Documentation of eMobFin

Documentation Of eMobFin

Quick Links

All Variables

Variable Link Detail

Exogenous Variables Analysis

Endogenous Variables Analysis

Link Polarity

View Summary

View-Variable Profile

Model Assessment Results

Model Information	Result
Total Number Of Variables	448\|1.200
Total Number Of State Variables	57 (12,7%)\|150 (12,5%)
Total Number Of Stocks	55 (12,3%)\|142 (11,8%)
Total Number Of Exogenous Variables	260 (58,0%)\|718 (59,8%)
Total Number Of Endogenous Variables	188 (42,0%)\|482 (40,2%)
Total Number Of Feedback Loops No IVV (Maximum Loop Length: 5) [2, 5]	27 (12\|15\|0)
Total Number Of Feedback Loops With IVV (Maximum Loop Length: 5) [0, 0]	0 (0\|0\|0)
Total Number Of Causal Links	825 (634\|179\|12)\|2.258 (1.750\|463\|45)
Total Number of Rate-to-rate Links	101



Number Of Units Used In The Model (Basic/Combined)	6/17
Total Number Of Equations Using Macros	0 (0,0%)\|0 (0,0%)
Variables With Source Information	9 (2,0%)\|15 (1,2%)
Dimensionless Unit Variables	41 (9,2%)\|108 (9,0%)
Variables without Predefined Min or Max Values	448 (100,0%)\|1.200 (100,0%)
Function Sensitivity Parameters	0 (0,0%)\|0 (0,0%)
Data Lookup Tables	0 (0,0%)\|0 (0,0%)



Time Unit	Year
Initial Time	2005
Final Time	2050
Reported Time Interval	1
Time Step	0.25



Model Is Fully Formulated	Yes
Model Defined Groups	Yes

Warnings	Result
Number Of Undocumented Variables	393 (87,7%)\|1.092 (91,0%)
Equations With Embedded Data	32 (7,1%)\|81 (6,8%)
Variables Not In Any View	5 (1,1%)\|11 (0,9%)
Nonmonotonic Lookup Functions	0 (0,0%)\|0 (0,0%)
Cascading Lookup Functions	0 (0,0%)\|0 (0,0%)
Non-Zero End Sloped Lookup Functions	0 (0,0%)\|0 (0,0%)
Equations With If Then Else Functions	1 (0,2%)\|1 (0,1%)
Equations With Min Or Max Functions	6 (1,3%)\|12 (1,0%)
Equations With Step Pulse Or Related Functions	0 (0,0%)\|0 (0,0%)
Equations With Unit Errors Or Warnings	0 (0,0%)\|0 (0,0%)

Potential Omissions	Result
Unused Variables	47 (10,5%)\|114 (9,5%)
Supplementary Variables	0 (0,0%)\|0 (0,0%)
Supplementary Variables Being Used	0 (0,0%)\|0 (0,0%)
Complex Variable	32 (7,1%)\|67 (5,6%)
Complex Stock	0 (0,0%)\|0 (0,0%)

Variable Types

L: Level (55 / 142)*	SM: Smooth (0 / 0)*	DE: Delay (2 / 8)*†	LI: Level Initial (42)	I: Initial (55 / 176)
C: Constant (93 / 201)	F: Flow (115 / 280)	A: Auxiliary (300 / 857)	Sub: Subscripts (5)	D: Data (9 / 12)
G: Game (0 / 0)	T: Lookup (0 / 0)*††

* (State Variables/Total Stocks) † Total Stocks Do Not Include Fixed Delay Variables. †† (Lookup Tables).

Views

View: Banks - Balance Sheet (42 Variables)

View: ECB - Balance sheet (22 Variables)

View: EIB - Balance Sheet (22 Variables)

View: Gov - Balance Sheet (30 Variables)

View: Gov - Operations (25 Variables)

View: Households - Balance Sheet (68 Variables)

View: Households - Operations (39 Variables)

View: Initialisation Balance Sheets Manufacturers (76 Variables)

View: Initialisation Balance Sheets Other Agents (35 Variables)

View: OEM - Balance sheet (108 Variables)

View: OEM - Cash Flows (45 Variables)

View: OEM - KPI (19 Variables)

View: OEM - Operations (49 Variables)

View: SFC check (19 Variables)

View: Suppliers - Balance sheet (33 Variables)

Groups

.Control (4)	.authorities (67)	.banks (35)	.households (26)	.manufacturers (77)
.suppliers (13)	eMobFin (226)

Quick Links:

Top	(All) Variables (448 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#0 F,A	acquisition AFI (euro/Year) = expenditures public infrastructure Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cash Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#1 C,F	acquisition PPE (euro/Year) acquisition PPE[OEM,Automotive] = 1e+10 acquisition PPE[OEM,Financial] = 0 Present In 1 View: OEM - Balance sheet Used By Book value PPE Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#2 C,F	acquisition vehicles (euro/Year) acquisition vehicles[OEM,Automotive] = 0 acquisition vehicles[OEM,Financial] = 5.5e+10 Present In 2 Views: OEM - Balance sheet OEM - Operations Used By Book value vehicles Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost veh self registrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#3 C	annual mileage ((km/Year)/vehicle) annual mileage[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#4 C	annual vehicle sales total (vehicle/Year) annual vehicle sales total[VEH TYPE] = 4.54e+07,1.6e+07,3.02e+06,455570 Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. automotive wages proportions commercial vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#5 C	APR (Dmnl/Year) = 5 Description: APR means Annual Percentage Rate. Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By favourable EIB rate interest paid on Banks debt interest paid on Banks debt long term interest paid on Banks debt short term interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#6 A	asset turnover (Dmnl/Year) asset turnover[OEM] = ZIDZ(( sales revenue[ OEM,Automotive]+ sales revenue[ OEM,Financial]), assets OEM[ OEM]) Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#7 A	assets Banks (euro) = Cash Banks+ Loans to consumers+ Loans short term to OEM+ Loans long term to OEM Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#8 A	assets by Division (euro) assets by Division[OEM,DIVISION] = current assets[ OEM, DIVISION]+ noncurrent assets[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By assets OEM return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#9 A	assets ECB (euro) = Loans ECB to Banks+ Loans ECB to Gov+ Cash ECB Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#10 A	assets EIB (euro) = Cash EIB+ Loans EIB to OEM Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#11 A	assets OEM (euro) assets OEM[OEM] = SUM( assets by Division[ OEM, DIVISION!]) Present In 3 Views: OEM - Balance sheet OEM - KPI SFC check Used By asset turnover check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#12 A	assets Suppliers (euro) = Cash Suppliers+ Book value AFI Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#13 C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] = 0.32 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#14 C	AUTOMOTIVE SHARE OF EQUITY (Dmnl) AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] = 0.75 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES INITIAL RETAINED EARNINGS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#15 C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] = 0.15 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#16 A	automotive wages (euro/Year) = SUM( labour cost per vehicle[ VEH TYPE!]* annual vehicle sales total[ VEH TYPE!]) Present In 2 Views: Households - Balance Sheet OEM - Operations Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#17 A	average cost inventory (euro/vehicle) average cost inventory[OEM,DIVISION,VEH TYPE,TECH] = Inventories value[ OEM, DIVISION]/ Inventories[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value by type Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#18 C	AVERAGE ICEV LIFETIME (Year) = 20 Present In 1 View: Households - Operations Used By ICEV scrap rate Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#19 C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year) = 50 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#21 A	*battery cost (euro/(kWh)) = battery price in euro/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#20 A	battery cost per vehicle (euro/vehicle) battery cost per vehicle[VEH TYPE,BEV] = EV battery capacity[ VEH TYPE,BEV]* battery price in euro Present In 1 View: OEM - Operations Used By vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#22 A	*battery demand ((kWh)/Year)** = SUM( EV battery capacity[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV]) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from batteries Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#24 C,D	*battery price (dollar/(kWh)) = EXTERNAL_DATA(2.0) Description: Based on previous work (see Gómez Vilchez, J.J.; Thiel, C. Simulating the battery price and the car-mix in key electro-mobility markets via model coupling. J. Simul. 2020, 14, 242–259]), updated with 2021 value . Source: Bloomberg New Energy Finance (BNEF). (2017). Lithium-ion battery costs: Squeezed Margins and New Business Models. Available at: https://about.bnef.com/blog/lithium-ion-battery-costs-squeezed-margins-new-business-models/ and Bloomberg New Energy Finance (BNEF). (2021). Battery Pack Prices Fall to an Average of $132/kWh, But Rising Commodity Prices Start to Bite. Available at: https://about.bnef.com/blog/battery-pack-prices-fall-to-an-average-of-132-kwh-but-rising-commodity-prices-start-to-bite/ Present In 1 View: Suppliers - Balance sheet Used By battery price in euro Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#23 A	*battery price in euro (euro/(kWh)) = battery price/ exchange rate euro dollar Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By battery cost battery cost per vehicle profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#25 L	Book value AFI (euro) = ∫ acquisition AFI- depreciation AFI dt + 0.0 Description: AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers depreciation AFI Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#26 L	Book value PPE (euro) Book value PPE[OEM,DIVISION] = ∫ acquisition PPE[ OEM, DIVISION]- depreciation PPE[ OEM, DIVISION] dt + INITIAL PPE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#27 L	Book value vehicles (euro) Book value vehicles[OEM,DIVISION] = ∫ acquisition vehicles[ OEM, DIVISION]- depreciation vehicles[ OEM, DIVISION] dt + INITIAL LEASE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#37 F,A	borrowing (euro/Year) borrowing[OEM,DIVISION] = borrowing from banks short term[ OEM, DIVISION]+ borrowing from banks long term[ OEM, DIVISION]+ borrowing from EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#30 F,A	borrowing from banks (euro/Year) = principal repayment banks+ liquidity needs HH Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. new loans to consumers Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#28 F,A	borrowing from banks long term (euro/Year) borrowing from banks long term[OEM,DIVISION] = principal repayment long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing new loans long term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#29 F,A	borrowing from banks short term (euro/Year) borrowing from banks short term[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing new loans short term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.banks	#31 F,A	borrowing from ECB (euro/Year) = MAX( liquidity needs Banks, principal repayment ECB) Description: The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank new loans to Banks Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [3,3]
.authorities	#32 F,A	borrowing from EIB (euro/Year) borrowing from EIB[OEM,DIVISION] = principal repayment EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing new loans to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#33 F,A	borrowing from OEM long term (euro/Year) borrowing from OEM long term[OEM,DIVISION] = principal repayment OEM long term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#34 F,A	borrowing from OEM short term (euro/Year) borrowing from OEM short term[OEM,DIVISION] = principal repayment OEM short term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#35 F,A	borrowing from OEMs (euro/Year) = SUM( borrowing from OEM long term[ OEM!, DIVISION!])+SUM( borrowing from OEM short term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#36 F,A	borrowing gov from ECB (euro/Year) = principal repayment gov+ liquidity needs gov Description: The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB new loans to Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
.authorities	#38 L	Budget EC (euro) = ∫ revenues EC- expenditures EC dt + INITIAL BUDGET EC Description: EC means European Commission. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#39 L	Budget Government (euro) = ∫(((((((((( borrowing gov from ECB+ revenues corporate tax)+ revenues energy tax)+ revenues VAT)+ revenues vehicle tax)- expenditures procurement)- expenditures public infrastructure)- expenditures public R&D)- expenditures on health, education and other)- expenditures purchase subsidy)- expenditures scrappage scheme)- principal repayment gov dt + INITIAL BUDGET GOV Description: Similar to Cash and cash equivalents for other (sub-)agents. Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum government expenditures sum of assets all agents Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#40 A	bus purchase (euro/Year) = SUM( vehicle purchase[Bus, TECH!]) Present In 2 Views: Gov - Balance Sheet Gov - Operations Used By expenditures procurement Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#41 L	Capital stock and reserves (euro) Capital stock and reserves[OEM,DIVISION] = ∫ reserves inflow[ OEM, DIVISION] dt + INITIAL RESERVES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#43 F,A	car purchase by debtor (euro/Year) = SUM( vehicle purchase[Car, TECH!])- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By VAT paid by debtors Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#44 L	Cash Banks (euro) = ∫((((((((( borrowing from ECB+ loans long term repaid by OEM)+ loans repaid by consumers)+ loans short term repaid by OEM)+ net bank deposits)+ revenues Banks)- interest paid on ECB debt)- new loans long term to OEM)- new loans short term to OEM)- new loans to consumers)- principal repayment ECB dt + INITIAL CASH BANKS Description: Cash and cash equivalents of the ‘Banks and insurance’ agent. Present In 1 View: Banks - Balance Sheet Used By assets Banks liquidity needs Banks Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.authorities	#45 L	Cash ECB (euro) = ∫((( interest income ECB+ loans repaid by Banks)+ loans repaied by Gov)- new loans to Banks)- new loans to Gov dt + INITIAL CASH ECB Description: Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Present In 2 Views: ECB - Balance sheet SFC check Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#46 L	Cash EIB (euro) = ∫((( interest income EIB+ loans repaid by OEM)+ revenues EC)- expenditures EC)- new loans to OEM dt + INITIAL CASH EIB Description: Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#47 F,A	cash inflows HH creditor (euro/Year) = other income HH+ stock income Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#48 F,A	cash inflows HH debtor (euro/Year) = wages labour+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Households - Balance Sheet Used By Equity HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#49 F,A	cash inflows OEM (euro/Year) cash inflows OEM[OEM,DIVISION] = R&D government grants[ OEM, DIVISION]+ sales revenue[ OEM, DIVISION]+ trade pay inflow[ OEM, DIVISION]+ interest income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#50 F,A	cash inflows Suppliers (euro/Year) = expenditures public infrastructure+ supplier profits+ revenues maintenance Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#51 L	Cash OEM (euro) Cash OEM[OEM,DIVISION] = ∫((((((((((((((( borrowing[ OEM, DIVISION]+ cash inflows OEM[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])+ principal repayment OEM long term[ OEM, DIVISION])+ principal repayment OEM short term[ OEM, DIVISION])+ trade receivables outflow[ OEM, DIVISION])- transfer[ OEM, DIVISION])- acquisition PPE[ OEM, DIVISION])- acquisition vehicles[ OEM, DIVISION])- borrowing from OEM long term[ OEM, DIVISION])- borrowing from OEM short term[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- change in intangibles[ OEM, DIVISION])- change in securities[ OEM, DIVISION])- debt repayment[ OEM, DIVISION])- dividends outflow[ OEM, DIVISION])- trade receivables inflow[ OEM, DIVISION] dt + INITIAL CASH[ OEM, DIVISION] Description: OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Present In 2 Views: OEM - Balance sheet SFC check Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#52 F,A	cash outflows HH creditor (euro/Year) = insurance expenditures by HH creditor+ energy expenditures+ VAT paid by creditors+ revenues vehicle tax+ car purchase by creditor Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#53 F,A	cash outflows HH debtor (euro/Year) = interest paid on Banks debt+SUM( interest paid on OEM debt[ OEM!, DIVISION!])+ car purchase by debtor+ VAT paid by debtors+ maintenance expenditures+ insurance expenditures by HH debtor Present In 1 View: Households - Balance Sheet Used By Equity HH debtor desired HH expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#54 F,A	cash outflows OEM (euro/Year) cash outflows OEM[OEM,DIVISION] = interest expenses[ OEM, DIVISION]+ tax expenses[ OEM, DIVISION]+ trade pay outflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#55 F,A	cash outflows Suppliers (euro/Year) = commercial vehicle purchase+ depreciation AFI+ VAT paid by suppliers Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#56 L	Cash Suppliers (euro) = ∫(((( expenditures public infrastructure+ revenues maintenance)+ supplier profits)- acquisition AFI)- commercial vehicle purchase)- VAT paid by suppliers dt + INITIAL ASSETS SUPPLIERS Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#57 C,F	change in intangibles (euro/Year) change in intangibles[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Intangible assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#58 C,F	change in securities (euro/Year) change in securities[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Securities and loans Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#59 F,A	change in value (euro/Year) change in value[OEM,DIVISION] = increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#60 A	check balance sheet Banks (euro) = assets Banks- equity and liabilities Banks Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Banks - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#61 A	check balance sheet ECB (euro) = assets ECB- Equity and liabilities ECB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: ECB - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#62 A	check balance sheet EIB (euro) = assets EIB- Equity and liabilities EIB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#63 A	check balance sheet Governments (euro) = Budget Government- equity and liabilities Government Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Gov - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#66 A	check balance sheet HH (euro) = wealth HH- equity and liabilities HH Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#64 A	check balance sheet HH creditor (euro) = Wealth HH creditor- Equity HH creditor Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#65 A	check balance sheet HH debtor (euro) = Wealth HH debtor- Equity HH debtor- debt HH total Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#67 A	check balance sheet OEM (euro) check balance sheet OEM[OEM] = assets OEM[ OEM]- equity and liabilities OEM[ OEM] Description: Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#68 A	check balance sheet Suppliers (euro) = assets Suppliers- Equity Suppliers Description: Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#69 A	check initial Banks (euro) = INITIAL CASH BANKS+ INITIAL LOANS TO CONSUMERS+SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])+SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!])- INITIAL DEBT TO CENTRAL BANK- INITIAL DEPOSITS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#70 A	check initial HH debtor (euro) = INITIAL WEALTH HH DEBTOR- INITIAL EQUITY HH DEBTOR- INITIAL LOANS TO CONSUMERS-SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])-SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#71 A	check SFC (euro) = sum of assets all agents- sum of equity and liabilities all agents Description: SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Present In 1 View: SFC check Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#73 C	CORPORATE TAX RATE (Dmnl) = 30 Present In 1 View: OEM - Cash Flows Used By tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#74 C	cost of EVSE fast (euro/point) = 100000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#75 C	cost of EVSE slow (euro/point) = 9000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#79 C	cost of sales (euro/Year) cost of sales[OEM,Automotive] = cost of sales Automotive[ OEM] cost of sales[OEM,Financial] = 5e+06 Present In 1 View: OEM - Cash Flows Used By gross result or profit trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#76 A	cost of sales Automotive (euro/Year) cost of sales Automotive[OEM] = market share domestic OEM[ OEM]* cost of sales total Present In 2 Views: OEM - Cash Flows OEM - Operations Used By cost of sales Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#77 A	cost of sales by veh (euro/Year) cost of sales by veh[VEH TYPE] = ( vehicle production cost[ VEH TYPE,ICEV]* ICEV sales[ VEH TYPE])+( vehicle production cost[ VEH TYPE,BEV]* EV sales[ VEH TYPE,BEV]) Present In 1 View: OEM - Operations Used By cost of sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#78 A	cost of sales total (euro/Year) = SUM( cost of sales by veh[ VEH TYPE!]) Present In 1 View: OEM - Operations Used By cost of sales Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#80 L	Cumulative AFI depreciation (euro) = ∫ depreciation AFI dt + 0.0 Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#81 L	Cumulative depreciation PPE (euro) Cumulative depreciation PPE[OEM,DIVISION] = ∫ depreciation PPE[ OEM, DIVISION]- discontinuation PPE[ OEM, DIVISION] dt + INITIAL CUM DEPR PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#82 L	Cumulative depreciation vehicles (euro) Cumulative depreciation vehicles[OEM,DIVISION] = ∫ depreciation vehicles[ OEM, DIVISION]- discontinuation vehicles[ OEM, DIVISION] dt + INITIAL CUM DEPR VEH[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#83 L	Cumulative electromobility subsidies (euro) = ∫ electromobility subsidies dt + 0.0 Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#85 A	current assets (euro) current assets[OEM,DIVISION] = Cash OEM[ OEM, DIVISION]+ Financial services receivables[ OEM, DIVISION]+ Inventories value[ OEM, DIVISION]+ Securities and loans[ OEM, DIVISION]+ Trade receivables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division current assets OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#84 A	current assets OEM (euro) current assets OEM[OEM] = SUM( current assets[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#87 A	current liabilities (euro) current liabilities[OEM,DIVISION] = Trade payables[ OEM, DIVISION]+ Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities OEM liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#86 A	current liabilities OEM (euro) current liabilities OEM[OEM] = SUM( current liabilities[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#88 L	Debt HH debtor (euro) = ∫ borrowing from banks- principal repayment banks dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on Banks debt principal repayment banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#90 L	Debt HH to OEM (euro) Debt HH to OEM[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#89 L	Debt HH to OEM NC (euro) Debt HH to OEM NC[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#91 A	debt HH total (euro) = SUM( HH debt to OEMs[ OEM!, DIVISION!])+ Debt HH debtor Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#92 F,A	debt repayment (euro/Year) debt repayment[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION]+ principal repayment long term[ OEM, DIVISION]+ principal repayment EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#93 L	Debt to banks long term (euro) Debt to banks long term[OEM,DIVISION] = ∫ borrowing from banks long term[ OEM, DIVISION]- principal repayment long term[ OEM, DIVISION] dt + INITIAL DEBT LONG TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on Banks debt long term noncurrent liabilities principal repayment long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#94 L	Debt to banks short term (euro) Debt to banks short term[OEM,DIVISION] = ∫ borrowing from banks short term[ OEM, DIVISION]- principal repayment short term[ OEM, DIVISION] dt + INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities interest paid on Banks debt short term principal repayment short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.banks	#95 L	Debt to Central Bank (euro) = ∫ borrowing from ECB- principal repayment ECB dt + INITIAL DEBT TO CENTRAL BANK Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By interest paid on ECB debt liabilities Banks principal repayment ECB Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [2,2]
.authorities	#96 L	Debt to ECB (euro) = ∫ borrowing gov from ECB- principal repayment gov dt + INITIAL DEBT GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government principal repayment gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#97 L	Debt to EIB (euro) Debt to EIB[OEM,DIVISION] = ∫ borrowing from EIB[ OEM, DIVISION]- principal repayment EIB[ OEM, DIVISION] dt + INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt noncurrent liabilities principal repayment EIB Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#98 A	decrease in inventories value by type (euro/Year) decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] = average cost inventory[ OEM, DIVISION, VEH TYPE, TECH]* inventories removals[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.banks	#100 L	Deposits Banks (euro) = ∫ net bank deposits dt + INITIAL DEPOSITS BANKS Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#101 F,A	depreciation AFI (euro/Year) = Book value AFI/ lifetime AFI Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cumulative AFI depreciation cash outflows Suppliers Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#102 F,A	depreciation and amortisation (euro/Year) depreciation and amortisation[OEM,DIVISION] = depreciation PPE[ OEM, DIVISION]+ depreciation vehicles[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings operating expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#103 F,A	depreciation PPE (euro/Year) depreciation PPE[OEM,DIVISION] = Historical cost PPE[ OEM, DIVISION]/ AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value PPE Cumulative depreciation PPE depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#104 F,A	depreciation vehicles (euro/Year) depreciation vehicles[OEM,DIVISION] = Historical cost vehicles[ OEM, DIVISION]/ ECONOMIC LIFE OEM FLEET Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value vehicles Cumulative depreciation vehicles depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#105 A	desired government expenditures (euro/Year) = principal repayment gov+ expenditures government Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#106 A	desired HH expenditures (euro/Year) = cash outflows HH debtor+ principal repayment banks Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#107 DE,F,A	discontinuation depr PPE (euro/Year) discontinuation depr PPE[OEM,DIVISION] = DELAY FIXED( increase hist cost PPE[ OEM, DIVISION], AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY, increase hist cost PPE[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#108 DE,F,A	discontinuation depr veh (euro/Year) discontinuation depr veh[OEM,DIVISION] = DELAY FIXED( increase hist cost veh[ OEM, DIVISION], ECONOMIC LIFE OEM FLEET, increase hist cost veh[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#109 F,A	discontinuation PPE (euro/Year) discontinuation PPE[OEM,DIVISION] = discontinuation depr PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#110 F,A	discontinuation vehicles (euro/Year) discontinuation vehicles[OEM,DIVISION] = discontinuation depr veh[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#111 C	DIVIDEND DISTRIBUTION RATIO (Dmnl ) DIVIDEND DISTRIBUTION RATIO[OEM] = 40 Present In 1 View: OEM - Cash Flows Used By dividends paid Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#112 F,A	dividends outflow (euro/Year) dividends outflow[OEM,DIVISION] = dividends paid[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#114 A	earnings before taxes (euro/Year) earnings before taxes[OEM,DIVISION] = EBIT[ OEM, DIVISION]+ financial result[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By net income return on sales before taxes tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#116 A	EBIT (euro/Year) EBIT[OEM,DIVISION] = operating income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Description: Earnings Before Interest and Taxes. Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#115 A	EBIT margin (Dmnl) EBIT margin[OEM,DIVISION] = ZIDZ( EBIT[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#117 C	ECONOMIC LIFE OEM FLEET (Year) = 5 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By depreciation vehicles discontinuation depr veh self deregistrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#118 F,A	electromobility subsidies (euro/Year) = expenditures purchase subsidy+ expenditures public infrastructure Present In 1 View: Gov - Operations Used By Cumulative electromobility subsidies Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#119 C	emission penalties (euro/Year) = 0 Description: In the current model version, it is assumed that OEMs meet their European CO2 emission targets. Present In 1 View: EIB - Balance Sheet Used By revenues EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#120 A	energy costs electricity (euro/Year) energy costs electricity[VEH TYPE,BEV] = fuel price electricity* energy demand[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#121 A	energy costs fossil (euro/Year) energy costs fossil[Car,ICEV] = fuel price petrol* energy demand[Car,ICEV] energy costs fossil[Van,ICEV] = fuel price diesel* energy demand[Van,ICEV] energy costs fossil[Truck,ICEV] = fuel price diesel* energy demand[Truck,ICEV] energy costs fossil[Bus,ICEV] = fuel price diesel* energy demand[Bus,ICEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#123 A	energy demand (energy unit/Year) energy demand[VEH TYPE,TECH] = energy demand per vehicle[ VEH TYPE, TECH]* vehicle stock[ VEH TYPE] Present In 1 View: Households - Operations Used By energy costs electricity energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#122 A	energy demand per vehicle ((energy unit/Year)/vehicle) energy demand per vehicle[VEH TYPE,TECH] = vehicle fuel efficiency[ VEH TYPE, TECH]* annual mileage[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#124 A	energy expenditures for governments (euro/Year) = energy expenditures- energy expenditures for suppliers Present In 2 Views: Gov - Balance Sheet Households - Operations Used By revenues energy tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#125 A	energy expenditures for suppliers (euro/Year) = 0.5* energy expenditures Present In 2 Views: Households - Operations Suppliers - Balance sheet Used By energy expenditures for governments energy production costs profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#127 A	energy production costs (euro/Year) = energy expenditures for suppliers/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#128 A	equity and liabilities Banks (euro) = Equity Banks+ liabilities Banks Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#129 L	Equity and liabilities ECB (euro) = ∫ interest income ECB dt + INITIAL L&E ECB Description: Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#130 L	Equity and liabilities EIB (euro) = ∫ revenues EIB- expenditures EIB dt + INITIAL L&E EIB Description: For simplicity equity and liabilities are lumped together for this sub-agent. Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#131 A	equity and liabilities Government (euro) = Equity Government+ Debt to ECB Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#132 A	equity and liabilities HH (euro) = debt HH total+ Equity HH creditor+ Equity HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#133 A	equity and liabilities OEM (euro) equity and liabilities OEM[OEM] = equity OEM[ OEM]+ liabilities OEM[ OEM] Present In 2 Views: OEM - Balance sheet SFC check Used By check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#134 L	Equity Banks (euro) = ∫ revenues Banks- interest paid on ECB debt dt + INITIAL EQUITY BANKS Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#135 L	Equity Government (euro) = ∫ revenues government- expenditures government dt + INITIAL EQUITY GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#136 L	Equity HH creditor (euro) = ∫ cash inflows HH creditor- cash outflows HH creditor dt + INITIAL EQUITY HH CREDITOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#137 L	Equity HH debtor (euro) = ∫ cash inflows HH debtor- cash outflows HH debtor dt + INITIAL EQUITY HH DEBTOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#139 A	equity OEM (euro) equity OEM[OEM] = SUM( equity OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#138 A	equity OEM by Division (euro) equity OEM by Division[OEM,DIVISION] = Capital stock and reserves[ OEM, DIVISION]+ Retained earnings[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By equity OEM return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#140 L	Equity Suppliers (euro) = ∫ cash inflows Suppliers- cash outflows Suppliers dt + INITIAL EQUITY SUPPLIERS Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#141 C	*EV battery capacity ((kWh)/vehicle) EV battery capacity[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By battery cost per vehicle battery demand Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#143 C,D	EV sales (vehicle/Year) EV sales[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Description: EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 2 Views: Households - Operations OEM - Operations Used By EV sales total battery demand cost of sales by veh inflow to EV stock raw material costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#142 A	EV sales total (vehicle/Year) EV sales total[VEH TYPE] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. vehicle purchase vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#145 L	EV stock (vehicle) EV stock[VEH TYPE,BEV] = ∫ inflow to EV stock[ VEH TYPE,BEV] dt + 280.0 Description: EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Households - Operations Used By EV stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#144 A	EV stock total (vehicle) EV stock total[VEH TYPE] = EV stock[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By vehicle stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#146 C,D	EVSE fast deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Fast’ refers to high power or fast charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE fast Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#147 L	EVSE fast in use (point) = ∫ inflow EVSE fast dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#149 L	EVSE slow (point) = ∫ inflow EVSE slow dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#148 C,D	EVSE slow deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Slow’ refers to normal power or slow charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE slow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#150 C,D	exchange rate euro dollar (dollar/euro) = EXTERNAL_DATA(2.0) Description: ECB / Eurostat and own assumptions. Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By battery price in euro expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#151 F,A	expenditures EC (euro/Year) = fund to support zero emission mobility and automotive workers Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. expenditures EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#152 F,A	expenditures EIB (euro/Year) = expenditures EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#153 F,A	expenditures government (euro/Year) = expenditures procurement+ expenditures public infrastructure+ expenditures public R&D+ expenditures on health, education and other+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Gov - Balance Sheet Used By Equity Government desired government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#154 C,F	expenditures on health, education and other (euro/Year) = 2e+12 Present In 1 View: Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#155 F,A	expenditures procurement (euro/Year) = bus purchase Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#158 C,D	expenditures purchase subsidy in dollar (dollar/Year) = EXTERNAL_DATA(2.0) Description: Statista based on IEA Global Electric Vehicle Outlook 2022 p. 25 Present In 1 View: Gov - Operations Used By expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#160 C,F	expenditures scrappage scheme (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#161 A	favourable EIB rate (Dmnl/Year) = MAX(0.5, APR-1) Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#163 A	financial result (euro/Year) financial result[OEM,DIVISION] = interest income[ OEM, DIVISION]- interest expenses[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#165 L	Financial services receivables (euro) Financial services receivables[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#164 L	Financial services receivables noncurrent (euro) Financial services receivables noncurrent[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#166 C,D	fuel price diesel (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#167 C,D	fuel price electricity (euro/energy unit) = EXTERNAL_DATA(2.0) Description: Own assumption. Present In 1 View: Households - Operations Used By energy costs electricity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#168 C,D	fuel price petrol (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#169 C	fund to support zero emission mobility and automotive workers (euro/Year) = 0 Present In 1 View: EIB - Balance Sheet Used By expenditures EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#170 C	general and administrative expenses (euro/Year) general and administrative expenses[OEM,Automotive] = INTENSITY OF SGA[ OEM]/100* sales revenues Automotive[ OEM] general and administrative expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#171 A	gross margin (Dmnl) gross margin[OEM,DIVISION] = ZIDZ( gross result or profit[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#172 A	gross profit per veh (euro/vehicle) gross profit per veh[VEH TYPE,TECH] = vehicle price[ VEH TYPE, TECH]- vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#173 A	gross result or profit (euro/Year) gross result or profit[OEM,DIVISION] = sales revenue[ OEM, DIVISION]- cost of sales[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By gross margin operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#174 A	HH debt to OEMs (euro) HH debt to OEMs[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]+ Debt HH to OEM NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#175 C	HH SHARE OF VEHICLES (Dmnl) = 0.5 Present In 1 View: Households - Operations Used By insurance expenditures by HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#176 L	Historical cost PPE (euro) Historical cost PPE[OEM,DIVISION] = ∫ increase hist cost PPE[ OEM, DIVISION]- discontinuation depr PPE[ OEM, DIVISION] dt + INITIAL HIST COST PPE[ OEM, DIVISION] Description: PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#177 L	Historical cost vehicles (euro) Historical cost vehicles[OEM,DIVISION] = ∫ increase hist cost veh[ OEM, DIVISION]- discontinuation depr veh[ OEM, DIVISION] dt + INITIAL HIST COST VEH[ OEM, DIVISION] Description: Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#179 A	ICEV sales (vehicle/Year) ICEV sales[VEH TYPE] = annual vehicle sales total[ VEH TYPE]- EV sales total[ VEH TYPE] Description: ICEV means Internal Combustion Engine Vehicle. Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations cost of sales by veh inflow to ICEV stock raw material costs vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#178 A	ICEV sales excl self registrations (vehicle/Year) ICEV sales excl self registrations[Car] = ICEV sales[Car]-SUM( self registrations[ OEM!, DIVISION!,Car]) ICEV sales excl self registrations[Van] = ICEV sales[Van] ICEV sales excl self registrations[Truck] = ICEV sales[Truck] ICEV sales excl self registrations[Bus] = ICEV sales[Bus] Present In 1 View: Households - Operations Used By vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#180 F,A	ICEV scrap rate (vehicle/Year) ICEV scrap rate[VEH TYPE] = ICEV stock[ VEH TYPE]/ AVERAGE ICEV LIFETIME Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#181 L	ICEV stock (vehicle) ICEV stock[VEH TYPE] = ∫ inflow to ICEV stock[ VEH TYPE]- ICEV scrap rate[ VEH TYPE] dt + INITIAL ICEV STOCK[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV scrap rate vehicle stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#182 F,A	increase hist cost PPE (euro/Year) increase hist cost PPE[OEM,DIVISION] = acquisition PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#183 F,A	increase hist cost veh (euro/Year) increase hist cost veh[OEM,DIVISION] = acquisition vehicles[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr veh Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#184 A	increase in inventories value by type (euro/Year) increase in inventories value by type[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH]* vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By increase in inventories value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#186 F,A	inflow EVSE fast (point/Year) = EVSE fast deployment Present In 1 View: Gov - Operations Used By EVSE fast in use EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#187 F,A	inflow EVSE slow (point/Year) = EVSE slow deployment Present In 1 View: Gov - Operations Used By EVSE slow EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#188 F,A	inflow to EV stock (vehicle/Year) inflow to EV stock[VEH TYPE,BEV] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By EV stock EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#189 F,A	inflow to ICEV stock (vehicle/Year) inflow to ICEV stock[VEH TYPE] = ICEV sales[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#190 C	INITIAL ASSETS BANKS (euro) = 1e+13 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS INITIAL EQUITY BANKS INITIAL LIABILITIES BANKS INITIAL LOANS TO CONSUMERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#191 I	INITIAL ASSETS BY DIVISION (euro) INITIAL ASSETS BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial total assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#193 I	initial assets check (euro) initial assets check[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#192 I	initial assets check 2 (euro) initial assets check 2[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check 2[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#194 C	INITIAL ASSETS ECB (euro) = 6e+12 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB INITIAL L&E ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#195 C	INITIAL ASSETS EIB (euro) = 2.8e+11 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH EIB INITIAL L&E EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#196 C	INITIAL ASSETS PER VEHICLE (euro/vehicle) = 39600 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#197 LI,C	INITIAL ASSETS SUPPLIERS (euro) = 1e+12 Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Cash Suppliers INITIAL EQUITY SUPPLIERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#201 I	initial balance sheet check (euro) initial balance sheet check[OEM] = INITIAL(SUM( initial balance sheet check by Division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#198 I	initial balance sheet check 2 (euro) initial balance sheet check 2[OEM] = INITIAL( initial total assets check[ OEM]- initial total liabilities check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#199 I	initial balance sheet check 3 (euro) initial balance sheet check 3[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total liabilities[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#200 I	initial balance sheet check by Division (euro) initial balance sheet check by Division[OEM,DIVISION] = INITIAL( initial total assets by division[ OEM, DIVISION]- INITIAL total LIABILITIES by division[ OEM, DIVISION]) Description: At the Division level, a nonzero value may be attained. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#202 LI,C	INITIAL BUDGET EC (euro) = 0 Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#203 LI,C	INITIAL BUDGET GOV (euro) = 1e+12 Description: Gov is used as the abbreviation of Government. Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. INITIAL DEBT GOV INITIAL EQUITY GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#204 LI,A	INITIAL CASH BANKS (euro) = INITIAL SHARE OF CASH BANKS* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. INITIAL LOANS TO CONSUMERS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#205 LI,A	INITIAL CASH ECB (euro) = INITIAL ASSETS ECB- INITIAL LOANS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#206 LI,A	INITIAL CASH EIB (euro) = INITIAL ASSETS EIB-SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#208 LI,A	INITIAL CUM DEPR PPE (euro) INITIAL CUM DEPR PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION] Description: CUM DEPR VEH means Cumulative Depreciation Vehicles. Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#209 LI,A	INITIAL CUM DEPR VEH (euro) INITIAL CUM DEPR VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#212 I	INITIAL CURRENT ASSETS (euro) INITIAL CURRENT ASSETS[OEM] = INITIAL( INITIAL SHARE OF CURRENT ASSETS[ OEM]* INITIAL total ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#211 I	INITIAL CURRENT ASSETS BY DIVISION (euro) INITIAL CURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Automotive]* INITIAL CURRENT ASSETS[ OEM]) INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Automotive])* INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL SECURITIES INITIAL TRADE initial current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#210 I	initial current assets by division check (euro) initial current assets by division check[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#214 I	INITIAL CURRENT LIABILITIES (euro) INITIAL CURRENT LIABILITIES[OEM] = INITIAL( INITIAL SHARE OF CURRENT LIABILITIES[ OEM]* INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION INITIAL NONCURRENT LIABILITIES SHARE OF SHORT TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#213 I	INITIAL CURRENT LIABILITIES BY DIVISION (euro) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive]* INITIAL CURRENT LIABILITIES[ OEM]) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive])* INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT SHORT TERM TO BANKS INITIAL LIABILITIES BY DIVISION INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#215 LI,A	INITIAL DEBT GOV (euro) = INITIAL BUDGET GOV- INITIAL EQUITY GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt to ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#216 A	INITIAL DEBT HH DEBTOR (euro) = INITIAL LOANS TO CONSUMERS+SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])+SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL WEALTH HH DEBTOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#222 LI,A	INITIAL EQUITY BANKS (euro) = INITIAL SHARE OF EQUITY* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Banks INITIAL LIABILITIES BANKS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#223 LI,A	INITIAL EQUITY GOV (euro) = INITIAL BUDGET GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Government INITIAL DEBT GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#224 LI,A	INITIAL EQUITY HH CREDITOR (euro) = INITIAL DEPOSITS BANKS Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH creditor INITIAL WEALTH HH CREDITOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#225 LI,C	INITIAL EQUITY HH DEBTOR (euro) = 0 Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH debtor INITIAL WEALTH HH DEBTOR check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#226 LI,A	INITIAL EQUITY SUPPLIERS (euro) = INITIAL ASSETS SUPPLIERS Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#229 LI,A	INITIAL HIST COST PPE (euro) INITIAL HIST COST PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION]+ INITIAL CUM DEPR PPE[ OEM, DIVISION] Description: HIST COST PPE means Historical Cost Property, plant, and equipment. Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#230 LI,A	INITIAL HIST COST VEH (euro) INITIAL HIST COST VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION]+ INITIAL CUM DEPR VEH[ OEM, DIVISION] Description: HIST COST VEH means Historical Cost Vehicles. Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#231 LI,C	INITIAL ICEV STOCK (vehicle) INITIAL ICEV STOCK[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#234 LI,A	INITIAL INVENTORIES (vehicle) INITIAL INVENTORIES[OEM,VEH TYPE,TECH] = INITIAL INV VALUE[ OEM,Automotive]/ vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#235 LI,A	INITIAL L&E ECB (euro) = INITIAL ASSETS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#236 LI,A	INITIAL L&E EIB (euro) = INITIAL ASSETS EIB Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#238 A	INITIAL LIABILITIES BANKS (euro) = INITIAL ASSETS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEBT TO CENTRAL BANK INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#239 I	INITIAL LIABILITIES BY DIVISION (euro) INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#240 I	initial liabilities check (euro) initial liabilities check[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- initial total liabilities less equity check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#241 C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle) = 34200 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#242 A	INITIAL LOANS ECB (euro) = INITIAL DEBT TO CENTRAL BANK+ INITIAL LOANS TO GOV Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#244 LI,C	INITIAL LOANS TO GOV (euro) = 0 Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By INITIAL LOANS ECB Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#245 I	INITIAL LONG TERM DEBT (euro) INITIAL LONG TERM DEBT[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT LONG TERM TO BANKS initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#246 I	initial non current assets by division check (euro) initial non current assets by division check[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total non current assets by division[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#248 I	INITIAL NONCURRENT ASSETS (euro) INITIAL NONCURRENT ASSETS[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#247 I	INITIAL NONCURRENT ASSETS BY DIVISION (euro) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Financial])* INITIAL NONCURRENT ASSETS[ OEM]) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Financial]* INITIAL NONCURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL INTANGIBLE INITIAL LEASE INITIAL PPE initial non current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#250 I	INITIAL NONCURRENT LIABILITIES (euro) INITIAL NONCURRENT LIABILITIES[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#249 I	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive]* INITIAL NONCURRENT LIABILITIES[ OEM]) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive])* INITIAL NONCURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#251 LI,A	INITIAL OEM FLEET (vehicle) INITIAL OEM FLEET[OEM,DIVISION,Car] = INITIAL LEASE[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#253 I	INITIAL RESERVES GROUP (euro) INITIAL RESERVES GROUP[OEM] = INITIAL( INITIAL total EQUITY[ OEM]* SHARE OF INITIAL RESERVES) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#257 C	INITIAL SHARE DEPOSITS BANKS (Dmnl) = 0.5 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#258 C	INITIAL SHARE OF CASH BANKS (Dmnl) = 0.01 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#259 C	INITIAL SHARE OF CURRENT ASSETS (Dmnl) INITIAL SHARE OF CURRENT ASSETS[OEM] = 0.46 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#260 C	INITIAL SHARE OF CURRENT LIABILITIES (Dmnl) INITIAL SHARE OF CURRENT LIABILITIES[OEM] = 0.47 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#261 C	INITIAL SHARE OF EQUITY (Dmnl) = 0.1 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL EQUITY BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#266 I	INITIAL total ASSETS (euro) INITIAL total ASSETS[OEM] = INITIAL( INITIAL ASSETS PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS INITIAL NONCURRENT ASSETS INITIAL total EQUITY initial assets check initial assets check 2 initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#263 I	initial total assets by division (euro) initial total assets by division[OEM,DIVISION] = INITIAL( initial total current assets by division[ OEM, DIVISION]+ initial total non current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total assets check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#265 I	initial total assets check (euro) initial total assets check[OEM] = INITIAL(SUM( initial total assets by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#264 I	initial total assets check 2 (euro) initial total assets check 2[OEM] = INITIAL(SUM( INITIAL ASSETS BY DIVISION[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#267 I	initial total current assets by division (euro) initial total current assets by division[OEM,DIVISION] = INITIAL( INITIAL CASH[ OEM, DIVISION]+ INITIAL FIN SER[ OEM, DIVISION]+ INITIAL INV VALUE[ OEM, DIVISION]+ INITIAL SECURITIES[ OEM, DIVISION]+ INITIAL TRADE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#270 I	INITIAL total EQUITY (euro) INITIAL total EQUITY[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP INITIAL RETAINED EARNINGS initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#268 I	initial total equity by division (euro) initial total equity by division[OEM,DIVISION] = INITIAL( INITIAL RESERVES[ OEM, DIVISION]+ INITIAL RETAINED EARNINGS[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#269 I	initial total equity check (euro) initial total equity check[OEM] = INITIAL(SUM( initial total equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#276 I	initial total liabilities (euro) initial total liabilities[OEM] = INITIAL( INITIAL total EQUITY[ OEM]+ INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#271 I	INITIAL total LIABILITIES by division (euro) INITIAL total LIABILITIES by division[OEM,DIVISION] = INITIAL( initial total equity by division[ OEM, DIVISION]+ initial total liabilities less equity by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#272 I	initial total liabilities check (euro) initial total liabilities check[OEM] = INITIAL(SUM( INITIAL total LIABILITIES by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#275 I	INITIAL total LIABILITIES less equity (euro) INITIAL total LIABILITIES less equity[OEM] = INITIAL( INITIAL LIABILITIES PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES INITIAL NONCURRENT LIABILITIES INITIAL total EQUITY initial liabilities check initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#273 I	initial total liabilities less equity by division (euro) initial total liabilities less equity by division[OEM,DIVISION] = INITIAL( INITIAL LONG TERM DEBT[ OEM, DIVISION]+ INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION]+ INITIAL TRADE PAYABLES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total liabilities less equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#274 I	initial total liabilities less equity check (euro) initial total liabilities less equity check[OEM] = INITIAL(SUM( initial total liabilities less equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#277 I	initial total non current assets by division (euro) initial total non current assets by division[OEM,DIVISION] = INITIAL( INITIAL FIN SER NC[ OEM, DIVISION]+ INITIAL INTANGIBLE[ OEM, DIVISION]+ INITIAL LEASE[ OEM, DIVISION]+ INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial non current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#280 I	INITIAL VEHICLE SALES (vehicle/Year) INITIAL VEHICLE SALES[Domestic] = INITIAL( INITIAL WORLD VEHICLE SALES* market share domestic OEM[Domestic]) INITIAL VEHICLE SALES[Foreign] = INITIAL( INITIAL WORLD VEHICLE SALES(1- market share domestic OEM[Domestic])) Present In 1 View:* Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#281 LI,A	INITIAL WEALTH HH CREDITOR (euro) = INITIAL EQUITY HH CREDITOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#282 LI,A	INITIAL WEALTH HH DEBTOR (euro) = INITIAL EQUITY HH DEBTOR+ INITIAL DEBT HH DEBTOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#283 C	INITIAL WORLD VEHICLE SALES (vehicle/Year) = 6.59238e+07 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL VEHICLE SALES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#286 A	insurance expenditures (euro/Year) = insurance premiums* vehicle stock total Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Households - Operations Used By insurance expenditures by HH creditor insurance expenditures by HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#284 F,A	insurance expenditures by HH creditor (euro/Year) = insurance expenditures- insurance expenditures by HH debtor Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#285 F,A	insurance expenditures by HH debtor (euro/Year) = HH SHARE OF VEHICLES* insurance expenditures Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor insurance expenditures by HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#287 C	insurance premiums ((euro/Year)/vehicle) = 500 Present In 2 Views: Households - Balance Sheet Households - Operations Used By insurance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#288 L	Intangible assets (euro) Intangible assets[OEM,DIVISION] = ∫ change in intangibles[ OEM, DIVISION] dt + INITIAL INTANGIBLE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#289 C	INTENSITY OF R&D (Dmnl) INTENSITY OF R&D[OEM] = 6 Description: R&D means Research and Development Present In 1 View: OEM - Operations Used By R&D expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#290 C	INTENSITY OF SELLING (Dmnl) INTENSITY OF SELLING[OEM] = 10 Present In 1 View: OEM - Operations Used By selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#291 C	INTENSITY OF SGA (Dmnl) INTENSITY OF SGA[OEM] = 4 Present In 1 View: OEM - Operations Used By general and administrative expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#292 A	interest expenses (euro/Year) interest expenses[OEM,DIVISION] = interest paid on private Banks debt by OEM[ OEM, DIVISION]+ interest paid on EIB debt[ OEM, DIVISION] Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - KPI Used By cash outflows OEM financial result return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#295 A	interest income (euro/Year) interest income[OEM,DIVISION] = interest paid on OEM debt[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By cash inflows OEM financial result Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#293 F,A	interest income ECB (euro/Year) = interest paid on ECB debt Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#294 F,A	interest income EIB (euro/Year) = SUM( interest paid on EIB debt[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#298 F,A	interest paid on Banks debt (euro/Year) = APR/100* Debt HH debtor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#296 A	interest paid on Banks debt long term (euro/Year) interest paid on Banks debt long term[OEM,DIVISION] = APR/100* Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#297 A	interest paid on Banks debt short term (euro/Year) interest paid on Banks debt short term[OEM,DIVISION] = APR/100* Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#299 F,A	interest paid on ECB debt (euro/Year) = interest policy rate/100* Debt to Central Bank Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks interest income ECB Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
.authorities	#300 A	interest paid on EIB debt (euro/Year) interest paid on EIB debt[OEM,DIVISION] = favourable EIB rate/100* Debt to EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By interest expenses interest income EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#301 F,A	interest paid on OEM debt (euro/Year) interest paid on OEM debt[OEM,DIVISION] = ( APR+ OEM spread over APR)/100* HH debt to OEMs[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Cash Flows Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor interest income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#302 A	interest paid on private Banks debt by OEM (euro/Year) interest paid on private Banks debt by OEM[OEM,DIVISION] = interest paid on Banks debt short term[ OEM, DIVISION]+ interest paid on Banks debt long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By interest expenses revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#303 C	interest policy rate (Dmnl/Year) = 3 Present In 1 View: ECB - Balance sheet Used By interest paid on ECB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#308 L	Inventories (vehicle) Inventories[OEM,VEH TYPE,TECH] = ∫ inventories additions[ OEM, VEH TYPE, TECH]- inventories removals[ OEM, VEH TYPE, TECH] dt + INITIAL INVENTORIES[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By average cost inventory inventories total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#304 C,F	inventories additions (vehicle/Year) inventories additions[OEM,VEH TYPE,ICEV] = 100000 inventories additions[OEM,VEH TYPE,BEV] = 0 Present In 1 View: OEM - Operations Used By Inventories increase in inventories value by type inventories removals Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#305 F,A	inventories removals (vehicle/Year) inventories removals[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories decrease in inventories value by type Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#306 A	inventories total (vehicle) inventories total[OEM] = SUM( Inventories[ OEM, VEH TYPE!, TECH!]) Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#307 L	Inventories value (euro) Inventories value[OEM,DIVISION] = ∫ increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] dt + INITIAL INV VALUE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Operations Used By average cost inventory current assets Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#309 C	labour cost per vehicle (euro/vehicle) labour cost per vehicle[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By automotive wages vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#310 A	liabilities Banks (euro) = Deposits Banks+ Debt to Central Bank Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#312 A	liabilities OEM (euro) liabilities OEM[OEM] = SUM( liabilities OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#311 A	liabilities OEM by Division (euro) liabilities OEM by Division[OEM,DIVISION] = current liabilities[ OEM, DIVISION]+ noncurrent liabilities[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#313 C	lifetime AFI (Year) = 20 Present In 1 View: Suppliers - Balance sheet Used By depreciation AFI Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#314 A	liquidity needs Banks (euro/Year) = IF THEN ELSE( Cash Banks<0,- Cash Banks/ TIME STEP,0) Present In 1 View: Banks - Balance Sheet Used By borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.authorities	#315 A	liquidity needs gov (euro/Year) = MAX(0, desired government expenditures- maximum government expenditures) Present In 1 View: Gov - Balance Sheet Used By borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
eMobFin	#316 A	liquidity needs HH (euro/Year) = MAX(0, desired HH expenditures- maximum HH expenditures) Present In 1 View: Households - Balance Sheet Used By borrowing from banks Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#318 C	LOAN PERIOD SHORT TERM (Year) = 1 Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By principal repayment OEM short term principal repayment short term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#319 L	Loans ECB to Banks (euro) = ∫ new loans to Banks- loans repaid by Banks dt + INITIAL DEBT TO CENTRAL BANK Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#320 L	Loans ECB to Gov (euro) = ∫ new loans to Gov- loans repaied by Gov dt + INITIAL LOANS TO GOV Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#321 L	Loans EIB to OEM (euro) = ∫ new loans to OEM- loans repaid by OEM dt + SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#322 F,A	loans long term repaid by OEM (euro/Year) = SUM( principal repayment long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#323 L	Loans long term to OEM (euro) = ∫ new loans long term to OEM- loans long term repaid by OEM dt + SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#324 F,A	loans repaid by Banks (euro/Year) = principal repayment ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#325 F,A	loans repaid by consumers (euro/Year) = principal repayment banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#326 F,A	loans repaid by OEM (euro/Year) = SUM( principal repayment EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#327 F,A	loans repaied by Gov (euro/Year) = principal repayment gov Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#328 F,A	loans short term repaid by OEM (euro/Year) = SUM( principal repayment short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#329 L	Loans short term to OEM (euro) = ∫ new loans short term to OEM- loans short term repaid by OEM dt + SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#330 L	Loans to consumers (euro) = ∫ new loans to consumers- loans repaid by consumers dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#331 C	maintenance cost ((euro/Year)/vehicle) = 300 Present In 1 View: Households - Operations Used By maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#333 C	market share domestic OEM (Dmnl) market share domestic OEM[OEM] = 0.5 Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Cash Flows OEM - Operations Used By INITIAL VEHICLE SALES R&D government grants cost of sales Automotive sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#334 A	maximum government expenditures (euro/Year) = Budget Government/ TIME STEP Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#335 A	maximum HH expenditures (euro/Year) = Wealth HH debtor/ TIME STEP Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.banks	#337 F,A	net bank deposits (euro/Year) = net savings HH creditor Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Deposits Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#338 A	net income (euro/Year) net income[OEM,DIVISION] = earnings before taxes[ OEM, DIVISION]- tax expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By dividends paid net profit margin return on assets ROA return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#339 A	net profit margin (Dmnl) net profit margin[OEM,DIVISION] = ZIDZ( net income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By return on sales after taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#340 A	net savings HH creditor (euro/Year) = cash inflows HH creditor- cash outflows HH creditor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By net bank deposits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#341 F,A	new loans long term to OEM (euro/Year) = SUM( borrowing from banks long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#342 F,A	new loans short term to OEM (euro/Year) = SUM( borrowing from banks short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#343 F,A	new loans to Banks (euro/Year) = borrowing from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#344 F,A	new loans to consumers (euro/Year) = borrowing from banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#345 F,A	new loans to Gov (euro/Year) = borrowing gov from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#346 F,A	new loans to OEM (euro/Year) = SUM( borrowing from EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#347 C	nonautomotive wages (euro/Year) = 1e+12 Present In 1 View: Households - Balance Sheet Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#348 A	noncurrent assets (euro) noncurrent assets[OEM,DIVISION] = Book value PPE[ OEM, DIVISION]+ Book value vehicles[ OEM, DIVISION]+ Financial services receivables noncurrent[ OEM, DIVISION]+ Intangible assets[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#349 A	noncurrent liabilities (euro) noncurrent liabilities[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]+ Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#350 L	OEM fleet (vehicle) OEM fleet[OEM,DIVISION,Car] = ∫ self registrations[ OEM, DIVISION,Car]- self deregistrations[ OEM, DIVISION,Car] dt + INITIAL OEM FLEET[ OEM, DIVISION,Car] Present In 1 View: OEM - Operations Used By sales revenue Financial self deregistrations Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#351 C	OEM spread over APR (Dmnl/Year) = 1 Present In 1 View: Households - Balance Sheet Used By interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#352 C	one year (Year) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#353 A	operating costs (euro/Year) operating costs[OEM,DIVISION] = general and administrative expenses[ OEM, DIVISION]+ selling expenses[ OEM, DIVISION]+ R&D expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By operating expenses trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#354 A	operating expenses (euro/Year) operating expenses[OEM,DIVISION] = operating costs[ OEM, DIVISION]+ depreciation and amortisation[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#355 A	operating income (euro/Year) operating income[OEM,DIVISION] = gross result or profit[ OEM, DIVISION]- operating expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT Earnings Before Interest and Taxes. operating margin Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#356 A	operating margin (Dmnl) operating margin[OEM,DIVISION] = ZIDZ( operating income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#358 C	other income (euro/Year) other income[OEM,DIVISION] = 0 Present In 1 View: OEM - Cash Flows Used By EBIT Earnings Before Interest and Taxes. cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#357 C,F	other income HH (euro/Year) = 8e+12 Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#359 F,A	principal repayment banks (euro/Year) = Debt HH debtor/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor borrowing from banks desired HH expenditures loans repaid by consumers principal repayment by HH Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#360 F,A	principal repayment by HH (euro/Year) = principal repayment banks+SUM( principal repayment OEM short term[ OEM!, DIVISION!])+SUM( principal repayment OEM long term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#361 F,A	principal repayment ECB (euro/Year) = Debt to Central Bank/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). loans repaid by Banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#362 F,A	principal repayment EIB (euro/Year) principal repayment EIB[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing from EIB debt repayment loans repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#363 F,A	principal repayment gov (euro/Year) = Debt to ECB/ LOAN PERIOD LONG TERM Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. desired government expenditures loans repaied by Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#364 F,A	principal repayment long term (euro/Year) principal repayment long term[OEM,DIVISION] = Debt to banks long term[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing from banks long term debt repayment loans long term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#365 F,A	principal repayment OEM long term (euro/Year) principal repayment OEM long term[OEM,DIVISION] = Debt HH to OEM NC[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEM long term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#366 F,A	principal repayment OEM short term (euro/Year) principal repayment OEM short term[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEM short term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#367 F,A	principal repayment short term (euro/Year) principal repayment short term[OEM,DIVISION] = Debt to banks short term[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing from banks short term debt repayment loans short term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#368 A	profits from batteries (euro/Year) = ( battery price in euro- battery cost)* battery demand Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#369 A	profits from energy (euro/Year) = energy expenditures for suppliers- energy production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#370 A	profits from raw materials (euro/Year) = raw material costs- raw materials production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#371 A	proportions commercial vehicles (Dmnl) proportions commercial vehicles[Commercial vehicles] = annual vehicle sales total[ Commercial vehicles]/SUM( annual vehicle sales total[ Commercial vehicles!]) Present In 1 View: Households - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#372 C	R&D expenses (euro/Year) R&D expenses[OEM,Automotive] = INTENSITY OF R&D[ OEM]/100* sales revenues Automotive[ OEM] R&D expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#373 C	R&D government grants (euro/Year) R&D government grants[OEM,Automotive] = market share domestic OEM[ OEM]* expenditures public R&D R&D government grants[OEM,Financial] = 0 Present In 1 View: OEM - Cash Flows Used By cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#374 C	raw material cost (euro/vehicle) raw material cost[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By raw material costs vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#375 A	raw material costs (euro/Year) = (SUM( raw material cost[ VEH TYPE!,ICEV]* ICEV sales[ VEH TYPE!]))+(SUM( raw material cost[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV])) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from raw materials raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#376 A	raw materials production costs (euro/Year) = raw material costs/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from raw materials Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#377 C,F	reserves inflow (euro/Year) reserves inflow[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Capital stock and reserves Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#378 L	Retained earnings (euro) Retained earnings[OEM,DIVISION] = ∫(((((( cash inflows OEM[ OEM, DIVISION]+ change in value[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- depreciation and amortisation[ OEM, DIVISION])- dividends paid[ OEM, DIVISION])- reserves inflow[ OEM, DIVISION])- transfer[ OEM, DIVISION] dt + INITIAL RETAINED EARNINGS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#379 A	return on assets ROA (Dmnl/Year) return on assets ROA[OEM,DIVISION] = ( net income[ OEM, DIVISION]+ interest expenses[ OEM, DIVISION])/ assets by Division[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#380 A	return on equity ROE (Dmnl/Year) return on equity ROE[OEM,DIVISION] = net income[ OEM, DIVISION]/ equity OEM by Division[ OEM, DIVISION]100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#381 A	return on sales after taxes (Dmnl) return on sales after taxes[OEM,DIVISION] = net profit margin[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#382 A	return on sales before taxes (Dmnl) return on sales before taxes[OEM,DIVISION] = ZIDZ( earnings before taxes[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#383 C	revenue per leased car ((euro/Year)/vehicle) = 4900 Present In 1 View: OEM - Operations Used By sales revenue Financial Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#384 F,A	revenues Banks (euro/Year) = interest paid on Banks debt+ insurance expenditures+SUM( interest paid on private Banks debt by OEM[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#385 F,A	revenues corporate tax (euro/Year) = SUM( tax expenses[ OEM!, DIVISION!]) Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#386 F,A	revenues EC (euro/Year) = emission penalties Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#387 F,A	revenues EIB (euro/Year) = interest income EIB+ revenues EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#388 F,A	revenues energy tax (euro/Year) = energy expenditures for governments Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#389 F,A	revenues government (euro/Year) = revenues corporate tax+ revenues energy tax+ revenues VAT+ revenues vehicle tax Present In 1 View: Gov - Balance Sheet Used By Equity Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#390 F,A	revenues maintenance (euro/Year) = maintenance expenditures Present In 2 Views: Households - Balance Sheet Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#392 C,F	revenues vehicle tax (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#394 A	sales revenue (euro/Year) sales revenue[OEM,Automotive] = sales revenues Automotive[ OEM] sales revenue[OEM,Financial] = sales revenue Financial[ OEM] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin asset turnover cash inflows OEM gross margin gross result or profit net profit margin operating margin return on sales before taxes trade receivables inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#393 A	sales revenue Financial (euro/Year) sales revenue Financial[OEM] = revenue per leased car* OEM fleet[ OEM,Financial,Car] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By sales revenue Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#395 A	sales revenues Automotive (euro/Year) sales revenues Automotive[OEM] = SUM( vehicle purchase[ VEH TYPE!, TECH!])* market share domestic OEM[ OEM] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By R&D expenses general and administrative expenses sales revenue selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#397 C	scale parameter (Dmnl) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#398 L	Securities and loans (euro) Securities and loans[OEM,DIVISION] = ∫ change in securities[ OEM, DIVISION] dt + INITIAL SECURITIES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#399 F,A	self deregistrations (vehicle/Year) self deregistrations[OEM,DIVISION,Car] = OEM fleet[ OEM, DIVISION,Car]/ ECONOMIC LIFE OEM FLEET Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#400 F,A	self registrations (vehicle/Year) self registrations[OEM,DIVISION,Car] = acquisition vehicles[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#401 C	selling expenses (euro/Year) selling expenses[OEM,Automotive] = INTENSITY OF SELLING[ OEM]/100* sales revenues Automotive[ OEM] selling expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#402 C	SHARE OF ASSETS BY DIVISION (Dmnl) SHARE OF ASSETS BY DIVISION[OEM,Automotive] = 0.54 SHARE OF ASSETS BY DIVISION[OEM,Financial] = 0.66 Description: Value for Automotive reflects Current assets, while for Financial noncurrent. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#403 I	SHARE OF INITIAL CASH (Dmnl) SHARE OF INITIAL CASH[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CASH total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#405 C	SHARE OF INITIAL FIN SER (Dmnl) SHARE OF INITIAL FIN SER[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER[OEM,Financial] = 0.94 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#404 C	SHARE OF INITIAL FIN SER NC (Dmnl) SHARE OF INITIAL FIN SER NC[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER NC[OEM,Financial] = 0.7 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#406 C	SHARE OF INITIAL INTANGIBLE (Dmnl) SHARE OF INITIAL INTANGIBLE[OEM,Automotive] = 0.1 SHARE OF INITIAL INTANGIBLE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INTANGIBLE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#407 C	SHARE OF INITIAL INV VALUE (Dmnl) SHARE OF INITIAL INV VALUE[OEM,Automotive] = 0.27 SHARE OF INITIAL INV VALUE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#408 C	SHARE OF INITIAL LEASE (Dmnl) SHARE OF INITIAL LEASE[OEM,Automotive] = 0 SHARE OF INITIAL LEASE[OEM,Financial] = 0.3 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LEASE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#409 I	SHARE OF INITIAL PPE (Dmnl) SHARE OF INITIAL PPE[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL PPE total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#410 C	SHARE OF INITIAL RESERVES (Dmnl) = 0.13 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#411 C	SHARE OF INITIAL SECURITIES (Dmnl) SHARE OF INITIAL SECURITIES[OEM,Automotive] = 0.26 SHARE OF INITIAL SECURITIES[OEM,Financial] = 0.02 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL SECURITIES SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#412 C	SHARE OF INITIAL TRADE (Dmnl) SHARE OF INITIAL TRADE[OEM,Automotive] = 0.17 SHARE OF INITIAL TRADE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#413 C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl) = 0.5 Present In 1 View: Gov - Operations Used By car purchase by creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#414 I	SHARE OF SHORT TERM DEBT (1) SHARE OF SHORT TERM DEBT[OEM] = INITIAL(SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION!])/ INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#415 C	SHARE OF TRADE PAYABLES (Dmnl) = 0.63 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#416 F,A	stock income (euro/Year) = SUM( dividends paid[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#417 A	sum of assets all agents (euro) = assets Banks+ assets ECB+ assets EIB+ Budget Government+SUM( assets OEM[ OEM!])+ assets Suppliers+ wealth HH Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#418 A	sum of equity and liabilities all agents (euro) = equity and liabilities Banks+ Equity and liabilities ECB+ Equity and liabilities EIB+ equity and liabilities HH+SUM( equity and liabilities OEM[ OEM!])+ equity and liabilities Government+ Equity Suppliers Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#419 C	supplier markup (Dmnl) = 20 Present In 1 View: Suppliers - Balance sheet Used By battery cost energy production costs raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#420 F,A	supplier profits (euro/Year) = profits from batteries+ profits from energy+ profits from raw materials Present In 1 View: Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#421 A	tax expenses (euro/Year) tax expenses[OEM,DIVISION] = MAX(0, CORPORATE TAX RATE/100* earnings before taxes[ OEM, DIVISION]) Present In 2 Views: Gov - Balance Sheet OEM - Cash Flows Used By cash outflows OEM net income revenues corporate tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#424 A	total debt by Division (euro) total debt by Division[OEM,DIVISION] = liabilities OEM by Division[ OEM, DIVISION]- Trade payables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#425 I	total share of current assets (1) total share of current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]+ SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#426 I	total share of non current assets (1) total share of non current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION]+ SHARE OF INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#427 F,A	trade pay inflow (euro/Year) trade pay inflow[OEM,DIVISION] = cost of sales[ OEM, DIVISION]+ operating costs[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash inflows OEM trade pay outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#428 F,A	trade pay outflow (euro/Year) trade pay outflow[OEM,DIVISION] = trade pay inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash outflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#429 L	Trade payables (euro) Trade payables[OEM,DIVISION] = ∫ trade pay inflow[ OEM, DIVISION]- trade pay outflow[ OEM, DIVISION] dt + INITIAL TRADE PAYABLES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#432 L	Trade receivables (euro) Trade receivables[OEM,DIVISION] = ∫ trade receivables inflow[ OEM, DIVISION]- trade receivables outflow[ OEM, DIVISION] dt + INITIAL TRADE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#430 C,F	trade receivables inflow (euro/Year) trade receivables inflow[OEM,Automotive] = sales revenue[ OEM,Automotive] trade receivables inflow[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables trade receivables outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#431 F,A	trade receivables outflow (euro/Year) trade receivables outflow[OEM,DIVISION] = trade receivables inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#434 C,F	transfer (euro/Year) transfer[OEM,Automotive] = 3e+10 transfer[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#433 F,A	transfer inflow (euro/Year) transfer inflow[OEM,Automotive] = 0 transfer inflow[OEM,Financial] = transfer[ OEM,Automotive] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#435 F,A	VAT paid by creditors (euro/Year) = ((1+ VAT rate/100)* car purchase by creditor)- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#436 F,A	VAT paid by debtors (euro/Year) = ((1+ VAT rate/100)* car purchase by debtor)- car purchase by debtor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#437 F,A	VAT paid by suppliers (euro/Year) = ((1+ VAT rate/100)* commercial vehicle purchase)- commercial vehicle purchase Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By Cash Suppliers cash outflows Suppliers revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#438 C	VAT rate (Dmnl) = 20 Description: VAT means Value Added Tax. Present In 1 View: Gov - Operations Used By VAT paid by creditors VAT paid by debtors VAT paid by suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#439 C	vehicle fuel efficiency (energy unit/km) vehicle fuel efficiency[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#440 A	vehicle price (euro/vehicle) vehicle price[VEH TYPE,ICEV] = vehicle production cost[ VEH TYPE,ICEV]2 vehicle price[VEH TYPE,BEV] = vehicle price[ VEH TYPE,ICEV]1.5 Present In 2 Views: Households - Operations OEM - Operations Used By gross profit per veh vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#441 A	vehicle production cost (euro/vehicle) vehicle production cost[VEH TYPE,ICEV] = labour cost per vehicle[ VEH TYPE]+ raw material cost[ VEH TYPE,ICEV] vehicle production cost[VEH TYPE,BEV] = raw material cost[ VEH TYPE,BEV]+ battery cost per vehicle[ VEH TYPE,BEV]+ labour cost per vehicle[ VEH TYPE] Present In 1 View: OEM - Operations Used By INITIAL INVENTORIES INITIAL OEM FLEET cost of sales by veh gross profit per veh increase in inventories value by type self registrations vehicle price Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#442 A	vehicle purchase (euro/Year) vehicle purchase[VEH TYPE,ICEV] = ICEV sales excl self registrations[ VEH TYPE]* vehicle price[ VEH TYPE,ICEV] vehicle purchase[VEH TYPE,BEV] = EV sales total[ VEH TYPE]* vehicle price[ VEH TYPE,BEV] Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By bus purchase car purchase by creditor car purchase by debtor commercial vehicle purchase sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#443 A	vehicle sales total (vehicle/Year) = SUM( ICEV sales[ VEH TYPE!]+ EV sales total[ VEH TYPE!]) Present In 2 Views: Households - Operations OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#445 A	vehicle stock (vehicle) vehicle stock[VEH TYPE] = ICEV stock[ VEH TYPE]+ EV stock total[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand vehicle stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#444 A	vehicle stock total (vehicle) = SUM( vehicle stock[ VEH TYPE!]) Present In 1 View: Households - Operations Used By insurance expenditures maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#446 F,A	wages labour (euro/Year) = automotive wages+ nonautomotive wages Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#449 A	wealth HH (euro) = Wealth HH creditor+ Wealth HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#447 L	Wealth HH creditor (euro) = ∫((((( other income HH+ stock income)- car purchase by creditor)- energy expenditures)- insurance expenditures by HH creditor)- revenues vehicle tax)- VAT paid by creditors dt + INITIAL WEALTH HH CREDITOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. wealth HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#448 L	Wealth HH debtor (euro) = ∫(((((((((( borrowing from banks+ borrowing from OEMs)+ expenditures purchase subsidy)+ expenditures scrappage scheme)+ wages labour)- interest paid on Banks debt)-(SUM( interest paid on OEM debt[ OEM!, DIVISION!])))- principal repayment by HH)- car purchase by debtor)- VAT paid by debtors)- maintenance expenditures)- insurance expenditures by HH debtor dt + INITIAL WEALTH HH DEBTOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum HH expenditures wealth HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.Control	#162 C	FINAL TIME (Year) = 2050 Description: The final time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#262 C	INITIAL TIME (Year) = 2005 Description: The initial time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#396 C	SAVEPER (Year ) = 1 Description: The frequency with which output is stored. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#422 C	TIME STEP (Year ) = 0.25 Description: The time step for the simulation. Present In 3 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Used By liquidity needs Banks maximum HH expenditures maximum government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Not in View (5 Variables)

Top	(View) Not in View (5 Variables)
Group	Type	*Variable Name And Description*
.manufacturers	#239 I	INITIAL LIABILITIES BY DIVISION (euro) INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#246 I	initial non current assets by division check (euro) initial non current assets by division check[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total non current assets by division[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#162 C	FINAL TIME (Year) = 2050 Description: The final time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#262 C	INITIAL TIME (Year) = 2005 Description: The initial time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#396 C	SAVEPER (Year ) = 1 Description: The frequency with which output is stored. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Banks - Balance Sheet (42 Variables)

Top	(View) Banks - Balance Sheet (42 Variables)
Group	Type	*Variable Name And Description*
.banks	#7 A	assets Banks (euro) = Cash Banks+ Loans to consumers+ Loans short term to OEM+ Loans long term to OEM Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#30 F,A	borrowing from banks (euro/Year) = principal repayment banks+ liquidity needs HH Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. new loans to consumers Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#28 F,A	borrowing from banks long term (euro/Year) borrowing from banks long term[OEM,DIVISION] = principal repayment long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing new loans long term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#29 F,A	borrowing from banks short term (euro/Year) borrowing from banks short term[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing new loans short term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.banks	#31 F,A	borrowing from ECB (euro/Year) = MAX( liquidity needs Banks, principal repayment ECB) Description: The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank new loans to Banks Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [3,3]
.banks	#44 L	Cash Banks (euro) = ∫((((((((( borrowing from ECB+ loans long term repaid by OEM)+ loans repaid by consumers)+ loans short term repaid by OEM)+ net bank deposits)+ revenues Banks)- interest paid on ECB debt)- new loans long term to OEM)- new loans short term to OEM)- new loans to consumers)- principal repayment ECB dt + INITIAL CASH BANKS Description: Cash and cash equivalents of the ‘Banks and insurance’ agent. Present In 1 View: Banks - Balance Sheet Used By assets Banks liquidity needs Banks Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.banks	#60 A	check balance sheet Banks (euro) = assets Banks- equity and liabilities Banks Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Banks - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#95 L	Debt to Central Bank (euro) = ∫ borrowing from ECB- principal repayment ECB dt + INITIAL DEBT TO CENTRAL BANK Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By interest paid on ECB debt liabilities Banks principal repayment ECB Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [2,2]
.banks	#100 L	Deposits Banks (euro) = ∫ net bank deposits dt + INITIAL DEPOSITS BANKS Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#128 A	equity and liabilities Banks (euro) = Equity Banks+ liabilities Banks Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#134 L	Equity Banks (euro) = ∫ revenues Banks- interest paid on ECB debt dt + INITIAL EQUITY BANKS Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#204 LI,A	INITIAL CASH BANKS (euro) = INITIAL SHARE OF CASH BANKS* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. INITIAL LOANS TO CONSUMERS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#222 LI,A	INITIAL EQUITY BANKS (euro) = INITIAL SHARE OF EQUITY* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Banks INITIAL LIABILITIES BANKS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#286 A	insurance expenditures (euro/Year) = insurance premiums* vehicle stock total Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Households - Operations Used By insurance expenditures by HH creditor insurance expenditures by HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#298 F,A	interest paid on Banks debt (euro/Year) = APR/100* Debt HH debtor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#299 F,A	interest paid on ECB debt (euro/Year) = interest policy rate/100* Debt to Central Bank Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks interest income ECB Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#302 A	interest paid on private Banks debt by OEM (euro/Year) interest paid on private Banks debt by OEM[OEM,DIVISION] = interest paid on Banks debt short term[ OEM, DIVISION]+ interest paid on Banks debt long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By interest expenses revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#310 A	liabilities Banks (euro) = Deposits Banks+ Debt to Central Bank Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#314 A	liquidity needs Banks (euro/Year) = IF THEN ELSE( Cash Banks<0,- Cash Banks/ TIME STEP,0) Present In 1 View: Banks - Balance Sheet Used By borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#322 F,A	loans long term repaid by OEM (euro/Year) = SUM( principal repayment long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#323 L	Loans long term to OEM (euro) = ∫ new loans long term to OEM- loans long term repaid by OEM dt + SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#325 F,A	loans repaid by consumers (euro/Year) = principal repayment banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#328 F,A	loans short term repaid by OEM (euro/Year) = SUM( principal repayment short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#329 L	Loans short term to OEM (euro) = ∫ new loans short term to OEM- loans short term repaid by OEM dt + SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#330 L	Loans to consumers (euro) = ∫ new loans to consumers- loans repaid by consumers dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#337 F,A	net bank deposits (euro/Year) = net savings HH creditor Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Deposits Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#340 A	net savings HH creditor (euro/Year) = cash inflows HH creditor- cash outflows HH creditor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By net bank deposits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#341 F,A	new loans long term to OEM (euro/Year) = SUM( borrowing from banks long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#342 F,A	new loans short term to OEM (euro/Year) = SUM( borrowing from banks short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#344 F,A	new loans to consumers (euro/Year) = borrowing from banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#359 F,A	principal repayment banks (euro/Year) = Debt HH debtor/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor borrowing from banks desired HH expenditures loans repaid by consumers principal repayment by HH Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.banks	#361 F,A	principal repayment ECB (euro/Year) = Debt to Central Bank/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). loans repaid by Banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#364 F,A	principal repayment long term (euro/Year) principal repayment long term[OEM,DIVISION] = Debt to banks long term[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing from banks long term debt repayment loans long term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#367 F,A	principal repayment short term (euro/Year) principal repayment short term[OEM,DIVISION] = Debt to banks short term[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing from banks short term debt repayment loans short term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.banks	#384 F,A	revenues Banks (euro/Year) = interest paid on Banks debt+ insurance expenditures+SUM( interest paid on private Banks debt by OEM[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#422 C	TIME STEP (Year ) = 0.25 Description: The time step for the simulation. Present In 3 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Used By liquidity needs Banks maximum HH expenditures maximum government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) ECB - Balance sheet (22 Variables)

Top	(View) ECB - Balance sheet (22 Variables)
Group	Type	*Variable Name And Description*
.authorities	#9 A	assets ECB (euro) = Loans ECB to Banks+ Loans ECB to Gov+ Cash ECB Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#31 F,A	borrowing from ECB (euro/Year) = MAX( liquidity needs Banks, principal repayment ECB) Description: The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank new loans to Banks Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [3,3]
.authorities	#36 F,A	borrowing gov from ECB (euro/Year) = principal repayment gov+ liquidity needs gov Description: The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB new loans to Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
.authorities	#45 L	Cash ECB (euro) = ∫((( interest income ECB+ loans repaid by Banks)+ loans repaied by Gov)- new loans to Banks)- new loans to Gov dt + INITIAL CASH ECB Description: Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Present In 2 Views: ECB - Balance sheet SFC check Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#61 A	check balance sheet ECB (euro) = assets ECB- Equity and liabilities ECB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: ECB - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#95 L	Debt to Central Bank (euro) = ∫ borrowing from ECB- principal repayment ECB dt + INITIAL DEBT TO CENTRAL BANK Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By interest paid on ECB debt liabilities Banks principal repayment ECB Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [2,2]
.authorities	#129 L	Equity and liabilities ECB (euro) = ∫ interest income ECB dt + INITIAL L&E ECB Description: Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#205 LI,A	INITIAL CASH ECB (euro) = INITIAL ASSETS ECB- INITIAL LOANS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#235 LI,A	INITIAL L&E ECB (euro) = INITIAL ASSETS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#244 LI,C	INITIAL LOANS TO GOV (euro) = 0 Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By INITIAL LOANS ECB Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#293 F,A	interest income ECB (euro/Year) = interest paid on ECB debt Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#299 F,A	interest paid on ECB debt (euro/Year) = interest policy rate/100* Debt to Central Bank Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks interest income ECB Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
.authorities	#303 C	interest policy rate (Dmnl/Year) = 3 Present In 1 View: ECB - Balance sheet Used By interest paid on ECB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#319 L	Loans ECB to Banks (euro) = ∫ new loans to Banks- loans repaid by Banks dt + INITIAL DEBT TO CENTRAL BANK Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#320 L	Loans ECB to Gov (euro) = ∫ new loans to Gov- loans repaied by Gov dt + INITIAL LOANS TO GOV Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#324 F,A	loans repaid by Banks (euro/Year) = principal repayment ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#327 F,A	loans repaied by Gov (euro/Year) = principal repayment gov Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#343 F,A	new loans to Banks (euro/Year) = borrowing from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#345 F,A	new loans to Gov (euro/Year) = borrowing gov from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#361 F,A	principal repayment ECB (euro/Year) = Debt to Central Bank/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). loans repaid by Banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#363 F,A	principal repayment gov (euro/Year) = Debt to ECB/ LOAN PERIOD LONG TERM Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. desired government expenditures loans repaied by Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]

(View) EIB - Balance Sheet (22 Variables)

Top	(View) EIB - Balance Sheet (22 Variables)
Group	Type	*Variable Name And Description*
.authorities	#10 A	assets EIB (euro) = Cash EIB+ Loans EIB to OEM Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#32 F,A	borrowing from EIB (euro/Year) borrowing from EIB[OEM,DIVISION] = principal repayment EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing new loans to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.authorities	#38 L	Budget EC (euro) = ∫ revenues EC- expenditures EC dt + INITIAL BUDGET EC Description: EC means European Commission. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#46 L	Cash EIB (euro) = ∫((( interest income EIB+ loans repaid by OEM)+ revenues EC)- expenditures EC)- new loans to OEM dt + INITIAL CASH EIB Description: Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#62 A	check balance sheet EIB (euro) = assets EIB- Equity and liabilities EIB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#119 C	emission penalties (euro/Year) = 0 Description: In the current model version, it is assumed that OEMs meet their European CO2 emission targets. Present In 1 View: EIB - Balance Sheet Used By revenues EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#130 L	Equity and liabilities EIB (euro) = ∫ revenues EIB- expenditures EIB dt + INITIAL L&E EIB Description: For simplicity equity and liabilities are lumped together for this sub-agent. Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#151 F,A	expenditures EC (euro/Year) = fund to support zero emission mobility and automotive workers Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. expenditures EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#152 F,A	expenditures EIB (euro/Year) = expenditures EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#169 C	fund to support zero emission mobility and automotive workers (euro/Year) = 0 Present In 1 View: EIB - Balance Sheet Used By expenditures EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#202 LI,C	INITIAL BUDGET EC (euro) = 0 Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#206 LI,A	INITIAL CASH EIB (euro) = INITIAL ASSETS EIB-SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#236 LI,A	INITIAL L&E EIB (euro) = INITIAL ASSETS EIB Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#294 F,A	interest income EIB (euro/Year) = SUM( interest paid on EIB debt[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#300 A	interest paid on EIB debt (euro/Year) interest paid on EIB debt[OEM,DIVISION] = favourable EIB rate/100* Debt to EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By interest expenses interest income EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#321 L	Loans EIB to OEM (euro) = ∫ new loans to OEM- loans repaid by OEM dt + SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#326 F,A	loans repaid by OEM (euro/Year) = SUM( principal repayment EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#346 F,A	new loans to OEM (euro/Year) = SUM( borrowing from EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#362 F,A	principal repayment EIB (euro/Year) principal repayment EIB[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing from EIB debt repayment loans repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#386 F,A	revenues EC (euro/Year) = emission penalties Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#387 F,A	revenues EIB (euro/Year) = interest income EIB+ revenues EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Gov - Balance Sheet (30 Variables)

Top	(View) Gov - Balance Sheet (30 Variables)
Group	Type	*Variable Name And Description*
.authorities	#36 F,A	borrowing gov from ECB (euro/Year) = principal repayment gov+ liquidity needs gov Description: The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB new loans to Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
.authorities	#39 L	Budget Government (euro) = ∫(((((((((( borrowing gov from ECB+ revenues corporate tax)+ revenues energy tax)+ revenues VAT)+ revenues vehicle tax)- expenditures procurement)- expenditures public infrastructure)- expenditures public R&D)- expenditures on health, education and other)- expenditures purchase subsidy)- expenditures scrappage scheme)- principal repayment gov dt + INITIAL BUDGET GOV Description: Similar to Cash and cash equivalents for other (sub-)agents. Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum government expenditures sum of assets all agents Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#40 A	bus purchase (euro/Year) = SUM( vehicle purchase[Bus, TECH!]) Present In 2 Views: Gov - Balance Sheet Gov - Operations Used By expenditures procurement Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#63 A	check balance sheet Governments (euro) = Budget Government- equity and liabilities Government Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Gov - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#96 L	Debt to ECB (euro) = ∫ borrowing gov from ECB- principal repayment gov dt + INITIAL DEBT GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government principal repayment gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#105 A	desired government expenditures (euro/Year) = principal repayment gov+ expenditures government Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#124 A	energy expenditures for governments (euro/Year) = energy expenditures- energy expenditures for suppliers Present In 2 Views: Gov - Balance Sheet Households - Operations Used By revenues energy tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#131 A	equity and liabilities Government (euro) = Equity Government+ Debt to ECB Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#135 L	Equity Government (euro) = ∫ revenues government- expenditures government dt + INITIAL EQUITY GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#153 F,A	expenditures government (euro/Year) = expenditures procurement+ expenditures public infrastructure+ expenditures public R&D+ expenditures on health, education and other+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Gov - Balance Sheet Used By Equity Government desired government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#154 C,F	expenditures on health, education and other (euro/Year) = 2e+12 Present In 1 View: Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#155 F,A	expenditures procurement (euro/Year) = bus purchase Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#160 C,F	expenditures scrappage scheme (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#203 LI,C	INITIAL BUDGET GOV (euro) = 1e+12 Description: Gov is used as the abbreviation of Government. Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. INITIAL DEBT GOV INITIAL EQUITY GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#215 LI,A	INITIAL DEBT GOV (euro) = INITIAL BUDGET GOV- INITIAL EQUITY GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt to ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#223 LI,A	INITIAL EQUITY GOV (euro) = INITIAL BUDGET GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Government INITIAL DEBT GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#315 A	liquidity needs gov (euro/Year) = MAX(0, desired government expenditures- maximum government expenditures) Present In 1 View: Gov - Balance Sheet Used By borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#334 A	maximum government expenditures (euro/Year) = Budget Government/ TIME STEP Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.authorities	#363 F,A	principal repayment gov (euro/Year) = Debt to ECB/ LOAN PERIOD LONG TERM Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. desired government expenditures loans repaied by Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#385 F,A	revenues corporate tax (euro/Year) = SUM( tax expenses[ OEM!, DIVISION!]) Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#388 F,A	revenues energy tax (euro/Year) = energy expenditures for governments Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#389 F,A	revenues government (euro/Year) = revenues corporate tax+ revenues energy tax+ revenues VAT+ revenues vehicle tax Present In 1 View: Gov - Balance Sheet Used By Equity Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#392 C,F	revenues vehicle tax (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#421 A	tax expenses (euro/Year) tax expenses[OEM,DIVISION] = MAX(0, CORPORATE TAX RATE/100* earnings before taxes[ OEM, DIVISION]) Present In 2 Views: Gov - Balance Sheet OEM - Cash Flows Used By cash outflows OEM net income revenues corporate tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#422 C	TIME STEP (Year ) = 0.25 Description: The time step for the simulation. Present In 3 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Used By liquidity needs Banks maximum HH expenditures maximum government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Gov - Operations (25 Variables)

Top	(View) Gov - Operations (25 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#40 A	bus purchase (euro/Year) = SUM( vehicle purchase[Bus, TECH!]) Present In 2 Views: Gov - Balance Sheet Gov - Operations Used By expenditures procurement Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#43 F,A	car purchase by debtor (euro/Year) = SUM( vehicle purchase[Car, TECH!])- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By VAT paid by debtors Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#74 C	cost of EVSE fast (euro/point) = 100000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#75 C	cost of EVSE slow (euro/point) = 9000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#83 L	Cumulative electromobility subsidies (euro) = ∫ electromobility subsidies dt + 0.0 Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#118 F,A	electromobility subsidies (euro/Year) = expenditures purchase subsidy+ expenditures public infrastructure Present In 1 View: Gov - Operations Used By Cumulative electromobility subsidies Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#146 C,D	EVSE fast deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Fast’ refers to high power or fast charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE fast Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#147 L	EVSE fast in use (point) = ∫ inflow EVSE fast dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#149 L	EVSE slow (point) = ∫ inflow EVSE slow dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#148 C,D	EVSE slow deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Slow’ refers to normal power or slow charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE slow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#150 C,D	exchange rate euro dollar (dollar/euro) = EXTERNAL_DATA(2.0) Description: ECB / Eurostat and own assumptions. Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By battery price in euro expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#158 C,D	expenditures purchase subsidy in dollar (dollar/Year) = EXTERNAL_DATA(2.0) Description: Statista based on IEA Global Electric Vehicle Outlook 2022 p. 25 Present In 1 View: Gov - Operations Used By expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#186 F,A	inflow EVSE fast (point/Year) = EVSE fast deployment Present In 1 View: Gov - Operations Used By EVSE fast in use EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#187 F,A	inflow EVSE slow (point/Year) = EVSE slow deployment Present In 1 View: Gov - Operations Used By EVSE slow EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#413 C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl) = 0.5 Present In 1 View: Gov - Operations Used By car purchase by creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#435 F,A	VAT paid by creditors (euro/Year) = ((1+ VAT rate/100)* car purchase by creditor)- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#436 F,A	VAT paid by debtors (euro/Year) = ((1+ VAT rate/100)* car purchase by debtor)- car purchase by debtor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#437 F,A	VAT paid by suppliers (euro/Year) = ((1+ VAT rate/100)* commercial vehicle purchase)- commercial vehicle purchase Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By Cash Suppliers cash outflows Suppliers revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#438 C	VAT rate (Dmnl) = 20 Description: VAT means Value Added Tax. Present In 1 View: Gov - Operations Used By VAT paid by creditors VAT paid by debtors VAT paid by suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#442 A	vehicle purchase (euro/Year) vehicle purchase[VEH TYPE,ICEV] = ICEV sales excl self registrations[ VEH TYPE]* vehicle price[ VEH TYPE,ICEV] vehicle purchase[VEH TYPE,BEV] = EV sales total[ VEH TYPE]* vehicle price[ VEH TYPE,BEV] Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By bus purchase car purchase by creditor car purchase by debtor commercial vehicle purchase sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Households - Balance Sheet (68 Variables)

Top	(View) Households - Balance Sheet (68 Variables)
Group	Type	*Variable Name And Description*
.households	#5 C	APR (Dmnl/Year) = 5 Description: APR means Annual Percentage Rate. Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By favourable EIB rate interest paid on Banks debt interest paid on Banks debt long term interest paid on Banks debt short term interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#16 A	automotive wages (euro/Year) = SUM( labour cost per vehicle[ VEH TYPE!]* annual vehicle sales total[ VEH TYPE!]) Present In 2 Views: Households - Balance Sheet OEM - Operations Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#30 F,A	borrowing from banks (euro/Year) = principal repayment banks+ liquidity needs HH Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. new loans to consumers Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#33 F,A	borrowing from OEM long term (euro/Year) borrowing from OEM long term[OEM,DIVISION] = principal repayment OEM long term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#34 F,A	borrowing from OEM short term (euro/Year) borrowing from OEM short term[OEM,DIVISION] = principal repayment OEM short term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#35 F,A	borrowing from OEMs (euro/Year) = SUM( borrowing from OEM long term[ OEM!, DIVISION!])+SUM( borrowing from OEM short term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#43 F,A	car purchase by debtor (euro/Year) = SUM( vehicle purchase[Car, TECH!])- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By VAT paid by debtors Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#47 F,A	cash inflows HH creditor (euro/Year) = other income HH+ stock income Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#48 F,A	cash inflows HH debtor (euro/Year) = wages labour+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Households - Balance Sheet Used By Equity HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#52 F,A	cash outflows HH creditor (euro/Year) = insurance expenditures by HH creditor+ energy expenditures+ VAT paid by creditors+ revenues vehicle tax+ car purchase by creditor Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#53 F,A	cash outflows HH debtor (euro/Year) = interest paid on Banks debt+SUM( interest paid on OEM debt[ OEM!, DIVISION!])+ car purchase by debtor+ VAT paid by debtors+ maintenance expenditures+ insurance expenditures by HH debtor Present In 1 View: Households - Balance Sheet Used By Equity HH debtor desired HH expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#66 A	check balance sheet HH (euro) = wealth HH- equity and liabilities HH Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#64 A	check balance sheet HH creditor (euro) = Wealth HH creditor- Equity HH creditor Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#65 A	check balance sheet HH debtor (euro) = Wealth HH debtor- Equity HH debtor- debt HH total Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#88 L	Debt HH debtor (euro) = ∫ borrowing from banks- principal repayment banks dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on Banks debt principal repayment banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#90 L	Debt HH to OEM (euro) Debt HH to OEM[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#89 L	Debt HH to OEM NC (euro) Debt HH to OEM NC[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#91 A	debt HH total (euro) = SUM( HH debt to OEMs[ OEM!, DIVISION!])+ Debt HH debtor Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#100 L	Deposits Banks (euro) = ∫ net bank deposits dt + INITIAL DEPOSITS BANKS Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#106 A	desired HH expenditures (euro/Year) = cash outflows HH debtor+ principal repayment banks Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#132 A	equity and liabilities HH (euro) = debt HH total+ Equity HH creditor+ Equity HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#136 L	Equity HH creditor (euro) = ∫ cash inflows HH creditor- cash outflows HH creditor dt + INITIAL EQUITY HH CREDITOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#137 L	Equity HH debtor (euro) = ∫ cash inflows HH debtor- cash outflows HH debtor dt + INITIAL EQUITY HH DEBTOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#160 C,F	expenditures scrappage scheme (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#174 A	HH debt to OEMs (euro) HH debt to OEMs[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]+ Debt HH to OEM NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#224 LI,A	INITIAL EQUITY HH CREDITOR (euro) = INITIAL DEPOSITS BANKS Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH creditor INITIAL WEALTH HH CREDITOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#225 LI,C	INITIAL EQUITY HH DEBTOR (euro) = 0 Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH debtor INITIAL WEALTH HH DEBTOR check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#281 LI,A	INITIAL WEALTH HH CREDITOR (euro) = INITIAL EQUITY HH CREDITOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#282 LI,A	INITIAL WEALTH HH DEBTOR (euro) = INITIAL EQUITY HH DEBTOR+ INITIAL DEBT HH DEBTOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#286 A	insurance expenditures (euro/Year) = insurance premiums* vehicle stock total Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Households - Operations Used By insurance expenditures by HH creditor insurance expenditures by HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#284 F,A	insurance expenditures by HH creditor (euro/Year) = insurance expenditures- insurance expenditures by HH debtor Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#285 F,A	insurance expenditures by HH debtor (euro/Year) = HH SHARE OF VEHICLES* insurance expenditures Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor insurance expenditures by HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#287 C	insurance premiums ((euro/Year)/vehicle) = 500 Present In 2 Views: Households - Balance Sheet Households - Operations Used By insurance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#298 F,A	interest paid on Banks debt (euro/Year) = APR/100* Debt HH debtor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#301 F,A	interest paid on OEM debt (euro/Year) interest paid on OEM debt[OEM,DIVISION] = ( APR+ OEM spread over APR)/100* HH debt to OEMs[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Cash Flows Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor interest income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#316 A	liquidity needs HH (euro/Year) = MAX(0, desired HH expenditures- maximum HH expenditures) Present In 1 View: Households - Balance Sheet Used By borrowing from banks Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#318 C	LOAN PERIOD SHORT TERM (Year) = 1 Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By principal repayment OEM short term principal repayment short term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#335 A	maximum HH expenditures (euro/Year) = Wealth HH debtor/ TIME STEP Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.households	#340 A	net savings HH creditor (euro/Year) = cash inflows HH creditor- cash outflows HH creditor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By net bank deposits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#347 C	nonautomotive wages (euro/Year) = 1e+12 Present In 1 View: Households - Balance Sheet Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#351 C	OEM spread over APR (Dmnl/Year) = 1 Present In 1 View: Households - Balance Sheet Used By interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#357 C,F	other income HH (euro/Year) = 8e+12 Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#359 F,A	principal repayment banks (euro/Year) = Debt HH debtor/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor borrowing from banks desired HH expenditures loans repaid by consumers principal repayment by HH Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#360 F,A	principal repayment by HH (euro/Year) = principal repayment banks+SUM( principal repayment OEM short term[ OEM!, DIVISION!])+SUM( principal repayment OEM long term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#365 F,A	principal repayment OEM long term (euro/Year) principal repayment OEM long term[OEM,DIVISION] = Debt HH to OEM NC[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEM long term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#366 F,A	principal repayment OEM short term (euro/Year) principal repayment OEM short term[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEM short term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#388 F,A	revenues energy tax (euro/Year) = energy expenditures for governments Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#390 F,A	revenues maintenance (euro/Year) = maintenance expenditures Present In 2 Views: Households - Balance Sheet Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#392 C,F	revenues vehicle tax (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#416 F,A	stock income (euro/Year) = SUM( dividends paid[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#435 F,A	VAT paid by creditors (euro/Year) = ((1+ VAT rate/100)* car purchase by creditor)- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#436 F,A	VAT paid by debtors (euro/Year) = ((1+ VAT rate/100)* car purchase by debtor)- car purchase by debtor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#446 F,A	wages labour (euro/Year) = automotive wages+ nonautomotive wages Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#449 A	wealth HH (euro) = Wealth HH creditor+ Wealth HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#447 L	Wealth HH creditor (euro) = ∫((((( other income HH+ stock income)- car purchase by creditor)- energy expenditures)- insurance expenditures by HH creditor)- revenues vehicle tax)- VAT paid by creditors dt + INITIAL WEALTH HH CREDITOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. wealth HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#448 L	Wealth HH debtor (euro) = ∫(((((((((( borrowing from banks+ borrowing from OEMs)+ expenditures purchase subsidy)+ expenditures scrappage scheme)+ wages labour)- interest paid on Banks debt)-(SUM( interest paid on OEM debt[ OEM!, DIVISION!])))- principal repayment by HH)- car purchase by debtor)- VAT paid by debtors)- maintenance expenditures)- insurance expenditures by HH debtor dt + INITIAL WEALTH HH DEBTOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum HH expenditures wealth HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.Control	#422 C	TIME STEP (Year ) = 0.25 Description: The time step for the simulation. Present In 3 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Used By liquidity needs Banks maximum HH expenditures maximum government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Households - Operations (39 Variables)

Top	(View) Households - Operations (39 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#3 C	annual mileage ((km/Year)/vehicle) annual mileage[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#4 C	annual vehicle sales total (vehicle/Year) annual vehicle sales total[VEH TYPE] = 4.54e+07,1.6e+07,3.02e+06,455570 Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. automotive wages proportions commercial vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#18 C	AVERAGE ICEV LIFETIME (Year) = 20 Present In 1 View: Households - Operations Used By ICEV scrap rate Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#120 A	energy costs electricity (euro/Year) energy costs electricity[VEH TYPE,BEV] = fuel price electricity* energy demand[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#121 A	energy costs fossil (euro/Year) energy costs fossil[Car,ICEV] = fuel price petrol* energy demand[Car,ICEV] energy costs fossil[Van,ICEV] = fuel price diesel* energy demand[Van,ICEV] energy costs fossil[Truck,ICEV] = fuel price diesel* energy demand[Truck,ICEV] energy costs fossil[Bus,ICEV] = fuel price diesel* energy demand[Bus,ICEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#123 A	energy demand (energy unit/Year) energy demand[VEH TYPE,TECH] = energy demand per vehicle[ VEH TYPE, TECH]* vehicle stock[ VEH TYPE] Present In 1 View: Households - Operations Used By energy costs electricity energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#122 A	energy demand per vehicle ((energy unit/Year)/vehicle) energy demand per vehicle[VEH TYPE,TECH] = vehicle fuel efficiency[ VEH TYPE, TECH]* annual mileage[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#124 A	energy expenditures for governments (euro/Year) = energy expenditures- energy expenditures for suppliers Present In 2 Views: Gov - Balance Sheet Households - Operations Used By revenues energy tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#125 A	energy expenditures for suppliers (euro/Year) = 0.5* energy expenditures Present In 2 Views: Households - Operations Suppliers - Balance sheet Used By energy expenditures for governments energy production costs profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#143 C,D	EV sales (vehicle/Year) EV sales[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Description: EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 2 Views: Households - Operations OEM - Operations Used By EV sales total battery demand cost of sales by veh inflow to EV stock raw material costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#142 A	EV sales total (vehicle/Year) EV sales total[VEH TYPE] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. vehicle purchase vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#145 L	EV stock (vehicle) EV stock[VEH TYPE,BEV] = ∫ inflow to EV stock[ VEH TYPE,BEV] dt + 280.0 Description: EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Households - Operations Used By EV stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#144 A	EV stock total (vehicle) EV stock total[VEH TYPE] = EV stock[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By vehicle stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#166 C,D	fuel price diesel (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#167 C,D	fuel price electricity (euro/energy unit) = EXTERNAL_DATA(2.0) Description: Own assumption. Present In 1 View: Households - Operations Used By energy costs electricity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#168 C,D	fuel price petrol (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#175 C	HH SHARE OF VEHICLES (Dmnl) = 0.5 Present In 1 View: Households - Operations Used By insurance expenditures by HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#179 A	ICEV sales (vehicle/Year) ICEV sales[VEH TYPE] = annual vehicle sales total[ VEH TYPE]- EV sales total[ VEH TYPE] Description: ICEV means Internal Combustion Engine Vehicle. Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations cost of sales by veh inflow to ICEV stock raw material costs vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#178 A	ICEV sales excl self registrations (vehicle/Year) ICEV sales excl self registrations[Car] = ICEV sales[Car]-SUM( self registrations[ OEM!, DIVISION!,Car]) ICEV sales excl self registrations[Van] = ICEV sales[Van] ICEV sales excl self registrations[Truck] = ICEV sales[Truck] ICEV sales excl self registrations[Bus] = ICEV sales[Bus] Present In 1 View: Households - Operations Used By vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#180 F,A	ICEV scrap rate (vehicle/Year) ICEV scrap rate[VEH TYPE] = ICEV stock[ VEH TYPE]/ AVERAGE ICEV LIFETIME Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#181 L	ICEV stock (vehicle) ICEV stock[VEH TYPE] = ∫ inflow to ICEV stock[ VEH TYPE]- ICEV scrap rate[ VEH TYPE] dt + INITIAL ICEV STOCK[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV scrap rate vehicle stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#188 F,A	inflow to EV stock (vehicle/Year) inflow to EV stock[VEH TYPE,BEV] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By EV stock EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#189 F,A	inflow to ICEV stock (vehicle/Year) inflow to ICEV stock[VEH TYPE] = ICEV sales[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#231 LI,C	INITIAL ICEV STOCK (vehicle) INITIAL ICEV STOCK[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#286 A	insurance expenditures (euro/Year) = insurance premiums* vehicle stock total Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Households - Operations Used By insurance expenditures by HH creditor insurance expenditures by HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#284 F,A	insurance expenditures by HH creditor (euro/Year) = insurance expenditures- insurance expenditures by HH debtor Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#285 F,A	insurance expenditures by HH debtor (euro/Year) = HH SHARE OF VEHICLES* insurance expenditures Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor insurance expenditures by HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#287 C	insurance premiums ((euro/Year)/vehicle) = 500 Present In 2 Views: Households - Balance Sheet Households - Operations Used By insurance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#331 C	maintenance cost ((euro/Year)/vehicle) = 300 Present In 1 View: Households - Operations Used By maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#371 A	proportions commercial vehicles (Dmnl) proportions commercial vehicles[Commercial vehicles] = annual vehicle sales total[ Commercial vehicles]/SUM( annual vehicle sales total[ Commercial vehicles!]) Present In 1 View: Households - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#400 F,A	self registrations (vehicle/Year) self registrations[OEM,DIVISION,Car] = acquisition vehicles[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#439 C	vehicle fuel efficiency (energy unit/km) vehicle fuel efficiency[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#440 A	vehicle price (euro/vehicle) vehicle price[VEH TYPE,ICEV] = vehicle production cost[ VEH TYPE,ICEV]2 vehicle price[VEH TYPE,BEV] = vehicle price[ VEH TYPE,ICEV]1.5 Present In 2 Views: Households - Operations OEM - Operations Used By gross profit per veh vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#442 A	vehicle purchase (euro/Year) vehicle purchase[VEH TYPE,ICEV] = ICEV sales excl self registrations[ VEH TYPE]* vehicle price[ VEH TYPE,ICEV] vehicle purchase[VEH TYPE,BEV] = EV sales total[ VEH TYPE]* vehicle price[ VEH TYPE,BEV] Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By bus purchase car purchase by creditor car purchase by debtor commercial vehicle purchase sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#443 A	vehicle sales total (vehicle/Year) = SUM( ICEV sales[ VEH TYPE!]+ EV sales total[ VEH TYPE!]) Present In 2 Views: Households - Operations OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#445 A	vehicle stock (vehicle) vehicle stock[VEH TYPE] = ICEV stock[ VEH TYPE]+ EV stock total[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand vehicle stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#444 A	vehicle stock total (vehicle) = SUM( vehicle stock[ VEH TYPE!]) Present In 1 View: Households - Operations Used By insurance expenditures maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Initialisation Balance Sheets Manufacturers (76 Variables)

Top	(View) Initialisation Balance Sheets Manufacturers (76 Variables)
Group	Type	*Variable Name And Description*
.manufacturers	#13 C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] = 0.32 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#14 C	AUTOMOTIVE SHARE OF EQUITY (Dmnl) AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] = 0.75 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES INITIAL RETAINED EARNINGS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#15 C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] = 0.15 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#191 I	INITIAL ASSETS BY DIVISION (euro) INITIAL ASSETS BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial total assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#193 I	initial assets check (euro) initial assets check[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#192 I	initial assets check 2 (euro) initial assets check 2[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check 2[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#196 C	INITIAL ASSETS PER VEHICLE (euro/vehicle) = 39600 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#201 I	initial balance sheet check (euro) initial balance sheet check[OEM] = INITIAL(SUM( initial balance sheet check by Division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#198 I	initial balance sheet check 2 (euro) initial balance sheet check 2[OEM] = INITIAL( initial total assets check[ OEM]- initial total liabilities check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#199 I	initial balance sheet check 3 (euro) initial balance sheet check 3[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total liabilities[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#200 I	initial balance sheet check by Division (euro) initial balance sheet check by Division[OEM,DIVISION] = INITIAL( initial total assets by division[ OEM, DIVISION]- INITIAL total LIABILITIES by division[ OEM, DIVISION]) Description: At the Division level, a nonzero value may be attained. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#212 I	INITIAL CURRENT ASSETS (euro) INITIAL CURRENT ASSETS[OEM] = INITIAL( INITIAL SHARE OF CURRENT ASSETS[ OEM]* INITIAL total ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#211 I	INITIAL CURRENT ASSETS BY DIVISION (euro) INITIAL CURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Automotive]* INITIAL CURRENT ASSETS[ OEM]) INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Automotive])* INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL SECURITIES INITIAL TRADE initial current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#210 I	initial current assets by division check (euro) initial current assets by division check[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#214 I	INITIAL CURRENT LIABILITIES (euro) INITIAL CURRENT LIABILITIES[OEM] = INITIAL( INITIAL SHARE OF CURRENT LIABILITIES[ OEM]* INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION INITIAL NONCURRENT LIABILITIES SHARE OF SHORT TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#213 I	INITIAL CURRENT LIABILITIES BY DIVISION (euro) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive]* INITIAL CURRENT LIABILITIES[ OEM]) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive])* INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT SHORT TERM TO BANKS INITIAL LIABILITIES BY DIVISION INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#240 I	initial liabilities check (euro) initial liabilities check[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- initial total liabilities less equity check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#241 C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle) = 34200 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#245 I	INITIAL LONG TERM DEBT (euro) INITIAL LONG TERM DEBT[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT LONG TERM TO BANKS initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#248 I	INITIAL NONCURRENT ASSETS (euro) INITIAL NONCURRENT ASSETS[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#247 I	INITIAL NONCURRENT ASSETS BY DIVISION (euro) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Financial])* INITIAL NONCURRENT ASSETS[ OEM]) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Financial]* INITIAL NONCURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL INTANGIBLE INITIAL LEASE INITIAL PPE initial non current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#250 I	INITIAL NONCURRENT LIABILITIES (euro) INITIAL NONCURRENT LIABILITIES[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#249 I	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive]* INITIAL NONCURRENT LIABILITIES[ OEM]) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive])* INITIAL NONCURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#253 I	INITIAL RESERVES GROUP (euro) INITIAL RESERVES GROUP[OEM] = INITIAL( INITIAL total EQUITY[ OEM]* SHARE OF INITIAL RESERVES) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#259 C	INITIAL SHARE OF CURRENT ASSETS (Dmnl) INITIAL SHARE OF CURRENT ASSETS[OEM] = 0.46 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#260 C	INITIAL SHARE OF CURRENT LIABILITIES (Dmnl) INITIAL SHARE OF CURRENT LIABILITIES[OEM] = 0.47 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#266 I	INITIAL total ASSETS (euro) INITIAL total ASSETS[OEM] = INITIAL( INITIAL ASSETS PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS INITIAL NONCURRENT ASSETS INITIAL total EQUITY initial assets check initial assets check 2 initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#263 I	initial total assets by division (euro) initial total assets by division[OEM,DIVISION] = INITIAL( initial total current assets by division[ OEM, DIVISION]+ initial total non current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total assets check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#265 I	initial total assets check (euro) initial total assets check[OEM] = INITIAL(SUM( initial total assets by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#264 I	initial total assets check 2 (euro) initial total assets check 2[OEM] = INITIAL(SUM( INITIAL ASSETS BY DIVISION[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#267 I	initial total current assets by division (euro) initial total current assets by division[OEM,DIVISION] = INITIAL( INITIAL CASH[ OEM, DIVISION]+ INITIAL FIN SER[ OEM, DIVISION]+ INITIAL INV VALUE[ OEM, DIVISION]+ INITIAL SECURITIES[ OEM, DIVISION]+ INITIAL TRADE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#270 I	INITIAL total EQUITY (euro) INITIAL total EQUITY[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP INITIAL RETAINED EARNINGS initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#268 I	initial total equity by division (euro) initial total equity by division[OEM,DIVISION] = INITIAL( INITIAL RESERVES[ OEM, DIVISION]+ INITIAL RETAINED EARNINGS[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#269 I	initial total equity check (euro) initial total equity check[OEM] = INITIAL(SUM( initial total equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#276 I	initial total liabilities (euro) initial total liabilities[OEM] = INITIAL( INITIAL total EQUITY[ OEM]+ INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#271 I	INITIAL total LIABILITIES by division (euro) INITIAL total LIABILITIES by division[OEM,DIVISION] = INITIAL( initial total equity by division[ OEM, DIVISION]+ initial total liabilities less equity by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#272 I	initial total liabilities check (euro) initial total liabilities check[OEM] = INITIAL(SUM( INITIAL total LIABILITIES by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#275 I	INITIAL total LIABILITIES less equity (euro) INITIAL total LIABILITIES less equity[OEM] = INITIAL( INITIAL LIABILITIES PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES INITIAL NONCURRENT LIABILITIES INITIAL total EQUITY initial liabilities check initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#273 I	initial total liabilities less equity by division (euro) initial total liabilities less equity by division[OEM,DIVISION] = INITIAL( INITIAL LONG TERM DEBT[ OEM, DIVISION]+ INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION]+ INITIAL TRADE PAYABLES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total liabilities less equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#274 I	initial total liabilities less equity check (euro) initial total liabilities less equity check[OEM] = INITIAL(SUM( initial total liabilities less equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#277 I	initial total non current assets by division (euro) initial total non current assets by division[OEM,DIVISION] = INITIAL( INITIAL FIN SER NC[ OEM, DIVISION]+ INITIAL INTANGIBLE[ OEM, DIVISION]+ INITIAL LEASE[ OEM, DIVISION]+ INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial non current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#280 I	INITIAL VEHICLE SALES (vehicle/Year) INITIAL VEHICLE SALES[Domestic] = INITIAL( INITIAL WORLD VEHICLE SALES* market share domestic OEM[Domestic]) INITIAL VEHICLE SALES[Foreign] = INITIAL( INITIAL WORLD VEHICLE SALES(1- market share domestic OEM[Domestic])) Present In 1 View:* Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#283 C	INITIAL WORLD VEHICLE SALES (vehicle/Year) = 6.59238e+07 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL VEHICLE SALES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#333 C	market share domestic OEM (Dmnl) market share domestic OEM[OEM] = 0.5 Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Cash Flows OEM - Operations Used By INITIAL VEHICLE SALES R&D government grants cost of sales Automotive sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#352 C	one year (Year) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#397 C	scale parameter (Dmnl) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#402 C	SHARE OF ASSETS BY DIVISION (Dmnl) SHARE OF ASSETS BY DIVISION[OEM,Automotive] = 0.54 SHARE OF ASSETS BY DIVISION[OEM,Financial] = 0.66 Description: Value for Automotive reflects Current assets, while for Financial noncurrent. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#403 I	SHARE OF INITIAL CASH (Dmnl) SHARE OF INITIAL CASH[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CASH total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#405 C	SHARE OF INITIAL FIN SER (Dmnl) SHARE OF INITIAL FIN SER[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER[OEM,Financial] = 0.94 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#404 C	SHARE OF INITIAL FIN SER NC (Dmnl) SHARE OF INITIAL FIN SER NC[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER NC[OEM,Financial] = 0.7 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#406 C	SHARE OF INITIAL INTANGIBLE (Dmnl) SHARE OF INITIAL INTANGIBLE[OEM,Automotive] = 0.1 SHARE OF INITIAL INTANGIBLE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INTANGIBLE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#407 C	SHARE OF INITIAL INV VALUE (Dmnl) SHARE OF INITIAL INV VALUE[OEM,Automotive] = 0.27 SHARE OF INITIAL INV VALUE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#408 C	SHARE OF INITIAL LEASE (Dmnl) SHARE OF INITIAL LEASE[OEM,Automotive] = 0 SHARE OF INITIAL LEASE[OEM,Financial] = 0.3 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LEASE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#409 I	SHARE OF INITIAL PPE (Dmnl) SHARE OF INITIAL PPE[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL PPE total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#410 C	SHARE OF INITIAL RESERVES (Dmnl) = 0.13 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#411 C	SHARE OF INITIAL SECURITIES (Dmnl) SHARE OF INITIAL SECURITIES[OEM,Automotive] = 0.26 SHARE OF INITIAL SECURITIES[OEM,Financial] = 0.02 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL SECURITIES SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#412 C	SHARE OF INITIAL TRADE (Dmnl) SHARE OF INITIAL TRADE[OEM,Automotive] = 0.17 SHARE OF INITIAL TRADE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#414 I	SHARE OF SHORT TERM DEBT (1) SHARE OF SHORT TERM DEBT[OEM] = INITIAL(SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION!])/ INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#415 C	SHARE OF TRADE PAYABLES (Dmnl) = 0.63 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#425 I	total share of current assets (1) total share of current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]+ SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#426 I	total share of non current assets (1) total share of non current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION]+ SHARE OF INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Initialisation Balance Sheets Other Agents (35 Variables)

Top	(View) Initialisation Balance Sheets Other Agents (35 Variables)
Group	Type	*Variable Name And Description*
.banks	#69 A	check initial Banks (euro) = INITIAL CASH BANKS+ INITIAL LOANS TO CONSUMERS+SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])+SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!])- INITIAL DEBT TO CENTRAL BANK- INITIAL DEPOSITS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#70 A	check initial HH debtor (euro) = INITIAL WEALTH HH DEBTOR- INITIAL EQUITY HH DEBTOR- INITIAL LOANS TO CONSUMERS-SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])-SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#190 C	INITIAL ASSETS BANKS (euro) = 1e+13 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS INITIAL EQUITY BANKS INITIAL LIABILITIES BANKS INITIAL LOANS TO CONSUMERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#194 C	INITIAL ASSETS ECB (euro) = 6e+12 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB INITIAL L&E ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#195 C	INITIAL ASSETS EIB (euro) = 2.8e+11 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH EIB INITIAL L&E EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#197 LI,C	INITIAL ASSETS SUPPLIERS (euro) = 1e+12 Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Cash Suppliers INITIAL EQUITY SUPPLIERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#203 LI,C	INITIAL BUDGET GOV (euro) = 1e+12 Description: Gov is used as the abbreviation of Government. Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. INITIAL DEBT GOV INITIAL EQUITY GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#204 LI,A	INITIAL CASH BANKS (euro) = INITIAL SHARE OF CASH BANKS* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. INITIAL LOANS TO CONSUMERS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#205 LI,A	INITIAL CASH ECB (euro) = INITIAL ASSETS ECB- INITIAL LOANS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#206 LI,A	INITIAL CASH EIB (euro) = INITIAL ASSETS EIB-SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#215 LI,A	INITIAL DEBT GOV (euro) = INITIAL BUDGET GOV- INITIAL EQUITY GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt to ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#216 A	INITIAL DEBT HH DEBTOR (euro) = INITIAL LOANS TO CONSUMERS+SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])+SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL WEALTH HH DEBTOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#222 LI,A	INITIAL EQUITY BANKS (euro) = INITIAL SHARE OF EQUITY* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Banks INITIAL LIABILITIES BANKS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#223 LI,A	INITIAL EQUITY GOV (euro) = INITIAL BUDGET GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Government INITIAL DEBT GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#224 LI,A	INITIAL EQUITY HH CREDITOR (euro) = INITIAL DEPOSITS BANKS Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH creditor INITIAL WEALTH HH CREDITOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#225 LI,C	INITIAL EQUITY HH DEBTOR (euro) = 0 Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH debtor INITIAL WEALTH HH DEBTOR check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#226 LI,A	INITIAL EQUITY SUPPLIERS (euro) = INITIAL ASSETS SUPPLIERS Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#235 LI,A	INITIAL L&E ECB (euro) = INITIAL ASSETS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#236 LI,A	INITIAL L&E EIB (euro) = INITIAL ASSETS EIB Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#238 A	INITIAL LIABILITIES BANKS (euro) = INITIAL ASSETS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEBT TO CENTRAL BANK INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#242 A	INITIAL LOANS ECB (euro) = INITIAL DEBT TO CENTRAL BANK+ INITIAL LOANS TO GOV Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#244 LI,C	INITIAL LOANS TO GOV (euro) = 0 Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By INITIAL LOANS ECB Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#257 C	INITIAL SHARE DEPOSITS BANKS (Dmnl) = 0.5 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#258 C	INITIAL SHARE OF CASH BANKS (Dmnl) = 0.01 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#261 C	INITIAL SHARE OF EQUITY (Dmnl) = 0.1 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL EQUITY BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#281 LI,A	INITIAL WEALTH HH CREDITOR (euro) = INITIAL EQUITY HH CREDITOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#282 LI,A	INITIAL WEALTH HH DEBTOR (euro) = INITIAL EQUITY HH DEBTOR+ INITIAL DEBT HH DEBTOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) OEM - Balance sheet (108 Variables)

Top	(View) OEM - Balance sheet (108 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#1 C,F	acquisition PPE (euro/Year) acquisition PPE[OEM,Automotive] = 1e+10 acquisition PPE[OEM,Financial] = 0 Present In 1 View: OEM - Balance sheet Used By Book value PPE Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#2 C,F	acquisition vehicles (euro/Year) acquisition vehicles[OEM,Automotive] = 0 acquisition vehicles[OEM,Financial] = 5.5e+10 Present In 2 Views: OEM - Balance sheet OEM - Operations Used By Book value vehicles Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost veh self registrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#5 C	APR (Dmnl/Year) = 5 Description: APR means Annual Percentage Rate. Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By favourable EIB rate interest paid on Banks debt interest paid on Banks debt long term interest paid on Banks debt short term interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#8 A	assets by Division (euro) assets by Division[OEM,DIVISION] = current assets[ OEM, DIVISION]+ noncurrent assets[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By assets OEM return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#11 A	assets OEM (euro) assets OEM[OEM] = SUM( assets by Division[ OEM, DIVISION!]) Present In 3 Views: OEM - Balance sheet OEM - KPI SFC check Used By asset turnover check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#19 C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year) = 50 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#26 L	Book value PPE (euro) Book value PPE[OEM,DIVISION] = ∫ acquisition PPE[ OEM, DIVISION]- depreciation PPE[ OEM, DIVISION] dt + INITIAL PPE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#27 L	Book value vehicles (euro) Book value vehicles[OEM,DIVISION] = ∫ acquisition vehicles[ OEM, DIVISION]- depreciation vehicles[ OEM, DIVISION] dt + INITIAL LEASE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#37 F,A	borrowing (euro/Year) borrowing[OEM,DIVISION] = borrowing from banks short term[ OEM, DIVISION]+ borrowing from banks long term[ OEM, DIVISION]+ borrowing from EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#28 F,A	borrowing from banks long term (euro/Year) borrowing from banks long term[OEM,DIVISION] = principal repayment long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing new loans long term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#29 F,A	borrowing from banks short term (euro/Year) borrowing from banks short term[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing new loans short term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.authorities	#32 F,A	borrowing from EIB (euro/Year) borrowing from EIB[OEM,DIVISION] = principal repayment EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing new loans to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#33 F,A	borrowing from OEM long term (euro/Year) borrowing from OEM long term[OEM,DIVISION] = principal repayment OEM long term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#34 F,A	borrowing from OEM short term (euro/Year) borrowing from OEM short term[OEM,DIVISION] = principal repayment OEM short term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#41 L	Capital stock and reserves (euro) Capital stock and reserves[OEM,DIVISION] = ∫ reserves inflow[ OEM, DIVISION] dt + INITIAL RESERVES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#49 F,A	cash inflows OEM (euro/Year) cash inflows OEM[OEM,DIVISION] = R&D government grants[ OEM, DIVISION]+ sales revenue[ OEM, DIVISION]+ trade pay inflow[ OEM, DIVISION]+ interest income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#51 L	Cash OEM (euro) Cash OEM[OEM,DIVISION] = ∫((((((((((((((( borrowing[ OEM, DIVISION]+ cash inflows OEM[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])+ principal repayment OEM long term[ OEM, DIVISION])+ principal repayment OEM short term[ OEM, DIVISION])+ trade receivables outflow[ OEM, DIVISION])- transfer[ OEM, DIVISION])- acquisition PPE[ OEM, DIVISION])- acquisition vehicles[ OEM, DIVISION])- borrowing from OEM long term[ OEM, DIVISION])- borrowing from OEM short term[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- change in intangibles[ OEM, DIVISION])- change in securities[ OEM, DIVISION])- debt repayment[ OEM, DIVISION])- dividends outflow[ OEM, DIVISION])- trade receivables inflow[ OEM, DIVISION] dt + INITIAL CASH[ OEM, DIVISION] Description: OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Present In 2 Views: OEM - Balance sheet SFC check Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#54 F,A	cash outflows OEM (euro/Year) cash outflows OEM[OEM,DIVISION] = interest expenses[ OEM, DIVISION]+ tax expenses[ OEM, DIVISION]+ trade pay outflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#57 C,F	change in intangibles (euro/Year) change in intangibles[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Intangible assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#58 C,F	change in securities (euro/Year) change in securities[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Securities and loans Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#59 F,A	change in value (euro/Year) change in value[OEM,DIVISION] = increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#67 A	check balance sheet OEM (euro) check balance sheet OEM[OEM] = assets OEM[ OEM]- equity and liabilities OEM[ OEM] Description: Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#81 L	Cumulative depreciation PPE (euro) Cumulative depreciation PPE[OEM,DIVISION] = ∫ depreciation PPE[ OEM, DIVISION]- discontinuation PPE[ OEM, DIVISION] dt + INITIAL CUM DEPR PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#82 L	Cumulative depreciation vehicles (euro) Cumulative depreciation vehicles[OEM,DIVISION] = ∫ depreciation vehicles[ OEM, DIVISION]- discontinuation vehicles[ OEM, DIVISION] dt + INITIAL CUM DEPR VEH[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#85 A	current assets (euro) current assets[OEM,DIVISION] = Cash OEM[ OEM, DIVISION]+ Financial services receivables[ OEM, DIVISION]+ Inventories value[ OEM, DIVISION]+ Securities and loans[ OEM, DIVISION]+ Trade receivables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division current assets OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#84 A	current assets OEM (euro) current assets OEM[OEM] = SUM( current assets[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#87 A	current liabilities (euro) current liabilities[OEM,DIVISION] = Trade payables[ OEM, DIVISION]+ Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities OEM liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#86 A	current liabilities OEM (euro) current liabilities OEM[OEM] = SUM( current liabilities[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#92 F,A	debt repayment (euro/Year) debt repayment[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION]+ principal repayment long term[ OEM, DIVISION]+ principal repayment EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#93 L	Debt to banks long term (euro) Debt to banks long term[OEM,DIVISION] = ∫ borrowing from banks long term[ OEM, DIVISION]- principal repayment long term[ OEM, DIVISION] dt + INITIAL DEBT LONG TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on Banks debt long term noncurrent liabilities principal repayment long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#94 L	Debt to banks short term (euro) Debt to banks short term[OEM,DIVISION] = ∫ borrowing from banks short term[ OEM, DIVISION]- principal repayment short term[ OEM, DIVISION] dt + INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities interest paid on Banks debt short term principal repayment short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#97 L	Debt to EIB (euro) Debt to EIB[OEM,DIVISION] = ∫ borrowing from EIB[ OEM, DIVISION]- principal repayment EIB[ OEM, DIVISION] dt + INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt noncurrent liabilities principal repayment EIB Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#102 F,A	depreciation and amortisation (euro/Year) depreciation and amortisation[OEM,DIVISION] = depreciation PPE[ OEM, DIVISION]+ depreciation vehicles[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings operating expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#103 F,A	depreciation PPE (euro/Year) depreciation PPE[OEM,DIVISION] = Historical cost PPE[ OEM, DIVISION]/ AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value PPE Cumulative depreciation PPE depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#104 F,A	depreciation vehicles (euro/Year) depreciation vehicles[OEM,DIVISION] = Historical cost vehicles[ OEM, DIVISION]/ ECONOMIC LIFE OEM FLEET Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value vehicles Cumulative depreciation vehicles depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#107 DE,F,A	discontinuation depr PPE (euro/Year) discontinuation depr PPE[OEM,DIVISION] = DELAY FIXED( increase hist cost PPE[ OEM, DIVISION], AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY, increase hist cost PPE[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#108 DE,F,A	discontinuation depr veh (euro/Year) discontinuation depr veh[OEM,DIVISION] = DELAY FIXED( increase hist cost veh[ OEM, DIVISION], ECONOMIC LIFE OEM FLEET, increase hist cost veh[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#109 F,A	discontinuation PPE (euro/Year) discontinuation PPE[OEM,DIVISION] = discontinuation depr PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#110 F,A	discontinuation vehicles (euro/Year) discontinuation vehicles[OEM,DIVISION] = discontinuation depr veh[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#112 F,A	dividends outflow (euro/Year) dividends outflow[OEM,DIVISION] = dividends paid[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#117 C	ECONOMIC LIFE OEM FLEET (Year) = 5 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By depreciation vehicles discontinuation depr veh self deregistrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#133 A	equity and liabilities OEM (euro) equity and liabilities OEM[OEM] = equity OEM[ OEM]+ liabilities OEM[ OEM] Present In 2 Views: OEM - Balance sheet SFC check Used By check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#139 A	equity OEM (euro) equity OEM[OEM] = SUM( equity OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#138 A	equity OEM by Division (euro) equity OEM by Division[OEM,DIVISION] = Capital stock and reserves[ OEM, DIVISION]+ Retained earnings[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By equity OEM return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#155 F,A	expenditures procurement (euro/Year) = bus purchase Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#161 A	favourable EIB rate (Dmnl/Year) = MAX(0.5, APR-1) Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#165 L	Financial services receivables (euro) Financial services receivables[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#164 L	Financial services receivables noncurrent (euro) Financial services receivables noncurrent[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#176 L	Historical cost PPE (euro) Historical cost PPE[OEM,DIVISION] = ∫ increase hist cost PPE[ OEM, DIVISION]- discontinuation depr PPE[ OEM, DIVISION] dt + INITIAL HIST COST PPE[ OEM, DIVISION] Description: PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#177 L	Historical cost vehicles (euro) Historical cost vehicles[OEM,DIVISION] = ∫ increase hist cost veh[ OEM, DIVISION]- discontinuation depr veh[ OEM, DIVISION] dt + INITIAL HIST COST VEH[ OEM, DIVISION] Description: Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#182 F,A	increase hist cost PPE (euro/Year) increase hist cost PPE[OEM,DIVISION] = acquisition PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#183 F,A	increase hist cost veh (euro/Year) increase hist cost veh[OEM,DIVISION] = acquisition vehicles[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr veh Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#208 LI,A	INITIAL CUM DEPR PPE (euro) INITIAL CUM DEPR PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION] Description: CUM DEPR VEH means Cumulative Depreciation Vehicles. Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#209 LI,A	INITIAL CUM DEPR VEH (euro) INITIAL CUM DEPR VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#229 LI,A	INITIAL HIST COST PPE (euro) INITIAL HIST COST PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION]+ INITIAL CUM DEPR PPE[ OEM, DIVISION] Description: HIST COST PPE means Historical Cost Property, plant, and equipment. Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#230 LI,A	INITIAL HIST COST VEH (euro) INITIAL HIST COST VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION]+ INITIAL CUM DEPR VEH[ OEM, DIVISION] Description: HIST COST VEH means Historical Cost Vehicles. Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#288 L	Intangible assets (euro) Intangible assets[OEM,DIVISION] = ∫ change in intangibles[ OEM, DIVISION] dt + INITIAL INTANGIBLE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#292 A	interest expenses (euro/Year) interest expenses[OEM,DIVISION] = interest paid on private Banks debt by OEM[ OEM, DIVISION]+ interest paid on EIB debt[ OEM, DIVISION] Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - KPI Used By cash outflows OEM financial result return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#296 A	interest paid on Banks debt long term (euro/Year) interest paid on Banks debt long term[OEM,DIVISION] = APR/100* Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#297 A	interest paid on Banks debt short term (euro/Year) interest paid on Banks debt short term[OEM,DIVISION] = APR/100* Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#300 A	interest paid on EIB debt (euro/Year) interest paid on EIB debt[OEM,DIVISION] = favourable EIB rate/100* Debt to EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By interest expenses interest income EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#302 A	interest paid on private Banks debt by OEM (euro/Year) interest paid on private Banks debt by OEM[OEM,DIVISION] = interest paid on Banks debt short term[ OEM, DIVISION]+ interest paid on Banks debt long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By interest expenses revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#307 L	Inventories value (euro) Inventories value[OEM,DIVISION] = ∫ increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] dt + INITIAL INV VALUE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Operations Used By average cost inventory current assets Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#312 A	liabilities OEM (euro) liabilities OEM[OEM] = SUM( liabilities OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#311 A	liabilities OEM by Division (euro) liabilities OEM by Division[OEM,DIVISION] = current liabilities[ OEM, DIVISION]+ noncurrent liabilities[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#318 C	LOAN PERIOD SHORT TERM (Year) = 1 Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By principal repayment OEM short term principal repayment short term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#348 A	noncurrent assets (euro) noncurrent assets[OEM,DIVISION] = Book value PPE[ OEM, DIVISION]+ Book value vehicles[ OEM, DIVISION]+ Financial services receivables noncurrent[ OEM, DIVISION]+ Intangible assets[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#349 A	noncurrent liabilities (euro) noncurrent liabilities[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]+ Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#362 F,A	principal repayment EIB (euro/Year) principal repayment EIB[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing from EIB debt repayment loans repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#364 F,A	principal repayment long term (euro/Year) principal repayment long term[OEM,DIVISION] = Debt to banks long term[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing from banks long term debt repayment loans long term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#365 F,A	principal repayment OEM long term (euro/Year) principal repayment OEM long term[OEM,DIVISION] = Debt HH to OEM NC[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEM long term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#366 F,A	principal repayment OEM short term (euro/Year) principal repayment OEM short term[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEM short term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#367 F,A	principal repayment short term (euro/Year) principal repayment short term[OEM,DIVISION] = Debt to banks short term[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing from banks short term debt repayment loans short term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#377 C,F	reserves inflow (euro/Year) reserves inflow[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Capital stock and reserves Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#378 L	Retained earnings (euro) Retained earnings[OEM,DIVISION] = ∫(((((( cash inflows OEM[ OEM, DIVISION]+ change in value[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- depreciation and amortisation[ OEM, DIVISION])- dividends paid[ OEM, DIVISION])- reserves inflow[ OEM, DIVISION])- transfer[ OEM, DIVISION] dt + INITIAL RETAINED EARNINGS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#385 F,A	revenues corporate tax (euro/Year) = SUM( tax expenses[ OEM!, DIVISION!]) Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#398 L	Securities and loans (euro) Securities and loans[OEM,DIVISION] = ∫ change in securities[ OEM, DIVISION] dt + INITIAL SECURITIES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#424 A	total debt by Division (euro) total debt by Division[OEM,DIVISION] = liabilities OEM by Division[ OEM, DIVISION]- Trade payables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#427 F,A	trade pay inflow (euro/Year) trade pay inflow[OEM,DIVISION] = cost of sales[ OEM, DIVISION]+ operating costs[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash inflows OEM trade pay outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#428 F,A	trade pay outflow (euro/Year) trade pay outflow[OEM,DIVISION] = trade pay inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash outflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#429 L	Trade payables (euro) Trade payables[OEM,DIVISION] = ∫ trade pay inflow[ OEM, DIVISION]- trade pay outflow[ OEM, DIVISION] dt + INITIAL TRADE PAYABLES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#432 L	Trade receivables (euro) Trade receivables[OEM,DIVISION] = ∫ trade receivables inflow[ OEM, DIVISION]- trade receivables outflow[ OEM, DIVISION] dt + INITIAL TRADE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#430 C,F	trade receivables inflow (euro/Year) trade receivables inflow[OEM,Automotive] = sales revenue[ OEM,Automotive] trade receivables inflow[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables trade receivables outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#431 F,A	trade receivables outflow (euro/Year) trade receivables outflow[OEM,DIVISION] = trade receivables inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#434 C,F	transfer (euro/Year) transfer[OEM,Automotive] = 3e+10 transfer[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#433 F,A	transfer inflow (euro/Year) transfer inflow[OEM,Automotive] = 0 transfer inflow[OEM,Financial] = transfer[ OEM,Automotive] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) OEM - Cash Flows (45 Variables)

Top	(View) OEM - Cash Flows (45 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#19 C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year) = 50 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#26 L	Book value PPE (euro) Book value PPE[OEM,DIVISION] = ∫ acquisition PPE[ OEM, DIVISION]- depreciation PPE[ OEM, DIVISION] dt + INITIAL PPE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#27 L	Book value vehicles (euro) Book value vehicles[OEM,DIVISION] = ∫ acquisition vehicles[ OEM, DIVISION]- depreciation vehicles[ OEM, DIVISION] dt + INITIAL LEASE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#49 F,A	cash inflows OEM (euro/Year) cash inflows OEM[OEM,DIVISION] = R&D government grants[ OEM, DIVISION]+ sales revenue[ OEM, DIVISION]+ trade pay inflow[ OEM, DIVISION]+ interest income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#54 F,A	cash outflows OEM (euro/Year) cash outflows OEM[OEM,DIVISION] = interest expenses[ OEM, DIVISION]+ tax expenses[ OEM, DIVISION]+ trade pay outflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#59 F,A	change in value (euro/Year) change in value[OEM,DIVISION] = increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#73 C	CORPORATE TAX RATE (Dmnl) = 30 Present In 1 View: OEM - Cash Flows Used By tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#79 C	cost of sales (euro/Year) cost of sales[OEM,Automotive] = cost of sales Automotive[ OEM] cost of sales[OEM,Financial] = 5e+06 Present In 1 View: OEM - Cash Flows Used By gross result or profit trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#76 A	cost of sales Automotive (euro/Year) cost of sales Automotive[OEM] = market share domestic OEM[ OEM]* cost of sales total Present In 2 Views: OEM - Cash Flows OEM - Operations Used By cost of sales Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#102 F,A	depreciation and amortisation (euro/Year) depreciation and amortisation[OEM,DIVISION] = depreciation PPE[ OEM, DIVISION]+ depreciation vehicles[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings operating expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#103 F,A	depreciation PPE (euro/Year) depreciation PPE[OEM,DIVISION] = Historical cost PPE[ OEM, DIVISION]/ AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value PPE Cumulative depreciation PPE depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#104 F,A	depreciation vehicles (euro/Year) depreciation vehicles[OEM,DIVISION] = Historical cost vehicles[ OEM, DIVISION]/ ECONOMIC LIFE OEM FLEET Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value vehicles Cumulative depreciation vehicles depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#111 C	DIVIDEND DISTRIBUTION RATIO (Dmnl ) DIVIDEND DISTRIBUTION RATIO[OEM] = 40 Present In 1 View: OEM - Cash Flows Used By dividends paid Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#112 F,A	dividends outflow (euro/Year) dividends outflow[OEM,DIVISION] = dividends paid[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#114 A	earnings before taxes (euro/Year) earnings before taxes[OEM,DIVISION] = EBIT[ OEM, DIVISION]+ financial result[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By net income return on sales before taxes tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#116 A	EBIT (euro/Year) EBIT[OEM,DIVISION] = operating income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Description: Earnings Before Interest and Taxes. Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#117 C	ECONOMIC LIFE OEM FLEET (Year) = 5 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By depreciation vehicles discontinuation depr veh self deregistrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#163 A	financial result (euro/Year) financial result[OEM,DIVISION] = interest income[ OEM, DIVISION]- interest expenses[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#173 A	gross result or profit (euro/Year) gross result or profit[OEM,DIVISION] = sales revenue[ OEM, DIVISION]- cost of sales[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By gross margin operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#176 L	Historical cost PPE (euro) Historical cost PPE[OEM,DIVISION] = ∫ increase hist cost PPE[ OEM, DIVISION]- discontinuation depr PPE[ OEM, DIVISION] dt + INITIAL HIST COST PPE[ OEM, DIVISION] Description: PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#177 L	Historical cost vehicles (euro) Historical cost vehicles[OEM,DIVISION] = ∫ increase hist cost veh[ OEM, DIVISION]- discontinuation depr veh[ OEM, DIVISION] dt + INITIAL HIST COST VEH[ OEM, DIVISION] Description: Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#292 A	interest expenses (euro/Year) interest expenses[OEM,DIVISION] = interest paid on private Banks debt by OEM[ OEM, DIVISION]+ interest paid on EIB debt[ OEM, DIVISION] Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - KPI Used By cash outflows OEM financial result return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#295 A	interest income (euro/Year) interest income[OEM,DIVISION] = interest paid on OEM debt[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By cash inflows OEM financial result Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#301 F,A	interest paid on OEM debt (euro/Year) interest paid on OEM debt[OEM,DIVISION] = ( APR+ OEM spread over APR)/100* HH debt to OEMs[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Cash Flows Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor interest income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#333 C	market share domestic OEM (Dmnl) market share domestic OEM[OEM] = 0.5 Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Cash Flows OEM - Operations Used By INITIAL VEHICLE SALES R&D government grants cost of sales Automotive sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#338 A	net income (euro/Year) net income[OEM,DIVISION] = earnings before taxes[ OEM, DIVISION]- tax expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By dividends paid net profit margin return on assets ROA return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#353 A	operating costs (euro/Year) operating costs[OEM,DIVISION] = general and administrative expenses[ OEM, DIVISION]+ selling expenses[ OEM, DIVISION]+ R&D expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By operating expenses trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#354 A	operating expenses (euro/Year) operating expenses[OEM,DIVISION] = operating costs[ OEM, DIVISION]+ depreciation and amortisation[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#355 A	operating income (euro/Year) operating income[OEM,DIVISION] = gross result or profit[ OEM, DIVISION]- operating expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT Earnings Before Interest and Taxes. operating margin Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#358 C	other income (euro/Year) other income[OEM,DIVISION] = 0 Present In 1 View: OEM - Cash Flows Used By EBIT Earnings Before Interest and Taxes. cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#373 C	R&D government grants (euro/Year) R&D government grants[OEM,Automotive] = market share domestic OEM[ OEM]* expenditures public R&D R&D government grants[OEM,Financial] = 0 Present In 1 View: OEM - Cash Flows Used By cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#394 A	sales revenue (euro/Year) sales revenue[OEM,Automotive] = sales revenues Automotive[ OEM] sales revenue[OEM,Financial] = sales revenue Financial[ OEM] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin asset turnover cash inflows OEM gross margin gross result or profit net profit margin operating margin return on sales before taxes trade receivables inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#393 A	sales revenue Financial (euro/Year) sales revenue Financial[OEM] = revenue per leased car* OEM fleet[ OEM,Financial,Car] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By sales revenue Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#395 A	sales revenues Automotive (euro/Year) sales revenues Automotive[OEM] = SUM( vehicle purchase[ VEH TYPE!, TECH!])* market share domestic OEM[ OEM] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By R&D expenses general and administrative expenses sales revenue selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#421 A	tax expenses (euro/Year) tax expenses[OEM,DIVISION] = MAX(0, CORPORATE TAX RATE/100* earnings before taxes[ OEM, DIVISION]) Present In 2 Views: Gov - Balance Sheet OEM - Cash Flows Used By cash outflows OEM net income revenues corporate tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#427 F,A	trade pay inflow (euro/Year) trade pay inflow[OEM,DIVISION] = cost of sales[ OEM, DIVISION]+ operating costs[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash inflows OEM trade pay outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#428 F,A	trade pay outflow (euro/Year) trade pay outflow[OEM,DIVISION] = trade pay inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash outflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#430 C,F	trade receivables inflow (euro/Year) trade receivables inflow[OEM,Automotive] = sales revenue[ OEM,Automotive] trade receivables inflow[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables trade receivables outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#431 F,A	trade receivables outflow (euro/Year) trade receivables outflow[OEM,DIVISION] = trade receivables inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#434 C,F	transfer (euro/Year) transfer[OEM,Automotive] = 3e+10 transfer[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#433 F,A	transfer inflow (euro/Year) transfer inflow[OEM,Automotive] = 0 transfer inflow[OEM,Financial] = transfer[ OEM,Automotive] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) OEM - KPI (19 Variables)

Top	(View) OEM - KPI (19 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#6 A	asset turnover (Dmnl/Year) asset turnover[OEM] = ZIDZ(( sales revenue[ OEM,Automotive]+ sales revenue[ OEM,Financial]), assets OEM[ OEM]) Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#8 A	assets by Division (euro) assets by Division[OEM,DIVISION] = current assets[ OEM, DIVISION]+ noncurrent assets[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By assets OEM return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#11 A	assets OEM (euro) assets OEM[OEM] = SUM( assets by Division[ OEM, DIVISION!]) Present In 3 Views: OEM - Balance sheet OEM - KPI SFC check Used By asset turnover check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#114 A	earnings before taxes (euro/Year) earnings before taxes[OEM,DIVISION] = EBIT[ OEM, DIVISION]+ financial result[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By net income return on sales before taxes tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#116 A	EBIT (euro/Year) EBIT[OEM,DIVISION] = operating income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Description: Earnings Before Interest and Taxes. Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#115 A	EBIT margin (Dmnl) EBIT margin[OEM,DIVISION] = ZIDZ( EBIT[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#138 A	equity OEM by Division (euro) equity OEM by Division[OEM,DIVISION] = Capital stock and reserves[ OEM, DIVISION]+ Retained earnings[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By equity OEM return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#171 A	gross margin (Dmnl) gross margin[OEM,DIVISION] = ZIDZ( gross result or profit[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#173 A	gross result or profit (euro/Year) gross result or profit[OEM,DIVISION] = sales revenue[ OEM, DIVISION]- cost of sales[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By gross margin operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#292 A	interest expenses (euro/Year) interest expenses[OEM,DIVISION] = interest paid on private Banks debt by OEM[ OEM, DIVISION]+ interest paid on EIB debt[ OEM, DIVISION] Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - KPI Used By cash outflows OEM financial result return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#338 A	net income (euro/Year) net income[OEM,DIVISION] = earnings before taxes[ OEM, DIVISION]- tax expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By dividends paid net profit margin return on assets ROA return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#339 A	net profit margin (Dmnl) net profit margin[OEM,DIVISION] = ZIDZ( net income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By return on sales after taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#355 A	operating income (euro/Year) operating income[OEM,DIVISION] = gross result or profit[ OEM, DIVISION]- operating expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT Earnings Before Interest and Taxes. operating margin Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#356 A	operating margin (Dmnl) operating margin[OEM,DIVISION] = ZIDZ( operating income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#379 A	return on assets ROA (Dmnl/Year) return on assets ROA[OEM,DIVISION] = ( net income[ OEM, DIVISION]+ interest expenses[ OEM, DIVISION])/ assets by Division[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#380 A	return on equity ROE (Dmnl/Year) return on equity ROE[OEM,DIVISION] = net income[ OEM, DIVISION]/ equity OEM by Division[ OEM, DIVISION]100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#381 A	return on sales after taxes (Dmnl) return on sales after taxes[OEM,DIVISION] = net profit margin[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#382 A	return on sales before taxes (Dmnl) return on sales before taxes[OEM,DIVISION] = ZIDZ( earnings before taxes[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#394 A	sales revenue (euro/Year) sales revenue[OEM,Automotive] = sales revenues Automotive[ OEM] sales revenue[OEM,Financial] = sales revenue Financial[ OEM] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin asset turnover cash inflows OEM gross margin gross result or profit net profit margin operating margin return on sales before taxes trade receivables inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) OEM - Operations (49 Variables)

Top	(View) OEM - Operations (49 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#2 C,F	acquisition vehicles (euro/Year) acquisition vehicles[OEM,Automotive] = 0 acquisition vehicles[OEM,Financial] = 5.5e+10 Present In 2 Views: OEM - Balance sheet OEM - Operations Used By Book value vehicles Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost veh self registrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#4 C	annual vehicle sales total (vehicle/Year) annual vehicle sales total[VEH TYPE] = 4.54e+07,1.6e+07,3.02e+06,455570 Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. automotive wages proportions commercial vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#16 A	automotive wages (euro/Year) = SUM( labour cost per vehicle[ VEH TYPE!]* annual vehicle sales total[ VEH TYPE!]) Present In 2 Views: Households - Balance Sheet OEM - Operations Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#17 A	average cost inventory (euro/vehicle) average cost inventory[OEM,DIVISION,VEH TYPE,TECH] = Inventories value[ OEM, DIVISION]/ Inventories[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value by type Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#20 A	battery cost per vehicle (euro/vehicle) battery cost per vehicle[VEH TYPE,BEV] = EV battery capacity[ VEH TYPE,BEV]* battery price in euro Present In 1 View: OEM - Operations Used By vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#22 A	*battery demand ((kWh)/Year)** = SUM( EV battery capacity[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV]) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from batteries Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#23 A	*battery price in euro (euro/(kWh)) = battery price/ exchange rate euro dollar Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By battery cost battery cost per vehicle profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#76 A	cost of sales Automotive (euro/Year) cost of sales Automotive[OEM] = market share domestic OEM[ OEM]* cost of sales total Present In 2 Views: OEM - Cash Flows OEM - Operations Used By cost of sales Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#77 A	cost of sales by veh (euro/Year) cost of sales by veh[VEH TYPE] = ( vehicle production cost[ VEH TYPE,ICEV]* ICEV sales[ VEH TYPE])+( vehicle production cost[ VEH TYPE,BEV]* EV sales[ VEH TYPE,BEV]) Present In 1 View: OEM - Operations Used By cost of sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#78 A	cost of sales total (euro/Year) = SUM( cost of sales by veh[ VEH TYPE!]) Present In 1 View: OEM - Operations Used By cost of sales Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#98 A	decrease in inventories value by type (euro/Year) decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] = average cost inventory[ OEM, DIVISION, VEH TYPE, TECH]* inventories removals[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#117 C	ECONOMIC LIFE OEM FLEET (Year) = 5 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By depreciation vehicles discontinuation depr veh self deregistrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#141 C	*EV battery capacity ((kWh)/vehicle) EV battery capacity[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By battery cost per vehicle battery demand Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#143 C,D	EV sales (vehicle/Year) EV sales[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Description: EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 2 Views: Households - Operations OEM - Operations Used By EV sales total battery demand cost of sales by veh inflow to EV stock raw material costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#170 C	general and administrative expenses (euro/Year) general and administrative expenses[OEM,Automotive] = INTENSITY OF SGA[ OEM]/100* sales revenues Automotive[ OEM] general and administrative expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#172 A	gross profit per veh (euro/vehicle) gross profit per veh[VEH TYPE,TECH] = vehicle price[ VEH TYPE, TECH]- vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#179 A	ICEV sales (vehicle/Year) ICEV sales[VEH TYPE] = annual vehicle sales total[ VEH TYPE]- EV sales total[ VEH TYPE] Description: ICEV means Internal Combustion Engine Vehicle. Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations cost of sales by veh inflow to ICEV stock raw material costs vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#184 A	increase in inventories value by type (euro/Year) increase in inventories value by type[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH]* vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By increase in inventories value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#234 LI,A	INITIAL INVENTORIES (vehicle) INITIAL INVENTORIES[OEM,VEH TYPE,TECH] = INITIAL INV VALUE[ OEM,Automotive]/ vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#251 LI,A	INITIAL OEM FLEET (vehicle) INITIAL OEM FLEET[OEM,DIVISION,Car] = INITIAL LEASE[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#289 C	INTENSITY OF R&D (Dmnl) INTENSITY OF R&D[OEM] = 6 Description: R&D means Research and Development Present In 1 View: OEM - Operations Used By R&D expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#290 C	INTENSITY OF SELLING (Dmnl) INTENSITY OF SELLING[OEM] = 10 Present In 1 View: OEM - Operations Used By selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#291 C	INTENSITY OF SGA (Dmnl) INTENSITY OF SGA[OEM] = 4 Present In 1 View: OEM - Operations Used By general and administrative expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#308 L	Inventories (vehicle) Inventories[OEM,VEH TYPE,TECH] = ∫ inventories additions[ OEM, VEH TYPE, TECH]- inventories removals[ OEM, VEH TYPE, TECH] dt + INITIAL INVENTORIES[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By average cost inventory inventories total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#304 C,F	inventories additions (vehicle/Year) inventories additions[OEM,VEH TYPE,ICEV] = 100000 inventories additions[OEM,VEH TYPE,BEV] = 0 Present In 1 View: OEM - Operations Used By Inventories increase in inventories value by type inventories removals Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#305 F,A	inventories removals (vehicle/Year) inventories removals[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories decrease in inventories value by type Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#306 A	inventories total (vehicle) inventories total[OEM] = SUM( Inventories[ OEM, VEH TYPE!, TECH!]) Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#307 L	Inventories value (euro) Inventories value[OEM,DIVISION] = ∫ increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] dt + INITIAL INV VALUE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Operations Used By average cost inventory current assets Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#309 C	labour cost per vehicle (euro/vehicle) labour cost per vehicle[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By automotive wages vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#333 C	market share domestic OEM (Dmnl) market share domestic OEM[OEM] = 0.5 Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Cash Flows OEM - Operations Used By INITIAL VEHICLE SALES R&D government grants cost of sales Automotive sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#350 L	OEM fleet (vehicle) OEM fleet[OEM,DIVISION,Car] = ∫ self registrations[ OEM, DIVISION,Car]- self deregistrations[ OEM, DIVISION,Car] dt + INITIAL OEM FLEET[ OEM, DIVISION,Car] Present In 1 View: OEM - Operations Used By sales revenue Financial self deregistrations Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#353 A	operating costs (euro/Year) operating costs[OEM,DIVISION] = general and administrative expenses[ OEM, DIVISION]+ selling expenses[ OEM, DIVISION]+ R&D expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By operating expenses trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#372 C	R&D expenses (euro/Year) R&D expenses[OEM,Automotive] = INTENSITY OF R&D[ OEM]/100* sales revenues Automotive[ OEM] R&D expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#374 C	raw material cost (euro/vehicle) raw material cost[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By raw material costs vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#375 A	raw material costs (euro/Year) = (SUM( raw material cost[ VEH TYPE!,ICEV]* ICEV sales[ VEH TYPE!]))+(SUM( raw material cost[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV])) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from raw materials raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#383 C	revenue per leased car ((euro/Year)/vehicle) = 4900 Present In 1 View: OEM - Operations Used By sales revenue Financial Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#393 A	sales revenue Financial (euro/Year) sales revenue Financial[OEM] = revenue per leased car* OEM fleet[ OEM,Financial,Car] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By sales revenue Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#395 A	sales revenues Automotive (euro/Year) sales revenues Automotive[OEM] = SUM( vehicle purchase[ VEH TYPE!, TECH!])* market share domestic OEM[ OEM] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By R&D expenses general and administrative expenses sales revenue selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#399 F,A	self deregistrations (vehicle/Year) self deregistrations[OEM,DIVISION,Car] = OEM fleet[ OEM, DIVISION,Car]/ ECONOMIC LIFE OEM FLEET Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#400 F,A	self registrations (vehicle/Year) self registrations[OEM,DIVISION,Car] = acquisition vehicles[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#401 C	selling expenses (euro/Year) selling expenses[OEM,Automotive] = INTENSITY OF SELLING[ OEM]/100* sales revenues Automotive[ OEM] selling expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#440 A	vehicle price (euro/vehicle) vehicle price[VEH TYPE,ICEV] = vehicle production cost[ VEH TYPE,ICEV]2 vehicle price[VEH TYPE,BEV] = vehicle price[ VEH TYPE,ICEV]1.5 Present In 2 Views: Households - Operations OEM - Operations Used By gross profit per veh vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#441 A	vehicle production cost (euro/vehicle) vehicle production cost[VEH TYPE,ICEV] = labour cost per vehicle[ VEH TYPE]+ raw material cost[ VEH TYPE,ICEV] vehicle production cost[VEH TYPE,BEV] = raw material cost[ VEH TYPE,BEV]+ battery cost per vehicle[ VEH TYPE,BEV]+ labour cost per vehicle[ VEH TYPE] Present In 1 View: OEM - Operations Used By INITIAL INVENTORIES INITIAL OEM FLEET cost of sales by veh gross profit per veh increase in inventories value by type self registrations vehicle price Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#442 A	vehicle purchase (euro/Year) vehicle purchase[VEH TYPE,ICEV] = ICEV sales excl self registrations[ VEH TYPE]* vehicle price[ VEH TYPE,ICEV] vehicle purchase[VEH TYPE,BEV] = EV sales total[ VEH TYPE]* vehicle price[ VEH TYPE,BEV] Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By bus purchase car purchase by creditor car purchase by debtor commercial vehicle purchase sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#443 A	vehicle sales total (vehicle/Year) = SUM( ICEV sales[ VEH TYPE!]+ EV sales total[ VEH TYPE!]) Present In 2 Views: Households - Operations OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) SFC check (19 Variables)

Top	(View) SFC check (19 Variables)
Group	Type	*Variable Name And Description*
.banks	#7 A	assets Banks (euro) = Cash Banks+ Loans to consumers+ Loans short term to OEM+ Loans long term to OEM Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#9 A	assets ECB (euro) = Loans ECB to Banks+ Loans ECB to Gov+ Cash ECB Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#10 A	assets EIB (euro) = Cash EIB+ Loans EIB to OEM Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#11 A	assets OEM (euro) assets OEM[OEM] = SUM( assets by Division[ OEM, DIVISION!]) Present In 3 Views: OEM - Balance sheet OEM - KPI SFC check Used By asset turnover check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#12 A	assets Suppliers (euro) = Cash Suppliers+ Book value AFI Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#39 L	Budget Government (euro) = ∫(((((((((( borrowing gov from ECB+ revenues corporate tax)+ revenues energy tax)+ revenues VAT)+ revenues vehicle tax)- expenditures procurement)- expenditures public infrastructure)- expenditures public R&D)- expenditures on health, education and other)- expenditures purchase subsidy)- expenditures scrappage scheme)- principal repayment gov dt + INITIAL BUDGET GOV Description: Similar to Cash and cash equivalents for other (sub-)agents. Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum government expenditures sum of assets all agents Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.authorities	#45 L	Cash ECB (euro) = ∫((( interest income ECB+ loans repaid by Banks)+ loans repaied by Gov)- new loans to Banks)- new loans to Gov dt + INITIAL CASH ECB Description: Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Present In 2 Views: ECB - Balance sheet SFC check Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#51 L	Cash OEM (euro) Cash OEM[OEM,DIVISION] = ∫((((((((((((((( borrowing[ OEM, DIVISION]+ cash inflows OEM[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])+ principal repayment OEM long term[ OEM, DIVISION])+ principal repayment OEM short term[ OEM, DIVISION])+ trade receivables outflow[ OEM, DIVISION])- transfer[ OEM, DIVISION])- acquisition PPE[ OEM, DIVISION])- acquisition vehicles[ OEM, DIVISION])- borrowing from OEM long term[ OEM, DIVISION])- borrowing from OEM short term[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- change in intangibles[ OEM, DIVISION])- change in securities[ OEM, DIVISION])- debt repayment[ OEM, DIVISION])- dividends outflow[ OEM, DIVISION])- trade receivables inflow[ OEM, DIVISION] dt + INITIAL CASH[ OEM, DIVISION] Description: OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Present In 2 Views: OEM - Balance sheet SFC check Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#71 A	check SFC (euro) = sum of assets all agents- sum of equity and liabilities all agents Description: SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Present In 1 View: SFC check Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#128 A	equity and liabilities Banks (euro) = Equity Banks+ liabilities Banks Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#129 L	Equity and liabilities ECB (euro) = ∫ interest income ECB dt + INITIAL L&E ECB Description: Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#130 L	Equity and liabilities EIB (euro) = ∫ revenues EIB- expenditures EIB dt + INITIAL L&E EIB Description: For simplicity equity and liabilities are lumped together for this sub-agent. Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#131 A	equity and liabilities Government (euro) = Equity Government+ Debt to ECB Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#132 A	equity and liabilities HH (euro) = debt HH total+ Equity HH creditor+ Equity HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#133 A	equity and liabilities OEM (euro) equity and liabilities OEM[OEM] = equity OEM[ OEM]+ liabilities OEM[ OEM] Present In 2 Views: OEM - Balance sheet SFC check Used By check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#140 L	Equity Suppliers (euro) = ∫ cash inflows Suppliers- cash outflows Suppliers dt + INITIAL EQUITY SUPPLIERS Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#417 A	sum of assets all agents (euro) = assets Banks+ assets ECB+ assets EIB+ Budget Government+SUM( assets OEM[ OEM!])+ assets Suppliers+ wealth HH Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#418 A	sum of equity and liabilities all agents (euro) = equity and liabilities Banks+ Equity and liabilities ECB+ Equity and liabilities EIB+ equity and liabilities HH+SUM( equity and liabilities OEM[ OEM!])+ equity and liabilities Government+ Equity Suppliers Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#449 A	wealth HH (euro) = Wealth HH creditor+ Wealth HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

(View) Suppliers - Balance sheet (33 Variables)

Top	(View) Suppliers - Balance sheet (33 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#0 F,A	acquisition AFI (euro/Year) = expenditures public infrastructure Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cash Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#12 A	assets Suppliers (euro) = Cash Suppliers+ Book value AFI Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#21 A	*battery cost (euro/(kWh)) = battery price in euro/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#22 A	*battery demand ((kWh)/Year)** = SUM( EV battery capacity[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV]) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from batteries Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#24 C,D	*battery price (dollar/(kWh)) = EXTERNAL_DATA(2.0) Description: Based on previous work (see Gómez Vilchez, J.J.; Thiel, C. Simulating the battery price and the car-mix in key electro-mobility markets via model coupling. J. Simul. 2020, 14, 242–259]), updated with 2021 value . Source: Bloomberg New Energy Finance (BNEF). (2017). Lithium-ion battery costs: Squeezed Margins and New Business Models. Available at: https://about.bnef.com/blog/lithium-ion-battery-costs-squeezed-margins-new-business-models/ and Bloomberg New Energy Finance (BNEF). (2021). Battery Pack Prices Fall to an Average of $132/kWh, But Rising Commodity Prices Start to Bite. Available at: https://about.bnef.com/blog/battery-pack-prices-fall-to-an-average-of-132-kwh-but-rising-commodity-prices-start-to-bite/ Present In 1 View: Suppliers - Balance sheet Used By battery price in euro Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#23 A	*battery price in euro (euro/(kWh)) = battery price/ exchange rate euro dollar Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By battery cost battery cost per vehicle profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#25 L	Book value AFI (euro) = ∫ acquisition AFI- depreciation AFI dt + 0.0 Description: AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers depreciation AFI Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
.suppliers	#50 F,A	cash inflows Suppliers (euro/Year) = expenditures public infrastructure+ supplier profits+ revenues maintenance Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#55 F,A	cash outflows Suppliers (euro/Year) = commercial vehicle purchase+ depreciation AFI+ VAT paid by suppliers Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#56 L	Cash Suppliers (euro) = ∫(((( expenditures public infrastructure+ revenues maintenance)+ supplier profits)- acquisition AFI)- commercial vehicle purchase)- VAT paid by suppliers dt + INITIAL ASSETS SUPPLIERS Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#68 A	check balance sheet Suppliers (euro) = assets Suppliers- Equity Suppliers Description: Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#80 L	Cumulative AFI depreciation (euro) = ∫ depreciation AFI dt + 0.0 Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#101 F,A	depreciation AFI (euro/Year) = Book value AFI/ lifetime AFI Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cumulative AFI depreciation cash outflows Suppliers Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#125 A	energy expenditures for suppliers (euro/Year) = 0.5* energy expenditures Present In 2 Views: Households - Operations Suppliers - Balance sheet Used By energy expenditures for governments energy production costs profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#127 A	energy production costs (euro/Year) = energy expenditures for suppliers/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#140 L	Equity Suppliers (euro) = ∫ cash inflows Suppliers- cash outflows Suppliers dt + INITIAL EQUITY SUPPLIERS Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#150 C,D	exchange rate euro dollar (dollar/euro) = EXTERNAL_DATA(2.0) Description: ECB / Eurostat and own assumptions. Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By battery price in euro expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#197 LI,C	INITIAL ASSETS SUPPLIERS (euro) = 1e+12 Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Cash Suppliers INITIAL EQUITY SUPPLIERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#226 LI,A	INITIAL EQUITY SUPPLIERS (euro) = INITIAL ASSETS SUPPLIERS Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#313 C	lifetime AFI (Year) = 20 Present In 1 View: Suppliers - Balance sheet Used By depreciation AFI Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#368 A	profits from batteries (euro/Year) = ( battery price in euro- battery cost)* battery demand Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#369 A	profits from energy (euro/Year) = energy expenditures for suppliers- energy production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#370 A	profits from raw materials (euro/Year) = raw material costs- raw materials production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#375 A	raw material costs (euro/Year) = (SUM( raw material cost[ VEH TYPE!,ICEV]* ICEV sales[ VEH TYPE!]))+(SUM( raw material cost[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV])) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from raw materials raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#376 A	raw materials production costs (euro/Year) = raw material costs/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from raw materials Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#390 F,A	revenues maintenance (euro/Year) = maintenance expenditures Present In 2 Views: Households - Balance Sheet Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#419 C	supplier markup (Dmnl) = 20 Present In 1 View: Suppliers - Balance sheet Used By battery cost energy production costs raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#420 F,A	supplier profits (euro/Year) = profits from batteries+ profits from energy+ profits from raw materials Present In 1 View: Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#437 F,A	VAT paid by suppliers (euro/Year) = ((1+ VAT rate/100)* commercial vehicle purchase)- commercial vehicle purchase Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By Cash Suppliers cash outflows Suppliers revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Group) .Control (4 Variables)
Group	Type	*Variable Name And Description*
.Control	#162 C	FINAL TIME (Year) = 2050 Description: The final time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#262 C	INITIAL TIME (Year) = 2005 Description: The initial time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#396 C	SAVEPER (Year ) = 1 Description: The frequency with which output is stored. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#422 C	TIME STEP (Year ) = 0.25 Description: The time step for the simulation. Present In 3 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Used By liquidity needs Banks maximum HH expenditures maximum government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Group) .authorities (67 Variables)
Group	Type	*Variable Name And Description*
.authorities	#9 A	assets ECB (euro) = Loans ECB to Banks+ Loans ECB to Gov+ Cash ECB Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#10 A	assets EIB (euro) = Cash EIB+ Loans EIB to OEM Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#32 F,A	borrowing from EIB (euro/Year) borrowing from EIB[OEM,DIVISION] = principal repayment EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing new loans to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.authorities	#36 F,A	borrowing gov from ECB (euro/Year) = principal repayment gov+ liquidity needs gov Description: The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB new loans to Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
.authorities	#38 L	Budget EC (euro) = ∫ revenues EC- expenditures EC dt + INITIAL BUDGET EC Description: EC means European Commission. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#39 L	Budget Government (euro) = ∫(((((((((( borrowing gov from ECB+ revenues corporate tax)+ revenues energy tax)+ revenues VAT)+ revenues vehicle tax)- expenditures procurement)- expenditures public infrastructure)- expenditures public R&D)- expenditures on health, education and other)- expenditures purchase subsidy)- expenditures scrappage scheme)- principal repayment gov dt + INITIAL BUDGET GOV Description: Similar to Cash and cash equivalents for other (sub-)agents. Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum government expenditures sum of assets all agents Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.authorities	#45 L	Cash ECB (euro) = ∫((( interest income ECB+ loans repaid by Banks)+ loans repaied by Gov)- new loans to Banks)- new loans to Gov dt + INITIAL CASH ECB Description: Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Present In 2 Views: ECB - Balance sheet SFC check Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#46 L	Cash EIB (euro) = ∫((( interest income EIB+ loans repaid by OEM)+ revenues EC)- expenditures EC)- new loans to OEM dt + INITIAL CASH EIB Description: Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#51 L	Cash OEM (euro) Cash OEM[OEM,DIVISION] = ∫((((((((((((((( borrowing[ OEM, DIVISION]+ cash inflows OEM[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])+ principal repayment OEM long term[ OEM, DIVISION])+ principal repayment OEM short term[ OEM, DIVISION])+ trade receivables outflow[ OEM, DIVISION])- transfer[ OEM, DIVISION])- acquisition PPE[ OEM, DIVISION])- acquisition vehicles[ OEM, DIVISION])- borrowing from OEM long term[ OEM, DIVISION])- borrowing from OEM short term[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- change in intangibles[ OEM, DIVISION])- change in securities[ OEM, DIVISION])- debt repayment[ OEM, DIVISION])- dividends outflow[ OEM, DIVISION])- trade receivables inflow[ OEM, DIVISION] dt + INITIAL CASH[ OEM, DIVISION] Description: OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Present In 2 Views: OEM - Balance sheet SFC check Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#61 A	check balance sheet ECB (euro) = assets ECB- Equity and liabilities ECB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: ECB - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#62 A	check balance sheet EIB (euro) = assets EIB- Equity and liabilities EIB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#63 A	check balance sheet Governments (euro) = Budget Government- equity and liabilities Government Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Gov - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#96 L	Debt to ECB (euro) = ∫ borrowing gov from ECB- principal repayment gov dt + INITIAL DEBT GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government principal repayment gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#97 L	Debt to EIB (euro) Debt to EIB[OEM,DIVISION] = ∫ borrowing from EIB[ OEM, DIVISION]- principal repayment EIB[ OEM, DIVISION] dt + INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt noncurrent liabilities principal repayment EIB Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#105 A	desired government expenditures (euro/Year) = principal repayment gov+ expenditures government Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
.authorities	#119 C	emission penalties (euro/Year) = 0 Description: In the current model version, it is assumed that OEMs meet their European CO2 emission targets. Present In 1 View: EIB - Balance Sheet Used By revenues EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#129 L	Equity and liabilities ECB (euro) = ∫ interest income ECB dt + INITIAL L&E ECB Description: Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#130 L	Equity and liabilities EIB (euro) = ∫ revenues EIB- expenditures EIB dt + INITIAL L&E EIB Description: For simplicity equity and liabilities are lumped together for this sub-agent. Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#131 A	equity and liabilities Government (euro) = Equity Government+ Debt to ECB Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#135 L	Equity Government (euro) = ∫ revenues government- expenditures government dt + INITIAL EQUITY GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#151 F,A	expenditures EC (euro/Year) = fund to support zero emission mobility and automotive workers Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. expenditures EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#152 F,A	expenditures EIB (euro/Year) = expenditures EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#153 F,A	expenditures government (euro/Year) = expenditures procurement+ expenditures public infrastructure+ expenditures public R&D+ expenditures on health, education and other+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Gov - Balance Sheet Used By Equity Government desired government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#154 C,F	expenditures on health, education and other (euro/Year) = 2e+12 Present In 1 View: Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#155 F,A	expenditures procurement (euro/Year) = bus purchase Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#160 C,F	expenditures scrappage scheme (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#169 C	fund to support zero emission mobility and automotive workers (euro/Year) = 0 Present In 1 View: EIB - Balance Sheet Used By expenditures EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#194 C	INITIAL ASSETS ECB (euro) = 6e+12 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB INITIAL L&E ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#195 C	INITIAL ASSETS EIB (euro) = 2.8e+11 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH EIB INITIAL L&E EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#202 LI,C	INITIAL BUDGET EC (euro) = 0 Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#203 LI,C	INITIAL BUDGET GOV (euro) = 1e+12 Description: Gov is used as the abbreviation of Government. Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. INITIAL DEBT GOV INITIAL EQUITY GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#205 LI,A	INITIAL CASH ECB (euro) = INITIAL ASSETS ECB- INITIAL LOANS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#206 LI,A	INITIAL CASH EIB (euro) = INITIAL ASSETS EIB-SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#215 LI,A	INITIAL DEBT GOV (euro) = INITIAL BUDGET GOV- INITIAL EQUITY GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt to ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#223 LI,A	INITIAL EQUITY GOV (euro) = INITIAL BUDGET GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Government INITIAL DEBT GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#235 LI,A	INITIAL L&E ECB (euro) = INITIAL ASSETS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#236 LI,A	INITIAL L&E EIB (euro) = INITIAL ASSETS EIB Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#242 A	INITIAL LOANS ECB (euro) = INITIAL DEBT TO CENTRAL BANK+ INITIAL LOANS TO GOV Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#244 LI,C	INITIAL LOANS TO GOV (euro) = 0 Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By INITIAL LOANS ECB Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#293 F,A	interest income ECB (euro/Year) = interest paid on ECB debt Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#294 F,A	interest income EIB (euro/Year) = SUM( interest paid on EIB debt[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#300 A	interest paid on EIB debt (euro/Year) interest paid on EIB debt[OEM,DIVISION] = favourable EIB rate/100* Debt to EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By interest expenses interest income EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#303 C	interest policy rate (Dmnl/Year) = 3 Present In 1 View: ECB - Balance sheet Used By interest paid on ECB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#311 A	liabilities OEM by Division (euro) liabilities OEM by Division[OEM,DIVISION] = current liabilities[ OEM, DIVISION]+ noncurrent liabilities[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#315 A	liquidity needs gov (euro/Year) = MAX(0, desired government expenditures- maximum government expenditures) Present In 1 View: Gov - Balance Sheet Used By borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
.authorities	#319 L	Loans ECB to Banks (euro) = ∫ new loans to Banks- loans repaid by Banks dt + INITIAL DEBT TO CENTRAL BANK Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#320 L	Loans ECB to Gov (euro) = ∫ new loans to Gov- loans repaied by Gov dt + INITIAL LOANS TO GOV Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#321 L	Loans EIB to OEM (euro) = ∫ new loans to OEM- loans repaid by OEM dt + SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#324 F,A	loans repaid by Banks (euro/Year) = principal repayment ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#326 F,A	loans repaid by OEM (euro/Year) = SUM( principal repayment EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#327 F,A	loans repaied by Gov (euro/Year) = principal repayment gov Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#334 A	maximum government expenditures (euro/Year) = Budget Government/ TIME STEP Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.authorities	#343 F,A	new loans to Banks (euro/Year) = borrowing from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#345 F,A	new loans to Gov (euro/Year) = borrowing gov from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#346 F,A	new loans to OEM (euro/Year) = SUM( borrowing from EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#362 F,A	principal repayment EIB (euro/Year) principal repayment EIB[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing from EIB debt repayment loans repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#363 F,A	principal repayment gov (euro/Year) = Debt to ECB/ LOAN PERIOD LONG TERM Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. desired government expenditures loans repaied by Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#385 F,A	revenues corporate tax (euro/Year) = SUM( tax expenses[ OEM!, DIVISION!]) Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#386 F,A	revenues EC (euro/Year) = emission penalties Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#387 F,A	revenues EIB (euro/Year) = interest income EIB+ revenues EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#388 F,A	revenues energy tax (euro/Year) = energy expenditures for governments Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#389 F,A	revenues government (euro/Year) = revenues corporate tax+ revenues energy tax+ revenues VAT+ revenues vehicle tax Present In 1 View: Gov - Balance Sheet Used By Equity Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#392 C,F	revenues vehicle tax (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Group) .banks (35 Variables)
Group	Type	*Variable Name And Description*
.banks	#7 A	assets Banks (euro) = Cash Banks+ Loans to consumers+ Loans short term to OEM+ Loans long term to OEM Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#31 F,A	borrowing from ECB (euro/Year) = MAX( liquidity needs Banks, principal repayment ECB) Description: The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank new loans to Banks Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [3,3]
.banks	#44 L	Cash Banks (euro) = ∫((((((((( borrowing from ECB+ loans long term repaid by OEM)+ loans repaid by consumers)+ loans short term repaid by OEM)+ net bank deposits)+ revenues Banks)- interest paid on ECB debt)- new loans long term to OEM)- new loans short term to OEM)- new loans to consumers)- principal repayment ECB dt + INITIAL CASH BANKS Description: Cash and cash equivalents of the ‘Banks and insurance’ agent. Present In 1 View: Banks - Balance Sheet Used By assets Banks liquidity needs Banks Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.banks	#60 A	check balance sheet Banks (euro) = assets Banks- equity and liabilities Banks Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Banks - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#69 A	check initial Banks (euro) = INITIAL CASH BANKS+ INITIAL LOANS TO CONSUMERS+SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])+SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!])- INITIAL DEBT TO CENTRAL BANK- INITIAL DEPOSITS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#95 L	Debt to Central Bank (euro) = ∫ borrowing from ECB- principal repayment ECB dt + INITIAL DEBT TO CENTRAL BANK Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By interest paid on ECB debt liabilities Banks principal repayment ECB Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [2,2]
.banks	#100 L	Deposits Banks (euro) = ∫ net bank deposits dt + INITIAL DEPOSITS BANKS Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#128 A	equity and liabilities Banks (euro) = Equity Banks+ liabilities Banks Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#134 L	Equity Banks (euro) = ∫ revenues Banks- interest paid on ECB debt dt + INITIAL EQUITY BANKS Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#190 C	INITIAL ASSETS BANKS (euro) = 1e+13 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS INITIAL EQUITY BANKS INITIAL LIABILITIES BANKS INITIAL LOANS TO CONSUMERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#204 LI,A	INITIAL CASH BANKS (euro) = INITIAL SHARE OF CASH BANKS* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. INITIAL LOANS TO CONSUMERS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#222 LI,A	INITIAL EQUITY BANKS (euro) = INITIAL SHARE OF EQUITY* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Banks INITIAL LIABILITIES BANKS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#238 A	INITIAL LIABILITIES BANKS (euro) = INITIAL ASSETS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEBT TO CENTRAL BANK INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#257 C	INITIAL SHARE DEPOSITS BANKS (Dmnl) = 0.5 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#258 C	INITIAL SHARE OF CASH BANKS (Dmnl) = 0.01 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#261 C	INITIAL SHARE OF EQUITY (Dmnl) = 0.1 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL EQUITY BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#287 C	insurance premiums ((euro/Year)/vehicle) = 500 Present In 2 Views: Households - Balance Sheet Households - Operations Used By insurance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#299 F,A	interest paid on ECB debt (euro/Year) = interest policy rate/100* Debt to Central Bank Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks interest income ECB Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
.banks	#310 A	liabilities Banks (euro) = Deposits Banks+ Debt to Central Bank Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#322 F,A	loans long term repaid by OEM (euro/Year) = SUM( principal repayment long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#323 L	Loans long term to OEM (euro) = ∫ new loans long term to OEM- loans long term repaid by OEM dt + SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#325 F,A	loans repaid by consumers (euro/Year) = principal repayment banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#328 F,A	loans short term repaid by OEM (euro/Year) = SUM( principal repayment short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#329 L	Loans short term to OEM (euro) = ∫ new loans short term to OEM- loans short term repaid by OEM dt + SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#330 L	Loans to consumers (euro) = ∫ new loans to consumers- loans repaid by consumers dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#337 F,A	net bank deposits (euro/Year) = net savings HH creditor Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Deposits Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#341 F,A	new loans long term to OEM (euro/Year) = SUM( borrowing from banks long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#342 F,A	new loans short term to OEM (euro/Year) = SUM( borrowing from banks short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#344 F,A	new loans to consumers (euro/Year) = borrowing from banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#361 F,A	principal repayment ECB (euro/Year) = Debt to Central Bank/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). loans repaid by Banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.banks	#384 F,A	revenues Banks (euro/Year) = interest paid on Banks debt+ insurance expenditures+SUM( interest paid on private Banks debt by OEM[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Group) .households (26 Variables)
Group	Type	*Variable Name And Description*
.households	#5 C	APR (Dmnl/Year) = 5 Description: APR means Annual Percentage Rate. Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By favourable EIB rate interest paid on Banks debt interest paid on Banks debt long term interest paid on Banks debt short term interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#30 F,A	borrowing from banks (euro/Year) = principal repayment banks+ liquidity needs HH Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. new loans to consumers Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
.households	#47 F,A	cash inflows HH creditor (euro/Year) = other income HH+ stock income Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#48 F,A	cash inflows HH debtor (euro/Year) = wages labour+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Households - Balance Sheet Used By Equity HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#52 F,A	cash outflows HH creditor (euro/Year) = insurance expenditures by HH creditor+ energy expenditures+ VAT paid by creditors+ revenues vehicle tax+ car purchase by creditor Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#53 F,A	cash outflows HH debtor (euro/Year) = interest paid on Banks debt+SUM( interest paid on OEM debt[ OEM!, DIVISION!])+ car purchase by debtor+ VAT paid by debtors+ maintenance expenditures+ insurance expenditures by HH debtor Present In 1 View: Households - Balance Sheet Used By Equity HH debtor desired HH expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#66 A	check balance sheet HH (euro) = wealth HH- equity and liabilities HH Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#64 A	check balance sheet HH creditor (euro) = Wealth HH creditor- Equity HH creditor Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#65 A	check balance sheet HH debtor (euro) = Wealth HH debtor- Equity HH debtor- debt HH total Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#70 A	check initial HH debtor (euro) = INITIAL WEALTH HH DEBTOR- INITIAL EQUITY HH DEBTOR- INITIAL LOANS TO CONSUMERS-SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])-SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#88 L	Debt HH debtor (euro) = ∫ borrowing from banks- principal repayment banks dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on Banks debt principal repayment banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.households	#132 A	equity and liabilities HH (euro) = debt HH total+ Equity HH creditor+ Equity HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#136 L	Equity HH creditor (euro) = ∫ cash inflows HH creditor- cash outflows HH creditor dt + INITIAL EQUITY HH CREDITOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#137 L	Equity HH debtor (euro) = ∫ cash inflows HH debtor- cash outflows HH debtor dt + INITIAL EQUITY HH DEBTOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#216 A	INITIAL DEBT HH DEBTOR (euro) = INITIAL LOANS TO CONSUMERS+SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])+SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL WEALTH HH DEBTOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#224 LI,A	INITIAL EQUITY HH CREDITOR (euro) = INITIAL DEPOSITS BANKS Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH creditor INITIAL WEALTH HH CREDITOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#225 LI,C	INITIAL EQUITY HH DEBTOR (euro) = 0 Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH debtor INITIAL WEALTH HH DEBTOR check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#281 LI,A	INITIAL WEALTH HH CREDITOR (euro) = INITIAL EQUITY HH CREDITOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#282 LI,A	INITIAL WEALTH HH DEBTOR (euro) = INITIAL EQUITY HH DEBTOR+ INITIAL DEBT HH DEBTOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#298 F,A	interest paid on Banks debt (euro/Year) = APR/100* Debt HH debtor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#340 A	net savings HH creditor (euro/Year) = cash inflows HH creditor- cash outflows HH creditor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By net bank deposits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#359 F,A	principal repayment banks (euro/Year) = Debt HH debtor/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor borrowing from banks desired HH expenditures loans repaid by consumers principal repayment by HH Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.households	#446 F,A	wages labour (euro/Year) = automotive wages+ nonautomotive wages Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#449 A	wealth HH (euro) = Wealth HH creditor+ Wealth HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#447 L	Wealth HH creditor (euro) = ∫((((( other income HH+ stock income)- car purchase by creditor)- energy expenditures)- insurance expenditures by HH creditor)- revenues vehicle tax)- VAT paid by creditors dt + INITIAL WEALTH HH CREDITOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. wealth HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#448 L	Wealth HH debtor (euro) = ∫(((((((((( borrowing from banks+ borrowing from OEMs)+ expenditures purchase subsidy)+ expenditures scrappage scheme)+ wages labour)- interest paid on Banks debt)-(SUM( interest paid on OEM debt[ OEM!, DIVISION!])))- principal repayment by HH)- car purchase by debtor)- VAT paid by debtors)- maintenance expenditures)- insurance expenditures by HH debtor dt + INITIAL WEALTH HH DEBTOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum HH expenditures wealth HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]

Top	(Group) .manufacturers (77 Variables)
Group	Type	*Variable Name And Description*
.manufacturers	#13 C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] = 0.32 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#14 C	AUTOMOTIVE SHARE OF EQUITY (Dmnl) AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] = 0.75 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES INITIAL RETAINED EARNINGS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#15 C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] = 0.15 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#191 I	INITIAL ASSETS BY DIVISION (euro) INITIAL ASSETS BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial total assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#193 I	initial assets check (euro) initial assets check[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#192 I	initial assets check 2 (euro) initial assets check 2[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check 2[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#196 C	INITIAL ASSETS PER VEHICLE (euro/vehicle) = 39600 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#201 I	initial balance sheet check (euro) initial balance sheet check[OEM] = INITIAL(SUM( initial balance sheet check by Division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#198 I	initial balance sheet check 2 (euro) initial balance sheet check 2[OEM] = INITIAL( initial total assets check[ OEM]- initial total liabilities check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#199 I	initial balance sheet check 3 (euro) initial balance sheet check 3[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total liabilities[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#200 I	initial balance sheet check by Division (euro) initial balance sheet check by Division[OEM,DIVISION] = INITIAL( initial total assets by division[ OEM, DIVISION]- INITIAL total LIABILITIES by division[ OEM, DIVISION]) Description: At the Division level, a nonzero value may be attained. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#212 I	INITIAL CURRENT ASSETS (euro) INITIAL CURRENT ASSETS[OEM] = INITIAL( INITIAL SHARE OF CURRENT ASSETS[ OEM]* INITIAL total ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#211 I	INITIAL CURRENT ASSETS BY DIVISION (euro) INITIAL CURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Automotive]* INITIAL CURRENT ASSETS[ OEM]) INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Automotive])* INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL SECURITIES INITIAL TRADE initial current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#210 I	initial current assets by division check (euro) initial current assets by division check[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#214 I	INITIAL CURRENT LIABILITIES (euro) INITIAL CURRENT LIABILITIES[OEM] = INITIAL( INITIAL SHARE OF CURRENT LIABILITIES[ OEM]* INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION INITIAL NONCURRENT LIABILITIES SHARE OF SHORT TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#213 I	INITIAL CURRENT LIABILITIES BY DIVISION (euro) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive]* INITIAL CURRENT LIABILITIES[ OEM]) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive])* INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT SHORT TERM TO BANKS INITIAL LIABILITIES BY DIVISION INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#239 I	INITIAL LIABILITIES BY DIVISION (euro) INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#240 I	initial liabilities check (euro) initial liabilities check[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- initial total liabilities less equity check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#241 C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle) = 34200 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#245 I	INITIAL LONG TERM DEBT (euro) INITIAL LONG TERM DEBT[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT LONG TERM TO BANKS initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#246 I	initial non current assets by division check (euro) initial non current assets by division check[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total non current assets by division[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#248 I	INITIAL NONCURRENT ASSETS (euro) INITIAL NONCURRENT ASSETS[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#247 I	INITIAL NONCURRENT ASSETS BY DIVISION (euro) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Financial])* INITIAL NONCURRENT ASSETS[ OEM]) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Financial]* INITIAL NONCURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL INTANGIBLE INITIAL LEASE INITIAL PPE initial non current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#250 I	INITIAL NONCURRENT LIABILITIES (euro) INITIAL NONCURRENT LIABILITIES[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#249 I	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive]* INITIAL NONCURRENT LIABILITIES[ OEM]) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive])* INITIAL NONCURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#253 I	INITIAL RESERVES GROUP (euro) INITIAL RESERVES GROUP[OEM] = INITIAL( INITIAL total EQUITY[ OEM]* SHARE OF INITIAL RESERVES) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#259 C	INITIAL SHARE OF CURRENT ASSETS (Dmnl) INITIAL SHARE OF CURRENT ASSETS[OEM] = 0.46 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#260 C	INITIAL SHARE OF CURRENT LIABILITIES (Dmnl) INITIAL SHARE OF CURRENT LIABILITIES[OEM] = 0.47 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#266 I	INITIAL total ASSETS (euro) INITIAL total ASSETS[OEM] = INITIAL( INITIAL ASSETS PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS INITIAL NONCURRENT ASSETS INITIAL total EQUITY initial assets check initial assets check 2 initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#263 I	initial total assets by division (euro) initial total assets by division[OEM,DIVISION] = INITIAL( initial total current assets by division[ OEM, DIVISION]+ initial total non current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total assets check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#265 I	initial total assets check (euro) initial total assets check[OEM] = INITIAL(SUM( initial total assets by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#264 I	initial total assets check 2 (euro) initial total assets check 2[OEM] = INITIAL(SUM( INITIAL ASSETS BY DIVISION[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#267 I	initial total current assets by division (euro) initial total current assets by division[OEM,DIVISION] = INITIAL( INITIAL CASH[ OEM, DIVISION]+ INITIAL FIN SER[ OEM, DIVISION]+ INITIAL INV VALUE[ OEM, DIVISION]+ INITIAL SECURITIES[ OEM, DIVISION]+ INITIAL TRADE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#270 I	INITIAL total EQUITY (euro) INITIAL total EQUITY[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP INITIAL RETAINED EARNINGS initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#268 I	initial total equity by division (euro) initial total equity by division[OEM,DIVISION] = INITIAL( INITIAL RESERVES[ OEM, DIVISION]+ INITIAL RETAINED EARNINGS[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#269 I	initial total equity check (euro) initial total equity check[OEM] = INITIAL(SUM( initial total equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#276 I	initial total liabilities (euro) initial total liabilities[OEM] = INITIAL( INITIAL total EQUITY[ OEM]+ INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#271 I	INITIAL total LIABILITIES by division (euro) INITIAL total LIABILITIES by division[OEM,DIVISION] = INITIAL( initial total equity by division[ OEM, DIVISION]+ initial total liabilities less equity by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#272 I	initial total liabilities check (euro) initial total liabilities check[OEM] = INITIAL(SUM( INITIAL total LIABILITIES by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#275 I	INITIAL total LIABILITIES less equity (euro) INITIAL total LIABILITIES less equity[OEM] = INITIAL( INITIAL LIABILITIES PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES INITIAL NONCURRENT LIABILITIES INITIAL total EQUITY initial liabilities check initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#273 I	initial total liabilities less equity by division (euro) initial total liabilities less equity by division[OEM,DIVISION] = INITIAL( INITIAL LONG TERM DEBT[ OEM, DIVISION]+ INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION]+ INITIAL TRADE PAYABLES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total liabilities less equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#274 I	initial total liabilities less equity check (euro) initial total liabilities less equity check[OEM] = INITIAL(SUM( initial total liabilities less equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#277 I	initial total non current assets by division (euro) initial total non current assets by division[OEM,DIVISION] = INITIAL( INITIAL FIN SER NC[ OEM, DIVISION]+ INITIAL INTANGIBLE[ OEM, DIVISION]+ INITIAL LEASE[ OEM, DIVISION]+ INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial non current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#280 I	INITIAL VEHICLE SALES (vehicle/Year) INITIAL VEHICLE SALES[Domestic] = INITIAL( INITIAL WORLD VEHICLE SALES* market share domestic OEM[Domestic]) INITIAL VEHICLE SALES[Foreign] = INITIAL( INITIAL WORLD VEHICLE SALES(1- market share domestic OEM[Domestic])) Present In 1 View:* Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#283 C	INITIAL WORLD VEHICLE SALES (vehicle/Year) = 6.59238e+07 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL VEHICLE SALES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#352 C	one year (Year) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#397 C	scale parameter (Dmnl) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#402 C	SHARE OF ASSETS BY DIVISION (Dmnl) SHARE OF ASSETS BY DIVISION[OEM,Automotive] = 0.54 SHARE OF ASSETS BY DIVISION[OEM,Financial] = 0.66 Description: Value for Automotive reflects Current assets, while for Financial noncurrent. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#403 I	SHARE OF INITIAL CASH (Dmnl) SHARE OF INITIAL CASH[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CASH total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#405 C	SHARE OF INITIAL FIN SER (Dmnl) SHARE OF INITIAL FIN SER[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER[OEM,Financial] = 0.94 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#404 C	SHARE OF INITIAL FIN SER NC (Dmnl) SHARE OF INITIAL FIN SER NC[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER NC[OEM,Financial] = 0.7 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#406 C	SHARE OF INITIAL INTANGIBLE (Dmnl) SHARE OF INITIAL INTANGIBLE[OEM,Automotive] = 0.1 SHARE OF INITIAL INTANGIBLE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INTANGIBLE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#407 C	SHARE OF INITIAL INV VALUE (Dmnl) SHARE OF INITIAL INV VALUE[OEM,Automotive] = 0.27 SHARE OF INITIAL INV VALUE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#408 C	SHARE OF INITIAL LEASE (Dmnl) SHARE OF INITIAL LEASE[OEM,Automotive] = 0 SHARE OF INITIAL LEASE[OEM,Financial] = 0.3 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LEASE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#409 I	SHARE OF INITIAL PPE (Dmnl) SHARE OF INITIAL PPE[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL PPE total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#410 C	SHARE OF INITIAL RESERVES (Dmnl) = 0.13 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#411 C	SHARE OF INITIAL SECURITIES (Dmnl) SHARE OF INITIAL SECURITIES[OEM,Automotive] = 0.26 SHARE OF INITIAL SECURITIES[OEM,Financial] = 0.02 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL SECURITIES SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#412 C	SHARE OF INITIAL TRADE (Dmnl) SHARE OF INITIAL TRADE[OEM,Automotive] = 0.17 SHARE OF INITIAL TRADE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#414 I	SHARE OF SHORT TERM DEBT (1) SHARE OF SHORT TERM DEBT[OEM] = INITIAL(SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION!])/ INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#415 C	SHARE OF TRADE PAYABLES (Dmnl) = 0.63 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#425 I	total share of current assets (1) total share of current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]+ SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#426 I	total share of non current assets (1) total share of non current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION]+ SHARE OF INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Group) .suppliers (13 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#0 F,A	acquisition AFI (euro/Year) = expenditures public infrastructure Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cash Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#12 A	assets Suppliers (euro) = Cash Suppliers+ Book value AFI Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#25 L	Book value AFI (euro) = ∫ acquisition AFI- depreciation AFI dt + 0.0 Description: AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers depreciation AFI Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
.suppliers	#50 F,A	cash inflows Suppliers (euro/Year) = expenditures public infrastructure+ supplier profits+ revenues maintenance Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#56 L	Cash Suppliers (euro) = ∫(((( expenditures public infrastructure+ revenues maintenance)+ supplier profits)- acquisition AFI)- commercial vehicle purchase)- VAT paid by suppliers dt + INITIAL ASSETS SUPPLIERS Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#68 A	check balance sheet Suppliers (euro) = assets Suppliers- Equity Suppliers Description: Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#80 L	Cumulative AFI depreciation (euro) = ∫ depreciation AFI dt + 0.0 Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#101 F,A	depreciation AFI (euro/Year) = Book value AFI/ lifetime AFI Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cumulative AFI depreciation cash outflows Suppliers Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
.suppliers	#140 L	Equity Suppliers (euro) = ∫ cash inflows Suppliers- cash outflows Suppliers dt + INITIAL EQUITY SUPPLIERS Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#197 LI,C	INITIAL ASSETS SUPPLIERS (euro) = 1e+12 Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Cash Suppliers INITIAL EQUITY SUPPLIERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#226 LI,A	INITIAL EQUITY SUPPLIERS (euro) = INITIAL ASSETS SUPPLIERS Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#313 C	lifetime AFI (Year) = 20 Present In 1 View: Suppliers - Balance sheet Used By depreciation AFI Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#390 F,A	revenues maintenance (euro/Year) = maintenance expenditures Present In 2 Views: Households - Balance Sheet Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Group) eMobFin (226 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#1 C,F	acquisition PPE (euro/Year) acquisition PPE[OEM,Automotive] = 1e+10 acquisition PPE[OEM,Financial] = 0 Present In 1 View: OEM - Balance sheet Used By Book value PPE Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#2 C,F	acquisition vehicles (euro/Year) acquisition vehicles[OEM,Automotive] = 0 acquisition vehicles[OEM,Financial] = 5.5e+10 Present In 2 Views: OEM - Balance sheet OEM - Operations Used By Book value vehicles Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost veh self registrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#3 C	annual mileage ((km/Year)/vehicle) annual mileage[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#4 C	annual vehicle sales total (vehicle/Year) annual vehicle sales total[VEH TYPE] = 4.54e+07,1.6e+07,3.02e+06,455570 Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. automotive wages proportions commercial vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#6 A	asset turnover (Dmnl/Year) asset turnover[OEM] = ZIDZ(( sales revenue[ OEM,Automotive]+ sales revenue[ OEM,Financial]), assets OEM[ OEM]) Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#8 A	assets by Division (euro) assets by Division[OEM,DIVISION] = current assets[ OEM, DIVISION]+ noncurrent assets[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By assets OEM return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#11 A	assets OEM (euro) assets OEM[OEM] = SUM( assets by Division[ OEM, DIVISION!]) Present In 3 Views: OEM - Balance sheet OEM - KPI SFC check Used By asset turnover check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#16 A	automotive wages (euro/Year) = SUM( labour cost per vehicle[ VEH TYPE!]* annual vehicle sales total[ VEH TYPE!]) Present In 2 Views: Households - Balance Sheet OEM - Operations Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#17 A	average cost inventory (euro/vehicle) average cost inventory[OEM,DIVISION,VEH TYPE,TECH] = Inventories value[ OEM, DIVISION]/ Inventories[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value by type Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#18 C	AVERAGE ICEV LIFETIME (Year) = 20 Present In 1 View: Households - Operations Used By ICEV scrap rate Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#19 C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year) = 50 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#21 A	*battery cost (euro/(kWh)) = battery price in euro/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#20 A	battery cost per vehicle (euro/vehicle) battery cost per vehicle[VEH TYPE,BEV] = EV battery capacity[ VEH TYPE,BEV]* battery price in euro Present In 1 View: OEM - Operations Used By vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#22 A	*battery demand ((kWh)/Year)** = SUM( EV battery capacity[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV]) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from batteries Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#24 C,D	*battery price (dollar/(kWh)) = EXTERNAL_DATA(2.0) Description: Based on previous work (see Gómez Vilchez, J.J.; Thiel, C. Simulating the battery price and the car-mix in key electro-mobility markets via model coupling. J. Simul. 2020, 14, 242–259]), updated with 2021 value . Source: Bloomberg New Energy Finance (BNEF). (2017). Lithium-ion battery costs: Squeezed Margins and New Business Models. Available at: https://about.bnef.com/blog/lithium-ion-battery-costs-squeezed-margins-new-business-models/ and Bloomberg New Energy Finance (BNEF). (2021). Battery Pack Prices Fall to an Average of $132/kWh, But Rising Commodity Prices Start to Bite. Available at: https://about.bnef.com/blog/battery-pack-prices-fall-to-an-average-of-132-kwh-but-rising-commodity-prices-start-to-bite/ Present In 1 View: Suppliers - Balance sheet Used By battery price in euro Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#23 A	*battery price in euro (euro/(kWh)) = battery price/ exchange rate euro dollar Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By battery cost battery cost per vehicle profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#26 L	Book value PPE (euro) Book value PPE[OEM,DIVISION] = ∫ acquisition PPE[ OEM, DIVISION]- depreciation PPE[ OEM, DIVISION] dt + INITIAL PPE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#27 L	Book value vehicles (euro) Book value vehicles[OEM,DIVISION] = ∫ acquisition vehicles[ OEM, DIVISION]- depreciation vehicles[ OEM, DIVISION] dt + INITIAL LEASE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#37 F,A	borrowing (euro/Year) borrowing[OEM,DIVISION] = borrowing from banks short term[ OEM, DIVISION]+ borrowing from banks long term[ OEM, DIVISION]+ borrowing from EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#28 F,A	borrowing from banks long term (euro/Year) borrowing from banks long term[OEM,DIVISION] = principal repayment long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing new loans long term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#29 F,A	borrowing from banks short term (euro/Year) borrowing from banks short term[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing new loans short term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#33 F,A	borrowing from OEM long term (euro/Year) borrowing from OEM long term[OEM,DIVISION] = principal repayment OEM long term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#34 F,A	borrowing from OEM short term (euro/Year) borrowing from OEM short term[OEM,DIVISION] = principal repayment OEM short term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#35 F,A	borrowing from OEMs (euro/Year) = SUM( borrowing from OEM long term[ OEM!, DIVISION!])+SUM( borrowing from OEM short term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#40 A	bus purchase (euro/Year) = SUM( vehicle purchase[Bus, TECH!]) Present In 2 Views: Gov - Balance Sheet Gov - Operations Used By expenditures procurement Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#41 L	Capital stock and reserves (euro) Capital stock and reserves[OEM,DIVISION] = ∫ reserves inflow[ OEM, DIVISION] dt + INITIAL RESERVES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#43 F,A	car purchase by debtor (euro/Year) = SUM( vehicle purchase[Car, TECH!])- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By VAT paid by debtors Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#49 F,A	cash inflows OEM (euro/Year) cash inflows OEM[OEM,DIVISION] = R&D government grants[ OEM, DIVISION]+ sales revenue[ OEM, DIVISION]+ trade pay inflow[ OEM, DIVISION]+ interest income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#54 F,A	cash outflows OEM (euro/Year) cash outflows OEM[OEM,DIVISION] = interest expenses[ OEM, DIVISION]+ tax expenses[ OEM, DIVISION]+ trade pay outflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#55 F,A	cash outflows Suppliers (euro/Year) = commercial vehicle purchase+ depreciation AFI+ VAT paid by suppliers Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#57 C,F	change in intangibles (euro/Year) change in intangibles[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Intangible assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#58 C,F	change in securities (euro/Year) change in securities[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Securities and loans Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#59 F,A	change in value (euro/Year) change in value[OEM,DIVISION] = increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#67 A	check balance sheet OEM (euro) check balance sheet OEM[OEM] = assets OEM[ OEM]- equity and liabilities OEM[ OEM] Description: Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#71 A	check SFC (euro) = sum of assets all agents- sum of equity and liabilities all agents Description: SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Present In 1 View: SFC check Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#73 C	CORPORATE TAX RATE (Dmnl) = 30 Present In 1 View: OEM - Cash Flows Used By tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#74 C	cost of EVSE fast (euro/point) = 100000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#75 C	cost of EVSE slow (euro/point) = 9000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#79 C	cost of sales (euro/Year) cost of sales[OEM,Automotive] = cost of sales Automotive[ OEM] cost of sales[OEM,Financial] = 5e+06 Present In 1 View: OEM - Cash Flows Used By gross result or profit trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#76 A	cost of sales Automotive (euro/Year) cost of sales Automotive[OEM] = market share domestic OEM[ OEM]* cost of sales total Present In 2 Views: OEM - Cash Flows OEM - Operations Used By cost of sales Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#77 A	cost of sales by veh (euro/Year) cost of sales by veh[VEH TYPE] = ( vehicle production cost[ VEH TYPE,ICEV]* ICEV sales[ VEH TYPE])+( vehicle production cost[ VEH TYPE,BEV]* EV sales[ VEH TYPE,BEV]) Present In 1 View: OEM - Operations Used By cost of sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#78 A	cost of sales total (euro/Year) = SUM( cost of sales by veh[ VEH TYPE!]) Present In 1 View: OEM - Operations Used By cost of sales Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#81 L	Cumulative depreciation PPE (euro) Cumulative depreciation PPE[OEM,DIVISION] = ∫ depreciation PPE[ OEM, DIVISION]- discontinuation PPE[ OEM, DIVISION] dt + INITIAL CUM DEPR PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#82 L	Cumulative depreciation vehicles (euro) Cumulative depreciation vehicles[OEM,DIVISION] = ∫ depreciation vehicles[ OEM, DIVISION]- discontinuation vehicles[ OEM, DIVISION] dt + INITIAL CUM DEPR VEH[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#83 L	Cumulative electromobility subsidies (euro) = ∫ electromobility subsidies dt + 0.0 Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#85 A	current assets (euro) current assets[OEM,DIVISION] = Cash OEM[ OEM, DIVISION]+ Financial services receivables[ OEM, DIVISION]+ Inventories value[ OEM, DIVISION]+ Securities and loans[ OEM, DIVISION]+ Trade receivables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division current assets OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#84 A	current assets OEM (euro) current assets OEM[OEM] = SUM( current assets[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#87 A	current liabilities (euro) current liabilities[OEM,DIVISION] = Trade payables[ OEM, DIVISION]+ Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities OEM liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#86 A	current liabilities OEM (euro) current liabilities OEM[OEM] = SUM( current liabilities[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#90 L	Debt HH to OEM (euro) Debt HH to OEM[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#89 L	Debt HH to OEM NC (euro) Debt HH to OEM NC[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#91 A	debt HH total (euro) = SUM( HH debt to OEMs[ OEM!, DIVISION!])+ Debt HH debtor Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#92 F,A	debt repayment (euro/Year) debt repayment[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION]+ principal repayment long term[ OEM, DIVISION]+ principal repayment EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#93 L	Debt to banks long term (euro) Debt to banks long term[OEM,DIVISION] = ∫ borrowing from banks long term[ OEM, DIVISION]- principal repayment long term[ OEM, DIVISION] dt + INITIAL DEBT LONG TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on Banks debt long term noncurrent liabilities principal repayment long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#94 L	Debt to banks short term (euro) Debt to banks short term[OEM,DIVISION] = ∫ borrowing from banks short term[ OEM, DIVISION]- principal repayment short term[ OEM, DIVISION] dt + INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities interest paid on Banks debt short term principal repayment short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#98 A	decrease in inventories value by type (euro/Year) decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] = average cost inventory[ OEM, DIVISION, VEH TYPE, TECH]* inventories removals[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#102 F,A	depreciation and amortisation (euro/Year) depreciation and amortisation[OEM,DIVISION] = depreciation PPE[ OEM, DIVISION]+ depreciation vehicles[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings operating expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#103 F,A	depreciation PPE (euro/Year) depreciation PPE[OEM,DIVISION] = Historical cost PPE[ OEM, DIVISION]/ AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value PPE Cumulative depreciation PPE depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#104 F,A	depreciation vehicles (euro/Year) depreciation vehicles[OEM,DIVISION] = Historical cost vehicles[ OEM, DIVISION]/ ECONOMIC LIFE OEM FLEET Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value vehicles Cumulative depreciation vehicles depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#106 A	desired HH expenditures (euro/Year) = cash outflows HH debtor+ principal repayment banks Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#107 DE,F,A	discontinuation depr PPE (euro/Year) discontinuation depr PPE[OEM,DIVISION] = DELAY FIXED( increase hist cost PPE[ OEM, DIVISION], AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY, increase hist cost PPE[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#108 DE,F,A	discontinuation depr veh (euro/Year) discontinuation depr veh[OEM,DIVISION] = DELAY FIXED( increase hist cost veh[ OEM, DIVISION], ECONOMIC LIFE OEM FLEET, increase hist cost veh[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#109 F,A	discontinuation PPE (euro/Year) discontinuation PPE[OEM,DIVISION] = discontinuation depr PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#110 F,A	discontinuation vehicles (euro/Year) discontinuation vehicles[OEM,DIVISION] = discontinuation depr veh[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#111 C	DIVIDEND DISTRIBUTION RATIO (Dmnl ) DIVIDEND DISTRIBUTION RATIO[OEM] = 40 Present In 1 View: OEM - Cash Flows Used By dividends paid Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#112 F,A	dividends outflow (euro/Year) dividends outflow[OEM,DIVISION] = dividends paid[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#114 A	earnings before taxes (euro/Year) earnings before taxes[OEM,DIVISION] = EBIT[ OEM, DIVISION]+ financial result[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By net income return on sales before taxes tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#116 A	EBIT (euro/Year) EBIT[OEM,DIVISION] = operating income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Description: Earnings Before Interest and Taxes. Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#115 A	EBIT margin (Dmnl) EBIT margin[OEM,DIVISION] = ZIDZ( EBIT[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#117 C	ECONOMIC LIFE OEM FLEET (Year) = 5 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By depreciation vehicles discontinuation depr veh self deregistrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#118 F,A	electromobility subsidies (euro/Year) = expenditures purchase subsidy+ expenditures public infrastructure Present In 1 View: Gov - Operations Used By Cumulative electromobility subsidies Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#120 A	energy costs electricity (euro/Year) energy costs electricity[VEH TYPE,BEV] = fuel price electricity* energy demand[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#121 A	energy costs fossil (euro/Year) energy costs fossil[Car,ICEV] = fuel price petrol* energy demand[Car,ICEV] energy costs fossil[Van,ICEV] = fuel price diesel* energy demand[Van,ICEV] energy costs fossil[Truck,ICEV] = fuel price diesel* energy demand[Truck,ICEV] energy costs fossil[Bus,ICEV] = fuel price diesel* energy demand[Bus,ICEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#123 A	energy demand (energy unit/Year) energy demand[VEH TYPE,TECH] = energy demand per vehicle[ VEH TYPE, TECH]* vehicle stock[ VEH TYPE] Present In 1 View: Households - Operations Used By energy costs electricity energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#122 A	energy demand per vehicle ((energy unit/Year)/vehicle) energy demand per vehicle[VEH TYPE,TECH] = vehicle fuel efficiency[ VEH TYPE, TECH]* annual mileage[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#124 A	energy expenditures for governments (euro/Year) = energy expenditures- energy expenditures for suppliers Present In 2 Views: Gov - Balance Sheet Households - Operations Used By revenues energy tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#125 A	energy expenditures for suppliers (euro/Year) = 0.5* energy expenditures Present In 2 Views: Households - Operations Suppliers - Balance sheet Used By energy expenditures for governments energy production costs profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#127 A	energy production costs (euro/Year) = energy expenditures for suppliers/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#133 A	equity and liabilities OEM (euro) equity and liabilities OEM[OEM] = equity OEM[ OEM]+ liabilities OEM[ OEM] Present In 2 Views: OEM - Balance sheet SFC check Used By check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#139 A	equity OEM (euro) equity OEM[OEM] = SUM( equity OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#138 A	equity OEM by Division (euro) equity OEM by Division[OEM,DIVISION] = Capital stock and reserves[ OEM, DIVISION]+ Retained earnings[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By equity OEM return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#141 C	*EV battery capacity ((kWh)/vehicle) EV battery capacity[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By battery cost per vehicle battery demand Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#143 C,D	EV sales (vehicle/Year) EV sales[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Description: EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 2 Views: Households - Operations OEM - Operations Used By EV sales total battery demand cost of sales by veh inflow to EV stock raw material costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#142 A	EV sales total (vehicle/Year) EV sales total[VEH TYPE] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. vehicle purchase vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#145 L	EV stock (vehicle) EV stock[VEH TYPE,BEV] = ∫ inflow to EV stock[ VEH TYPE,BEV] dt + 280.0 Description: EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Households - Operations Used By EV stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#144 A	EV stock total (vehicle) EV stock total[VEH TYPE] = EV stock[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By vehicle stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#146 C,D	EVSE fast deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Fast’ refers to high power or fast charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE fast Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#147 L	EVSE fast in use (point) = ∫ inflow EVSE fast dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#149 L	EVSE slow (point) = ∫ inflow EVSE slow dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#148 C,D	EVSE slow deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Slow’ refers to normal power or slow charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE slow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#150 C,D	exchange rate euro dollar (dollar/euro) = EXTERNAL_DATA(2.0) Description: ECB / Eurostat and own assumptions. Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By battery price in euro expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#158 C,D	expenditures purchase subsidy in dollar (dollar/Year) = EXTERNAL_DATA(2.0) Description: Statista based on IEA Global Electric Vehicle Outlook 2022 p. 25 Present In 1 View: Gov - Operations Used By expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#161 A	favourable EIB rate (Dmnl/Year) = MAX(0.5, APR-1) Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#163 A	financial result (euro/Year) financial result[OEM,DIVISION] = interest income[ OEM, DIVISION]- interest expenses[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#165 L	Financial services receivables (euro) Financial services receivables[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#164 L	Financial services receivables noncurrent (euro) Financial services receivables noncurrent[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#166 C,D	fuel price diesel (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#167 C,D	fuel price electricity (euro/energy unit) = EXTERNAL_DATA(2.0) Description: Own assumption. Present In 1 View: Households - Operations Used By energy costs electricity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#168 C,D	fuel price petrol (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#170 C	general and administrative expenses (euro/Year) general and administrative expenses[OEM,Automotive] = INTENSITY OF SGA[ OEM]/100* sales revenues Automotive[ OEM] general and administrative expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#171 A	gross margin (Dmnl) gross margin[OEM,DIVISION] = ZIDZ( gross result or profit[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#172 A	gross profit per veh (euro/vehicle) gross profit per veh[VEH TYPE,TECH] = vehicle price[ VEH TYPE, TECH]- vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#173 A	gross result or profit (euro/Year) gross result or profit[OEM,DIVISION] = sales revenue[ OEM, DIVISION]- cost of sales[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By gross margin operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#174 A	HH debt to OEMs (euro) HH debt to OEMs[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]+ Debt HH to OEM NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#175 C	HH SHARE OF VEHICLES (Dmnl) = 0.5 Present In 1 View: Households - Operations Used By insurance expenditures by HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#176 L	Historical cost PPE (euro) Historical cost PPE[OEM,DIVISION] = ∫ increase hist cost PPE[ OEM, DIVISION]- discontinuation depr PPE[ OEM, DIVISION] dt + INITIAL HIST COST PPE[ OEM, DIVISION] Description: PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#177 L	Historical cost vehicles (euro) Historical cost vehicles[OEM,DIVISION] = ∫ increase hist cost veh[ OEM, DIVISION]- discontinuation depr veh[ OEM, DIVISION] dt + INITIAL HIST COST VEH[ OEM, DIVISION] Description: Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#179 A	ICEV sales (vehicle/Year) ICEV sales[VEH TYPE] = annual vehicle sales total[ VEH TYPE]- EV sales total[ VEH TYPE] Description: ICEV means Internal Combustion Engine Vehicle. Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations cost of sales by veh inflow to ICEV stock raw material costs vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#178 A	ICEV sales excl self registrations (vehicle/Year) ICEV sales excl self registrations[Car] = ICEV sales[Car]-SUM( self registrations[ OEM!, DIVISION!,Car]) ICEV sales excl self registrations[Van] = ICEV sales[Van] ICEV sales excl self registrations[Truck] = ICEV sales[Truck] ICEV sales excl self registrations[Bus] = ICEV sales[Bus] Present In 1 View: Households - Operations Used By vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#180 F,A	ICEV scrap rate (vehicle/Year) ICEV scrap rate[VEH TYPE] = ICEV stock[ VEH TYPE]/ AVERAGE ICEV LIFETIME Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#181 L	ICEV stock (vehicle) ICEV stock[VEH TYPE] = ∫ inflow to ICEV stock[ VEH TYPE]- ICEV scrap rate[ VEH TYPE] dt + INITIAL ICEV STOCK[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV scrap rate vehicle stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#182 F,A	increase hist cost PPE (euro/Year) increase hist cost PPE[OEM,DIVISION] = acquisition PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#183 F,A	increase hist cost veh (euro/Year) increase hist cost veh[OEM,DIVISION] = acquisition vehicles[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr veh Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#184 A	increase in inventories value by type (euro/Year) increase in inventories value by type[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH]* vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By increase in inventories value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#186 F,A	inflow EVSE fast (point/Year) = EVSE fast deployment Present In 1 View: Gov - Operations Used By EVSE fast in use EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#187 F,A	inflow EVSE slow (point/Year) = EVSE slow deployment Present In 1 View: Gov - Operations Used By EVSE slow EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#188 F,A	inflow to EV stock (vehicle/Year) inflow to EV stock[VEH TYPE,BEV] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By EV stock EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#189 F,A	inflow to ICEV stock (vehicle/Year) inflow to ICEV stock[VEH TYPE] = ICEV sales[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#208 LI,A	INITIAL CUM DEPR PPE (euro) INITIAL CUM DEPR PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION] Description: CUM DEPR VEH means Cumulative Depreciation Vehicles. Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#209 LI,A	INITIAL CUM DEPR VEH (euro) INITIAL CUM DEPR VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#229 LI,A	INITIAL HIST COST PPE (euro) INITIAL HIST COST PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION]+ INITIAL CUM DEPR PPE[ OEM, DIVISION] Description: HIST COST PPE means Historical Cost Property, plant, and equipment. Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#230 LI,A	INITIAL HIST COST VEH (euro) INITIAL HIST COST VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION]+ INITIAL CUM DEPR VEH[ OEM, DIVISION] Description: HIST COST VEH means Historical Cost Vehicles. Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#231 LI,C	INITIAL ICEV STOCK (vehicle) INITIAL ICEV STOCK[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#234 LI,A	INITIAL INVENTORIES (vehicle) INITIAL INVENTORIES[OEM,VEH TYPE,TECH] = INITIAL INV VALUE[ OEM,Automotive]/ vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#251 LI,A	INITIAL OEM FLEET (vehicle) INITIAL OEM FLEET[OEM,DIVISION,Car] = INITIAL LEASE[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#286 A	insurance expenditures (euro/Year) = insurance premiums* vehicle stock total Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Households - Operations Used By insurance expenditures by HH creditor insurance expenditures by HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#284 F,A	insurance expenditures by HH creditor (euro/Year) = insurance expenditures- insurance expenditures by HH debtor Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#285 F,A	insurance expenditures by HH debtor (euro/Year) = HH SHARE OF VEHICLES* insurance expenditures Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor insurance expenditures by HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#288 L	Intangible assets (euro) Intangible assets[OEM,DIVISION] = ∫ change in intangibles[ OEM, DIVISION] dt + INITIAL INTANGIBLE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#289 C	INTENSITY OF R&D (Dmnl) INTENSITY OF R&D[OEM] = 6 Description: R&D means Research and Development Present In 1 View: OEM - Operations Used By R&D expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#290 C	INTENSITY OF SELLING (Dmnl) INTENSITY OF SELLING[OEM] = 10 Present In 1 View: OEM - Operations Used By selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#291 C	INTENSITY OF SGA (Dmnl) INTENSITY OF SGA[OEM] = 4 Present In 1 View: OEM - Operations Used By general and administrative expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#292 A	interest expenses (euro/Year) interest expenses[OEM,DIVISION] = interest paid on private Banks debt by OEM[ OEM, DIVISION]+ interest paid on EIB debt[ OEM, DIVISION] Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - KPI Used By cash outflows OEM financial result return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#295 A	interest income (euro/Year) interest income[OEM,DIVISION] = interest paid on OEM debt[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By cash inflows OEM financial result Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#296 A	interest paid on Banks debt long term (euro/Year) interest paid on Banks debt long term[OEM,DIVISION] = APR/100* Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#297 A	interest paid on Banks debt short term (euro/Year) interest paid on Banks debt short term[OEM,DIVISION] = APR/100* Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#301 F,A	interest paid on OEM debt (euro/Year) interest paid on OEM debt[OEM,DIVISION] = ( APR+ OEM spread over APR)/100* HH debt to OEMs[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Cash Flows Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor interest income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#302 A	interest paid on private Banks debt by OEM (euro/Year) interest paid on private Banks debt by OEM[OEM,DIVISION] = interest paid on Banks debt short term[ OEM, DIVISION]+ interest paid on Banks debt long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By interest expenses revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#308 L	Inventories (vehicle) Inventories[OEM,VEH TYPE,TECH] = ∫ inventories additions[ OEM, VEH TYPE, TECH]- inventories removals[ OEM, VEH TYPE, TECH] dt + INITIAL INVENTORIES[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By average cost inventory inventories total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#304 C,F	inventories additions (vehicle/Year) inventories additions[OEM,VEH TYPE,ICEV] = 100000 inventories additions[OEM,VEH TYPE,BEV] = 0 Present In 1 View: OEM - Operations Used By Inventories increase in inventories value by type inventories removals Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#305 F,A	inventories removals (vehicle/Year) inventories removals[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories decrease in inventories value by type Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#306 A	inventories total (vehicle) inventories total[OEM] = SUM( Inventories[ OEM, VEH TYPE!, TECH!]) Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#307 L	Inventories value (euro) Inventories value[OEM,DIVISION] = ∫ increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] dt + INITIAL INV VALUE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Operations Used By average cost inventory current assets Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#309 C	labour cost per vehicle (euro/vehicle) labour cost per vehicle[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By automotive wages vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#312 A	liabilities OEM (euro) liabilities OEM[OEM] = SUM( liabilities OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#314 A	liquidity needs Banks (euro/Year) = IF THEN ELSE( Cash Banks<0,- Cash Banks/ TIME STEP,0) Present In 1 View: Banks - Balance Sheet Used By borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
eMobFin	#316 A	liquidity needs HH (euro/Year) = MAX(0, desired HH expenditures- maximum HH expenditures) Present In 1 View: Households - Balance Sheet Used By borrowing from banks Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
eMobFin	#318 C	LOAN PERIOD SHORT TERM (Year) = 1 Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By principal repayment OEM short term principal repayment short term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#331 C	maintenance cost ((euro/Year)/vehicle) = 300 Present In 1 View: Households - Operations Used By maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#333 C	market share domestic OEM (Dmnl) market share domestic OEM[OEM] = 0.5 Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Cash Flows OEM - Operations Used By INITIAL VEHICLE SALES R&D government grants cost of sales Automotive sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#335 A	maximum HH expenditures (euro/Year) = Wealth HH debtor/ TIME STEP Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#338 A	net income (euro/Year) net income[OEM,DIVISION] = earnings before taxes[ OEM, DIVISION]- tax expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By dividends paid net profit margin return on assets ROA return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#339 A	net profit margin (Dmnl) net profit margin[OEM,DIVISION] = ZIDZ( net income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By return on sales after taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#347 C	nonautomotive wages (euro/Year) = 1e+12 Present In 1 View: Households - Balance Sheet Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#348 A	noncurrent assets (euro) noncurrent assets[OEM,DIVISION] = Book value PPE[ OEM, DIVISION]+ Book value vehicles[ OEM, DIVISION]+ Financial services receivables noncurrent[ OEM, DIVISION]+ Intangible assets[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#349 A	noncurrent liabilities (euro) noncurrent liabilities[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]+ Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#350 L	OEM fleet (vehicle) OEM fleet[OEM,DIVISION,Car] = ∫ self registrations[ OEM, DIVISION,Car]- self deregistrations[ OEM, DIVISION,Car] dt + INITIAL OEM FLEET[ OEM, DIVISION,Car] Present In 1 View: OEM - Operations Used By sales revenue Financial self deregistrations Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#351 C	OEM spread over APR (Dmnl/Year) = 1 Present In 1 View: Households - Balance Sheet Used By interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#353 A	operating costs (euro/Year) operating costs[OEM,DIVISION] = general and administrative expenses[ OEM, DIVISION]+ selling expenses[ OEM, DIVISION]+ R&D expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By operating expenses trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#354 A	operating expenses (euro/Year) operating expenses[OEM,DIVISION] = operating costs[ OEM, DIVISION]+ depreciation and amortisation[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#355 A	operating income (euro/Year) operating income[OEM,DIVISION] = gross result or profit[ OEM, DIVISION]- operating expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT Earnings Before Interest and Taxes. operating margin Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#356 A	operating margin (Dmnl) operating margin[OEM,DIVISION] = ZIDZ( operating income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#358 C	other income (euro/Year) other income[OEM,DIVISION] = 0 Present In 1 View: OEM - Cash Flows Used By EBIT Earnings Before Interest and Taxes. cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#357 C,F	other income HH (euro/Year) = 8e+12 Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#360 F,A	principal repayment by HH (euro/Year) = principal repayment banks+SUM( principal repayment OEM short term[ OEM!, DIVISION!])+SUM( principal repayment OEM long term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#364 F,A	principal repayment long term (euro/Year) principal repayment long term[OEM,DIVISION] = Debt to banks long term[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing from banks long term debt repayment loans long term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#365 F,A	principal repayment OEM long term (euro/Year) principal repayment OEM long term[OEM,DIVISION] = Debt HH to OEM NC[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEM long term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#366 F,A	principal repayment OEM short term (euro/Year) principal repayment OEM short term[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEM short term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#367 F,A	principal repayment short term (euro/Year) principal repayment short term[OEM,DIVISION] = Debt to banks short term[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing from banks short term debt repayment loans short term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#368 A	profits from batteries (euro/Year) = ( battery price in euro- battery cost)* battery demand Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#369 A	profits from energy (euro/Year) = energy expenditures for suppliers- energy production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#370 A	profits from raw materials (euro/Year) = raw material costs- raw materials production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#371 A	proportions commercial vehicles (Dmnl) proportions commercial vehicles[Commercial vehicles] = annual vehicle sales total[ Commercial vehicles]/SUM( annual vehicle sales total[ Commercial vehicles!]) Present In 1 View: Households - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#372 C	R&D expenses (euro/Year) R&D expenses[OEM,Automotive] = INTENSITY OF R&D[ OEM]/100* sales revenues Automotive[ OEM] R&D expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#373 C	R&D government grants (euro/Year) R&D government grants[OEM,Automotive] = market share domestic OEM[ OEM]* expenditures public R&D R&D government grants[OEM,Financial] = 0 Present In 1 View: OEM - Cash Flows Used By cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#374 C	raw material cost (euro/vehicle) raw material cost[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By raw material costs vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#375 A	raw material costs (euro/Year) = (SUM( raw material cost[ VEH TYPE!,ICEV]* ICEV sales[ VEH TYPE!]))+(SUM( raw material cost[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV])) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from raw materials raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#376 A	raw materials production costs (euro/Year) = raw material costs/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from raw materials Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#377 C,F	reserves inflow (euro/Year) reserves inflow[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Capital stock and reserves Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#378 L	Retained earnings (euro) Retained earnings[OEM,DIVISION] = ∫(((((( cash inflows OEM[ OEM, DIVISION]+ change in value[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- depreciation and amortisation[ OEM, DIVISION])- dividends paid[ OEM, DIVISION])- reserves inflow[ OEM, DIVISION])- transfer[ OEM, DIVISION] dt + INITIAL RETAINED EARNINGS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#379 A	return on assets ROA (Dmnl/Year) return on assets ROA[OEM,DIVISION] = ( net income[ OEM, DIVISION]+ interest expenses[ OEM, DIVISION])/ assets by Division[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#380 A	return on equity ROE (Dmnl/Year) return on equity ROE[OEM,DIVISION] = net income[ OEM, DIVISION]/ equity OEM by Division[ OEM, DIVISION]100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#381 A	return on sales after taxes (Dmnl) return on sales after taxes[OEM,DIVISION] = net profit margin[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#382 A	return on sales before taxes (Dmnl) return on sales before taxes[OEM,DIVISION] = ZIDZ( earnings before taxes[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#383 C	revenue per leased car ((euro/Year)/vehicle) = 4900 Present In 1 View: OEM - Operations Used By sales revenue Financial Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#394 A	sales revenue (euro/Year) sales revenue[OEM,Automotive] = sales revenues Automotive[ OEM] sales revenue[OEM,Financial] = sales revenue Financial[ OEM] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin asset turnover cash inflows OEM gross margin gross result or profit net profit margin operating margin return on sales before taxes trade receivables inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#393 A	sales revenue Financial (euro/Year) sales revenue Financial[OEM] = revenue per leased car* OEM fleet[ OEM,Financial,Car] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By sales revenue Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#395 A	sales revenues Automotive (euro/Year) sales revenues Automotive[OEM] = SUM( vehicle purchase[ VEH TYPE!, TECH!])* market share domestic OEM[ OEM] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By R&D expenses general and administrative expenses sales revenue selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#398 L	Securities and loans (euro) Securities and loans[OEM,DIVISION] = ∫ change in securities[ OEM, DIVISION] dt + INITIAL SECURITIES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#399 F,A	self deregistrations (vehicle/Year) self deregistrations[OEM,DIVISION,Car] = OEM fleet[ OEM, DIVISION,Car]/ ECONOMIC LIFE OEM FLEET Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#400 F,A	self registrations (vehicle/Year) self registrations[OEM,DIVISION,Car] = acquisition vehicles[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#401 C	selling expenses (euro/Year) selling expenses[OEM,Automotive] = INTENSITY OF SELLING[ OEM]/100* sales revenues Automotive[ OEM] selling expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#413 C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl) = 0.5 Present In 1 View: Gov - Operations Used By car purchase by creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#416 F,A	stock income (euro/Year) = SUM( dividends paid[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#417 A	sum of assets all agents (euro) = assets Banks+ assets ECB+ assets EIB+ Budget Government+SUM( assets OEM[ OEM!])+ assets Suppliers+ wealth HH Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#418 A	sum of equity and liabilities all agents (euro) = equity and liabilities Banks+ Equity and liabilities ECB+ Equity and liabilities EIB+ equity and liabilities HH+SUM( equity and liabilities OEM[ OEM!])+ equity and liabilities Government+ Equity Suppliers Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#419 C	supplier markup (Dmnl) = 20 Present In 1 View: Suppliers - Balance sheet Used By battery cost energy production costs raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#420 F,A	supplier profits (euro/Year) = profits from batteries+ profits from energy+ profits from raw materials Present In 1 View: Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#421 A	tax expenses (euro/Year) tax expenses[OEM,DIVISION] = MAX(0, CORPORATE TAX RATE/100* earnings before taxes[ OEM, DIVISION]) Present In 2 Views: Gov - Balance Sheet OEM - Cash Flows Used By cash outflows OEM net income revenues corporate tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#424 A	total debt by Division (euro) total debt by Division[OEM,DIVISION] = liabilities OEM by Division[ OEM, DIVISION]- Trade payables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#427 F,A	trade pay inflow (euro/Year) trade pay inflow[OEM,DIVISION] = cost of sales[ OEM, DIVISION]+ operating costs[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash inflows OEM trade pay outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#428 F,A	trade pay outflow (euro/Year) trade pay outflow[OEM,DIVISION] = trade pay inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash outflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#429 L	Trade payables (euro) Trade payables[OEM,DIVISION] = ∫ trade pay inflow[ OEM, DIVISION]- trade pay outflow[ OEM, DIVISION] dt + INITIAL TRADE PAYABLES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#432 L	Trade receivables (euro) Trade receivables[OEM,DIVISION] = ∫ trade receivables inflow[ OEM, DIVISION]- trade receivables outflow[ OEM, DIVISION] dt + INITIAL TRADE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#430 C,F	trade receivables inflow (euro/Year) trade receivables inflow[OEM,Automotive] = sales revenue[ OEM,Automotive] trade receivables inflow[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables trade receivables outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#431 F,A	trade receivables outflow (euro/Year) trade receivables outflow[OEM,DIVISION] = trade receivables inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#434 C,F	transfer (euro/Year) transfer[OEM,Automotive] = 3e+10 transfer[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#433 F,A	transfer inflow (euro/Year) transfer inflow[OEM,Automotive] = 0 transfer inflow[OEM,Financial] = transfer[ OEM,Automotive] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#435 F,A	VAT paid by creditors (euro/Year) = ((1+ VAT rate/100)* car purchase by creditor)- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#436 F,A	VAT paid by debtors (euro/Year) = ((1+ VAT rate/100)* car purchase by debtor)- car purchase by debtor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#437 F,A	VAT paid by suppliers (euro/Year) = ((1+ VAT rate/100)* commercial vehicle purchase)- commercial vehicle purchase Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By Cash Suppliers cash outflows Suppliers revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#438 C	VAT rate (Dmnl) = 20 Description: VAT means Value Added Tax. Present In 1 View: Gov - Operations Used By VAT paid by creditors VAT paid by debtors VAT paid by suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#439 C	vehicle fuel efficiency (energy unit/km) vehicle fuel efficiency[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#440 A	vehicle price (euro/vehicle) vehicle price[VEH TYPE,ICEV] = vehicle production cost[ VEH TYPE,ICEV]2 vehicle price[VEH TYPE,BEV] = vehicle price[ VEH TYPE,ICEV]1.5 Present In 2 Views: Households - Operations OEM - Operations Used By gross profit per veh vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#441 A	vehicle production cost (euro/vehicle) vehicle production cost[VEH TYPE,ICEV] = labour cost per vehicle[ VEH TYPE]+ raw material cost[ VEH TYPE,ICEV] vehicle production cost[VEH TYPE,BEV] = raw material cost[ VEH TYPE,BEV]+ battery cost per vehicle[ VEH TYPE,BEV]+ labour cost per vehicle[ VEH TYPE] Present In 1 View: OEM - Operations Used By INITIAL INVENTORIES INITIAL OEM FLEET cost of sales by veh gross profit per veh increase in inventories value by type self registrations vehicle price Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#442 A	vehicle purchase (euro/Year) vehicle purchase[VEH TYPE,ICEV] = ICEV sales excl self registrations[ VEH TYPE]* vehicle price[ VEH TYPE,ICEV] vehicle purchase[VEH TYPE,BEV] = EV sales total[ VEH TYPE]* vehicle price[ VEH TYPE,BEV] Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By bus purchase car purchase by creditor car purchase by debtor commercial vehicle purchase sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#443 A	vehicle sales total (vehicle/Year) = SUM( ICEV sales[ VEH TYPE!]+ EV sales total[ VEH TYPE!]) Present In 2 Views: Households - Operations OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#445 A	vehicle stock (vehicle) vehicle stock[VEH TYPE] = ICEV stock[ VEH TYPE]+ EV stock total[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand vehicle stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#444 A	vehicle stock total (vehicle) = SUM( vehicle stock[ VEH TYPE!]) Present In 1 View: Households - Operations Used By insurance expenditures maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Level (55 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#25 L	Book value AFI (euro) = ∫ acquisition AFI- depreciation AFI dt + 0.0 Description: AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers depreciation AFI Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#26 L	Book value PPE (euro) Book value PPE[OEM,DIVISION] = ∫ acquisition PPE[ OEM, DIVISION]- depreciation PPE[ OEM, DIVISION] dt + INITIAL PPE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#27 L	Book value vehicles (euro) Book value vehicles[OEM,DIVISION] = ∫ acquisition vehicles[ OEM, DIVISION]- depreciation vehicles[ OEM, DIVISION] dt + INITIAL LEASE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#38 L	Budget EC (euro) = ∫ revenues EC- expenditures EC dt + INITIAL BUDGET EC Description: EC means European Commission. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#39 L	Budget Government (euro) = ∫(((((((((( borrowing gov from ECB+ revenues corporate tax)+ revenues energy tax)+ revenues VAT)+ revenues vehicle tax)- expenditures procurement)- expenditures public infrastructure)- expenditures public R&D)- expenditures on health, education and other)- expenditures purchase subsidy)- expenditures scrappage scheme)- principal repayment gov dt + INITIAL BUDGET GOV Description: Similar to Cash and cash equivalents for other (sub-)agents. Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum government expenditures sum of assets all agents Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#41 L	Capital stock and reserves (euro) Capital stock and reserves[OEM,DIVISION] = ∫ reserves inflow[ OEM, DIVISION] dt + INITIAL RESERVES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#44 L	Cash Banks (euro) = ∫((((((((( borrowing from ECB+ loans long term repaid by OEM)+ loans repaid by consumers)+ loans short term repaid by OEM)+ net bank deposits)+ revenues Banks)- interest paid on ECB debt)- new loans long term to OEM)- new loans short term to OEM)- new loans to consumers)- principal repayment ECB dt + INITIAL CASH BANKS Description: Cash and cash equivalents of the ‘Banks and insurance’ agent. Present In 1 View: Banks - Balance Sheet Used By assets Banks liquidity needs Banks Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.authorities	#45 L	Cash ECB (euro) = ∫((( interest income ECB+ loans repaid by Banks)+ loans repaied by Gov)- new loans to Banks)- new loans to Gov dt + INITIAL CASH ECB Description: Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Present In 2 Views: ECB - Balance sheet SFC check Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#46 L	Cash EIB (euro) = ∫((( interest income EIB+ loans repaid by OEM)+ revenues EC)- expenditures EC)- new loans to OEM dt + INITIAL CASH EIB Description: Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#51 L	Cash OEM (euro) Cash OEM[OEM,DIVISION] = ∫((((((((((((((( borrowing[ OEM, DIVISION]+ cash inflows OEM[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])+ principal repayment OEM long term[ OEM, DIVISION])+ principal repayment OEM short term[ OEM, DIVISION])+ trade receivables outflow[ OEM, DIVISION])- transfer[ OEM, DIVISION])- acquisition PPE[ OEM, DIVISION])- acquisition vehicles[ OEM, DIVISION])- borrowing from OEM long term[ OEM, DIVISION])- borrowing from OEM short term[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- change in intangibles[ OEM, DIVISION])- change in securities[ OEM, DIVISION])- debt repayment[ OEM, DIVISION])- dividends outflow[ OEM, DIVISION])- trade receivables inflow[ OEM, DIVISION] dt + INITIAL CASH[ OEM, DIVISION] Description: OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Present In 2 Views: OEM - Balance sheet SFC check Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#56 L	Cash Suppliers (euro) = ∫(((( expenditures public infrastructure+ revenues maintenance)+ supplier profits)- acquisition AFI)- commercial vehicle purchase)- VAT paid by suppliers dt + INITIAL ASSETS SUPPLIERS Present In 1 View: Suppliers - Balance sheet Used By assets Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#80 L	Cumulative AFI depreciation (euro) = ∫ depreciation AFI dt + 0.0 Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#81 L	Cumulative depreciation PPE (euro) Cumulative depreciation PPE[OEM,DIVISION] = ∫ depreciation PPE[ OEM, DIVISION]- discontinuation PPE[ OEM, DIVISION] dt + INITIAL CUM DEPR PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#82 L	Cumulative depreciation vehicles (euro) Cumulative depreciation vehicles[OEM,DIVISION] = ∫ depreciation vehicles[ OEM, DIVISION]- discontinuation vehicles[ OEM, DIVISION] dt + INITIAL CUM DEPR VEH[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#83 L	Cumulative electromobility subsidies (euro) = ∫ electromobility subsidies dt + 0.0 Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#88 L	Debt HH debtor (euro) = ∫ borrowing from banks- principal repayment banks dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on Banks debt principal repayment banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#90 L	Debt HH to OEM (euro) Debt HH to OEM[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#89 L	Debt HH to OEM NC (euro) Debt HH to OEM NC[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By HH debt to OEMs principal repayment OEM long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#93 L	Debt to banks long term (euro) Debt to banks long term[OEM,DIVISION] = ∫ borrowing from banks long term[ OEM, DIVISION]- principal repayment long term[ OEM, DIVISION] dt + INITIAL DEBT LONG TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on Banks debt long term noncurrent liabilities principal repayment long term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#94 L	Debt to banks short term (euro) Debt to banks short term[OEM,DIVISION] = ∫ borrowing from banks short term[ OEM, DIVISION]- principal repayment short term[ OEM, DIVISION] dt + INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities interest paid on Banks debt short term principal repayment short term Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.banks	#95 L	Debt to Central Bank (euro) = ∫ borrowing from ECB- principal repayment ECB dt + INITIAL DEBT TO CENTRAL BANK Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By interest paid on ECB debt liabilities Banks principal repayment ECB Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [2,2]
.authorities	#96 L	Debt to ECB (euro) = ∫ borrowing gov from ECB- principal repayment gov dt + INITIAL DEBT GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government principal repayment gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#97 L	Debt to EIB (euro) Debt to EIB[OEM,DIVISION] = ∫ borrowing from EIB[ OEM, DIVISION]- principal repayment EIB[ OEM, DIVISION] dt + INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt noncurrent liabilities principal repayment EIB Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.banks	#100 L	Deposits Banks (euro) = ∫ net bank deposits dt + INITIAL DEPOSITS BANKS Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#129 L	Equity and liabilities ECB (euro) = ∫ interest income ECB dt + INITIAL L&E ECB Description: Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#130 L	Equity and liabilities EIB (euro) = ∫ revenues EIB- expenditures EIB dt + INITIAL L&E EIB Description: For simplicity equity and liabilities are lumped together for this sub-agent. Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#134 L	Equity Banks (euro) = ∫ revenues Banks- interest paid on ECB debt dt + INITIAL EQUITY BANKS Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#135 L	Equity Government (euro) = ∫ revenues government- expenditures government dt + INITIAL EQUITY GOV Present In 1 View: Gov - Balance Sheet Used By equity and liabilities Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#136 L	Equity HH creditor (euro) = ∫ cash inflows HH creditor- cash outflows HH creditor dt + INITIAL EQUITY HH CREDITOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#137 L	Equity HH debtor (euro) = ∫ cash inflows HH debtor- cash outflows HH debtor dt + INITIAL EQUITY HH DEBTOR Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#140 L	Equity Suppliers (euro) = ∫ cash inflows Suppliers- cash outflows Suppliers dt + INITIAL EQUITY SUPPLIERS Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#145 L	EV stock (vehicle) EV stock[VEH TYPE,BEV] = ∫ inflow to EV stock[ VEH TYPE,BEV] dt + 280.0 Description: EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Households - Operations Used By EV stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#147 L	EVSE fast in use (point) = ∫ inflow EVSE fast dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#149 L	EVSE slow (point) = ∫ inflow EVSE slow dt + 0.0 Description: EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#165 L	Financial services receivables (euro) Financial services receivables[OEM,DIVISION] = ∫ borrowing from OEM short term[ OEM, DIVISION]- principal repayment OEM short term[ OEM, DIVISION] dt + INITIAL FIN SER[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#164 L	Financial services receivables noncurrent (euro) Financial services receivables noncurrent[OEM,DIVISION] = ∫ borrowing from OEM long term[ OEM, DIVISION]- principal repayment OEM long term[ OEM, DIVISION] dt + INITIAL FIN SER NC[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#176 L	Historical cost PPE (euro) Historical cost PPE[OEM,DIVISION] = ∫ increase hist cost PPE[ OEM, DIVISION]- discontinuation depr PPE[ OEM, DIVISION] dt + INITIAL HIST COST PPE[ OEM, DIVISION] Description: PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#177 L	Historical cost vehicles (euro) Historical cost vehicles[OEM,DIVISION] = ∫ increase hist cost veh[ OEM, DIVISION]- discontinuation depr veh[ OEM, DIVISION] dt + INITIAL HIST COST VEH[ OEM, DIVISION] Description: Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#181 L	ICEV stock (vehicle) ICEV stock[VEH TYPE] = ∫ inflow to ICEV stock[ VEH TYPE]- ICEV scrap rate[ VEH TYPE] dt + INITIAL ICEV STOCK[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV scrap rate vehicle stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#288 L	Intangible assets (euro) Intangible assets[OEM,DIVISION] = ∫ change in intangibles[ OEM, DIVISION] dt + INITIAL INTANGIBLE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By noncurrent assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#308 L	Inventories (vehicle) Inventories[OEM,VEH TYPE,TECH] = ∫ inventories additions[ OEM, VEH TYPE, TECH]- inventories removals[ OEM, VEH TYPE, TECH] dt + INITIAL INVENTORIES[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By average cost inventory inventories total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#307 L	Inventories value (euro) Inventories value[OEM,DIVISION] = ∫ increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] dt + INITIAL INV VALUE[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Operations Used By average cost inventory current assets Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.authorities	#319 L	Loans ECB to Banks (euro) = ∫ new loans to Banks- loans repaid by Banks dt + INITIAL DEBT TO CENTRAL BANK Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#320 L	Loans ECB to Gov (euro) = ∫ new loans to Gov- loans repaied by Gov dt + INITIAL LOANS TO GOV Present In 1 View: ECB - Balance sheet Used By assets ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#321 L	Loans EIB to OEM (euro) = ∫ new loans to OEM- loans repaid by OEM dt + SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By assets EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#323 L	Loans long term to OEM (euro) = ∫ new loans long term to OEM- loans long term repaid by OEM dt + SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#329 L	Loans short term to OEM (euro) = ∫ new loans short term to OEM- loans short term repaid by OEM dt + SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#330 L	Loans to consumers (euro) = ∫ new loans to consumers- loans repaid by consumers dt + INITIAL LOANS TO CONSUMERS Present In 1 View: Banks - Balance Sheet Used By assets Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#350 L	OEM fleet (vehicle) OEM fleet[OEM,DIVISION,Car] = ∫ self registrations[ OEM, DIVISION,Car]- self deregistrations[ OEM, DIVISION,Car] dt + INITIAL OEM FLEET[ OEM, DIVISION,Car] Present In 1 View: OEM - Operations Used By sales revenue Financial self deregistrations Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#378 L	Retained earnings (euro) Retained earnings[OEM,DIVISION] = ∫(((((( cash inflows OEM[ OEM, DIVISION]+ change in value[ OEM, DIVISION])+ transfer inflow[ OEM, DIVISION])- cash outflows OEM[ OEM, DIVISION])- depreciation and amortisation[ OEM, DIVISION])- dividends paid[ OEM, DIVISION])- reserves inflow[ OEM, DIVISION])- transfer[ OEM, DIVISION] dt + INITIAL RETAINED EARNINGS[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By equity OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#398 L	Securities and loans (euro) Securities and loans[OEM,DIVISION] = ∫ change in securities[ OEM, DIVISION] dt + INITIAL SECURITIES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#429 L	Trade payables (euro) Trade payables[OEM,DIVISION] = ∫ trade pay inflow[ OEM, DIVISION]- trade pay outflow[ OEM, DIVISION] dt + INITIAL TRADE PAYABLES[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#432 L	Trade receivables (euro) Trade receivables[OEM,DIVISION] = ∫ trade receivables inflow[ OEM, DIVISION]- trade receivables outflow[ OEM, DIVISION] dt + INITIAL TRADE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#447 L	Wealth HH creditor (euro) = ∫((((( other income HH+ stock income)- car purchase by creditor)- energy expenditures)- insurance expenditures by HH creditor)- revenues vehicle tax)- VAT paid by creditors dt + INITIAL WEALTH HH CREDITOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH creditor Assets and Equity and Liabilities match within this sub-agent at every point in time. wealth HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#448 L	Wealth HH debtor (euro) = ∫(((((((((( borrowing from banks+ borrowing from OEMs)+ expenditures purchase subsidy)+ expenditures scrappage scheme)+ wages labour)- interest paid on Banks debt)-(SUM( interest paid on OEM debt[ OEM!, DIVISION!])))- principal repayment by HH)- car purchase by debtor)- VAT paid by debtors)- maintenance expenditures)- insurance expenditures by HH debtor dt + INITIAL WEALTH HH DEBTOR Description: HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. maximum HH expenditures wealth HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]

Top	(Type) Smooth (0 Variables) (0/0)
Group	Type	*Variable Name And Description*

Top	(Type) Delay (2 Variables) (2/8)
Group	Type	*Variable Name And Description*
eMobFin	#107 DE,F,A	discontinuation depr PPE (euro/Year) discontinuation depr PPE[OEM,DIVISION] = DELAY FIXED( increase hist cost PPE[ OEM, DIVISION], AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY, increase hist cost PPE[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#108 DE,F,A	discontinuation depr veh (euro/Year) discontinuation depr veh[OEM,DIVISION] = DELAY FIXED( increase hist cost veh[ OEM, DIVISION], ECONOMIC LIFE OEM FLEET, increase hist cost veh[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Level Initial (42 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#197 LI,C	INITIAL ASSETS SUPPLIERS (euro) = 1e+12 Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Cash Suppliers INITIAL EQUITY SUPPLIERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#202 LI,C	INITIAL BUDGET EC (euro) = 0 Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#203 LI,C	INITIAL BUDGET GOV (euro) = 1e+12 Description: Gov is used as the abbreviation of Government. Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. INITIAL DEBT GOV INITIAL EQUITY GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#204 LI,A	INITIAL CASH BANKS (euro) = INITIAL SHARE OF CASH BANKS* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. INITIAL LOANS TO CONSUMERS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#205 LI,A	INITIAL CASH ECB (euro) = INITIAL ASSETS ECB- INITIAL LOANS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#206 LI,A	INITIAL CASH EIB (euro) = INITIAL ASSETS EIB-SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#208 LI,A	INITIAL CUM DEPR PPE (euro) INITIAL CUM DEPR PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION] Description: CUM DEPR VEH means Cumulative Depreciation Vehicles. Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#209 LI,A	INITIAL CUM DEPR VEH (euro) INITIAL CUM DEPR VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#215 LI,A	INITIAL DEBT GOV (euro) = INITIAL BUDGET GOV- INITIAL EQUITY GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt to ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#222 LI,A	INITIAL EQUITY BANKS (euro) = INITIAL SHARE OF EQUITY* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Banks INITIAL LIABILITIES BANKS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#223 LI,A	INITIAL EQUITY GOV (euro) = INITIAL BUDGET GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Government INITIAL DEBT GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#224 LI,A	INITIAL EQUITY HH CREDITOR (euro) = INITIAL DEPOSITS BANKS Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH creditor INITIAL WEALTH HH CREDITOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#225 LI,C	INITIAL EQUITY HH DEBTOR (euro) = 0 Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH debtor INITIAL WEALTH HH DEBTOR check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#226 LI,A	INITIAL EQUITY SUPPLIERS (euro) = INITIAL ASSETS SUPPLIERS Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#229 LI,A	INITIAL HIST COST PPE (euro) INITIAL HIST COST PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION]+ INITIAL CUM DEPR PPE[ OEM, DIVISION] Description: HIST COST PPE means Historical Cost Property, plant, and equipment. Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#230 LI,A	INITIAL HIST COST VEH (euro) INITIAL HIST COST VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION]+ INITIAL CUM DEPR VEH[ OEM, DIVISION] Description: HIST COST VEH means Historical Cost Vehicles. Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#231 LI,C	INITIAL ICEV STOCK (vehicle) INITIAL ICEV STOCK[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#234 LI,A	INITIAL INVENTORIES (vehicle) INITIAL INVENTORIES[OEM,VEH TYPE,TECH] = INITIAL INV VALUE[ OEM,Automotive]/ vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#235 LI,A	INITIAL L&E ECB (euro) = INITIAL ASSETS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#236 LI,A	INITIAL L&E EIB (euro) = INITIAL ASSETS EIB Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#244 LI,C	INITIAL LOANS TO GOV (euro) = 0 Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By INITIAL LOANS ECB Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#251 LI,A	INITIAL OEM FLEET (vehicle) INITIAL OEM FLEET[OEM,DIVISION,Car] = INITIAL LEASE[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#281 LI,A	INITIAL WEALTH HH CREDITOR (euro) = INITIAL EQUITY HH CREDITOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#282 LI,A	INITIAL WEALTH HH DEBTOR (euro) = INITIAL EQUITY HH DEBTOR+ INITIAL DEBT HH DEBTOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Initial (55 Variables)
Group	Type	*Variable Name And Description*
.manufacturers	#191 I	INITIAL ASSETS BY DIVISION (euro) INITIAL ASSETS BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial total assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#193 I	initial assets check (euro) initial assets check[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#192 I	initial assets check 2 (euro) initial assets check 2[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check 2[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#201 I	initial balance sheet check (euro) initial balance sheet check[OEM] = INITIAL(SUM( initial balance sheet check by Division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#198 I	initial balance sheet check 2 (euro) initial balance sheet check 2[OEM] = INITIAL( initial total assets check[ OEM]- initial total liabilities check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#199 I	initial balance sheet check 3 (euro) initial balance sheet check 3[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total liabilities[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#200 I	initial balance sheet check by Division (euro) initial balance sheet check by Division[OEM,DIVISION] = INITIAL( initial total assets by division[ OEM, DIVISION]- INITIAL total LIABILITIES by division[ OEM, DIVISION]) Description: At the Division level, a nonzero value may be attained. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#212 I	INITIAL CURRENT ASSETS (euro) INITIAL CURRENT ASSETS[OEM] = INITIAL( INITIAL SHARE OF CURRENT ASSETS[ OEM]* INITIAL total ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#211 I	INITIAL CURRENT ASSETS BY DIVISION (euro) INITIAL CURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Automotive]* INITIAL CURRENT ASSETS[ OEM]) INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Automotive])* INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL SECURITIES INITIAL TRADE initial current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#210 I	initial current assets by division check (euro) initial current assets by division check[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#214 I	INITIAL CURRENT LIABILITIES (euro) INITIAL CURRENT LIABILITIES[OEM] = INITIAL( INITIAL SHARE OF CURRENT LIABILITIES[ OEM]* INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION INITIAL NONCURRENT LIABILITIES SHARE OF SHORT TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#213 I	INITIAL CURRENT LIABILITIES BY DIVISION (euro) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive]* INITIAL CURRENT LIABILITIES[ OEM]) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive])* INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT SHORT TERM TO BANKS INITIAL LIABILITIES BY DIVISION INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#239 I	INITIAL LIABILITIES BY DIVISION (euro) INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#240 I	initial liabilities check (euro) initial liabilities check[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- initial total liabilities less equity check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#245 I	INITIAL LONG TERM DEBT (euro) INITIAL LONG TERM DEBT[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT LONG TERM TO BANKS initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#246 I	initial non current assets by division check (euro) initial non current assets by division check[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total non current assets by division[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#248 I	INITIAL NONCURRENT ASSETS (euro) INITIAL NONCURRENT ASSETS[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#247 I	INITIAL NONCURRENT ASSETS BY DIVISION (euro) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Financial])* INITIAL NONCURRENT ASSETS[ OEM]) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Financial]* INITIAL NONCURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL INTANGIBLE INITIAL LEASE INITIAL PPE initial non current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#250 I	INITIAL NONCURRENT LIABILITIES (euro) INITIAL NONCURRENT LIABILITIES[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#249 I	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive]* INITIAL NONCURRENT LIABILITIES[ OEM]) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive])* INITIAL NONCURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#253 I	INITIAL RESERVES GROUP (euro) INITIAL RESERVES GROUP[OEM] = INITIAL( INITIAL total EQUITY[ OEM]* SHARE OF INITIAL RESERVES) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#266 I	INITIAL total ASSETS (euro) INITIAL total ASSETS[OEM] = INITIAL( INITIAL ASSETS PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS INITIAL NONCURRENT ASSETS INITIAL total EQUITY initial assets check initial assets check 2 initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#263 I	initial total assets by division (euro) initial total assets by division[OEM,DIVISION] = INITIAL( initial total current assets by division[ OEM, DIVISION]+ initial total non current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total assets check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#265 I	initial total assets check (euro) initial total assets check[OEM] = INITIAL(SUM( initial total assets by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#264 I	initial total assets check 2 (euro) initial total assets check 2[OEM] = INITIAL(SUM( INITIAL ASSETS BY DIVISION[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#267 I	initial total current assets by division (euro) initial total current assets by division[OEM,DIVISION] = INITIAL( INITIAL CASH[ OEM, DIVISION]+ INITIAL FIN SER[ OEM, DIVISION]+ INITIAL INV VALUE[ OEM, DIVISION]+ INITIAL SECURITIES[ OEM, DIVISION]+ INITIAL TRADE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#270 I	INITIAL total EQUITY (euro) INITIAL total EQUITY[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP INITIAL RETAINED EARNINGS initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#268 I	initial total equity by division (euro) initial total equity by division[OEM,DIVISION] = INITIAL( INITIAL RESERVES[ OEM, DIVISION]+ INITIAL RETAINED EARNINGS[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#269 I	initial total equity check (euro) initial total equity check[OEM] = INITIAL(SUM( initial total equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#276 I	initial total liabilities (euro) initial total liabilities[OEM] = INITIAL( INITIAL total EQUITY[ OEM]+ INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#271 I	INITIAL total LIABILITIES by division (euro) INITIAL total LIABILITIES by division[OEM,DIVISION] = INITIAL( initial total equity by division[ OEM, DIVISION]+ initial total liabilities less equity by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#272 I	initial total liabilities check (euro) initial total liabilities check[OEM] = INITIAL(SUM( INITIAL total LIABILITIES by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#275 I	INITIAL total LIABILITIES less equity (euro) INITIAL total LIABILITIES less equity[OEM] = INITIAL( INITIAL LIABILITIES PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES INITIAL NONCURRENT LIABILITIES INITIAL total EQUITY initial liabilities check initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#273 I	initial total liabilities less equity by division (euro) initial total liabilities less equity by division[OEM,DIVISION] = INITIAL( INITIAL LONG TERM DEBT[ OEM, DIVISION]+ INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION]+ INITIAL TRADE PAYABLES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total liabilities less equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#274 I	initial total liabilities less equity check (euro) initial total liabilities less equity check[OEM] = INITIAL(SUM( initial total liabilities less equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#277 I	initial total non current assets by division (euro) initial total non current assets by division[OEM,DIVISION] = INITIAL( INITIAL FIN SER NC[ OEM, DIVISION]+ INITIAL INTANGIBLE[ OEM, DIVISION]+ INITIAL LEASE[ OEM, DIVISION]+ INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial non current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#280 I	INITIAL VEHICLE SALES (vehicle/Year) INITIAL VEHICLE SALES[Domestic] = INITIAL( INITIAL WORLD VEHICLE SALES* market share domestic OEM[Domestic]) INITIAL VEHICLE SALES[Foreign] = INITIAL( INITIAL WORLD VEHICLE SALES(1- market share domestic OEM[Domestic])) Present In 1 View:* Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#403 I	SHARE OF INITIAL CASH (Dmnl) SHARE OF INITIAL CASH[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CASH total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#409 I	SHARE OF INITIAL PPE (Dmnl) SHARE OF INITIAL PPE[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL PPE total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#414 I	SHARE OF SHORT TERM DEBT (1) SHARE OF SHORT TERM DEBT[OEM] = INITIAL(SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION!])/ INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#425 I	total share of current assets (1) total share of current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]+ SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#426 I	total share of non current assets (1) total share of non current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION]+ SHARE OF INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Constant (93 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#1 C,F	acquisition PPE (euro/Year) acquisition PPE[OEM,Automotive] = 1e+10 acquisition PPE[OEM,Financial] = 0 Present In 1 View: OEM - Balance sheet Used By Book value PPE Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#2 C,F	acquisition vehicles (euro/Year) acquisition vehicles[OEM,Automotive] = 0 acquisition vehicles[OEM,Financial] = 5.5e+10 Present In 2 Views: OEM - Balance sheet OEM - Operations Used By Book value vehicles Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost veh self registrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#3 C	annual mileage ((km/Year)/vehicle) annual mileage[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#4 C	annual vehicle sales total (vehicle/Year) annual vehicle sales total[VEH TYPE] = 4.54e+07,1.6e+07,3.02e+06,455570 Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. automotive wages proportions commercial vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#5 C	APR (Dmnl/Year) = 5 Description: APR means Annual Percentage Rate. Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By favourable EIB rate interest paid on Banks debt interest paid on Banks debt long term interest paid on Banks debt short term interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#13 C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] = 0.32 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#14 C	AUTOMOTIVE SHARE OF EQUITY (Dmnl) AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] = 0.75 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES INITIAL RETAINED EARNINGS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#15 C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl) AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] = 0.15 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#18 C	AVERAGE ICEV LIFETIME (Year) = 20 Present In 1 View: Households - Operations Used By ICEV scrap rate Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#19 C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year) = 50 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By depreciation PPE discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#24 C,D	*battery price (dollar/(kWh)) = EXTERNAL_DATA(2.0) Description: Based on previous work (see Gómez Vilchez, J.J.; Thiel, C. Simulating the battery price and the car-mix in key electro-mobility markets via model coupling. J. Simul. 2020, 14, 242–259]), updated with 2021 value . Source: Bloomberg New Energy Finance (BNEF). (2017). Lithium-ion battery costs: Squeezed Margins and New Business Models. Available at: https://about.bnef.com/blog/lithium-ion-battery-costs-squeezed-margins-new-business-models/ and Bloomberg New Energy Finance (BNEF). (2021). Battery Pack Prices Fall to an Average of $132/kWh, But Rising Commodity Prices Start to Bite. Available at: https://about.bnef.com/blog/battery-pack-prices-fall-to-an-average-of-132-kwh-but-rising-commodity-prices-start-to-bite/ Present In 1 View: Suppliers - Balance sheet Used By battery price in euro Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#57 C,F	change in intangibles (euro/Year) change in intangibles[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Intangible assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#58 C,F	change in securities (euro/Year) change in securities[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Securities and loans Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#73 C	CORPORATE TAX RATE (Dmnl) = 30 Present In 1 View: OEM - Cash Flows Used By tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#74 C	cost of EVSE fast (euro/point) = 100000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#75 C	cost of EVSE slow (euro/point) = 9000 Description: Value within the range estimated in previous JRC analyses. Present In 1 View: Gov - Operations Used By expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#111 C	DIVIDEND DISTRIBUTION RATIO (Dmnl ) DIVIDEND DISTRIBUTION RATIO[OEM] = 40 Present In 1 View: OEM - Cash Flows Used By dividends paid Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#117 C	ECONOMIC LIFE OEM FLEET (Year) = 5 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By depreciation vehicles discontinuation depr veh self deregistrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#119 C	emission penalties (euro/Year) = 0 Description: In the current model version, it is assumed that OEMs meet their European CO2 emission targets. Present In 1 View: EIB - Balance Sheet Used By revenues EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#141 C	*EV battery capacity ((kWh)/vehicle) EV battery capacity[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By battery cost per vehicle battery demand Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#143 C,D	EV sales (vehicle/Year) EV sales[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Description: EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 2 Views: Households - Operations OEM - Operations Used By EV sales total battery demand cost of sales by veh inflow to EV stock raw material costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#146 C,D	EVSE fast deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Fast’ refers to high power or fast charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE fast Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#148 C,D	EVSE slow deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Slow’ refers to normal power or slow charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE slow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#150 C,D	exchange rate euro dollar (dollar/euro) = EXTERNAL_DATA(2.0) Description: ECB / Eurostat and own assumptions. Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By battery price in euro expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#154 C,F	expenditures on health, education and other (euro/Year) = 2e+12 Present In 1 View: Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#158 C,D	expenditures purchase subsidy in dollar (dollar/Year) = EXTERNAL_DATA(2.0) Description: Statista based on IEA Global Electric Vehicle Outlook 2022 p. 25 Present In 1 View: Gov - Operations Used By expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#160 C,F	expenditures scrappage scheme (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#166 C,D	fuel price diesel (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#167 C,D	fuel price electricity (euro/energy unit) = EXTERNAL_DATA(2.0) Description: Own assumption. Present In 1 View: Households - Operations Used By energy costs electricity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#168 C,D	fuel price petrol (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#169 C	fund to support zero emission mobility and automotive workers (euro/Year) = 0 Present In 1 View: EIB - Balance Sheet Used By expenditures EC Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#175 C	HH SHARE OF VEHICLES (Dmnl) = 0.5 Present In 1 View: Households - Operations Used By insurance expenditures by HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#190 C	INITIAL ASSETS BANKS (euro) = 1e+13 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS INITIAL EQUITY BANKS INITIAL LIABILITIES BANKS INITIAL LOANS TO CONSUMERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#194 C	INITIAL ASSETS ECB (euro) = 6e+12 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB INITIAL L&E ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#195 C	INITIAL ASSETS EIB (euro) = 2.8e+11 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH EIB INITIAL L&E EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#196 C	INITIAL ASSETS PER VEHICLE (euro/vehicle) = 39600 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#197 LI,C	INITIAL ASSETS SUPPLIERS (euro) = 1e+12 Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Cash Suppliers INITIAL EQUITY SUPPLIERS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#202 LI,C	INITIAL BUDGET EC (euro) = 0 Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#203 LI,C	INITIAL BUDGET GOV (euro) = 1e+12 Description: Gov is used as the abbreviation of Government. Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. INITIAL DEBT GOV INITIAL EQUITY GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#220 LI,C	INITIAL DEBT TO EIB (euro) INITIAL DEBT TO EIB[OEM,Automotive] = 3e+09 INITIAL DEBT TO EIB[OEM,Financial] = 0 Present In 4 Views: EIB - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to EIB INITIAL CASH EIB INITIAL DEBT LONG TERM TO BANKS Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#225 LI,C	INITIAL EQUITY HH DEBTOR (euro) = 0 Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH debtor INITIAL WEALTH HH DEBTOR check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#231 LI,C	INITIAL ICEV STOCK (vehicle) INITIAL ICEV STOCK[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#241 C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle) = 34200 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#244 LI,C	INITIAL LOANS TO GOV (euro) = 0 Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By INITIAL LOANS ECB Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#257 C	INITIAL SHARE DEPOSITS BANKS (Dmnl) = 0.5 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#258 C	INITIAL SHARE OF CASH BANKS (Dmnl) = 0.01 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#259 C	INITIAL SHARE OF CURRENT ASSETS (Dmnl) INITIAL SHARE OF CURRENT ASSETS[OEM] = 0.46 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#260 C	INITIAL SHARE OF CURRENT LIABILITIES (Dmnl) INITIAL SHARE OF CURRENT LIABILITIES[OEM] = 0.47 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#261 C	INITIAL SHARE OF EQUITY (Dmnl) = 0.1 Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL EQUITY BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#283 C	INITIAL WORLD VEHICLE SALES (vehicle/Year) = 6.59238e+07 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL VEHICLE SALES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#287 C	insurance premiums ((euro/Year)/vehicle) = 500 Present In 2 Views: Households - Balance Sheet Households - Operations Used By insurance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#289 C	INTENSITY OF R&D (Dmnl) INTENSITY OF R&D[OEM] = 6 Description: R&D means Research and Development Present In 1 View: OEM - Operations Used By R&D expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#290 C	INTENSITY OF SELLING (Dmnl) INTENSITY OF SELLING[OEM] = 10 Present In 1 View: OEM - Operations Used By selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#291 C	INTENSITY OF SGA (Dmnl) INTENSITY OF SGA[OEM] = 4 Present In 1 View: OEM - Operations Used By general and administrative expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#303 C	interest policy rate (Dmnl/Year) = 3 Present In 1 View: ECB - Balance sheet Used By interest paid on ECB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#304 C,F	inventories additions (vehicle/Year) inventories additions[OEM,VEH TYPE,ICEV] = 100000 inventories additions[OEM,VEH TYPE,BEV] = 0 Present In 1 View: OEM - Operations Used By Inventories increase in inventories value by type inventories removals Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#309 C	labour cost per vehicle (euro/vehicle) labour cost per vehicle[VEH TYPE] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By automotive wages vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#313 C	lifetime AFI (Year) = 20 Present In 1 View: Suppliers - Balance sheet Used By depreciation AFI Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#317 C	LOAN PERIOD LONG TERM (Year) = 10 Present In 4 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet OEM - Balance sheet Used By principal repayment ECB principal repayment EIB principal repayment OEM long term principal repayment banks principal repayment gov principal repayment long term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#318 C	LOAN PERIOD SHORT TERM (Year) = 1 Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By principal repayment OEM short term principal repayment short term Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#331 C	maintenance cost ((euro/Year)/vehicle) = 300 Present In 1 View: Households - Operations Used By maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#333 C	market share domestic OEM (Dmnl) market share domestic OEM[OEM] = 0.5 Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Cash Flows OEM - Operations Used By INITIAL VEHICLE SALES R&D government grants cost of sales Automotive sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#347 C	nonautomotive wages (euro/Year) = 1e+12 Present In 1 View: Households - Balance Sheet Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#351 C	OEM spread over APR (Dmnl/Year) = 1 Present In 1 View: Households - Balance Sheet Used By interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#352 C	one year (Year) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#358 C	other income (euro/Year) other income[OEM,DIVISION] = 0 Present In 1 View: OEM - Cash Flows Used By EBIT Earnings Before Interest and Taxes. cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#357 C,F	other income HH (euro/Year) = 8e+12 Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#374 C	raw material cost (euro/vehicle) raw material cost[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: OEM - Operations Used By raw material costs vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#377 C,F	reserves inflow (euro/Year) reserves inflow[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Capital stock and reserves Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#383 C	revenue per leased car ((euro/Year)/vehicle) = 4900 Present In 1 View: OEM - Operations Used By sales revenue Financial Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#392 C,F	revenues vehicle tax (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#397 C	scale parameter (Dmnl) = 1 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#402 C	SHARE OF ASSETS BY DIVISION (Dmnl) SHARE OF ASSETS BY DIVISION[OEM,Automotive] = 0.54 SHARE OF ASSETS BY DIVISION[OEM,Financial] = 0.66 Description: Value for Automotive reflects Current assets, while for Financial noncurrent. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#405 C	SHARE OF INITIAL FIN SER (Dmnl) SHARE OF INITIAL FIN SER[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER[OEM,Financial] = 0.94 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#404 C	SHARE OF INITIAL FIN SER NC (Dmnl) SHARE OF INITIAL FIN SER NC[OEM,Automotive] = 0 SHARE OF INITIAL FIN SER NC[OEM,Financial] = 0.7 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#406 C	SHARE OF INITIAL INTANGIBLE (Dmnl) SHARE OF INITIAL INTANGIBLE[OEM,Automotive] = 0.1 SHARE OF INITIAL INTANGIBLE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INTANGIBLE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#407 C	SHARE OF INITIAL INV VALUE (Dmnl) SHARE OF INITIAL INV VALUE[OEM,Automotive] = 0.27 SHARE OF INITIAL INV VALUE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#408 C	SHARE OF INITIAL LEASE (Dmnl) SHARE OF INITIAL LEASE[OEM,Automotive] = 0 SHARE OF INITIAL LEASE[OEM,Financial] = 0.3 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LEASE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#410 C	SHARE OF INITIAL RESERVES (Dmnl) = 0.13 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#411 C	SHARE OF INITIAL SECURITIES (Dmnl) SHARE OF INITIAL SECURITIES[OEM,Automotive] = 0.26 SHARE OF INITIAL SECURITIES[OEM,Financial] = 0.02 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL SECURITIES SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#412 C	SHARE OF INITIAL TRADE (Dmnl) SHARE OF INITIAL TRADE[OEM,Automotive] = 0.17 SHARE OF INITIAL TRADE[OEM,Financial] = 0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#413 C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl) = 0.5 Present In 1 View: Gov - Operations Used By car purchase by creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#415 C	SHARE OF TRADE PAYABLES (Dmnl) = 0.63 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#419 C	supplier markup (Dmnl) = 20 Present In 1 View: Suppliers - Balance sheet Used By battery cost energy production costs raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#434 C,F	transfer (euro/Year) transfer[OEM,Automotive] = 3e+10 transfer[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#433 F,A	transfer inflow (euro/Year) transfer inflow[OEM,Automotive] = 0 transfer inflow[OEM,Financial] = transfer[ OEM,Automotive] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#438 C	VAT rate (Dmnl) = 20 Description: VAT means Value Added Tax. Present In 1 View: Gov - Operations Used By VAT paid by creditors VAT paid by debtors VAT paid by suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#439 C	vehicle fuel efficiency (energy unit/km) vehicle fuel efficiency[VEH TYPE,TECH] = EXTERNAL_DATA(2.0) Present In 1 View: Households - Operations Used By energy demand per vehicle Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#162 C	FINAL TIME (Year) = 2050 Description: The final time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#262 C	INITIAL TIME (Year) = 2005 Description: The initial time for the simulation. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#396 C	SAVEPER (Year ) = 1 Description: The frequency with which output is stored. Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.Control	#422 C	TIME STEP (Year ) = 0.25 Description: The time step for the simulation. Present In 3 Views: Banks - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Used By liquidity needs Banks maximum HH expenditures maximum government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Flow (115 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#0 F,A	acquisition AFI (euro/Year) = expenditures public infrastructure Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cash Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#1 C,F	acquisition PPE (euro/Year) acquisition PPE[OEM,Automotive] = 1e+10 acquisition PPE[OEM,Financial] = 0 Present In 1 View: OEM - Balance sheet Used By Book value PPE Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#2 C,F	acquisition vehicles (euro/Year) acquisition vehicles[OEM,Automotive] = 0 acquisition vehicles[OEM,Financial] = 5.5e+10 Present In 2 Views: OEM - Balance sheet OEM - Operations Used By Book value vehicles Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. increase hist cost veh self registrations Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#37 F,A	borrowing (euro/Year) borrowing[OEM,DIVISION] = borrowing from banks short term[ OEM, DIVISION]+ borrowing from banks long term[ OEM, DIVISION]+ borrowing from EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#30 F,A	borrowing from banks (euro/Year) = principal repayment banks+ liquidity needs HH Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. new loans to consumers Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#28 F,A	borrowing from banks long term (euro/Year) borrowing from banks long term[OEM,DIVISION] = principal repayment long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing new loans long term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#29 F,A	borrowing from banks short term (euro/Year) borrowing from banks short term[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing new loans short term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.banks	#31 F,A	borrowing from ECB (euro/Year) = MAX( liquidity needs Banks, principal repayment ECB) Description: The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank new loans to Banks Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [3,3]
.authorities	#32 F,A	borrowing from EIB (euro/Year) borrowing from EIB[OEM,DIVISION] = principal repayment EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing new loans to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#33 F,A	borrowing from OEM long term (euro/Year) borrowing from OEM long term[OEM,DIVISION] = principal repayment OEM long term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#34 F,A	borrowing from OEM short term (euro/Year) borrowing from OEM short term[OEM,DIVISION] = principal repayment OEM short term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#35 F,A	borrowing from OEMs (euro/Year) = SUM( borrowing from OEM long term[ OEM!, DIVISION!])+SUM( borrowing from OEM short term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#36 F,A	borrowing gov from ECB (euro/Year) = principal repayment gov+ liquidity needs gov Description: The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB new loans to Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#43 F,A	car purchase by debtor (euro/Year) = SUM( vehicle purchase[Car, TECH!])- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By VAT paid by debtors Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#47 F,A	cash inflows HH creditor (euro/Year) = other income HH+ stock income Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#48 F,A	cash inflows HH debtor (euro/Year) = wages labour+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Households - Balance Sheet Used By Equity HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#49 F,A	cash inflows OEM (euro/Year) cash inflows OEM[OEM,DIVISION] = R&D government grants[ OEM, DIVISION]+ sales revenue[ OEM, DIVISION]+ trade pay inflow[ OEM, DIVISION]+ interest income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#50 F,A	cash inflows Suppliers (euro/Year) = expenditures public infrastructure+ supplier profits+ revenues maintenance Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#52 F,A	cash outflows HH creditor (euro/Year) = insurance expenditures by HH creditor+ energy expenditures+ VAT paid by creditors+ revenues vehicle tax+ car purchase by creditor Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#53 F,A	cash outflows HH debtor (euro/Year) = interest paid on Banks debt+SUM( interest paid on OEM debt[ OEM!, DIVISION!])+ car purchase by debtor+ VAT paid by debtors+ maintenance expenditures+ insurance expenditures by HH debtor Present In 1 View: Households - Balance Sheet Used By Equity HH debtor desired HH expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#54 F,A	cash outflows OEM (euro/Year) cash outflows OEM[OEM,DIVISION] = interest expenses[ OEM, DIVISION]+ tax expenses[ OEM, DIVISION]+ trade pay outflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#55 F,A	cash outflows Suppliers (euro/Year) = commercial vehicle purchase+ depreciation AFI+ VAT paid by suppliers Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#57 C,F	change in intangibles (euro/Year) change in intangibles[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Intangible assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#58 C,F	change in securities (euro/Year) change in securities[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Securities and loans Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#59 F,A	change in value (euro/Year) change in value[OEM,DIVISION] = increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#92 F,A	debt repayment (euro/Year) debt repayment[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION]+ principal repayment long term[ OEM, DIVISION]+ principal repayment EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.suppliers	#101 F,A	depreciation AFI (euro/Year) = Book value AFI/ lifetime AFI Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cumulative AFI depreciation cash outflows Suppliers Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#102 F,A	depreciation and amortisation (euro/Year) depreciation and amortisation[OEM,DIVISION] = depreciation PPE[ OEM, DIVISION]+ depreciation vehicles[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings operating expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#103 F,A	depreciation PPE (euro/Year) depreciation PPE[OEM,DIVISION] = Historical cost PPE[ OEM, DIVISION]/ AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value PPE Cumulative depreciation PPE depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#104 F,A	depreciation vehicles (euro/Year) depreciation vehicles[OEM,DIVISION] = Historical cost vehicles[ OEM, DIVISION]/ ECONOMIC LIFE OEM FLEET Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value vehicles Cumulative depreciation vehicles depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#107 DE,F,A	discontinuation depr PPE (euro/Year) discontinuation depr PPE[OEM,DIVISION] = DELAY FIXED( increase hist cost PPE[ OEM, DIVISION], AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY, increase hist cost PPE[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#108 DE,F,A	discontinuation depr veh (euro/Year) discontinuation depr veh[OEM,DIVISION] = DELAY FIXED( increase hist cost veh[ OEM, DIVISION], ECONOMIC LIFE OEM FLEET, increase hist cost veh[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#109 F,A	discontinuation PPE (euro/Year) discontinuation PPE[OEM,DIVISION] = discontinuation depr PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#110 F,A	discontinuation vehicles (euro/Year) discontinuation vehicles[OEM,DIVISION] = discontinuation depr veh[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#112 F,A	dividends outflow (euro/Year) dividends outflow[OEM,DIVISION] = dividends paid[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#118 F,A	electromobility subsidies (euro/Year) = expenditures purchase subsidy+ expenditures public infrastructure Present In 1 View: Gov - Operations Used By Cumulative electromobility subsidies Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#151 F,A	expenditures EC (euro/Year) = fund to support zero emission mobility and automotive workers Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. expenditures EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#152 F,A	expenditures EIB (euro/Year) = expenditures EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#153 F,A	expenditures government (euro/Year) = expenditures procurement+ expenditures public infrastructure+ expenditures public R&D+ expenditures on health, education and other+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Gov - Balance Sheet Used By Equity Government desired government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#154 C,F	expenditures on health, education and other (euro/Year) = 2e+12 Present In 1 View: Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#155 F,A	expenditures procurement (euro/Year) = bus purchase Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#157 C,F	expenditures public R&D (euro/Year) = 0 Present In 3 Views: Gov - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. R&D government grants expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#160 C,F	expenditures scrappage scheme (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#180 F,A	ICEV scrap rate (vehicle/Year) ICEV scrap rate[VEH TYPE] = ICEV stock[ VEH TYPE]/ AVERAGE ICEV LIFETIME Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#182 F,A	increase hist cost PPE (euro/Year) increase hist cost PPE[OEM,DIVISION] = acquisition PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#183 F,A	increase hist cost veh (euro/Year) increase hist cost veh[OEM,DIVISION] = acquisition vehicles[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr veh Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#186 F,A	inflow EVSE fast (point/Year) = EVSE fast deployment Present In 1 View: Gov - Operations Used By EVSE fast in use EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#187 F,A	inflow EVSE slow (point/Year) = EVSE slow deployment Present In 1 View: Gov - Operations Used By EVSE slow EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#188 F,A	inflow to EV stock (vehicle/Year) inflow to EV stock[VEH TYPE,BEV] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By EV stock EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#189 F,A	inflow to ICEV stock (vehicle/Year) inflow to ICEV stock[VEH TYPE] = ICEV sales[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#284 F,A	insurance expenditures by HH creditor (euro/Year) = insurance expenditures- insurance expenditures by HH debtor Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#285 F,A	insurance expenditures by HH debtor (euro/Year) = HH SHARE OF VEHICLES* insurance expenditures Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor insurance expenditures by HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#293 F,A	interest income ECB (euro/Year) = interest paid on ECB debt Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#294 F,A	interest income EIB (euro/Year) = SUM( interest paid on EIB debt[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#298 F,A	interest paid on Banks debt (euro/Year) = APR/100* Debt HH debtor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#299 F,A	interest paid on ECB debt (euro/Year) = interest policy rate/100* Debt to Central Bank Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks interest income ECB Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#301 F,A	interest paid on OEM debt (euro/Year) interest paid on OEM debt[OEM,DIVISION] = ( APR+ OEM spread over APR)/100* HH debt to OEMs[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Cash Flows Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor interest income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#304 C,F	inventories additions (vehicle/Year) inventories additions[OEM,VEH TYPE,ICEV] = 100000 inventories additions[OEM,VEH TYPE,BEV] = 0 Present In 1 View: OEM - Operations Used By Inventories increase in inventories value by type inventories removals Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#305 F,A	inventories removals (vehicle/Year) inventories removals[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories decrease in inventories value by type Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#322 F,A	loans long term repaid by OEM (euro/Year) = SUM( principal repayment long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#324 F,A	loans repaid by Banks (euro/Year) = principal repayment ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#325 F,A	loans repaid by consumers (euro/Year) = principal repayment banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#326 F,A	loans repaid by OEM (euro/Year) = SUM( principal repayment EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#327 F,A	loans repaied by Gov (euro/Year) = principal repayment gov Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#328 F,A	loans short term repaid by OEM (euro/Year) = SUM( principal repayment short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#337 F,A	net bank deposits (euro/Year) = net savings HH creditor Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Deposits Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#341 F,A	new loans long term to OEM (euro/Year) = SUM( borrowing from banks long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#342 F,A	new loans short term to OEM (euro/Year) = SUM( borrowing from banks short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#343 F,A	new loans to Banks (euro/Year) = borrowing from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#344 F,A	new loans to consumers (euro/Year) = borrowing from banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#345 F,A	new loans to Gov (euro/Year) = borrowing gov from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#346 F,A	new loans to OEM (euro/Year) = SUM( borrowing from EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#357 C,F	other income HH (euro/Year) = 8e+12 Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#359 F,A	principal repayment banks (euro/Year) = Debt HH debtor/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor borrowing from banks desired HH expenditures loans repaid by consumers principal repayment by HH Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#360 F,A	principal repayment by HH (euro/Year) = principal repayment banks+SUM( principal repayment OEM short term[ OEM!, DIVISION!])+SUM( principal repayment OEM long term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#361 F,A	principal repayment ECB (euro/Year) = Debt to Central Bank/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). loans repaid by Banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#362 F,A	principal repayment EIB (euro/Year) principal repayment EIB[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing from EIB debt repayment loans repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#363 F,A	principal repayment gov (euro/Year) = Debt to ECB/ LOAN PERIOD LONG TERM Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. desired government expenditures loans repaied by Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#364 F,A	principal repayment long term (euro/Year) principal repayment long term[OEM,DIVISION] = Debt to banks long term[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing from banks long term debt repayment loans long term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#365 F,A	principal repayment OEM long term (euro/Year) principal repayment OEM long term[OEM,DIVISION] = Debt HH to OEM NC[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEM long term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#366 F,A	principal repayment OEM short term (euro/Year) principal repayment OEM short term[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEM short term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#367 F,A	principal repayment short term (euro/Year) principal repayment short term[OEM,DIVISION] = Debt to banks short term[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing from banks short term debt repayment loans short term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#377 C,F	reserves inflow (euro/Year) reserves inflow[OEM,DIVISION] = 0 Present In 1 View: OEM - Balance sheet Used By Capital stock and reserves Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#384 F,A	revenues Banks (euro/Year) = interest paid on Banks debt+ insurance expenditures+SUM( interest paid on private Banks debt by OEM[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#385 F,A	revenues corporate tax (euro/Year) = SUM( tax expenses[ OEM!, DIVISION!]) Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#386 F,A	revenues EC (euro/Year) = emission penalties Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#387 F,A	revenues EIB (euro/Year) = interest income EIB+ revenues EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#388 F,A	revenues energy tax (euro/Year) = energy expenditures for governments Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#389 F,A	revenues government (euro/Year) = revenues corporate tax+ revenues energy tax+ revenues VAT+ revenues vehicle tax Present In 1 View: Gov - Balance Sheet Used By Equity Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#390 F,A	revenues maintenance (euro/Year) = maintenance expenditures Present In 2 Views: Households - Balance Sheet Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#392 C,F	revenues vehicle tax (euro/Year) = 0 Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#399 F,A	self deregistrations (vehicle/Year) self deregistrations[OEM,DIVISION,Car] = OEM fleet[ OEM, DIVISION,Car]/ ECONOMIC LIFE OEM FLEET Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#400 F,A	self registrations (vehicle/Year) self registrations[OEM,DIVISION,Car] = acquisition vehicles[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#416 F,A	stock income (euro/Year) = SUM( dividends paid[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#420 F,A	supplier profits (euro/Year) = profits from batteries+ profits from energy+ profits from raw materials Present In 1 View: Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#427 F,A	trade pay inflow (euro/Year) trade pay inflow[OEM,DIVISION] = cost of sales[ OEM, DIVISION]+ operating costs[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash inflows OEM trade pay outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#428 F,A	trade pay outflow (euro/Year) trade pay outflow[OEM,DIVISION] = trade pay inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash outflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#430 C,F	trade receivables inflow (euro/Year) trade receivables inflow[OEM,Automotive] = sales revenue[ OEM,Automotive] trade receivables inflow[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables trade receivables outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#431 F,A	trade receivables outflow (euro/Year) trade receivables outflow[OEM,DIVISION] = trade receivables inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#434 C,F	transfer (euro/Year) transfer[OEM,Automotive] = 3e+10 transfer[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#433 F,A	transfer inflow (euro/Year) transfer inflow[OEM,Automotive] = 0 transfer inflow[OEM,Financial] = transfer[ OEM,Automotive] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#435 F,A	VAT paid by creditors (euro/Year) = ((1+ VAT rate/100)* car purchase by creditor)- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#436 F,A	VAT paid by debtors (euro/Year) = ((1+ VAT rate/100)* car purchase by debtor)- car purchase by debtor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#437 F,A	VAT paid by suppliers (euro/Year) = ((1+ VAT rate/100)* commercial vehicle purchase)- commercial vehicle purchase Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By Cash Suppliers cash outflows Suppliers revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#446 F,A	wages labour (euro/Year) = automotive wages+ nonautomotive wages Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Auxiliary (300 Variables)
Group	Type	*Variable Name And Description*
.suppliers	#0 F,A	acquisition AFI (euro/Year) = expenditures public infrastructure Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cash Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#6 A	asset turnover (Dmnl/Year) asset turnover[OEM] = ZIDZ(( sales revenue[ OEM,Automotive]+ sales revenue[ OEM,Financial]), assets OEM[ OEM]) Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#7 A	assets Banks (euro) = Cash Banks+ Loans to consumers+ Loans short term to OEM+ Loans long term to OEM Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#8 A	assets by Division (euro) assets by Division[OEM,DIVISION] = current assets[ OEM, DIVISION]+ noncurrent assets[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By assets OEM return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#9 A	assets ECB (euro) = Loans ECB to Banks+ Loans ECB to Gov+ Cash ECB Present In 2 Views: ECB - Balance sheet SFC check Used By check balance sheet ECB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#10 A	assets EIB (euro) = Cash EIB+ Loans EIB to OEM Present In 2 Views: EIB - Balance Sheet SFC check Used By check balance sheet EIB Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#11 A	assets OEM (euro) assets OEM[OEM] = SUM( assets by Division[ OEM, DIVISION!]) Present In 3 Views: OEM - Balance sheet OEM - KPI SFC check Used By asset turnover check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#12 A	assets Suppliers (euro) = Cash Suppliers+ Book value AFI Present In 2 Views: SFC check Suppliers - Balance sheet Used By check balance sheet Suppliers Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#16 A	automotive wages (euro/Year) = SUM( labour cost per vehicle[ VEH TYPE!]* annual vehicle sales total[ VEH TYPE!]) Present In 2 Views: Households - Balance Sheet OEM - Operations Used By wages labour Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#17 A	average cost inventory (euro/vehicle) average cost inventory[OEM,DIVISION,VEH TYPE,TECH] = Inventories value[ OEM, DIVISION]/ Inventories[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value by type Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#21 A	*battery cost (euro/(kWh)) = battery price in euro/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#20 A	battery cost per vehicle (euro/vehicle) battery cost per vehicle[VEH TYPE,BEV] = EV battery capacity[ VEH TYPE,BEV]* battery price in euro Present In 1 View: OEM - Operations Used By vehicle production cost Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#22 A	*battery demand ((kWh)/Year)** = SUM( EV battery capacity[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV]) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from batteries Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#23 A	*battery price in euro (euro/(kWh)) = battery price/ exchange rate euro dollar Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By battery cost battery cost per vehicle profits from batteries Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#37 F,A	borrowing (euro/Year) borrowing[OEM,DIVISION] = borrowing from banks short term[ OEM, DIVISION]+ borrowing from banks long term[ OEM, DIVISION]+ borrowing from EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#30 F,A	borrowing from banks (euro/Year) = principal repayment banks+ liquidity needs HH Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. new loans to consumers Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#28 F,A	borrowing from banks long term (euro/Year) borrowing from banks long term[OEM,DIVISION] = principal repayment long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing new loans long term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#29 F,A	borrowing from banks short term (euro/Year) borrowing from banks short term[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing new loans short term to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
.banks	#31 F,A	borrowing from ECB (euro/Year) = MAX( liquidity needs Banks, principal repayment ECB) Description: The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank new loans to Banks Feedback Loops: 4 (14,8%) (+) 3 [3,5] (-) 1 [3,3]
.authorities	#32 F,A	borrowing from EIB (euro/Year) borrowing from EIB[OEM,DIVISION] = principal repayment EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing new loans to OEM Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#33 F,A	borrowing from OEM long term (euro/Year) borrowing from OEM long term[OEM,DIVISION] = principal repayment OEM long term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#34 F,A	borrowing from OEM short term (euro/Year) borrowing from OEM short term[OEM,DIVISION] = principal repayment OEM short term[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEMs Feedback Loops: 1 (3,7%) (+) 1 [3,3] (-) 0 [0,0]
eMobFin	#35 F,A	borrowing from OEMs (euro/Year) = SUM( borrowing from OEM long term[ OEM!, DIVISION!])+SUM( borrowing from OEM short term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#36 F,A	borrowing gov from ECB (euro/Year) = principal repayment gov+ liquidity needs gov Description: The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB new loans to Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [4,4]
eMobFin	#40 A	bus purchase (euro/Year) = SUM( vehicle purchase[Bus, TECH!]) Present In 2 Views: Gov - Balance Sheet Gov - Operations Used By expenditures procurement Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#42 F,A	car purchase by creditor (euro/Year) = SUM( vehicle purchase[Car, TECH!])* SHARE OF NEW CARS BOUGHT BY CREDITORS Present In 3 Views: Gov - Operations Households - Balance Sheet OEM - Balance sheet Used By VAT paid by creditors Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. car purchase by debtor cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#43 F,A	car purchase by debtor (euro/Year) = SUM( vehicle purchase[Car, TECH!])- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By VAT paid by debtors Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#47 F,A	cash inflows HH creditor (euro/Year) = other income HH+ stock income Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#48 F,A	cash inflows HH debtor (euro/Year) = wages labour+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Households - Balance Sheet Used By Equity HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#49 F,A	cash inflows OEM (euro/Year) cash inflows OEM[OEM,DIVISION] = R&D government grants[ OEM, DIVISION]+ sales revenue[ OEM, DIVISION]+ trade pay inflow[ OEM, DIVISION]+ interest income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#50 F,A	cash inflows Suppliers (euro/Year) = expenditures public infrastructure+ supplier profits+ revenues maintenance Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#52 F,A	cash outflows HH creditor (euro/Year) = insurance expenditures by HH creditor+ energy expenditures+ VAT paid by creditors+ revenues vehicle tax+ car purchase by creditor Present In 1 View: Households - Balance Sheet Used By Equity HH creditor net savings HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#53 F,A	cash outflows HH debtor (euro/Year) = interest paid on Banks debt+SUM( interest paid on OEM debt[ OEM!, DIVISION!])+ car purchase by debtor+ VAT paid by debtors+ maintenance expenditures+ insurance expenditures by HH debtor Present In 1 View: Households - Balance Sheet Used By Equity HH debtor desired HH expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#54 F,A	cash outflows OEM (euro/Year) cash outflows OEM[OEM,DIVISION] = interest expenses[ OEM, DIVISION]+ tax expenses[ OEM, DIVISION]+ trade pay outflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#55 F,A	cash outflows Suppliers (euro/Year) = commercial vehicle purchase+ depreciation AFI+ VAT paid by suppliers Present In 1 View: Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#59 F,A	change in value (euro/Year) change in value[OEM,DIVISION] = increase in inventories value[ OEM, DIVISION]- decrease in inventories value[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#60 A	check balance sheet Banks (euro) = assets Banks- equity and liabilities Banks Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Banks - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#61 A	check balance sheet ECB (euro) = assets ECB- Equity and liabilities ECB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: ECB - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#62 A	check balance sheet EIB (euro) = assets EIB- Equity and liabilities EIB Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: EIB - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#63 A	check balance sheet Governments (euro) = Budget Government- equity and liabilities Government Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Gov - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#66 A	check balance sheet HH (euro) = wealth HH- equity and liabilities HH Description: Assets and Equity and Liabilities match within this agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#64 A	check balance sheet HH creditor (euro) = Wealth HH creditor- Equity HH creditor Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#65 A	check balance sheet HH debtor (euro) = Wealth HH debtor- Equity HH debtor- debt HH total Description: Assets and Equity and Liabilities match within this sub-agent at every point in time. Present In 1 View: Households - Balance Sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#67 A	check balance sheet OEM (euro) check balance sheet OEM[OEM] = assets OEM[ OEM]- equity and liabilities OEM[ OEM] Description: Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#68 A	check balance sheet Suppliers (euro) = assets Suppliers- Equity Suppliers Description: Assets and Equity and Liabilities match within this agent at every point in time. For simplicity, liabilities are zero for this agent. Present In 1 View: Suppliers - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#69 A	check initial Banks (euro) = INITIAL CASH BANKS+ INITIAL LOANS TO CONSUMERS+SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])+SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!])- INITIAL DEBT TO CENTRAL BANK- INITIAL DEPOSITS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#70 A	check initial HH debtor (euro) = INITIAL WEALTH HH DEBTOR- INITIAL EQUITY HH DEBTOR- INITIAL LOANS TO CONSUMERS-SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])-SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#71 A	check SFC (euro) = sum of assets all agents- sum of equity and liabilities all agents Description: SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Present In 1 View: SFC check Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#72 F,A	commercial vehicle purchase (euro/Year) = SUM( vehicle purchase[Van, TECH!])+SUM( vehicle purchase[Truck, TECH!]) Present In 3 Views: Gov - Operations OEM - Balance sheet Suppliers - Balance sheet Used By Cash Suppliers VAT paid by suppliers cash outflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#79 C	cost of sales (euro/Year) cost of sales[OEM,Automotive] = cost of sales Automotive[ OEM] cost of sales[OEM,Financial] = 5e+06 Present In 1 View: OEM - Cash Flows Used By gross result or profit trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#76 A	cost of sales Automotive (euro/Year) cost of sales Automotive[OEM] = market share domestic OEM[ OEM]* cost of sales total Present In 2 Views: OEM - Cash Flows OEM - Operations Used By cost of sales Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#77 A	cost of sales by veh (euro/Year) cost of sales by veh[VEH TYPE] = ( vehicle production cost[ VEH TYPE,ICEV]* ICEV sales[ VEH TYPE])+( vehicle production cost[ VEH TYPE,BEV]* EV sales[ VEH TYPE,BEV]) Present In 1 View: OEM - Operations Used By cost of sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#78 A	cost of sales total (euro/Year) = SUM( cost of sales by veh[ VEH TYPE!]) Present In 1 View: OEM - Operations Used By cost of sales Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#85 A	current assets (euro) current assets[OEM,DIVISION] = Cash OEM[ OEM, DIVISION]+ Financial services receivables[ OEM, DIVISION]+ Inventories value[ OEM, DIVISION]+ Securities and loans[ OEM, DIVISION]+ Trade receivables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division current assets OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#84 A	current assets OEM (euro) current assets OEM[OEM] = SUM( current assets[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#87 A	current liabilities (euro) current liabilities[OEM,DIVISION] = Trade payables[ OEM, DIVISION]+ Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By current liabilities OEM liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#86 A	current liabilities OEM (euro) current liabilities OEM[OEM] = SUM( current liabilities[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#91 A	debt HH total (euro) = SUM( HH debt to OEMs[ OEM!, DIVISION!])+ Debt HH debtor Present In 1 View: Households - Balance Sheet Used By check balance sheet HH debtor Assets and Equity and Liabilities match within this sub-agent at every point in time. equity and liabilities HH Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#92 F,A	debt repayment (euro/Year) debt repayment[OEM,DIVISION] = principal repayment short term[ OEM, DIVISION]+ principal repayment long term[ OEM, DIVISION]+ principal repayment EIB[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#99 F,A	decrease in inventories value (euro/Year) decrease in inventories value[OEM,DIVISION] = SUM( decrease in inventories value by type[ OEM, DIVISION, VEH TYPE!, TECH!]) Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#98 A	decrease in inventories value by type (euro/Year) decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] = average cost inventory[ OEM, DIVISION, VEH TYPE, TECH]* inventories removals[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By decrease in inventories value Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.suppliers	#101 F,A	depreciation AFI (euro/Year) = Book value AFI/ lifetime AFI Present In 1 View: Suppliers - Balance sheet Used By Book value AFI AFI means Alternative Fuels Infrastructure (i.e. recharging points in this context). Cumulative AFI depreciation cash outflows Suppliers Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#102 F,A	depreciation and amortisation (euro/Year) depreciation and amortisation[OEM,DIVISION] = depreciation PPE[ OEM, DIVISION]+ depreciation vehicles[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Retained earnings operating expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#103 F,A	depreciation PPE (euro/Year) depreciation PPE[OEM,DIVISION] = Historical cost PPE[ OEM, DIVISION]/ AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value PPE Cumulative depreciation PPE depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#104 F,A	depreciation vehicles (euro/Year) depreciation vehicles[OEM,DIVISION] = Historical cost vehicles[ OEM, DIVISION]/ ECONOMIC LIFE OEM FLEET Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Book value vehicles Cumulative depreciation vehicles depreciation and amortisation Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#105 A	desired government expenditures (euro/Year) = principal repayment gov+ expenditures government Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#106 A	desired HH expenditures (euro/Year) = cash outflows HH debtor+ principal repayment banks Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
eMobFin	#107 DE,F,A	discontinuation depr PPE (euro/Year) discontinuation depr PPE[OEM,DIVISION] = DELAY FIXED( increase hist cost PPE[ OEM, DIVISION], AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY, increase hist cost PPE[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#108 DE,F,A	discontinuation depr veh (euro/Year) discontinuation depr veh[OEM,DIVISION] = DELAY FIXED( increase hist cost veh[ OEM, DIVISION], ECONOMIC LIFE OEM FLEET, increase hist cost veh[ OEM, DIVISION]) Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#109 F,A	discontinuation PPE (euro/Year) discontinuation PPE[OEM,DIVISION] = discontinuation depr PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#110 F,A	discontinuation vehicles (euro/Year) discontinuation vehicles[OEM,DIVISION] = discontinuation depr veh[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#112 F,A	dividends outflow (euro/Year) dividends outflow[OEM,DIVISION] = dividends paid[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#113 F,A	dividends paid (euro/Year) dividends paid[OEM,DIVISION] = MAX(0, DIVIDEND DISTRIBUTION RATIO[ OEM]/100* net income[ OEM, DIVISION]) Present In 3 Views: Households - Balance Sheet OEM - Balance sheet OEM - Cash Flows Used By Retained earnings dividends outflow stock income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#114 A	earnings before taxes (euro/Year) earnings before taxes[OEM,DIVISION] = EBIT[ OEM, DIVISION]+ financial result[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By net income return on sales before taxes tax expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#116 A	EBIT (euro/Year) EBIT[OEM,DIVISION] = operating income[ OEM, DIVISION]+ other income[ OEM, DIVISION] Description: Earnings Before Interest and Taxes. Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#115 A	EBIT margin (Dmnl) EBIT margin[OEM,DIVISION] = ZIDZ( EBIT[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#118 F,A	electromobility subsidies (euro/Year) = expenditures purchase subsidy+ expenditures public infrastructure Present In 1 View: Gov - Operations Used By Cumulative electromobility subsidies Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#120 A	energy costs electricity (euro/Year) energy costs electricity[VEH TYPE,BEV] = fuel price electricity* energy demand[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#121 A	energy costs fossil (euro/Year) energy costs fossil[Car,ICEV] = fuel price petrol* energy demand[Car,ICEV] energy costs fossil[Van,ICEV] = fuel price diesel* energy demand[Van,ICEV] energy costs fossil[Truck,ICEV] = fuel price diesel* energy demand[Truck,ICEV] energy costs fossil[Bus,ICEV] = fuel price diesel* energy demand[Bus,ICEV] Present In 1 View: Households - Operations Used By energy expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#123 A	energy demand (energy unit/Year) energy demand[VEH TYPE,TECH] = energy demand per vehicle[ VEH TYPE, TECH]* vehicle stock[ VEH TYPE] Present In 1 View: Households - Operations Used By energy costs electricity energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#122 A	energy demand per vehicle ((energy unit/Year)/vehicle) energy demand per vehicle[VEH TYPE,TECH] = vehicle fuel efficiency[ VEH TYPE, TECH]* annual mileage[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#126 F,A	energy expenditures (euro/Year) = SUM( energy costs fossil[ VEH TYPE!,ICEV])+SUM( energy costs electricity[ VEH TYPE!,BEV]) Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor energy expenditures for governments energy expenditures for suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#124 A	energy expenditures for governments (euro/Year) = energy expenditures- energy expenditures for suppliers Present In 2 Views: Gov - Balance Sheet Households - Operations Used By revenues energy tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#125 A	energy expenditures for suppliers (euro/Year) = 0.5* energy expenditures Present In 2 Views: Households - Operations Suppliers - Balance sheet Used By energy expenditures for governments energy production costs profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#127 A	energy production costs (euro/Year) = energy expenditures for suppliers/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from energy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#128 A	equity and liabilities Banks (euro) = Equity Banks+ liabilities Banks Present In 2 Views: Banks - Balance Sheet SFC check Used By check balance sheet Banks Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#131 A	equity and liabilities Government (euro) = Equity Government+ Debt to ECB Present In 2 Views: Gov - Balance Sheet SFC check Used By check balance sheet Governments Assets and Equity and Liabilities match within this sub-agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#132 A	equity and liabilities HH (euro) = debt HH total+ Equity HH creditor+ Equity HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#133 A	equity and liabilities OEM (euro) equity and liabilities OEM[OEM] = equity OEM[ OEM]+ liabilities OEM[ OEM] Present In 2 Views: OEM - Balance sheet SFC check Used By check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. sum of equity and liabilities all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#139 A	equity OEM (euro) equity OEM[OEM] = SUM( equity OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#138 A	equity OEM by Division (euro) equity OEM by Division[OEM,DIVISION] = Capital stock and reserves[ OEM, DIVISION]+ Retained earnings[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - KPI Used By equity OEM return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#142 A	EV sales total (vehicle/Year) EV sales total[VEH TYPE] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By ICEV sales ICEV means Internal Combustion Engine Vehicle. vehicle purchase vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#144 A	EV stock total (vehicle) EV stock total[VEH TYPE] = EV stock[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By vehicle stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#151 F,A	expenditures EC (euro/Year) = fund to support zero emission mobility and automotive workers Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. expenditures EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#152 F,A	expenditures EIB (euro/Year) = expenditures EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#153 F,A	expenditures government (euro/Year) = expenditures procurement+ expenditures public infrastructure+ expenditures public R&D+ expenditures on health, education and other+ expenditures purchase subsidy+ expenditures scrappage scheme Present In 1 View: Gov - Balance Sheet Used By Equity Government desired government expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#155 F,A	expenditures procurement (euro/Year) = bus purchase Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#156 F,A	expenditures public infrastructure (euro/Year) = ( cost of EVSE fast* inflow EVSE fast)+( cost of EVSE slow* inflow EVSE slow) Present In 3 Views: Gov - Balance Sheet Gov - Operations Suppliers - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Cash Suppliers acquisition AFI cash inflows Suppliers electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#159 F,A	expenditures purchase subsidy (euro/Year) = expenditures purchase subsidy in dollar/ exchange rate euro dollar Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor electromobility subsidies expenditures government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#161 A	favourable EIB rate (Dmnl/Year) = MAX(0.5, APR-1) Present In 1 View: OEM - Balance sheet Used By interest paid on EIB debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#163 A	financial result (euro/Year) financial result[OEM,DIVISION] = interest income[ OEM, DIVISION]- interest expenses[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By earnings before taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#170 C	general and administrative expenses (euro/Year) general and administrative expenses[OEM,Automotive] = INTENSITY OF SGA[ OEM]/100* sales revenues Automotive[ OEM] general and administrative expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#171 A	gross margin (Dmnl) gross margin[OEM,DIVISION] = ZIDZ( gross result or profit[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#172 A	gross profit per veh (euro/vehicle) gross profit per veh[VEH TYPE,TECH] = vehicle price[ VEH TYPE, TECH]- vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#173 A	gross result or profit (euro/Year) gross result or profit[OEM,DIVISION] = sales revenue[ OEM, DIVISION]- cost of sales[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By gross margin operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#174 A	HH debt to OEMs (euro) HH debt to OEMs[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]+ Debt HH to OEM NC[ OEM, DIVISION] Present In 1 View: Households - Balance Sheet Used By debt HH total interest paid on OEM debt Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#179 A	ICEV sales (vehicle/Year) ICEV sales[VEH TYPE] = annual vehicle sales total[ VEH TYPE]- EV sales total[ VEH TYPE] Description: ICEV means Internal Combustion Engine Vehicle. Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations cost of sales by veh inflow to ICEV stock raw material costs vehicle sales total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#178 A	ICEV sales excl self registrations (vehicle/Year) ICEV sales excl self registrations[Car] = ICEV sales[Car]-SUM( self registrations[ OEM!, DIVISION!,Car]) ICEV sales excl self registrations[Van] = ICEV sales[Van] ICEV sales excl self registrations[Truck] = ICEV sales[Truck] ICEV sales excl self registrations[Bus] = ICEV sales[Bus] Present In 1 View: Households - Operations Used By vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#180 F,A	ICEV scrap rate (vehicle/Year) ICEV scrap rate[VEH TYPE] = ICEV stock[ VEH TYPE]/ AVERAGE ICEV LIFETIME Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#182 F,A	increase hist cost PPE (euro/Year) increase hist cost PPE[OEM,DIVISION] = acquisition PPE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr PPE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#183 F,A	increase hist cost veh (euro/Year) increase hist cost veh[OEM,DIVISION] = acquisition vehicles[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. discontinuation depr veh Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#185 C,F	increase in inventories value (euro/Year) increase in inventories value[OEM,Automotive] = SUM( increase in inventories value by type[ OEM, VEH TYPE!, TECH!]) increase in inventories value[OEM,Financial] = 0 Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - Operations Used By Inventories value change in value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#184 A	increase in inventories value by type (euro/Year) increase in inventories value by type[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH]* vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By increase in inventories value Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#186 F,A	inflow EVSE fast (point/Year) = EVSE fast deployment Present In 1 View: Gov - Operations Used By EVSE fast in use EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#187 F,A	inflow EVSE slow (point/Year) = EVSE slow deployment Present In 1 View: Gov - Operations Used By EVSE slow EVSE means Electric Vehicle Supply Equipment. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. expenditures public infrastructure Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#188 F,A	inflow to EV stock (vehicle/Year) inflow to EV stock[VEH TYPE,BEV] = EV sales[ VEH TYPE,BEV] Present In 1 View: Households - Operations Used By EV stock EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#189 F,A	inflow to ICEV stock (vehicle/Year) inflow to ICEV stock[VEH TYPE] = ICEV sales[ VEH TYPE] Present In 1 View: Households - Operations Used By ICEV stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#191 I	INITIAL ASSETS BY DIVISION (euro) INITIAL ASSETS BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial total assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#193 I	initial assets check (euro) initial assets check[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#192 I	initial assets check 2 (euro) initial assets check 2[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total assets check 2[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#201 I	initial balance sheet check (euro) initial balance sheet check[OEM] = INITIAL(SUM( initial balance sheet check by Division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#198 I	initial balance sheet check 2 (euro) initial balance sheet check 2[OEM] = INITIAL( initial total assets check[ OEM]- initial total liabilities check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#199 I	initial balance sheet check 3 (euro) initial balance sheet check 3[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- initial total liabilities[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#200 I	initial balance sheet check by Division (euro) initial balance sheet check by Division[OEM,DIVISION] = INITIAL( initial total assets by division[ OEM, DIVISION]- INITIAL total LIABILITIES by division[ OEM, DIVISION]) Description: At the Division level, a nonzero value may be attained. Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#207 LI,I	INITIAL CASH (euro) INITIAL CASH[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#204 LI,A	INITIAL CASH BANKS (euro) = INITIAL SHARE OF CASH BANKS* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. INITIAL LOANS TO CONSUMERS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#205 LI,A	INITIAL CASH ECB (euro) = INITIAL ASSETS ECB- INITIAL LOANS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#206 LI,A	INITIAL CASH EIB (euro) = INITIAL ASSETS EIB-SUM( INITIAL DEBT TO EIB[ OEM!, DIVISION!]) Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#208 LI,A	INITIAL CUM DEPR PPE (euro) INITIAL CUM DEPR PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION] Description: CUM DEPR VEH means Cumulative Depreciation Vehicles. Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation PPE INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#209 LI,A	INITIAL CUM DEPR VEH (euro) INITIAL CUM DEPR VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Cumulative depreciation vehicles INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#212 I	INITIAL CURRENT ASSETS (euro) INITIAL CURRENT ASSETS[OEM] = INITIAL( INITIAL SHARE OF CURRENT ASSETS[ OEM]* INITIAL total ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS BY DIVISION INITIAL NONCURRENT ASSETS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#211 I	INITIAL CURRENT ASSETS BY DIVISION (euro) INITIAL CURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Automotive]* INITIAL CURRENT ASSETS[ OEM]) INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Automotive])* INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL SECURITIES INITIAL TRADE initial current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#210 I	initial current assets by division check (euro) initial current assets by division check[OEM,DIVISION] = INITIAL( INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#214 I	INITIAL CURRENT LIABILITIES (euro) INITIAL CURRENT LIABILITIES[OEM] = INITIAL( INITIAL SHARE OF CURRENT LIABILITIES[ OEM]* INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES BY DIVISION INITIAL NONCURRENT LIABILITIES SHARE OF SHORT TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#213 I	INITIAL CURRENT LIABILITIES BY DIVISION (euro) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive]* INITIAL CURRENT LIABILITIES[ OEM]) INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF CURRENT LIABILITIES[ OEM,Automotive])* INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT SHORT TERM TO BANKS INITIAL LIABILITIES BY DIVISION INITIAL TRADE PAYABLES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#215 LI,A	INITIAL DEBT GOV (euro) = INITIAL BUDGET GOV- INITIAL EQUITY GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt to ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#216 A	INITIAL DEBT HH DEBTOR (euro) = INITIAL LOANS TO CONSUMERS+SUM( INITIAL FIN SER NC[ OEM!, DIVISION!])+SUM( INITIAL FIN SER[ OEM!, DIVISION!]) Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL WEALTH HH DEBTOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#217 LI,A	INITIAL DEBT LONG TERM TO BANKS (euro) INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] = INITIAL LONG TERM DEBT[ OEM, DIVISION]- INITIAL DEBT TO EIB[ OEM, DIVISION] Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks long term INITIAL LOANS TO CONSUMERS Loans long term to OEM check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#218 LI,I	INITIAL DEBT SHORT TERM TO BANKS (euro) INITIAL DEBT SHORT TERM TO BANKS[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]- INITIAL TRADE PAYABLES[ OEM,Automotive]) INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Financial]) Present In 4 Views: Banks - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt to banks short term INITIAL LOANS TO CONSUMERS Loans short term to OEM SHARE OF SHORT TERM DEBT check initial Banks initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#219 LI,A	INITIAL DEBT TO CENTRAL BANK (euro) = INITIAL LIABILITIES BANKS- INITIAL DEPOSITS BANKS Present In 3 Views: Banks - Balance Sheet ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Debt to Central Bank INITIAL LOANS ECB Loans ECB to Banks check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#221 LI,A	INITIAL DEPOSITS BANKS (euro) = INITIAL SHARE DEPOSITS BANKS* INITIAL LIABILITIES BANKS Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Deposits Banks INITIAL DEBT TO CENTRAL BANK INITIAL EQUITY HH CREDITOR check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#222 LI,A	INITIAL EQUITY BANKS (euro) = INITIAL SHARE OF EQUITY* INITIAL ASSETS BANKS Present In 2 Views: Banks - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Banks INITIAL LIABILITIES BANKS check initial Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#223 LI,A	INITIAL EQUITY GOV (euro) = INITIAL BUDGET GOV Present In 2 Views: Gov - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity Government INITIAL DEBT GOV Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#224 LI,A	INITIAL EQUITY HH CREDITOR (euro) = INITIAL DEPOSITS BANKS Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity HH creditor INITIAL WEALTH HH CREDITOR Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#226 LI,A	INITIAL EQUITY SUPPLIERS (euro) = INITIAL ASSETS SUPPLIERS Present In 2 Views: Initialisation Balance Sheets Other Agents Suppliers - Balance sheet Used By Equity Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#228 LI,I	INITIAL FIN SER (euro) INITIAL FIN SER[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM Financial services receivables INITIAL DEBT HH DEBTOR check initial HH debtor initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#227 LI,I	INITIAL FIN SER NC (euro) INITIAL FIN SER NC[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. Present In 4 Views: Households - Balance Sheet Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet Used By Debt HH to OEM NC Financial services receivables noncurrent INITIAL DEBT HH DEBTOR check initial HH debtor initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#229 LI,A	INITIAL HIST COST PPE (euro) INITIAL HIST COST PPE[OEM,DIVISION] = INITIAL PPE[ OEM, DIVISION]+ INITIAL CUM DEPR PPE[ OEM, DIVISION] Description: HIST COST PPE means Historical Cost Property, plant, and equipment. Present In 1 View: OEM - Balance sheet Used By Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#230 LI,A	INITIAL HIST COST VEH (euro) INITIAL HIST COST VEH[OEM,DIVISION] = INITIAL LEASE[ OEM, DIVISION]+ INITIAL CUM DEPR VEH[ OEM, DIVISION] Description: HIST COST VEH means Historical Cost Vehicles. Present In 1 View: OEM - Balance sheet Used By Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#232 LI,I	INITIAL INTANGIBLE (euro) INITIAL INTANGIBLE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Intangible assets initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#233 LI,I	INITIAL INV VALUE (euro) INITIAL INV VALUE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL INV VALUE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Description: INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By INITIAL INVENTORIES Inventories value initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#234 LI,A	INITIAL INVENTORIES (vehicle) INITIAL INVENTORIES[OEM,VEH TYPE,TECH] = INITIAL INV VALUE[ OEM,Automotive]/ vehicle production cost[ VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#235 LI,A	INITIAL L&E ECB (euro) = INITIAL ASSETS ECB Present In 2 Views: ECB - Balance sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#236 LI,A	INITIAL L&E EIB (euro) = INITIAL ASSETS EIB Present In 2 Views: EIB - Balance Sheet Initialisation Balance Sheets Other Agents Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#237 LI,I	INITIAL LEASE (euro) INITIAL LEASE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL LEASE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 3 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet OEM - Operations Used By Book value vehicles INITIAL CUM DEPR VEH INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL OEM FLEET initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#238 A	INITIAL LIABILITIES BANKS (euro) = INITIAL ASSETS BANKS- INITIAL EQUITY BANKS Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL DEBT TO CENTRAL BANK INITIAL DEPOSITS BANKS Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#239 I	INITIAL LIABILITIES BY DIVISION (euro) INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]+ INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#240 I	initial liabilities check (euro) initial liabilities check[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- initial total liabilities less equity check[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#242 A	INITIAL LOANS ECB (euro) = INITIAL DEBT TO CENTRAL BANK+ INITIAL LOANS TO GOV Present In 1 View: Initialisation Balance Sheets Other Agents Used By INITIAL CASH ECB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#243 LI,A	INITIAL LOANS TO CONSUMERS (euro) = INITIAL ASSETS BANKS- INITIAL CASH BANKS-SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM!, DIVISION!])-SUM( INITIAL DEBT LONG TERM TO BANKS[ OEM!, DIVISION!]) Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Debt HH debtor INITIAL DEBT HH DEBTOR Loans to consumers check initial Banks check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#245 I	INITIAL LONG TERM DEBT (euro) INITIAL LONG TERM DEBT[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT LIABILITIES BY DIVISION[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL DEBT LONG TERM TO BANKS initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#246 I	initial non current assets by division check (euro) initial non current assets by division check[OEM,DIVISION] = INITIAL( INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]- initial total non current assets by division[ OEM, DIVISION]) Present In 0 Views: Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#248 I	INITIAL NONCURRENT ASSETS (euro) INITIAL NONCURRENT ASSETS[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL CURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT ASSETS BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#247 I	INITIAL NONCURRENT ASSETS BY DIVISION (euro) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Automotive] = INITIAL((1- SHARE OF ASSETS BY DIVISION[ OEM,Financial])* INITIAL NONCURRENT ASSETS[ OEM]) INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] = INITIAL( SHARE OF ASSETS BY DIVISION[ OEM,Financial]* INITIAL NONCURRENT ASSETS[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL ASSETS BY DIVISION INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL INTANGIBLE INITIAL LEASE INITIAL PPE initial non current assets by division check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#250 I	INITIAL NONCURRENT LIABILITIES (euro) INITIAL NONCURRENT LIABILITIES[OEM] = INITIAL( INITIAL total LIABILITIES less equity[ OEM]- INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL NONCURRENT LIABILITIES BY DIVISION Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#249 I	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive]* INITIAL NONCURRENT LIABILITIES[ OEM]) INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[ OEM,Automotive])* INITIAL NONCURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#251 LI,A	INITIAL OEM FLEET (vehicle) INITIAL OEM FLEET[OEM,DIVISION,Car] = INITIAL LEASE[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#252 LI,I	INITIAL PPE (euro) INITIAL PPE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL PPE[ OEM, DIVISION]* INITIAL NONCURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Book value PPE INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. initial total non current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#254 LI,I	INITIAL RESERVES (euro) INITIAL RESERVES[OEM,Automotive] = INITIAL( AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]* INITIAL RESERVES GROUP[ OEM]) INITIAL RESERVES[OEM,Financial] = INITIAL((1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])* INITIAL RESERVES GROUP[ OEM]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Capital stock and reserves INITIAL RETAINED EARNINGS initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#253 I	INITIAL RESERVES GROUP (euro) INITIAL RESERVES GROUP[OEM] = INITIAL( INITIAL total EQUITY[ OEM]* SHARE OF INITIAL RESERVES) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#255 LI,I	INITIAL RETAINED EARNINGS (euro) INITIAL RETAINED EARNINGS[OEM,Automotive] = INITIAL( INITIAL total EQUITY[ OEM]* AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive]- INITIAL RESERVES[ OEM,Automotive]) INITIAL RETAINED EARNINGS[OEM,Financial] = INITIAL( INITIAL total EQUITY[ OEM](1- AUTOMOTIVE SHARE OF EQUITY[ OEM,Automotive])- INITIAL RESERVES[ OEM,Financial]) Present In 2 Views:* Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Retained earnings initial total equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#256 LI,I	INITIAL SECURITIES (euro) INITIAL SECURITIES[OEM,DIVISION] = INITIAL( SHARE OF INITIAL SECURITIES[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Securities and loans initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#266 I	INITIAL total ASSETS (euro) INITIAL total ASSETS[OEM] = INITIAL( INITIAL ASSETS PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT ASSETS INITIAL NONCURRENT ASSETS INITIAL total EQUITY initial assets check initial assets check 2 initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#263 I	initial total assets by division (euro) initial total assets by division[OEM,DIVISION] = INITIAL( initial total current assets by division[ OEM, DIVISION]+ initial total non current assets by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total assets check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#265 I	initial total assets check (euro) initial total assets check[OEM] = INITIAL(SUM( initial total assets by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#264 I	initial total assets check 2 (euro) initial total assets check 2[OEM] = INITIAL(SUM( INITIAL ASSETS BY DIVISION[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial assets check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#267 I	initial total current assets by division (euro) initial total current assets by division[OEM,DIVISION] = INITIAL( INITIAL CASH[ OEM, DIVISION]+ INITIAL FIN SER[ OEM, DIVISION]+ INITIAL INV VALUE[ OEM, DIVISION]+ INITIAL SECURITIES[ OEM, DIVISION]+ INITIAL TRADE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#270 I	INITIAL total EQUITY (euro) INITIAL total EQUITY[OEM] = INITIAL( INITIAL total ASSETS[ OEM]- INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL RESERVES GROUP INITIAL RETAINED EARNINGS initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#268 I	initial total equity by division (euro) initial total equity by division[OEM,DIVISION] = INITIAL( INITIAL RESERVES[ OEM, DIVISION]+ INITIAL RETAINED EARNINGS[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#269 I	initial total equity check (euro) initial total equity check[OEM] = INITIAL(SUM( initial total equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#276 I	initial total liabilities (euro) initial total liabilities[OEM] = INITIAL( INITIAL total EQUITY[ OEM]+ INITIAL total LIABILITIES less equity[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 3 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#271 I	INITIAL total LIABILITIES by division (euro) INITIAL total LIABILITIES by division[OEM,DIVISION] = INITIAL( initial total equity by division[ OEM, DIVISION]+ initial total liabilities less equity by division[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial total liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#272 I	initial total liabilities check (euro) initial total liabilities check[OEM] = INITIAL(SUM( INITIAL total LIABILITIES by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial balance sheet check 2 Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#275 I	INITIAL total LIABILITIES less equity (euro) INITIAL total LIABILITIES less equity[OEM] = INITIAL( INITIAL LIABILITIES PER VEHICLE* INITIAL VEHICLE SALES[ OEM]* one year/ scale parameter) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CURRENT LIABILITIES INITIAL NONCURRENT LIABILITIES INITIAL total EQUITY initial liabilities check initial total liabilities Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#273 I	initial total liabilities less equity by division (euro) initial total liabilities less equity by division[OEM,DIVISION] = INITIAL( INITIAL LONG TERM DEBT[ OEM, DIVISION]+ INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION]+ INITIAL TRADE PAYABLES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL total LIABILITIES by division initial total liabilities less equity check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#274 I	initial total liabilities less equity check (euro) initial total liabilities less equity check[OEM] = INITIAL(SUM( initial total liabilities less equity by division[ OEM, DIVISION!])) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial liabilities check Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#277 I	initial total non current assets by division (euro) initial total non current assets by division[OEM,DIVISION] = INITIAL( INITIAL FIN SER NC[ OEM, DIVISION]+ INITIAL INTANGIBLE[ OEM, DIVISION]+ INITIAL LEASE[ OEM, DIVISION]+ INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By initial non current assets by division check initial total assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#279 LI,I	INITIAL TRADE (euro) INITIAL TRADE[OEM,DIVISION] = INITIAL( SHARE OF INITIAL TRADE[ OEM, DIVISION]* INITIAL CURRENT ASSETS BY DIVISION[ OEM, DIVISION]) Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By Trade receivables initial total current assets by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#278 LI,C	INITIAL TRADE PAYABLES (euro) INITIAL TRADE PAYABLES[OEM,Automotive] = INITIAL( INITIAL CURRENT LIABILITIES BY DIVISION[ OEM,Automotive]* SHARE OF TRADE PAYABLES) INITIAL TRADE PAYABLES[OEM,Financial] = 0 Present In 2 Views: Initialisation Balance Sheets Manufacturers OEM - Balance sheet Used By INITIAL DEBT SHORT TERM TO BANKS Trade payables initial total liabilities less equity by division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#280 I	INITIAL VEHICLE SALES (vehicle/Year) INITIAL VEHICLE SALES[Domestic] = INITIAL( INITIAL WORLD VEHICLE SALES* market share domestic OEM[Domestic]) INITIAL VEHICLE SALES[Foreign] = INITIAL( INITIAL WORLD VEHICLE SALES(1- market share domestic OEM[Domestic])) Present In 1 View:* Initialisation Balance Sheets Manufacturers Used By INITIAL total ASSETS INITIAL total LIABILITIES less equity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#281 LI,A	INITIAL WEALTH HH CREDITOR (euro) = INITIAL EQUITY HH CREDITOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#282 LI,A	INITIAL WEALTH HH DEBTOR (euro) = INITIAL EQUITY HH DEBTOR+ INITIAL DEBT HH DEBTOR Present In 2 Views: Households - Balance Sheet Initialisation Balance Sheets Other Agents Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. check initial HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#286 A	insurance expenditures (euro/Year) = insurance premiums* vehicle stock total Present In 3 Views: Banks - Balance Sheet Households - Balance Sheet Households - Operations Used By insurance expenditures by HH creditor insurance expenditures by HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#284 F,A	insurance expenditures by HH creditor (euro/Year) = insurance expenditures- insurance expenditures by HH debtor Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#285 F,A	insurance expenditures by HH debtor (euro/Year) = HH SHARE OF VEHICLES* insurance expenditures Present In 2 Views: Households - Balance Sheet Households - Operations Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor insurance expenditures by HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#292 A	interest expenses (euro/Year) interest expenses[OEM,DIVISION] = interest paid on private Banks debt by OEM[ OEM, DIVISION]+ interest paid on EIB debt[ OEM, DIVISION] Present In 3 Views: OEM - Balance sheet OEM - Cash Flows OEM - KPI Used By cash outflows OEM financial result return on assets ROA Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#295 A	interest income (euro/Year) interest income[OEM,DIVISION] = interest paid on OEM debt[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By cash inflows OEM financial result Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#293 F,A	interest income ECB (euro/Year) = interest paid on ECB debt Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Equity and liabilities ECB Two simplifying assumptions are made: (i) Equity and liabilities are lumped together; (ii) no outflows are modelled. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#294 F,A	interest income EIB (euro/Year) = SUM( interest paid on EIB debt[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#298 F,A	interest paid on Banks debt (euro/Year) = APR/100* Debt HH debtor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#296 A	interest paid on Banks debt long term (euro/Year) interest paid on Banks debt long term[OEM,DIVISION] = APR/100* Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#297 A	interest paid on Banks debt short term (euro/Year) interest paid on Banks debt short term[OEM,DIVISION] = APR/100* Debt to banks short term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By interest paid on private Banks debt by OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#299 F,A	interest paid on ECB debt (euro/Year) = interest policy rate/100* Debt to Central Bank Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks interest income ECB Feedback Loops: 1 (3,7%) (+) 1 [5,5] (-) 0 [0,0]
.authorities	#300 A	interest paid on EIB debt (euro/Year) interest paid on EIB debt[OEM,DIVISION] = favourable EIB rate/100* Debt to EIB[ OEM, DIVISION] Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By interest expenses interest income EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#301 F,A	interest paid on OEM debt (euro/Year) interest paid on OEM debt[OEM,DIVISION] = ( APR+ OEM spread over APR)/100* HH debt to OEMs[ OEM, DIVISION] Present In 2 Views: Households - Balance Sheet OEM - Cash Flows Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor interest income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#302 A	interest paid on private Banks debt by OEM (euro/Year) interest paid on private Banks debt by OEM[OEM,DIVISION] = interest paid on Banks debt short term[ OEM, DIVISION]+ interest paid on Banks debt long term[ OEM, DIVISION] Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By interest expenses revenues Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#305 F,A	inventories removals (vehicle/Year) inventories removals[OEM,VEH TYPE,TECH] = inventories additions[ OEM, VEH TYPE, TECH] Present In 1 View: OEM - Operations Used By Inventories decrease in inventories value by type Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#306 A	inventories total (vehicle) inventories total[OEM] = SUM( Inventories[ OEM, VEH TYPE!, TECH!]) Present In 1 View: OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#310 A	liabilities Banks (euro) = Deposits Banks+ Debt to Central Bank Present In 1 View: Banks - Balance Sheet Used By equity and liabilities Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#312 A	liabilities OEM (euro) liabilities OEM[OEM] = SUM( liabilities OEM by Division[ OEM, DIVISION!]) Present In 1 View: OEM - Balance sheet Used By equity and liabilities OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#311 A	liabilities OEM by Division (euro) liabilities OEM by Division[OEM,DIVISION] = current liabilities[ OEM, DIVISION]+ noncurrent liabilities[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM total debt by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#314 A	liquidity needs Banks (euro/Year) = IF THEN ELSE( Cash Banks<0,- Cash Banks/ TIME STEP,0) Present In 1 View: Banks - Balance Sheet Used By borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). Feedback Loops: 3 (11,1%) (+) 2 [5,5] (-) 1 [3,3]
.authorities	#315 A	liquidity needs gov (euro/Year) = MAX(0, desired government expenditures- maximum government expenditures) Present In 1 View: Gov - Balance Sheet Used By borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
eMobFin	#316 A	liquidity needs HH (euro/Year) = MAX(0, desired HH expenditures- maximum HH expenditures) Present In 1 View: Households - Balance Sheet Used By borrowing from banks Feedback Loops: 2 (7,4%) (+) 1 [5,5] (-) 1 [4,4]
.banks	#322 F,A	loans long term repaid by OEM (euro/Year) = SUM( principal repayment long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#324 F,A	loans repaid by Banks (euro/Year) = principal repayment ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#325 F,A	loans repaid by consumers (euro/Year) = principal repayment banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#326 F,A	loans repaid by OEM (euro/Year) = SUM( principal repayment EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#327 F,A	loans repaied by Gov (euro/Year) = principal repayment gov Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#328 F,A	loans short term repaid by OEM (euro/Year) = SUM( principal repayment short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#332 F,A	maintenance expenditures (euro/Year) = maintenance cost* vehicle stock total Present In 3 Views: Households - Balance Sheet Households - Operations Suppliers - Balance sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues maintenance Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#334 A	maximum government expenditures (euro/Year) = Budget Government/ TIME STEP Present In 1 View: Gov - Balance Sheet Used By liquidity needs gov Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
eMobFin	#335 A	maximum HH expenditures (euro/Year) = Wealth HH debtor/ TIME STEP Present In 1 View: Households - Balance Sheet Used By liquidity needs HH Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [4,4]
.banks	#337 F,A	net bank deposits (euro/Year) = net savings HH creditor Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Deposits Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#338 A	net income (euro/Year) net income[OEM,DIVISION] = earnings before taxes[ OEM, DIVISION]- tax expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By dividends paid net profit margin return on assets ROA return on equity ROE Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#339 A	net profit margin (Dmnl) net profit margin[OEM,DIVISION] = ZIDZ( net income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By return on sales after taxes Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#340 A	net savings HH creditor (euro/Year) = cash inflows HH creditor- cash outflows HH creditor Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By net bank deposits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#341 F,A	new loans long term to OEM (euro/Year) = SUM( borrowing from banks long term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans long term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#342 F,A	new loans short term to OEM (euro/Year) = SUM( borrowing from banks short term[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans short term to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#343 F,A	new loans to Banks (euro/Year) = borrowing from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#344 F,A	new loans to consumers (euro/Year) = borrowing from banks Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Loans to consumers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#345 F,A	new loans to Gov (euro/Year) = borrowing gov from ECB Present In 1 View: ECB - Balance sheet Used By Cash ECB Cash and cash equivalents of the ‘European Central Bank’ sub-agent. Loans ECB to Gov Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#346 F,A	new loans to OEM (euro/Year) = SUM( borrowing from EIB[ OEM!, DIVISION!]) Present In 1 View: EIB - Balance Sheet Used By Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. Loans EIB to OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#348 A	noncurrent assets (euro) noncurrent assets[OEM,DIVISION] = Book value PPE[ OEM, DIVISION]+ Book value vehicles[ OEM, DIVISION]+ Financial services receivables noncurrent[ OEM, DIVISION]+ Intangible assets[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By assets by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#349 A	noncurrent liabilities (euro) noncurrent liabilities[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]+ Debt to banks long term[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By liabilities OEM by Division Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#353 A	operating costs (euro/Year) operating costs[OEM,DIVISION] = general and administrative expenses[ OEM, DIVISION]+ selling expenses[ OEM, DIVISION]+ R&D expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By operating expenses trade pay inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#354 A	operating expenses (euro/Year) operating expenses[OEM,DIVISION] = operating costs[ OEM, DIVISION]+ depreciation and amortisation[ OEM, DIVISION] Present In 1 View: OEM - Cash Flows Used By operating income Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#355 A	operating income (euro/Year) operating income[OEM,DIVISION] = gross result or profit[ OEM, DIVISION]- operating expenses[ OEM, DIVISION] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT Earnings Before Interest and Taxes. operating margin Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#356 A	operating margin (Dmnl) operating margin[OEM,DIVISION] = ZIDZ( operating income[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#359 F,A	principal repayment banks (euro/Year) = Debt HH debtor/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet Households - Balance Sheet Used By Debt HH debtor borrowing from banks desired HH expenditures loans repaid by consumers principal repayment by HH Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#360 F,A	principal repayment by HH (euro/Year) = principal repayment banks+SUM( principal repayment OEM short term[ OEM!, DIVISION!])+SUM( principal repayment OEM long term[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#361 F,A	principal repayment ECB (euro/Year) = Debt to Central Bank/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet ECB - Balance sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Debt to Central Bank borrowing from ECB The value of borrowing by private banks from the ECB is the highest of principal repayment ECB (i.e. rollover debt) and the liquidity needs (zero if the banks have cash available). loans repaid by Banks Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
.authorities	#362 F,A	principal repayment EIB (euro/Year) principal repayment EIB[OEM,DIVISION] = Debt to EIB[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: EIB - Balance Sheet OEM - Balance sheet Used By Debt to EIB borrowing from EIB debt repayment loans repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
.authorities	#363 F,A	principal repayment gov (euro/Year) = Debt to ECB/ LOAN PERIOD LONG TERM Present In 2 Views: ECB - Balance sheet Gov - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. Debt to ECB borrowing gov from ECB The value of borrowing by governments from the central bank is the sum of principal repayment gov (i.e. rollover debt) and the liquidity needs. While in reality governments may no borrow directly, we assume borrowing can take place indirectly and make no further distinctions to keep the model as simple as needed. desired government expenditures loans repaied by Gov Feedback Loops: 3 (11,1%) (+) 2 [3,5] (-) 1 [2,2]
eMobFin	#364 F,A	principal repayment long term (euro/Year) principal repayment long term[OEM,DIVISION] = Debt to banks long term[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks long term borrowing from banks long term debt repayment loans long term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#365 F,A	principal repayment OEM long term (euro/Year) principal repayment OEM long term[OEM,DIVISION] = Debt HH to OEM NC[ OEM, DIVISION]/ LOAN PERIOD LONG TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM NC Financial services receivables noncurrent borrowing from OEM long term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#366 F,A	principal repayment OEM short term (euro/Year) principal repayment OEM short term[OEM,DIVISION] = Debt HH to OEM[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Households - Balance Sheet OEM - Balance sheet Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Debt HH to OEM Financial services receivables borrowing from OEM short term principal repayment by HH Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#367 F,A	principal repayment short term (euro/Year) principal repayment short term[OEM,DIVISION] = Debt to banks short term[ OEM, DIVISION]/ LOAN PERIOD SHORT TERM Present In 2 Views: Banks - Balance Sheet OEM - Balance sheet Used By Debt to banks short term borrowing from banks short term debt repayment loans short term repaid by OEM Feedback Loops: 2 (7,4%) (+) 1 [3,3] (-) 1 [2,2]
eMobFin	#368 A	profits from batteries (euro/Year) = ( battery price in euro- battery cost)* battery demand Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#369 A	profits from energy (euro/Year) = energy expenditures for suppliers- energy production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#370 A	profits from raw materials (euro/Year) = raw material costs- raw materials production costs Present In 1 View: Suppliers - Balance sheet Used By supplier profits Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#371 A	proportions commercial vehicles (Dmnl) proportions commercial vehicles[Commercial vehicles] = annual vehicle sales total[ Commercial vehicles]/SUM( annual vehicle sales total[ Commercial vehicles!]) Present In 1 View: Households - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#372 C	R&D expenses (euro/Year) R&D expenses[OEM,Automotive] = INTENSITY OF R&D[ OEM]/100* sales revenues Automotive[ OEM] R&D expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#373 C	R&D government grants (euro/Year) R&D government grants[OEM,Automotive] = market share domestic OEM[ OEM]* expenditures public R&D R&D government grants[OEM,Financial] = 0 Present In 1 View: OEM - Cash Flows Used By cash inflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#375 A	raw material costs (euro/Year) = (SUM( raw material cost[ VEH TYPE!,ICEV]* ICEV sales[ VEH TYPE!]))+(SUM( raw material cost[ VEH TYPE!,BEV]* EV sales[ VEH TYPE!,BEV])) Present In 2 Views: OEM - Operations Suppliers - Balance sheet Used By profits from raw materials raw materials production costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#376 A	raw materials production costs (euro/Year) = raw material costs/(1+ supplier markup/100) Present In 1 View: Suppliers - Balance sheet Used By profits from raw materials Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#379 A	return on assets ROA (Dmnl/Year) return on assets ROA[OEM,DIVISION] = ( net income[ OEM, DIVISION]+ interest expenses[ OEM, DIVISION])/ assets by Division[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#380 A	return on equity ROE (Dmnl/Year) return on equity ROE[OEM,DIVISION] = net income[ OEM, DIVISION]/ equity OEM by Division[ OEM, DIVISION]100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#381 A	return on sales after taxes (Dmnl) return on sales after taxes[OEM,DIVISION] = net profit margin[ OEM, DIVISION] Present In 1 View: OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#382 A	return on sales before taxes (Dmnl) return on sales before taxes[OEM,DIVISION] = ZIDZ( earnings before taxes[ OEM, DIVISION], sales revenue[ OEM, DIVISION])100 Present In 1 View:* OEM - KPI Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.banks	#384 F,A	revenues Banks (euro/Year) = interest paid on Banks debt+ insurance expenditures+SUM( interest paid on private Banks debt by OEM[ OEM!, DIVISION!]) Present In 1 View: Banks - Balance Sheet Used By Cash Banks Cash and cash equivalents of the ‘Banks and insurance’ agent. Equity Banks Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#385 F,A	revenues corporate tax (euro/Year) = SUM( tax expenses[ OEM!, DIVISION!]) Present In 2 Views: Gov - Balance Sheet OEM - Balance sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#386 F,A	revenues EC (euro/Year) = emission penalties Present In 1 View: EIB - Balance Sheet Used By Budget EC EC means European Commission. Cash EIB Cash and cash equivalents of the ‘European Investment Bank’ sub-agent. revenues EIB Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#387 F,A	revenues EIB (euro/Year) = interest income EIB+ revenues EC Present In 1 View: EIB - Balance Sheet Used By Equity and liabilities EIB For simplicity equity and liabilities are lumped together for this sub-agent. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#388 F,A	revenues energy tax (euro/Year) = energy expenditures for governments Present In 2 Views: Gov - Balance Sheet Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#389 F,A	revenues government (euro/Year) = revenues corporate tax+ revenues energy tax+ revenues VAT+ revenues vehicle tax Present In 1 View: Gov - Balance Sheet Used By Equity Government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.suppliers	#390 F,A	revenues maintenance (euro/Year) = maintenance expenditures Present In 2 Views: Households - Balance Sheet Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.authorities	#391 F,A	revenues VAT (euro/Year) = VAT paid by suppliers+ VAT paid by debtors+ VAT paid by creditors Present In 3 Views: Gov - Balance Sheet Gov - Operations Households - Balance Sheet Used By Budget Government Similar to Cash and cash equivalents for other (sub-)agents. revenues government Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#394 A	sales revenue (euro/Year) sales revenue[OEM,Automotive] = sales revenues Automotive[ OEM] sales revenue[OEM,Financial] = sales revenue Financial[ OEM] Present In 2 Views: OEM - Cash Flows OEM - KPI Used By EBIT margin asset turnover cash inflows OEM gross margin gross result or profit net profit margin operating margin return on sales before taxes trade receivables inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#393 A	sales revenue Financial (euro/Year) sales revenue Financial[OEM] = revenue per leased car* OEM fleet[ OEM,Financial,Car] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By sales revenue Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#395 A	sales revenues Automotive (euro/Year) sales revenues Automotive[OEM] = SUM( vehicle purchase[ VEH TYPE!, TECH!])* market share domestic OEM[ OEM] Present In 2 Views: OEM - Cash Flows OEM - Operations Used By R&D expenses general and administrative expenses sales revenue selling expenses Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#399 F,A	self deregistrations (vehicle/Year) self deregistrations[OEM,DIVISION,Car] = OEM fleet[ OEM, DIVISION,Car]/ ECONOMIC LIFE OEM FLEET Present In 1 View: OEM - Operations Used By OEM fleet Feedback Loops: 1 (3,7%) (+) 0 [0,0] (-) 1 [2,2]
eMobFin	#400 F,A	self registrations (vehicle/Year) self registrations[OEM,DIVISION,Car] = acquisition vehicles[ OEM, DIVISION]/ vehicle production cost[Car,ICEV] Present In 2 Views: Households - Operations OEM - Operations Used By ICEV sales excl self registrations OEM fleet Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#401 C	selling expenses (euro/Year) selling expenses[OEM,Automotive] = INTENSITY OF SELLING[ OEM]/100* sales revenues Automotive[ OEM] selling expenses[OEM,Financial] = 0 Present In 1 View: OEM - Operations Used By operating costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#403 I	SHARE OF INITIAL CASH (Dmnl) SHARE OF INITIAL CASH[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL CASH total share of current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#409 I	SHARE OF INITIAL PPE (Dmnl) SHARE OF INITIAL PPE[OEM,DIVISION] = INITIAL(1-( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION])) Description: oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 Present In 1 View: Initialisation Balance Sheets Manufacturers Used By INITIAL PPE total share of non current assets Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#414 I	SHARE OF SHORT TERM DEBT (1) SHARE OF SHORT TERM DEBT[OEM] = INITIAL(SUM( INITIAL DEBT SHORT TERM TO BANKS[ OEM, DIVISION!])/ INITIAL CURRENT LIABILITIES[ OEM]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#416 F,A	stock income (euro/Year) = SUM( dividends paid[ OEM!, DIVISION!]) Present In 1 View: Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH creditor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#417 A	sum of assets all agents (euro) = assets Banks+ assets ECB+ assets EIB+ Budget Government+SUM( assets OEM[ OEM!])+ assets Suppliers+ wealth HH Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#418 A	sum of equity and liabilities all agents (euro) = equity and liabilities Banks+ Equity and liabilities ECB+ Equity and liabilities EIB+ equity and liabilities HH+SUM( equity and liabilities OEM[ OEM!])+ equity and liabilities Government+ Equity Suppliers Present In 1 View: SFC check Used By check SFC SFC means Stock-Flow Consistency. Assets and Equity and Liabilities balance out at systems level. Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#420 F,A	supplier profits (euro/Year) = profits from batteries+ profits from energy+ profits from raw materials Present In 1 View: Suppliers - Balance sheet Used By Cash Suppliers cash inflows Suppliers Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#421 A	tax expenses (euro/Year) tax expenses[OEM,DIVISION] = MAX(0, CORPORATE TAX RATE/100* earnings before taxes[ OEM, DIVISION]) Present In 2 Views: Gov - Balance Sheet OEM - Cash Flows Used By cash outflows OEM net income revenues corporate tax Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#424 A	total debt by Division (euro) total debt by Division[OEM,DIVISION] = liabilities OEM by Division[ OEM, DIVISION]- Trade payables[ OEM, DIVISION] Present In 1 View: OEM - Balance sheet Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#425 I	total share of current assets (1) total share of current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL CASH[ OEM, DIVISION]+ SHARE OF INITIAL FIN SER[ OEM, DIVISION]+ SHARE OF INITIAL INV VALUE[ OEM, DIVISION]+ SHARE OF INITIAL TRADE[ OEM, DIVISION]+ SHARE OF INITIAL SECURITIES[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.manufacturers	#426 I	total share of non current assets (1) total share of non current assets[OEM,DIVISION] = INITIAL( SHARE OF INITIAL FIN SER NC[ OEM, DIVISION]+ SHARE OF INITIAL INTANGIBLE[ OEM, DIVISION]+ SHARE OF INITIAL LEASE[ OEM, DIVISION]+ SHARE OF INITIAL PPE[ OEM, DIVISION]) Present In 1 View: Initialisation Balance Sheets Manufacturers Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#427 F,A	trade pay inflow (euro/Year) trade pay inflow[OEM,DIVISION] = cost of sales[ OEM, DIVISION]+ operating costs[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash inflows OEM trade pay outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#428 F,A	trade pay outflow (euro/Year) trade pay outflow[OEM,DIVISION] = trade pay inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Trade payables cash outflows OEM Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#430 C,F	trade receivables inflow (euro/Year) trade receivables inflow[OEM,Automotive] = sales revenue[ OEM,Automotive] trade receivables inflow[OEM,Financial] = 0 Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables trade receivables outflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#431 F,A	trade receivables outflow (euro/Year) trade receivables outflow[OEM,DIVISION] = trade receivables inflow[ OEM, DIVISION] Present In 2 Views: OEM - Balance sheet OEM - Cash Flows Used By Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Trade receivables Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#435 F,A	VAT paid by creditors (euro/Year) = ((1+ VAT rate/100)* car purchase by creditor)- car purchase by creditor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH creditor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH creditor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#436 F,A	VAT paid by debtors (euro/Year) = ((1+ VAT rate/100)* car purchase by debtor)- car purchase by debtor Present In 2 Views: Gov - Operations Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash outflows HH debtor revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#437 F,A	VAT paid by suppliers (euro/Year) = ((1+ VAT rate/100)* commercial vehicle purchase)- commercial vehicle purchase Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By Cash Suppliers cash outflows Suppliers revenues VAT Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#440 A	vehicle price (euro/vehicle) vehicle price[VEH TYPE,ICEV] = vehicle production cost[ VEH TYPE,ICEV]2 vehicle price[VEH TYPE,BEV] = vehicle price[ VEH TYPE,ICEV]1.5 Present In 2 Views: Households - Operations OEM - Operations Used By gross profit per veh vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#441 A	vehicle production cost (euro/vehicle) vehicle production cost[VEH TYPE,ICEV] = labour cost per vehicle[ VEH TYPE]+ raw material cost[ VEH TYPE,ICEV] vehicle production cost[VEH TYPE,BEV] = raw material cost[ VEH TYPE,BEV]+ battery cost per vehicle[ VEH TYPE,BEV]+ labour cost per vehicle[ VEH TYPE] Present In 1 View: OEM - Operations Used By INITIAL INVENTORIES INITIAL OEM FLEET cost of sales by veh gross profit per veh increase in inventories value by type self registrations vehicle price Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#442 A	vehicle purchase (euro/Year) vehicle purchase[VEH TYPE,ICEV] = ICEV sales excl self registrations[ VEH TYPE]* vehicle price[ VEH TYPE,ICEV] vehicle purchase[VEH TYPE,BEV] = EV sales total[ VEH TYPE]* vehicle price[ VEH TYPE,BEV] Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By bus purchase car purchase by creditor car purchase by debtor commercial vehicle purchase sales revenues Automotive Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#443 A	vehicle sales total (vehicle/Year) = SUM( ICEV sales[ VEH TYPE!]+ EV sales total[ VEH TYPE!]) Present In 2 Views: Households - Operations OEM - Operations Used By Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#445 A	vehicle stock (vehicle) vehicle stock[VEH TYPE] = ICEV stock[ VEH TYPE]+ EV stock total[ VEH TYPE] Present In 1 View: Households - Operations Used By energy demand vehicle stock total Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#444 A	vehicle stock total (vehicle) = SUM( vehicle stock[ VEH TYPE!]) Present In 1 View: Households - Operations Used By insurance expenditures maintenance expenditures Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#446 F,A	wages labour (euro/Year) = automotive wages+ nonautomotive wages Present In 1 View: Households - Balance Sheet Used By Wealth HH debtor HH means Households. Similar to Cash and cash equivalents for other (sub-)agents. cash inflows HH debtor Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
.households	#449 A	wealth HH (euro) = Wealth HH creditor+ Wealth HH debtor Present In 2 Views: Households - Balance Sheet SFC check Used By check balance sheet HH Assets and Equity and Liabilities match within this agent at every point in time. sum of assets all agents Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Subscripts (5 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#-1 Sub	Commercial vehicles () Commercial vehicles:Van,Truck,Bus Present In 2 Views: Households - Operations OEM - Operations Used By annual vehicle sales total proportions commercial vehicles Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#-2 Sub	DIVISION () DIVISION:Automotive,Financial Present In 12 Views: Banks - Balance Sheet EIB - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Households - Operations Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet OEM - Cash Flows OEM - KPI OEM - Operations SFC check Used By Book value PPE Book value vehicles Capital stock and reserves Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Cumulative depreciation PPE Cumulative depreciation vehicles Debt HH to OEM Debt HH to OEM NC Debt to EIB Debt to banks long term Debt to banks short term EBIT Earnings Before Interest and Taxes. EBIT margin Financial services receivables Financial services receivables noncurrent HH debt to OEMs Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL CUM DEPR VEH INITIAL CURRENT ASSETS BY DIVISION INITIAL CURRENT LIABILITIES BY DIVISION INITIAL DEBT LONG TERM TO BANKS INITIAL DEBT SHORT TERM TO BANKS INITIAL DEBT TO EIB INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL INTANGIBLE INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL LEASE INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT INITIAL NONCURRENT ASSETS BY DIVISION INITIAL NONCURRENT LIABILITIES BY DIVISION INITIAL OEM FLEET INITIAL PPE INITIAL RESERVES INITIAL RETAINED EARNINGS INITIAL SECURITIES INITIAL TRADE INITIAL TRADE PAYABLES INITIAL total LIABILITIES by division Intangible assets Inventories value OEM fleet R&D expenses R&D government grants Retained earnings SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 SHARE OF INITIAL FIN SER SHARE OF INITIAL FIN SER NC SHARE OF INITIAL INTANGIBLE SHARE OF INITIAL INV VALUE SHARE OF INITIAL LEASE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 SHARE OF INITIAL SECURITIES SHARE OF INITIAL TRADE Securities and loans Trade payables Trade receivables acquisition PPE acquisition vehicles assets by Division average cost inventory borrowing borrowing from EIB borrowing from OEM long term borrowing from OEM short term borrowing from banks long term borrowing from banks short term cash inflows OEM cash outflows OEM change in intangibles change in securities change in value cost of sales current assets current liabilities debt repayment decrease in inventories value decrease in inventories value by type depreciation PPE depreciation and amortisation depreciation vehicles discontinuation PPE discontinuation depr PPE discontinuation depr veh discontinuation vehicles dividends outflow dividends paid earnings before taxes equity OEM by Division financial result general and administrative expenses gross margin gross result or profit increase hist cost PPE increase hist cost veh increase in inventories value initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial current assets by division check initial non current assets by division check initial total assets by division initial total current assets by division initial total equity by division initial total liabilities less equity by division initial total non current assets by division interest expenses interest income interest paid on Banks debt long term interest paid on Banks debt short term interest paid on EIB debt interest paid on OEM debt interest paid on private Banks debt by OEM liabilities OEM by Division net income net profit margin noncurrent assets noncurrent liabilities operating costs operating expenses operating income operating margin other income principal repayment EIB principal repayment OEM long term principal repayment OEM short term principal repayment long term principal repayment short term reserves inflow return on assets ROA return on equity ROE return on sales after taxes return on sales before taxes sales revenue self deregistrations self registrations selling expenses tax expenses total debt by Division total share of current assets total share of non current assets trade pay inflow trade pay outflow trade receivables inflow trade receivables outflow transfer transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#-3 Sub	OEM () OEM:Domestic,Foreign Present In 12 Views: Banks - Balance Sheet EIB - Balance Sheet Gov - Balance Sheet Households - Balance Sheet Households - Operations Initialisation Balance Sheets Manufacturers Initialisation Balance Sheets Other Agents OEM - Balance sheet OEM - Cash Flows OEM - KPI OEM - Operations SFC check Used By AUTOMOTIVE SHARE OF CURRENT LIABILITIES AUTOMOTIVE SHARE OF EQUITY AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES Book value PPE Book value vehicles Capital stock and reserves Cash OEM OEM means Original Equipment Manufacturer (i.e. vehicle manufacturer). Cash and cash equivalents of this agent. Cumulative depreciation PPE Cumulative depreciation vehicles DIVIDEND DISTRIBUTION RATIO Debt HH to OEM Debt HH to OEM NC Debt to EIB Debt to banks long term Debt to banks short term EBIT Earnings Before Interest and Taxes. EBIT margin Financial services receivables Financial services receivables noncurrent HH debt to OEMs Historical cost PPE PPE means Property, plant, and equipment. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. Historical cost vehicles Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL ASSETS BY DIVISION INITIAL CASH INITIAL CUM DEPR PPE CUM DEPR VEH means Cumulative Depreciation Vehicles. INITIAL CUM DEPR VEH INITIAL CURRENT ASSETS INITIAL CURRENT ASSETS BY DIVISION INITIAL CURRENT LIABILITIES INITIAL CURRENT LIABILITIES BY DIVISION INITIAL DEBT LONG TERM TO BANKS INITIAL DEBT SHORT TERM TO BANKS INITIAL DEBT TO EIB INITIAL FIN SER FIN SER means Financial Services. This is the initial value of the short-term debt owed by Households to OEMs. INITIAL FIN SER NC FIN SER NC means Financial Services Non-Current. This is the initial value of the long-term debt owed by Households to OEMs. INITIAL HIST COST PPE HIST COST PPE means Historical Cost Property, plant, and equipment. INITIAL HIST COST VEH HIST COST VEH means Historical Cost Vehicles. INITIAL INTANGIBLE INITIAL INV VALUE INV means Inventories. Cf. Pierson, K. Operationalizing Accounting Reporting in System Dynamics Models. Systems 2020, 8, 9. INITIAL INVENTORIES INITIAL LEASE INITIAL LIABILITIES BY DIVISION INITIAL LONG TERM DEBT INITIAL NONCURRENT ASSETS INITIAL NONCURRENT ASSETS BY DIVISION INITIAL NONCURRENT LIABILITIES INITIAL NONCURRENT LIABILITIES BY DIVISION INITIAL OEM FLEET INITIAL PPE INITIAL RESERVES INITIAL RESERVES GROUP INITIAL RETAINED EARNINGS INITIAL SECURITIES INITIAL SHARE OF CURRENT ASSETS INITIAL SHARE OF CURRENT LIABILITIES INITIAL TRADE INITIAL TRADE PAYABLES INITIAL VEHICLE SALES INITIAL total ASSETS INITIAL total EQUITY INITIAL total LIABILITIES by division INITIAL total LIABILITIES less equity INTENSITY OF R&D R&D means Research and Development INTENSITY OF SELLING INTENSITY OF SGA Intangible assets Inventories Inventories value OEM fleet R&D expenses R&D government grants Retained earnings SHARE OF ASSETS BY DIVISION Value for Automotive reflects Current assets, while for Financial noncurrent. SHARE OF INITIAL CASH oem,AUTOMOTIVE=0.3oem,FINANCIAL=0.04 SHARE OF INITIAL FIN SER SHARE OF INITIAL FIN SER NC SHARE OF INITIAL INTANGIBLE SHARE OF INITIAL INV VALUE SHARE OF INITIAL LEASE SHARE OF INITIAL PPE oem,AUTOMOTIVE=0.9oem,FINANCIAL=0 SHARE OF INITIAL SECURITIES SHARE OF INITIAL TRADE SHARE OF SHORT TERM DEBT Securities and loans Trade payables Trade receivables acquisition PPE acquisition vehicles asset turnover assets OEM assets by Division average cost inventory borrowing borrowing from EIB borrowing from OEM long term borrowing from OEM short term borrowing from banks long term borrowing from banks short term cash inflows OEM cash outflows OEM change in intangibles change in securities change in value check balance sheet OEM Assets and Equity and Liabilities match within this agent, for both Domestic and Foreign, at every point in time. cost of sales cost of sales Automotive current assets current assets OEM current liabilities current liabilities OEM debt repayment decrease in inventories value decrease in inventories value by type depreciation PPE depreciation and amortisation depreciation vehicles discontinuation PPE discontinuation depr PPE discontinuation depr veh discontinuation vehicles dividends outflow dividends paid earnings before taxes equity OEM equity OEM by Division equity and liabilities OEM financial result general and administrative expenses gross margin gross result or profit increase hist cost PPE increase hist cost veh increase in inventories value increase in inventories value by type initial assets check initial assets check 2 initial balance sheet check initial balance sheet check 2 initial balance sheet check 3 initial balance sheet check by Division At the Division level, a nonzero value may be attained. initial current assets by division check initial liabilities check initial non current assets by division check initial total assets by division initial total assets check initial total assets check 2 initial total current assets by division initial total equity by division initial total equity check initial total liabilities initial total liabilities check initial total liabilities less equity by division initial total liabilities less equity check initial total non current assets by division interest expenses interest income interest paid on Banks debt long term interest paid on Banks debt short term interest paid on EIB debt interest paid on OEM debt interest paid on private Banks debt by OEM inventories additions inventories removals inventories total liabilities OEM liabilities OEM by Division market share domestic OEM net income net profit margin noncurrent assets noncurrent liabilities operating costs operating expenses operating income operating margin other income principal repayment EIB principal repayment OEM long term principal repayment OEM short term principal repayment long term principal repayment short term reserves inflow return on assets ROA return on equity ROE return on sales after taxes return on sales before taxes sales revenue sales revenue Financial sales revenues Automotive self deregistrations self registrations selling expenses tax expenses total debt by Division total share of current assets total share of non current assets trade pay inflow trade pay outflow trade receivables inflow trade receivables outflow transfer transfer inflow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#-4 Sub	TECH () TECH:ICEV,BEV Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By INITIAL INVENTORIES Inventories average cost inventory decrease in inventories value by type energy demand energy demand per vehicle gross profit per veh increase in inventories value by type inventories additions inventories removals raw material cost vehicle fuel efficiency vehicle price vehicle production cost vehicle purchase Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#-5 Sub	VEH TYPE () VEH TYPE:Car,Van,Truck,Bus Present In 3 Views: Gov - Operations Households - Operations OEM - Operations Used By EV battery capacity EV sales EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. EV sales total EV stock EV means Electric Vehicle. The exogenous data values are sourced from the International Energy Agency (IEA), with projected values taken from their STEPS scenario and with linear interpolation assumed for certain years. [Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)]. EV stock total ICEV sales ICEV means Internal Combustion Engine Vehicle. ICEV sales excl self registrations ICEV scrap rate ICEV stock INITIAL ICEV STOCK INITIAL INVENTORIES Inventories annual mileage annual vehicle sales total average cost inventory battery cost per vehicle cost of sales by veh decrease in inventories value by type energy costs electricity energy costs fossil energy demand energy demand per vehicle gross profit per veh increase in inventories value by type inflow to EV stock inflow to ICEV stock inventories additions inventories removals labour cost per vehicle raw material cost vehicle fuel efficiency vehicle price vehicle production cost vehicle purchase vehicle stock Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Data (9 Variables)
Group	Type	*Variable Name And Description*
eMobFin	#24 C,D	*battery price (dollar/(kWh)) = EXTERNAL_DATA(2.0) Description: Based on previous work (see Gómez Vilchez, J.J.; Thiel, C. Simulating the battery price and the car-mix in key electro-mobility markets via model coupling. J. Simul. 2020, 14, 242–259]), updated with 2021 value . Source: Bloomberg New Energy Finance (BNEF). (2017). Lithium-ion battery costs: Squeezed Margins and New Business Models. Available at: https://about.bnef.com/blog/lithium-ion-battery-costs-squeezed-margins-new-business-models/ and Bloomberg New Energy Finance (BNEF). (2021). Battery Pack Prices Fall to an Average of $132/kWh, But Rising Commodity Prices Start to Bite. Available at: https://about.bnef.com/blog/battery-pack-prices-fall-to-an-average-of-132-kwh-but-rising-commodity-prices-start-to-bite/ Present In 1 View: Suppliers - Balance sheet Used By battery price in euro Feedback Loops:** 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#143 C,D	EV sales (vehicle/Year) EV sales[VEH TYPE,BEV] = EXTERNAL_DATA(2.0) Description: EV means Electric Vehicle. Values estimated to derive the EV stock reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 2 Views: Households - Operations OEM - Operations Used By EV sales total battery demand cost of sales by veh inflow to EV stock raw material costs Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#146 C,D	EVSE fast deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Fast’ refers to high power or fast charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE fast Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#148 C,D	EVSE slow deployment (point/Year) = EXTERNAL_DATA(2.0) Description: EVSE means Electric Vehicle Supply Equipment. ‘Slow’ refers to normal power or slow charging infrastructure. Values estimated to derive the stock values (i.e. number of EVSE in use) reported by the International Energy Agency (IEA). . Source: IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022) Present In 1 View: Gov - Operations Used By inflow EVSE slow Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#150 C,D	exchange rate euro dollar (dollar/euro) = EXTERNAL_DATA(2.0) Description: ECB / Eurostat and own assumptions. Present In 2 Views: Gov - Operations Suppliers - Balance sheet Used By battery price in euro expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#158 C,D	expenditures purchase subsidy in dollar (dollar/Year) = EXTERNAL_DATA(2.0) Description: Statista based on IEA Global Electric Vehicle Outlook 2022 p. 25 Present In 1 View: Gov - Operations Used By expenditures purchase subsidy Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#166 C,D	fuel price diesel (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#167 C,D	fuel price electricity (euro/energy unit) = EXTERNAL_DATA(2.0) Description: Own assumption. Present In 1 View: Households - Operations Used By energy costs electricity Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]
eMobFin	#168 C,D	fuel price petrol (euro/energy unit) = EXTERNAL_DATA(2.0) Description: In line with the prices available in Germany . Source: own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments Present In 1 View: Households - Operations Used By energy costs fossil Feedback Loops: 0 (0.0%) (+) 0 [0,0] (-) 0 [0,0]

Top	(Type) Game (0 Variables)
Group	Type	*Variable Name And Description*

Top	(Type) Lookup (0 Variables)
Group	Type	*Variable Name And Description*

Top

Quick Links:

All Variables (444 Variables + 4 Control Variables)

Group	Type	Variable
.suppliers	F,A	acquisition AFI (euro/Year)
eMobFin	C,F	acquisition PPE[OEM,Financial] (euro/Year)
eMobFin	C,F	acquisition vehicles[OEM,Financial] (euro/Year)
eMobFin	C	annual mileage[VEH TYPE] ((km/Year)/vehicle)
eMobFin	C	annual vehicle sales total[VEH TYPE] (vehicle/Year)
.households	C	APR (Dmnl/Year)
eMobFin	A	asset turnover[OEM] (Dmnl/Year)
.banks	A	assets Banks (euro)
eMobFin	A	assets by Division[OEM,DIVISION] (euro)
.authorities	A	assets ECB (euro)
.authorities	A	assets EIB (euro)
eMobFin	A	assets OEM[OEM] (euro)
.suppliers	A	assets Suppliers (euro)
.manufacturers	C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] (Dmnl)
eMobFin	A	automotive wages (euro/Year)
eMobFin	A	average cost inventory[OEM,DIVISION,VEH TYPE,TECH] (euro/vehicle)
eMobFin	C	AVERAGE ICEV LIFETIME (Year)
eMobFin	C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year)
eMobFin	A	battery cost (euro/(kW*h))
eMobFin	A	battery cost per vehicle[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	battery demand ((kW*h)/Year)
eMobFin	C,D	battery price (dollar/(kW*h))
eMobFin	A	battery price in euro (euro/(kW*h))
.suppliers	L	Book value AFI (euro)
eMobFin	L	Book value PPE[OEM,DIVISION] (euro)
eMobFin	L	Book value vehicles[OEM,DIVISION] (euro)
eMobFin	F,A	borrowing[OEM,DIVISION] (euro/Year)
.households	F,A	borrowing from banks (euro/Year)
eMobFin	F,A	borrowing from banks long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from banks short term[OEM,DIVISION] (euro/Year)
.banks	F,A	borrowing from ECB (euro/Year)
.authorities	F,A	borrowing from EIB[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEM long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEM short term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEMs (euro/Year)
.authorities	F,A	borrowing gov from ECB (euro/Year)
.authorities	L	Budget EC (euro)
.authorities	L	Budget Government (euro)
eMobFin	A	bus purchase (euro/Year)
eMobFin	L	Capital stock and reserves[OEM,DIVISION] (euro)
eMobFin	F,A	car purchase by creditor (euro/Year)
eMobFin	F,A	car purchase by debtor (euro/Year)
.banks	L	Cash Banks (euro)
.authorities	L	Cash ECB (euro)
.authorities	L	Cash EIB (euro)
.households	F,A	cash inflows HH creditor (euro/Year)
.households	F,A	cash inflows HH debtor (euro/Year)
eMobFin	F,A	cash inflows OEM[OEM,DIVISION] (euro/Year)
.suppliers	F,A	cash inflows Suppliers (euro/Year)
.authorities	L	Cash OEM[OEM,DIVISION] (euro)
.households	F,A	cash outflows HH creditor (euro/Year)
.households	F,A	cash outflows HH debtor (euro/Year)
eMobFin	F,A	cash outflows OEM[OEM,DIVISION] (euro/Year)
eMobFin	F,A	cash outflows Suppliers (euro/Year)
.suppliers	L	Cash Suppliers (euro)
eMobFin	C,F	change in intangibles[OEM,DIVISION] (euro/Year)
eMobFin	C,F	change in securities[OEM,DIVISION] (euro/Year)
eMobFin	F,A	change in value[OEM,DIVISION] (euro/Year)
.banks	A	check balance sheet Banks (euro)
.authorities	A	check balance sheet ECB (euro)
.authorities	A	check balance sheet EIB (euro)
.authorities	A	check balance sheet Governments (euro)
.households	A	check balance sheet HH (euro)
.households	A	check balance sheet HH creditor (euro)
.households	A	check balance sheet HH debtor (euro)
eMobFin	A	check balance sheet OEM[OEM] (euro)
.suppliers	A	check balance sheet Suppliers (euro)
.banks	A	check initial Banks (euro)
.households	A	check initial HH debtor (euro)
eMobFin	A	check SFC (euro)
eMobFin	F,A	commercial vehicle purchase (euro/Year)
eMobFin	C	CORPORATE TAX RATE (Dmnl)
eMobFin	C	cost of EVSE fast (euro/point)
eMobFin	C	cost of EVSE slow (euro/point)
eMobFin	C	cost of sales[OEM,Financial] (euro/Year)
eMobFin	A	cost of sales Automotive[OEM] (euro/Year)
eMobFin	A	cost of sales by veh[VEH TYPE] (euro/Year)
eMobFin	A	cost of sales total (euro/Year)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative depreciation PPE[OEM,DIVISION] (euro)
eMobFin	L	Cumulative depreciation vehicles[OEM,DIVISION] (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
eMobFin	A	current assets[OEM,DIVISION] (euro)
eMobFin	A	current assets OEM[OEM] (euro)
eMobFin	A	current liabilities[OEM,DIVISION] (euro)
eMobFin	A	current liabilities OEM[OEM] (euro)
.households	L	Debt HH debtor (euro)
eMobFin	L	Debt HH to OEM[OEM,DIVISION] (euro)
eMobFin	L	Debt HH to OEM NC[OEM,DIVISION] (euro)
eMobFin	A	debt HH total (euro)
eMobFin	F,A	debt repayment[OEM,DIVISION] (euro/Year)
eMobFin	L	Debt to banks long term[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks short term[OEM,DIVISION] (euro)
.banks	L	Debt to Central Bank (euro)
.authorities	L	Debt to ECB (euro)
.authorities	L	Debt to EIB[OEM,DIVISION] (euro)
eMobFin	F,A	decrease in inventories value[OEM,DIVISION] (euro/Year)
eMobFin	A	decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] (euro/Year)
.banks	L	Deposits Banks (euro)
.suppliers	F,A	depreciation AFI (euro/Year)
eMobFin	F,A	depreciation and amortisation[OEM,DIVISION] (euro/Year)
eMobFin	F,A	depreciation PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	depreciation vehicles[OEM,DIVISION] (euro/Year)
.authorities	A	desired government expenditures (euro/Year)
eMobFin	A	desired HH expenditures (euro/Year)
eMobFin	DE,F,A	discontinuation depr PPE[OEM,DIVISION] (euro/Year)
eMobFin	DE,F,A	discontinuation depr veh[OEM,DIVISION] (euro/Year)
eMobFin	F,A	discontinuation PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	discontinuation vehicles[OEM,DIVISION] (euro/Year)
eMobFin	C	DIVIDEND DISTRIBUTION RATIO[OEM] (Dmnl )
eMobFin	F,A	dividends outflow[OEM,DIVISION] (euro/Year)
eMobFin	F,A	dividends paid[OEM,DIVISION] (euro/Year)
eMobFin	A	earnings before taxes[OEM,DIVISION] (euro/Year)
eMobFin	A	EBIT[OEM,DIVISION] (euro/Year)
eMobFin	A	EBIT margin[OEM,DIVISION] (Dmnl)
eMobFin	C	ECONOMIC LIFE OEM FLEET (Year)
eMobFin	F,A	electromobility subsidies (euro/Year)
.authorities	C	emission penalties (euro/Year)
eMobFin	A	energy costs electricity[VEH TYPE,BEV] (euro/Year)
eMobFin	A	energy costs fossil[Bus,ICEV] (euro/Year)
eMobFin	A	energy demand[VEH TYPE,TECH] (energy unit/Year)
eMobFin	A	energy demand per vehicle[VEH TYPE,TECH] ((energy unit/Year)/vehicle)
eMobFin	F,A	energy expenditures (euro/Year)
eMobFin	A	energy expenditures for governments (euro/Year)
eMobFin	A	energy expenditures for suppliers (euro/Year)
eMobFin	A	energy production costs (euro/Year)
.banks	A	equity and liabilities Banks (euro)
.authorities	L	Equity and liabilities ECB (euro)
.authorities	L	Equity and liabilities EIB (euro)
.authorities	A	equity and liabilities Government (euro)
.households	A	equity and liabilities HH (euro)
eMobFin	A	equity and liabilities OEM[OEM] (euro)
.banks	L	Equity Banks (euro)
.authorities	L	Equity Government (euro)
.households	L	Equity HH creditor (euro)
.households	L	Equity HH debtor (euro)
eMobFin	A	equity OEM[OEM] (euro)
eMobFin	A	equity OEM by Division[OEM,DIVISION] (euro)
.suppliers	L	Equity Suppliers (euro)
eMobFin	C	EV battery capacity[VEH TYPE,BEV] ((kW*h)/vehicle)
eMobFin	C,D	EV sales[VEH TYPE,BEV] (vehicle/Year)
eMobFin	A	EV sales total[VEH TYPE] (vehicle/Year)
eMobFin	L	EV stock[VEH TYPE,BEV] (vehicle)
eMobFin	A	EV stock total[VEH TYPE] (vehicle)
eMobFin	C,D	EVSE fast deployment (point/Year)
eMobFin	L	EVSE fast in use (point)
eMobFin	L	EVSE slow (point)
eMobFin	C,D	EVSE slow deployment (point/Year)
eMobFin	C,D	exchange rate euro dollar (dollar/euro)
.authorities	F,A	expenditures EC (euro/Year)
.authorities	F,A	expenditures EIB (euro/Year)
.authorities	F,A	expenditures government (euro/Year)
.authorities	C,F	expenditures on health, education and other (euro/Year)
.authorities	F,A	expenditures procurement (euro/Year)
.authorities	F,A	expenditures public infrastructure (euro/Year)
.authorities	C,F	expenditures public R&D (euro/Year)
.authorities	F,A	expenditures purchase subsidy (euro/Year)
eMobFin	C,D	expenditures purchase subsidy in dollar (dollar/Year)
.authorities	C,F	expenditures scrappage scheme (euro/Year)
eMobFin	A	favourable EIB rate (Dmnl/Year)
eMobFin	A	financial result[OEM,DIVISION] (euro/Year)
eMobFin	L	Financial services receivables[OEM,DIVISION] (euro)
eMobFin	L	Financial services receivables noncurrent[OEM,DIVISION] (euro)
eMobFin	C,D	fuel price diesel (euro/energy unit)
eMobFin	C,D	fuel price electricity (euro/energy unit)
eMobFin	C,D	fuel price petrol (euro/energy unit)
.authorities	C	fund to support zero emission mobility and automotive workers (euro/Year)
eMobFin	C	general and administrative expenses[OEM,Financial] (euro/Year)
eMobFin	A	gross margin[OEM,DIVISION] (Dmnl)
eMobFin	A	gross profit per veh[VEH TYPE,TECH] (euro/vehicle)
eMobFin	A	gross result or profit[OEM,DIVISION] (euro/Year)
eMobFin	A	HH debt to OEMs[OEM,DIVISION] (euro)
eMobFin	C	HH SHARE OF VEHICLES (Dmnl)
eMobFin	L	Historical cost PPE[OEM,DIVISION] (euro)
eMobFin	L	Historical cost vehicles[OEM,DIVISION] (euro)
eMobFin	A	ICEV sales[VEH TYPE] (vehicle/Year)
eMobFin	A	ICEV sales excl self registrations[Bus] (vehicle/Year)
eMobFin	F,A	ICEV scrap rate[VEH TYPE] (vehicle/Year)
eMobFin	L	ICEV stock[VEH TYPE] (vehicle)
eMobFin	F,A	increase hist cost PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	increase hist cost veh[OEM,DIVISION] (euro/Year)
eMobFin	C,F	increase in inventories value[OEM,Financial] (euro/Year)
eMobFin	A	increase in inventories value by type[OEM,VEH TYPE,TECH] (euro/Year)
eMobFin	F,A	inflow EVSE fast (point/Year)
eMobFin	F,A	inflow EVSE slow (point/Year)
eMobFin	F,A	inflow to EV stock[VEH TYPE,BEV] (vehicle/Year)
eMobFin	F,A	inflow to ICEV stock[VEH TYPE] (vehicle/Year)
.banks	C	INITIAL ASSETS BANKS (euro)
.manufacturers	I	INITIAL ASSETS BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial assets check[OEM] (euro)
.manufacturers	I	initial assets check 2[OEM] (euro)
.authorities	C	INITIAL ASSETS ECB (euro)
.authorities	C	INITIAL ASSETS EIB (euro)
.manufacturers	C	INITIAL ASSETS PER VEHICLE (euro/vehicle)
.suppliers	LI,C	INITIAL ASSETS SUPPLIERS (euro)
.manufacturers	I	initial balance sheet check[OEM] (euro)
.manufacturers	I	initial balance sheet check 2[OEM] (euro)
.manufacturers	I	initial balance sheet check 3[OEM] (euro)
.manufacturers	I	initial balance sheet check by Division[OEM,DIVISION] (euro)
.authorities	LI,C	INITIAL BUDGET EC (euro)
.authorities	LI,C	INITIAL BUDGET GOV (euro)
.manufacturers	LI,I	INITIAL CASH[OEM,DIVISION] (euro)
.banks	LI,A	INITIAL CASH BANKS (euro)
.authorities	LI,A	INITIAL CASH ECB (euro)
.authorities	LI,A	INITIAL CASH EIB (euro)
eMobFin	LI,A	INITIAL CUM DEPR PPE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL CUM DEPR VEH[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL CURRENT ASSETS[OEM] (euro)
.manufacturers	I	INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] (euro)
.manufacturers	I	initial current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL CURRENT LIABILITIES[OEM] (euro)
.manufacturers	I	INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] (euro)
.authorities	LI,A	INITIAL DEBT GOV (euro)
.households	A	INITIAL DEBT HH DEBTOR (euro)
.manufacturers	LI,A	INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] (euro)
.banks	LI,A	INITIAL DEBT TO CENTRAL BANK (euro)
.manufacturers	LI,C	INITIAL DEBT TO EIB[OEM,Financial] (euro)
.banks	LI,A	INITIAL DEPOSITS BANKS (euro)
.banks	LI,A	INITIAL EQUITY BANKS (euro)
.authorities	LI,A	INITIAL EQUITY GOV (euro)
.households	LI,A	INITIAL EQUITY HH CREDITOR (euro)
.households	LI,C	INITIAL EQUITY HH DEBTOR (euro)
.suppliers	LI,A	INITIAL EQUITY SUPPLIERS (euro)
.manufacturers	LI,I	INITIAL FIN SER[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL FIN SER NC[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL HIST COST PPE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL HIST COST VEH[OEM,DIVISION] (euro)
eMobFin	LI,C	INITIAL ICEV STOCK[VEH TYPE] (vehicle)
.manufacturers	LI,I	INITIAL INTANGIBLE[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL INV VALUE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL INVENTORIES[OEM,VEH TYPE,TECH] (vehicle)
.authorities	LI,A	INITIAL L&E ECB (euro)
.authorities	LI,A	INITIAL L&E EIB (euro)
.manufacturers	LI,I	INITIAL LEASE[OEM,DIVISION] (euro)
.banks	A	INITIAL LIABILITIES BANKS (euro)
.manufacturers	I	INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial liabilities check[OEM] (euro)
.manufacturers	C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle)
.authorities	A	INITIAL LOANS ECB (euro)
.banks	LI,A	INITIAL LOANS TO CONSUMERS (euro)
.authorities	LI,C	INITIAL LOANS TO GOV (euro)
.manufacturers	I	INITIAL LONG TERM DEBT[OEM,DIVISION] (euro)
.manufacturers	I	initial non current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL NONCURRENT ASSETS[OEM] (euro)
.manufacturers	I	INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] (euro)
.manufacturers	I	INITIAL NONCURRENT LIABILITIES[OEM] (euro)
.manufacturers	I	INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] (euro)
eMobFin	LI,A	INITIAL OEM FLEET[OEM,DIVISION,Car] (vehicle)
.manufacturers	LI,I	INITIAL PPE[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL RESERVES[OEM,Financial] (euro)
.manufacturers	I	INITIAL RESERVES GROUP[OEM] (euro)
.manufacturers	LI,I	INITIAL RETAINED EARNINGS[OEM,Financial] (euro)
.manufacturers	LI,I	INITIAL SECURITIES[OEM,DIVISION] (euro)
.banks	C	INITIAL SHARE DEPOSITS BANKS (Dmnl)
.banks	C	INITIAL SHARE OF CASH BANKS (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT ASSETS[OEM] (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT LIABILITIES[OEM] (Dmnl)
.banks	C	INITIAL SHARE OF EQUITY (Dmnl)
.manufacturers	I	INITIAL total ASSETS[OEM] (euro)
.manufacturers	I	initial total assets by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total assets check[OEM] (euro)
.manufacturers	I	initial total assets check 2[OEM] (euro)
.manufacturers	I	initial total current assets by division[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL total EQUITY[OEM] (euro)
.manufacturers	I	initial total equity by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total equity check[OEM] (euro)
.manufacturers	I	initial total liabilities[OEM] (euro)
.manufacturers	I	INITIAL total LIABILITIES by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total liabilities check[OEM] (euro)
.manufacturers	I	INITIAL total LIABILITIES less equity[OEM] (euro)
.manufacturers	I	initial total liabilities less equity by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total liabilities less equity check[OEM] (euro)
.manufacturers	I	initial total non current assets by division[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL TRADE[OEM,DIVISION] (euro)
.manufacturers	LI,C	INITIAL TRADE PAYABLES[OEM,Financial] (euro)
.manufacturers	I	INITIAL VEHICLE SALES[Foreign] (vehicle/Year)
.households	LI,A	INITIAL WEALTH HH CREDITOR (euro)
.households	LI,A	INITIAL WEALTH HH DEBTOR (euro)
.manufacturers	C	INITIAL WORLD VEHICLE SALES (vehicle/Year)
eMobFin	A	insurance expenditures (euro/Year)
eMobFin	F,A	insurance expenditures by HH creditor (euro/Year)
eMobFin	F,A	insurance expenditures by HH debtor (euro/Year)
.banks	C	insurance premiums ((euro/Year)/vehicle)
eMobFin	L	Intangible assets[OEM,DIVISION] (euro)
eMobFin	C	INTENSITY OF R&D[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SELLING[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SGA[OEM] (Dmnl)
eMobFin	A	interest expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	interest income[OEM,DIVISION] (euro/Year)
.authorities	F,A	interest income ECB (euro/Year)
.authorities	F,A	interest income EIB (euro/Year)
.households	F,A	interest paid on Banks debt (euro/Year)
eMobFin	A	interest paid on Banks debt long term[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on Banks debt short term[OEM,DIVISION] (euro/Year)
.banks	F,A	interest paid on ECB debt (euro/Year)
.authorities	A	interest paid on EIB debt[OEM,DIVISION] (euro/Year)
eMobFin	F,A	interest paid on OEM debt[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on private Banks debt by OEM[OEM,DIVISION] (euro/Year)
.authorities	C	interest policy rate (Dmnl/Year)
eMobFin	L	Inventories[OEM,VEH TYPE,TECH] (vehicle)
eMobFin	C,F	inventories additions[OEM,VEH TYPE,BEV] (vehicle/Year)
eMobFin	F,A	inventories removals[OEM,VEH TYPE,TECH] (vehicle/Year)
eMobFin	A	inventories total[OEM] (vehicle)
eMobFin	L	Inventories value[OEM,DIVISION] (euro)
eMobFin	C	labour cost per vehicle[VEH TYPE] (euro/vehicle)
.banks	A	liabilities Banks (euro)
eMobFin	A	liabilities OEM[OEM] (euro)
.authorities	A	liabilities OEM by Division[OEM,DIVISION] (euro)
.suppliers	C	lifetime AFI (Year)
eMobFin	A	liquidity needs Banks (euro/Year)
.authorities	A	liquidity needs gov (euro/Year)
eMobFin	A	liquidity needs HH (euro/Year)
.banks	C	LOAN PERIOD LONG TERM (Year)
eMobFin	C	LOAN PERIOD SHORT TERM (Year)
.authorities	L	Loans ECB to Banks (euro)
.authorities	L	Loans ECB to Gov (euro)
.authorities	L	Loans EIB to OEM (euro)
.banks	F,A	loans long term repaid by OEM (euro/Year)
.banks	L	Loans long term to OEM (euro)
.authorities	F,A	loans repaid by Banks (euro/Year)
.banks	F,A	loans repaid by consumers (euro/Year)
.authorities	F,A	loans repaid by OEM (euro/Year)
.authorities	F,A	loans repaied by Gov (euro/Year)
.banks	F,A	loans short term repaid by OEM (euro/Year)
.banks	L	Loans short term to OEM (euro)
.banks	L	Loans to consumers (euro)
eMobFin	C	maintenance cost ((euro/Year)/vehicle)
eMobFin	F,A	maintenance expenditures (euro/Year)
eMobFin	C	market share domestic OEM[OEM] (Dmnl)
.authorities	A	maximum government expenditures (euro/Year)
eMobFin	A	maximum HH expenditures (euro/Year)
.banks	F,A	net bank deposits (euro/Year)
eMobFin	A	net income[OEM,DIVISION] (euro/Year)
eMobFin	A	net profit margin[OEM,DIVISION] (Dmnl)
.households	A	net savings HH creditor (euro/Year)
.banks	F,A	new loans long term to OEM (euro/Year)
.banks	F,A	new loans short term to OEM (euro/Year)
.authorities	F,A	new loans to Banks (euro/Year)
.banks	F,A	new loans to consumers (euro/Year)
.authorities	F,A	new loans to Gov (euro/Year)
.authorities	F,A	new loans to OEM (euro/Year)
eMobFin	C	nonautomotive wages (euro/Year)
eMobFin	A	noncurrent assets[OEM,DIVISION] (euro)
eMobFin	A	noncurrent liabilities[OEM,DIVISION] (euro)
eMobFin	L	OEM fleet[OEM,DIVISION,Car] (vehicle)
eMobFin	C	OEM spread over APR (Dmnl/Year)
.manufacturers	C	one year (Year)
eMobFin	A	operating costs[OEM,DIVISION] (euro/Year)
eMobFin	A	operating expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	operating income[OEM,DIVISION] (euro/Year)
eMobFin	A	operating margin[OEM,DIVISION] (Dmnl)
eMobFin	C	other income[OEM,DIVISION] (euro/Year)
eMobFin	C,F	other income HH (euro/Year)
.households	F,A	principal repayment banks (euro/Year)
eMobFin	F,A	principal repayment by HH (euro/Year)
.banks	F,A	principal repayment ECB (euro/Year)
.authorities	F,A	principal repayment EIB[OEM,DIVISION] (euro/Year)
.authorities	F,A	principal repayment gov (euro/Year)
eMobFin	F,A	principal repayment long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment OEM long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment OEM short term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment short term[OEM,DIVISION] (euro/Year)
eMobFin	A	profits from batteries (euro/Year)
eMobFin	A	profits from energy (euro/Year)
eMobFin	A	profits from raw materials (euro/Year)
eMobFin	A	proportions commercial vehicles[Commercial vehicles] (Dmnl)
eMobFin	C	R&D expenses[OEM,Financial] (euro/Year)
eMobFin	C	R&D government grants[OEM,Financial] (euro/Year)
eMobFin	C	raw material cost[VEH TYPE,TECH] (euro/vehicle)
eMobFin	A	raw material costs (euro/Year)
eMobFin	A	raw materials production costs (euro/Year)
eMobFin	C,F	reserves inflow[OEM,DIVISION] (euro/Year)
eMobFin	L	Retained earnings[OEM,DIVISION] (euro)
eMobFin	A	return on assets ROA[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on equity ROE[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on sales after taxes[OEM,DIVISION] (Dmnl)
eMobFin	A	return on sales before taxes[OEM,DIVISION] (Dmnl)
eMobFin	C	revenue per leased car ((euro/Year)/vehicle)
.banks	F,A	revenues Banks (euro/Year)
.authorities	F,A	revenues corporate tax (euro/Year)
.authorities	F,A	revenues EC (euro/Year)
.authorities	F,A	revenues EIB (euro/Year)
.authorities	F,A	revenues energy tax (euro/Year)
.authorities	F,A	revenues government (euro/Year)
.suppliers	F,A	revenues maintenance (euro/Year)
.authorities	F,A	revenues VAT (euro/Year)
.authorities	C,F	revenues vehicle tax (euro/Year)
eMobFin	A	sales revenue[OEM,Financial] (euro/Year)
eMobFin	A	sales revenue Financial[OEM] (euro/Year)
eMobFin	A	sales revenues Automotive[OEM] (euro/Year)
.manufacturers	C	scale parameter (Dmnl)
eMobFin	L	Securities and loans[OEM,DIVISION] (euro)
eMobFin	F,A	self deregistrations[OEM,DIVISION,Car] (vehicle/Year)
eMobFin	F,A	self registrations[OEM,DIVISION,Car] (vehicle/Year)
eMobFin	C	selling expenses[OEM,Financial] (euro/Year)
.manufacturers	C	SHARE OF ASSETS BY DIVISION[OEM,Financial] (Dmnl)
.manufacturers	I	SHARE OF INITIAL CASH[OEM,DIVISION] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER NC[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INTANGIBLE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INV VALUE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL LEASE[OEM,Financial] (Dmnl)
.manufacturers	I	SHARE OF INITIAL PPE[OEM,DIVISION] (Dmnl)
.manufacturers	C	SHARE OF INITIAL RESERVES (Dmnl)
.manufacturers	C	SHARE OF INITIAL SECURITIES[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL TRADE[OEM,Financial] (Dmnl)
eMobFin	C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)
.manufacturers	I	SHARE OF SHORT TERM DEBT[OEM] (1)
.manufacturers	C	SHARE OF TRADE PAYABLES (Dmnl)
eMobFin	F,A	stock income (euro/Year)
eMobFin	A	sum of assets all agents (euro)
eMobFin	A	sum of equity and liabilities all agents (euro)
eMobFin	C	supplier markup (Dmnl)
eMobFin	F,A	supplier profits (euro/Year)
eMobFin	A	tax expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	total debt by Division[OEM,DIVISION] (euro)
.manufacturers	I	total share of current assets[OEM,DIVISION] (1)
.manufacturers	I	total share of non current assets[OEM,DIVISION] (1)
eMobFin	F,A	trade pay inflow[OEM,DIVISION] (euro/Year)
eMobFin	F,A	trade pay outflow[OEM,DIVISION] (euro/Year)
eMobFin	L	Trade payables[OEM,DIVISION] (euro)
eMobFin	L	Trade receivables[OEM,DIVISION] (euro)
eMobFin	C,F	trade receivables inflow[OEM,Financial] (euro/Year)
eMobFin	F,A	trade receivables outflow[OEM,DIVISION] (euro/Year)
eMobFin	C,F	transfer[OEM,Financial] (euro/Year)
eMobFin	F,A	transfer inflow[OEM,Financial] (euro/Year)
eMobFin	F,A	VAT paid by creditors (euro/Year)
eMobFin	F,A	VAT paid by debtors (euro/Year)
eMobFin	F,A	VAT paid by suppliers (euro/Year)
eMobFin	C	VAT rate (Dmnl)
eMobFin	C	vehicle fuel efficiency[VEH TYPE,TECH] (energy unit/km)
eMobFin	A	vehicle price[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	vehicle production cost[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	vehicle purchase[VEH TYPE,BEV] (euro/Year)
eMobFin	A	vehicle sales total (vehicle/Year)
eMobFin	A	vehicle stock[VEH TYPE] (vehicle)
eMobFin	A	vehicle stock total (vehicle)
.households	F,A	wages labour (euro/Year)
.households	A	wealth HH (euro)
.households	L	Wealth HH creditor (euro)
.households	L	Wealth HH debtor (euro)
.Control	C	FINAL TIME (Year)
.Control	C	INITIAL TIME (Year)
.Control	C	SAVEPER (Year )
.Control	C	TIME STEP (Year )

Top

Variable Link Detail (444 Variables + 4 Control Variables)

Group	Type	Variable	In/Out Counts	In/Out Ratio	In Links By Polarity	Out Links By Polarity
.authorities	InOutLinks	Cash OEM (euro)	18 \| 1	18,00	7\|11\| 0	1\| 0\| 0
.households	InOutLinks	Wealth HH debtor (euro)	13 \| 3	4,33	6\| 7\| 0	3\| 0\| 0
.authorities	InOutLinks	Budget Government (euro)	13 \| 3	4,33	6\| 7\| 0	3\| 0\| 0
.banks	InOutLinks	Cash Banks (euro)	12 \| 2	6,00	7\| 5\| 0	1\| 1\| 0
eMobFin	InOutLinks	sales revenue (euro/Year)	2 \| 9	0,22	2\| 0\| 0	9\| 0\| 0
.households	InOutLinks	Wealth HH creditor (euro)	8 \| 2	4,00	3\| 5\| 0	2\| 0\| 0
eMobFin	InOutLinks	vehicle production cost (euro/vehicle)	3 \| 7	0,43	3\| 0\| 0	3\| 4\| 0
eMobFin	InOutLinks	Retained earnings (euro)	9 \| 1	9,00	4\| 5\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL total ASSETS (euro)	4 \| 6	0,67	3\| 1\| 0	6\| 0\| 0
.authorities	InOutLinks	expenditures public infrastructure (euro/Year)	4 \| 6	0,67	4\| 0\| 0	5\| 1\| 0
.manufacturers	InOutLinks	INITIAL total LIABILITIES less equity (euro)	4 \| 5	0,80	3\| 1\| 0	4\| 1\| 0
.banks	InOutLinks	INITIAL LOANS TO CONSUMERS (euro)	4 \| 5	0,80	1\| 3\| 0	4\| 1\| 0
.manufacturers	InOutLinks	INITIAL CURRENT ASSETS BY DIVISION (euro)	2 \| 7	0,29	1\| 0\| 1	7\| 0\| 0
eMobFin	InOutLinks	vehicle purchase (euro/Year)	3 \| 5	0,60	3\| 0\| 0	5\| 0\| 0
eMobFin	InOutLinks	sum of equity and liabilities all agents (euro)	7 \| 1	7,00	7\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	sum of assets all agents (euro)	7 \| 1	7,00	7\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL NONCURRENT ASSETS BY DIVISION (euro)	2 \| 6	0,33	1\| 0\| 1	6\| 0\| 0
.manufacturers	InOutLinks	INITIAL DEBT SHORT TERM TO BANKS (euro)	2 \| 6	0,33	1\| 1\| 0	5\| 1\| 0
.authorities	InOutLinks	expenditures government (euro/Year)	6 \| 2	3,00	6\| 0\| 0	1\| 1\| 0
.suppliers	InOutLinks	Cash Suppliers (euro)	7 \| 1	7,00	4\| 3\| 0	1\| 0\| 0
.households	InOutLinks	cash outflows HH debtor (euro/Year)	6 \| 2	3,00	6\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	principal repayment OEM short term (euro/Year)	2 \| 5	0,40	1\| 1\| 0	3\| 2\| 0
eMobFin	InOutLinks	principal repayment OEM long term (euro/Year)	2 \| 5	0,40	1\| 1\| 0	3\| 2\| 0
.authorities	InOutLinks	principal repayment gov (euro/Year)	2 \| 5	0,40	1\| 1\| 0	3\| 2\| 0
.households	InOutLinks	principal repayment banks (euro/Year)	2 \| 5	0,40	1\| 1\| 0	4\| 1\| 0
.manufacturers	InOutLinks	initial total current assets by division (euro)	5 \| 2	2,50	5\| 0\| 0	1\| 1\| 0
.manufacturers	InOutLinks	INITIAL LEASE (euro)	2 \| 5	0,40	2\| 0\| 0	5\| 0\| 0
.manufacturers	InOutLinks	INITIAL FIN SER (euro)	2 \| 5	0,40	2\| 0\| 0	4\| 1\| 0
.manufacturers	InOutLinks	INITIAL FIN SER NC (euro)	2 \| 5	0,40	2\| 0\| 0	4\| 1\| 0
eMobFin	InOutLinks	ICEV sales (vehicle/Year)	2 \| 5	0,40	1\| 1\| 0	5\| 0\| 0
.authorities	InOutLinks	expenditures purchase subsidy (euro/Year)	2 \| 5	0,40	1\| 1\| 0	4\| 1\| 0
eMobFin	InOutLinks	current assets (euro)	5 \| 2	2,50	5\| 0\| 0	2\| 0\| 0
.banks	InOutLinks	check initial Banks (euro)	7 \| 0	Infinite	4\| 3\| 0	0\| 0\| 0
.households	InOutLinks	cash outflows HH creditor (euro/Year)	5 \| 2	2,50	5\| 0\| 0	0\| 2\| 0
eMobFin	InOutLinks	cash inflows OEM (euro/Year)	5 \| 2	2,50	5\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	Cash EIB (euro)	6 \| 1	6,00	4\| 2\| 0	1\| 0\| 0
.authorities	InOutLinks	Cash ECB (euro)	6 \| 1	6,00	4\| 2\| 0	1\| 0\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL CASH (Dmnl)	4 \| 2	2,00	0\| 4\| 0	2\| 0\| 0
eMobFin	InOutLinks	sales revenues Automotive (euro/Year)	2 \| 4	0,50	2\| 0\| 0	4\| 0\| 0
eMobFin	InOutLinks	principal repayment short term (euro/Year)	2 \| 4	0,50	1\| 1\| 0	3\| 1\| 0
eMobFin	InOutLinks	principal repayment long term (euro/Year)	2 \| 4	0,50	1\| 1\| 0	3\| 1\| 0
.authorities	InOutLinks	principal repayment EIB (euro/Year)	2 \| 4	0,50	1\| 1\| 0	3\| 1\| 0
.banks	InOutLinks	principal repayment ECB (euro/Year)	2 \| 4	0,50	1\| 1\| 0	2\| 2\| 0
eMobFin	InOutLinks	net income (euro/Year)	2 \| 4	0,50	1\| 1\| 0	4\| 0\| 0
.banks	InOutLinks	LOAN PERIOD LONG TERM (Year)	0 \| 6	0,00	0\| 0\| 0	0\| 6\| 0
eMobFin	InOutLinks	interest paid on OEM debt (euro/Year)	3 \| 3	1,00	3\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	initial total non current assets by division (euro)	4 \| 2	2,00	4\| 0\| 0	1\| 1\| 0
.manufacturers	InOutLinks	INITIAL PPE (euro)	2 \| 4	0,50	2\| 0\| 0	4\| 0\| 0
.banks	InOutLinks	INITIAL DEPOSITS BANKS (euro)	2 \| 4	0,50	2\| 0\| 0	2\| 2\| 0
.banks	InOutLinks	INITIAL DEBT TO CENTRAL BANK (euro)	2 \| 4	0,50	1\| 1\| 0	3\| 1\| 0
.manufacturers	InOutLinks	INITIAL DEBT LONG TERM TO BANKS (euro)	2 \| 4	0,50	1\| 1\| 0	3\| 1\| 0
eMobFin	InOutLinks	energy expenditures (euro/Year)	2 \| 4	0,50	2\| 0\| 0	3\| 1\| 0
.authorities	InOutLinks	Debt to EIB (euro)	3 \| 3	1,00	2\| 1\| 0	3\| 0\| 0
.banks	InOutLinks	Debt to Central Bank (euro)	3 \| 3	1,00	2\| 1\| 0	3\| 0\| 0
eMobFin	InOutLinks	Debt to banks short term (euro)	3 \| 3	1,00	2\| 1\| 0	3\| 0\| 0
eMobFin	InOutLinks	Debt to banks long term (euro)	3 \| 3	1,00	2\| 1\| 0	3\| 0\| 0
.households	InOutLinks	Debt HH debtor (euro)	3 \| 3	1,00	2\| 1\| 0	3\| 0\| 0
eMobFin	InOutLinks	car purchase by creditor (euro/Year)	2 \| 4	0,50	2\| 0\| 0	2\| 2\| 0
.banks	InOutLinks	assets Banks (euro)	4 \| 2	2,00	4\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	vehicle price (euro/vehicle)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	VAT paid by suppliers (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	VAT paid by debtors (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	VAT paid by creditors (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	Trade payables (euro)	3 \| 2	1,50	2\| 1\| 0	1\| 1\| 0
eMobFin	InOutLinks	trade pay inflow (euro/Year)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
.manufacturers	InOutLinks	total share of current assets (1)	5 \| 0	Infinite	5\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	tax expenses (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	supplier profits (euro/Year)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL PPE (Dmnl)	3 \| 2	1,50	0\| 3\| 0	2\| 0\| 0
.authorities	InOutLinks	revenues VAT (euro/Year)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	revenues government (euro/Year)	4 \| 1	4,00	4\| 0\| 0	1\| 0\| 0
.banks	InOutLinks	revenues Banks (euro/Year)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	raw material costs (euro/Year)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	operating costs (euro/Year)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	OEM fleet (vehicle)	3 \| 2	1,50	2\| 1\| 0	2\| 0\| 0
eMobFin	InOutLinks	noncurrent assets (euro)	4 \| 1	4,00	4\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	maintenance expenditures (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	Inventories (vehicle)	3 \| 2	1,50	2\| 1\| 0	1\| 1\| 0
eMobFin	InOutLinks	Inventories value (euro)	3 \| 2	1,50	2\| 1\| 0	2\| 0\| 0
.banks	InOutLinks	interest paid on ECB debt (euro/Year)	2 \| 3	0,67	2\| 0\| 0	1\| 2\| 0
.households	InOutLinks	interest paid on Banks debt (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	interest expenses (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	insurance expenditures by HH debtor (euro/Year)	2 \| 3	0,67	2\| 0\| 0	1\| 2\| 0
eMobFin	InOutLinks	insurance expenditures (euro/Year)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
.manufacturers	InOutLinks	INITIAL TRADE PAYABLES (euro)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	initial total liabilities less equity by division (euro)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL total EQUITY (euro)	2 \| 3	0,67	1\| 1\| 0	3\| 0\| 0
.manufacturers	InOutLinks	INITIAL RETAINED EARNINGS (euro)	3 \| 2	1,50	1\| 1\| 1	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL RESERVES (euro)	2 \| 3	0,67	1\| 0\| 1	2\| 1\| 0
.manufacturers	InOutLinks	INITIAL INV VALUE (euro)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
.banks	InOutLinks	INITIAL EQUITY BANKS (euro)	2 \| 3	0,67	2\| 0\| 0	1\| 2\| 0
.manufacturers	InOutLinks	INITIAL CURRENT LIABILITIES (euro)	2 \| 3	0,67	2\| 0\| 0	1\| 2\| 0
.manufacturers	InOutLinks	INITIAL CURRENT LIABILITIES BY DIVISION (euro)	2 \| 3	0,67	1\| 0\| 1	3\| 0\| 0
.banks	InOutLinks	INITIAL CASH BANKS (euro)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	ICEV stock (vehicle)	3 \| 2	1,50	2\| 1\| 0	2\| 0\| 0
eMobFin	InOutLinks	EV sales (vehicle/Year)	0 \| 5	0,00	0\| 0\| 0	5\| 0\| 0
.suppliers	InOutLinks	Equity Suppliers (euro)	3 \| 2	1,50	2\| 1\| 0	1\| 1\| 0
.households	InOutLinks	Equity HH debtor (euro)	3 \| 2	1,50	2\| 1\| 0	1\| 1\| 0
.households	InOutLinks	Equity HH creditor (euro)	3 \| 2	1,50	2\| 1\| 0	1\| 1\| 0
.households	InOutLinks	equity and liabilities HH (euro)	3 \| 2	1,50	3\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	Equity and liabilities EIB (euro)	3 \| 2	1,50	2\| 1\| 0	1\| 1\| 0
eMobFin	InOutLinks	earnings before taxes (euro/Year)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	dividends paid (euro/Year)	2 \| 3	0,67	2\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	depreciation vehicles (euro/Year)	2 \| 3	0,67	1\| 1\| 0	2\| 1\| 0
eMobFin	InOutLinks	depreciation PPE (euro/Year)	2 \| 3	0,67	1\| 1\| 0	2\| 1\| 0
.suppliers	InOutLinks	depreciation AFI (euro/Year)	2 \| 3	0,67	1\| 1\| 0	2\| 1\| 0
.authorities	InOutLinks	Debt to ECB (euro)	3 \| 2	1,50	2\| 1\| 0	2\| 0\| 0
eMobFin	InOutLinks	Debt HH to OEM (euro)	3 \| 2	1,50	2\| 1\| 0	2\| 0\| 0
eMobFin	InOutLinks	Debt HH to OEM NC (euro)	3 \| 2	1,50	2\| 1\| 0	2\| 0\| 0
.households	InOutLinks	check initial HH debtor (euro)	5 \| 0	Infinite	1\| 4\| 0	0\| 0\| 0
eMobFin	InOutLinks	cash outflows OEM (euro/Year)	3 \| 2	1,50	3\| 0\| 0	0\| 2\| 0
eMobFin	InOutLinks	car purchase by debtor (euro/Year)	2 \| 3	0,67	1\| 1\| 0	2\| 1\| 0
.authorities	InOutLinks	borrowing gov from ECB (euro/Year)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	borrowing from OEM short term (euro/Year)	1 \| 4	0,25	1\| 0\| 0	3\| 1\| 0
eMobFin	InOutLinks	borrowing from OEM long term (euro/Year)	1 \| 4	0,25	1\| 0\| 0	3\| 1\| 0
.banks	InOutLinks	borrowing from ECB (euro/Year)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
.households	InOutLinks	borrowing from banks (euro/Year)	2 \| 3	0,67	2\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	battery price in euro (euro/(kW*h))	2 \| 3	0,67	1\| 1\| 0	3\| 0\| 0
.authorities	InOutLinks	assets ECB (euro)	3 \| 2	1,50	3\| 0\| 0	2\| 0\| 0
.households	InOutLinks	APR (Dmnl/Year)	0 \| 5	0,00	0\| 0\| 0	5\| 0\| 0
.households	InOutLinks	wealth HH (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.households	InOutLinks	wages labour (euro/Year)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	vehicle stock (vehicle)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	Trade receivables (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	trade receivables inflow (euro/Year)	1 \| 3	0,33	1\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	total share of non current assets (1)	4 \| 0	Infinite	4\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	self registrations (vehicle/Year)	2 \| 2	1,00	1\| 1\| 0	1\| 1\| 0
.authorities	InOutLinks	revenues vehicle tax (euro/Year)	0 \| 4	0,00	0\| 0\| 0	3\| 1\| 0
.authorities	InOutLinks	revenues EC (euro/Year)	1 \| 3	0,33	1\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	profits from batteries (euro/Year)	3 \| 1	3,00	1\| 2\| 0	1\| 0\| 0
eMobFin	InOutLinks	principal repayment by HH (euro/Year)	3 \| 1	3,00	3\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	operating income (euro/Year)	2 \| 2	1,00	1\| 1\| 0	2\| 0\| 0
eMobFin	InOutLinks	market share domestic OEM (Dmnl)	0 \| 4	0,00	0\| 0\| 0	3\| 0\| 1
.banks	InOutLinks	Loans to consumers (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.banks	InOutLinks	Loans short term to OEM (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.banks	InOutLinks	Loans long term to OEM (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	Loans EIB to OEM (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	Loans ECB to Gov (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	Loans ECB to Banks (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	liabilities OEM by Division (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	interest paid on private Banks debt by OEM (euro/Year)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	interest paid on EIB debt (euro/Year)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	insurance expenditures by HH creditor (euro/Year)	2 \| 2	1,00	1\| 1\| 0	1\| 1\| 0
.households	InOutLinks	INITIAL WEALTH HH DEBTOR (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL VEHICLE SALES (vehicle/Year)	2 \| 2	1,00	1\| 0\| 1	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL TRADE (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL total LIABILITIES by division (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
.manufacturers	InOutLinks	initial total equity by division (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	initial total assets by division (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL SECURITIES (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro)	2 \| 2	1,00	1\| 0\| 1	2\| 0\| 0
.banks	InOutLinks	INITIAL LIABILITIES BANKS (euro)	2 \| 2	1,00	1\| 1\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL INTANGIBLE (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	INITIAL DEBT TO EIB (euro)	0 \| 4	0,00	0\| 0\| 0	2\| 2\| 0
.households	InOutLinks	INITIAL DEBT HH DEBTOR (euro)	3 \| 1	3,00	3\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL CURRENT ASSETS (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
.manufacturers	InOutLinks	INITIAL CASH (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
.banks	InOutLinks	INITIAL ASSETS BANKS (euro)	0 \| 4	0,00	0\| 0\| 0	4\| 0\| 0
eMobFin	InOutLinks	Historical cost vehicles (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	Historical cost PPE (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	HH debt to OEMs (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	gross result or profit (euro/Year)	2 \| 2	1,00	1\| 1\| 0	2\| 0\| 0
eMobFin	InOutLinks	Financial services receivables (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	Financial services receivables noncurrent (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	expenditures scrappage scheme (euro/Year)	0 \| 4	0,00	0\| 0\| 0	3\| 1\| 0
.authorities	InOutLinks	expenditures EC (euro/Year)	1 \| 3	0,33	1\| 0\| 0	1\| 2\| 0
eMobFin	InOutLinks	EV sales total (vehicle/Year)	1 \| 3	0,33	1\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	equity OEM by Division (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	Equity Government (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.banks	InOutLinks	Equity Banks (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	equity and liabilities OEM (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	equity and liabilities Government (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	Equity and liabilities ECB (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
.banks	InOutLinks	equity and liabilities Banks (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	energy expenditures for suppliers (euro/Year)	1 \| 3	0,33	1\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	energy demand (energy unit/Year)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	energy costs fossil (euro/Year)	3 \| 1	3,00	3\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	EBIT (euro/Year)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	discontinuation depr veh (euro/Year)	2 \| 2	1,00	0\| 0\| 2	1\| 1\| 0
eMobFin	InOutLinks	discontinuation depr PPE (euro/Year)	2 \| 2	1,00	0\| 0\| 2	1\| 1\| 0
eMobFin	InOutLinks	depreciation and amortisation (euro/Year)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	debt repayment (euro/Year)	3 \| 1	3,00	3\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	debt HH total (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	current liabilities (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	cost of sales by veh (euro/Year)	3 \| 1	3,00	3\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	commercial vehicle purchase (euro/Year)	1 \| 3	0,33	1\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	cash outflows Suppliers (euro/Year)	3 \| 1	3,00	3\| 0\| 0	0\| 1\| 0
.suppliers	InOutLinks	cash inflows Suppliers (euro/Year)	3 \| 1	3,00	3\| 0\| 0	1\| 0\| 0
.households	InOutLinks	cash inflows HH debtor (euro/Year)	3 \| 1	3,00	3\| 0\| 0	1\| 0\| 0
.households	InOutLinks	cash inflows HH creditor (euro/Year)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	borrowing (euro/Year)	3 \| 1	3,00	3\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	borrowing from EIB (euro/Year)	1 \| 3	0,33	1\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	borrowing from banks short term (euro/Year)	1 \| 3	0,33	1\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	borrowing from banks long term (euro/Year)	1 \| 3	0,33	1\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	Book value vehicles (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	Book value PPE (euro)	3 \| 1	3,00	2\| 1\| 0	1\| 0\| 0
.suppliers	InOutLinks	Book value AFI (euro)	2 \| 2	1,00	1\| 1\| 0	2\| 0\| 0
.suppliers	InOutLinks	assets Suppliers (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	assets OEM (euro)	1 \| 3	0,33	1\| 0\| 0	3\| 0\| 0
.authorities	InOutLinks	assets EIB (euro)	2 \| 2	1,00	2\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	assets by Division (euro)	2 \| 2	1,00	2\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	acquisition vehicles (euro/Year)	0 \| 4	0,00	0\| 0\| 0	3\| 1\| 0
eMobFin	InOutLinks	vehicle stock total (vehicle)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	VAT rate (Dmnl)	0 \| 3	0,00	0\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	transfer (euro/Year)	0 \| 3	0,00	0\| 0\| 0	1\| 2\| 0
eMobFin	InOutLinks	transfer inflow (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	trade receivables outflow (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	trade pay outflow (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	supplier markup (Dmnl)	0 \| 3	0,00	0\| 0\| 0	0\| 3\| 0
eMobFin	InOutLinks	stock income (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL TRADE (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL SECURITIES (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL LEASE (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL INV VALUE (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL INTANGIBLE (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL FIN SER (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL FIN SER NC (Dmnl)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
eMobFin	InOutLinks	selling expenses (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	self deregistrations (vehicle/Year)	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
eMobFin	InOutLinks	Securities and loans (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	sales revenue Financial (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.suppliers	InOutLinks	revenues maintenance (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	revenues energy tax (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	revenues EIB (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	revenues corporate tax (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	return on assets ROA (Dmnl/Year)	3 \| 0	Infinite	2\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	raw materials production costs (euro/Year)	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
eMobFin	InOutLinks	profits from raw materials (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	profits from energy (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	operating expenses (euro/Year)	2 \| 1	2,00	2\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	noncurrent liabilities (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	new loans to OEM (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	new loans to Gov (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.banks	InOutLinks	new loans to consumers (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	new loans to Banks (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.banks	InOutLinks	new loans short term to OEM (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.banks	InOutLinks	new loans long term to OEM (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.households	InOutLinks	net savings HH creditor (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	net profit margin (Dmnl)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.banks	InOutLinks	net bank deposits (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	maximum HH expenditures (euro/Year)	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
.authorities	InOutLinks	maximum government expenditures (euro/Year)	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
.banks	InOutLinks	loans short term repaid by OEM (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	loans repaied by Gov (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	loans repaid by OEM (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.banks	InOutLinks	loans repaid by consumers (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	loans repaid by Banks (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.banks	InOutLinks	loans long term repaid by OEM (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	liquidity needs HH (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	liquidity needs gov (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	liquidity needs Banks (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.banks	InOutLinks	liabilities Banks (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	inventories removals (vehicle/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	inventories additions (vehicle/Year)	0 \| 3	0,00	0\| 0\| 0	3\| 0\| 0
eMobFin	InOutLinks	interest paid on Banks debt short term (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	interest paid on Banks debt long term (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	interest income (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	interest income EIB (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	interest income ECB (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	Intangible assets (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	initial total liabilities (euro)	2 \| 1	2,00	2\| 0\| 0	0\| 1\| 0
.manufacturers	InOutLinks	initial total assets check (euro)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.manufacturers	InOutLinks	INITIAL RESERVES GROUP (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	INITIAL OEM FLEET (vehicle)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL NONCURRENT LIABILITIES (euro)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL NONCURRENT ASSETS (euro)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL LONG TERM DEBT (euro)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	INITIAL LOANS ECB (euro)	2 \| 1	2,00	2\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	INITIAL INVENTORIES (vehicle)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	INITIAL HIST COST VEH (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	INITIAL HIST COST PPE (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.households	InOutLinks	INITIAL EQUITY HH DEBTOR (euro)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.households	InOutLinks	INITIAL EQUITY HH CREDITOR (euro)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	INITIAL EQUITY GOV (euro)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
.authorities	InOutLinks	INITIAL DEBT GOV (euro)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	INITIAL CUM DEPR VEH (euro)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	INITIAL CUM DEPR PPE (euro)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	INITIAL CASH EIB (euro)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	INITIAL CASH ECB (euro)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	INITIAL BUDGET GOV (euro)	0 \| 3	0,00	0\| 0\| 0	3\| 0\| 0
.manufacturers	InOutLinks	initial balance sheet check by Division (euro)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL ASSETS BY DIVISION (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	inflow EVSE slow (point/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	inflow EVSE fast (point/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	increase in inventories value (euro/Year)	1 \| 2	0,50	1\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	increase in inventories value by type (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	increase hist cost veh (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 0\| 1
eMobFin	InOutLinks	increase hist cost PPE (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 0\| 1
eMobFin	InOutLinks	ICEV scrap rate (vehicle/Year)	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
eMobFin	InOutLinks	ICEV sales excl self registrations (vehicle/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	general and administrative expenses (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	financial result (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
.authorities	InOutLinks	expenditures procurement (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	energy production costs (euro/Year)	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
eMobFin	InOutLinks	energy expenditures for governments (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	energy demand per vehicle ((energy unit/Year)/vehicle)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	energy costs electricity (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	electromobility subsidies (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	ECONOMIC LIFE OEM FLEET (Year)	0 \| 3	0,00	0\| 0\| 0	0\| 2\| 1
eMobFin	InOutLinks	desired HH expenditures (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	desired government expenditures (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.banks	InOutLinks	Deposits Banks (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	decrease in inventories value (euro/Year)	1 \| 2	0,50	1\| 0\| 0	0\| 2\| 0
eMobFin	InOutLinks	decrease in inventories value by type (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	Cumulative depreciation vehicles (euro)	3 \| 0	Infinite	2\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	Cumulative depreciation PPE (euro)	3 \| 0	Infinite	2\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	cost of sales (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	cost of sales Automotive (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.households	InOutLinks	check balance sheet HH debtor (euro)	3 \| 0	Infinite	1\| 2\| 0	0\| 0\| 0
eMobFin	InOutLinks	change in value (euro/Year)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	Capital stock and reserves (euro)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	Budget EC (euro)	3 \| 0	Infinite	2\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	borrowing from OEMs (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	battery demand ((kW*h)/Year)	2 \| 1	2,00	2\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	battery cost per vehicle (euro/vehicle)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	battery cost (euro/(kW*h))	2 \| 1	2,00	1\| 1\| 0	0\| 1\| 0
eMobFin	InOutLinks	average cost inventory (euro/vehicle)	2 \| 1	2,00	1\| 1\| 0	1\| 0\| 0
eMobFin	InOutLinks	automotive wages (euro/Year)	2 \| 1	2,00	2\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	annual vehicle sales total (vehicle/Year)	0 \| 3	0,00	0\| 0\| 0	2\| 0\| 1
eMobFin	InOutLinks	acquisition PPE (euro/Year)	0 \| 3	0,00	0\| 0\| 0	2\| 1\| 0
.suppliers	InOutLinks	acquisition AFI (euro/Year)	1 \| 2	0,50	1\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	vehicle sales total (vehicle/Year)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	total debt by Division (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.manufacturers	InOutLinks	SHARE OF SHORT TERM DEBT (1)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.manufacturers	InOutLinks	SHARE OF ASSETS BY DIVISION (Dmnl)	0 \| 2	0,00	0\| 0\| 0	0\| 0\| 2
.manufacturers	InOutLinks	scale parameter (Dmnl)	0 \| 2	0,00	0\| 0\| 0	0\| 2\| 0
eMobFin	InOutLinks	return on sales before taxes (Dmnl)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	return on equity ROE (Dmnl/Year)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	reserves inflow (euro/Year)	0 \| 2	0,00	0\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	raw material cost (euro/vehicle)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	other income (euro/Year)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	other income HH (euro/Year)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	operating margin (Dmnl)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
.manufacturers	InOutLinks	one year (Year)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	LOAN PERIOD SHORT TERM (Year)	0 \| 2	0,00	0\| 0\| 0	0\| 2\| 0
eMobFin	InOutLinks	liabilities OEM (euro)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	labour cost per vehicle (euro/vehicle)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
.households	InOutLinks	INITIAL WEALTH HH CREDITOR (euro)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	initial total liabilities less equity check (euro)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
.manufacturers	InOutLinks	initial total liabilities check (euro)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
.manufacturers	InOutLinks	initial total assets check 2 (euro)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
.manufacturers	InOutLinks	initial non current assets by division check (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.authorities	InOutLinks	INITIAL LOANS TO GOV (euro)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	initial liabilities check (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.manufacturers	InOutLinks	INITIAL LIABILITIES BY DIVISION (euro)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
.suppliers	InOutLinks	INITIAL EQUITY SUPPLIERS (euro)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	initial current assets by division check (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.manufacturers	InOutLinks	initial balance sheet check 3 (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.manufacturers	InOutLinks	initial balance sheet check 2 (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.suppliers	InOutLinks	INITIAL ASSETS SUPPLIERS (euro)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	INITIAL ASSETS EIB (euro)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
.authorities	InOutLinks	INITIAL ASSETS ECB (euro)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
.manufacturers	InOutLinks	initial assets check (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.manufacturers	InOutLinks	initial assets check 2 (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	inflow to ICEV stock (vehicle/Year)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	inflow to EV stock (vehicle/Year)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	gross profit per veh (euro/vehicle)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	gross margin (Dmnl)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	favourable EIB rate (Dmnl/Year)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	expenditures EIB (euro/Year)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	exchange rate euro dollar (dollar/euro)	0 \| 2	0,00	0\| 0\| 0	0\| 2\| 0
eMobFin	InOutLinks	EV stock (vehicle)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	EV stock total (vehicle)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	EV battery capacity ((kW*h)/vehicle)	0 \| 2	0,00	0\| 0\| 0	2\| 0\| 0
eMobFin	InOutLinks	equity OEM (euro)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	EBIT margin (Dmnl)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	dividends outflow (euro/Year)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	discontinuation vehicles (euro/Year)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	discontinuation PPE (euro/Year)	1 \| 1	1,00	1\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	cost of sales total (euro/Year)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	check SFC (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.suppliers	InOutLinks	check balance sheet Suppliers (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	check balance sheet OEM (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.households	InOutLinks	check balance sheet HH creditor (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.households	InOutLinks	check balance sheet HH (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.authorities	InOutLinks	check balance sheet Governments (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.authorities	InOutLinks	check balance sheet EIB (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.authorities	InOutLinks	check balance sheet ECB (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
.banks	InOutLinks	check balance sheet Banks (euro)	2 \| 0	Infinite	1\| 1\| 0	0\| 0\| 0
eMobFin	InOutLinks	change in securities (euro/Year)	0 \| 2	0,00	0\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	change in intangibles (euro/Year)	0 \| 2	0,00	0\| 0\| 0	1\| 1\| 0
eMobFin	InOutLinks	bus purchase (euro/Year)	1 \| 1	1,00	1\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year)	0 \| 2	0,00	0\| 0\| 0	0\| 1\| 1
.manufacturers	InOutLinks	AUTOMOTIVE SHARE OF EQUITY (Dmnl)	0 \| 2	0,00	0\| 0\| 0	0\| 0\| 2
eMobFin	InOutLinks	asset turnover (Dmnl/Year)	2 \| 0	Infinite	2\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	vehicle fuel efficiency (energy unit/km)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	SHARE OF TRADE PAYABLES (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	SHARE OF INITIAL RESERVES (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	revenue per leased car ((euro/Year)/vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	return on sales after taxes (Dmnl)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	proportions commercial vehicles (Dmnl)	1 \| 0	Infinite	0\| 0\| 1	0\| 0\| 0
eMobFin	InOutLinks	OEM spread over APR (Dmnl/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	nonautomotive wages (euro/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	maintenance cost ((euro/Year)/vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.suppliers	InOutLinks	lifetime AFI (Year)	0 \| 1	0,00	0\| 0\| 0	0\| 1\| 0
eMobFin	InOutLinks	inventories total (vehicle)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
.authorities	InOutLinks	interest policy rate (Dmnl/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	INTENSITY OF SGA (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	INTENSITY OF SELLING (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.banks	InOutLinks	insurance premiums ((euro/Year)/vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL WORLD VEHICLE SALES (vehicle/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	initial total equity check (euro)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
.banks	InOutLinks	INITIAL SHARE OF EQUITY (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL SHARE OF CURRENT LIABILITIES (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL SHARE OF CURRENT ASSETS (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.banks	InOutLinks	INITIAL SHARE OF CASH BANKS (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.banks	InOutLinks	INITIAL SHARE DEPOSITS BANKS (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	INITIAL LIABILITIES PER VEHICLE (euro/vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	INITIAL ICEV STOCK (vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	INITIAL BUDGET EC (euro)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.manufacturers	InOutLinks	initial balance sheet check (euro)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
.manufacturers	InOutLinks	INITIAL ASSETS PER VEHICLE (euro/vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	HH SHARE OF VEHICLES (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	fund to support zero emission mobility and automotive workers (euro/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	fuel price petrol (euro/energy unit)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	fuel price electricity (euro/energy unit)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	fuel price diesel (euro/energy unit)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	expenditures purchase subsidy in dollar (dollar/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	EVSE slow deployment (point/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	EVSE slow (point)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	EVSE fast in use (point)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	EVSE fast deployment (point/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
.authorities	InOutLinks	emission penalties (euro/Year)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	DIVIDEND DISTRIBUTION RATIO (Dmnl )	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	current liabilities OEM (euro)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	current assets OEM (euro)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	Cumulative electromobility subsidies (euro)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
.suppliers	InOutLinks	Cumulative AFI depreciation (euro)	1 \| 0	Infinite	1\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	cost of EVSE slow (euro/point)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	cost of EVSE fast (euro/point)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	CORPORATE TAX RATE (Dmnl)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	battery price (dollar/(kW*h))	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	AVERAGE ICEV LIFETIME (Year)	0 \| 1	0,00	0\| 0\| 0	0\| 1\| 0
.manufacturers	InOutLinks	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl)	0 \| 1	0,00	0\| 0\| 0	0\| 0\| 1
.manufacturers	InOutLinks	AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl)	0 \| 1	0,00	0\| 0\| 0	0\| 0\| 1
eMobFin	InOutLinks	annual mileage ((km/Year)/vehicle)	0 \| 1	0,00	0\| 0\| 0	1\| 0\| 0
eMobFin	InOutLinks	R&D government grants (euro/Year)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	R&D expenses (euro/Year)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
eMobFin	InOutLinks	INTENSITY OF R&D (Dmnl)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.authorities	InOutLinks	INITIAL L&E EIB (euro)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.authorities	InOutLinks	INITIAL L&E ECB (euro)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.authorities	InOutLinks	expenditures public R&D (euro/Year)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.authorities	InOutLinks	expenditures on health, education and other (euro/Year)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.Control	InOutLinks	TIME STEP (Year )	0 \| 3	0,00	0\| 0\| 0	1\| 2\| 0
.Control	InOutLinks	SAVEPER (Year )	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.Control	InOutLinks	INITIAL TIME (Year)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0
.Control	InOutLinks	FINAL TIME (Year)	( 0\| 0)	Infinite	0\| 0\| 0	0\| 0\| 0

Top

Quick Links:

Undocumented Variables (393 Variables + 0 Control Variables)

Group	Type	Variable
.suppliers	F,A	acquisition AFI (euro/Year)
eMobFin	C,F	acquisition PPE[OEM,Financial] (euro/Year)
eMobFin	C,F	acquisition vehicles[OEM,Financial] (euro/Year)
eMobFin	C	annual mileage[VEH TYPE] ((km/Year)/vehicle)
eMobFin	C	annual vehicle sales total[VEH TYPE] (vehicle/Year)
eMobFin	A	asset turnover[OEM] (Dmnl/Year)
.banks	A	assets Banks (euro)
eMobFin	A	assets by Division[OEM,DIVISION] (euro)
.authorities	A	assets ECB (euro)
.authorities	A	assets EIB (euro)
eMobFin	A	assets OEM[OEM] (euro)
.suppliers	A	assets Suppliers (euro)
.manufacturers	C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] (Dmnl)
eMobFin	A	automotive wages (euro/Year)
eMobFin	A	average cost inventory[OEM,DIVISION,VEH TYPE,TECH] (euro/vehicle)
eMobFin	C	AVERAGE ICEV LIFETIME (Year)
eMobFin	C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year)
eMobFin	A	battery cost (euro/(kW*h))
eMobFin	A	battery cost per vehicle[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	battery demand ((kW*h)/Year)
eMobFin	A	battery price in euro (euro/(kW*h))
eMobFin	L	Book value PPE[OEM,DIVISION] (euro)
eMobFin	L	Book value vehicles[OEM,DIVISION] (euro)
eMobFin	F,A	borrowing[OEM,DIVISION] (euro/Year)
.households	F,A	borrowing from banks (euro/Year)
eMobFin	F,A	borrowing from banks long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from banks short term[OEM,DIVISION] (euro/Year)
.authorities	F,A	borrowing from EIB[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEM long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEM short term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEMs (euro/Year)
eMobFin	A	bus purchase (euro/Year)
eMobFin	L	Capital stock and reserves[OEM,DIVISION] (euro)
eMobFin	F,A	car purchase by creditor (euro/Year)
eMobFin	F,A	car purchase by debtor (euro/Year)
.households	F,A	cash inflows HH creditor (euro/Year)
.households	F,A	cash inflows HH debtor (euro/Year)
eMobFin	F,A	cash inflows OEM[OEM,DIVISION] (euro/Year)
.suppliers	F,A	cash inflows Suppliers (euro/Year)
.households	F,A	cash outflows HH creditor (euro/Year)
.households	F,A	cash outflows HH debtor (euro/Year)
eMobFin	F,A	cash outflows OEM[OEM,DIVISION] (euro/Year)
eMobFin	F,A	cash outflows Suppliers (euro/Year)
.suppliers	L	Cash Suppliers (euro)
eMobFin	C,F	change in intangibles[OEM,DIVISION] (euro/Year)
eMobFin	C,F	change in securities[OEM,DIVISION] (euro/Year)
eMobFin	F,A	change in value[OEM,DIVISION] (euro/Year)
.banks	A	check initial Banks (euro)
.households	A	check initial HH debtor (euro)
eMobFin	F,A	commercial vehicle purchase (euro/Year)
eMobFin	Sub	Commercial vehicles ()
eMobFin	C	CORPORATE TAX RATE (Dmnl)
eMobFin	C	cost of sales[OEM,Financial] (euro/Year)
eMobFin	A	cost of sales Automotive[OEM] (euro/Year)
eMobFin	A	cost of sales by veh[VEH TYPE] (euro/Year)
eMobFin	A	cost of sales total (euro/Year)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative depreciation PPE[OEM,DIVISION] (euro)
eMobFin	L	Cumulative depreciation vehicles[OEM,DIVISION] (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
eMobFin	A	current assets[OEM,DIVISION] (euro)
eMobFin	A	current assets OEM[OEM] (euro)
eMobFin	A	current liabilities[OEM,DIVISION] (euro)
eMobFin	A	current liabilities OEM[OEM] (euro)
.households	L	Debt HH debtor (euro)
eMobFin	L	Debt HH to OEM[OEM,DIVISION] (euro)
eMobFin	L	Debt HH to OEM NC[OEM,DIVISION] (euro)
eMobFin	A	debt HH total (euro)
eMobFin	F,A	debt repayment[OEM,DIVISION] (euro/Year)
eMobFin	L	Debt to banks long term[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks short term[OEM,DIVISION] (euro)
.banks	L	Debt to Central Bank (euro)
.authorities	L	Debt to ECB (euro)
.authorities	L	Debt to EIB[OEM,DIVISION] (euro)
eMobFin	F,A	decrease in inventories value[OEM,DIVISION] (euro/Year)
eMobFin	A	decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] (euro/Year)
.banks	L	Deposits Banks (euro)
.suppliers	F,A	depreciation AFI (euro/Year)
eMobFin	F,A	depreciation and amortisation[OEM,DIVISION] (euro/Year)
eMobFin	F,A	depreciation PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	depreciation vehicles[OEM,DIVISION] (euro/Year)
.authorities	A	desired government expenditures (euro/Year)
eMobFin	A	desired HH expenditures (euro/Year)
eMobFin	DE,F,A	discontinuation depr PPE[OEM,DIVISION] (euro/Year)
eMobFin	DE,F,A	discontinuation depr veh[OEM,DIVISION] (euro/Year)
eMobFin	F,A	discontinuation PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	discontinuation vehicles[OEM,DIVISION] (euro/Year)
eMobFin	C	DIVIDEND DISTRIBUTION RATIO[OEM] (Dmnl )
eMobFin	F,A	dividends outflow[OEM,DIVISION] (euro/Year)
eMobFin	F,A	dividends paid[OEM,DIVISION] (euro/Year)
eMobFin	Sub	DIVISION ()
eMobFin	A	earnings before taxes[OEM,DIVISION] (euro/Year)
eMobFin	A	EBIT margin[OEM,DIVISION] (Dmnl)
eMobFin	C	ECONOMIC LIFE OEM FLEET (Year)
eMobFin	F,A	electromobility subsidies (euro/Year)
eMobFin	A	energy costs electricity[VEH TYPE,BEV] (euro/Year)
eMobFin	A	energy costs fossil[Bus,ICEV] (euro/Year)
eMobFin	A	energy demand[VEH TYPE,TECH] (energy unit/Year)
eMobFin	A	energy demand per vehicle[VEH TYPE,TECH] ((energy unit/Year)/vehicle)
eMobFin	F,A	energy expenditures (euro/Year)
eMobFin	A	energy expenditures for governments (euro/Year)
eMobFin	A	energy expenditures for suppliers (euro/Year)
eMobFin	A	energy production costs (euro/Year)
.banks	A	equity and liabilities Banks (euro)
.authorities	A	equity and liabilities Government (euro)
.households	A	equity and liabilities HH (euro)
eMobFin	A	equity and liabilities OEM[OEM] (euro)
.banks	L	Equity Banks (euro)
.authorities	L	Equity Government (euro)
.households	L	Equity HH creditor (euro)
.households	L	Equity HH debtor (euro)
eMobFin	A	equity OEM[OEM] (euro)
eMobFin	A	equity OEM by Division[OEM,DIVISION] (euro)
.suppliers	L	Equity Suppliers (euro)
eMobFin	C	EV battery capacity[VEH TYPE,BEV] ((kW*h)/vehicle)
eMobFin	A	EV sales total[VEH TYPE] (vehicle/Year)
eMobFin	A	EV stock total[VEH TYPE] (vehicle)
.authorities	F,A	expenditures EC (euro/Year)
.authorities	F,A	expenditures EIB (euro/Year)
.authorities	F,A	expenditures government (euro/Year)
.authorities	C,F	expenditures on health, education and other (euro/Year)
.authorities	F,A	expenditures procurement (euro/Year)
.authorities	F,A	expenditures public infrastructure (euro/Year)
.authorities	C,F	expenditures public R&D (euro/Year)
.authorities	F,A	expenditures purchase subsidy (euro/Year)
.authorities	C,F	expenditures scrappage scheme (euro/Year)
eMobFin	A	favourable EIB rate (Dmnl/Year)
eMobFin	A	financial result[OEM,DIVISION] (euro/Year)
eMobFin	L	Financial services receivables[OEM,DIVISION] (euro)
eMobFin	L	Financial services receivables noncurrent[OEM,DIVISION] (euro)
.authorities	C	fund to support zero emission mobility and automotive workers (euro/Year)
eMobFin	C	general and administrative expenses[OEM,Financial] (euro/Year)
eMobFin	A	gross margin[OEM,DIVISION] (Dmnl)
eMobFin	A	gross profit per veh[VEH TYPE,TECH] (euro/vehicle)
eMobFin	A	gross result or profit[OEM,DIVISION] (euro/Year)
eMobFin	A	HH debt to OEMs[OEM,DIVISION] (euro)
eMobFin	C	HH SHARE OF VEHICLES (Dmnl)
eMobFin	A	ICEV sales excl self registrations[Bus] (vehicle/Year)
eMobFin	F,A	ICEV scrap rate[VEH TYPE] (vehicle/Year)
eMobFin	L	ICEV stock[VEH TYPE] (vehicle)
eMobFin	F,A	increase hist cost PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	increase hist cost veh[OEM,DIVISION] (euro/Year)
eMobFin	C,F	increase in inventories value[OEM,Financial] (euro/Year)
eMobFin	A	increase in inventories value by type[OEM,VEH TYPE,TECH] (euro/Year)
eMobFin	F,A	inflow EVSE fast (point/Year)
eMobFin	F,A	inflow EVSE slow (point/Year)
eMobFin	F,A	inflow to EV stock[VEH TYPE,BEV] (vehicle/Year)
eMobFin	F,A	inflow to ICEV stock[VEH TYPE] (vehicle/Year)
.banks	C	INITIAL ASSETS BANKS (euro)
.manufacturers	I	INITIAL ASSETS BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial assets check[OEM] (euro)
.manufacturers	I	initial assets check 2[OEM] (euro)
.authorities	C	INITIAL ASSETS ECB (euro)
.authorities	C	INITIAL ASSETS EIB (euro)
.manufacturers	C	INITIAL ASSETS PER VEHICLE (euro/vehicle)
.suppliers	LI,C	INITIAL ASSETS SUPPLIERS (euro)
.manufacturers	I	initial balance sheet check[OEM] (euro)
.manufacturers	I	initial balance sheet check 2[OEM] (euro)
.manufacturers	I	initial balance sheet check 3[OEM] (euro)
.authorities	LI,C	INITIAL BUDGET EC (euro)
.manufacturers	LI,I	INITIAL CASH[OEM,DIVISION] (euro)
.banks	LI,A	INITIAL CASH BANKS (euro)
.authorities	LI,A	INITIAL CASH ECB (euro)
.authorities	LI,A	INITIAL CASH EIB (euro)
eMobFin	LI,A	INITIAL CUM DEPR VEH[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL CURRENT ASSETS[OEM] (euro)
.manufacturers	I	INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] (euro)
.manufacturers	I	initial current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL CURRENT LIABILITIES[OEM] (euro)
.manufacturers	I	INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] (euro)
.authorities	LI,A	INITIAL DEBT GOV (euro)
.households	A	INITIAL DEBT HH DEBTOR (euro)
.manufacturers	LI,A	INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] (euro)
.banks	LI,A	INITIAL DEBT TO CENTRAL BANK (euro)
.manufacturers	LI,C	INITIAL DEBT TO EIB[OEM,Financial] (euro)
.banks	LI,A	INITIAL DEPOSITS BANKS (euro)
.banks	LI,A	INITIAL EQUITY BANKS (euro)
.authorities	LI,A	INITIAL EQUITY GOV (euro)
.households	LI,A	INITIAL EQUITY HH CREDITOR (euro)
.households	LI,C	INITIAL EQUITY HH DEBTOR (euro)
.suppliers	LI,A	INITIAL EQUITY SUPPLIERS (euro)
eMobFin	LI,C	INITIAL ICEV STOCK[VEH TYPE] (vehicle)
.manufacturers	LI,I	INITIAL INTANGIBLE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL INVENTORIES[OEM,VEH TYPE,TECH] (vehicle)
.authorities	LI,A	INITIAL L&E ECB (euro)
.authorities	LI,A	INITIAL L&E EIB (euro)
.manufacturers	LI,I	INITIAL LEASE[OEM,DIVISION] (euro)
.banks	A	INITIAL LIABILITIES BANKS (euro)
.manufacturers	I	INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial liabilities check[OEM] (euro)
.manufacturers	C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle)
.authorities	A	INITIAL LOANS ECB (euro)
.banks	LI,A	INITIAL LOANS TO CONSUMERS (euro)
.authorities	LI,C	INITIAL LOANS TO GOV (euro)
.manufacturers	I	INITIAL LONG TERM DEBT[OEM,DIVISION] (euro)
.manufacturers	I	initial non current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL NONCURRENT ASSETS[OEM] (euro)
.manufacturers	I	INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] (euro)
.manufacturers	I	INITIAL NONCURRENT LIABILITIES[OEM] (euro)
.manufacturers	I	INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] (euro)
eMobFin	LI,A	INITIAL OEM FLEET[OEM,DIVISION,Car] (vehicle)
.manufacturers	LI,I	INITIAL PPE[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL RESERVES[OEM,Financial] (euro)
.manufacturers	I	INITIAL RESERVES GROUP[OEM] (euro)
.manufacturers	LI,I	INITIAL RETAINED EARNINGS[OEM,Financial] (euro)
.manufacturers	LI,I	INITIAL SECURITIES[OEM,DIVISION] (euro)
.banks	C	INITIAL SHARE DEPOSITS BANKS (Dmnl)
.banks	C	INITIAL SHARE OF CASH BANKS (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT ASSETS[OEM] (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT LIABILITIES[OEM] (Dmnl)
.banks	C	INITIAL SHARE OF EQUITY (Dmnl)
.manufacturers	I	INITIAL total ASSETS[OEM] (euro)
.manufacturers	I	initial total assets by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total assets check[OEM] (euro)
.manufacturers	I	initial total assets check 2[OEM] (euro)
.manufacturers	I	initial total current assets by division[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL total EQUITY[OEM] (euro)
.manufacturers	I	initial total equity by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total equity check[OEM] (euro)
.manufacturers	I	initial total liabilities[OEM] (euro)
.manufacturers	I	INITIAL total LIABILITIES by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total liabilities check[OEM] (euro)
.manufacturers	I	INITIAL total LIABILITIES less equity[OEM] (euro)
.manufacturers	I	initial total liabilities less equity by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total liabilities less equity check[OEM] (euro)
.manufacturers	I	initial total non current assets by division[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL TRADE[OEM,DIVISION] (euro)
.manufacturers	LI,C	INITIAL TRADE PAYABLES[OEM,Financial] (euro)
.manufacturers	I	INITIAL VEHICLE SALES[Foreign] (vehicle/Year)
.households	LI,A	INITIAL WEALTH HH CREDITOR (euro)
.households	LI,A	INITIAL WEALTH HH DEBTOR (euro)
.manufacturers	C	INITIAL WORLD VEHICLE SALES (vehicle/Year)
eMobFin	A	insurance expenditures (euro/Year)
eMobFin	F,A	insurance expenditures by HH creditor (euro/Year)
eMobFin	F,A	insurance expenditures by HH debtor (euro/Year)
.banks	C	insurance premiums ((euro/Year)/vehicle)
eMobFin	L	Intangible assets[OEM,DIVISION] (euro)
eMobFin	C	INTENSITY OF SELLING[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SGA[OEM] (Dmnl)
eMobFin	A	interest expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	interest income[OEM,DIVISION] (euro/Year)
.authorities	F,A	interest income ECB (euro/Year)
.authorities	F,A	interest income EIB (euro/Year)
.households	F,A	interest paid on Banks debt (euro/Year)
eMobFin	A	interest paid on Banks debt long term[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on Banks debt short term[OEM,DIVISION] (euro/Year)
.banks	F,A	interest paid on ECB debt (euro/Year)
.authorities	A	interest paid on EIB debt[OEM,DIVISION] (euro/Year)
eMobFin	F,A	interest paid on OEM debt[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on private Banks debt by OEM[OEM,DIVISION] (euro/Year)
.authorities	C	interest policy rate (Dmnl/Year)
eMobFin	L	Inventories[OEM,VEH TYPE,TECH] (vehicle)
eMobFin	C,F	inventories additions[OEM,VEH TYPE,BEV] (vehicle/Year)
eMobFin	F,A	inventories removals[OEM,VEH TYPE,TECH] (vehicle/Year)
eMobFin	A	inventories total[OEM] (vehicle)
eMobFin	L	Inventories value[OEM,DIVISION] (euro)
eMobFin	C	labour cost per vehicle[VEH TYPE] (euro/vehicle)
.banks	A	liabilities Banks (euro)
eMobFin	A	liabilities OEM[OEM] (euro)
.authorities	A	liabilities OEM by Division[OEM,DIVISION] (euro)
.suppliers	C	lifetime AFI (Year)
eMobFin	A	liquidity needs Banks (euro/Year)
.authorities	A	liquidity needs gov (euro/Year)
eMobFin	A	liquidity needs HH (euro/Year)
.banks	C	LOAN PERIOD LONG TERM (Year)
eMobFin	C	LOAN PERIOD SHORT TERM (Year)
.authorities	L	Loans ECB to Banks (euro)
.authorities	L	Loans ECB to Gov (euro)
.authorities	L	Loans EIB to OEM (euro)
.banks	F,A	loans long term repaid by OEM (euro/Year)
.banks	L	Loans long term to OEM (euro)
.authorities	F,A	loans repaid by Banks (euro/Year)
.banks	F,A	loans repaid by consumers (euro/Year)
.authorities	F,A	loans repaid by OEM (euro/Year)
.authorities	F,A	loans repaied by Gov (euro/Year)
.banks	F,A	loans short term repaid by OEM (euro/Year)
.banks	L	Loans short term to OEM (euro)
.banks	L	Loans to consumers (euro)
eMobFin	C	maintenance cost ((euro/Year)/vehicle)
eMobFin	F,A	maintenance expenditures (euro/Year)
eMobFin	C	market share domestic OEM[OEM] (Dmnl)
.authorities	A	maximum government expenditures (euro/Year)
eMobFin	A	maximum HH expenditures (euro/Year)
.banks	F,A	net bank deposits (euro/Year)
eMobFin	A	net income[OEM,DIVISION] (euro/Year)
eMobFin	A	net profit margin[OEM,DIVISION] (Dmnl)
.households	A	net savings HH creditor (euro/Year)
.banks	F,A	new loans long term to OEM (euro/Year)
.banks	F,A	new loans short term to OEM (euro/Year)
.authorities	F,A	new loans to Banks (euro/Year)
.banks	F,A	new loans to consumers (euro/Year)
.authorities	F,A	new loans to Gov (euro/Year)
.authorities	F,A	new loans to OEM (euro/Year)
eMobFin	C	nonautomotive wages (euro/Year)
eMobFin	A	noncurrent assets[OEM,DIVISION] (euro)
eMobFin	A	noncurrent liabilities[OEM,DIVISION] (euro)
eMobFin	Sub	OEM ()
eMobFin	L	OEM fleet[OEM,DIVISION,Car] (vehicle)
eMobFin	C	OEM spread over APR (Dmnl/Year)
.manufacturers	C	one year (Year)
eMobFin	A	operating costs[OEM,DIVISION] (euro/Year)
eMobFin	A	operating expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	operating income[OEM,DIVISION] (euro/Year)
eMobFin	A	operating margin[OEM,DIVISION] (Dmnl)
eMobFin	C	other income[OEM,DIVISION] (euro/Year)
eMobFin	C,F	other income HH (euro/Year)
.households	F,A	principal repayment banks (euro/Year)
eMobFin	F,A	principal repayment by HH (euro/Year)
.banks	F,A	principal repayment ECB (euro/Year)
.authorities	F,A	principal repayment EIB[OEM,DIVISION] (euro/Year)
.authorities	F,A	principal repayment gov (euro/Year)
eMobFin	F,A	principal repayment long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment OEM long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment OEM short term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment short term[OEM,DIVISION] (euro/Year)
eMobFin	A	profits from batteries (euro/Year)
eMobFin	A	profits from energy (euro/Year)
eMobFin	A	profits from raw materials (euro/Year)
eMobFin	A	proportions commercial vehicles[Commercial vehicles] (Dmnl)
eMobFin	C	R&D expenses[OEM,Financial] (euro/Year)
eMobFin	C	R&D government grants[OEM,Financial] (euro/Year)
eMobFin	C	raw material cost[VEH TYPE,TECH] (euro/vehicle)
eMobFin	A	raw material costs (euro/Year)
eMobFin	A	raw materials production costs (euro/Year)
eMobFin	C,F	reserves inflow[OEM,DIVISION] (euro/Year)
eMobFin	L	Retained earnings[OEM,DIVISION] (euro)
eMobFin	A	return on assets ROA[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on equity ROE[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on sales after taxes[OEM,DIVISION] (Dmnl)
eMobFin	A	return on sales before taxes[OEM,DIVISION] (Dmnl)
eMobFin	C	revenue per leased car ((euro/Year)/vehicle)
.banks	F,A	revenues Banks (euro/Year)
.authorities	F,A	revenues corporate tax (euro/Year)
.authorities	F,A	revenues EC (euro/Year)
.authorities	F,A	revenues EIB (euro/Year)
.authorities	F,A	revenues energy tax (euro/Year)
.authorities	F,A	revenues government (euro/Year)
.suppliers	F,A	revenues maintenance (euro/Year)
.authorities	F,A	revenues VAT (euro/Year)
.authorities	C,F	revenues vehicle tax (euro/Year)
eMobFin	A	sales revenue[OEM,Financial] (euro/Year)
eMobFin	A	sales revenue Financial[OEM] (euro/Year)
eMobFin	A	sales revenues Automotive[OEM] (euro/Year)
.manufacturers	C	scale parameter (Dmnl)
eMobFin	L	Securities and loans[OEM,DIVISION] (euro)
eMobFin	F,A	self deregistrations[OEM,DIVISION,Car] (vehicle/Year)
eMobFin	F,A	self registrations[OEM,DIVISION,Car] (vehicle/Year)
eMobFin	C	selling expenses[OEM,Financial] (euro/Year)
.manufacturers	C	SHARE OF INITIAL FIN SER[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER NC[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INTANGIBLE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INV VALUE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL LEASE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL RESERVES (Dmnl)
.manufacturers	C	SHARE OF INITIAL SECURITIES[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL TRADE[OEM,Financial] (Dmnl)
eMobFin	C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)
.manufacturers	I	SHARE OF SHORT TERM DEBT[OEM] (1)
.manufacturers	C	SHARE OF TRADE PAYABLES (Dmnl)
eMobFin	F,A	stock income (euro/Year)
eMobFin	A	sum of assets all agents (euro)
eMobFin	A	sum of equity and liabilities all agents (euro)
eMobFin	C	supplier markup (Dmnl)
eMobFin	F,A	supplier profits (euro/Year)
eMobFin	A	tax expenses[OEM,DIVISION] (euro/Year)
eMobFin	Sub	TECH ()
eMobFin	A	total debt by Division[OEM,DIVISION] (euro)
.manufacturers	I	total share of current assets[OEM,DIVISION] (1)
.manufacturers	I	total share of non current assets[OEM,DIVISION] (1)
eMobFin	F,A	trade pay inflow[OEM,DIVISION] (euro/Year)
eMobFin	F,A	trade pay outflow[OEM,DIVISION] (euro/Year)
eMobFin	L	Trade payables[OEM,DIVISION] (euro)
eMobFin	L	Trade receivables[OEM,DIVISION] (euro)
eMobFin	C,F	trade receivables inflow[OEM,Financial] (euro/Year)
eMobFin	F,A	trade receivables outflow[OEM,DIVISION] (euro/Year)
eMobFin	C,F	transfer[OEM,Financial] (euro/Year)
eMobFin	F,A	transfer inflow[OEM,Financial] (euro/Year)
eMobFin	F,A	VAT paid by creditors (euro/Year)
eMobFin	F,A	VAT paid by debtors (euro/Year)
eMobFin	F,A	VAT paid by suppliers (euro/Year)
eMobFin	Sub	VEH TYPE ()
eMobFin	C	vehicle fuel efficiency[VEH TYPE,TECH] (energy unit/km)
eMobFin	A	vehicle price[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	vehicle production cost[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	vehicle purchase[VEH TYPE,BEV] (euro/Year)
eMobFin	A	vehicle sales total (vehicle/Year)
eMobFin	A	vehicle stock[VEH TYPE] (vehicle)
eMobFin	A	vehicle stock total (vehicle)
.households	F,A	wages labour (euro/Year)
.households	A	wealth HH (euro)

Top

Supplementary Variables (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Supplementary Variables Being Used (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Quick Links:

Unused Variables (47 Variables + 0 Control Variables)

Group	Type	Variable
eMobFin	A	asset turnover[OEM] (Dmnl/Year)
.authorities	L	Budget EC (euro)
.banks	A	check balance sheet Banks (euro)
.authorities	A	check balance sheet ECB (euro)
.authorities	A	check balance sheet EIB (euro)
.authorities	A	check balance sheet Governments (euro)
.households	A	check balance sheet HH (euro)
.households	A	check balance sheet HH creditor (euro)
.households	A	check balance sheet HH debtor (euro)
eMobFin	A	check balance sheet OEM[OEM] (euro)
.suppliers	A	check balance sheet Suppliers (euro)
.banks	A	check initial Banks (euro)
.households	A	check initial HH debtor (euro)
eMobFin	A	check SFC (euro)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative depreciation PPE[OEM,DIVISION] (euro)
eMobFin	L	Cumulative depreciation vehicles[OEM,DIVISION] (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
eMobFin	A	current assets OEM[OEM] (euro)
eMobFin	A	current liabilities OEM[OEM] (euro)
eMobFin	A	EBIT margin[OEM,DIVISION] (Dmnl)
eMobFin	L	EVSE fast in use (point)
eMobFin	L	EVSE slow (point)
eMobFin	A	gross margin[OEM,DIVISION] (Dmnl)
eMobFin	A	gross profit per veh[VEH TYPE,TECH] (euro/vehicle)
.manufacturers	I	initial assets check[OEM] (euro)
.manufacturers	I	initial assets check 2[OEM] (euro)
.manufacturers	I	initial balance sheet check[OEM] (euro)
.manufacturers	I	initial balance sheet check 2[OEM] (euro)
.manufacturers	I	initial balance sheet check 3[OEM] (euro)
.manufacturers	I	initial current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial liabilities check[OEM] (euro)
.manufacturers	I	initial non current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	initial total equity check[OEM] (euro)
eMobFin	A	inventories total[OEM] (vehicle)
eMobFin	A	operating margin[OEM,DIVISION] (Dmnl)
eMobFin	A	proportions commercial vehicles[Commercial vehicles] (Dmnl)
eMobFin	A	return on assets ROA[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on equity ROE[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on sales after taxes[OEM,DIVISION] (Dmnl)
eMobFin	A	return on sales before taxes[OEM,DIVISION] (Dmnl)
.manufacturers	I	SHARE OF SHORT TERM DEBT[OEM] (1)
eMobFin	A	total debt by Division[OEM,DIVISION] (euro)
.manufacturers	I	total share of current assets[OEM,DIVISION] (1)
.manufacturers	I	total share of non current assets[OEM,DIVISION] (1)
eMobFin	A	vehicle sales total (vehicle/Year)

Top

Quick Links:

Stock Variables (55 Variables + 0 Control Variables)

Group	Type	Variable
.suppliers	L	Book value AFI (euro)
eMobFin	L	Book value PPE[OEM,DIVISION] (euro)
eMobFin	L	Book value vehicles[OEM,DIVISION] (euro)
.authorities	L	Budget EC (euro)
.authorities	L	Budget Government (euro)
eMobFin	L	Capital stock and reserves[OEM,DIVISION] (euro)
.banks	L	Cash Banks (euro)
.authorities	L	Cash ECB (euro)
.authorities	L	Cash EIB (euro)
.authorities	L	Cash OEM[OEM,DIVISION] (euro)
.suppliers	L	Cash Suppliers (euro)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative depreciation PPE[OEM,DIVISION] (euro)
eMobFin	L	Cumulative depreciation vehicles[OEM,DIVISION] (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
.households	L	Debt HH debtor (euro)
eMobFin	L	Debt HH to OEM[OEM,DIVISION] (euro)
eMobFin	L	Debt HH to OEM NC[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks long term[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks short term[OEM,DIVISION] (euro)
.banks	L	Debt to Central Bank (euro)
.authorities	L	Debt to ECB (euro)
.authorities	L	Debt to EIB[OEM,DIVISION] (euro)
.banks	L	Deposits Banks (euro)
.authorities	L	Equity and liabilities ECB (euro)
.authorities	L	Equity and liabilities EIB (euro)
.banks	L	Equity Banks (euro)
.authorities	L	Equity Government (euro)
.households	L	Equity HH creditor (euro)
.households	L	Equity HH debtor (euro)
.suppliers	L	Equity Suppliers (euro)
eMobFin	L	EV stock[VEH TYPE,BEV] (vehicle)
eMobFin	L	EVSE fast in use (point)
eMobFin	L	EVSE slow (point)
eMobFin	L	Financial services receivables[OEM,DIVISION] (euro)
eMobFin	L	Financial services receivables noncurrent[OEM,DIVISION] (euro)
eMobFin	L	Historical cost PPE[OEM,DIVISION] (euro)
eMobFin	L	Historical cost vehicles[OEM,DIVISION] (euro)
eMobFin	L	ICEV stock[VEH TYPE] (vehicle)
eMobFin	L	Intangible assets[OEM,DIVISION] (euro)
eMobFin	L	Inventories[OEM,VEH TYPE,TECH] (vehicle)
eMobFin	L	Inventories value[OEM,DIVISION] (euro)
.authorities	L	Loans ECB to Banks (euro)
.authorities	L	Loans ECB to Gov (euro)
.authorities	L	Loans EIB to OEM (euro)
.banks	L	Loans long term to OEM (euro)
.banks	L	Loans short term to OEM (euro)
.banks	L	Loans to consumers (euro)
eMobFin	L	OEM fleet[OEM,DIVISION,Car] (vehicle)
eMobFin	L	Retained earnings[OEM,DIVISION] (euro)
eMobFin	L	Securities and loans[OEM,DIVISION] (euro)
eMobFin	L	Trade payables[OEM,DIVISION] (euro)
eMobFin	L	Trade receivables[OEM,DIVISION] (euro)
.households	L	Wealth HH creditor (euro)
.households	L	Wealth HH debtor (euro)

Top

Quick Links:

Equations With Embedded Data (29 Variables + 0 Control Variables)

Group	Type	Variable
eMobFin	A	battery cost (euro/(kW*h))
.suppliers	L	Book value AFI (euro)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
eMobFin	F,A	dividends paid[OEM,DIVISION] (euro/Year)
eMobFin	A	EBIT margin[OEM,DIVISION] (Dmnl)
eMobFin	A	energy expenditures for suppliers (euro/Year)
eMobFin	A	energy production costs (euro/Year)
eMobFin	L	EV stock[VEH TYPE,BEV] (vehicle)
eMobFin	L	EVSE fast in use (point)
eMobFin	L	EVSE slow (point)
eMobFin	A	favourable EIB rate (Dmnl/Year)
eMobFin	A	gross margin[OEM,DIVISION] (Dmnl)
.households	F,A	interest paid on Banks debt (euro/Year)
eMobFin	A	interest paid on Banks debt long term[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on Banks debt short term[OEM,DIVISION] (euro/Year)
.banks	F,A	interest paid on ECB debt (euro/Year)
.authorities	A	interest paid on EIB debt[OEM,DIVISION] (euro/Year)
eMobFin	F,A	interest paid on OEM debt[OEM,DIVISION] (euro/Year)
eMobFin	A	net profit margin[OEM,DIVISION] (Dmnl)
eMobFin	A	operating margin[OEM,DIVISION] (Dmnl)
eMobFin	A	raw materials production costs (euro/Year)
eMobFin	A	return on equity ROE[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on sales before taxes[OEM,DIVISION] (Dmnl)
eMobFin	A	tax expenses[OEM,DIVISION] (euro/Year)
eMobFin	F,A	VAT paid by creditors (euro/Year)
eMobFin	F,A	VAT paid by debtors (euro/Year)
eMobFin	F,A	VAT paid by suppliers (euro/Year)
eMobFin	A	vehicle price[VEH TYPE,BEV] (euro/vehicle)

Top

Nonmonotonic Lookup Functions (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Non-Zero End Sloped Lookup Functions (0 Variables + 0 Control Variables)

Group

Type

Variable

Non-Zero

Top

Cascading Lookup Functions (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Equations With Step Pulse Or Related Functions (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Quick Links:

Equations With If Then Else Functions (1 Variables + 0 Control Variables)

Group	Type	Variable
eMobFin	A	liquidity needs Banks (euro/Year)

Top

Quick Links:

Equations With Min Or Max Functions (6 Variables + 0 Control Variables)

Group	Type	Variable
.banks	F,A	borrowing from ECB (euro/Year)
eMobFin	F,A	dividends paid[OEM,DIVISION] (euro/Year)
eMobFin	A	favourable EIB rate (Dmnl/Year)
.authorities	A	liquidity needs gov (euro/Year)
eMobFin	A	liquidity needs HH (euro/Year)
eMobFin	A	tax expenses[OEM,DIVISION] (euro/Year)

Top

Complex Variable (Richardson's Rule Threshold = 3) (32 Variables + 0 Control Variables)

Group	Type	Variable	Complexity
.banks	Complexity	assets Banks (euro)	4
eMobFin	Complexity	cost of sales by veh (euro/Year)	4
.authorities	Complexity	expenditures public infrastructure (euro/Year)	4
.banks	Complexity	INITIAL LOANS TO CONSUMERS (euro)	4
.manufacturers	Complexity	INITIAL total ASSETS (euro)	4
.manufacturers	Complexity	INITIAL total LIABILITIES less equity (euro)	4
.manufacturers	Complexity	initial total non current assets by division (euro)	4
eMobFin	Complexity	noncurrent assets (euro)	4
eMobFin	Complexity	raw material costs (euro/Year)	4
.authorities	Complexity	revenues government (euro/Year)	4
.manufacturers	Complexity	SHARE OF INITIAL CASH (Dmnl)	4
.manufacturers	Complexity	total share of non current assets (1)	4
eMobFin	Complexity	cash inflows OEM (euro/Year)	5
.households	Complexity	cash outflows HH creditor (euro/Year)	5
.households	Complexity	check initial HH debtor (euro)	5
eMobFin	Complexity	current assets (euro)	5
.manufacturers	Complexity	initial total current assets by division (euro)	5
.manufacturers	Complexity	total share of current assets (1)	5
.authorities	Complexity	Cash ECB (euro)	6
.authorities	Complexity	Cash EIB (euro)	6
.households	Complexity	cash outflows HH debtor (euro/Year)	6
.authorities	Complexity	expenditures government (euro/Year)	6
.suppliers	Complexity	Cash Suppliers (euro)	7
.banks	Complexity	check initial Banks (euro)	7
eMobFin	Complexity	sum of assets all agents (euro)	7
eMobFin	Complexity	sum of equity and liabilities all agents (euro)	7
.households	Complexity	Wealth HH creditor (euro)	8
eMobFin	Complexity	Retained earnings (euro)	9
.banks	Complexity	Cash Banks (euro)	12
.authorities	Complexity	Budget Government (euro)	13
.households	Complexity	Wealth HH debtor (euro)	13
.authorities	Complexity	Cash OEM (euro)	18

Top

Complex Stock (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Quick Links:

State Variables (57 Variables + 0 Control Variables)

Group	Type	Variable
.suppliers	L	Book value AFI (euro)
eMobFin	L	Book value PPE[OEM,DIVISION] (euro)
eMobFin	L	Book value vehicles[OEM,DIVISION] (euro)
.authorities	L	Budget EC (euro)
.authorities	L	Budget Government (euro)
eMobFin	L	Capital stock and reserves[OEM,DIVISION] (euro)
.banks	L	Cash Banks (euro)
.authorities	L	Cash ECB (euro)
.authorities	L	Cash EIB (euro)
.authorities	L	Cash OEM[OEM,DIVISION] (euro)
.suppliers	L	Cash Suppliers (euro)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative depreciation PPE[OEM,DIVISION] (euro)
eMobFin	L	Cumulative depreciation vehicles[OEM,DIVISION] (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
.households	L	Debt HH debtor (euro)
eMobFin	L	Debt HH to OEM[OEM,DIVISION] (euro)
eMobFin	L	Debt HH to OEM NC[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks long term[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks short term[OEM,DIVISION] (euro)
.banks	L	Debt to Central Bank (euro)
.authorities	L	Debt to ECB (euro)
.authorities	L	Debt to EIB[OEM,DIVISION] (euro)
.banks	L	Deposits Banks (euro)
eMobFin	DE,F,A	discontinuation depr PPE[OEM,DIVISION] (euro/Year)
eMobFin	DE,F,A	discontinuation depr veh[OEM,DIVISION] (euro/Year)
.authorities	L	Equity and liabilities ECB (euro)
.authorities	L	Equity and liabilities EIB (euro)
.banks	L	Equity Banks (euro)
.authorities	L	Equity Government (euro)
.households	L	Equity HH creditor (euro)
.households	L	Equity HH debtor (euro)
.suppliers	L	Equity Suppliers (euro)
eMobFin	L	EV stock[VEH TYPE,BEV] (vehicle)
eMobFin	L	EVSE fast in use (point)
eMobFin	L	EVSE slow (point)
eMobFin	L	Financial services receivables[OEM,DIVISION] (euro)
eMobFin	L	Financial services receivables noncurrent[OEM,DIVISION] (euro)
eMobFin	L	Historical cost PPE[OEM,DIVISION] (euro)
eMobFin	L	Historical cost vehicles[OEM,DIVISION] (euro)
eMobFin	L	ICEV stock[VEH TYPE] (vehicle)
eMobFin	L	Intangible assets[OEM,DIVISION] (euro)
eMobFin	L	Inventories[OEM,VEH TYPE,TECH] (vehicle)
eMobFin	L	Inventories value[OEM,DIVISION] (euro)
.authorities	L	Loans ECB to Banks (euro)
.authorities	L	Loans ECB to Gov (euro)
.authorities	L	Loans EIB to OEM (euro)
.banks	L	Loans long term to OEM (euro)
.banks	L	Loans short term to OEM (euro)
.banks	L	Loans to consumers (euro)
eMobFin	L	OEM fleet[OEM,DIVISION,Car] (vehicle)
eMobFin	L	Retained earnings[OEM,DIVISION] (euro)
eMobFin	L	Securities and loans[OEM,DIVISION] (euro)
eMobFin	L	Trade payables[OEM,DIVISION] (euro)
eMobFin	L	Trade receivables[OEM,DIVISION] (euro)
.households	L	Wealth HH creditor (euro)
.households	L	Wealth HH debtor (euro)

Top

Variables With Source Information (9 Variables + 0 Control Variables)

Group	Type	Variable	Sources
eMobFin	Sources	battery price (dollar/(kW*h))	Bloomberg New Energy Finance (BNEF). (2017). Lithium-ion battery costs: Squeezed Margins and New Business Models. Available at: https://about.bnef.com/blog/lithium-ion-battery-costs-squeezed-margins-new-business-models/ and Bloomberg New Energy Finance (BNEF). (2021). Battery Pack Prices Fall to an Average of $132/kWh, But Rising Commodity Prices Start to Bite. Available at: https://about.bnef.com/blog/battery-pack-prices-fall-to-an-average-of-132-kwh-but-rising-commodity-prices-start-to-bite/
eMobFin	Sources	EV sales (vehicle/Year)	IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)
eMobFin	Sources	EV stock (vehicle)	IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)
eMobFin	Sources	EVSE fast deployment (point/Year)	IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)
eMobFin	Sources	EVSE fast in use (point)	IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)
eMobFin	Sources	EVSE slow (point)	IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)
eMobFin	Sources	EVSE slow deployment (point/Year)	IEA. Global EV Data Explorer; International Energy Agency (IEA): Paris, France, 2021; Available online: https://www.iea.org/articles/global-ev-data-explorer (accessed on 1 December 2022)
eMobFin	Sources	fuel price diesel (euro/energy unit)	own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments
eMobFin	Sources	fuel price petrol (euro/energy unit)	own analyisis of data reported by European Commision’s Oil Bulletin, https://energy.ec.europa.eu/data-and-analysis/weekly-oil-bulletin_en#price-developments

Top

Quick Links:

Variables With Dimensionless Units (41 Variables + 0 Control Variables)

Group	Type	Variable
.manufacturers	C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] (Dmnl)
eMobFin	C	CORPORATE TAX RATE (Dmnl)
eMobFin	C	DIVIDEND DISTRIBUTION RATIO[OEM] (Dmnl )
eMobFin	A	EBIT margin[OEM,DIVISION] (Dmnl)
eMobFin	A	gross margin[OEM,DIVISION] (Dmnl)
eMobFin	C	HH SHARE OF VEHICLES (Dmnl)
.banks	C	INITIAL SHARE DEPOSITS BANKS (Dmnl)
.banks	C	INITIAL SHARE OF CASH BANKS (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT ASSETS[OEM] (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT LIABILITIES[OEM] (Dmnl)
.banks	C	INITIAL SHARE OF EQUITY (Dmnl)
eMobFin	C	INTENSITY OF R&D[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SELLING[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SGA[OEM] (Dmnl)
eMobFin	C	market share domestic OEM[OEM] (Dmnl)
eMobFin	A	net profit margin[OEM,DIVISION] (Dmnl)
eMobFin	A	operating margin[OEM,DIVISION] (Dmnl)
eMobFin	A	proportions commercial vehicles[Commercial vehicles] (Dmnl)
eMobFin	A	return on sales after taxes[OEM,DIVISION] (Dmnl)
eMobFin	A	return on sales before taxes[OEM,DIVISION] (Dmnl)
.manufacturers	C	scale parameter (Dmnl)
.manufacturers	C	SHARE OF ASSETS BY DIVISION[OEM,Financial] (Dmnl)
.manufacturers	I	SHARE OF INITIAL CASH[OEM,DIVISION] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER NC[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INTANGIBLE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INV VALUE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL LEASE[OEM,Financial] (Dmnl)
.manufacturers	I	SHARE OF INITIAL PPE[OEM,DIVISION] (Dmnl)
.manufacturers	C	SHARE OF INITIAL RESERVES (Dmnl)
.manufacturers	C	SHARE OF INITIAL SECURITIES[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL TRADE[OEM,Financial] (Dmnl)
eMobFin	C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)
.manufacturers	I	SHARE OF SHORT TERM DEBT[OEM] (1)
.manufacturers	C	SHARE OF TRADE PAYABLES (Dmnl)
eMobFin	C	supplier markup (Dmnl)
.manufacturers	I	total share of current assets[OEM,DIVISION] (1)
.manufacturers	I	total share of non current assets[OEM,DIVISION] (1)
eMobFin	C	VAT rate (Dmnl)

Top

Quick Links:

Variables without Predefined Min or Max Values (444 Variables + 4 Control Variables)

Group	Type	Variable
.suppliers	F,A	acquisition AFI (euro/Year)
eMobFin	C,F	acquisition PPE[OEM,Financial] (euro/Year)
eMobFin	C,F	acquisition vehicles[OEM,Financial] (euro/Year)
eMobFin	C	annual mileage[VEH TYPE] ((km/Year)/vehicle)
eMobFin	C	annual vehicle sales total[VEH TYPE] (vehicle/Year)
.households	C	APR (Dmnl/Year)
eMobFin	A	asset turnover[OEM] (Dmnl/Year)
.banks	A	assets Banks (euro)
eMobFin	A	assets by Division[OEM,DIVISION] (euro)
.authorities	A	assets ECB (euro)
.authorities	A	assets EIB (euro)
eMobFin	A	assets OEM[OEM] (euro)
.suppliers	A	assets Suppliers (euro)
.manufacturers	C	AUTOMOTIVE SHARE OF CURRENT LIABILITIES[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF EQUITY[OEM,Automotive] (Dmnl)
.manufacturers	C	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES[OEM,Automotive] (Dmnl)
eMobFin	A	automotive wages (euro/Year)
eMobFin	A	average cost inventory[OEM,DIVISION,VEH TYPE,TECH] (euro/vehicle)
eMobFin	C	AVERAGE ICEV LIFETIME (Year)
eMobFin	C	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year)
eMobFin	A	battery cost (euro/(kW*h))
eMobFin	A	battery cost per vehicle[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	battery demand ((kW*h)/Year)
eMobFin	C,D	battery price (dollar/(kW*h))
eMobFin	A	battery price in euro (euro/(kW*h))
.suppliers	L	Book value AFI (euro)
eMobFin	L	Book value PPE[OEM,DIVISION] (euro)
eMobFin	L	Book value vehicles[OEM,DIVISION] (euro)
eMobFin	F,A	borrowing[OEM,DIVISION] (euro/Year)
.households	F,A	borrowing from banks (euro/Year)
eMobFin	F,A	borrowing from banks long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from banks short term[OEM,DIVISION] (euro/Year)
.banks	F,A	borrowing from ECB (euro/Year)
.authorities	F,A	borrowing from EIB[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEM long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEM short term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	borrowing from OEMs (euro/Year)
.authorities	F,A	borrowing gov from ECB (euro/Year)
.authorities	L	Budget EC (euro)
.authorities	L	Budget Government (euro)
eMobFin	A	bus purchase (euro/Year)
eMobFin	L	Capital stock and reserves[OEM,DIVISION] (euro)
eMobFin	F,A	car purchase by creditor (euro/Year)
eMobFin	F,A	car purchase by debtor (euro/Year)
.banks	L	Cash Banks (euro)
.authorities	L	Cash ECB (euro)
.authorities	L	Cash EIB (euro)
.households	F,A	cash inflows HH creditor (euro/Year)
.households	F,A	cash inflows HH debtor (euro/Year)
eMobFin	F,A	cash inflows OEM[OEM,DIVISION] (euro/Year)
.suppliers	F,A	cash inflows Suppliers (euro/Year)
.authorities	L	Cash OEM[OEM,DIVISION] (euro)
.households	F,A	cash outflows HH creditor (euro/Year)
.households	F,A	cash outflows HH debtor (euro/Year)
eMobFin	F,A	cash outflows OEM[OEM,DIVISION] (euro/Year)
eMobFin	F,A	cash outflows Suppliers (euro/Year)
.suppliers	L	Cash Suppliers (euro)
eMobFin	C,F	change in intangibles[OEM,DIVISION] (euro/Year)
eMobFin	C,F	change in securities[OEM,DIVISION] (euro/Year)
eMobFin	F,A	change in value[OEM,DIVISION] (euro/Year)
.banks	A	check balance sheet Banks (euro)
.authorities	A	check balance sheet ECB (euro)
.authorities	A	check balance sheet EIB (euro)
.authorities	A	check balance sheet Governments (euro)
.households	A	check balance sheet HH (euro)
.households	A	check balance sheet HH creditor (euro)
.households	A	check balance sheet HH debtor (euro)
eMobFin	A	check balance sheet OEM[OEM] (euro)
.suppliers	A	check balance sheet Suppliers (euro)
.banks	A	check initial Banks (euro)
.households	A	check initial HH debtor (euro)
eMobFin	A	check SFC (euro)
eMobFin	F,A	commercial vehicle purchase (euro/Year)
eMobFin	C	CORPORATE TAX RATE (Dmnl)
eMobFin	C	cost of EVSE fast (euro/point)
eMobFin	C	cost of EVSE slow (euro/point)
eMobFin	C	cost of sales[OEM,Financial] (euro/Year)
eMobFin	A	cost of sales Automotive[OEM] (euro/Year)
eMobFin	A	cost of sales by veh[VEH TYPE] (euro/Year)
eMobFin	A	cost of sales total (euro/Year)
.suppliers	L	Cumulative AFI depreciation (euro)
eMobFin	L	Cumulative depreciation PPE[OEM,DIVISION] (euro)
eMobFin	L	Cumulative depreciation vehicles[OEM,DIVISION] (euro)
eMobFin	L	Cumulative electromobility subsidies (euro)
eMobFin	A	current assets[OEM,DIVISION] (euro)
eMobFin	A	current assets OEM[OEM] (euro)
eMobFin	A	current liabilities[OEM,DIVISION] (euro)
eMobFin	A	current liabilities OEM[OEM] (euro)
.households	L	Debt HH debtor (euro)
eMobFin	L	Debt HH to OEM[OEM,DIVISION] (euro)
eMobFin	L	Debt HH to OEM NC[OEM,DIVISION] (euro)
eMobFin	A	debt HH total (euro)
eMobFin	F,A	debt repayment[OEM,DIVISION] (euro/Year)
eMobFin	L	Debt to banks long term[OEM,DIVISION] (euro)
eMobFin	L	Debt to banks short term[OEM,DIVISION] (euro)
.banks	L	Debt to Central Bank (euro)
.authorities	L	Debt to ECB (euro)
.authorities	L	Debt to EIB[OEM,DIVISION] (euro)
eMobFin	F,A	decrease in inventories value[OEM,DIVISION] (euro/Year)
eMobFin	A	decrease in inventories value by type[OEM,DIVISION,VEH TYPE,TECH] (euro/Year)
.banks	L	Deposits Banks (euro)
.suppliers	F,A	depreciation AFI (euro/Year)
eMobFin	F,A	depreciation and amortisation[OEM,DIVISION] (euro/Year)
eMobFin	F,A	depreciation PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	depreciation vehicles[OEM,DIVISION] (euro/Year)
.authorities	A	desired government expenditures (euro/Year)
eMobFin	A	desired HH expenditures (euro/Year)
eMobFin	DE,F,A	discontinuation depr PPE[OEM,DIVISION] (euro/Year)
eMobFin	DE,F,A	discontinuation depr veh[OEM,DIVISION] (euro/Year)
eMobFin	F,A	discontinuation PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	discontinuation vehicles[OEM,DIVISION] (euro/Year)
eMobFin	C	DIVIDEND DISTRIBUTION RATIO[OEM] (Dmnl )
eMobFin	F,A	dividends outflow[OEM,DIVISION] (euro/Year)
eMobFin	F,A	dividends paid[OEM,DIVISION] (euro/Year)
eMobFin	A	earnings before taxes[OEM,DIVISION] (euro/Year)
eMobFin	A	EBIT[OEM,DIVISION] (euro/Year)
eMobFin	A	EBIT margin[OEM,DIVISION] (Dmnl)
eMobFin	C	ECONOMIC LIFE OEM FLEET (Year)
eMobFin	F,A	electromobility subsidies (euro/Year)
.authorities	C	emission penalties (euro/Year)
eMobFin	A	energy costs electricity[VEH TYPE,BEV] (euro/Year)
eMobFin	A	energy costs fossil[Bus,ICEV] (euro/Year)
eMobFin	A	energy demand[VEH TYPE,TECH] (energy unit/Year)
eMobFin	A	energy demand per vehicle[VEH TYPE,TECH] ((energy unit/Year)/vehicle)
eMobFin	F,A	energy expenditures (euro/Year)
eMobFin	A	energy expenditures for governments (euro/Year)
eMobFin	A	energy expenditures for suppliers (euro/Year)
eMobFin	A	energy production costs (euro/Year)
.banks	A	equity and liabilities Banks (euro)
.authorities	L	Equity and liabilities ECB (euro)
.authorities	L	Equity and liabilities EIB (euro)
.authorities	A	equity and liabilities Government (euro)
.households	A	equity and liabilities HH (euro)
eMobFin	A	equity and liabilities OEM[OEM] (euro)
.banks	L	Equity Banks (euro)
.authorities	L	Equity Government (euro)
.households	L	Equity HH creditor (euro)
.households	L	Equity HH debtor (euro)
eMobFin	A	equity OEM[OEM] (euro)
eMobFin	A	equity OEM by Division[OEM,DIVISION] (euro)
.suppliers	L	Equity Suppliers (euro)
eMobFin	C	EV battery capacity[VEH TYPE,BEV] ((kW*h)/vehicle)
eMobFin	C,D	EV sales[VEH TYPE,BEV] (vehicle/Year)
eMobFin	A	EV sales total[VEH TYPE] (vehicle/Year)
eMobFin	L	EV stock[VEH TYPE,BEV] (vehicle)
eMobFin	A	EV stock total[VEH TYPE] (vehicle)
eMobFin	C,D	EVSE fast deployment (point/Year)
eMobFin	L	EVSE fast in use (point)
eMobFin	L	EVSE slow (point)
eMobFin	C,D	EVSE slow deployment (point/Year)
eMobFin	C,D	exchange rate euro dollar (dollar/euro)
.authorities	F,A	expenditures EC (euro/Year)
.authorities	F,A	expenditures EIB (euro/Year)
.authorities	F,A	expenditures government (euro/Year)
.authorities	C,F	expenditures on health, education and other (euro/Year)
.authorities	F,A	expenditures procurement (euro/Year)
.authorities	F,A	expenditures public infrastructure (euro/Year)
.authorities	C,F	expenditures public R&D (euro/Year)
.authorities	F,A	expenditures purchase subsidy (euro/Year)
eMobFin	C,D	expenditures purchase subsidy in dollar (dollar/Year)
.authorities	C,F	expenditures scrappage scheme (euro/Year)
eMobFin	A	favourable EIB rate (Dmnl/Year)
eMobFin	A	financial result[OEM,DIVISION] (euro/Year)
eMobFin	L	Financial services receivables[OEM,DIVISION] (euro)
eMobFin	L	Financial services receivables noncurrent[OEM,DIVISION] (euro)
eMobFin	C,D	fuel price diesel (euro/energy unit)
eMobFin	C,D	fuel price electricity (euro/energy unit)
eMobFin	C,D	fuel price petrol (euro/energy unit)
.authorities	C	fund to support zero emission mobility and automotive workers (euro/Year)
eMobFin	C	general and administrative expenses[OEM,Financial] (euro/Year)
eMobFin	A	gross margin[OEM,DIVISION] (Dmnl)
eMobFin	A	gross profit per veh[VEH TYPE,TECH] (euro/vehicle)
eMobFin	A	gross result or profit[OEM,DIVISION] (euro/Year)
eMobFin	A	HH debt to OEMs[OEM,DIVISION] (euro)
eMobFin	C	HH SHARE OF VEHICLES (Dmnl)
eMobFin	L	Historical cost PPE[OEM,DIVISION] (euro)
eMobFin	L	Historical cost vehicles[OEM,DIVISION] (euro)
eMobFin	A	ICEV sales[VEH TYPE] (vehicle/Year)
eMobFin	A	ICEV sales excl self registrations[Bus] (vehicle/Year)
eMobFin	F,A	ICEV scrap rate[VEH TYPE] (vehicle/Year)
eMobFin	L	ICEV stock[VEH TYPE] (vehicle)
eMobFin	F,A	increase hist cost PPE[OEM,DIVISION] (euro/Year)
eMobFin	F,A	increase hist cost veh[OEM,DIVISION] (euro/Year)
eMobFin	C,F	increase in inventories value[OEM,Financial] (euro/Year)
eMobFin	A	increase in inventories value by type[OEM,VEH TYPE,TECH] (euro/Year)
eMobFin	F,A	inflow EVSE fast (point/Year)
eMobFin	F,A	inflow EVSE slow (point/Year)
eMobFin	F,A	inflow to EV stock[VEH TYPE,BEV] (vehicle/Year)
eMobFin	F,A	inflow to ICEV stock[VEH TYPE] (vehicle/Year)
.banks	C	INITIAL ASSETS BANKS (euro)
.manufacturers	I	INITIAL ASSETS BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial assets check[OEM] (euro)
.manufacturers	I	initial assets check 2[OEM] (euro)
.authorities	C	INITIAL ASSETS ECB (euro)
.authorities	C	INITIAL ASSETS EIB (euro)
.manufacturers	C	INITIAL ASSETS PER VEHICLE (euro/vehicle)
.suppliers	LI,C	INITIAL ASSETS SUPPLIERS (euro)
.manufacturers	I	initial balance sheet check[OEM] (euro)
.manufacturers	I	initial balance sheet check 2[OEM] (euro)
.manufacturers	I	initial balance sheet check 3[OEM] (euro)
.manufacturers	I	initial balance sheet check by Division[OEM,DIVISION] (euro)
.authorities	LI,C	INITIAL BUDGET EC (euro)
.authorities	LI,C	INITIAL BUDGET GOV (euro)
.manufacturers	LI,I	INITIAL CASH[OEM,DIVISION] (euro)
.banks	LI,A	INITIAL CASH BANKS (euro)
.authorities	LI,A	INITIAL CASH ECB (euro)
.authorities	LI,A	INITIAL CASH EIB (euro)
eMobFin	LI,A	INITIAL CUM DEPR PPE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL CUM DEPR VEH[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL CURRENT ASSETS[OEM] (euro)
.manufacturers	I	INITIAL CURRENT ASSETS BY DIVISION[OEM,Financial] (euro)
.manufacturers	I	initial current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL CURRENT LIABILITIES[OEM] (euro)
.manufacturers	I	INITIAL CURRENT LIABILITIES BY DIVISION[OEM,Financial] (euro)
.authorities	LI,A	INITIAL DEBT GOV (euro)
.households	A	INITIAL DEBT HH DEBTOR (euro)
.manufacturers	LI,A	INITIAL DEBT LONG TERM TO BANKS[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL DEBT SHORT TERM TO BANKS[OEM,Financial] (euro)
.banks	LI,A	INITIAL DEBT TO CENTRAL BANK (euro)
.manufacturers	LI,C	INITIAL DEBT TO EIB[OEM,Financial] (euro)
.banks	LI,A	INITIAL DEPOSITS BANKS (euro)
.banks	LI,A	INITIAL EQUITY BANKS (euro)
.authorities	LI,A	INITIAL EQUITY GOV (euro)
.households	LI,A	INITIAL EQUITY HH CREDITOR (euro)
.households	LI,C	INITIAL EQUITY HH DEBTOR (euro)
.suppliers	LI,A	INITIAL EQUITY SUPPLIERS (euro)
.manufacturers	LI,I	INITIAL FIN SER[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL FIN SER NC[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL HIST COST PPE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL HIST COST VEH[OEM,DIVISION] (euro)
eMobFin	LI,C	INITIAL ICEV STOCK[VEH TYPE] (vehicle)
.manufacturers	LI,I	INITIAL INTANGIBLE[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL INV VALUE[OEM,DIVISION] (euro)
eMobFin	LI,A	INITIAL INVENTORIES[OEM,VEH TYPE,TECH] (vehicle)
.authorities	LI,A	INITIAL L&E ECB (euro)
.authorities	LI,A	INITIAL L&E EIB (euro)
.manufacturers	LI,I	INITIAL LEASE[OEM,DIVISION] (euro)
.banks	A	INITIAL LIABILITIES BANKS (euro)
.manufacturers	I	INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial liabilities check[OEM] (euro)
.manufacturers	C	INITIAL LIABILITIES PER VEHICLE (euro/vehicle)
.authorities	A	INITIAL LOANS ECB (euro)
.banks	LI,A	INITIAL LOANS TO CONSUMERS (euro)
.authorities	LI,C	INITIAL LOANS TO GOV (euro)
.manufacturers	I	INITIAL LONG TERM DEBT[OEM,DIVISION] (euro)
.manufacturers	I	initial non current assets by division check[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL NONCURRENT ASSETS[OEM] (euro)
.manufacturers	I	INITIAL NONCURRENT ASSETS BY DIVISION[OEM,Financial] (euro)
.manufacturers	I	INITIAL NONCURRENT LIABILITIES[OEM] (euro)
.manufacturers	I	INITIAL NONCURRENT LIABILITIES BY DIVISION[OEM,Financial] (euro)
eMobFin	LI,A	INITIAL OEM FLEET[OEM,DIVISION,Car] (vehicle)
.manufacturers	LI,I	INITIAL PPE[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL RESERVES[OEM,Financial] (euro)
.manufacturers	I	INITIAL RESERVES GROUP[OEM] (euro)
.manufacturers	LI,I	INITIAL RETAINED EARNINGS[OEM,Financial] (euro)
.manufacturers	LI,I	INITIAL SECURITIES[OEM,DIVISION] (euro)
.banks	C	INITIAL SHARE DEPOSITS BANKS (Dmnl)
.banks	C	INITIAL SHARE OF CASH BANKS (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT ASSETS[OEM] (Dmnl)
.manufacturers	C	INITIAL SHARE OF CURRENT LIABILITIES[OEM] (Dmnl)
.banks	C	INITIAL SHARE OF EQUITY (Dmnl)
.manufacturers	I	INITIAL total ASSETS[OEM] (euro)
.manufacturers	I	initial total assets by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total assets check[OEM] (euro)
.manufacturers	I	initial total assets check 2[OEM] (euro)
.manufacturers	I	initial total current assets by division[OEM,DIVISION] (euro)
.manufacturers	I	INITIAL total EQUITY[OEM] (euro)
.manufacturers	I	initial total equity by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total equity check[OEM] (euro)
.manufacturers	I	initial total liabilities[OEM] (euro)
.manufacturers	I	INITIAL total LIABILITIES by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total liabilities check[OEM] (euro)
.manufacturers	I	INITIAL total LIABILITIES less equity[OEM] (euro)
.manufacturers	I	initial total liabilities less equity by division[OEM,DIVISION] (euro)
.manufacturers	I	initial total liabilities less equity check[OEM] (euro)
.manufacturers	I	initial total non current assets by division[OEM,DIVISION] (euro)
.manufacturers	LI,I	INITIAL TRADE[OEM,DIVISION] (euro)
.manufacturers	LI,C	INITIAL TRADE PAYABLES[OEM,Financial] (euro)
.manufacturers	I	INITIAL VEHICLE SALES[Foreign] (vehicle/Year)
.households	LI,A	INITIAL WEALTH HH CREDITOR (euro)
.households	LI,A	INITIAL WEALTH HH DEBTOR (euro)
.manufacturers	C	INITIAL WORLD VEHICLE SALES (vehicle/Year)
eMobFin	A	insurance expenditures (euro/Year)
eMobFin	F,A	insurance expenditures by HH creditor (euro/Year)
eMobFin	F,A	insurance expenditures by HH debtor (euro/Year)
.banks	C	insurance premiums ((euro/Year)/vehicle)
eMobFin	L	Intangible assets[OEM,DIVISION] (euro)
eMobFin	C	INTENSITY OF R&D[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SELLING[OEM] (Dmnl)
eMobFin	C	INTENSITY OF SGA[OEM] (Dmnl)
eMobFin	A	interest expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	interest income[OEM,DIVISION] (euro/Year)
.authorities	F,A	interest income ECB (euro/Year)
.authorities	F,A	interest income EIB (euro/Year)
.households	F,A	interest paid on Banks debt (euro/Year)
eMobFin	A	interest paid on Banks debt long term[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on Banks debt short term[OEM,DIVISION] (euro/Year)
.banks	F,A	interest paid on ECB debt (euro/Year)
.authorities	A	interest paid on EIB debt[OEM,DIVISION] (euro/Year)
eMobFin	F,A	interest paid on OEM debt[OEM,DIVISION] (euro/Year)
eMobFin	A	interest paid on private Banks debt by OEM[OEM,DIVISION] (euro/Year)
.authorities	C	interest policy rate (Dmnl/Year)
eMobFin	L	Inventories[OEM,VEH TYPE,TECH] (vehicle)
eMobFin	C,F	inventories additions[OEM,VEH TYPE,BEV] (vehicle/Year)
eMobFin	F,A	inventories removals[OEM,VEH TYPE,TECH] (vehicle/Year)
eMobFin	A	inventories total[OEM] (vehicle)
eMobFin	L	Inventories value[OEM,DIVISION] (euro)
eMobFin	C	labour cost per vehicle[VEH TYPE] (euro/vehicle)
.banks	A	liabilities Banks (euro)
eMobFin	A	liabilities OEM[OEM] (euro)
.authorities	A	liabilities OEM by Division[OEM,DIVISION] (euro)
.suppliers	C	lifetime AFI (Year)
eMobFin	A	liquidity needs Banks (euro/Year)
.authorities	A	liquidity needs gov (euro/Year)
eMobFin	A	liquidity needs HH (euro/Year)
.banks	C	LOAN PERIOD LONG TERM (Year)
eMobFin	C	LOAN PERIOD SHORT TERM (Year)
.authorities	L	Loans ECB to Banks (euro)
.authorities	L	Loans ECB to Gov (euro)
.authorities	L	Loans EIB to OEM (euro)
.banks	F,A	loans long term repaid by OEM (euro/Year)
.banks	L	Loans long term to OEM (euro)
.authorities	F,A	loans repaid by Banks (euro/Year)
.banks	F,A	loans repaid by consumers (euro/Year)
.authorities	F,A	loans repaid by OEM (euro/Year)
.authorities	F,A	loans repaied by Gov (euro/Year)
.banks	F,A	loans short term repaid by OEM (euro/Year)
.banks	L	Loans short term to OEM (euro)
.banks	L	Loans to consumers (euro)
eMobFin	C	maintenance cost ((euro/Year)/vehicle)
eMobFin	F,A	maintenance expenditures (euro/Year)
eMobFin	C	market share domestic OEM[OEM] (Dmnl)
.authorities	A	maximum government expenditures (euro/Year)
eMobFin	A	maximum HH expenditures (euro/Year)
.banks	F,A	net bank deposits (euro/Year)
eMobFin	A	net income[OEM,DIVISION] (euro/Year)
eMobFin	A	net profit margin[OEM,DIVISION] (Dmnl)
.households	A	net savings HH creditor (euro/Year)
.banks	F,A	new loans long term to OEM (euro/Year)
.banks	F,A	new loans short term to OEM (euro/Year)
.authorities	F,A	new loans to Banks (euro/Year)
.banks	F,A	new loans to consumers (euro/Year)
.authorities	F,A	new loans to Gov (euro/Year)
.authorities	F,A	new loans to OEM (euro/Year)
eMobFin	C	nonautomotive wages (euro/Year)
eMobFin	A	noncurrent assets[OEM,DIVISION] (euro)
eMobFin	A	noncurrent liabilities[OEM,DIVISION] (euro)
eMobFin	L	OEM fleet[OEM,DIVISION,Car] (vehicle)
eMobFin	C	OEM spread over APR (Dmnl/Year)
.manufacturers	C	one year (Year)
eMobFin	A	operating costs[OEM,DIVISION] (euro/Year)
eMobFin	A	operating expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	operating income[OEM,DIVISION] (euro/Year)
eMobFin	A	operating margin[OEM,DIVISION] (Dmnl)
eMobFin	C	other income[OEM,DIVISION] (euro/Year)
eMobFin	C,F	other income HH (euro/Year)
.households	F,A	principal repayment banks (euro/Year)
eMobFin	F,A	principal repayment by HH (euro/Year)
.banks	F,A	principal repayment ECB (euro/Year)
.authorities	F,A	principal repayment EIB[OEM,DIVISION] (euro/Year)
.authorities	F,A	principal repayment gov (euro/Year)
eMobFin	F,A	principal repayment long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment OEM long term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment OEM short term[OEM,DIVISION] (euro/Year)
eMobFin	F,A	principal repayment short term[OEM,DIVISION] (euro/Year)
eMobFin	A	profits from batteries (euro/Year)
eMobFin	A	profits from energy (euro/Year)
eMobFin	A	profits from raw materials (euro/Year)
eMobFin	A	proportions commercial vehicles[Commercial vehicles] (Dmnl)
eMobFin	C	R&D expenses[OEM,Financial] (euro/Year)
eMobFin	C	R&D government grants[OEM,Financial] (euro/Year)
eMobFin	C	raw material cost[VEH TYPE,TECH] (euro/vehicle)
eMobFin	A	raw material costs (euro/Year)
eMobFin	A	raw materials production costs (euro/Year)
eMobFin	C,F	reserves inflow[OEM,DIVISION] (euro/Year)
eMobFin	L	Retained earnings[OEM,DIVISION] (euro)
eMobFin	A	return on assets ROA[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on equity ROE[OEM,DIVISION] (Dmnl/Year)
eMobFin	A	return on sales after taxes[OEM,DIVISION] (Dmnl)
eMobFin	A	return on sales before taxes[OEM,DIVISION] (Dmnl)
eMobFin	C	revenue per leased car ((euro/Year)/vehicle)
.banks	F,A	revenues Banks (euro/Year)
.authorities	F,A	revenues corporate tax (euro/Year)
.authorities	F,A	revenues EC (euro/Year)
.authorities	F,A	revenues EIB (euro/Year)
.authorities	F,A	revenues energy tax (euro/Year)
.authorities	F,A	revenues government (euro/Year)
.suppliers	F,A	revenues maintenance (euro/Year)
.authorities	F,A	revenues VAT (euro/Year)
.authorities	C,F	revenues vehicle tax (euro/Year)
eMobFin	A	sales revenue[OEM,Financial] (euro/Year)
eMobFin	A	sales revenue Financial[OEM] (euro/Year)
eMobFin	A	sales revenues Automotive[OEM] (euro/Year)
.manufacturers	C	scale parameter (Dmnl)
eMobFin	L	Securities and loans[OEM,DIVISION] (euro)
eMobFin	F,A	self deregistrations[OEM,DIVISION,Car] (vehicle/Year)
eMobFin	F,A	self registrations[OEM,DIVISION,Car] (vehicle/Year)
eMobFin	C	selling expenses[OEM,Financial] (euro/Year)
.manufacturers	C	SHARE OF ASSETS BY DIVISION[OEM,Financial] (Dmnl)
.manufacturers	I	SHARE OF INITIAL CASH[OEM,DIVISION] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL FIN SER NC[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INTANGIBLE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL INV VALUE[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL LEASE[OEM,Financial] (Dmnl)
.manufacturers	I	SHARE OF INITIAL PPE[OEM,DIVISION] (Dmnl)
.manufacturers	C	SHARE OF INITIAL RESERVES (Dmnl)
.manufacturers	C	SHARE OF INITIAL SECURITIES[OEM,Financial] (Dmnl)
.manufacturers	C	SHARE OF INITIAL TRADE[OEM,Financial] (Dmnl)
eMobFin	C	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)
.manufacturers	I	SHARE OF SHORT TERM DEBT[OEM] (1)
.manufacturers	C	SHARE OF TRADE PAYABLES (Dmnl)
eMobFin	F,A	stock income (euro/Year)
eMobFin	A	sum of assets all agents (euro)
eMobFin	A	sum of equity and liabilities all agents (euro)
eMobFin	C	supplier markup (Dmnl)
eMobFin	F,A	supplier profits (euro/Year)
eMobFin	A	tax expenses[OEM,DIVISION] (euro/Year)
eMobFin	A	total debt by Division[OEM,DIVISION] (euro)
.manufacturers	I	total share of current assets[OEM,DIVISION] (1)
.manufacturers	I	total share of non current assets[OEM,DIVISION] (1)
eMobFin	F,A	trade pay inflow[OEM,DIVISION] (euro/Year)
eMobFin	F,A	trade pay outflow[OEM,DIVISION] (euro/Year)
eMobFin	L	Trade payables[OEM,DIVISION] (euro)
eMobFin	L	Trade receivables[OEM,DIVISION] (euro)
eMobFin	C,F	trade receivables inflow[OEM,Financial] (euro/Year)
eMobFin	F,A	trade receivables outflow[OEM,DIVISION] (euro/Year)
eMobFin	C,F	transfer[OEM,Financial] (euro/Year)
eMobFin	F,A	transfer inflow[OEM,Financial] (euro/Year)
eMobFin	F,A	VAT paid by creditors (euro/Year)
eMobFin	F,A	VAT paid by debtors (euro/Year)
eMobFin	F,A	VAT paid by suppliers (euro/Year)
eMobFin	C	VAT rate (Dmnl)
eMobFin	C	vehicle fuel efficiency[VEH TYPE,TECH] (energy unit/km)
eMobFin	A	vehicle price[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	vehicle production cost[VEH TYPE,BEV] (euro/vehicle)
eMobFin	A	vehicle purchase[VEH TYPE,BEV] (euro/Year)
eMobFin	A	vehicle sales total (vehicle/Year)
eMobFin	A	vehicle stock[VEH TYPE] (vehicle)
eMobFin	A	vehicle stock total (vehicle)
.households	F,A	wages labour (euro/Year)
.households	A	wealth HH (euro)
.households	L	Wealth HH creditor (euro)
.households	L	Wealth HH debtor (euro)
.Control	C	FINAL TIME (Year)
.Control	C	INITIAL TIME (Year)
.Control	C	SAVEPER (Year )
.Control	C	TIME STEP (Year )

Top

Function Sensitivity Parameters (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Data Lookup Tables (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Variables Using Macros (0 Variables + 0 Control Variables)

Group

Type

Variable

Top

Quick Links:

Variables Not In Any View (2 Variables + 3 Control Variables)

Group	Type	Variable
.manufacturers	I	INITIAL LIABILITIES BY DIVISION[OEM,DIVISION] (euro)
.manufacturers	I	initial non current assets by division check[OEM,DIVISION] (euro)
.Control	C	FINAL TIME (Year)
.Control	C	INITIAL TIME (Year)
.Control	C	SAVEPER (Year )

Top

Equations With Unit Errors Or Warnings (0 Variables + 0 Control Variables)

Group

Type

Variable

Units

Top

Units (6/17)

Units	Type	Alternates
1/Year	Basic	[Dmnl/Year]
Dmnl	Basic	[1]
euro	Basic
point	Basic
vehicle	Basic
Year	Basic
dollar/euro	Combined
dollar/kW*h	Combined	[dollar/(kW*h)]
dollar/Year	Combined
energy unit/km	Combined
energy unit/Year	Combined
energy unit/Year*vehicle	Combined	[(energy unit/Year)/vehicle]
euro/energy unit	Combined
euro/kW*h	Combined	[euro/(kW*h)]
euro/point	Combined
euro/vehicle	Combined
euro/Year	Combined
euro/Year*vehicle	Combined	[(euro/Year)/vehicle]
km/Year*vehicle	Combined	[(km/Year)/vehicle]
kW*h/vehicle	Combined	[(kW*h)/vehicle]
kW*h/Year	Combined	[(kW*h)/Year]
point/Year	Combined
vehicle/Year	Combined

Top

Feedback Loops (27|0 Loops ) Maximum Loop Length: 5 [2,5] | [0,0]

Group

Type

Variable

Loops

+/- Ratio

Loops (IVV)

+/- Ratio

.banks

Feedback...

borrowing from ECB (euro/Year)

4 (14,8%)

3 [ 3, 5]

1 [ 3, 3]

3,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Debt to Central Bank (euro)

4 (14,8%)

3 [ 3, 5]

1 [ 2, 2]

3,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

borrowing from banks (euro/Year)

3 (11,1%)

2 [ 3, 5]

1 [ 4, 4]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

borrowing gov from ECB (euro/Year)

3 (11,1%)

2 [ 3, 5]

1 [ 4, 4]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Cash Banks (euro)

3 (11,1%)

2 [ 5, 5]

1 [ 3, 3]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

Debt HH debtor (euro)

3 (11,1%)

2 [ 3, 5]

1 [ 2, 2]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Debt to ECB (euro)

3 (11,1%)

2 [ 3, 5]

1 [ 2, 2]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

liquidity needs Banks (euro/Year)

3 (11,1%)

2 [ 5, 5]

1 [ 3, 3]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

principal repayment banks (euro/Year)

3 (11,1%)

2 [ 3, 5]

1 [ 2, 2]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

principal repayment ECB (euro/Year)

3 (11,1%)

2 [ 3, 5]

1 [ 2, 2]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

principal repayment gov (euro/Year)

3 (11,1%)

2 [ 3, 5]

1 [ 2, 2]

2,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Debt HH to OEM NC (euro)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Debt HH to OEM (euro)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Debt to banks long term (euro)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Debt to banks short term (euro)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Debt to EIB (euro)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

liquidity needs gov (euro/Year)

2 (7,4%)

1 [ 5, 5]

1 [ 4, 4]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

liquidity needs HH (euro/Year)

2 (7,4%)

1 [ 5, 5]

1 [ 4, 4]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

principal repayment EIB (euro/Year)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

principal repayment long term (euro/Year)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

principal repayment OEM long term (euro/Year)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

principal repayment OEM short term (euro/Year)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

principal repayment short term (euro/Year)

2 (7,4%)

1 [ 3, 3]

1 [ 2, 2]

1,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

average cost inventory (euro/vehicle)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

Book value AFI (euro)

1 (3,7%)

0 [ 0, 0]

1 [ 2, 2]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

borrowing from banks long term (euro/Year)

1 (3,7%)

1 [ 3, 3]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

borrowing from banks short term (euro/Year)

1 (3,7%)

1 [ 3, 3]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

borrowing from EIB (euro/Year)

1 (3,7%)

1 [ 3, 3]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

borrowing from OEM long term (euro/Year)

1 (3,7%)

1 [ 3, 3]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

borrowing from OEM short term (euro/Year)

1 (3,7%)

1 [ 3, 3]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Budget Government (euro)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

decrease in inventories value by type (euro/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

decrease in inventories value (euro/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

depreciation AFI (euro/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 2, 2]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

desired government expenditures (euro/Year)

1 (3,7%)

1 [ 5, 5]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

desired HH expenditures (euro/Year)

1 (3,7%)

1 [ 5, 5]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

ICEV scrap rate (vehicle/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 2, 2]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

ICEV stock (vehicle)

1 (3,7%)

0 [ 0, 0]

1 [ 2, 2]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

interest paid on ECB debt (euro/Year)

1 (3,7%)

1 [ 5, 5]

0 [ 0, 0]

Infinite

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Inventories value (euro)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

maximum government expenditures (euro/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

maximum HH expenditures (euro/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

OEM fleet (vehicle)

1 (3,7%)

0 [ 0, 0]

1 [ 2, 2]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

self deregistrations (vehicle/Year)

1 (3,7%)

0 [ 0, 0]

1 [ 2, 2]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

Wealth HH debtor (euro)

1 (3,7%)

0 [ 0, 0]

1 [ 4, 4]

0,00

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

acquisition AFI (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

acquisition PPE (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

acquisition vehicles (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

annual mileage ((km/Year)/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

annual vehicle sales total (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

APR (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

asset turnover (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

assets Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

assets by Division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

assets ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

assets EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

assets OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

assets Suppliers (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

AUTOMOTIVE SHARE OF EQUITY (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

automotive wages (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

AVERAGE ICEV LIFETIME (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

battery cost (euro/(kW*h))

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

battery cost per vehicle (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

battery demand ((kW*h)/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

battery price (dollar/(kW*h))

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

battery price in euro (euro/(kW*h))

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Book value PPE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Book value vehicles (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

borrowing from OEMs (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

borrowing (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Budget EC (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

bus purchase (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Capital stock and reserves (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

car purchase by creditor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

car purchase by debtor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Cash ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Cash EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

cash inflows HH creditor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

cash inflows HH debtor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cash inflows OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

cash inflows Suppliers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Cash OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

cash outflows HH creditor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

cash outflows HH debtor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cash outflows OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cash outflows Suppliers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

Cash Suppliers (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

change in intangibles (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

change in securities (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

change in value (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

check balance sheet Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

check balance sheet ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

check balance sheet EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

check balance sheet Governments (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

check balance sheet HH (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

check balance sheet HH creditor (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

check balance sheet HH debtor (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

check balance sheet OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

check balance sheet Suppliers (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

check initial Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

check initial HH debtor (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

check SFC (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

commercial vehicle purchase (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

CORPORATE TAX RATE (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cost of EVSE fast (euro/point)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cost of EVSE slow (euro/point)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cost of sales Automotive (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cost of sales by veh (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cost of sales total (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

cost of sales (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

Cumulative AFI depreciation (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Cumulative depreciation PPE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Cumulative depreciation vehicles (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Cumulative electromobility subsidies (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

current assets OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

current assets (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

current liabilities OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

current liabilities (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

debt HH total (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

debt repayment (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Deposits Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

depreciation and amortisation (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

depreciation PPE (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

depreciation vehicles (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

discontinuation depr PPE (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

discontinuation depr veh (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

discontinuation PPE (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

discontinuation vehicles (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

DIVIDEND DISTRIBUTION RATIO (Dmnl )

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

dividends outflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

dividends paid (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

earnings before taxes (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EBIT margin (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EBIT (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

ECONOMIC LIFE OEM FLEET (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

electromobility subsidies (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

emission penalties (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy costs electricity (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy costs fossil (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy demand per vehicle ((energy unit/Year)/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy demand (energy unit/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy expenditures (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy expenditures for governments (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy expenditures for suppliers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

energy production costs (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

equity and liabilities Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Equity and liabilities ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Equity and liabilities EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

equity and liabilities Government (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

equity and liabilities HH (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

equity and liabilities OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Equity Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Equity Government (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

Equity HH creditor (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

Equity HH debtor (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

equity OEM by Division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

equity OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

Equity Suppliers (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EV battery capacity ((kW*h)/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EV sales total (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EV sales (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EV stock total (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EV stock (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EVSE fast deployment (point/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EVSE fast in use (point)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EVSE slow (point)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

EVSE slow deployment (point/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

exchange rate euro dollar (dollar/euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures EC (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures EIB (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures government (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures on health, education and other (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures procurement (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures public infrastructure (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures public R&D (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures purchase subsidy (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

expenditures purchase subsidy in dollar (dollar/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

expenditures scrappage scheme (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

favourable EIB rate (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

financial result (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Financial services receivables noncurrent (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Financial services receivables (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

fuel price diesel (euro/energy unit)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

fuel price electricity (euro/energy unit)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

fuel price petrol (euro/energy unit)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

fund to support zero emission mobility and automotive workers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

general and administrative expenses (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

gross margin (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

gross profit per veh (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

gross result or profit (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

HH debt to OEMs (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

HH SHARE OF VEHICLES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Historical cost PPE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Historical cost vehicles (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

ICEV sales excl self registrations (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

ICEV sales (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

increase hist cost PPE (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

increase hist cost veh (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

increase in inventories value by type (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

increase in inventories value (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inflow EVSE fast (point/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inflow EVSE slow (point/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inflow to EV stock (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inflow to ICEV stock (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL ASSETS BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL ASSETS BY DIVISION (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial assets check 2 (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial assets check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL ASSETS ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL ASSETS EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL ASSETS PER VEHICLE (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

INITIAL ASSETS SUPPLIERS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial balance sheet check 2 (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial balance sheet check 3 (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial balance sheet check by Division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial balance sheet check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL BUDGET EC (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL BUDGET GOV (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL CASH BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL CASH ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL CASH EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL CASH (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL CUM DEPR PPE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL CUM DEPR VEH (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial current assets by division check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL CURRENT ASSETS BY DIVISION (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL CURRENT ASSETS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL CURRENT LIABILITIES BY DIVISION (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL CURRENT LIABILITIES (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL DEBT GOV (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

INITIAL DEBT HH DEBTOR (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL DEBT LONG TERM TO BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL DEBT SHORT TERM TO BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL DEBT TO CENTRAL BANK (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL DEBT TO EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL DEPOSITS BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL EQUITY BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL EQUITY GOV (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

INITIAL EQUITY HH CREDITOR (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

INITIAL EQUITY HH DEBTOR (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

INITIAL EQUITY SUPPLIERS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL FIN SER NC (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL FIN SER (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL HIST COST PPE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL HIST COST VEH (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL ICEV STOCK (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL INTANGIBLE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL INV VALUE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL INVENTORIES (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL L&E ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL L&E EIB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL LEASE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL LIABILITIES BANKS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL LIABILITIES BY DIVISION (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial liabilities check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL LIABILITIES PER VEHICLE (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL LOANS ECB (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL LOANS TO CONSUMERS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

INITIAL LOANS TO GOV (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL LONG TERM DEBT (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial non current assets by division check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL NONCURRENT ASSETS BY DIVISION (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL NONCURRENT ASSETS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL NONCURRENT LIABILITIES BY DIVISION (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL NONCURRENT LIABILITIES (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INITIAL OEM FLEET (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL PPE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL RESERVES GROUP (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL RESERVES (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL RETAINED EARNINGS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL SECURITIES (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL SHARE DEPOSITS BANKS (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL SHARE OF CASH BANKS (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL SHARE OF CURRENT ASSETS (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL SHARE OF CURRENT LIABILITIES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

INITIAL SHARE OF EQUITY (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total assets by division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total assets check 2 (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total assets check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL total ASSETS (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total current assets by division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total equity by division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total equity check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL total EQUITY (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL total LIABILITIES by division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total liabilities check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total liabilities less equity by division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total liabilities less equity check (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL total LIABILITIES less equity (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total liabilities (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

initial total non current assets by division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL TRADE PAYABLES (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL TRADE (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL VEHICLE SALES (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

INITIAL WEALTH HH CREDITOR (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

INITIAL WEALTH HH DEBTOR (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

INITIAL WORLD VEHICLE SALES (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

insurance expenditures (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

insurance expenditures by HH creditor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

insurance expenditures by HH debtor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

insurance premiums ((euro/Year)/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Intangible assets (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INTENSITY OF R&D (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INTENSITY OF SELLING (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

INTENSITY OF SGA (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

interest expenses (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

interest income ECB (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

interest income EIB (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

interest income (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

interest paid on Banks debt (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

interest paid on Banks debt long term (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

interest paid on Banks debt short term (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

interest paid on EIB debt (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

interest paid on OEM debt (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

interest paid on private Banks debt by OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

interest policy rate (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inventories additions (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inventories removals (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

inventories total (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Inventories (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

labour cost per vehicle (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

liabilities Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

liabilities OEM by Division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

liabilities OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

lifetime AFI (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

LOAN PERIOD LONG TERM (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

LOAN PERIOD SHORT TERM (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Loans ECB to Banks (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Loans ECB to Gov (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

Loans EIB to OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

loans long term repaid by OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Loans long term to OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

loans repaid by Banks (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

loans repaid by consumers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

loans repaid by OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

loans repaied by Gov (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

loans short term repaid by OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Loans short term to OEM (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

Loans to consumers (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

maintenance cost ((euro/Year)/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

maintenance expenditures (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

market share domestic OEM (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

net bank deposits (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

net income (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

net profit margin (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

net savings HH creditor (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

new loans long term to OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

new loans short term to OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

new loans to Banks (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

new loans to consumers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

new loans to Gov (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

new loans to OEM (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

nonautomotive wages (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

noncurrent assets (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

noncurrent liabilities (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

OEM spread over APR (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

one year (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

operating costs (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

operating expenses (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

operating income (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

operating margin (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

other income HH (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

other income (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

principal repayment by HH (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

profits from batteries (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

profits from energy (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

profits from raw materials (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

proportions commercial vehicles (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

R&D expenses (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

R&D government grants (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

raw material cost (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

raw material costs (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

raw materials production costs (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

reserves inflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Retained earnings (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

return on assets ROA (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

return on equity ROE (Dmnl/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

return on sales after taxes (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

return on sales before taxes (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

revenue per leased car ((euro/Year)/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.banks

Feedback...

revenues Banks (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues corporate tax (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues EC (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues EIB (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues energy tax (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues government (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.suppliers

Feedback...

revenues maintenance (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues VAT (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.authorities

Feedback...

revenues vehicle tax (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

sales revenue Financial (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

sales revenue (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

sales revenues Automotive (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

scale parameter (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Securities and loans (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

self registrations (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

selling expenses (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF ASSETS BY DIVISION (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL CASH (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL FIN SER NC (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL FIN SER (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL INTANGIBLE (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL INV VALUE (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL LEASE (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL PPE (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL RESERVES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL SECURITIES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF INITIAL TRADE (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF SHORT TERM DEBT (1)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

SHARE OF TRADE PAYABLES (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

stock income (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

sum of assets all agents (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

sum of equity and liabilities all agents (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

supplier markup (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

supplier profits (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

tax expenses (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

total debt by Division (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

total share of current assets (1)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.manufacturers

Feedback...

total share of non current assets (1)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

trade pay inflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

trade pay outflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Trade payables (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

trade receivables inflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

trade receivables outflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

Trade receivables (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

transfer inflow (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

transfer (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

VAT paid by creditors (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

VAT paid by debtors (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

VAT paid by suppliers (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

VAT rate (Dmnl)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle fuel efficiency (energy unit/km)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle price (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle production cost (euro/vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle purchase (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle sales total (vehicle/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle stock total (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

eMobFin

Feedback...

vehicle stock (vehicle)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

wages labour (euro/Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

wealth HH (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.households

Feedback...

Wealth HH creditor (euro)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.Control

Feedback...

FINAL TIME (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.Control

Feedback...

INITIAL TIME (Year)

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.Control

Feedback...

SAVEPER (Year )

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

.Control

Feedback...

TIME STEP (Year )

0 ( 0%)

0 [ 0, 0]

0 ( 0%)

0 [ 0, 0]

Top

Exogenous Variables Analysis (256 Variables + 4 Control Variables)

Group	Type	Variable	Variable Number	Data Source
.suppliers	Exogenous	acquisition AFI (euro/Year)	1	1 Exogenous
eMobFin	Exogenous	acquisition PPE (euro/Year)	2	Hardcoded
eMobFin	Exogenous	acquisition vehicles (euro/Year)	3	Hardcoded
eMobFin	Exogenous	annual mileage ((km/Year)/vehicle)	4	External
eMobFin	Exogenous	annual vehicle sales total (vehicle/Year)	5	Hardcoded
.households	Exogenous	APR (Dmnl/Year)	6	Hardcoded
.manufacturers	Exogenous	AUTOMOTIVE SHARE OF CURRENT LIABILITIES (Dmnl)	7	Hardcoded
.manufacturers	Exogenous	AUTOMOTIVE SHARE OF EQUITY (Dmnl)	8	Hardcoded
.manufacturers	Exogenous	AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (Dmnl)	9	Hardcoded
eMobFin	Exogenous	automotive wages (euro/Year)	10	2 Exogenous
eMobFin	Exogenous	AVERAGE ICEV LIFETIME (Year)	11	Hardcoded
eMobFin	Exogenous	AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (Year)	12	Hardcoded
eMobFin	Exogenous	battery cost (euro/(kW*h))	13	2 Exogenous
eMobFin	Exogenous	battery cost per vehicle (euro/vehicle)	14	2 Exogenous
eMobFin	Exogenous	battery demand ((kW*h)/Year)	15	2 Exogenous
eMobFin	Exogenous	battery price (dollar/(kW*h))	16	External
eMobFin	Exogenous	battery price in euro (euro/(kW*h))	17	2 Exogenous
eMobFin	Exogenous	Book value PPE (euro)	18	3 Exogenous
eMobFin	Exogenous	Book value vehicles (euro)	19	3 Exogenous
.authorities	Exogenous	Budget EC (euro)	20	3 Exogenous
eMobFin	Exogenous	bus purchase (euro/Year)	21	1 Exogenous
eMobFin	Exogenous	Capital stock and reserves (euro)	22	2 Exogenous
eMobFin	Exogenous	car purchase by creditor (euro/Year)	23	2 Exogenous
eMobFin	Exogenous	car purchase by debtor (euro/Year)	24	2 Exogenous
.households	Exogenous	cash inflows HH debtor (euro/Year)	25	3 Exogenous
eMobFin	Exogenous	change in intangibles (euro/Year)	26	Hardcoded
eMobFin	Exogenous	change in securities (euro/Year)	27	Hardcoded
.banks	Exogenous	check initial Banks (euro)	28	7 Exogenous
.households	Exogenous	check initial HH debtor (euro)	29	5 Exogenous
eMobFin	Exogenous	commercial vehicle purchase (euro/Year)	30	1 Exogenous
eMobFin	Exogenous	CORPORATE TAX RATE (Dmnl)	31	Hardcoded
eMobFin	Exogenous	cost of EVSE fast (euro/point)	32	Hardcoded
eMobFin	Exogenous	cost of EVSE slow (euro/point)	33	Hardcoded
eMobFin	Exogenous	cost of sales Automotive (euro/Year)	34	2 Exogenous
eMobFin	Exogenous	cost of sales by veh (euro/Year)	35	3 Exogenous
eMobFin	Exogenous	cost of sales total (euro/Year)	36	1 Exogenous
eMobFin	Exogenous	cost of sales (euro/Year)	37	1 Exogenous
eMobFin	Exogenous	Cumulative depreciation PPE (euro)	38	3 Exogenous
eMobFin	Exogenous	Cumulative depreciation vehicles (euro)	39	3 Exogenous
eMobFin	Exogenous	Cumulative electromobility subsidies (euro)	40	1 Exogenous
eMobFin	Exogenous	depreciation and amortisation (euro/Year)	41	2 Exogenous
eMobFin	Exogenous	depreciation PPE (euro/Year)	42	2 Exogenous
eMobFin	Exogenous	depreciation vehicles (euro/Year)	43	2 Exogenous
eMobFin	Exogenous	discontinuation depr PPE (euro/Year)	44	2 Exogenous
eMobFin	Exogenous	discontinuation depr veh (euro/Year)	45	2 Exogenous
eMobFin	Exogenous	discontinuation PPE (euro/Year)	46	1 Exogenous
eMobFin	Exogenous	discontinuation vehicles (euro/Year)	47	1 Exogenous
eMobFin	Exogenous	DIVIDEND DISTRIBUTION RATIO (Dmnl )	48	Hardcoded
eMobFin	Exogenous	ECONOMIC LIFE OEM FLEET (Year)	49	Hardcoded
eMobFin	Exogenous	electromobility subsidies (euro/Year)	50	2 Exogenous
.authorities	Exogenous	emission penalties (euro/Year)	51	Hardcoded
eMobFin	Exogenous	energy demand per vehicle ((energy unit/Year)/vehicle)	52	2 Exogenous
eMobFin	Exogenous	EV battery capacity ((kW*h)/vehicle)	53	External
eMobFin	Exogenous	EV sales total (vehicle/Year)	54	1 Exogenous
eMobFin	Exogenous	EV sales (vehicle/Year)	55	External
eMobFin	Exogenous	EV stock total (vehicle)	56	1 Exogenous
eMobFin	Exogenous	EV stock (vehicle)	57	1 Exogenous
eMobFin	Exogenous	EVSE fast deployment (point/Year)	58	External
eMobFin	Exogenous	EVSE fast in use (point)	59	1 Exogenous
eMobFin	Exogenous	EVSE slow (point)	60	1 Exogenous
eMobFin	Exogenous	EVSE slow deployment (point/Year)	61	External
eMobFin	Exogenous	exchange rate euro dollar (dollar/euro)	62	External
.authorities	Exogenous	expenditures EC (euro/Year)	63	1 Exogenous
.authorities	Exogenous	expenditures EIB (euro/Year)	64	1 Exogenous
.authorities	Exogenous	expenditures government (euro/Year)	65	6 Exogenous
.authorities	Exogenous	expenditures on health, education and other (euro/Year)	66	Hardcoded
.authorities	Exogenous	expenditures procurement (euro/Year)	67	1 Exogenous
.authorities	Exogenous	expenditures public infrastructure (euro/Year)	68	4 Exogenous
.authorities	Exogenous	expenditures public R&D (euro/Year)	69	Hardcoded
.authorities	Exogenous	expenditures purchase subsidy (euro/Year)	70	2 Exogenous
eMobFin	Exogenous	expenditures purchase subsidy in dollar (dollar/Year)	71	External
.authorities	Exogenous	expenditures scrappage scheme (euro/Year)	72	Hardcoded
eMobFin	Exogenous	favourable EIB rate (Dmnl/Year)	73	1 Exogenous
eMobFin	Exogenous	fuel price diesel (euro/energy unit)	74	External
eMobFin	Exogenous	fuel price electricity (euro/energy unit)	75	External
eMobFin	Exogenous	fuel price petrol (euro/energy unit)	76	External
.authorities	Exogenous	fund to support zero emission mobility and automotive workers (euro/Year)	77	Hardcoded
eMobFin	Exogenous	general and administrative expenses (euro/Year)	78	2 Exogenous
eMobFin	Exogenous	gross profit per veh (euro/vehicle)	79	2 Exogenous
eMobFin	Exogenous	HH SHARE OF VEHICLES (Dmnl)	80	Hardcoded
eMobFin	Exogenous	Historical cost PPE (euro)	81	3 Exogenous
eMobFin	Exogenous	Historical cost vehicles (euro)	82	3 Exogenous
eMobFin	Exogenous	ICEV sales excl self registrations (vehicle/Year)	83	2 Exogenous
eMobFin	Exogenous	ICEV sales (vehicle/Year)	84	2 Exogenous
eMobFin	Exogenous	increase hist cost PPE (euro/Year)	85	1 Exogenous
eMobFin	Exogenous	increase hist cost veh (euro/Year)	86	1 Exogenous
eMobFin	Exogenous	increase in inventories value by type (euro/Year)	87	2 Exogenous
eMobFin	Exogenous	increase in inventories value (euro/Year)	88	1 Exogenous
eMobFin	Exogenous	inflow EVSE fast (point/Year)	89	1 Exogenous
eMobFin	Exogenous	inflow EVSE slow (point/Year)	90	1 Exogenous
eMobFin	Exogenous	inflow to EV stock (vehicle/Year)	91	1 Exogenous
eMobFin	Exogenous	inflow to ICEV stock (vehicle/Year)	92	1 Exogenous
.banks	Exogenous	INITIAL ASSETS BANKS (euro)	93	Hardcoded
.manufacturers	Exogenous	INITIAL ASSETS BY DIVISION (euro)	94	2 Exogenous
.manufacturers	Exogenous	initial assets check 2 (euro)	95	2 Exogenous
.manufacturers	Exogenous	initial assets check (euro)	96	2 Exogenous
.authorities	Exogenous	INITIAL ASSETS ECB (euro)	97	Hardcoded
.authorities	Exogenous	INITIAL ASSETS EIB (euro)	98	Hardcoded
.manufacturers	Exogenous	INITIAL ASSETS PER VEHICLE (euro/vehicle)	99	Hardcoded
.suppliers	Exogenous	INITIAL ASSETS SUPPLIERS (euro)	100	Hardcoded
.manufacturers	Exogenous	initial balance sheet check 2 (euro)	101	2 Exogenous
.manufacturers	Exogenous	initial balance sheet check 3 (euro)	102	2 Exogenous
.manufacturers	Exogenous	initial balance sheet check by Division (euro)	103	2 Exogenous
.manufacturers	Exogenous	initial balance sheet check (euro)	104	1 Exogenous
.authorities	Exogenous	INITIAL BUDGET EC (euro)	105	Hardcoded
.authorities	Exogenous	INITIAL BUDGET GOV (euro)	106	Hardcoded
.banks	Exogenous	INITIAL CASH BANKS (euro)	107	2 Exogenous
.authorities	Exogenous	INITIAL CASH ECB (euro)	108	2 Exogenous
.authorities	Exogenous	INITIAL CASH EIB (euro)	109	2 Exogenous
.manufacturers	Exogenous	INITIAL CASH (euro)	110	2 Exogenous
eMobFin	Exogenous	INITIAL CUM DEPR PPE (euro)	111	1 Exogenous
eMobFin	Exogenous	INITIAL CUM DEPR VEH (euro)	112	1 Exogenous
.manufacturers	Exogenous	initial current assets by division check (euro)	113	2 Exogenous
.manufacturers	Exogenous	INITIAL CURRENT ASSETS BY DIVISION (euro)	114	2 Exogenous
.manufacturers	Exogenous	INITIAL CURRENT ASSETS (euro)	115	2 Exogenous
.manufacturers	Exogenous	INITIAL CURRENT LIABILITIES BY DIVISION (euro)	116	2 Exogenous
.manufacturers	Exogenous	INITIAL CURRENT LIABILITIES (euro)	117	2 Exogenous
.authorities	Exogenous	INITIAL DEBT GOV (euro)	118	2 Exogenous
.households	Exogenous	INITIAL DEBT HH DEBTOR (euro)	119	3 Exogenous
.manufacturers	Exogenous	INITIAL DEBT LONG TERM TO BANKS (euro)	120	2 Exogenous
.manufacturers	Exogenous	INITIAL DEBT SHORT TERM TO BANKS (euro)	121	2 Exogenous
.banks	Exogenous	INITIAL DEBT TO CENTRAL BANK (euro)	122	2 Exogenous
.manufacturers	Exogenous	INITIAL DEBT TO EIB (euro)	123	Hardcoded
.banks	Exogenous	INITIAL DEPOSITS BANKS (euro)	124	2 Exogenous
.banks	Exogenous	INITIAL EQUITY BANKS (euro)	125	2 Exogenous
.authorities	Exogenous	INITIAL EQUITY GOV (euro)	126	1 Exogenous
.households	Exogenous	INITIAL EQUITY HH CREDITOR (euro)	127	1 Exogenous
.households	Exogenous	INITIAL EQUITY HH DEBTOR (euro)	128	Hardcoded
.suppliers	Exogenous	INITIAL EQUITY SUPPLIERS (euro)	129	1 Exogenous
.manufacturers	Exogenous	INITIAL FIN SER NC (euro)	130	2 Exogenous
.manufacturers	Exogenous	INITIAL FIN SER (euro)	131	2 Exogenous
eMobFin	Exogenous	INITIAL HIST COST PPE (euro)	132	2 Exogenous
eMobFin	Exogenous	INITIAL HIST COST VEH (euro)	133	2 Exogenous
eMobFin	Exogenous	INITIAL ICEV STOCK (vehicle)	134	External
.manufacturers	Exogenous	INITIAL INTANGIBLE (euro)	135	2 Exogenous
.manufacturers	Exogenous	INITIAL INV VALUE (euro)	136	2 Exogenous
eMobFin	Exogenous	INITIAL INVENTORIES (vehicle)	137	2 Exogenous
.authorities	Exogenous	INITIAL L&E ECB (euro)	138	1 Exogenous
.authorities	Exogenous	INITIAL L&E EIB (euro)	139	1 Exogenous
.manufacturers	Exogenous	INITIAL LEASE (euro)	140	2 Exogenous
.banks	Exogenous	INITIAL LIABILITIES BANKS (euro)	141	2 Exogenous
.manufacturers	Exogenous	INITIAL LIABILITIES BY DIVISION (euro)	142	2 Exogenous
.manufacturers	Exogenous	initial liabilities check (euro)	143	2 Exogenous
.manufacturers	Exogenous	INITIAL LIABILITIES PER VEHICLE (euro/vehicle)	144	Hardcoded
.authorities	Exogenous	INITIAL LOANS ECB (euro)	145	2 Exogenous
.banks	Exogenous	INITIAL LOANS TO CONSUMERS (euro)	146	4 Exogenous
.authorities	Exogenous	INITIAL LOANS TO GOV (euro)	147	Hardcoded
.manufacturers	Exogenous	INITIAL LONG TERM DEBT (euro)	148	1 Exogenous
.manufacturers	Exogenous	initial non current assets by division check (euro)	149	2 Exogenous
.manufacturers	Exogenous	INITIAL NONCURRENT ASSETS BY DIVISION (euro)	150	2 Exogenous
.manufacturers	Exogenous	INITIAL NONCURRENT ASSETS (euro)	151	2 Exogenous
.manufacturers	Exogenous	INITIAL NONCURRENT LIABILITIES BY DIVISION (euro)	152	2 Exogenous
.manufacturers	Exogenous	INITIAL NONCURRENT LIABILITIES (euro)	153	2 Exogenous
eMobFin	Exogenous	INITIAL OEM FLEET (vehicle)	154	2 Exogenous
.manufacturers	Exogenous	INITIAL PPE (euro)	155	2 Exogenous
.manufacturers	Exogenous	INITIAL RESERVES GROUP (euro)	156	2 Exogenous
.manufacturers	Exogenous	INITIAL RESERVES (euro)	157	2 Exogenous
.manufacturers	Exogenous	INITIAL RETAINED EARNINGS (euro)	158	3 Exogenous
.manufacturers	Exogenous	INITIAL SECURITIES (euro)	159	2 Exogenous
.banks	Exogenous	INITIAL SHARE DEPOSITS BANKS (Dmnl)	160	Hardcoded
.banks	Exogenous	INITIAL SHARE OF CASH BANKS (Dmnl)	161	Hardcoded
.manufacturers	Exogenous	INITIAL SHARE OF CURRENT ASSETS (Dmnl)	162	Hardcoded
.manufacturers	Exogenous	INITIAL SHARE OF CURRENT LIABILITIES (Dmnl)	163	Hardcoded
.banks	Exogenous	INITIAL SHARE OF EQUITY (Dmnl)	164	Hardcoded
.manufacturers	Exogenous	initial total assets by division (euro)	165	2 Exogenous
.manufacturers	Exogenous	initial total assets check 2 (euro)	166	1 Exogenous
.manufacturers	Exogenous	initial total assets check (euro)	167	1 Exogenous
.manufacturers	Exogenous	INITIAL total ASSETS (euro)	168	4 Exogenous
.manufacturers	Exogenous	initial total current assets by division (euro)	169	5 Exogenous
.manufacturers	Exogenous	initial total equity by division (euro)	170	2 Exogenous
.manufacturers	Exogenous	initial total equity check (euro)	171	1 Exogenous
.manufacturers	Exogenous	INITIAL total EQUITY (euro)	172	2 Exogenous
.manufacturers	Exogenous	INITIAL total LIABILITIES by division (euro)	173	2 Exogenous
.manufacturers	Exogenous	initial total liabilities check (euro)	174	1 Exogenous
.manufacturers	Exogenous	initial total liabilities less equity by division (euro)	175	3 Exogenous
.manufacturers	Exogenous	initial total liabilities less equity check (euro)	176	1 Exogenous
.manufacturers	Exogenous	INITIAL total LIABILITIES less equity (euro)	177	4 Exogenous
.manufacturers	Exogenous	initial total liabilities (euro)	178	2 Exogenous
.manufacturers	Exogenous	initial total non current assets by division (euro)	179	4 Exogenous
.manufacturers	Exogenous	INITIAL TRADE PAYABLES (euro)	180	2 Exogenous
.manufacturers	Exogenous	INITIAL TRADE (euro)	181	2 Exogenous
.manufacturers	Exogenous	INITIAL VEHICLE SALES (vehicle/Year)	182	2 Exogenous
.households	Exogenous	INITIAL WEALTH HH CREDITOR (euro)	183	1 Exogenous
.households	Exogenous	INITIAL WEALTH HH DEBTOR (euro)	184	2 Exogenous
.manufacturers	Exogenous	INITIAL WORLD VEHICLE SALES (vehicle/Year)	185	Hardcoded
.banks	Exogenous	insurance premiums ((euro/Year)/vehicle)	186	Hardcoded
eMobFin	Exogenous	Intangible assets (euro)	187	2 Exogenous
eMobFin	Exogenous	INTENSITY OF R&D (Dmnl)	188	Hardcoded
eMobFin	Exogenous	INTENSITY OF SELLING (Dmnl)	189	Hardcoded
eMobFin	Exogenous	INTENSITY OF SGA (Dmnl)	190	Hardcoded
.authorities	Exogenous	interest policy rate (Dmnl/Year)	191	Hardcoded
eMobFin	Exogenous	inventories additions (vehicle/Year)	192	Hardcoded
eMobFin	Exogenous	inventories removals (vehicle/Year)	193	1 Exogenous
eMobFin	Exogenous	inventories total (vehicle)	194	1 Exogenous
eMobFin	Exogenous	Inventories (vehicle)	195	3 Exogenous
eMobFin	Exogenous	labour cost per vehicle (euro/vehicle)	196	External
.suppliers	Exogenous	lifetime AFI (Year)	197	Hardcoded
.banks	Exogenous	LOAN PERIOD LONG TERM (Year)	198	Hardcoded
eMobFin	Exogenous	LOAN PERIOD SHORT TERM (Year)	199	Hardcoded
eMobFin	Exogenous	maintenance cost ((euro/Year)/vehicle)	200	Hardcoded
eMobFin	Exogenous	market share domestic OEM (Dmnl)	201	Hardcoded
eMobFin	Exogenous	nonautomotive wages (euro/Year)	202	Hardcoded
eMobFin	Exogenous	OEM spread over APR (Dmnl/Year)	203	Hardcoded
.manufacturers	Exogenous	one year (Year)	204	Hardcoded
eMobFin	Exogenous	operating costs (euro/Year)	205	3 Exogenous
eMobFin	Exogenous	other income HH (euro/Year)	206	Hardcoded
eMobFin	Exogenous	other income (euro/Year)	207	Hardcoded
eMobFin	Exogenous	profits from batteries (euro/Year)	208	3 Exogenous
eMobFin	Exogenous	profits from raw materials (euro/Year)	209	2 Exogenous
eMobFin	Exogenous	proportions commercial vehicles (Dmnl)	210	1 Exogenous
eMobFin	Exogenous	R&D expenses (euro/Year)	211	2 Exogenous
eMobFin	Exogenous	R&D government grants (euro/Year)	212	2 Exogenous
eMobFin	Exogenous	raw material cost (euro/vehicle)	213	External
eMobFin	Exogenous	raw material costs (euro/Year)	214	3 Exogenous
eMobFin	Exogenous	raw materials production costs (euro/Year)	215	2 Exogenous
eMobFin	Exogenous	reserves inflow (euro/Year)	216	Hardcoded
eMobFin	Exogenous	revenue per leased car ((euro/Year)/vehicle)	217	Hardcoded
.authorities	Exogenous	revenues EC (euro/Year)	218	1 Exogenous
.authorities	Exogenous	revenues VAT (euro/Year)	219	3 Exogenous
.authorities	Exogenous	revenues vehicle tax (euro/Year)	220	Hardcoded
eMobFin	Exogenous	sales revenues Automotive (euro/Year)	221	2 Exogenous
.manufacturers	Exogenous	scale parameter (Dmnl)	222	Hardcoded
eMobFin	Exogenous	Securities and loans (euro)	223	2 Exogenous
eMobFin	Exogenous	self registrations (vehicle/Year)	224	2 Exogenous
eMobFin	Exogenous	selling expenses (euro/Year)	225	2 Exogenous
.manufacturers	Exogenous	SHARE OF ASSETS BY DIVISION (Dmnl)	226	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL CASH (Dmnl)	227	4 Exogenous
.manufacturers	Exogenous	SHARE OF INITIAL FIN SER NC (Dmnl)	228	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL FIN SER (Dmnl)	229	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL INTANGIBLE (Dmnl)	230	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL INV VALUE (Dmnl)	231	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL LEASE (Dmnl)	232	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL PPE (Dmnl)	233	3 Exogenous
.manufacturers	Exogenous	SHARE OF INITIAL RESERVES (Dmnl)	234	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL SECURITIES (Dmnl)	235	Hardcoded
.manufacturers	Exogenous	SHARE OF INITIAL TRADE (Dmnl)	236	Hardcoded
eMobFin	Exogenous	SHARE OF NEW CARS BOUGHT BY CREDITORS (Dmnl)	237	Hardcoded
.manufacturers	Exogenous	SHARE OF SHORT TERM DEBT (1)	238	2 Exogenous
.manufacturers	Exogenous	SHARE OF TRADE PAYABLES (Dmnl)	239	Hardcoded
eMobFin	Exogenous	supplier markup (Dmnl)	240	Hardcoded
.manufacturers	Exogenous	total share of current assets (1)	241	5 Exogenous
.manufacturers	Exogenous	total share of non current assets (1)	242	4 Exogenous
eMobFin	Exogenous	trade pay inflow (euro/Year)	243	2 Exogenous
eMobFin	Exogenous	trade pay outflow (euro/Year)	244	1 Exogenous
eMobFin	Exogenous	transfer inflow (euro/Year)	245	1 Exogenous
eMobFin	Exogenous	transfer (euro/Year)	246	Hardcoded
eMobFin	Exogenous	VAT paid by creditors (euro/Year)	247	2 Exogenous
eMobFin	Exogenous	VAT paid by debtors (euro/Year)	248	2 Exogenous
eMobFin	Exogenous	VAT paid by suppliers (euro/Year)	249	2 Exogenous
eMobFin	Exogenous	VAT rate (Dmnl)	250	Hardcoded
eMobFin	Exogenous	vehicle fuel efficiency (energy unit/km)	251	External
eMobFin	Exogenous	vehicle price (euro/vehicle)	252	1 Exogenous
eMobFin	Exogenous	vehicle production cost (euro/vehicle)	253	3 Exogenous
eMobFin	Exogenous	vehicle purchase (euro/Year)	254	3 Exogenous
eMobFin	Exogenous	vehicle sales total (vehicle/Year)	255	2 Exogenous
.households	Exogenous	wages labour (euro/Year)	256	2 Exogenous
.Control	Exogenous	FINAL TIME (Year)	257	Hardcoded
.Control	Exogenous	INITIAL TIME (Year)	258	Hardcoded
.Control	Exogenous	SAVEPER (Year )	259	Hardcoded
.Control	Exogenous	TIME STEP (Year )	260	Hardcoded

Top

Endogenous Variables Analysis (188 Variables + 0 Control Variables) (Maximum Endogenous Path Length: 5)

Group	Type	Variable	Variable Number	Input Links	Direct Exogenous	Percent Exogenous	Indirect Exogenous	Indirect Minimum	Indirect Mean	Indirect Median	Indirect Maximum	Exogenous Unconnected	Exogenous Connected
.suppliers	Endogenous	Cash Suppliers (euro)	1	7	5	71,4	15	2	3,60	4,00	5	235	20
.authorities	Endogenous	Budget Government (euro)	2	13	9	69,2	16	2	3,44	3,00	5	230	25
eMobFin	Endogenous	cash outflows Suppliers (euro/Year)	3	3	2	66,7	9	2	4,22	5,00	5	244	11
eMobFin	Endogenous	energy costs fossil (euro/Year)	4	3	2	66,7	4	3	3,75	3,50	5	249	6
.authorities	Endogenous	Equity and liabilities EIB (euro)	5	3	2	66,7	5	2	3,60	3,00	5	248	7
.authorities	Endogenous	Equity Government (euro)	6	3	2	66,7	14	2	3,07	3,00	5	239	16
.households	Endogenous	Equity HH debtor (euro)	7	3	2	66,7	16	2	3,56	3,00	5	237	18
eMobFin	Endogenous	ICEV stock (vehicle)	8	3	2	66,7	3	2	3,00	3,00	4	250	5
eMobFin	Endogenous	interest paid on OEM debt (euro/Year)	9	3	2	66,7	5	4	4,20	4,00	5	248	7
eMobFin	Endogenous	Inventories value (euro)	10	3	2	66,7	10	2	4,00	4,00	5	243	12
eMobFin	Endogenous	OEM fleet (vehicle)	11	3	2	66,7	9	2	3,44	3,00	5	244	11
eMobFin	Endogenous	supplier profits (euro/Year)	12	3	2	66,7	10	3	3,70	3,00	5	243	12
eMobFin	Endogenous	Trade payables (euro)	13	3	2	66,7	10	2	4,00	4,00	5	243	12
.households	Endogenous	Wealth HH creditor (euro)	14	8	5	62,5	18	2	3,89	4,00	5	232	23
eMobFin	Endogenous	cash inflows OEM (euro/Year)	15	5	3	60,0	11	2	3,64	4,00	5	241	14
.households	Endogenous	cash outflows HH creditor (euro/Year)	16	5	3	60,0	14	2	3,79	3,50	5	238	17
eMobFin	Endogenous	average cost inventory (euro/vehicle)	17	2	1	50,0	7	2	3,86	4,00	5	247	8
.suppliers	Endogenous	Book value AFI (euro)	18	2	1	50,0	5	2	3,20	3,00	4	249	6
.authorities	Endogenous	Cash EIB (euro)	19	6	3	50,0	6	2	2,50	2,00	4	246	9
.households	Endogenous	cash inflows HH creditor (euro/Year)	20	2	1	50,0	2	3	4,00	4,00	5	252	3
eMobFin	Endogenous	change in value (euro/Year)	21	2	1	50,0	4	3	4,00	4,00	5	250	5
eMobFin	Endogenous	decrease in inventories value by type (euro/Year)	22	2	1	50,0	5	2	4,20	5,00	5	249	6
.banks	Endogenous	Deposits Banks (euro)	23	2	1	50,0	7	2	3,86	4,00	5	247	8
.suppliers	Endogenous	depreciation AFI (euro/Year)	24	2	1	50,0	4	4	4,50	4,50	5	250	5
.authorities	Endogenous	desired government expenditures (euro/Year)	25	2	1	50,0	11	2	2,91	3,00	4	243	12
eMobFin	Endogenous	dividends paid (euro/Year)	26	2	1	50,0	2	3	3,50	3,50	4	252	3
eMobFin	Endogenous	EBIT (euro/Year)	27	2	1	50,0	7	5	5,00	5,00	5	247	8
eMobFin	Endogenous	energy costs electricity (euro/Year)	28	2	1	50,0	4	3	3,75	3,50	5	250	5
eMobFin	Endogenous	energy demand (energy unit/Year)	29	2	1	50,0	6	2	3,50	3,50	5	248	7
eMobFin	Endogenous	energy production costs (euro/Year)	30	2	1	50,0	3	4	4,00	4,00	4	251	4
.authorities	Endogenous	Equity and liabilities ECB (euro)	31	2	1	50,0	3	2	3,33	3,00	5	251	4
eMobFin	Endogenous	equity OEM by Division (euro)	32	2	1	50,0	19	2	4,05	4,00	5	235	20
eMobFin	Endogenous	gross result or profit (euro/Year)	33	2	1	50,0	5	3	4,20	5,00	5	249	6
eMobFin	Endogenous	ICEV scrap rate (vehicle/Year)	34	2	1	50,0	3	2	3,67	4,00	5	251	4
eMobFin	Endogenous	insurance expenditures (euro/Year)	35	2	1	50,0	2	4	4,50	4,50	5	252	3
eMobFin	Endogenous	insurance expenditures by HH debtor (euro/Year)	36	2	1	50,0	2	2	3,50	3,50	5	252	3
.households	Endogenous	interest paid on Banks debt (euro/Year)	37	2	1	50,0	7	3	4,14	4,00	5	247	8
eMobFin	Endogenous	interest paid on Banks debt long term (euro/Year)	38	2	1	50,0	3	3	3,67	3,00	5	251	4
eMobFin	Endogenous	interest paid on Banks debt short term (euro/Year)	39	2	1	50,0	4	3	4,00	4,00	5	250	5
.banks	Endogenous	interest paid on ECB debt (euro/Year)	40	2	1	50,0	5	3	4,00	4,00	5	249	6
.authorities	Endogenous	interest paid on EIB debt (euro/Year)	41	2	1	50,0	3	2	2,33	2,00	3	251	4
eMobFin	Endogenous	liquidity needs Banks (euro/Year)	42	2	1	50,0	9	3	3,78	4,00	5	245	10
eMobFin	Endogenous	maintenance expenditures (euro/Year)	43	2	1	50,0	2	4	4,50	4,50	5	252	3
.authorities	Endogenous	maximum government expenditures (euro/Year)	44	2	1	50,0	15	2	3,07	3,00	5	239	16
eMobFin	Endogenous	maximum HH expenditures (euro/Year)	45	2	1	50,0	20	2	3,65	3,50	5	234	21
eMobFin	Endogenous	operating expenses (euro/Year)	46	2	1	50,0	8	3	3,62	3,00	5	246	9
.households	Endogenous	principal repayment banks (euro/Year)	47	2	1	50,0	6	3	4,33	4,50	5	248	7
.banks	Endogenous	principal repayment ECB (euro/Year)	48	2	1	50,0	4	4	4,25	4,00	5	250	5
.authorities	Endogenous	principal repayment EIB (euro/Year)	49	2	1	50,0	1	2	2,00	2,00	2	253	2
.authorities	Endogenous	principal repayment gov (euro/Year)	50	2	1	50,0	2	3	4,00	4,00	5	252	3
eMobFin	Endogenous	principal repayment long term (euro/Year)	51	2	1	50,0	2	3	4,00	4,00	5	252	3
eMobFin	Endogenous	principal repayment OEM long term (euro/Year)	52	2	1	50,0	2	3	3,50	3,50	4	252	3
eMobFin	Endogenous	principal repayment OEM short term (euro/Year)	53	2	1	50,0	3	3	4,00	4,00	5	251	4
eMobFin	Endogenous	principal repayment short term (euro/Year)	54	2	1	50,0	3	4	4,33	4,00	5	251	4
.authorities	Endogenous	revenues EIB (euro/Year)	55	2	1	50,0	4	2	3,75	4,00	5	250	5
.authorities	Endogenous	revenues government (euro/Year)	56	4	2	50,0	7	3	4,29	5,00	5	246	9
eMobFin	Endogenous	sales revenue Financial (euro/Year)	57	2	1	50,0	7	3	4,00	4,00	5	247	8
eMobFin	Endogenous	sales revenue (euro/Year)	58	2	1	50,0	9	2	4,00	4,00	5	245	10
eMobFin	Endogenous	self deregistrations (vehicle/Year)	59	2	1	50,0	6	3	4,17	4,00	5	248	7
eMobFin	Endogenous	tax expenses (euro/Year)	60	2	1	50,0	3	3	4,33	5,00	5	251	4
eMobFin	Endogenous	vehicle stock (vehicle)	61	2	1	50,0	4	2	3,25	3,50	4	250	5
.households	Endogenous	Wealth HH debtor (euro)	62	13	6	46,2	26	2	3,31	3,00	5	223	32
eMobFin	Endogenous	Retained earnings (euro)	63	9	4	44,4	26	2	3,92	4,00	5	225	30
.authorities	Endogenous	Cash OEM (euro)	64	18	7	38,9	24	2	3,62	3,50	5	224	31
.suppliers	Endogenous	cash inflows Suppliers (euro/Year)	65	3	1	33,3	12	2	3,50	4,00	5	242	13
.households	Endogenous	cash outflows HH debtor (euro/Year)	66	6	2	33,3	20	2	3,90	4,50	5	233	22
.households	Endogenous	Debt HH debtor (euro)	67	3	1	33,3	10	2	3,70	4,00	5	244	11
eMobFin	Endogenous	Debt HH to OEM NC (euro)	68	3	1	33,3	7	2	3,86	5,00	5	247	8
eMobFin	Endogenous	Debt HH to OEM (euro)	69	3	1	33,3	7	2	3,71	4,00	5	247	8
eMobFin	Endogenous	Debt to banks long term (euro)	70	3	1	33,3	3	2	2,67	2,00	4	251	4
eMobFin	Endogenous	Debt to banks short term (euro)	71	3	1	33,3	7	2	3,86	4,00	5	247	8
.banks	Endogenous	Debt to Central Bank (euro)	72	3	1	33,3	7	2	3,57	3,00	5	247	8
.authorities	Endogenous	Debt to ECB (euro)	73	3	1	33,3	7	2	4,00	5,00	5	247	8
.authorities	Endogenous	Debt to EIB (euro)	74	3	1	33,3	1	2	2,00	2,00	2	253	2
.banks	Endogenous	Equity Banks (euro)	75	3	1	33,3	8	2	3,25	3,00	5	246	9
.households	Endogenous	Equity HH creditor (euro)	76	3	1	33,3	14	2	3,64	4,00	5	240	15
.suppliers	Endogenous	Equity Suppliers (euro)	77	3	1	33,3	14	2	4,00	4,00	5	240	15
eMobFin	Endogenous	Financial services receivables noncurrent (euro)	78	3	1	33,3	7	2	3,86	5,00	5	247	8
eMobFin	Endogenous	Financial services receivables (euro)	79	3	1	33,3	7	2	3,71	4,00	5	247	8
.authorities	Endogenous	Loans ECB to Banks (euro)	80	3	1	33,3	5	3	3,40	3,00	4	249	6
.authorities	Endogenous	Loans ECB to Gov (euro)	81	3	1	33,3	3	3	4,33	5,00	5	251	4
.authorities	Endogenous	Loans EIB to OEM (euro)	82	3	1	33,3	1	3	3,00	3,00	3	253	2
.banks	Endogenous	Loans long term to OEM (euro)	83	3	1	33,3	3	2	3,00	3,00	4	251	4
.banks	Endogenous	Loans short term to OEM (euro)	84	3	1	33,3	7	3	4,00	4,00	5	247	8
.banks	Endogenous	Loans to consumers (euro)	85	3	1	33,3	9	2	3,78	4,00	5	245	10
eMobFin	Endogenous	Trade receivables (euro)	86	3	1	33,3	8	2	4,00	4,00	5	246	9
eMobFin	Endogenous	noncurrent assets (euro)	87	4	1	25,0	10	2	2,80	3,00	4	244	11
eMobFin	Endogenous	current assets (euro)	88	5	1	20,0	26	2	3,65	4,00	5	228	27
.authorities	Endogenous	Cash ECB (euro)	89	6	1	16,7	8	2	3,75	3,50	5	246	9
.banks	Endogenous	Cash Banks (euro)	90	12	1	8,3	14	2	3,43	3,00	5	240	15
eMobFin	Endogenous	asset turnover (Dmnl/Year)	91	2	0	0,0	9	3	4,56	5,00	5	246	9
.banks	Endogenous	assets Banks (euro)	92	4	0	0,0	15	3	3,93	4,00	5	240	15
eMobFin	Endogenous	assets by Division (euro)	93	2	0	0,0	23	3	4,04	4,00	5	232	23
.authorities	Endogenous	assets ECB (euro)	94	3	0	0,0	8	2	3,88	4,00	5	247	8
.authorities	Endogenous	assets EIB (euro)	95	2	0	0,0	6	2	3,33	3,00	5	249	6
eMobFin	Endogenous	assets OEM (euro)	96	1	0	0,0	17	4	4,71	5,00	5	238	17
.suppliers	Endogenous	assets Suppliers (euro)	97	2	0	0,0	14	2	4,00	4,00	5	241	14
.households	Endogenous	borrowing from banks (euro/Year)	98	2	0	0,0	15	2	4,53	5,00	5	240	15
eMobFin	Endogenous	borrowing from banks long term (euro/Year)	99	1	0	0,0	2	2	3,00	3,00	4	253	2
eMobFin	Endogenous	borrowing from banks short term (euro/Year)	100	1	0	0,0	3	2	4,00	5,00	5	252	3
.banks	Endogenous	borrowing from ECB (euro/Year)	101	2	0	0,0	9	2	4,00	4,00	5	246	9
.authorities	Endogenous	borrowing from EIB (euro/Year)	102	1	0	0,0	2	2	2,50	2,50	3	253	2
eMobFin	Endogenous	borrowing from OEM long term (euro/Year)	103	1	0	0,0	3	2	3,67	4,00	5	252	3
eMobFin	Endogenous	borrowing from OEM short term (euro/Year)	104	1	0	0,0	3	2	3,67	4,00	5	252	3
eMobFin	Endogenous	borrowing from OEMs (euro/Year)	105	2	0	0,0	4	3	4,00	4,00	5	251	4
.authorities	Endogenous	borrowing gov from ECB (euro/Year)	106	2	0	0,0	11	2	4,09	4,00	5	244	11
eMobFin	Endogenous	borrowing (euro/Year)	107	3	0	0,0	3	3	3,33	3,00	4	252	3
eMobFin	Endogenous	cash outflows OEM (euro/Year)	108	3	0	0,0	9	2	4,33	5,00	5	246	9
.banks	Endogenous	check balance sheet Banks (euro)	109	2	0	0,0	13	4	4,54	5,00	5	242	13
.authorities	Endogenous	check balance sheet ECB (euro)	110	2	0	0,0	6	3	4,17	4,50	5	249	6
.authorities	Endogenous	check balance sheet EIB (euro)	111	2	0	0,0	5	3	3,80	4,00	5	250	5
.authorities	Endogenous	check balance sheet Governments (euro)	112	2	0	0,0	16	2	3,19	3,00	5	239	16
.households	Endogenous	check balance sheet HH (euro)	113	2	0	0,0	24	3	4,29	4,00	5	231	24
.households	Endogenous	check balance sheet HH creditor (euro)	114	2	0	0,0	13	2	3,69	4,00	5	242	13
.households	Endogenous	check balance sheet HH debtor (euro)	115	3	0	0,0	23	2	3,74	4,00	5	232	23
eMobFin	Endogenous	check balance sheet OEM (euro)	116	2	0	0,0	6	5	5,00	5,00	5	249	6
.suppliers	Endogenous	check balance sheet Suppliers (euro)	117	2	0	0,0	8	3	4,25	4,00	5	247	8
eMobFin	Endogenous	check SFC (euro)	118	2	0	0,0	34	3	4,35	4,50	5	221	34
.suppliers	Endogenous	Cumulative AFI depreciation (euro)	119	1	0	0,0	3	2	4,00	5,00	5	252	3
eMobFin	Endogenous	current assets OEM (euro)	120	1	0	0,0	18	3	4,06	4,00	5	237	18
eMobFin	Endogenous	current liabilities OEM (euro)	121	1	0	0,0	3	4	4,33	4,00	5	252	3
eMobFin	Endogenous	current liabilities (euro)	122	2	0	0,0	8	3	4,38	5,00	5	247	8
eMobFin	Endogenous	debt HH total (euro)	123	2	0	0,0	11	3	4,18	4,00	5	244	11
eMobFin	Endogenous	debt repayment (euro/Year)	124	3	0	0,0	5	2	3,40	3,00	5	250	5
eMobFin	Endogenous	decrease in inventories value (euro/Year)	125	1	0	0,0	2	3	4,00	4,00	5	253	2
eMobFin	Endogenous	desired HH expenditures (euro/Year)	126	2	0	0,0	12	2	3,67	3,50	5	243	12
eMobFin	Endogenous	dividends outflow (euro/Year)	127	1	0	0,0	3	2	3,67	4,00	5	252	3
eMobFin	Endogenous	earnings before taxes (euro/Year)	128	2	0	0,0	4	2	3,75	4,00	5	251	4
eMobFin	Endogenous	EBIT margin (Dmnl)	129	2	0	0,0	6	2	3,83	4,00	5	249	6
eMobFin	Endogenous	energy expenditures (euro/Year)	130	2	0	0,0	6	2	3,17	3,00	5	249	6
eMobFin	Endogenous	energy expenditures for governments (euro/Year)	131	2	0	0,0	5	3	3,80	3,00	5	250	5
eMobFin	Endogenous	energy expenditures for suppliers (euro/Year)	132	1	0	0,0	5	3	3,80	3,00	5	250	5
.banks	Endogenous	equity and liabilities Banks (euro)	133	2	0	0,0	8	3	3,75	4,00	5	247	8
.authorities	Endogenous	equity and liabilities Government (euro)	134	2	0	0,0	15	3	3,93	4,00	5	240	15
.households	Endogenous	equity and liabilities HH (euro)	135	3	0	0,0	28	2	4,25	4,00	5	227	28
eMobFin	Endogenous	equity and liabilities OEM (euro)	136	2	0	0,0	6	4	4,67	5,00	5	249	6
eMobFin	Endogenous	equity OEM (euro)	137	1	0	0,0	11	3	4,36	5,00	5	244	11
eMobFin	Endogenous	financial result (euro/Year)	138	2	0	0,0	4	3	3,75	3,50	5	251	4
eMobFin	Endogenous	gross margin (Dmnl)	139	2	0	0,0	5	3	4,20	5,00	5	250	5
eMobFin	Endogenous	HH debt to OEMs (euro)	140	2	0	0,0	6	3	3,50	3,00	5	249	6
eMobFin	Endogenous	insurance expenditures by HH creditor (euro/Year)	141	2	0	0,0	3	2	3,00	2,00	5	252	3
eMobFin	Endogenous	interest expenses (euro/Year)	142	2	0	0,0	4	3	3,75	3,50	5	251	4
.authorities	Endogenous	interest income ECB (euro/Year)	143	1	0	0,0	5	2	4,20	5,00	5	250	5
.authorities	Endogenous	interest income EIB (euro/Year)	144	1	0	0,0	3	3	3,33	3,00	4	252	3
eMobFin	Endogenous	interest income (euro/Year)	145	1	0	0,0	6	2	4,00	5,00	5	249	6
eMobFin	Endogenous	interest paid on private Banks debt by OEM (euro/Year)	146	2	0	0,0	6	2	4,00	4,00	5	249	6
.banks	Endogenous	liabilities Banks (euro)	147	2	0	0,0	7	3	4,14	4,00	5	248	7
.authorities	Endogenous	liabilities OEM by Division (euro)	148	2	0	0,0	5	3	4,00	4,00	5	250	5
eMobFin	Endogenous	liabilities OEM (euro)	149	1	0	0,0	4	4	4,75	5,00	5	251	4
.authorities	Endogenous	liquidity needs gov (euro/Year)	150	2	0	0,0	15	2	3,73	4,00	5	240	15
eMobFin	Endogenous	liquidity needs HH (euro/Year)	151	2	0	0,0	18	2	4,11	4,00	5	237	18
.banks	Endogenous	loans long term repaid by OEM (euro/Year)	152	1	0	0,0	2	2	3,00	3,00	4	253	2
.authorities	Endogenous	loans repaid by Banks (euro/Year)	153	1	0	0,0	4	2	4,25	5,00	5	251	4
.banks	Endogenous	loans repaid by consumers (euro/Year)	154	1	0	0,0	4	2	4,00	4,50	5	251	4
.authorities	Endogenous	loans repaid by OEM (euro/Year)	155	1	0	0,0	2	2	2,50	2,50	3	253	2
.authorities	Endogenous	loans repaied by Gov (euro/Year)	156	1	0	0,0	2	2	3,00	3,00	4	253	2
.banks	Endogenous	loans short term repaid by OEM (euro/Year)	157	1	0	0,0	3	2	4,00	5,00	5	252	3
.banks	Endogenous	net bank deposits (euro/Year)	158	1	0	0,0	10	3	4,40	5,00	5	245	10
eMobFin	Endogenous	net income (euro/Year)	159	2	0	0,0	4	2	3,75	4,00	5	251	4
eMobFin	Endogenous	net profit margin (Dmnl)	160	2	0	0,0	7	3	4,00	4,00	5	248	7
.households	Endogenous	net savings HH creditor (euro/Year)	161	2	0	0,0	11	2	3,55	4,00	5	244	11
.banks	Endogenous	new loans long term to OEM (euro/Year)	162	1	0	0,0	2	3	4,00	4,00	5	253	2
.banks	Endogenous	new loans short term to OEM (euro/Year)	163	1	0	0,0	1	3	3,00	3,00	3	254	1
.authorities	Endogenous	new loans to Banks (euro/Year)	164	1	0	0,0	5	3	4,20	5,00	5	250	5
.banks	Endogenous	new loans to consumers (euro/Year)	165	1	0	0,0	4	3	4,25	4,50	5	251	4
.authorities	Endogenous	new loans to Gov (euro/Year)	166	1	0	0,0	7	3	4,57	5,00	5	248	7
.authorities	Endogenous	new loans to OEM (euro/Year)	167	1	0	0,0	2	3	3,50	3,50	4	253	2
eMobFin	Endogenous	noncurrent liabilities (euro)	168	2	0	0,0	3	2	3,33	3,00	5	252	3
eMobFin	Endogenous	operating income (euro/Year)	169	2	0	0,0	7	4	4,00	4,00	4	248	7
eMobFin	Endogenous	operating margin (Dmnl)	170	2	0	0,0	9	3	4,56	5,00	5	246	9
eMobFin	Endogenous	principal repayment by HH (euro/Year)	171	3	0	0,0	8	2	3,88	4,00	5	247	8
eMobFin	Endogenous	profits from energy (euro/Year)	172	2	0	0,0	4	2	3,50	4,00	4	251	4
eMobFin	Endogenous	return on assets ROA (Dmnl/Year)	173	3	0	0,0	20	3	4,50	5,00	5	235	20
eMobFin	Endogenous	return on equity ROE (Dmnl/Year)	174	2	0	0,0	11	3	4,18	4,00	5	244	11
eMobFin	Endogenous	return on sales after taxes (Dmnl)	175	1	0	0,0	4	4	4,25	4,00	5	251	4
eMobFin	Endogenous	return on sales before taxes (Dmnl)	176	2	0	0,0	8	3	4,25	5,00	5	247	8
.banks	Endogenous	revenues Banks (euro/Year)	177	3	0	0,0	8	2	4,00	4,50	5	247	8
.authorities	Endogenous	revenues corporate tax (euro/Year)	178	1	0	0,0	2	2	3,00	3,00	4	253	2
.authorities	Endogenous	revenues energy tax (euro/Year)	179	1	0	0,0	3	4	4,00	4,00	4	252	3
.suppliers	Endogenous	revenues maintenance (euro/Year)	180	1	0	0,0	2	2	3,50	3,50	5	253	2
eMobFin	Endogenous	stock income (euro/Year)	181	1	0	0,0	3	2	3,67	4,00	5	252	3
eMobFin	Endogenous	sum of assets all agents (euro)	182	7	0	0,0	50	2	3,96	4,00	5	205	50
eMobFin	Endogenous	sum of equity and liabilities all agents (euro)	183	7	0	0,0	34	3	4,29	4,00	5	221	34
eMobFin	Endogenous	total debt by Division (euro)	184	2	0	0,0	10	3	4,60	5,00	5	245	10
eMobFin	Endogenous	trade receivables inflow (euro/Year)	185	1	0	0,0	5	3	4,20	5,00	5	250	5
eMobFin	Endogenous	trade receivables outflow (euro/Year)	186	1	0	0,0	2	4	4,00	4,00	4	253	2
eMobFin	Endogenous	vehicle stock total (vehicle)	187	1	0	0,0	4	3	4,25	4,50	5	251	4
.households	Endogenous	wealth HH (euro)	188	2	0	0,0	28	2	3,64	4,00	5	227	28

Top

Macros (0 Variables)

Name

Macro Definition

Expanded Macro Definition

Top

Quick Links:

Positive Polarity Causal Links (634 Variables)

Cause	Effect	Polarity
acquisition AFI	Book value AFI	+
acquisition PPE	Book value PPE	+
acquisition PPE	increase hist cost PPE	+
acquisition vehicles	Book value vehicles	+
acquisition vehicles	increase hist cost veh	+
acquisition vehicles	self registrations	+
annual mileage	energy demand per vehicle	+
annual vehicle sales total	automotive wages	+
annual vehicle sales total	ICEV sales	+
APR	favourable EIB rate	+
APR	interest paid on Banks debt	+
APR	interest paid on Banks debt long term	+
APR	interest paid on Banks debt short term	+
APR	interest paid on OEM debt	+
assets Banks	check balance sheet Banks	+
assets Banks	sum of assets all agents	+
assets by Division	assets OEM	+
assets ECB	check balance sheet ECB	+
assets ECB	sum of assets all agents	+
assets EIB	check balance sheet EIB	+
assets EIB	sum of assets all agents	+
assets OEM	asset turnover	+
assets OEM	check balance sheet OEM	+
assets OEM	sum of assets all agents	+
assets Suppliers	check balance sheet Suppliers	+
assets Suppliers	sum of assets all agents	+
automotive wages	wages labour	+
average cost inventory	decrease in inventories value by type	+
battery cost per vehicle	vehicle production cost	+
battery price	battery price in euro	+
battery price in euro	battery cost	+
battery price in euro	battery cost per vehicle	+
battery price in euro	profits from batteries	+
Book value AFI	assets Suppliers	+
Book value AFI	depreciation AFI	+
Book value PPE	noncurrent assets	+
Book value vehicles	noncurrent assets	+
borrowing	Cash OEM	+
borrowing from banks	Debt HH debtor	+
borrowing from banks	new loans to consumers	+
borrowing from banks	Wealth HH debtor	+
borrowing from banks long term	borrowing	+
borrowing from banks long term	Debt to banks long term	+
borrowing from banks long term	new loans long term to OEM	+
borrowing from banks short term	borrowing	+
borrowing from banks short term	Debt to banks short term	+
borrowing from banks short term	new loans short term to OEM	+
borrowing from ECB	Cash Banks	+
borrowing from ECB	Debt to Central Bank	+
borrowing from ECB	new loans to Banks	+
borrowing from EIB	borrowing	+
borrowing from EIB	Debt to EIB	+
borrowing from EIB	new loans to OEM	+
borrowing from OEM long term	borrowing from OEMs	+
borrowing from OEM long term	Debt HH to OEM NC	+
borrowing from OEM long term	Financial services receivables noncurrent	+
borrowing from OEM short term	borrowing from OEMs	+
borrowing from OEM short term	Debt HH to OEM	+
borrowing from OEM short term	Financial services receivables	+
borrowing from OEMs	Wealth HH debtor	+
borrowing gov from ECB	Budget Government	+
borrowing gov from ECB	Debt to ECB	+
borrowing gov from ECB	new loans to Gov	+
Budget Government	check balance sheet Governments	+
Budget Government	maximum government expenditures	+
Budget Government	sum of assets all agents	+
bus purchase	expenditures procurement	+
Capital stock and reserves	equity OEM by Division	+
car purchase by creditor	cash outflows HH creditor	+
car purchase by creditor	VAT paid by creditors	+
car purchase by debtor	cash outflows HH debtor	+
car purchase by debtor	VAT paid by debtors	+
Cash Banks	assets Banks	+
Cash ECB	assets ECB	+
Cash EIB	assets EIB	+
cash inflows HH creditor	Equity HH creditor	+
cash inflows HH creditor	net savings HH creditor	+
cash inflows HH debtor	Equity HH debtor	+
cash inflows OEM	Cash OEM	+
cash inflows OEM	Retained earnings	+
cash inflows Suppliers	Equity Suppliers	+
Cash OEM	current assets	+
cash outflows HH debtor	desired HH expenditures	+
Cash Suppliers	assets Suppliers	+
change in intangibles	Intangible assets	+
change in securities	Securities and loans	+
change in value	Retained earnings	+
commercial vehicle purchase	cash outflows Suppliers	+
commercial vehicle purchase	VAT paid by suppliers	+
CORPORATE TAX RATE	tax expenses	+
cost of EVSE fast	expenditures public infrastructure	+
cost of EVSE slow	expenditures public infrastructure	+
cost of sales	trade pay inflow	+
cost of sales Automotive	cost of sales	+
cost of sales by veh	cost of sales total	+
cost of sales total	cost of sales Automotive	+
current assets	assets by Division	+
current assets	current assets OEM	+
current liabilities	current liabilities OEM	+
current liabilities	liabilities OEM by Division	+
Debt HH debtor	debt HH total	+
Debt HH debtor	interest paid on Banks debt	+
Debt HH debtor	principal repayment banks	+
Debt HH to OEM	HH debt to OEMs	+
Debt HH to OEM	principal repayment OEM short term	+
Debt HH to OEM NC	HH debt to OEMs	+
Debt HH to OEM NC	principal repayment OEM long term	+
debt HH total	equity and liabilities HH	+
Debt to banks long term	interest paid on Banks debt long term	+
Debt to banks long term	noncurrent liabilities	+
Debt to banks long term	principal repayment long term	+
Debt to banks short term	current liabilities	+
Debt to banks short term	interest paid on Banks debt short term	+
Debt to banks short term	principal repayment short term	+
Debt to Central Bank	interest paid on ECB debt	+
Debt to Central Bank	liabilities Banks	+
Debt to Central Bank	principal repayment ECB	+
Debt to ECB	equity and liabilities Government	+
Debt to ECB	principal repayment gov	+
Debt to EIB	interest paid on EIB debt	+
Debt to EIB	noncurrent liabilities	+
Debt to EIB	principal repayment EIB	+
decrease in inventories value by type	decrease in inventories value	+
Deposits Banks	liabilities Banks	+
depreciation AFI	cash outflows Suppliers	+
depreciation AFI	Cumulative AFI depreciation	+
depreciation and amortisation	operating expenses	+
depreciation PPE	Cumulative depreciation PPE	+
depreciation PPE	depreciation and amortisation	+
depreciation vehicles	Cumulative depreciation vehicles	+
depreciation vehicles	depreciation and amortisation	+
desired government expenditures	liquidity needs gov	+
desired HH expenditures	liquidity needs HH	+
discontinuation depr PPE	discontinuation PPE	+
discontinuation depr veh	discontinuation vehicles	+
DIVIDEND DISTRIBUTION RATIO	dividends paid	+
dividends paid	dividends outflow	+
dividends paid	stock income	+
earnings before taxes	net income	+
earnings before taxes	return on sales before taxes	+
earnings before taxes	tax expenses	+
EBIT	earnings before taxes	+
EBIT	EBIT margin	+
electromobility subsidies	Cumulative electromobility subsidies	+
emission penalties	revenues EC	+
energy costs electricity	energy expenditures	+
energy costs fossil	energy expenditures	+
energy demand	energy costs electricity	+
energy demand	energy costs fossil	+
energy demand per vehicle	energy demand	+
energy expenditures	cash outflows HH creditor	+
energy expenditures	energy expenditures for governments	+
energy expenditures	energy expenditures for suppliers	+
energy expenditures for governments	revenues energy tax	+
energy expenditures for suppliers	energy production costs	+
energy expenditures for suppliers	profits from energy	+
equity and liabilities Banks	sum of equity and liabilities all agents	+
Equity and liabilities ECB	sum of equity and liabilities all agents	+
Equity and liabilities EIB	sum of equity and liabilities all agents	+
equity and liabilities Government	sum of equity and liabilities all agents	+
equity and liabilities HH	sum of equity and liabilities all agents	+
equity and liabilities OEM	sum of equity and liabilities all agents	+
Equity Banks	equity and liabilities Banks	+
Equity Government	equity and liabilities Government	+
Equity HH creditor	equity and liabilities HH	+
Equity HH debtor	equity and liabilities HH	+
equity OEM	equity and liabilities OEM	+
equity OEM by Division	equity OEM	+
Equity Suppliers	sum of equity and liabilities all agents	+
EV battery capacity	battery cost per vehicle	+
EV battery capacity	battery demand	+
EV sales	battery demand	+
EV sales	cost of sales by veh	+
EV sales	EV sales total	+
EV sales	inflow to EV stock	+
EV sales	raw material costs	+
EV sales total	vehicle purchase	+
EV sales total	vehicle sales total	+
EV stock	EV stock total	+
EV stock total	vehicle stock	+
EVSE fast deployment	inflow EVSE fast	+
EVSE slow deployment	inflow EVSE slow	+
expenditures EC	expenditures EIB	+
expenditures government	desired government expenditures	+
expenditures on health, education and other	expenditures government	+
expenditures procurement	expenditures government	+
expenditures public infrastructure	acquisition AFI	+
expenditures public infrastructure	cash inflows Suppliers	+
expenditures public infrastructure	Cash Suppliers	+
expenditures public infrastructure	electromobility subsidies	+
expenditures public infrastructure	expenditures government	+
expenditures public R&D	expenditures government	+
expenditures public R&D	R&D government grants	+
expenditures purchase subsidy	cash inflows HH debtor	+
expenditures purchase subsidy	electromobility subsidies	+
expenditures purchase subsidy	expenditures government	+
expenditures purchase subsidy	Wealth HH debtor	+
expenditures purchase subsidy in dollar	expenditures purchase subsidy	+
expenditures scrappage scheme	cash inflows HH debtor	+
expenditures scrappage scheme	expenditures government	+
expenditures scrappage scheme	Wealth HH debtor	+
favourable EIB rate	interest paid on EIB debt	+
financial result	earnings before taxes	+
Financial services receivables	current assets	+
Financial services receivables noncurrent	noncurrent assets	+
fuel price diesel	energy costs fossil	+
fuel price electricity	energy costs electricity	+
fuel price petrol	energy costs fossil	+
fund to support zero emission mobility and automotive workers	expenditures EC	+
general and administrative expenses	operating costs	+
gross result or profit	gross margin	+
gross result or profit	operating income	+
HH debt to OEMs	debt HH total	+
HH debt to OEMs	interest paid on OEM debt	+
HH SHARE OF VEHICLES	insurance expenditures by HH debtor	+
Historical cost PPE	depreciation PPE	+
Historical cost vehicles	depreciation vehicles	+
ICEV sales	cost of sales by veh	+
ICEV sales	ICEV sales excl self registrations	+
ICEV sales	inflow to ICEV stock	+
ICEV sales	raw material costs	+
ICEV sales	vehicle sales total	+
ICEV sales excl self registrations	vehicle purchase	+
ICEV stock	ICEV scrap rate	+
ICEV stock	vehicle stock	+
increase hist cost PPE	Historical cost PPE	+
increase hist cost veh	Historical cost vehicles	+
increase in inventories value	change in value	+
increase in inventories value	Inventories value	+
increase in inventories value by type	increase in inventories value	+
inflow EVSE fast	EVSE fast in use	+
inflow EVSE fast	expenditures public infrastructure	+
inflow EVSE slow	EVSE slow	+
inflow EVSE slow	expenditures public infrastructure	+
inflow to EV stock	EV stock	+
inflow to ICEV stock	ICEV stock	+
INITIAL ASSETS BANKS	INITIAL CASH BANKS	+
INITIAL ASSETS BANKS	INITIAL EQUITY BANKS	+
INITIAL ASSETS BANKS	INITIAL LIABILITIES BANKS	+
INITIAL ASSETS BANKS	INITIAL LOANS TO CONSUMERS	+
INITIAL ASSETS BY DIVISION	initial total assets check 2	+
INITIAL ASSETS ECB	INITIAL CASH ECB	+
INITIAL ASSETS ECB	INITIAL L&E ECB	+
INITIAL ASSETS EIB	INITIAL CASH EIB	+
INITIAL ASSETS EIB	INITIAL L&E EIB	+
INITIAL ASSETS PER VEHICLE	INITIAL total ASSETS	+
INITIAL ASSETS SUPPLIERS	Cash Suppliers	+
INITIAL ASSETS SUPPLIERS	INITIAL EQUITY SUPPLIERS	+
initial balance sheet check by Division	initial balance sheet check	+
INITIAL BUDGET EC	Budget EC	+
INITIAL BUDGET GOV	Budget Government	+
INITIAL BUDGET GOV	INITIAL DEBT GOV	+
INITIAL BUDGET GOV	INITIAL EQUITY GOV	+
INITIAL CASH	Cash OEM	+
INITIAL CASH	initial total current assets by division	+
INITIAL CASH BANKS	Cash Banks	+
INITIAL CASH BANKS	check initial Banks	+
INITIAL CASH ECB	Cash ECB	+
INITIAL CASH EIB	Cash EIB	+
INITIAL CUM DEPR PPE	Cumulative depreciation PPE	+
INITIAL CUM DEPR PPE	INITIAL HIST COST PPE	+
INITIAL CUM DEPR VEH	Cumulative depreciation vehicles	+
INITIAL CUM DEPR VEH	INITIAL HIST COST VEH	+
INITIAL CURRENT ASSETS	INITIAL CURRENT ASSETS BY DIVISION	+
INITIAL CURRENT ASSETS BY DIVISION	INITIAL ASSETS BY DIVISION	+
INITIAL CURRENT ASSETS BY DIVISION	INITIAL CASH	+
INITIAL CURRENT ASSETS BY DIVISION	initial current assets by division check	+
INITIAL CURRENT ASSETS BY DIVISION	INITIAL FIN SER	+
INITIAL CURRENT ASSETS BY DIVISION	INITIAL INV VALUE	+
INITIAL CURRENT ASSETS BY DIVISION	INITIAL SECURITIES	+
INITIAL CURRENT ASSETS BY DIVISION	INITIAL TRADE	+
INITIAL CURRENT LIABILITIES	INITIAL CURRENT LIABILITIES BY DIVISION	+
INITIAL CURRENT LIABILITIES BY DIVISION	INITIAL DEBT SHORT TERM TO BANKS	+
INITIAL CURRENT LIABILITIES BY DIVISION	INITIAL LIABILITIES BY DIVISION	+
INITIAL CURRENT LIABILITIES BY DIVISION	INITIAL TRADE PAYABLES	+
INITIAL DEBT GOV	Debt to ECB	+
INITIAL DEBT HH DEBTOR	INITIAL WEALTH HH DEBTOR	+
INITIAL DEBT LONG TERM TO BANKS	check initial Banks	+
INITIAL DEBT LONG TERM TO BANKS	Debt to banks long term	+
INITIAL DEBT LONG TERM TO BANKS	Loans long term to OEM	+
INITIAL DEBT SHORT TERM TO BANKS	check initial Banks	+
INITIAL DEBT SHORT TERM TO BANKS	Debt to banks short term	+
INITIAL DEBT SHORT TERM TO BANKS	initial total liabilities less equity by division	+
INITIAL DEBT SHORT TERM TO BANKS	Loans short term to OEM	+
INITIAL DEBT SHORT TERM TO BANKS	SHARE OF SHORT TERM DEBT	+
INITIAL DEBT TO CENTRAL BANK	Debt to Central Bank	+
INITIAL DEBT TO CENTRAL BANK	INITIAL LOANS ECB	+
INITIAL DEBT TO CENTRAL BANK	Loans ECB to Banks	+
INITIAL DEBT TO EIB	Debt to EIB	+
INITIAL DEBT TO EIB	Loans EIB to OEM	+
INITIAL DEPOSITS BANKS	Deposits Banks	+
INITIAL DEPOSITS BANKS	INITIAL EQUITY HH CREDITOR	+
INITIAL EQUITY BANKS	Equity Banks	+
INITIAL EQUITY GOV	Equity Government	+
INITIAL EQUITY HH CREDITOR	Equity HH creditor	+
INITIAL EQUITY HH CREDITOR	INITIAL WEALTH HH CREDITOR	+
INITIAL EQUITY HH DEBTOR	Equity HH debtor	+
INITIAL EQUITY HH DEBTOR	INITIAL WEALTH HH DEBTOR	+
INITIAL EQUITY SUPPLIERS	Equity Suppliers	+
INITIAL FIN SER	Debt HH to OEM	+
INITIAL FIN SER	Financial services receivables	+
INITIAL FIN SER	INITIAL DEBT HH DEBTOR	+
INITIAL FIN SER	initial total current assets by division	+
INITIAL FIN SER NC	Debt HH to OEM NC	+
INITIAL FIN SER NC	Financial services receivables noncurrent	+
INITIAL FIN SER NC	INITIAL DEBT HH DEBTOR	+
INITIAL FIN SER NC	initial total non current assets by division	+
INITIAL HIST COST PPE	Historical cost PPE	+
INITIAL HIST COST VEH	Historical cost vehicles	+
INITIAL ICEV STOCK	ICEV stock	+
INITIAL INTANGIBLE	initial total non current assets by division	+
INITIAL INTANGIBLE	Intangible assets	+
INITIAL INV VALUE	INITIAL INVENTORIES	+
INITIAL INV VALUE	initial total current assets by division	+
INITIAL INV VALUE	Inventories value	+
INITIAL INVENTORIES	Inventories	+
INITIAL L&E ECB	Equity and liabilities ECB	+
INITIAL L&E EIB	Equity and liabilities EIB	+
INITIAL LEASE	Book value vehicles	+
INITIAL LEASE	INITIAL CUM DEPR VEH	+
INITIAL LEASE	INITIAL HIST COST VEH	+
INITIAL LEASE	INITIAL OEM FLEET	+
INITIAL LEASE	initial total non current assets by division	+
INITIAL LIABILITIES BANKS	INITIAL DEBT TO CENTRAL BANK	+
INITIAL LIABILITIES BANKS	INITIAL DEPOSITS BANKS	+
INITIAL LIABILITIES PER VEHICLE	INITIAL total LIABILITIES less equity	+
INITIAL LOANS TO CONSUMERS	check initial Banks	+
INITIAL LOANS TO CONSUMERS	Debt HH debtor	+
INITIAL LOANS TO CONSUMERS	INITIAL DEBT HH DEBTOR	+
INITIAL LOANS TO CONSUMERS	Loans to consumers	+
INITIAL LOANS TO GOV	INITIAL LOANS ECB	+
INITIAL LOANS TO GOV	Loans ECB to Gov	+
INITIAL LONG TERM DEBT	INITIAL DEBT LONG TERM TO BANKS	+
INITIAL LONG TERM DEBT	initial total liabilities less equity by division	+
INITIAL NONCURRENT ASSETS	INITIAL NONCURRENT ASSETS BY DIVISION	+
INITIAL NONCURRENT ASSETS BY DIVISION	INITIAL ASSETS BY DIVISION	+
INITIAL NONCURRENT ASSETS BY DIVISION	INITIAL FIN SER NC	+
INITIAL NONCURRENT ASSETS BY DIVISION	INITIAL INTANGIBLE	+
INITIAL NONCURRENT ASSETS BY DIVISION	INITIAL LEASE	+
INITIAL NONCURRENT ASSETS BY DIVISION	initial non current assets by division check	+
INITIAL NONCURRENT ASSETS BY DIVISION	INITIAL PPE	+
INITIAL NONCURRENT LIABILITIES	INITIAL NONCURRENT LIABILITIES BY DIVISION	+
INITIAL NONCURRENT LIABILITIES BY DIVISION	INITIAL LIABILITIES BY DIVISION	+
INITIAL NONCURRENT LIABILITIES BY DIVISION	INITIAL LONG TERM DEBT	+
INITIAL OEM FLEET	OEM fleet	+
INITIAL PPE	Book value PPE	+
INITIAL PPE	INITIAL CUM DEPR PPE	+
INITIAL PPE	INITIAL HIST COST PPE	+
INITIAL PPE	initial total non current assets by division	+
INITIAL RESERVES	Capital stock and reserves	+
INITIAL RESERVES	initial total equity by division	+
INITIAL RESERVES GROUP	INITIAL RESERVES	+
INITIAL RETAINED EARNINGS	initial total equity by division	+
INITIAL RETAINED EARNINGS	Retained earnings	+
INITIAL SECURITIES	initial total current assets by division	+
INITIAL SECURITIES	Securities and loans	+
INITIAL SHARE DEPOSITS BANKS	INITIAL DEPOSITS BANKS	+
INITIAL SHARE OF CASH BANKS	INITIAL CASH BANKS	+
INITIAL SHARE OF CURRENT ASSETS	INITIAL CURRENT ASSETS	+
INITIAL SHARE OF CURRENT LIABILITIES	INITIAL CURRENT LIABILITIES	+
INITIAL SHARE OF EQUITY	INITIAL EQUITY BANKS	+
INITIAL total ASSETS	initial assets check	+
INITIAL total ASSETS	initial assets check 2	+
INITIAL total ASSETS	initial balance sheet check 3	+
INITIAL total ASSETS	INITIAL CURRENT ASSETS	+
INITIAL total ASSETS	INITIAL NONCURRENT ASSETS	+
INITIAL total ASSETS	INITIAL total EQUITY	+
initial total assets by division	initial balance sheet check by Division	+
initial total assets by division	initial total assets check	+
initial total assets check	initial balance sheet check 2	+
initial total current assets by division	initial total assets by division	+
INITIAL total EQUITY	INITIAL RESERVES GROUP	+
INITIAL total EQUITY	INITIAL RETAINED EARNINGS	+
INITIAL total EQUITY	initial total liabilities	+
initial total equity by division	initial total equity check	+
initial total equity by division	INITIAL total LIABILITIES by division	+
INITIAL total LIABILITIES by division	initial total liabilities check	+
INITIAL total LIABILITIES less equity	INITIAL CURRENT LIABILITIES	+
INITIAL total LIABILITIES less equity	initial liabilities check	+
INITIAL total LIABILITIES less equity	INITIAL NONCURRENT LIABILITIES	+
INITIAL total LIABILITIES less equity	initial total liabilities	+
initial total liabilities less equity by division	INITIAL total LIABILITIES by division	+
initial total liabilities less equity by division	initial total liabilities less equity check	+
initial total non current assets by division	initial total assets by division	+
INITIAL TRADE	initial total current assets by division	+
INITIAL TRADE	Trade receivables	+
INITIAL TRADE PAYABLES	initial total liabilities less equity by division	+
INITIAL TRADE PAYABLES	Trade payables	+
INITIAL VEHICLE SALES	INITIAL total ASSETS	+
INITIAL VEHICLE SALES	INITIAL total LIABILITIES less equity	+
INITIAL WEALTH HH CREDITOR	Wealth HH creditor	+
INITIAL WEALTH HH DEBTOR	check initial HH debtor	+
INITIAL WEALTH HH DEBTOR	Wealth HH debtor	+
INITIAL WORLD VEHICLE SALES	INITIAL VEHICLE SALES	+
insurance expenditures	insurance expenditures by HH creditor	+
insurance expenditures	insurance expenditures by HH debtor	+
insurance expenditures	revenues Banks	+
insurance expenditures by HH creditor	cash outflows HH creditor	+
insurance expenditures by HH debtor	cash outflows HH debtor	+
insurance premiums	insurance expenditures	+
Intangible assets	noncurrent assets	+
INTENSITY OF R&D	R&D expenses	+
INTENSITY OF SELLING	selling expenses	+
INTENSITY OF SGA	general and administrative expenses	+
interest expenses	cash outflows OEM	+
interest expenses	return on assets ROA	+
interest income	cash inflows OEM	+
interest income	financial result	+
interest income ECB	Cash ECB	+
interest income ECB	Equity and liabilities ECB	+
interest income EIB	Cash EIB	+
interest income EIB	revenues EIB	+
interest paid on Banks debt	cash outflows HH debtor	+
interest paid on Banks debt	revenues Banks	+
interest paid on Banks debt long term	interest paid on private Banks debt by OEM	+
interest paid on Banks debt short term	interest paid on private Banks debt by OEM	+
interest paid on ECB debt	interest income ECB	+
interest paid on EIB debt	interest expenses	+
interest paid on EIB debt	interest income EIB	+
interest paid on OEM debt	cash outflows HH debtor	+
interest paid on OEM debt	interest income	+
interest paid on private Banks debt by OEM	interest expenses	+
interest paid on private Banks debt by OEM	revenues Banks	+
interest policy rate	interest paid on ECB debt	+
Inventories	inventories total	+
inventories additions	increase in inventories value by type	+
inventories additions	Inventories	+
inventories additions	inventories removals	+
inventories removals	decrease in inventories value by type	+
Inventories value	average cost inventory	+
Inventories value	current assets	+
labour cost per vehicle	automotive wages	+
labour cost per vehicle	vehicle production cost	+
liabilities Banks	equity and liabilities Banks	+
liabilities OEM	equity and liabilities OEM	+
liabilities OEM by Division	liabilities OEM	+
liabilities OEM by Division	total debt by Division	+
liquidity needs Banks	borrowing from ECB	+
liquidity needs gov	borrowing gov from ECB	+
liquidity needs HH	borrowing from banks	+
Loans ECB to Banks	assets ECB	+
Loans ECB to Gov	assets ECB	+
Loans EIB to OEM	assets EIB	+
loans long term repaid by OEM	Cash Banks	+
Loans long term to OEM	assets Banks	+
loans repaid by Banks	Cash ECB	+
loans repaid by consumers	Cash Banks	+
loans repaid by OEM	Cash EIB	+
loans repaied by Gov	Cash ECB	+
loans short term repaid by OEM	Cash Banks	+
Loans short term to OEM	assets Banks	+
Loans to consumers	assets Banks	+
maintenance cost	maintenance expenditures	+
maintenance expenditures	cash outflows HH debtor	+
maintenance expenditures	revenues maintenance	+
market share domestic OEM	cost of sales Automotive	+
market share domestic OEM	R&D government grants	+
market share domestic OEM	sales revenues Automotive	+
net bank deposits	Cash Banks	+
net bank deposits	Deposits Banks	+
net income	dividends paid	+
net income	net profit margin	+
net income	return on assets ROA	+
net income	return on equity ROE	+
net profit margin	return on sales after taxes	+
net savings HH creditor	net bank deposits	+
new loans long term to OEM	Loans long term to OEM	+
new loans short term to OEM	Loans short term to OEM	+
new loans to Banks	Loans ECB to Banks	+
new loans to consumers	Loans to consumers	+
new loans to Gov	Loans ECB to Gov	+
new loans to OEM	Loans EIB to OEM	+
nonautomotive wages	wages labour	+
noncurrent assets	assets by Division	+
noncurrent liabilities	liabilities OEM by Division	+
OEM fleet	sales revenue Financial	+
OEM fleet	self deregistrations	+
OEM spread over APR	interest paid on OEM debt	+
one year	INITIAL total ASSETS	+
one year	INITIAL total LIABILITIES less equity	+
operating costs	operating expenses	+
operating costs	trade pay inflow	+
operating income	EBIT	+
operating income	operating margin	+
other income	cash inflows OEM	+
other income	EBIT	+
other income HH	cash inflows HH creditor	+
other income HH	Wealth HH creditor	+
principal repayment banks	borrowing from banks	+
principal repayment banks	desired HH expenditures	+
principal repayment banks	loans repaid by consumers	+
principal repayment banks	principal repayment by HH	+
principal repayment ECB	borrowing from ECB	+
principal repayment ECB	loans repaid by Banks	+
principal repayment EIB	borrowing from EIB	+
principal repayment EIB	debt repayment	+
principal repayment EIB	loans repaid by OEM	+
principal repayment gov	borrowing gov from ECB	+
principal repayment gov	desired government expenditures	+
principal repayment gov	loans repaied by Gov	+
principal repayment long term	borrowing from banks long term	+
principal repayment long term	debt repayment	+
principal repayment long term	loans long term repaid by OEM	+
principal repayment OEM long term	borrowing from OEM long term	+
principal repayment OEM long term	Cash OEM	+
principal repayment OEM long term	principal repayment by HH	+
principal repayment OEM short term	borrowing from OEM short term	+
principal repayment OEM short term	Cash OEM	+
principal repayment OEM short term	principal repayment by HH	+
principal repayment short term	borrowing from banks short term	+
principal repayment short term	debt repayment	+
principal repayment short term	loans short term repaid by OEM	+
profits from batteries	supplier profits	+
profits from energy	supplier profits	+
profits from raw materials	supplier profits	+
R&D expenses	operating costs	+
R&D government grants	cash inflows OEM	+
raw material cost	raw material costs	+
raw material cost	vehicle production cost	+
raw material costs	profits from raw materials	+
raw material costs	raw materials production costs	+
reserves inflow	Capital stock and reserves	+
Retained earnings	equity OEM by Division	+
revenue per leased car	sales revenue Financial	+
revenues Banks	Cash Banks	+
revenues Banks	Equity Banks	+
revenues corporate tax	Budget Government	+
revenues corporate tax	revenues government	+
revenues EC	Budget EC	+
revenues EC	Cash EIB	+
revenues EC	revenues EIB	+
revenues EIB	Equity and liabilities EIB	+
revenues energy tax	Budget Government	+
revenues energy tax	revenues government	+
revenues government	Equity Government	+
revenues maintenance	cash inflows Suppliers	+
revenues maintenance	Cash Suppliers	+
revenues VAT	Budget Government	+
revenues VAT	revenues government	+
revenues vehicle tax	Budget Government	+
revenues vehicle tax	cash outflows HH creditor	+
revenues vehicle tax	revenues government	+
sales revenue	asset turnover	+
sales revenue	cash inflows OEM	+
sales revenue	EBIT margin	+
sales revenue	gross margin	+
sales revenue	gross result or profit	+
sales revenue	net profit margin	+
sales revenue	operating margin	+
sales revenue	return on sales before taxes	+
sales revenue	trade receivables inflow	+
sales revenue Financial	sales revenue	+
sales revenues Automotive	general and administrative expenses	+
sales revenues Automotive	R&D expenses	+
sales revenues Automotive	sales revenue	+
sales revenues Automotive	selling expenses	+
Securities and loans	current assets	+
self registrations	OEM fleet	+
selling expenses	operating costs	+
SHARE OF INITIAL CASH	INITIAL CASH	+
SHARE OF INITIAL CASH	total share of current assets	+
SHARE OF INITIAL FIN SER	INITIAL FIN SER	+
SHARE OF INITIAL FIN SER	total share of current assets	+
SHARE OF INITIAL FIN SER NC	INITIAL FIN SER NC	+
SHARE OF INITIAL FIN SER NC	total share of non current assets	+
SHARE OF INITIAL INTANGIBLE	INITIAL INTANGIBLE	+
SHARE OF INITIAL INTANGIBLE	total share of non current assets	+
SHARE OF INITIAL INV VALUE	INITIAL INV VALUE	+
SHARE OF INITIAL INV VALUE	total share of current assets	+
SHARE OF INITIAL LEASE	INITIAL LEASE	+
SHARE OF INITIAL LEASE	total share of non current assets	+
SHARE OF INITIAL PPE	INITIAL PPE	+
SHARE OF INITIAL PPE	total share of non current assets	+
SHARE OF INITIAL RESERVES	INITIAL RESERVES GROUP	+
SHARE OF INITIAL SECURITIES	INITIAL SECURITIES	+
SHARE OF INITIAL SECURITIES	total share of current assets	+
SHARE OF INITIAL TRADE	INITIAL TRADE	+
SHARE OF INITIAL TRADE	total share of current assets	+
SHARE OF NEW CARS BOUGHT BY CREDITORS	car purchase by creditor	+
SHARE OF TRADE PAYABLES	INITIAL TRADE PAYABLES	+
stock income	cash inflows HH creditor	+
stock income	Wealth HH creditor	+
sum of assets all agents	check SFC	+
supplier profits	cash inflows Suppliers	+
supplier profits	Cash Suppliers	+
tax expenses	cash outflows OEM	+
tax expenses	revenues corporate tax	+
TIME STEP	liquidity needs Banks	+
trade pay inflow	cash inflows OEM	+
trade pay inflow	trade pay outflow	+
trade pay inflow	Trade payables	+
trade pay outflow	cash outflows OEM	+
Trade payables	current liabilities	+
Trade receivables	current assets	+
trade receivables inflow	Trade receivables	+
trade receivables inflow	trade receivables outflow	+
trade receivables outflow	Cash OEM	+
transfer	transfer inflow	+
transfer inflow	Cash OEM	+
transfer inflow	Retained earnings	+
VAT paid by creditors	cash outflows HH creditor	+
VAT paid by creditors	revenues VAT	+
VAT paid by debtors	cash outflows HH debtor	+
VAT paid by debtors	revenues VAT	+
VAT paid by suppliers	cash outflows Suppliers	+
VAT paid by suppliers	revenues VAT	+
VAT rate	VAT paid by creditors	+
VAT rate	VAT paid by debtors	+
VAT rate	VAT paid by suppliers	+
vehicle fuel efficiency	energy demand per vehicle	+
vehicle price	gross profit per veh	+
vehicle price	vehicle price	+
vehicle price	vehicle purchase	+
vehicle production cost	cost of sales by veh	+
vehicle production cost	increase in inventories value by type	+
vehicle production cost	vehicle price	+
vehicle purchase	bus purchase	+
vehicle purchase	car purchase by creditor	+
vehicle purchase	car purchase by debtor	+
vehicle purchase	commercial vehicle purchase	+
vehicle purchase	sales revenues Automotive	+
vehicle stock	energy demand	+
vehicle stock	vehicle stock total	+
vehicle stock total	insurance expenditures	+
vehicle stock total	maintenance expenditures	+
wages labour	cash inflows HH debtor	+
wages labour	Wealth HH debtor	+
wealth HH	check balance sheet HH	+
wealth HH	sum of assets all agents	+
Wealth HH creditor	check balance sheet HH creditor	+
Wealth HH creditor	wealth HH	+
Wealth HH debtor	check balance sheet HH debtor	+
Wealth HH debtor	maximum HH expenditures	+
Wealth HH debtor	wealth HH	+

Top

Quick Links:

Negative Polarity Causal Links (179 Variables)

Cause	Effect	Polarity
acquisition AFI	Cash Suppliers	-
acquisition PPE	Cash OEM	-
acquisition vehicles	Cash OEM	-
assets by Division	return on assets ROA	-
AVERAGE ICEV LIFETIME	ICEV scrap rate	-
AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY	depreciation PPE	-
battery cost	profits from batteries	-
battery demand	profits from batteries	-
borrowing from OEM long term	Cash OEM	-
borrowing from OEM short term	Cash OEM	-
car purchase by creditor	car purchase by debtor	-
car purchase by creditor	Wealth HH creditor	-
car purchase by debtor	Wealth HH debtor	-
Cash Banks	liquidity needs Banks	-
cash outflows HH creditor	Equity HH creditor	-
cash outflows HH creditor	net savings HH creditor	-
cash outflows HH debtor	Equity HH debtor	-
cash outflows OEM	Cash OEM	-
cash outflows OEM	Retained earnings	-
cash outflows Suppliers	Equity Suppliers	-
change in intangibles	Cash OEM	-
change in securities	Cash OEM	-
commercial vehicle purchase	Cash Suppliers	-
cost of sales	gross result or profit	-
debt HH total	check balance sheet HH debtor	-
debt repayment	Cash OEM	-
decrease in inventories value	change in value	-
decrease in inventories value	Inventories value	-
depreciation AFI	Book value AFI	-
depreciation and amortisation	Retained earnings	-
depreciation PPE	Book value PPE	-
depreciation vehicles	Book value vehicles	-
discontinuation depr PPE	Historical cost PPE	-
discontinuation depr veh	Historical cost vehicles	-
discontinuation PPE	Cumulative depreciation PPE	-
discontinuation vehicles	Cumulative depreciation vehicles	-
dividends outflow	Cash OEM	-
dividends paid	Retained earnings	-
ECONOMIC LIFE OEM FLEET	depreciation vehicles	-
ECONOMIC LIFE OEM FLEET	self deregistrations	-
energy expenditures	Wealth HH creditor	-
energy expenditures for suppliers	energy expenditures for governments	-
energy production costs	profits from energy	-
equity and liabilities Banks	check balance sheet Banks	-
Equity and liabilities ECB	check balance sheet ECB	-
Equity and liabilities EIB	check balance sheet EIB	-
equity and liabilities Government	check balance sheet Governments	-
equity and liabilities HH	check balance sheet HH	-
equity and liabilities OEM	check balance sheet OEM	-
Equity HH creditor	check balance sheet HH creditor	-
Equity HH debtor	check balance sheet HH debtor	-
equity OEM by Division	return on equity ROE	-
Equity Suppliers	check balance sheet Suppliers	-
EV sales total	ICEV sales	-
exchange rate euro dollar	battery price in euro	-
exchange rate euro dollar	expenditures purchase subsidy	-
expenditures EC	Budget EC	-
expenditures EC	Cash EIB	-
expenditures EIB	Equity and liabilities EIB	-
expenditures government	Equity Government	-
expenditures on health, education and other	Budget Government	-
expenditures procurement	Budget Government	-
expenditures public infrastructure	Budget Government	-
expenditures public R&D	Budget Government	-
expenditures purchase subsidy	Budget Government	-
expenditures scrappage scheme	Budget Government	-
ICEV scrap rate	ICEV stock	-
INITIAL CASH BANKS	INITIAL LOANS TO CONSUMERS	-
INITIAL CURRENT ASSETS	INITIAL NONCURRENT ASSETS	-
INITIAL CURRENT LIABILITIES	INITIAL NONCURRENT LIABILITIES	-
INITIAL CURRENT LIABILITIES	SHARE OF SHORT TERM DEBT	-
INITIAL DEBT LONG TERM TO BANKS	INITIAL LOANS TO CONSUMERS	-
INITIAL DEBT SHORT TERM TO BANKS	INITIAL LOANS TO CONSUMERS	-
INITIAL DEBT TO CENTRAL BANK	check initial Banks	-
INITIAL DEBT TO EIB	INITIAL CASH EIB	-
INITIAL DEBT TO EIB	INITIAL DEBT LONG TERM TO BANKS	-
INITIAL DEPOSITS BANKS	check initial Banks	-
INITIAL DEPOSITS BANKS	INITIAL DEBT TO CENTRAL BANK	-
INITIAL EQUITY BANKS	check initial Banks	-
INITIAL EQUITY BANKS	INITIAL LIABILITIES BANKS	-
INITIAL EQUITY GOV	INITIAL DEBT GOV	-
INITIAL EQUITY HH DEBTOR	check initial HH debtor	-
INITIAL FIN SER	check initial HH debtor	-
INITIAL FIN SER NC	check initial HH debtor	-
INITIAL LOANS ECB	INITIAL CASH ECB	-
INITIAL LOANS TO CONSUMERS	check initial HH debtor	-
INITIAL RESERVES	INITIAL RETAINED EARNINGS	-
initial total assets check	initial assets check	-
initial total assets check 2	initial assets check 2	-
initial total current assets by division	initial current assets by division check	-
initial total liabilities	initial balance sheet check 3	-
INITIAL total LIABILITIES by division	initial balance sheet check by Division	-
initial total liabilities check	initial balance sheet check 2	-
INITIAL total LIABILITIES less equity	INITIAL total EQUITY	-
initial total liabilities less equity check	initial liabilities check	-
initial total non current assets by division	initial non current assets by division check	-
INITIAL TRADE PAYABLES	INITIAL DEBT SHORT TERM TO BANKS	-
insurance expenditures by HH creditor	Wealth HH creditor	-
insurance expenditures by HH debtor	insurance expenditures by HH creditor	-
insurance expenditures by HH debtor	Wealth HH debtor	-
interest expenses	financial result	-
interest paid on Banks debt	Wealth HH debtor	-
interest paid on ECB debt	Cash Banks	-
interest paid on ECB debt	Equity Banks	-
interest paid on OEM debt	Wealth HH debtor	-
Inventories	average cost inventory	-
inventories removals	Inventories	-
lifetime AFI	depreciation AFI	-
LOAN PERIOD LONG TERM	principal repayment banks	-
LOAN PERIOD LONG TERM	principal repayment ECB	-
LOAN PERIOD LONG TERM	principal repayment EIB	-
LOAN PERIOD LONG TERM	principal repayment gov	-
LOAN PERIOD LONG TERM	principal repayment long term	-
LOAN PERIOD LONG TERM	principal repayment OEM long term	-
LOAN PERIOD SHORT TERM	principal repayment OEM short term	-
LOAN PERIOD SHORT TERM	principal repayment short term	-
loans long term repaid by OEM	Loans long term to OEM	-
loans repaid by Banks	Loans ECB to Banks	-
loans repaid by consumers	Loans to consumers	-
loans repaid by OEM	Loans EIB to OEM	-
loans repaied by Gov	Loans ECB to Gov	-
loans short term repaid by OEM	Loans short term to OEM	-
maintenance expenditures	Wealth HH debtor	-
maximum government expenditures	liquidity needs gov	-
maximum HH expenditures	liquidity needs HH	-
new loans long term to OEM	Cash Banks	-
new loans short term to OEM	Cash Banks	-
new loans to Banks	Cash ECB	-
new loans to consumers	Cash Banks	-
new loans to Gov	Cash ECB	-
new loans to OEM	Cash EIB	-
operating expenses	operating income	-
principal repayment banks	Debt HH debtor	-
principal repayment by HH	Wealth HH debtor	-
principal repayment ECB	Cash Banks	-
principal repayment ECB	Debt to Central Bank	-
principal repayment EIB	Debt to EIB	-
principal repayment gov	Budget Government	-
principal repayment gov	Debt to ECB	-
principal repayment long term	Debt to banks long term	-
principal repayment OEM long term	Debt HH to OEM NC	-
principal repayment OEM long term	Financial services receivables noncurrent	-
principal repayment OEM short term	Debt HH to OEM	-
principal repayment OEM short term	Financial services receivables	-
principal repayment short term	Debt to banks short term	-
raw materials production costs	profits from raw materials	-
reserves inflow	Retained earnings	-
revenues vehicle tax	Wealth HH creditor	-
scale parameter	INITIAL total ASSETS	-
scale parameter	INITIAL total LIABILITIES less equity	-
self deregistrations	OEM fleet	-
self registrations	ICEV sales excl self registrations	-
SHARE OF INITIAL FIN SER	SHARE OF INITIAL CASH	-
SHARE OF INITIAL FIN SER NC	SHARE OF INITIAL PPE	-
SHARE OF INITIAL INTANGIBLE	SHARE OF INITIAL PPE	-
SHARE OF INITIAL INV VALUE	SHARE OF INITIAL CASH	-
SHARE OF INITIAL LEASE	SHARE OF INITIAL PPE	-
SHARE OF INITIAL SECURITIES	SHARE OF INITIAL CASH	-
SHARE OF INITIAL TRADE	SHARE OF INITIAL CASH	-
sum of equity and liabilities all agents	check SFC	-
supplier markup	battery cost	-
supplier markup	energy production costs	-
supplier markup	raw materials production costs	-
tax expenses	net income	-
TIME STEP	maximum government expenditures	-
TIME STEP	maximum HH expenditures	-
trade pay outflow	Trade payables	-
Trade payables	total debt by Division	-
trade receivables inflow	Cash OEM	-
trade receivables outflow	Trade receivables	-
transfer	Cash OEM	-
transfer	Retained earnings	-
VAT paid by creditors	Wealth HH creditor	-
VAT paid by debtors	Wealth HH debtor	-
VAT paid by suppliers	Cash Suppliers	-
vehicle production cost	gross profit per veh	-
vehicle production cost	INITIAL INVENTORIES	-
vehicle production cost	INITIAL OEM FLEET	-
vehicle production cost	self registrations	-

Top

Quick Links:

Function-based Polarity Causal Links (12 Variables)

Cause	Effect	Polarity
annual vehicle sales total	proportions commercial vehicles	Inconsistent
AUTOMOTIVE SHARE OF CURRENT LIABILITIES	INITIAL CURRENT LIABILITIES BY DIVISION	Inconsistent
AUTOMOTIVE SHARE OF EQUITY	INITIAL RESERVES	Inconsistent
AUTOMOTIVE SHARE OF EQUITY	INITIAL RETAINED EARNINGS	Inconsistent
AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES	INITIAL NONCURRENT LIABILITIES BY DIVISION	Inconsistent
AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY	discontinuation depr PPE	Function[DELAYFIXED]
ECONOMIC LIFE OEM FLEET	discontinuation depr veh	Function[DELAYFIXED]
increase hist cost PPE	discontinuation depr PPE	Function[DELAYFIXED]
increase hist cost veh	discontinuation depr veh	Function[DELAYFIXED]
market share domestic OEM	INITIAL VEHICLE SALES	Inconsistent
SHARE OF ASSETS BY DIVISION	INITIAL CURRENT ASSETS BY DIVISION	Inconsistent
SHARE OF ASSETS BY DIVISION	INITIAL NONCURRENT ASSETS BY DIVISION	Inconsistent

Top

Rate-to-rate Links (101 Variables)

Cause	Effect
VAT paid by creditors	cash outflows HH creditor
VAT paid by creditors	revenues VAT
VAT paid by debtors	cash outflows HH debtor
VAT paid by debtors	revenues VAT
VAT paid by suppliers	cash outflows Suppliers
VAT paid by suppliers	revenues VAT
acquisition PPE	increase hist cost PPE
acquisition vehicles	increase hist cost veh
acquisition vehicles	self registrations
borrowing from ECB	new loans to Banks
borrowing from EIB	borrowing
borrowing from EIB	new loans to OEM
borrowing from OEM long term	borrowing from OEMs
borrowing from OEM short term	borrowing from OEMs
borrowing from banks	new loans to consumers
borrowing from banks long term	borrowing
borrowing from banks long term	new loans long term to OEM
borrowing from banks short term	borrowing
borrowing from banks short term	new loans short term to OEM
borrowing gov from ECB	new loans to Gov
car purchase by creditor	VAT paid by creditors
car purchase by creditor	car purchase by debtor
car purchase by creditor	cash outflows HH creditor
car purchase by debtor	VAT paid by debtors
car purchase by debtor	cash outflows HH debtor
commercial vehicle purchase	VAT paid by suppliers
commercial vehicle purchase	cash outflows Suppliers
decrease in inventories value	change in value
depreciation AFI	cash outflows Suppliers
depreciation PPE	depreciation and amortisation
depreciation vehicles	depreciation and amortisation
discontinuation depr PPE	discontinuation PPE
discontinuation depr veh	discontinuation vehicles
dividends paid	dividends outflow
dividends paid	stock income
energy expenditures	cash outflows HH creditor
expenditures EC	expenditures EIB
expenditures on health, education and other	expenditures government
expenditures procurement	expenditures government
expenditures public R&D	expenditures government
expenditures public infrastructure	acquisition AFI
expenditures public infrastructure	cash inflows Suppliers
expenditures public infrastructure	electromobility subsidies
expenditures public infrastructure	expenditures government
expenditures purchase subsidy	cash inflows HH debtor
expenditures purchase subsidy	electromobility subsidies
expenditures purchase subsidy	expenditures government
expenditures scrappage scheme	cash inflows HH debtor
expenditures scrappage scheme	expenditures government
increase hist cost PPE	discontinuation depr PPE
increase hist cost veh	discontinuation depr veh
increase in inventories value	change in value
inflow EVSE fast	expenditures public infrastructure
inflow EVSE slow	expenditures public infrastructure
insurance expenditures by HH creditor	cash outflows HH creditor
insurance expenditures by HH debtor	cash outflows HH debtor
insurance expenditures by HH debtor	insurance expenditures by HH creditor
interest income EIB	revenues EIB
interest paid on Banks debt	cash outflows HH debtor
interest paid on Banks debt	revenues Banks
interest paid on ECB debt	interest income ECB
interest paid on OEM debt	cash outflows HH debtor
inventories additions	inventories removals
maintenance expenditures	cash outflows HH debtor
maintenance expenditures	revenues maintenance
other income HH	cash inflows HH creditor
principal repayment ECB	borrowing from ECB
principal repayment ECB	loans repaid by Banks
principal repayment EIB	borrowing from EIB
principal repayment EIB	debt repayment
principal repayment EIB	loans repaid by OEM
principal repayment OEM long term	borrowing from OEM long term
principal repayment OEM long term	principal repayment by HH
principal repayment OEM short term	borrowing from OEM short term
principal repayment OEM short term	principal repayment by HH
principal repayment banks	borrowing from banks
principal repayment banks	loans repaid by consumers
principal repayment banks	principal repayment by HH
principal repayment gov	borrowing gov from ECB
principal repayment gov	loans repaied by Gov
principal repayment long term	borrowing from banks long term
principal repayment long term	debt repayment
principal repayment long term	loans long term repaid by OEM
principal repayment short term	borrowing from banks short term
principal repayment short term	debt repayment
principal repayment short term	loans short term repaid by OEM
revenues EC	revenues EIB
revenues VAT	revenues government
revenues corporate tax	revenues government
revenues energy tax	revenues government
revenues maintenance	cash inflows Suppliers
revenues vehicle tax	cash outflows HH creditor
revenues vehicle tax	revenues government
stock income	cash inflows HH creditor
supplier profits	cash inflows Suppliers
trade pay inflow	cash inflows OEM
trade pay inflow	trade pay outflow
trade pay outflow	cash outflows OEM
trade receivables inflow	trade receivables outflow
transfer	transfer inflow
wages labour	cash inflows HH debtor

Top

View-Variable Profile

View	View-Variable Profile
Not in View	5Variables (1,1%)
Banks - Balance Sheet	42Variables (9,2%)
ECB - Balance sheet	22Variables (4,8%)
EIB - Balance Sheet	22Variables (4,8%)
Gov - Balance Sheet	30Variables (6,6%)
Gov - Operations	25Variables (5,5%)
Households - Balance Sheet	68Variables (14,9%)
Households - Operations	39Variables (8,6%)
Initialisation Balance Sheets Manufacturers	76Variables (16,7%)
Initialisation Balance Sheets Other Agents	35Variables (7,7%)
OEM - Balance sheet	108Variables (23,7%)
OEM - Cash Flows	45Variables (9,9%)
OEM - KPI	19Variables (4,2%)
OEM - Operations	49Variables (10,8%)
SFC check	19Variables (4,2%)
Suppliers - Balance sheet	33Variables (7,3%)

Top

List Of 16 views and their 448 Variables

Not in View

Banks - Balance Sheet

Households - Balance Sheet

Households - Operations

Initialisation Balance Sheets Manufacturers

Initialisation Balance Sheets Other Agents

Suppliers - Balance sheet

Total:

108

Total:

selling expenses (In 1 View)

general and administrative expenses (In 1 View)

INTENSITY OF R&D (In 1 View)

INTENSITY OF SELLING (In 1 View)

R&D expenses (In 1 View)

INTENSITY OF SGA (In 1 View)

cost of sales by veh (In 1 View)

cost of sales total (In 1 View)

decrease in inventories value by type (In 1 View)

inventories removals (In 1 View)

inventories total (In 1 View)

automotive wages (In 2 Views)

average cost inventory (In 1 View)

increase in inventories value by type (In 1 View)

increase in inventories value (In 3 Views)

vehicle price (In 2 Views)

battery cost per vehicle (In 1 View)

raw material cost (In 1 View)

raw material costs (In 2 Views)

Inventories (In 1 View)

decrease in inventories value (In 3 Views)

gross profit per veh (In 1 View)

INITIAL OEM FLEET (In 1 View)

self registrations (In 2 Views)

labour cost per vehicle (In 1 View)

OEM fleet (In 1 View)

sales revenue Financial (In 2 Views)

vehicle production cost (In 1 View)

self deregistrations (In 1 View)

revenue per leased car (In 1 View)

vehicle purchase (In 3 Views)

vehicle sales total (In 2 Views)

ICEV sales (In 2 Views)

battery demand (In 2 Views)

battery price in euro (In 2 Views)

EV sales (In 2 Views)

EV battery capacity (In 1 View)

Inventories value (In 2 Views)

INITIAL INVENTORIES (In 1 View)

inventories additions (In 1 View)

annual vehicle sales total (In 2 Views)

sales revenues Automotive (In 2 Views)

cost of sales Automotive (In 2 Views)

acquisition vehicles (In 2 Views)

ECONOMIC LIFE OEM FLEET (In 3 Views)

operating costs (In 2 Views)

market share domestic OEM (In 3 Views)

INITIAL LEASE (In 3 Views)

INITIAL INV VALUE (In 3 Views)

HH SHARE OF VEHICLES (In 1 View)

ICEV sales excl self registrations (In 1 View)

insurance expenditures by HH creditor (In 2 Views)

insurance expenditures by HH debtor (In 2 Views)

inflow to EV stock (In 1 View)

vehicle stock total (In 1 View)

energy expenditures (In 3 Views)

energy expenditures for governments (In 2 Views)

energy expenditures for suppliers (In 2 Views)

maintenance cost (In 1 View)

maintenance expenditures (In 3 Views)

insurance expenditures (In 3 Views)

energy demand (In 1 View)

energy costs fossil (In 1 View)

energy costs electricity (In 1 View)

energy demand per vehicle (In 1 View)

vehicle fuel efficiency (In 1 View)

annual mileage (In 1 View)

fuel price diesel (In 1 View)

fuel price electricity (In 1 View)

fuel price petrol (In 1 View)

ICEV scrap rate (In 1 View)

ICEV stock (In 1 View)

INITIAL ICEV STOCK (In 1 View)

proportions commercial vehicles (In 1 View)

AVERAGE ICEV LIFETIME (In 1 View)

EV stock total (In 1 View)

EV sales total (In 1 View)

vehicle stock (In 1 View)

EV stock (In 1 View)

inflow to ICEV stock (In 1 View)

insurance premiums (In 2 Views)

other income HH (In 1 View)

car purchase by debtor (In 2 Views)

nonautomotive wages (In 1 View)

car purchase by creditor (In 3 Views)

VAT paid by creditors (In 2 Views)

VAT paid by debtors (In 2 Views)

borrowing from OEM long term (In 2 Views)

borrowing from OEM short term (In 2 Views)

borrowing from OEMs (In 1 View)

Debt HH to OEM (In 1 View)

Debt HH to OEM NC (In 1 View)

debt HH total (In 1 View)

dividends paid (In 3 Views)

HH debt to OEMs (In 1 View)

interest paid on OEM debt (In 2 Views)

stock income (In 1 View)

LOAN PERIOD SHORT TERM (In 2 Views)

OEM spread over APR (In 1 View)

principal repayment by HH (In 1 View)

principal repayment OEM long term (In 2 Views)

principal repayment OEM short term (In 2 Views)

liquidity needs HH (In 1 View)

maximum HH expenditures (In 1 View)

desired HH expenditures (In 1 View)

revenues energy tax (In 2 Views)

expenditures purchase subsidy (In 3 Views)

revenues VAT (In 3 Views)

revenues vehicle tax (In 2 Views)

expenditures scrappage scheme (In 2 Views)

INITIAL LOANS TO CONSUMERS (In 3 Views)

Deposits Banks (In 2 Views)

INITIAL DEPOSITS BANKS (In 3 Views)

LOAN PERIOD LONG TERM (In 4 Views)

revenues maintenance (In 2 Views)

Wealth HH debtor (In 1 View)

cash outflows HH debtor (In 1 View)

cash outflows HH creditor (In 1 View)

Wealth HH creditor (In 1 View)

cash inflows HH creditor (In 1 View)

cash inflows HH debtor (In 1 View)

wages labour (In 1 View)

INITIAL WEALTH HH DEBTOR (In 2 Views)

equity and liabilities HH (In 2 Views)

check balance sheet HH debtor (In 1 View)

borrowing from banks (In 2 Views)

check balance sheet HH (In 1 View)

wealth HH (In 2 Views)

APR (In 2 Views)

net savings HH creditor (In 2 Views)

INITIAL EQUITY HH DEBTOR (In 2 Views)

Equity HH debtor (In 1 View)

check balance sheet HH creditor (In 1 View)

INITIAL EQUITY HH CREDITOR (In 2 Views)

Debt HH debtor (In 1 View)

INITIAL WEALTH HH CREDITOR (In 2 Views)

principal repayment banks (In 2 Views)

Equity HH creditor (In 1 View)

interest paid on Banks debt (In 2 Views)

INITIAL FIN SER (In 4 Views)

INITIAL FIN SER NC (In 4 Views)

TIME STEP (In 3 Views)

change in value (In 2 Views)

current assets OEM (In 1 View)

current liabilities OEM (In 1 View)

equity OEM (In 1 View)

equity and liabilities OEM (In 2 Views)

liabilities OEM (In 1 View)

Historical cost vehicles (In 2 Views)

increase hist cost PPE (In 1 View)

increase hist cost veh (In 1 View)

INITIAL CUM DEPR PPE (In 1 View)

INITIAL CUM DEPR VEH (In 1 View)

discontinuation depr PPE (In 1 View)

INITIAL HIST COST PPE (In 1 View)

INITIAL HIST COST VEH (In 1 View)

discontinuation vehicles (In 1 View)

Cumulative depreciation vehicles (In 1 View)

depreciation PPE (In 2 Views)

depreciation vehicles (In 2 Views)

discontinuation depr veh (In 1 View)

Cumulative depreciation PPE (In 1 View)

Historical cost PPE (In 2 Views)

discontinuation PPE (In 1 View)

commercial vehicle purchase (In 3 Views)

acquisition PPE (In 1 View)

assets by Division (In 2 Views)

assets OEM (In 3 Views)

AVERAGE LIFETIME VEHICLE PRODUCTION CAPACITY (In 2 Views)

Book value PPE (In 2 Views)

Book value vehicles (In 2 Views)

borrowing (In 1 View)

borrowing from banks long term (In 2 Views)

borrowing from banks short term (In 2 Views)

Capital stock and reserves (In 1 View)

cash inflows OEM (In 2 Views)

cash outflows OEM (In 2 Views)

change in intangibles (In 1 View)

change in securities (In 1 View)

check balance sheet OEM (In 1 View)

equity OEM by Division (In 2 Views)

current assets (In 1 View)

current liabilities (In 1 View)

debt repayment (In 1 View)

Debt to banks long term (In 1 View)

Debt to banks short term (In 1 View)

depreciation and amortisation (In 2 Views)

dividends outflow (In 2 Views)

Trade payables (In 1 View)

favourable EIB rate (In 1 View)

Financial services receivables (In 1 View)

Financial services receivables noncurrent (In 1 View)

Intangible assets (In 1 View)

interest expenses (In 3 Views)

interest paid on Banks debt long term (In 1 View)

interest paid on Banks debt short term (In 1 View)

interest paid on private Banks debt by OEM (In 2 Views)

principal repayment long term (In 2 Views)

noncurrent assets (In 1 View)

noncurrent liabilities (In 1 View)

reserves inflow (In 1 View)

principal repayment short term (In 2 Views)

trade pay outflow (In 2 Views)

Securities and loans (In 1 View)

Retained earnings (In 1 View)

trade receivables inflow (In 2 Views)

total debt by Division (In 1 View)

transfer (In 2 Views)

transfer inflow (In 2 Views)

trade receivables outflow (In 2 Views)

Trade receivables (In 1 View)

trade pay inflow (In 2 Views)

expenditures procurement (In 2 Views)

Cash OEM (In 2 Views)

interest paid on EIB debt (In 2 Views)

borrowing from EIB (In 2 Views)

liabilities OEM by Division (In 1 View)

Debt to EIB (In 1 View)

principal repayment EIB (In 2 Views)

revenues corporate tax (In 2 Views)

expenditures public R&D (In 3 Views)

INITIAL DEBT LONG TERM TO BANKS (In 4 Views)

INITIAL DEBT TO EIB (In 4 Views)

INITIAL SECURITIES (In 2 Views)

INITIAL PPE (In 2 Views)

INITIAL INTANGIBLE (In 2 Views)

INITIAL TRADE (In 2 Views)

INITIAL CASH (In 2 Views)

INITIAL RETAINED EARNINGS (In 2 Views)

INITIAL DEBT SHORT TERM TO BANKS (In 4 Views)

INITIAL RESERVES (In 2 Views)

INITIAL TRADE PAYABLES (In 2 Views)

sales revenue (In 2 Views)

cost of sales (In 1 View)

CORPORATE TAX RATE (In 1 View)

DIVIDEND DISTRIBUTION RATIO (In 1 View)

earnings before taxes (In 2 Views)

EBIT (In 2 Views)

financial result (In 1 View)

gross result or profit (In 2 Views)

interest income (In 1 View)

tax expenses (In 2 Views)

net income (In 2 Views)

R&D government grants (In 1 View)

operating expenses (In 1 View)

operating income (In 2 Views)

other income (In 1 View)

energy production costs (In 1 View)

supplier profits (In 1 View)

profits from energy (In 1 View)

supplier markup (In 1 View)

profits from batteries (In 1 View)

profits from raw materials (In 1 View)

battery cost (In 1 View)

battery price (In 1 View)

exchange rate euro dollar (In 2 Views)

raw materials production costs (In 1 View)

cash outflows Suppliers (In 1 View)

VAT paid by suppliers (In 2 Views)

expenditures public infrastructure (In 3 Views)

Cash Suppliers (In 1 View)

cash inflows Suppliers (In 1 View)

Equity Suppliers (In 2 Views)

assets Suppliers (In 2 Views)

check balance sheet Suppliers (In 1 View)

acquisition AFI (In 1 View)

Cumulative AFI depreciation (In 1 View)

Book value AFI (In 1 View)

depreciation AFI (In 1 View)

INITIAL EQUITY SUPPLIERS (In 2 Views)

lifetime AFI (In 1 View)

INITIAL ASSETS SUPPLIERS (In 2 Views)

return on sales before taxes (In 1 View)

return on assets ROA (In 1 View)

asset turnover (In 1 View)

net profit margin (In 1 View)

return on sales after taxes (In 1 View)

return on equity ROE (In 1 View)

operating margin (In 1 View)

gross margin (In 1 View)

EBIT margin (In 1 View)

cost of EVSE fast (In 1 View)

cost of EVSE slow (In 1 View)

Cumulative electromobility subsidies (In 1 View)

electromobility subsidies (In 1 View)

expenditures purchase subsidy in dollar (In 1 View)

EVSE fast deployment (In 1 View)

EVSE fast in use (In 1 View)

EVSE slow (In 1 View)

EVSE slow deployment (In 1 View)

inflow EVSE slow (In 1 View)

inflow EVSE fast (In 1 View)

SHARE OF NEW CARS BOUGHT BY CREDITORS (In 1 View)

VAT rate (In 1 View)

bus purchase (In 2 Views)

Budget Government (In 2 Views)

revenues government (In 1 View)

expenditures government (In 1 View)

INITIAL EQUITY GOV (In 2 Views)

INITIAL DEBT GOV (In 2 Views)

equity and liabilities Government (In 2 Views)

check balance sheet Governments (In 1 View)

borrowing gov from ECB (In 2 Views)

expenditures on health, education and other (In 1 View)

INITIAL BUDGET GOV (In 2 Views)

Debt to ECB (In 1 View)

liquidity needs gov (In 1 View)

desired government expenditures (In 1 View)

maximum government expenditures (In 1 View)

principal repayment gov (In 2 Views)

Equity Government (In 1 View)

liquidity needs Banks (In 1 View)

revenues Banks (In 1 View)

loans short term repaid by OEM (In 1 View)

loans long term repaid by OEM (In 1 View)

new loans long term to OEM (In 1 View)

new loans short term to OEM (In 1 View)

borrowing from ECB (In 2 Views)

Loans to consumers (In 1 View)

net bank deposits (In 1 View)

Cash Banks (In 1 View)

new loans to consumers (In 1 View)

loans repaid by consumers (In 1 View)

assets Banks (In 2 Views)

check balance sheet Banks (In 1 View)

Debt to Central Bank (In 2 Views)

liabilities Banks (In 1 View)

equity and liabilities Banks (In 2 Views)

INITIAL EQUITY BANKS (In 2 Views)

Equity Banks (In 1 View)

Loans long term to OEM (In 1 View)

Loans short term to OEM (In 1 View)

INITIAL CASH BANKS (In 2 Views)

INITIAL DEBT TO CENTRAL BANK (In 3 Views)

principal repayment ECB (In 2 Views)

interest paid on ECB debt (In 2 Views)

sum of assets all agents (In 1 View)

check SFC (In 1 View)

sum of equity and liabilities all agents (In 1 View)

assets ECB (In 2 Views)

assets EIB (In 2 Views)

Cash ECB (In 2 Views)

Equity and liabilities ECB (In 2 Views)

Equity and liabilities EIB (In 2 Views)

INITIAL VEHICLE SALES (In 1 View)

initial total non current assets by division (In 1 View)

initial balance sheet check by Division (In 1 View)

initial current assets by division check (In 1 View)

SHARE OF INITIAL CASH (In 1 View)

scale parameter (In 1 View)

initial assets check (In 1 View)

INITIAL total ASSETS (In 1 View)

initial total assets by division (In 1 View)

one year (In 1 View)

initial total assets check 2 (In 1 View)

initial total liabilities less equity check (In 1 View)

initial total liabilities less equity by division (In 1 View)

initial total current assets by division (In 1 View)

initial liabilities check (In 1 View)

initial total equity by division (In 1 View)

initial assets check 2 (In 1 View)

INITIAL total LIABILITIES by division (In 1 View)

total share of current assets (In 1 View)

initial total liabilities check (In 1 View)

SHARE OF INITIAL PPE (In 1 View)

initial total assets check (In 1 View)

INITIAL total LIABILITIES less equity (In 1 View)

initial balance sheet check 2 (In 1 View)

initial total equity check (In 1 View)

initial total liabilities (In 1 View)

total share of non current assets (In 1 View)

initial balance sheet check 3 (In 1 View)

INITIAL ASSETS BY DIVISION (In 1 View)

SHARE OF INITIAL SECURITIES (In 1 View)

INITIAL CURRENT ASSETS (In 1 View)

INITIAL CURRENT ASSETS BY DIVISION (In 1 View)

INITIAL CURRENT LIABILITIES (In 1 View)

SHARE OF SHORT TERM DEBT (In 1 View)

INITIAL NONCURRENT ASSETS (In 1 View)

SHARE OF INITIAL FIN SER (In 1 View)

INITIAL CURRENT LIABILITIES BY DIVISION (In 1 View)

SHARE OF INITIAL LEASE (In 1 View)

SHARE OF INITIAL INV VALUE (In 1 View)

INITIAL NONCURRENT ASSETS BY DIVISION (In 1 View)

SHARE OF INITIAL TRADE (In 1 View)

SHARE OF INITIAL FIN SER NC (In 1 View)

SHARE OF INITIAL INTANGIBLE (In 1 View)

INITIAL NONCURRENT LIABILITIES (In 1 View)

AUTOMOTIVE SHARE OF NONCURRENT LIABILITIES (In 1 View)

INITIAL RESERVES GROUP (In 1 View)

INITIAL ASSETS PER VEHICLE (In 1 View)

initial balance sheet check (In 1 View)

INITIAL SHARE OF CURRENT ASSETS (In 1 View)

INITIAL LONG TERM DEBT (In 1 View)

INITIAL LIABILITIES PER VEHICLE (In 1 View)

SHARE OF INITIAL RESERVES (In 1 View)

INITIAL NONCURRENT LIABILITIES BY DIVISION (In 1 View)

SHARE OF TRADE PAYABLES (In 1 View)

INITIAL total EQUITY (In 1 View)

AUTOMOTIVE SHARE OF EQUITY (In 1 View)

SHARE OF ASSETS BY DIVISION (In 1 View)

INITIAL SHARE OF CURRENT LIABILITIES (In 1 View)

AUTOMOTIVE SHARE OF CURRENT LIABILITIES (In 1 View)

INITIAL WORLD VEHICLE SALES (In 1 View)

revenues EIB (In 1 View)

Cash EIB (In 1 View)

loans repaid by OEM (In 1 View)

new loans to OEM (In 1 View)

check balance sheet EIB (In 1 View)

INITIAL L&E EIB (In 2 Views)

INITIAL CASH EIB (In 2 Views)

Budget EC (In 1 View)

expenditures EC (In 1 View)

revenues EC (In 1 View)

expenditures EIB (In 1 View)

interest income EIB (In 1 View)

Loans EIB to OEM (In 1 View)

emission penalties (In 1 View)

fund to support zero emission mobility and automotive workers (In 1 View)

INITIAL BUDGET EC (In 1 View)

INITIAL L&E ECB (In 2 Views)

INITIAL LOANS ECB (In 1 View)

INITIAL CASH ECB (In 2 Views)

INITIAL ASSETS ECB (In 1 View)

INITIAL LOANS TO GOV (In 2 Views)

INITIAL ASSETS EIB (In 1 View)

INITIAL ASSETS BANKS (In 1 View)

INITIAL SHARE OF CASH BANKS (In 1 View)

check initial Banks (In 1 View)

INITIAL SHARE DEPOSITS BANKS (In 1 View)

INITIAL SHARE OF EQUITY (In 1 View)

INITIAL LIABILITIES BANKS (In 1 View)

INITIAL DEBT HH DEBTOR (In 1 View)

check initial HH debtor (In 1 View)

check balance sheet ECB (In 1 View)

new loans to Gov (In 1 View)

loans repaied by Gov (In 1 View)

loans repaid by Banks (In 1 View)

new loans to Banks (In 1 View)

interest income ECB (In 1 View)

Loans ECB to Banks (In 1 View)

Loans ECB to Gov (In 1 View)

interest policy rate (In 1 View)

initial non current assets by division check (In 1 View)

INITIAL LIABILITIES BY DIVISION (In 1 View)

FINAL TIME (In 1 View)

INITIAL TIME (In 1 View)

SAVEPER (In 1 View)

Total:

108

Total:

Not in View

Banks - Balance Sheet

Households - Balance Sheet

Households - Operations

Initialisation Balance Sheets Manufacturers

Initialisation Balance Sheets Other Agents

Suppliers - Balance sheet

Source File: C:\Users\ACER\Desktop\Systems\Last model edits from RP\eMobFin.mdl (Sat Mar 04 15:31:21 CET 2023)
Report Created On Sat Mar 04 15:56:55 CET 2023
SDM-Doc Tool Version 1.4.7
Global Security Sciences Division
Argonne National Laboratory