OMEGA 2.3.0 session NTR started at 2024-03-04 19:38:42


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010070 / 0.139788 (DELTA:0.129717)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.853106 / 0.794016 (DELTA:0.059090)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106764 / 0.033291 (DELTA:0.073473)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.005869 (DELTA:0.005869)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.030060 / 0.026193 (DELTA:0.003867)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000844 (DELTA:0.000844)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $89796 / $85520 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60675 / $61464 R:0.987165
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75739 / $74878 R:1.011501
cross subsidized price / cost ALT sedan_wagon.BEV                     $89145 / $84900 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63735 / $64811 R:0.983397
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81428 / $77551 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $86871 / $85520 R:1.015798
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60675 / $61464 R:0.987165
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72814 / $74878 R:0.972438
modified cross subsidized price / cost ALT sedan_wagon.BEV            $86220 / $84900 R:1.015548
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63735 / $64811 R:0.983397
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78503 / $77551 R:1.012282

cross subsidized price / cost ALT BEV                                 $89770 / $85495 R:1.050000
cross subsidized price / cost ALT ICE                                 $60773 / $61571 R:0.987038
cross subsidized price / cost ALT PHEV                                $75880 / $74944 R:1.012486
cross subsidized price / cost ALT cuv_suv_van                         $65403 / $65403 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68721 / $68721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65512 / $65512 R:1.000000

2023_0_0  SCORE:0.087427, CE:0.129717, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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 / 0.067254 (DELTA:0.057214)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.956998 / 0.885129 (DELTA:0.071869)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000056 / 0.014711 (DELTA:0.014655)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.002588 (DELTA:0.002588)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.032906 / 0.029946 (DELTA:0.002960)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000372 (DELTA:0.000372)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85520 / $85520 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62019 / $62019 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74878 / $74878 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $84900 / $84900 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64811 / $64811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77551 / $77551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82595 / $85520 R:0.965798
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62019 / $62019 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71953 / $74878 R:0.960937
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81975 / $84900 R:0.965548
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64811 / $64811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74626 / $77551 R:0.962283

cross subsidized price / cost ALT BEV                                 $85497 / $85497 R:1.000000
cross subsidized price / cost ALT ICE                                 $62110 / $62110 R:1.000000
cross subsidized price / cost ALT PHEV                                $74944 / $74944 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63849 / $63849 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66535 / $66535 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63937 / $63937 R:1.000000

2023_1_1  SCORE:0.047913, CE:0.071869, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.067254 / 0.067254 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.885129 / 0.885129 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.014711 / 0.014711 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002588 / 0.002588 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.029946 / 0.029946 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000372 / 0.000372 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85520 / $85520 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                    $74878 / $74878 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $84900 / $84900 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64811 / $64811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77551 / $77551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82595 / $85520 R:0.965798
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           $71953 / $74878 R:0.960937
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81975 / $84900 R:0.965548
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64811 / $64811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74626 / $77551 R:0.962283

cross subsidized price / cost ALT BEV                                 $85497 / $85497 R:1.000000
cross subsidized price / cost ALT ICE                                 $61222 / $61222 R:1.000000
cross subsidized price / cost ALT PHEV                                $74944 / $74944 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63008 / $63008 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66535 / $66535 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63124 / $63124 R:1.000000

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

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082969 / 0.146767 (DELTA:0.063797)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.782972 / 0.771683 (DELTA:0.011289)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.105258 / 0.050020 (DELTA:0.055238)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000212 / 0.005912 (DELTA:0.005700)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.028193 / 0.024591 (DELTA:0.003602)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000395 / 0.001028 (DELTA:0.000633)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88895 / $84662 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60304 / $61048 R:0.987814
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73498 / $74442 R:0.987324
cross subsidized price / cost ALT sedan_wagon.BEV                     $88526 / $84311 R:1.049997
cross subsidized price / cost ALT sedan_wagon.ICE                     $63746 / $64921 R:0.981902
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81202 / $77335 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $85670 / $84662 R:1.011907
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60304 / $61048 R:0.987814
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70273 / $74442 R:0.944001
modified cross subsidized price / cost ALT sedan_wagon.BEV            $85301 / $84311 R:1.011745
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63746 / $64921 R:0.981902
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77977 / $77335 R:1.008295

cross subsidized price / cost ALT BEV                                 $88881 / $84648 R:1.050000
cross subsidized price / cost ALT ICE                                 $60410 / $61167 R:0.987620
cross subsidized price / cost ALT PHEV                                $73653 / $74500 R:0.988634
cross subsidized price / cost ALT cuv_suv_van                         $65318 / $65318 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68961 / $68961 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65433 / $65433 R:1.000000

2024_0_0  SCORE:0.043441, CE:0.063797, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.111690 / 0.111690 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.819579 / 0.819579 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037200 / 0.037200 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004395 / 0.004395 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026371 / 0.026371 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000764 / 0.000764 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84662 / $84662 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                    $74442 / $74442 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $84311 / $84311 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64921 / $64921 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77335 / $77335 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81437 / $84662 R:0.961907
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           $71217 / $74442 R:0.956678
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81086 / $84311 R:0.961749
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64921 / $64921 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74110 / $77335 R:0.958299

cross subsidized price / cost ALT BEV                                 $84648 / $84648 R:1.000000
cross subsidized price / cost ALT ICE                                 $61168 / $61168 R:1.000000
cross subsidized price / cost ALT PHEV                                $74500 / $74500 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64286 / $64286 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67925 / $67925 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64400 / $64400 R:1.000000

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

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010514 / 0.151595 (DELTA:0.141081)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.740794 / 0.739842 (DELTA:0.000951)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.221088 / 0.078262 (DELTA:0.142827)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000024 / 0.005872 (DELTA:0.005848)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027507 / 0.023160 (DELTA:0.004347)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000073 / 0.001269 (DELTA:0.001196)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88218 / $84017 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60465 / $60996 R:0.991288
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71001 / $74115 R:0.957987
cross subsidized price / cost ALT sedan_wagon.BEV                     $87878 / $83714 R:1.049749
cross subsidized price / cost ALT sedan_wagon.ICE                     $63584 / $64845 R:0.980554
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80763 / $77022 R:1.048573

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $84918 / $84017 R:1.010722
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60465 / $60996 R:0.991288
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67701 / $74115 R:0.913462
modified cross subsidized price / cost ALT sedan_wagon.BEV            $84578 / $83714 R:1.010329
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63584 / $64845 R:0.980554
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77463 / $77022 R:1.005728

cross subsidized price / cost ALT BEV                                 $88205 / $84006 R:1.049991
cross subsidized price / cost ALT ICE                                 $60559 / $61113 R:0.990943
cross subsidized price / cost ALT PHEV                                $71157 / $74161 R:0.959489
cross subsidized price / cost ALT cuv_suv_van                         $65654 / $65654 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69012 / $69012 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65755 / $65755 R:1.000000

2025_0_0  SCORE:0.094953, CE:0.142827, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.112973 / 0.112973 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.799806 / 0.799806 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056920 / 0.056920 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004270 / 0.004270 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025109 / 0.025109 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000923 / 0.000923 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84017 / $84017 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                    $74115 / $74115 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $83714 / $83714 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64845 / $64845 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77022 / $77022 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80717 / $84017 R:0.960722
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           $70815 / $74115 R:0.955475
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80414 / $83714 R:0.960580
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64845 / $64845 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73722 / $77022 R:0.957155

cross subsidized price / cost ALT BEV                                 $84006 / $84006 R:1.000000
cross subsidized price / cost ALT ICE                                 $61113 / $61113 R:1.000000
cross subsidized price / cost ALT PHEV                                $74161 / $74161 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64448 / $64448 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67874 / $67874 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64552 / $64552 R:1.000000

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

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010107 / 0.168446 (DELTA:0.158339)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.699820 / 0.700078 (DELTA:0.000258)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.263586 / 0.102401 (DELTA:0.161185)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003864 / 0.006063 (DELTA:0.002199)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022196 / 0.020931 (DELTA:0.001266)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000427 / 0.002082 (DELTA:0.001656)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $86778 / $82660 R:1.049813
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60469 / $60945 R:0.992183
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70323 / $73839 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $86974 / $82839 R:1.049914
cross subsidized price / cost ALT sedan_wagon.ICE                     $63741 / $64951 R:0.981372
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77058 / $76935 R:1.001603

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $83478 / $82660 R:1.009891
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60469 / $60945 R:0.992183
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67023 / $73839 R:0.907689
modified cross subsidized price / cost ALT sedan_wagon.BEV            $83674 / $82839 R:1.010078
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63741 / $64951 R:0.981372
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73758 / $76935 R:0.958710

cross subsidized price / cost ALT BEV                                 $86784 / $82666 R:1.049817
cross subsidized price / cost ALT ICE                                 $60564 / $61062 R:0.991849
cross subsidized price / cost ALT PHEV                                $70457 / $73901 R:0.953402
cross subsidized price / cost ALT cuv_suv_van                         $66073 / $66073 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69539 / $69539 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66173 / $66173 R:1.000000

2026_0_0  SCORE:0.106594, CE:0.161185, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.127838 / 0.127838 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.766928 / 0.766928 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.076158 / 0.076158 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004508 / 0.004508 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023019 / 0.023019 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001549 / 0.001548 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $86793 / $82660 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60331 / $60945 R:0.989927
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73095 / $73839 R:0.989927
cross subsidized price / cost ALT sedan_wagon.BEV                     $82839 / $82839 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64951 / $64951 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76935 / $76935 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $83493 / $82660 R:1.010078
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60331 / $60945 R:0.989927
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69795 / $73839 R:0.945235
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79539 / $82839 R:0.960164
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64951 / $64951 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73635 / $76935 R:0.957107

cross subsidized price / cost ALT BEV                                 $86658 / $82666 R:1.048293
cross subsidized price / cost ALT ICE                                 $60466 / $61062 R:0.990239
cross subsidized price / cost ALT PHEV                                $73172 / $73901 R:0.990136
cross subsidized price / cost ALT cuv_suv_van                         $64817 / $64816 R:1.000014
cross subsidized price / cost ALT sedan_wagon                         $68363 / $68363 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64920 / $64919 R:1.000014

2026_1_1  SCORE:0.000014, CE:0.000000, CSPE:0.000014

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.166566 / 0.189631 (DELTA:0.023065)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.650856 / 0.654125 (DELTA:0.003269)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.156511 / 0.127682 (DELTA:0.028829)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004403 / 0.006554 (DELTA:0.002151)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016842 / 0.018422 (DELTA:0.001580)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004821 / 0.003586 (DELTA:0.001235)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85057 / $81034 R:1.049649
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60413 / $60896 R:0.992081
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70094 / $73599 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $85624 / $81546 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $64217 / $64956 R:0.988626
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73118 / $76774 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81457 / $81034 R:1.005224
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60413 / $60896 R:0.992081
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $66494 / $73599 R:0.903467
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82024 / $81546 R:1.005853
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64217 / $64956 R:0.988626
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69518 / $76774 R:0.905491

cross subsidized price / cost ALT BEV                                 $85076 / $81051 R:1.049661
cross subsidized price / cost ALT ICE                                 $60518 / $61007 R:0.991980
cross subsidized price / cost ALT PHEV                                $70176 / $73685 R:0.952381
cross subsidized price / cost ALT cuv_suv_van                         $66496 / $66496 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70247 / $70247 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66604 / $66604 R:1.000000

2027_0_0  SCORE:0.018387, CE:0.028829, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.167068 / 0.167068 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.692726 / 0.692726 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.111644 / 0.111644 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005730 / 0.005730 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019696 / 0.019714 (DELTA:0.000018)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003136 / 0.003117 (DELTA:0.000019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80217 / $81034 R:0.989927
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61654 / $60896 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70094 / $73599 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $80113 / $81546 R:0.982418
cross subsidized price / cost ALT sedan_wagon.ICE                     $65765 / $64956 R:1.012454
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74271 / $76774 R:0.967399

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76617 / $81034 R:0.945501
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61654 / $60896 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $66494 / $73599 R:0.903467
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76513 / $81546 R:0.938271
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65765 / $64956 R:1.012454
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70671 / $76774 R:0.920509

cross subsidized price / cost ALT BEV                                 $80214 / $81051 R:0.989676
cross subsidized price / cost ALT ICE                                 $61768 / $61008 R:1.012454
cross subsidized price / cost ALT PHEV                                $70207 / $73685 R:0.952806
cross subsidized price / cost ALT cuv_suv_van                         $65817 / $65819 R:0.999964
cross subsidized price / cost ALT sedan_wagon                         $69572 / $69574 R:0.999965
cross subsidized price / cost ALT TOTAL                               $65924 / $65926 R:0.999964

2027_1_1  SCORE:0.000036, CE:0.000019, CSPE:0.000036

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010117 / 0.201953 (DELTA:0.191837)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.611898 / 0.614790 (DELTA:0.002892)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.352404 / 0.155232 (DELTA:0.197172)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002732 / 0.006843 (DELTA:0.004110)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018374 / 0.017478 (DELTA:0.000895)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004475 / 0.003704 (DELTA:0.000772)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84322 / $80391 R:1.048905
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61340 / $61751 R:0.993345
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69739 / $73226 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $84960 / $80914 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65124 / $66420 R:0.980493
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74524 / $75884 R:0.982076

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80572 / $80391 R:1.002258
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61340 / $61751 R:0.993345
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65989 / $73226 R:0.901170
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81210 / $80914 R:1.003655
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65124 / $66420 R:0.980493
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70774 / $75884 R:0.932659

cross subsidized price / cost ALT BEV                                 $84343 / $80408 R:1.048941
cross subsidized price / cost ALT ICE                                 $61445 / $61880 R:0.992963
cross subsidized price / cost ALT PHEV                                $69851 / $73288 R:0.953097
cross subsidized price / cost ALT cuv_suv_van                         $67457 / $67457 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $71210 / $71210 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67562 / $67562 R:1.000000

2028_0_0  SCORE:0.130634, CE:0.197172, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.085723 / 0.161355 (DELTA:0.075632)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.774134 / 0.701930 (DELTA:0.072204)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.112119 / 0.108690 (DELTA:0.003428)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000019 / 0.005395 (DELTA:0.005375)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027700 / 0.020117 (DELTA:0.007583)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000305 / 0.002513 (DELTA:0.002207)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76760 / $80391 R:0.954842
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67279 / $66944 R:1.005007
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76451 / $73226 R:1.044033
cross subsidized price / cost ALT sedan_wagon.BEV                     $77664 / $80914 R:0.959837
cross subsidized price / cost ALT sedan_wagon.ICE                     $65364 / $64967 R:1.006121
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79678 / $75884 R:1.049993

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73010 / $80391 R:0.908195
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67279 / $66944 R:1.005007
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72701 / $73226 R:0.992823
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73914 / $80914 R:0.913492
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65364 / $64967 R:1.006121
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75928 / $75884 R:1.000576

cross subsidized price / cost ALT BEV                                 $76790 / $80407 R:0.955005
cross subsidized price / cost ALT ICE                                 $67226 / $66889 R:1.005037
cross subsidized price / cost ALT PHEV                                $76524 / $73286 R:1.044173
cross subsidized price / cost ALT cuv_suv_van                         $69879 / $69879 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69015 / $69015 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69855 / $69855 R:1.000000

2028_1_1  SCORE:0.050421, CE:0.075632, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.085713 / 0.161355 (DELTA:0.075642)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.785124 / 0.703943 (DELTA:0.081181)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.101138 / 0.106678 (DELTA:0.005540)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005395 / 0.005395 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020117 / 0.020117 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002513 / 0.002513 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76589 / $80391 R:0.952708
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67261 / $66944 R:1.004729
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76888 / $73226 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77664 / $80914 R:0.959837
cross subsidized price / cost ALT sedan_wagon.ICE                     $65364 / $64967 R:1.006121
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79678 / $75884 R:1.049993

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72839 / $80391 R:0.906061
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67261 / $66944 R:1.004729
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73138 / $73226 R:0.998789
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73914 / $80914 R:0.913492
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65364 / $64967 R:1.006121
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75928 / $75884 R:1.000576

cross subsidized price / cost ALT BEV                                 $76624 / $80407 R:0.952940
cross subsidized price / cost ALT ICE                                 $67208 / $66889 R:1.004767
cross subsidized price / cost ALT PHEV                                $76952 / $73288 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $69866 / $69866 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69015 / $69015 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69842 / $69842 R:1.000000

2028_2_2  SCORE:0.054121, CE:0.081181, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.161355 / 0.161355 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.703943 / 0.703943 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106678 / 0.106678 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005395 / 0.005395 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020117 / 0.020117 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002513 / 0.002513 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76589 / $80391 R:0.952708
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62279 / $61986 R:1.004729
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76888 / $73226 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77664 / $80914 R:0.959837
cross subsidized price / cost ALT sedan_wagon.ICE                     $72150 / $71711 R:1.006121
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79678 / $75884 R:1.049993

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72839 / $80391 R:0.906061
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62279 / $61986 R:1.004729
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73138 / $73226 R:0.998789
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73914 / $80914 R:0.913492
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72150 / $71711 R:1.006121
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75928 / $75884 R:1.000576

cross subsidized price / cost ALT BEV                                 $76624 / $80407 R:0.952940
cross subsidized price / cost ALT ICE                                 $62553 / $62256 R:1.004774
cross subsidized price / cost ALT PHEV                                $76952 / $73288 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $66258 / $66275 R:0.999744
cross subsidized price / cost ALT sedan_wagon                         $73886 / $73857 R:1.000401
cross subsidized price / cost ALT TOTAL                               $66471 / $66487 R:0.999764

2028_3_3  SCORE:0.000256, CE:0.000000, CSPE:0.000236

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=0 JLR
%%% consumer sedan_wagon shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.156412 / 0.217874 (DELTA:0.061462)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.691023 / 0.632036 (DELTA:0.058987)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.127234 / 0.122355 (DELTA:0.004879)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009445 / 0.009449 (DELTA:0.000003)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015881 / 0.016849 (DELTA:0.000968)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000004 / 0.001437 (DELTA:0.001433)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82975 / $79024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60484 / $61935 R:0.976583
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73462 / $73006 R:1.006243
cross subsidized price / cost ALT sedan_wagon.BEV                     $75960 / $79739 R:0.952604
cross subsidized price / cost ALT sedan_wagon.ICE                     $73398 / $71598 R:1.025134
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79463 / $75713 R:1.049519

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79075 / $79024 R:1.000648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60484 / $61935 R:0.976583
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69562 / $73006 R:0.952823
modified cross subsidized price / cost ALT sedan_wagon.BEV            $72060 / $79739 R:0.903695
modified cross subsidized price / cost ALT sedan_wagon.ICE            $73398 / $71598 R:1.025134
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75563 / $75713 R:0.998009

cross subsidized price / cost ALT BEV                                 $82684 / $79054 R:1.045917
cross subsidized price / cost ALT ICE                                 $60820 / $62185 R:0.978035
cross subsidized price / cost ALT PHEV                                $73532 / $73038 R:1.006764
cross subsidized price / cost ALT cuv_suv_van                         $67157 / $67157 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74585 / $74585 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67363 / $67363 R:1.000000

2029_0_0  SCORE:0.041776, CE:0.061462, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.165426 / 0.165426 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.715354 / 0.715354 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.091485 / 0.091485 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007063 / 0.007064 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019596 / 0.019596 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001075 / 0.001074 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79024 / $79024 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61935 / $61935 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73006 / $73006 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79739 / $79739 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71598 / $71598 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75713 / $75713 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75124 / $79024 R:0.950648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61935 / $61935 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69106 / $73006 R:0.946580
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75839 / $79739 R:0.951091
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71598 / $71598 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $71813 / $75713 R:0.948490

cross subsidized price / cost ALT BEV                                 $79053 / $79053 R:1.000000
cross subsidized price / cost ALT ICE                                 $62192 / $62192 R:1.000000
cross subsidized price / cost ALT PHEV                                $73038 / $73038 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65884 / $65884 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73831 / $73831 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66104 / $66104 R:1.000000

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

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010121 / 0.195775 (DELTA:0.185653)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.613938 / 0.612447 (DELTA:0.001490)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.350760 / 0.164231 (DELTA:0.186530)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009362 / 0.009358 (DELTA:0.000004)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015309 / 0.014749 (DELTA:0.000561)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000509 / 0.003441 (DELTA:0.002931)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61558 / $61884 R:0.994731
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69551 / $73029 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82989 / $79514 R:1.043699
cross subsidized price / cost ALT sedan_wagon.ICE                     $68421 / $71509 R:0.956810
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79556 / $75768 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61558 / $61884 R:0.994731
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65426 / $73029 R:0.895897
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78864 / $79514 R:0.991822
modified cross subsidized price / cost ALT sedan_wagon.ICE            $68421 / $71509 R:0.956810
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75431 / $75768 R:0.995558

cross subsidized price / cost ALT BEV                                 $82694 / $78778 R:1.049710
cross subsidized price / cost ALT ICE                                 $61720 / $62111 R:0.993705
cross subsidized price / cost ALT PHEV                                $69756 / $73085 R:0.954458
cross subsidized price / cost ALT cuv_suv_van                         $67160 / $67160 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74760 / $74760 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67370 / $67370 R:1.000000

2030_0_0  SCORE:0.124558, CE:0.186530, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.165191 / 0.165191 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.670072 / 0.670072 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.137189 / 0.137189 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004494 / 0.007817 (DELTA:0.003323)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023032 / 0.016857 (DELTA:0.006176)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000021 / 0.002874 (DELTA:0.002853)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80906 / $78742 R:1.027473
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61726 / $61884 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71196 / $73029 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $79514 / $79514 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71509 / $71509 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75768 / $75768 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76781 / $78742 R:0.975087
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61726 / $61884 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67071 / $73029 R:0.918424
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75389 / $79514 R:0.948123
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71509 / $71509 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $71643 / $75768 R:0.945558

cross subsidized price / cost ALT BEV                                 $80843 / $78777 R:1.026220
cross subsidized price / cost ALT ICE                                 $61966 / $62121 R:0.997508
cross subsidized price / cost ALT PHEV                                $71290 / $73085 R:0.975442
cross subsidized price / cost ALT cuv_suv_van                         $66320 / $66320 R:0.999994
cross subsidized price / cost ALT sedan_wagon                         $74225 / $74225 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66538 / $66538 R:0.999995

2030_1_1  SCORE:0.000006, CE:0.006176, CSPE:0.000005

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.164820 / 0.165191 (DELTA:0.000371)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.674517 / 0.674430 (DELTA:0.000087)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.133116 / 0.132832 (DELTA:0.000284)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007817 / 0.007817 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016857 / 0.016857 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002874 / 0.002874 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77358 / $78742 R:0.982418
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62190 / $61884 R:1.004945
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73390 / $73029 R:1.004945
cross subsidized price / cost ALT sedan_wagon.BEV                     $79514 / $79514 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $71509 / $71509 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75768 / $75768 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73233 / $78742 R:0.930032
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62190 / $61884 R:1.004945
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69265 / $73029 R:0.948461
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75389 / $79514 R:0.948123
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71509 / $71509 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $71643 / $75768 R:0.945558

cross subsidized price / cost ALT BEV                                 $77455 / $78777 R:0.983219
cross subsidized price / cost ALT ICE                                 $62418 / $62119 R:1.004806
cross subsidized price / cost ALT PHEV                                $73440 / $73087 R:1.004836
cross subsidized price / cost ALT cuv_suv_van                         $66297 / $66270 R:1.000398
cross subsidized price / cost ALT sedan_wagon                         $74225 / $74225 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66515 / $66489 R:1.000386

2030_2_2  SCORE:0.000469, CE:0.000371, CSPE:0.000386

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.192104 / 0.202517 (DELTA:0.010413)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.642666 / 0.613205 (DELTA:0.029461)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.140217 / 0.156920 (DELTA:0.016703)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012091 / 0.012688 (DELTA:0.000598)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.010316 / 0.011269 (DELTA:0.000954)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002607 / 0.003401 (DELTA:0.000794)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81432 / $78388 R:1.038831
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61718 / $61835 R:0.998105
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69502 / $72972 R:0.952440
cross subsidized price / cost ALT sedan_wagon.BEV                     $79210 / $79210 R:0.999995
cross subsidized price / cost ALT sedan_wagon.ICE                     $70316 / $71406 R:0.984733
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79396 / $75782 R:1.047692

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76357 / $78388 R:0.974090
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61718 / $61835 R:0.998105
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $64427 / $72972 R:0.882893
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74135 / $79210 R:0.935925
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70316 / $71406 R:0.984733
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74321 / $75782 R:0.980725

cross subsidized price / cost ALT BEV                                 $81301 / $78436 R:1.036519
cross subsidized price / cost ALT ICE                                 $61873 / $62008 R:0.997827
cross subsidized price / cost ALT PHEV                                $69711 / $73032 R:0.954536
cross subsidized price / cost ALT cuv_suv_van                         $67079 / $67079 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $75569 / $75569 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67311 / $67311 R:1.000000

2031_0_0  SCORE:0.018859, CE:0.029461, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.189286 / 0.189286 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.637222 / 0.637222 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.146134 / 0.146134 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011081 / 0.010334 (DELTA:0.000748)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016230 / 0.013858 (DELTA:0.002372)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000047 / 0.003167 (DELTA:0.003120)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78388 / $78388 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                    $72972 / $72972 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $83086 / $79210 R:1.048938
cross subsidized price / cost ALT sedan_wagon.ICE                     $68865 / $71406 R:0.964421
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74251 / $75782 R:0.979791

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73313 / $78388 R:0.935258
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           $67897 / $72972 R:0.930453
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78011 / $79210 R:0.984868
modified cross subsidized price / cost ALT sedan_wagon.ICE            $68865 / $71406 R:0.964421
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69176 / $75782 R:0.912823

cross subsidized price / cost ALT BEV                                 $78631 / $78430 R:1.002559
cross subsidized price / cost ALT ICE                                 $61985 / $62039 R:0.999128
cross subsidized price / cost ALT PHEV                                $72999 / $73032 R:0.999555
cross subsidized price / cost ALT cuv_suv_van                         $66730 / $66730 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74860 / $74860 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66952 / $66952 R:1.000000

2031_1_1  SCORE:0.000000, CE:0.003120, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.189286 / 0.189286 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.637222 / 0.637222 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.146134 / 0.146134 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010334 / 0.010334 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.013858 / 0.013858 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003167 / 0.003167 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78388 / $78388 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                    $72972 / $72972 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $83086 / $79210 R:1.048938
cross subsidized price / cost ALT sedan_wagon.ICE                     $68865 / $71406 R:0.964421
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74251 / $75782 R:0.979791

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73313 / $78388 R:0.935258
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           $67897 / $72972 R:0.930453
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78011 / $79210 R:0.984868
modified cross subsidized price / cost ALT sedan_wagon.ICE            $68865 / $71406 R:0.964421
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69176 / $75782 R:0.912823

cross subsidized price / cost ALT BEV                                 $78631 / $78430 R:1.002559
cross subsidized price / cost ALT ICE                                 $61985 / $62039 R:0.999128
cross subsidized price / cost ALT PHEV                                $72999 / $73032 R:0.999555
cross subsidized price / cost ALT cuv_suv_van                         $66730 / $66730 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74860 / $74860 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66952 / $66952 R:1.000000

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

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.200638 / 0.223564 (DELTA:0.022927)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.614951 / 0.588837 (DELTA:0.026115)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.159481 / 0.160349 (DELTA:0.000868)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.014392 / 0.014728 (DELTA:0.000336)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.008709 / 0.008764 (DELTA:0.000055)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001828 / 0.003758 (DELTA:0.001930)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80748 / $78430 R:1.029551
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61732 / $61787 R:0.999110
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69924 / $72953 R:0.958475
cross subsidized price / cost ALT sedan_wagon.BEV                     $77990 / $79268 R:0.983873
cross subsidized price / cost ALT sedan_wagon.ICE                     $71958 / $71327 R:1.008849
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79416 / $75878 R:1.046625

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74748 / $78430 R:0.953051
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61732 / $61787 R:0.999110
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $63924 / $72953 R:0.876231
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71990 / $79268 R:0.908181
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71958 / $71327 R:1.008849
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73416 / $75878 R:0.967552

cross subsidized price / cost ALT BEV                                 $80578 / $78482 R:1.026700
cross subsidized price / cost ALT ICE                                 $61882 / $61927 R:0.999274
cross subsidized price / cost ALT PHEV                                $70141 / $73020 R:0.960572
cross subsidized price / cost ALT cuv_suv_van                         $67453 / $67453 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $76247 / $76247 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67692 / $67692 R:1.000000

2032_0_0  SCORE:0.016636, CE:0.026115, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.204377 / 0.204377 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.622432 / 0.622432 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.145941 / 0.145941 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.013404 / 0.013404 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.010425 / 0.010425 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003421 / 0.003420 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78430 / $78430 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                    $72953 / $72953 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76089 / $79268 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $74358 / $71327 R:1.042491
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79103 / $75878 R:1.042491

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72430 / $78430 R:0.923500
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           $66953 / $72953 R:0.917756
modified cross subsidized price / cost ALT sedan_wagon.BEV            $70089 / $79268 R:0.884198
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74358 / $71327 R:1.042491
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73103 / $75878 R:0.963418

cross subsidized price / cost ALT BEV                                 $78286 / $78482 R:0.997507
cross subsidized price / cost ALT ICE                                 $61994 / $61944 R:1.000806
cross subsidized price / cost ALT PHEV                                $73094 / $73020 R:1.001011
cross subsidized price / cost ALT cuv_suv_van                         $66959 / $66959 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $75805 / $75805 R:1.000003
cross subsidized price / cost ALT TOTAL                               $67200 / $67200 R:1.000000

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

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046229 / 0.157362 (DELTA:0.111133)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.684779 / 0.665714 (DELTA:0.019064)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.244172 / 0.149809 (DELTA:0.094364)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.017169 / 0.014343 (DELTA:0.002826)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.007206 / 0.009737 (DELTA:0.002530)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000444 / 0.003035 (DELTA:0.002591)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81704 / $77813 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58802 / $61740 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69371 / $72836 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $75698 / $78908 R:0.959328
cross subsidized price / cost ALT sedan_wagon.ICE                     $74491 / $70945 R:1.049981
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79644 / $75853 R:1.049978

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            $58802 / $61740 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69371 / $72836 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75698 / $78908 R:0.959328
modified cross subsidized price / cost ALT sedan_wagon.ICE            $74491 / $70945 R:1.049981
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79644 / $75853 R:1.049978

cross subsidized price / cost ALT BEV                                 $81202 / $77905 R:1.042328
cross subsidized price / cost ALT ICE                                 $59028 / $61872 R:0.954038
cross subsidized price / cost ALT PHEV                                $69575 / $72896 R:0.954441
cross subsidized price / cost ALT cuv_suv_van                         $64134 / $66048 R:0.971019
cross subsidized price / cost ALT sedan_wagon                         $75706 / $75706 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64448 / $66310 R:0.971916

2033_0_0  SCORE:0.103834, CE:0.111133, CSPE:0.028084

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.069583 / 0.129064 (DELTA:0.059482)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.842758 / 0.729412 (DELTA:0.113346)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060544 / 0.114409 (DELTA:0.053865)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009250 / 0.010370 (DELTA:0.001120)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.013708 / 0.014292 (DELTA:0.000585)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004156 / 0.002452 (DELTA:0.001704)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74121 / $77813 R:0.952551
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66807 / $66725 R:1.001230
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76478 / $72836 R:1.050000
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            $74121 / $77813 R:0.952551
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66807 / $66725 R:1.001230
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76478 / $72836 R:1.050000
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                                 $74477 / $77895 R:0.956126
cross subsidized price / cost ALT ICE                                 $66863 / $66783 R:1.001206
cross subsidized price / cost ALT PHEV                                $76465 / $72900 R:1.048909
cross subsidized price / cost ALT cuv_suv_van                         $68915 / $68915 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73786 / $73786 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69047 / $69047 R:1.000000

2033_1_1  SCORE:0.075564, CE:0.113346, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.067202 / 0.124304 (DELTA:0.057101)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.838903 / 0.738749 (DELTA:0.100154)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.066780 / 0.109833 (DELTA:0.043053)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008715 / 0.007914 (DELTA:0.000801)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017003 / 0.017032 (DELTA:0.000029)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001396 / 0.002168 (DELTA:0.000772)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74871 / $77813 R:0.962185
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66679 / $66725 R:0.999306
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76478 / $72836 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $82834 / $78908 R:1.049756
cross subsidized price / cost ALT sedan_wagon.ICE                     $67444 / $69716 R:0.967403
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79373 / $75853 R:1.046410

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74871 / $77813 R:0.962185
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66679 / $66725 R:0.999306
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76478 / $72836 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82834 / $78908 R:1.049756
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67444 / $69716 R:0.967403
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79373 / $75853 R:1.046410

cross subsidized price / cost ALT BEV                                 $75347 / $77879 R:0.967497
cross subsidized price / cost ALT ICE                                 $66696 / $66792 R:0.998555
cross subsidized price / cost ALT PHEV                                $76534 / $72895 R:1.049928
cross subsidized price / cost ALT cuv_suv_van                         $68832 / $68832 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72890 / $72890 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68942 / $68942 R:1.000000

2033_2_2  SCORE:0.066769, CE:0.100154, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.124304 / 0.124304 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.738749 / 0.738749 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.109833 / 0.109833 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009955 / 0.009955 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014806 / 0.014806 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002354 / 0.002354 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74871 / $77813 R:0.962185
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61697 / $61740 R:0.999306
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76478 / $72836 R:1.050000
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            $74871 / $77813 R:0.962185
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61697 / $61740 R:0.999306
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $76478 / $72836 R:1.050000
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                                 $75170 / $77894 R:0.965026
cross subsidized price / cost ALT ICE                                 $61871 / $61913 R:0.999321
cross subsidized price / cost ALT PHEV                                $76465 / $72900 R:1.048909
cross subsidized price / cost ALT cuv_suv_van                         $65049 / $65046 R:1.000040
cross subsidized price / cost ALT sedan_wagon                         $74082 / $74082 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65294 / $65291 R:1.000039

2033_3_3  SCORE:0.000040, CE:0.000000, CSPE:0.000039

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.037252 / 0.164634 (DELTA:0.127382)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.671353 / 0.654043 (DELTA:0.017310)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.266696 / 0.154350 (DELTA:0.112346)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012314 / 0.012944 (DELTA:0.000630)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.009267 / 0.010856 (DELTA:0.001589)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003118 / 0.003173 (DELTA:0.000055)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80817 / $76969 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61535 / $61693 R:0.997440
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68715 / $72150 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $75639 / $78185 R:0.967437
cross subsidized price / cost ALT sedan_wagon.ICE                     $72009 / $69626 R:1.034213
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77920 / $75684 R:1.029542

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            $61535 / $61693 R:0.997440
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68715 / $72150 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75639 / $78185 R:0.967437
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72009 / $69626 R:1.034213
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77920 / $75684 R:1.029542

cross subsidized price / cost ALT BEV                                 $80440 / $77058 R:1.043894
cross subsidized price / cost ALT ICE                                 $61706 / $61822 R:0.998116
cross subsidized price / cost ALT PHEV                                $68900 / $72222 R:0.954010
cross subsidized price / cost ALT cuv_suv_van                         $65936 / $65936 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74446 / $74446 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66166 / $66166 R:1.000000

2034_0_0  SCORE:0.085680, CE:0.127382, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.139085 / 0.139085 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.705102 / 0.705102 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128840 / 0.128840 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008250 / 0.008026 (DELTA:0.000224)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018444 / 0.016298 (DELTA:0.002145)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000280 / 0.002649 (DELTA:0.002369)

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                     $81750 / $78185 R:1.045587
cross subsidized price / cost ALT sedan_wagon.ICE                     $67907 / $69626 R:0.975306
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75463 / $75684 R:0.997085

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            $81750 / $78185 R:1.045587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67907 / $69626 R:0.975306
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75463 / $75684 R:0.997085

cross subsidized price / cost ALT BEV                                 $77230 / $77035 R:1.002524
cross subsidized price / cost ALT ICE                                 $61833 / $61872 R:0.999372
cross subsidized price / cost ALT PHEV                                $72217 / $72222 R:0.999938
cross subsidized price / cost ALT cuv_suv_van                         $65261 / $65261 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72768 / $72768 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65464 / $65464 R:1.000000

2034_1_1  SCORE:0.000000, CE:0.002369, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.139085 / 0.139085 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.705102 / 0.705102 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.128840 / 0.128840 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008026 / 0.008026 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016298 / 0.016298 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002649 / 0.002649 (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                     $81750 / $78185 R:1.045587
cross subsidized price / cost ALT sedan_wagon.ICE                     $67907 / $69626 R:0.975306
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75463 / $75684 R:0.997085

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            $81750 / $78185 R:1.045587
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67907 / $69626 R:0.975306
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75463 / $75684 R:0.997085

cross subsidized price / cost ALT BEV                                 $77230 / $77035 R:1.002524
cross subsidized price / cost ALT ICE                                 $61833 / $61872 R:0.999372
cross subsidized price / cost ALT PHEV                                $72217 / $72222 R:0.999938
cross subsidized price / cost ALT cuv_suv_van                         $65261 / $65261 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72768 / $72768 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65464 / $65464 R:1.000000

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

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.149948 / 0.191217 (DELTA:0.041269)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.684100 / 0.639387 (DELTA:0.044713)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.141403 / 0.142585 (DELTA:0.001182)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012206 / 0.012295 (DELTA:0.000089)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.010307 / 0.010838 (DELTA:0.000531)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002037 / 0.003678 (DELTA:0.001641)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78809 / $76170 R:1.034654
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61559 / $61647 R:0.998575
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68814 / $71960 R:0.956284
cross subsidized price / cost ALT sedan_wagon.BEV                     $75931 / $77503 R:0.979715
cross subsidized price / cost ALT sedan_wagon.ICE                     $72198 / $70438 R:1.025000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75540 / $75473 R:1.000882

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78809 / $76170 R:1.034654
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61559 / $61647 R:0.998575
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68814 / $71960 R:0.956284
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75931 / $77503 R:0.979715
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72198 / $70438 R:1.025000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75540 / $75473 R:1.000882

cross subsidized price / cost ALT BEV                                 $78635 / $76250 R:1.031280
cross subsidized price / cost ALT ICE                                 $61737 / $61794 R:0.999077
cross subsidized price / cost ALT PHEV                                $68983 / $72048 R:0.957459
cross subsidized price / cost ALT cuv_suv_van                         $66012 / $66012 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $74368 / $74368 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66236 / $66236 R:1.000000

2035_0_0  SCORE:0.029055, CE:0.044713, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.115433 / 0.157759 (DELTA:0.042326)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.813308 / 0.702264 (DELTA:0.111044)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.044449 / 0.113167 (DELTA:0.068718)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004870 / 0.007518 (DELTA:0.002648)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021939 / 0.016539 (DELTA:0.005400)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.002754 (DELTA:0.002752)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72661 / $76170 R:0.953939
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66747 / $66538 R:1.003132
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75558 / $71960 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $81378 / $77503 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $67149 / $69539 R:0.965632
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79247 / $75473 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72661 / $76170 R:0.953939
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66747 / $66538 R:1.003132
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75558 / $71960 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81378 / $77503 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67149 / $69539 R:0.965632
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79247 / $75473 R:1.050000

cross subsidized price / cost ALT BEV                                 $73058 / $76230 R:0.958382
cross subsidized price / cost ALT ICE                                 $66756 / $66608 R:1.002231
cross subsidized price / cost ALT PHEV                                $75645 / $72043 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $68730 / $68730 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $72382 / $72382 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68828 / $68828 R:1.000001

2035_1_1  SCORE:0.074030, CE:0.111044, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.130948 / 0.153442 (DELTA:0.022494)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.819691 / 0.709956 (DELTA:0.109734)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.022550 / 0.109791 (DELTA:0.087240)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003656 / 0.007299 (DELTA:0.003642)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023142 / 0.016873 (DELTA:0.006269)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000013 / 0.002639 (DELTA:0.002626)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72577 / $76170 R:0.952834
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66759 / $66538 R:1.003307
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75558 / $71960 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $75499 / $77503 R:0.974150
cross subsidized price / cost ALT sedan_wagon.ICE                     $69816 / $69539 R:1.003980
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79244 / $75473 R:1.049965

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72577 / $76170 R:0.952834
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66759 / $66538 R:1.003307
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75558 / $71960 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75499 / $77503 R:0.974150
modified cross subsidized price / cost ALT sedan_wagon.ICE            $69816 / $69539 R:1.003980
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79244 / $75473 R:1.049965

cross subsidized price / cost ALT BEV                                 $72710 / $76230 R:0.953818
cross subsidized price / cost ALT ICE                                 $66830 / $66608 R:1.003324
cross subsidized price / cost ALT PHEV                                $75644 / $72042 R:1.049999
cross subsidized price / cost ALT cuv_suv_van                         $68669 / $68669 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72291 / $72291 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68766 / $68766 R:1.000000

2035_2_2  SCORE:0.073156, CE:0.109734, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.118213 / 0.153442 (DELTA:0.035229)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.819558 / 0.709956 (DELTA:0.109602)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.035418 / 0.109791 (DELTA:0.074373)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007299 / 0.007299 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016873 / 0.016873 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002639 / 0.002639 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72577 / $76170 R:0.952834
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66759 / $66538 R:1.003307
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75558 / $71960 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $75499 / $77503 R:0.974150
cross subsidized price / cost ALT sedan_wagon.ICE                     $69816 / $69539 R:1.003980
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79244 / $75473 R:1.049965

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72577 / $76170 R:0.952834
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66759 / $66538 R:1.003307
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75558 / $71960 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75499 / $77503 R:0.974150
modified cross subsidized price / cost ALT sedan_wagon.ICE            $69816 / $69539 R:1.003980
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79244 / $75473 R:1.049965

cross subsidized price / cost ALT BEV                                 $72710 / $76230 R:0.953818
cross subsidized price / cost ALT ICE                                 $66830 / $66608 R:1.003324
cross subsidized price / cost ALT PHEV                                $75644 / $72042 R:1.049999
cross subsidized price / cost ALT cuv_suv_van                         $68669 / $68669 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72291 / $72291 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68766 / $68766 R:1.000000

2035_3_3  SCORE:0.073068, CE:0.109602, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.153442 / 0.153442 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.709956 / 0.709956 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.109791 / 0.109791 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007299 / 0.007299 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016873 / 0.016873 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002639 / 0.002639 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72577 / $76170 R:0.952834
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61851 / $61647 R:1.003307
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75558 / $71960 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $75499 / $77503 R:0.974150
cross subsidized price / cost ALT sedan_wagon.ICE                     $71993 / $71707 R:1.003980
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79244 / $75473 R:1.049965

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72577 / $76170 R:0.952834
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61851 / $61647 R:1.003307
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75558 / $71960 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75499 / $77503 R:0.974150
modified cross subsidized price / cost ALT sedan_wagon.ICE            $71993 / $71707 R:1.003980
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79244 / $75473 R:1.049965

cross subsidized price / cost ALT BEV                                 $72710 / $76230 R:0.953818
cross subsidized price / cost ALT ICE                                 $62086 / $61881 R:1.003325
cross subsidized price / cost ALT PHEV                                $75644 / $72042 R:1.049999
cross subsidized price / cost ALT cuv_suv_van                         $65088 / $65100 R:0.999819
cross subsidized price / cost ALT sedan_wagon                         $73661 / $73656 R:1.000074
cross subsidized price / cost ALT TOTAL                               $65318 / $65330 R:0.999826

2035_4_4  SCORE:0.000181, CE:0.000000, CSPE:0.000174

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.159569 / 0.210359 (DELTA:0.050789)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.678948 / 0.625124 (DELTA:0.053824)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.137029 / 0.137817 (DELTA:0.000788)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005070 / 0.008164 (DELTA:0.003094)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019379 / 0.015600 (DELTA:0.003779)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000005 / 0.002936 (DELTA:0.002930)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79601 / $75810 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60392 / $61602 R:0.980362
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71494 / $71792 R:0.995842
cross subsidized price / cost ALT sedan_wagon.BEV                     $81083 / $77222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $68361 / $71091 R:0.961603
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            $60392 / $61602 R:0.980362
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71494 / $71792 R:0.995842
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81083 / $77222 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $68361 / $71091 R:0.961603
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79116 / $75348 R:1.050000

cross subsidized price / cost ALT BEV                                 $79656 / $75863 R:1.050000
cross subsidized price / cost ALT ICE                                 $60586 / $61833 R:0.979837
cross subsidized price / cost ALT PHEV                                $71653 / $71867 R:0.997026
cross subsidized price / cost ALT cuv_suv_van                         $66116 / $66116 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73434 / $73434 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66311 / $66311 R:1.000000

2036_0_0  SCORE:0.035134, CE:0.053824, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.089000 / 0.167896 (DELTA:0.078895)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.799354 / 0.696799 (DELTA:0.102555)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.084946 / 0.108606 (DELTA:0.023660)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005644 / 0.006433 (DELTA:0.000790)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021049 / 0.017954 (DELTA:0.003095)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000007 / 0.002313 (DELTA:0.002306)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72870 / $75810 R:0.961223
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66598 / $66449 R:1.002240
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75382 / $71792 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77222 / $77222 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70372 / $70372 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            $72870 / $75810 R:0.961223
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66598 / $66449 R:1.002240
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75382 / $71792 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77222 / $77222 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70372 / $70372 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75348 / $75348 R:1.000000

cross subsidized price / cost ALT BEV                                 $73031 / $75862 R:0.962679
cross subsidized price / cost ALT ICE                                 $66693 / $66548 R:1.002180
cross subsidized price / cost ALT PHEV                                $75381 / $71867 R:1.048907
cross subsidized price / cost ALT cuv_suv_van                         $68660 / $68660 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72454 / $72454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68762 / $68762 R:1.000000

2036_1_1  SCORE:0.068370, CE:0.102555, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.114240 / 0.161275 (DELTA:0.047034)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.811506 / 0.707975 (DELTA:0.103532)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.047554 / 0.104051 (DELTA:0.056497)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005247 / 0.006163 (DELTA:0.000916)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021452 / 0.018321 (DELTA:0.003132)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002216 (DELTA:0.002216)

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                     $70372 / $70372 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            $70372 / $70372 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75348 / $75348 R:1.000000

cross subsidized price / cost ALT BEV                                 $75862 / $75862 R:1.000000
cross subsidized price / cost ALT ICE                                 $66548 / $66548 R:1.000000
cross subsidized price / cost ALT PHEV                                $71867 / $71867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $68572 / $68572 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72366 / $72366 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68673 / $68673 R:1.000000

2036_2_2  SCORE:0.069021, CE:0.103532, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  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               = 0.161275 / 0.161275 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.707975 / 0.707975 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.104051 / 0.104051 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006163 / 0.006163 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018321 / 0.018321 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002216 / 0.002216 (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                     $71491 / $71491 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            $71491 / $71491 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75348 / $75348 R:1.000000

cross subsidized price / cost ALT BEV                                 $75862 / $75862 R:1.000000
cross subsidized price / cost ALT ICE                                 $61851 / $61851 R:1.000000
cross subsidized price / cost ALT PHEV                                $71867 / $71867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65046 / $65046 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73134 / $73134 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65262 / $65262 R:1.000000

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

