / $52719 R:1.000000

2035_0_0  SCORE:0.006832, CE:0.031553, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.188879 / 0.188879 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.562415 / 0.562415 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.075353 / 0.075353 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.045857 / 0.045858 (DELTA:0.000001)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.120102 / 0.112187 (DELTA:0.007916)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007395 / 0.015309 (DELTA:0.007914)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59243 / $59243 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45785 / $45785 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $55475 / $55475 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $69101 / $72556 R:0.952390
cross subsidized price / cost ALT sedan_wagon.ICE                     $63030 / $62102 R:1.014934
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74577 / $71026 R:1.049995

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59243 / $59243 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45785 / $45785 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $55475 / $55475 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69101 / $72556 R:0.952390
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63030 / $62102 R:1.014934
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74577 / $71026 R:1.049995

cross subsidized price / cost ALT BEV                                 $61169 / $61844 R:0.989088
cross subsidized price / cost ALT ICE                                 $48653 / $48499 R:1.003180
cross subsidized price / cost ALT PHEV                                $58701 / $58101 R:1.010320
cross subsidized price / cost ALT cuv_suv_van                         $49743 / $49743 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65656 / $65656 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52502 / $52502 R:1.000000

2035_1_1  SCORE:0.000000, CE:0.007916, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.175384 / 0.177803 (DELTA:0.002419)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.573009 / 0.573490 (DELTA:0.000481)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.078253 / 0.075353 (DELTA:0.002900)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.045858 / 0.045858 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.112187 / 0.112187 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015309 / 0.015309 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62034 / $59243 R:1.047112
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45180 / $45922 R:0.983859
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54531 / $55475 R:0.982976
cross subsidized price / cost ALT sedan_wagon.BEV                     $69101 / $72556 R:0.952390
cross subsidized price / cost ALT sedan_wagon.ICE                     $63502 / $62568 R:1.014934
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74577 / $71026 R:1.049995

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62034 / $59243 R:1.047112
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45180 / $45922 R:0.983859
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54531 / $55475 R:0.982976
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69101 / $72556 R:0.952390
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63502 / $62568 R:1.014934
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74577 / $71026 R:1.049995

cross subsidized price / cost ALT BEV                                 $63483 / $61973 R:1.024374
cross subsidized price / cost ALT ICE                                 $48178 / $48645 R:0.990398
cross subsidized price / cost ALT PHEV                                $57916 / $58101 R:0.996810
cross subsidized price / cost ALT cuv_suv_van                         $49658 / $49658 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65961 / $65957 R:1.000068
cross subsidized price / cost ALT TOTAL                               $52484 / $52483 R:1.000015

2035_2_2  SCORE:0.001933, CE:0.002900, CSPE:0.000015

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.177803 / 0.177803 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.573490 / 0.573490 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.075353 / 0.075353 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.045858 / 0.045858 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.112187 / 0.112187 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015309 / 0.015309 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62034 / $59243 R:1.047112
cross subsidized price / cost ALT cuv_suv_van.ICE                     $45180 / $45922 R:0.983859
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $54531 / $55475 R:0.982976
cross subsidized price / cost ALT sedan_wagon.BEV                     $69101 / $72556 R:0.952390
cross subsidized price / cost ALT sedan_wagon.ICE                     $63502 / $62568 R:1.014934
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74577 / $71026 R:1.049995

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62034 / $59243 R:1.047112
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $45180 / $45922 R:0.983859
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $54531 / $55475 R:0.982976
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69101 / $72556 R:0.952390
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63502 / $62568 R:1.014934
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74577 / $71026 R:1.049995

cross subsidized price / cost ALT BEV                                 $63483 / $61973 R:1.024374
cross subsidized price / cost ALT ICE                                 $48178 / $48645 R:0.990398
cross subsidized price / cost ALT PHEV                                $57916 / $58101 R:0.996810
cross subsidized price / cost ALT cuv_suv_van                         $49658 / $49658 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65961 / $65957 R:1.000068
cross subsidized price / cost ALT TOTAL                               $52484 / $52483 R:1.000015

2035_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000015

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=0 VW

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.197373 / 0.198503 (DELTA:0.001130)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.544112 / 0.545899 (DELTA:0.001787)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.064599 / 0.082854 (DELTA:0.018255)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.047137 / 0.045579 (DELTA:0.001558)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.145852 / 0.110993 (DELTA:0.034860)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000928 / 0.016173 (DELTA:0.015245)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60401 / $58943 R:1.024725
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44980 / $45872 R:0.980575
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57718 / $55339 R:1.042997
cross subsidized price / cost ALT sedan_wagon.BEV                     $75489 / $72312 R:1.043937
cross subsidized price / cost ALT sedan_wagon.ICE                     $60428 / $62249 R:0.970746
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74457 / $70913 R:1.049970

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60401 / $58943 R:1.024725
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44980 / $45872 R:0.980575
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $57718 / $55339 R:1.042997
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75489 / $72312 R:1.043937
modified cross subsidized price / cost ALT sedan_wagon.ICE            $60428 / $62249 R:0.970746
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74457 / $70913 R:1.049970

cross subsidized price / cost ALT BEV                                 $63218 / $61440 R:1.028947
cross subsidized price / cost ALT ICE                                 $47591 / $48639 R:0.978449
cross subsidized price / cost ALT PHEV                                $60452 / $57882 R:1.044392
cross subsidized price / cost ALT cuv_suv_van                         $49956 / $49956 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65715 / $65715 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52679 / $52679 R:1.000000

2036_0_0  SCORE:0.007057, CE:0.034860, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.193166 / 0.195052 (DELTA:0.001886)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.553910 / 0.552333 (DELTA:0.001577)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.080179 / 0.079870 (DELTA:0.000309)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.035341 / 0.044167 (DELTA:0.008826)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.136576 / 0.112794 (DELTA:0.023782)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000828 / 0.015784 (DELTA:0.014956)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $56298 / $58943 R:0.955116
cross subsidized price / cost ALT cuv_suv_van.ICE                     $46438 / $45872 R:1.012350
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $57882 / $55339 R:1.045957
cross subsidized price / cost ALT sedan_wagon.BEV                     $75927 / $72312 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61433 / $62401 R:0.984490
cross subsidized price / cost ALT sedan_wagon.PHEV                    $67712 / $70913 R:0.954863

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56298 / $58943 R:0.955116
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $46438 / $45872 R:1.012350
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $57882 / $55339 R:1.045957
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75927 / $72312 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61433 / $62401 R:0.984490
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67712 / $70913 R:0.954863

cross subsidized price / cost ALT BEV                                 $59922 / $61412 R:0.975744
cross subsidized price / cost ALT ICE                                 $48981 / $48675 R:1.006293
cross subsidized price / cost ALT PHEV                                $59504 / $57909 R:1.027550
cross subsidized price / cost ALT cuv_suv_van                         $49868 / $49868 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65713 / $65713 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52605 / $52605 R:1.000000

2036_1_1  SCORE:0.001258, CE:0.023782, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.184519 / 0.184463 (DELTA:0.000056)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.572701 / 0.562878 (DELTA:0.009823)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.070035 / 0.079914 (DELTA:0.009879)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.044167 / 0.044167 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.112794 / 0.112794 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015784 / 0.015784 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61115 / $58943 R:1.036843
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44788 / $45892 R:0.975933
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58106 / $55339 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $75927 / $72312 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61433 / $62401 R:0.984490
cross subsidized price / cost ALT sedan_wagon.PHEV                    $67712 / $70913 R:0.954863

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61115 / $58943 R:1.036843
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44788 / $45892 R:0.975933
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58106 / $55339 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75927 / $72312 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61433 / $62401 R:0.984490
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67712 / $70913 R:0.954863

cross subsidized price / cost ALT BEV                                 $63976 / $61526 R:1.039830
cross subsidized price / cost ALT ICE                                 $47567 / $48648 R:0.977765
cross subsidized price / cost ALT PHEV                                $59690 / $57907 R:1.030784
cross subsidized price / cost ALT cuv_suv_van                         $49715 / $49715 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $65713 / $65713 R:1.000000
cross subsidized price / cost ALT TOTAL                               $52479 / $52479 R:1.000000

2036_2_2  SCORE:0.006586, CE:0.009879, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.184463 / 0.184463 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.562878 / 0.562878 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.079914 / 0.079914 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.044167 / 0.044167 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.112794 / 0.112794 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015784 / 0.015784 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61115 / $58943 R:1.036843
cross subsidized price / cost ALT cuv_suv_van.ICE                     $44751 / $45855 R:0.975933
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $58106 / $55339 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $75927 / $72312 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $61268 / $62233 R:0.984490
cross subsidized price / cost ALT sedan_wagon.PHEV                    $67712 / $70913 R:0.954863

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61115 / $58943 R:1.036843
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $44751 / $45855 R:0.975933
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $58106 / $55339 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75927 / $72312 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $61268 / $62233 R:0.984490
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $67712 / $70913 R:0.954863

cross subsidized price / cost ALT BEV                                 $63976 / $61526 R:1.039830
cross subsidized price / cost ALT ICE                                 $47508 / $48589 R:0.977762
cross subsidized price / cost ALT PHEV                                $59690 / $57907 R:1.030784
cross subsidized price / cost ALT cuv_suv_van                         $49690 / $49689 R:1.000012
cross subsidized price / cost ALT sedan_wagon                         $65605 / $65603 R:1.000026
cross subsidized price / cost ALT TOTAL                               $52439 / $52438 R:1.000015

2036_3_3  SCORE:0.000012, CE:0.000000, CSPE:0.000015

