OMEGA 2.3.0 session NTR-noIRA started at 2024-03-04 15:26:10


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010070 / 0.097065 (DELTA:0.086994)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.853106 / 0.839803 (DELTA:0.013303)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106764 / 0.030227 (DELTA:0.076537)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.004198 (DELTA:0.004198)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.030060 / 0.028008 (DELTA:0.002053)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000700 (DELTA:0.000700)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $92682 / $88268 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60606 / $61100 R:0.991915
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75001 / $75449 R:0.994060
cross subsidized price / cost ALT sedan_wagon.BEV                     $91634 / $87273 R:1.049969
cross subsidized price / cost ALT sedan_wagon.ICE                     $64206 / $64957 R:0.988435
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81991 / $78087 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $92682 / $88268 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60606 / $61100 R:0.991915
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75001 / $75449 R:0.994060
modified cross subsidized price / cost ALT sedan_wagon.BEV            $91634 / $87273 R:1.049969
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64206 / $64957 R:0.988435
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81991 / $78087 R:1.049997

cross subsidized price / cost ALT BEV                                 $92638 / $88227 R:1.049999
cross subsidized price / cost ALT ICE                                 $60723 / $61225 R:0.991796
cross subsidized price / cost ALT PHEV                                $75159 / $75509 R:0.995370
cross subsidized price / cost ALT cuv_suv_van                         $64276 / $64276 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68083 / $68083 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64401 / $64401 R:1.000000

2023_0_0  SCORE:0.058945, CE:0.086994, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010041 / 0.046441 (DELTA:0.036400)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.956998 / 0.907978 (DELTA:0.049020)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000056 / 0.012676 (DELTA:0.012620)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.001756 (DELTA:0.001756)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.032905 / 0.030857 (DELTA:0.002048)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.000293 (DELTA:0.000292)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88268 / $88268 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61464 / $61464 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75449 / $75449 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $87273 / $87273 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65263 / $65263 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78087 / $78087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88268 / $88268 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61464 / $61464 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75449 / $75449 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $87273 / $87273 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65263 / $65263 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78087 / $78087 R:1.000000

cross subsidized price / cost ALT BEV                                 $88232 / $88232 R:1.000000
cross subsidized price / cost ALT ICE                                 $61589 / $61589 R:1.000000
cross subsidized price / cost ALT PHEV                                $75509 / $75509 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62934 / $62934 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66552 / $66552 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63053 / $63053 R:1.000000

2023_1_1  SCORE:0.032680, CE:0.049020, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046441 / 0.046441 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.907978 / 0.907978 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.012676 / 0.012676 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001756 / 0.001756 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.030857 / 0.030857 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000293 / 0.000293 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88268 / $88268 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61100 / $61100 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75449 / $75449 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $87273 / $87273 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64811 / $64811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78087 / $78087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88268 / $88268 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61100 / $61100 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75449 / $75449 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $87273 / $87273 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64811 / $64811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78087 / $78087 R:1.000000

cross subsidized price / cost ALT BEV                                 $88232 / $88232 R:1.000000
cross subsidized price / cost ALT ICE                                 $61222 / $61222 R:1.000000
cross subsidized price / cost ALT PHEV                                $75509 / $75509 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62593 / $62593 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66128 / $66128 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62709 / $62709 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2024  Iteration=0 JLR

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010083 / 0.136244 (DELTA:0.126161)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.771526 / 0.782401 (DELTA:0.010875)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.189590 / 0.049824 (DELTA:0.139765)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000955 / 0.004122 (DELTA:0.003167)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027574 / 0.026519 (DELTA:0.001055)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000271 / 0.000889 (DELTA:0.000618)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $87874 / $87597 R:1.003162
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61227 / $61048 R:1.002938
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71479 / $75053 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $91187 / $86845 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64139 / $64921 R:0.987953
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81103 / $77909 R:1.040994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $87874 / $87597 R:1.003162
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61227 / $61048 R:1.002938
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71479 / $75053 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $91187 / $86845 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64139 / $64921 R:0.987953
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81103 / $77909 R:1.040994

cross subsidized price / cost ALT BEV                                 $87971 / $87575 R:1.004526
cross subsidized price / cost ALT ICE                                 $61323 / $61175 R:1.002417
cross subsidized price / cost ALT PHEV                                $71647 / $75103 R:0.953993
cross subsidized price / cost ALT cuv_suv_van                         $65503 / $65503 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68154 / $68154 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65587 / $65587 R:1.000000

2024_0_0  SCORE:0.092267, CE:0.139765, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.075916 / 0.075916 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.866523 / 0.866523 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026031 / 0.026031 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002152 / 0.002152 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.028915 / 0.028915 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000464 / 0.000464 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $87597 / $87597 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61048 / $61048 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75053 / $75053 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $86845 / $86845 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64921 / $64921 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77909 / $77909 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $87597 / $87597 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61048 / $61048 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75053 / $75053 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $86845 / $86845 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64921 / $64921 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77909 / $77909 R:1.000000

cross subsidized price / cost ALT BEV                                 $87576 / $87576 R:1.000000
cross subsidized price / cost ALT ICE                                 $61173 / $61173 R:1.000000
cross subsidized price / cost ALT PHEV                                $75103 / $75103 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63505 / $63505 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66608 / $66608 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63603 / $63603 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2025  Iteration=0 JLR

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.011197 / 0.156861 (DELTA:0.145664)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.748074 / 0.748900 (DELTA:0.000826)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.213125 / 0.063937 (DELTA:0.149188)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.004044 (DELTA:0.004043)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027468 / 0.025230 (DELTA:0.002238)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000136 / 0.001028 (DELTA:0.000892)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85950 / $87140 R:0.986342
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61549 / $60996 R:1.009070
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71205 / $74766 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $90728 / $86409 R:1.049993
cross subsidized price / cost ALT sedan_wagon.ICE                     $63994 / $64845 R:0.986884
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81514 / $77633 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $85950 / $87140 R:0.986342
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61549 / $60996 R:1.009070
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71205 / $74766 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $90728 / $86409 R:1.049993
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63994 / $64845 R:0.986884
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81514 / $77633 R:1.049994

cross subsidized price / cost ALT BEV                                 $86070 / $87122 R:0.987929
cross subsidized price / cost ALT ICE                                 $61629 / $61122 R:1.008303
cross subsidized price / cost ALT PHEV                                $71369 / $74811 R:0.953984
cross subsidized price / cost ALT cuv_suv_van                         $66133 / $66133 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68156 / $68156 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66194 / $66194 R:1.000000

2025_0_0  SCORE:0.098560, CE:0.149188, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.107097 / 0.107097 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.820321 / 0.820321 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.042281 / 0.042281 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002673 / 0.002673 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026949 / 0.026949 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000679 / 0.000679 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $87140 / $87140 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60996 / $60996 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74766 / $74766 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $86409 / $86409 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64845 / $64845 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77633 / $77633 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $87140 / $87140 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60996 / $60996 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74766 / $74766 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $86409 / $86409 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64845 / $64845 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77633 / $77633 R:1.000000

cross subsidized price / cost ALT BEV                                 $87123 / $87123 R:1.000000
cross subsidized price / cost ALT ICE                                 $61118 / $61118 R:1.000000
cross subsidized price / cost ALT PHEV                                $74811 / $74811 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64484 / $64484 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67034 / $67034 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64561 / $64561 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2026  Iteration=0 JLR

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010107 / 0.141695 (DELTA:0.131587)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.676078 / 0.725505 (DELTA:0.049427)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.287327 / 0.103724 (DELTA:0.183603)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000002 / 0.004180 (DELTA:0.004178)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026407 / 0.023380 (DELTA:0.003027)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000077 / 0.001516 (DELTA:0.001438)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $90266 / $85971 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63990 / $60945 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70981 / $74530 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $89981 / $85696 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $64085 / $64951 R:0.986661
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79134 / $77585 R:1.019965

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $90266 / $85971 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63990 / $60945 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70981 / $74530 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $89981 / $85696 R:1.049999
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64085 / $64951 R:0.986661
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79134 / $77585 R:1.019965

cross subsidized price / cost ALT BEV                                 $90258 / $85964 R:1.049957
cross subsidized price / cost ALT ICE                                 $63993 / $61070 R:1.047854
cross subsidized price / cost ALT PHEV                                $71098 / $74574 R:0.953394
cross subsidized price / cost ALT cuv_suv_van                         $68572 / $66049 R:1.038193
cross subsidized price / cost ALT sedan_wagon                         $68592 / $68592 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68572 / $66123 R:1.037041

2026_0_0  SCORE:0.159732, CE:0.183603, CSPE:0.037041

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.136717 / 0.136717 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.734404 / 0.743636 (DELTA:0.009232)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.099803 / 0.090571 (DELTA:0.009232)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004021 / 0.004022 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023596 / 0.023596 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001459 / 0.001458 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85006 / $85971 R:0.988771
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61555 / $60945 R:1.010005
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70981 / $74530 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $85696 / $85696 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64951 / $64951 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77585 / $77585 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $85006 / $85971 R:0.988771
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61555 / $60945 R:1.010005
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70981 / $74530 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $85696 / $85696 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64951 / $64951 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77585 / $77585 R:1.000000

cross subsidized price / cost ALT BEV                                 $85026 / $85964 R:0.989091
cross subsidized price / cost ALT ICE                                 $61660 / $61069 R:1.009677
cross subsidized price / cost ALT PHEV                                $71085 / $74578 R:0.953166
cross subsidized price / cost ALT cuv_suv_van                         $65737 / $65737 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68454 / $68454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65816 / $65816 R:1.000000

2026_1_1  SCORE:0.006155, CE:0.009232, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.136717 / 0.136717 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.743636 / 0.743636 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.090571 / 0.090571 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004021 / 0.004022 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023596 / 0.023596 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001459 / 0.001458 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85006 / $85971 R:0.988771
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61555 / $60945 R:1.010005
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70981 / $74530 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $85696 / $85696 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64951 / $64951 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77585 / $77585 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $85006 / $85971 R:0.988771
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61555 / $60945 R:1.010005
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70981 / $74530 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $85696 / $85696 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64951 / $64951 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77585 / $77585 R:1.000000

cross subsidized price / cost ALT BEV                                 $85026 / $85964 R:0.989091
cross subsidized price / cost ALT ICE                                 $61660 / $61069 R:1.009677
cross subsidized price / cost ALT PHEV                                $71085 / $74578 R:0.953166
cross subsidized price / cost ALT cuv_suv_van                         $65737 / $65737 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68454 / $68454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65816 / $65816 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=0 JLR

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.089817 / 0.154132 (DELTA:0.064315)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.641950 / 0.689892 (DELTA:0.047943)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.242167 / 0.127414 (DELTA:0.114753)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006743 / 0.007247 (DELTA:0.000504)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017248 / 0.018899 (DELTA:0.001651)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002075 / 0.002415 (DELTA:0.000340)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88756 / $84533 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63938 / $60896 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70790 / $74330 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82180 / $84565 R:0.971790
cross subsidized price / cost ALT sedan_wagon.ICE                     $66332 / $64956 R:1.021181
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73854 / $77462 R:0.953427

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88756 / $84533 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63938 / $60896 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70790 / $74330 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82180 / $84565 R:0.971790
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66332 / $64956 R:1.021181
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73854 / $77462 R:0.953427

cross subsidized price / cost ALT BEV                                 $88461 / $84535 R:1.046444
cross subsidized price / cost ALT ICE                                 $64002 / $61004 R:1.049139
cross subsidized price / cost ALT PHEV                                $70847 / $74388 R:0.952401
cross subsidized price / cost ALT cuv_suv_van                         $68774 / $66408 R:1.035631
cross subsidized price / cost ALT sedan_wagon                         $70989 / $70989 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68838 / $66539 R:1.034545

2027_0_0  SCORE:0.111301, CE:0.114753, CSPE:0.034545

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.154132 / 0.154132 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.689892 / 0.689892 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127414 / 0.127414 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009663 / 0.008591 (DELTA:0.001072)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018899 / 0.018899 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001072 (DELTA:0.001072)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88756 / $84533 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63938 / $60896 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70790 / $74330 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80551 / $84565 R:0.952527
cross subsidized price / cost ALT sedan_wagon.ICE                     $66561 / $64956 R:1.024711
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81335 / $77462 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88756 / $84533 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63938 / $60896 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70790 / $74330 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80551 / $84565 R:0.952527
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66561 / $64956 R:1.024711
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81335 / $77462 R:1.049994

cross subsidized price / cost ALT BEV                                 $88323 / $84535 R:1.044810
cross subsidized price / cost ALT ICE                                 $64008 / $61004 R:1.049239
cross subsidized price / cost ALT PHEV                                $70878 / $74356 R:0.953230
cross subsidized price / cost ALT cuv_suv_van                         $68774 / $66408 R:1.035631
cross subsidized price / cost ALT sedan_wagon                         $71323 / $71323 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68847 / $66549 R:1.034540

2027_1_1  SCORE:0.035631, CE:0.001072, CSPE:0.034540

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.154132 / 0.154132 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.689892 / 0.689892 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127414 / 0.127414 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008591 / 0.008591 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018899 / 0.018899 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001072 / 0.001072 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88756 / $84533 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63938 / $60896 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70790 / $74330 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80551 / $84565 R:0.952527
cross subsidized price / cost ALT sedan_wagon.ICE                     $66561 / $64956 R:1.024711
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81335 / $77462 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88756 / $84533 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63938 / $60896 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70790 / $74330 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80551 / $84565 R:0.952527
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66561 / $64956 R:1.024711
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81335 / $77462 R:1.049994

cross subsidized price / cost ALT BEV                                 $88323 / $84535 R:1.044810
cross subsidized price / cost ALT ICE                                 $64008 / $61004 R:1.049239
cross subsidized price / cost ALT PHEV                                $70878 / $74356 R:0.953230
cross subsidized price / cost ALT cuv_suv_van                         $68774 / $66408 R:1.035631
cross subsidized price / cost ALT sedan_wagon                         $71323 / $71323 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68847 / $66549 R:1.034540

2027_2_2  SCORE:0.035631, CE:0.000000, CSPE:0.034540

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.154132 / 0.154132 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.689892 / 0.689892 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127414 / 0.127414 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008591 / 0.008591 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018899 / 0.018899 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001072 / 0.001072 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88756 / $84533 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63938 / $60896 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70790 / $74330 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80551 / $84565 R:0.952527
cross subsidized price / cost ALT sedan_wagon.ICE                     $66561 / $64956 R:1.024711
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81335 / $77462 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88756 / $84533 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63938 / $60896 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70790 / $74330 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80551 / $84565 R:0.952527
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66561 / $64956 R:1.024711
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81335 / $77462 R:1.049994

cross subsidized price / cost ALT BEV                                 $88323 / $84535 R:1.044810
cross subsidized price / cost ALT ICE                                 $64008 / $61004 R:1.049239
cross subsidized price / cost ALT PHEV                                $70878 / $74356 R:0.953230
cross subsidized price / cost ALT cuv_suv_van                         $68774 / $66408 R:1.035631
cross subsidized price / cost ALT sedan_wagon                         $71323 / $71323 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68847 / $66549 R:1.034540

2027_3_3  SCORE:0.035631, CE:0.000000, CSPE:0.034540

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.154132 / 0.154132 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.689892 / 0.689892 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127414 / 0.127414 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008591 / 0.008591 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018899 / 0.018899 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001072 / 0.001072 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88756 / $84533 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63938 / $60896 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70790 / $74330 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80551 / $84565 R:0.952527
cross subsidized price / cost ALT sedan_wagon.ICE                     $66561 / $64956 R:1.024711
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81335 / $77462 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88756 / $84533 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63938 / $60896 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70790 / $74330 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80551 / $84565 R:0.952527
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66561 / $64956 R:1.024711
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81335 / $77462 R:1.049994

cross subsidized price / cost ALT BEV                                 $88323 / $84535 R:1.044810
cross subsidized price / cost ALT ICE                                 $64008 / $61004 R:1.049239
cross subsidized price / cost ALT PHEV                                $70878 / $74356 R:0.953230
cross subsidized price / cost ALT cuv_suv_van                         $68774 / $66408 R:1.035631
cross subsidized price / cost ALT sedan_wagon                         $71323 / $71323 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68847 / $66549 R:1.034540

2027_4_4  SCORE:0.035631, CE:0.000000, CSPE:0.034540

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2027  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.154132 / 0.154132 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.689892 / 0.689892 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127414 / 0.127414 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008591 / 0.008591 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018899 / 0.018899 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001072 / 0.001072 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88756 / $84533 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63938 / $60896 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70790 / $74330 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80551 / $84565 R:0.952527
cross subsidized price / cost ALT sedan_wagon.ICE                     $66561 / $64956 R:1.024711
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81335 / $77462 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88756 / $84533 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63938 / $60896 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70790 / $74330 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80551 / $84565 R:0.952527
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66561 / $64956 R:1.024711
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $81335 / $77462 R:1.049994

cross subsidized price / cost ALT BEV                                 $88323 / $84535 R:1.044810
cross subsidized price / cost ALT ICE                                 $64008 / $61004 R:1.049239
cross subsidized price / cost ALT PHEV                                $70878 / $74356 R:0.953230
cross subsidized price / cost ALT cuv_suv_van                         $68774 / $66408 R:1.035631
cross subsidized price / cost ALT sedan_wagon                         $71323 / $71323 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68847 / $66549 R:1.034540

2027_5_5  SCORE:0.035631, CE:0.000000, CSPE:0.034540

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2028  Iteration=0 JLR

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.026669 / 0.161945 (DELTA:0.135275)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.624874 / 0.655420 (DELTA:0.030546)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.322875 / 0.154611 (DELTA:0.168264)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012757 / 0.012543 (DELTA:0.000213)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011814 / 0.012939 (DELTA:0.001124)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001011 / 0.002543 (DELTA:0.001532)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88221 / $84024 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65082 / $61986 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70511 / $74037 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80037 / $84039 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $74838 / $71711 R:1.043602
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80439 / $76609 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88221 / $84024 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65082 / $61986 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70511 / $74037 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80037 / $84039 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74838 / $71711 R:1.043602
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $80439 / $76609 R:1.050000

cross subsidized price / cost ALT BEV                                 $87633 / $84025 R:1.042940
cross subsidized price / cost ALT ICE                                 $65271 / $62174 R:1.049814
cross subsidized price / cost ALT PHEV                                $70672 / $74078 R:0.954014
cross subsidized price / cost ALT cuv_suv_van                         $69801 / $67574 R:1.032950
cross subsidized price / cost ALT sedan_wagon                         $77673 / $77673 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70022 / $67857 R:1.031893

2028_0_0  SCORE:0.144312, CE:0.168264, CSPE:0.031893

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010092 / 0.142234 (DELTA:0.132143)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.749336 / 0.693948 (DELTA:0.055388)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.212548 / 0.135793 (DELTA:0.076755)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010246 / 0.011373 (DELTA:0.001127)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014116 / 0.014307 (DELTA:0.000191)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003662 / 0.002344 (DELTA:0.001318)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88225 / $84024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $63759 / $66944 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70515 / $74037 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $80849 / $84039 R:0.962037
cross subsidized price / cost ALT sedan_wagon.ICE                     $73398 / $70996 R:1.033827
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77430 / $76609 R:1.010720

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88225 / $84024 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $63759 / $66944 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70515 / $74037 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80849 / $84039 R:0.962037
modified cross subsidized price / cost ALT sedan_wagon.ICE            $73398 / $70996 R:1.033827
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77430 / $76609 R:1.010720

cross subsidized price / cost ALT BEV                                 $87679 / $84025 R:1.043486
cross subsidized price / cost ALT ICE                                 $63954 / $67026 R:0.954167
cross subsidized price / cost ALT PHEV                                $70632 / $74081 R:0.953448
cross subsidized price / cost ALT cuv_suv_van                         $68283 / $70434 R:0.969459
cross subsidized price / cost ALT sedan_wagon                         $76759 / $76759 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68521 / $70612 R:0.970389

2028_1_1  SCORE:0.118636, CE:0.132143, CSPE:0.029611

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142234 / 0.142234 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.693948 / 0.693948 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.135793 / 0.135793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011564 / 0.011564 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014116 / 0.014116 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002344 / 0.002344 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88225 / $84024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59037 / $61986 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70515 / $74037 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $80668 / $84039 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $74220 / $71711 R:1.034982
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78138 / $76609 R:1.019963

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88225 / $84024 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59037 / $61986 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70515 / $74037 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80668 / $84039 R:0.959890
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74220 / $71711 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78138 / $76609 R:1.019963

cross subsidized price / cost ALT BEV                                 $87657 / $84025 R:1.043223
cross subsidized price / cost ALT ICE                                 $59339 / $62179 R:0.954324
cross subsidized price / cost ALT PHEV                                $70644 / $74081 R:0.953611
cross subsidized price / cost ALT cuv_suv_van                         $64911 / $66894 R:0.970360
cross subsidized price / cost ALT sedan_wagon                         $77208 / $77208 R:1.000008
cross subsidized price / cost ALT TOTAL                               $65256 / $67183 R:0.971315

2028_2_2  SCORE:0.029640, CE:0.000000, CSPE:0.028685

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142234 / 0.142234 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.693948 / 0.693948 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.135793 / 0.135793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011564 / 0.011564 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014116 / 0.014116 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002344 / 0.002344 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88225 / $84024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59037 / $61986 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70515 / $74037 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $80668 / $84039 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $74220 / $71711 R:1.034982
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78138 / $76609 R:1.019963

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88225 / $84024 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59037 / $61986 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70515 / $74037 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80668 / $84039 R:0.959890
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74220 / $71711 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78138 / $76609 R:1.019963

cross subsidized price / cost ALT BEV                                 $87657 / $84025 R:1.043223
cross subsidized price / cost ALT ICE                                 $59339 / $62179 R:0.954324
cross subsidized price / cost ALT PHEV                                $70644 / $74081 R:0.953611
cross subsidized price / cost ALT cuv_suv_van                         $64911 / $66894 R:0.970360
cross subsidized price / cost ALT sedan_wagon                         $77208 / $77208 R:1.000008
cross subsidized price / cost ALT TOTAL                               $65256 / $67183 R:0.971315

2028_3_3  SCORE:0.029640, CE:0.000000, CSPE:0.028685

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2028  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142234 / 0.142234 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.693948 / 0.693948 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.135793 / 0.135793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011564 / 0.011564 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014116 / 0.014116 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002344 / 0.002344 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88225 / $84024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59037 / $61986 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70515 / $74037 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $80668 / $84039 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $74220 / $71711 R:1.034982
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78138 / $76609 R:1.019963

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88225 / $84024 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59037 / $61986 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70515 / $74037 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80668 / $84039 R:0.959890
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74220 / $71711 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78138 / $76609 R:1.019963

cross subsidized price / cost ALT BEV                                 $87657 / $84025 R:1.043223
cross subsidized price / cost ALT ICE                                 $59339 / $62179 R:0.954324
cross subsidized price / cost ALT PHEV                                $70644 / $74081 R:0.953611
cross subsidized price / cost ALT cuv_suv_van                         $64911 / $66894 R:0.970360
cross subsidized price / cost ALT sedan_wagon                         $77208 / $77208 R:1.000008
cross subsidized price / cost ALT TOTAL                               $65256 / $67183 R:0.971315

2028_4_4  SCORE:0.029640, CE:0.000000, CSPE:0.028685

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2028  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142234 / 0.142234 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.693948 / 0.693948 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.135793 / 0.135793 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011564 / 0.011564 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014116 / 0.014116 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002344 / 0.002344 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88225 / $84024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59037 / $61986 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70515 / $74037 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $80668 / $84039 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $74220 / $71711 R:1.034982
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78138 / $76609 R:1.019963

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $88225 / $84024 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59037 / $61986 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70515 / $74037 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80668 / $84039 R:0.959890
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74220 / $71711 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78138 / $76609 R:1.019963

cross subsidized price / cost ALT BEV                                 $87657 / $84025 R:1.043223
cross subsidized price / cost ALT ICE                                 $59339 / $62179 R:0.954324
cross subsidized price / cost ALT PHEV                                $70644 / $74081 R:0.953611
cross subsidized price / cost ALT cuv_suv_van                         $64911 / $66894 R:0.970360
cross subsidized price / cost ALT sedan_wagon                         $77208 / $77208 R:1.000008
cross subsidized price / cost ALT TOTAL                               $65256 / $67183 R:0.971315

2028_5_5  SCORE:0.029640, CE:0.000000, CSPE:0.028685

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2029  Iteration=0 JLR

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.173841 / 0.194253 (DELTA:0.020412)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.633447 / 0.635581 (DELTA:0.002134)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.167382 / 0.142431 (DELTA:0.024951)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.015188 / 0.013102 (DELTA:0.002086)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.009812 / 0.011565 (DELTA:0.001752)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000329 / 0.003067 (DELTA:0.002738)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82985 / $82842 R:1.001718
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62679 / $61935 R:1.012024
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70342 / $73859 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79069 / $83022 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $75149 / $71598 R:1.049594
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79975 / $76475 R:1.045762

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82985 / $82842 R:1.001718
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62679 / $61935 R:1.012024
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70342 / $73859 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79069 / $83022 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.ICE            $75149 / $71598 R:1.049594
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79975 / $76475 R:1.045762

cross subsidized price / cost ALT BEV                                 $82737 / $82854 R:0.998594
cross subsidized price / cost ALT ICE                                 $62902 / $62107 R:1.012798
cross subsidized price / cost ALT PHEV                                $70545 / $73914 R:0.954418
cross subsidized price / cost ALT cuv_suv_van                         $67859 / $67859 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $77535 / $77535 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68127 / $68127 R:1.000000

2029_0_0  SCORE:0.015833, CE:0.024951, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2029  Iteration=1 JLR

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.182869 / 0.182869 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.655768 / 0.655768 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.133629 / 0.133629 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012292 / 0.012241 (DELTA:0.000051)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012564 / 0.012615 (DELTA:0.000051)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002878 / 0.002878 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82630 / $82842 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62706 / $61935 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70342 / $73859 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79692 / $83022 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $74103 / $71598 R:1.034982
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79725 / $76475 R:1.042491

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82630 / $82842 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62706 / $61935 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70342 / $73859 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79692 / $83022 R:0.959890
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74103 / $71598 R:1.034982
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79725 / $76475 R:1.042491

cross subsidized price / cost ALT BEV                                 $82446 / $82854 R:0.995075
cross subsidized price / cost ALT ICE                                 $62921 / $62117 R:1.012944
cross subsidized price / cost ALT PHEV                                $70540 / $73914 R:0.954346
cross subsidized price / cost ALT cuv_suv_van                         $67503 / $67506 R:0.999954
cross subsidized price / cost ALT sedan_wagon                         $77153 / $77147 R:1.000086
cross subsidized price / cost ALT TOTAL                               $67770 / $67773 R:0.999958

2029_1_1  SCORE:0.000046, CE:0.000051, CSPE:0.000042

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2030  Iteration=0 JLR

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010121 / 0.149806 (DELTA:0.139685)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.653883 / 0.669387 (DELTA:0.015504)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.310815 / 0.153260 (DELTA:0.157556)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009149 / 0.009558 (DELTA:0.000409)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015620 / 0.016324 (DELTA:0.000704)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000411 / 0.001665 (DELTA:0.001254)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85812 / $81746 R:1.049742
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61778 / $61884 R:0.998280
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70190 / $73700 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $85348 / $82097 R:1.039601
cross subsidized price / cost ALT sedan_wagon.ICE                     $69226 / $71509 R:0.968066
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80092 / $76367 R:1.048776

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $85812 / $81746 R:1.049742
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61778 / $61884 R:0.998280
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70190 / $73700 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $85348 / $82097 R:1.039601
modified cross subsidized price / cost ALT sedan_wagon.ICE            $69226 / $71509 R:0.968066
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $80092 / $76367 R:1.048776

cross subsidized price / cost ALT BEV                                 $85785 / $81767 R:1.049132
cross subsidized price / cost ALT ICE                                 $61955 / $62114 R:0.997451
cross subsidized price / cost ALT PHEV                                $70296 / $73728 R:0.953454
cross subsidized price / cost ALT cuv_suv_van                         $66806 / $66806 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $75476 / $75476 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67045 / $67045 R:1.000000

2030_0_0  SCORE:0.104248, CE:0.157556, CSPE:0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.113394 / 0.113394 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.745727 / 0.745727 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.113331 / 0.113331 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007067 / 0.007067 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019249 / 0.019249 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001231 / 0.001231 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79081 / $81746 R:0.967399
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62655 / $61884 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71297 / $73700 R:0.967399
cross subsidized price / cost ALT sedan_wagon.BEV                     $82097 / $82097 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71509 / $71509 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76367 / $76367 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79081 / $81746 R:0.967399
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62655 / $61884 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71297 / $73700 R:0.967399
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82097 / $82097 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71509 / $71509 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $76367 / $76367 R:1.000000

cross subsidized price / cost ALT BEV                                 $79258 / $81767 R:0.969320
cross subsidized price / cost ALT ICE                                 $62878 / $62127 R:1.012093
cross subsidized price / cost ALT PHEV                                $71351 / $73728 R:0.967762
cross subsidized price / cost ALT cuv_suv_van                         $65578 / $65577 R:1.000004
cross subsidized price / cost ALT sedan_wagon                         $74442 / $74442 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65822 / $65822 R:1.000004

2030_1_1  SCORE:0.000004, CE:0.000000, CSPE:0.000004

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.048110 / 0.158349 (DELTA:0.110238)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.678810 / 0.673544 (DELTA:0.005266)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.248066 / 0.140749 (DELTA:0.107317)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011415 / 0.011425 (DELTA:0.000010)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.012476 / 0.013646 (DELTA:0.001170)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001123 / 0.002288 (DELTA:0.001165)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84759 / $80723 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61324 / $61835 R:0.991734
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71399 / $73494 R:0.971495
cross subsidized price / cost ALT sedan_wagon.BEV                     $77833 / $81217 R:0.958341
cross subsidized price / cost ALT sedan_wagon.ICE                     $73781 / $71406 R:1.033257
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78980 / $76249 R:1.035817

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $84759 / $80723 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61324 / $61835 R:0.991734
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71399 / $73494 R:0.971495
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77833 / $81217 R:0.958341
modified cross subsidized price / cost ALT sedan_wagon.ICE            $73781 / $71406 R:1.033257
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78980 / $76249 R:1.035817

cross subsidized price / cost ALT BEV                                 $84293 / $80756 R:1.043797
cross subsidized price / cost ALT ICE                                 $61572 / $62025 R:0.992683
cross subsidized price / cost ALT PHEV                                $71520 / $73538 R:0.972562
cross subsidized price / cost ALT cuv_suv_van                         $66597 / $66597 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $75908 / $75908 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66852 / $66852 R:1.000000

2031_0_0  SCORE:0.074274, CE:0.110238, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.108143 / 0.108143 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.771397 / 0.771397 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.093102 / 0.093102 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007556 / 0.007556 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018290 / 0.018290 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001513 / 0.001513 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80723 / $80723 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61835 / $61835 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73494 / $73494 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $81217 / $81217 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71406 / $71406 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76249 / $76249 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80723 / $80723 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61835 / $61835 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73494 / $73494 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81217 / $81217 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71406 / $71406 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $76249 / $76249 R:1.000000

cross subsidized price / cost ALT BEV                                 $80755 / $80755 R:1.000000
cross subsidized price / cost ALT ICE                                 $62057 / $62057 R:1.000000
cross subsidized price / cost ALT PHEV                                $73538 / $73538 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65051 / $65051 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74383 / $74383 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65307 / $65307 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2032  Iteration=0 JLR

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.051458 / 0.152588 (DELTA:0.101129)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.695377 / 0.669989 (DELTA:0.025388)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.228235 / 0.150173 (DELTA:0.078062)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006877 / 0.007077 (DELTA:0.000200)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018052 / 0.017015 (DELTA:0.001037)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.003158 (DELTA:0.003157)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $83752 / $79764 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61661 / $61787 R:0.997954
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69763 / $73251 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $84435 / $80414 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $68948 / $71327 R:0.966651
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79951 / $76145 R:1.049982

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $83752 / $79764 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61661 / $61787 R:0.997954
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69763 / $73251 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $84435 / $80414 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $68948 / $71327 R:0.966651
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79951 / $76145 R:1.049982

cross subsidized price / cost ALT BEV                                 $83782 / $79793 R:1.050000
cross subsidized price / cost ALT ICE                                 $61841 / $62023 R:0.997063
cross subsidized price / cost ALT PHEV                                $69973 / $73311 R:0.954469
cross subsidized price / cost ALT cuv_suv_van                         $66377 / $66377 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $74246 / $74246 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66591 / $66591 R:1.000001

2032_0_0  SCORE:0.068194, CE:0.101129, CSPE:0.000001

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.121535 / 0.121535 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.733757 / 0.733757 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.117458 / 0.117458 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005535 / 0.005535 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019246 / 0.019246 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002470 / 0.002470 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79764 / $79764 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61787 / $61787 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73251 / $73251 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80414 / $80414 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71327 / $71327 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76145 / $76145 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79764 / $79764 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61787 / $61787 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73251 / $73251 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80414 / $80414 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71327 / $71327 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $76145 / $76145 R:1.000000

cross subsidized price / cost ALT BEV                                 $79792 / $79792 R:1.000000
cross subsidized price / cost ALT ICE                                 $62031 / $62031 R:1.000000
cross subsidized price / cost ALT PHEV                                $73311 / $73311 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65417 / $65417 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73610 / $73610 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65641 / $65641 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2033  Iteration=0 JLR

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.134064 / 0.187486 (DELTA:0.053422)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.731946 / 0.685640 (DELTA:0.046306)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.109171 / 0.099760 (DELTA:0.009411)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007784 / 0.007725 (DELTA:0.000059)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016992 / 0.016599 (DELTA:0.000393)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000043 / 0.002791 (DELTA:0.002748)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81704 / $77813 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60236 / $61740 R:0.975647
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75858 / $72836 R:1.041484
cross subsidized price / cost ALT sedan_wagon.BEV                     $81689 / $78908 R:1.035250
cross subsidized price / cost ALT sedan_wagon.ICE                     $67784 / $69716 R:0.972287
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79645 / $75853 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81704 / $77813 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60236 / $61740 R:0.975647
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75858 / $72836 R:1.041484
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81689 / $78908 R:1.035250
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67784 / $69716 R:0.972287
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79645 / $75853 R:1.049997

cross subsidized price / cost ALT BEV                                 $81703 / $77856 R:1.049408
cross subsidized price / cost ALT ICE                                 $60414 / $61928 R:0.975558
cross subsidized price / cost ALT PHEV                                $75961 / $72919 R:1.041725
cross subsidized price / cost ALT cuv_suv_van                         $65975 / $65975 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72966 / $72966 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66165 / $66165 R:1.000000

2033_0_0  SCORE:0.036380, CE:0.053422, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2033  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.074869 / 0.140855 (DELTA:0.065987)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.860604 / 0.758480 (DELTA:0.102124)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037413 / 0.073550 (DELTA:0.036137)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000086 / 0.005694 (DELTA:0.005608)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027021 / 0.019363 (DELTA:0.007658)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000008 / 0.002057 (DELTA:0.002050)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77813 / $77813 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66725 / $66725 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72836 / $72836 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78908 / $78908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70556 / $70556 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75853 / $75853 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77813 / $77813 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66725 / $66725 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72836 / $72836 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78908 / $78908 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70556 / $70556 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75853 / $75853 R:1.000000

cross subsidized price / cost ALT BEV                                 $77856 / $77856 R:1.000000
cross subsidized price / cost ALT ICE                                 $66820 / $66820 R:1.000000
cross subsidized price / cost ALT PHEV                                $72919 / $72919 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68792 / $68792 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72712 / $72712 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68899 / $68899 R:1.000000

2033_1_1  SCORE:0.068083, CE:0.102124, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.070758 / 0.131416 (DELTA:0.060657)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.863364 / 0.773225 (DELTA:0.090139)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.038763 / 0.068244 (DELTA:0.029481)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004942 / 0.005283 (DELTA:0.000341)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022012 / 0.019923 (DELTA:0.002089)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000161 / 0.001909 (DELTA:0.001748)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77813 / $77813 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66725 / $66725 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72836 / $72836 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78908 / $78908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $69716 / $69716 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75853 / $75853 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77813 / $77813 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66725 / $66725 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72836 / $72836 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78908 / $78908 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $69716 / $69716 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75853 / $75853 R:1.000000

cross subsidized price / cost ALT BEV                                 $77855 / $77855 R:1.000000
cross subsidized price / cost ALT ICE                                 $66800 / $66800 R:1.000000
cross subsidized price / cost ALT PHEV                                $72919 / $72919 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68652 / $68652 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $71939 / $71939 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68741 / $68741 R:1.000000

2033_2_2  SCORE:0.060093, CE:0.090139, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.131416 / 0.131416 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.773225 / 0.773225 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.068244 / 0.068244 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005283 / 0.005283 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019923 / 0.019923 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001909 / 0.001909 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77813 / $77813 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61740 / $61740 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72836 / $72836 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78908 / $78908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70556 / $70556 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75853 / $75853 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77813 / $77813 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61740 / $61740 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72836 / $72836 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78908 / $78908 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70556 / $70556 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75853 / $75853 R:1.000000

cross subsidized price / cost ALT BEV                                 $77855 / $77855 R:1.000000
cross subsidized price / cost ALT ICE                                 $61961 / $61961 R:1.000000
cross subsidized price / cost ALT PHEV                                $72919 / $72919 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64689 / $64689 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72556 / $72556 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64902 / $64902 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2034  Iteration=0 JLR

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.141875 / 0.196589 (DELTA:0.054714)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.714317 / 0.657340 (DELTA:0.056976)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.119110 / 0.119098 (DELTA:0.000012)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007013 / 0.007309 (DELTA:0.000296)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017590 / 0.016866 (DELTA:0.000724)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000096 / 0.002799 (DELTA:0.002702)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80817 / $76969 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60273 / $61693 R:0.976992
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73632 / $72150 R:1.020538
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67306 / $69626 R:0.966670
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79464 / $75684 R:1.049938

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80817 / $76969 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60273 / $61693 R:0.976992
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73632 / $72150 R:1.020538
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67306 / $69626 R:0.966670
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79464 / $75684 R:1.049938

cross subsidized price / cost ALT BEV                                 $80863 / $77013 R:1.049999
cross subsidized price / cost ALT ICE                                 $60449 / $61891 R:0.976701
cross subsidized price / cost ALT PHEV                                $73766 / $72232 R:1.021245
cross subsidized price / cost ALT cuv_suv_van                         $66059 / $66059 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72574 / $72574 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66235 / $66235 R:1.000000

2034_0_0  SCORE:0.037234, CE:0.056976, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.080117 / 0.150131 (DELTA:0.070014)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.844752 / 0.733453 (DELTA:0.111299)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.048158 / 0.089442 (DELTA:0.041284)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003885 / 0.005488 (DELTA:0.001603)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021605 / 0.019384 (DELTA:0.002221)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001483 / 0.002101 (DELTA:0.000618)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76969 / $76969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66630 / $66630 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72150 / $72150 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78185 / $78185 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $69626 / $69626 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75684 / $75684 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76969 / $76969 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66630 / $66630 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72150 / $72150 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78185 / $78185 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $69626 / $69626 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75684 / $75684 R:1.000000

cross subsidized price / cost ALT BEV                                 $77012 / $77012 R:1.000000
cross subsidized price / cost ALT ICE                                 $66708 / $66708 R:1.000000
cross subsidized price / cost ALT PHEV                                $72232 / $72232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68733 / $68733 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $71840 / $71840 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68817 / $68817 R:1.000000

2034_1_1  SCORE:0.074199, CE:0.111299, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.075563 / 0.141024 (DELTA:0.065461)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.838526 / 0.748374 (DELTA:0.090152)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.058937 / 0.083629 (DELTA:0.024691)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000783 / 0.005131 (DELTA:0.004348)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025243 / 0.019877 (DELTA:0.005366)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000947 / 0.001965 (DELTA:0.001017)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76969 / $76969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66630 / $66630 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72150 / $72150 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78185 / $78185 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $69626 / $69626 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75684 / $75684 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76969 / $76969 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66630 / $66630 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72150 / $72150 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78185 / $78185 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $69626 / $69626 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75684 / $75684 R:1.000000

cross subsidized price / cost ALT BEV                                 $77012 / $77012 R:1.000000
cross subsidized price / cost ALT ICE                                 $66708 / $66708 R:1.000000
cross subsidized price / cost ALT PHEV                                $72232 / $72232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68603 / $68603 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $71696 / $71696 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68687 / $68687 R:1.000000

2034_2_2  SCORE:0.060101, CE:0.090152, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.141024 / 0.141024 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.748374 / 0.748374 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.083629 / 0.083629 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005131 / 0.005131 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019877 / 0.019877 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001965 / 0.001965 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76969 / $76969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61693 / $61693 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72150 / $72150 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78185 / $78185 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71823 / $71823 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75684 / $75684 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76969 / $76969 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61693 / $61693 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72150 / $72150 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78185 / $78185 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71823 / $71823 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75684 / $75684 R:1.000000

cross subsidized price / cost ALT BEV                                 $77012 / $77012 R:1.000000
cross subsidized price / cost ALT ICE                                 $61955 / $61955 R:1.000000
cross subsidized price / cost ALT PHEV                                $72232 / $72232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64806 / $64806 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73315 / $73315 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65035 / $65035 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2035  Iteration=0 JLR
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.153563 / 0.206727 (DELTA:0.053164)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.707213 / 0.652127 (DELTA:0.055086)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.114675 / 0.114335 (DELTA:0.000340)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009533 / 0.009148 (DELTA:0.000385)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015016 / 0.016348 (DELTA:0.001332)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001315 (DELTA:0.001315)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79978 / $76170 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60112 / $61647 R:0.975097
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73830 / $71960 R:1.025987
cross subsidized price / cost ALT sedan_wagon.BEV                     $73832 / $77503 R:0.952634
cross subsidized price / cost ALT sedan_wagon.ICE                     $72183 / $70433 R:1.024854
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79247 / $75473 R:1.049998

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79978 / $76170 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60112 / $61647 R:0.975097
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73830 / $71960 R:1.025987
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73832 / $77503 R:0.952634
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72183 / $70433 R:1.024854
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79247 / $75473 R:1.049998

cross subsidized price / cost ALT BEV                                 $79718 / $76226 R:1.045805
cross subsidized price / cost ALT ICE                                 $60407 / $61862 R:0.976483
cross subsidized price / cost ALT PHEV                                $73891 / $72000 R:1.026273
cross subsidized price / cost ALT cuv_suv_van                         $65944 / $65944 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73092 / $73092 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66135 / $66135 R:1.000000

2035_0_0  SCORE:0.036197, CE:0.055086, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.085907 / 0.161711 (DELTA:0.075803)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.826643 / 0.723307 (DELTA:0.103335)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060639 / 0.088171 (DELTA:0.027532)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001793 / 0.007053 (DELTA:0.005260)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025015 / 0.018744 (DELTA:0.006271)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.001014 (DELTA:0.001011)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76170 / $76170 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66538 / $66538 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71960 / $71960 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77503 / $77503 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70433 / $70433 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75473 / $75473 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76170 / $76170 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66538 / $66538 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71960 / $71960 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77503 / $77503 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70433 / $70433 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75473 / $75473 R:1.000000

cross subsidized price / cost ALT BEV                                 $76226 / $76226 R:1.000000
cross subsidized price / cost ALT ICE                                 $66637 / $66637 R:1.000000
cross subsidized price / cost ALT PHEV                                $72000 / $72000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68630 / $68630 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72483 / $72483 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68733 / $68733 R:1.000000

2035_1_1  SCORE:0.068890, CE:0.103335, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081335 / 0.152565 (DELTA:0.071231)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.822662 / 0.737768 (DELTA:0.084893)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.069193 / 0.082856 (DELTA:0.013663)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000307 / 0.006628 (DELTA:0.006321)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026497 / 0.019230 (DELTA:0.007267)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000006 / 0.000953 (DELTA:0.000946)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76170 / $76170 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66538 / $66538 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71960 / $71960 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77503 / $77503 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70433 / $70433 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75473 / $75473 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76170 / $76170 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66538 / $66538 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71960 / $71960 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77503 / $77503 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70433 / $70433 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75473 / $75473 R:1.000000

cross subsidized price / cost ALT BEV                                 $76225 / $76225 R:1.000000
cross subsidized price / cost ALT ICE                                 $66637 / $66637 R:1.000000
cross subsidized price / cost ALT PHEV                                $72000 / $72000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68510 / $68510 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72359 / $72359 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68613 / $68613 R:1.000000

2035_2_2  SCORE:0.056596, CE:0.084893, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.152565 / 0.152565 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.737768 / 0.737768 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.082856 / 0.082856 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006628 / 0.006628 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019230 / 0.019230 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000953 / 0.000953 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76170 / $76170 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61647 / $61647 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71960 / $71960 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77503 / $77503 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71556 / $71556 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75473 / $75473 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76170 / $76170 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61647 / $61647 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71960 / $71960 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77503 / $77503 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71556 / $71556 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75473 / $75473 R:1.000000

cross subsidized price / cost ALT BEV                                 $76225 / $76225 R:1.000000
cross subsidized price / cost ALT ICE                                 $61899 / $61899 R:1.000000
cross subsidized price / cost ALT PHEV                                $72000 / $72000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64802 / $64802 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73165 / $73165 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65026 / $65026 R:1.000000

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

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR-noIRA:  Year=2036  Iteration=0 JLR

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.140541 / 0.211732 (DELTA:0.071191)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.699299 / 0.647796 (DELTA:0.051503)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.135706 / 0.113772 (DELTA:0.021934)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002074 / 0.007899 (DELTA:0.005825)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022379 / 0.015961 (DELTA:0.006418)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002840 (DELTA:0.002840)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79601 / $75810 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60011 / $61592 R:0.974327
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73741 / $71792 R:1.027148
cross subsidized price / cost ALT sedan_wagon.BEV                     $81083 / $77222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $67884 / $70466 R:0.963366
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79116 / $75348 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79601 / $75810 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60011 / $61592 R:0.974327
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73741 / $71792 R:1.027148
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81083 / $77222 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67884 / $70466 R:0.963366
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79116 / $75348 R:1.050000

cross subsidized price / cost ALT BEV                                 $79654 / $75861 R:1.050000
cross subsidized price / cost ALT ICE                                 $60200 / $61805 R:0.974027
cross subsidized price / cost ALT PHEV                                $73872 / $71879 R:1.027732
cross subsidized price / cost ALT cuv_suv_van                         $65877 / $65877 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72984 / $72984 R:0.999998
cross subsidized price / cost ALT TOTAL                               $66067 / $66067 R:1.000000

2036_0_0  SCORE:0.048210, CE:0.071191, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.080893 / 0.151680 (DELTA:0.070787)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.852428 / 0.741717 (DELTA:0.110711)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.039980 / 0.079903 (DELTA:0.039923)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005544 / 0.005546 (DELTA:0.000002)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020053 / 0.019159 (DELTA:0.000894)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001102 / 0.001994 (DELTA:0.000892)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75810 / $75810 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66449 / $66449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71792 / $71792 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77222 / $77222 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70466 / $70466 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75348 / $75348 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75810 / $75810 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66449 / $66449 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71792 / $71792 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77222 / $77222 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70466 / $70466 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75348 / $75348 R:1.000000

cross subsidized price / cost ALT BEV                                 $75860 / $75860 R:1.000000
cross subsidized price / cost ALT ICE                                 $66550 / $66550 R:1.000000
cross subsidized price / cost ALT PHEV                                $71879 / $71879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68347 / $68347 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72234 / $72234 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68451 / $68451 R:1.000000

2036_1_1  SCORE:0.073807, CE:0.110711, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.076184 / 0.142263 (DELTA:0.066079)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.849458 / 0.756445 (DELTA:0.093013)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047658 / 0.074592 (DELTA:0.026934)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005174 / 0.005177 (DELTA:0.000004)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020648 / 0.019661 (DELTA:0.000987)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000878 / 0.001862 (DELTA:0.000983)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75810 / $75810 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66449 / $66449 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71792 / $71792 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77222 / $77222 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70466 / $70466 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75348 / $75348 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75810 / $75810 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66449 / $66449 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71792 / $71792 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77222 / $77222 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70466 / $70466 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75348 / $75348 R:1.000000

cross subsidized price / cost ALT BEV                                 $75860 / $75860 R:1.000000
cross subsidized price / cost ALT ICE                                 $66551 / $66551 R:1.000000
cross subsidized price / cost ALT PHEV                                $71879 / $71879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68227 / $68227 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72116 / $72116 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68331 / $68331 R:1.000000

2036_2_2  SCORE:0.062008, CE:0.093013, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142263 / 0.142263 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.756445 / 0.756445 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.074592 / 0.074592 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005177 / 0.005177 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019661 / 0.019661 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001862 / 0.001862 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75810 / $75810 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61602 / $61602 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71792 / $71792 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77222 / $77222 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71643 / $71643 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75348 / $75348 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75810 / $75810 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61602 / $61602 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71792 / $71792 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77222 / $77222 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71643 / $71643 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75348 / $75348 R:1.000000

cross subsidized price / cost ALT BEV                                 $75860 / $75860 R:1.000000
cross subsidized price / cost ALT ICE                                 $61856 / $61856 R:1.000000
cross subsidized price / cost ALT PHEV                                $71879 / $71879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64460 / $64460 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72983 / $72983 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64687 / $64687 R:1.000000

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

