OMEGA 2.3.0 session NTR started at 2024-03-07 20:59:55


Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR Pass 1: Manufacturer=JLR
Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2023  Iteration=0 JLR

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.029736 / 0.145460 (DELTA:0.115723)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.853106 / 0.782074 (DELTA:0.071031)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.087098 / 0.039561 (DELTA:0.047537)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000148 / 0.006872 (DELTA:0.006724)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.029912 / 0.025269 (DELTA:0.004643)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000764 (DELTA:0.000764)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $86680 / $82553 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58194 / $61100 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71207 / $74764 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $86626 / $82501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63571 / $64811 R:0.980866
cross subsidized price / cost ALT sedan_wagon.PHEV                    $82010 / $78105 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $83755 / $82553 R:1.014568
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58194 / $61100 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68282 / $74764 R:0.913302
modified cross subsidized price / cost ALT sedan_wagon.BEV            $83701 / $82501 R:1.014546
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63571 / $64811 R:0.980866
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79085 / $78105 R:1.012550

cross subsidized price / cost ALT BEV                                 $86678 / $82550 R:1.050000
cross subsidized price / cost ALT ICE                                 $58362 / $61217 R:0.953368
cross subsidized price / cost ALT PHEV                                $71411 / $74827 R:0.954355
cross subsidized price / cost ALT cuv_suv_van                         $63011 / $64886 R:0.971097
cross subsidized price / cost ALT sedan_wagon                         $68814 / $68814 R:0.999998
cross subsidized price / cost ALT TOTAL                               $63202 / $65015 R:0.972104

2023_0_0  SCORE:0.107000, CE:0.115723, CSPE:0.027896

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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 / 0.065842 (DELTA:0.055801)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.956998 / 0.884919 (DELTA:0.072079)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000056 / 0.016334 (DELTA:0.016278)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.002832 (DELTA:0.002832)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.032906 / 0.029759 (DELTA:0.003147)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000315 (DELTA:0.000315)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82553 / $82553 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                    $74764 / $74764 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $82501 / $82501 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64811 / $64811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78105 / $78105 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79628 / $82553 R:0.964568
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           $71839 / $74764 R:0.960877
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79576 / $82501 R:0.964546
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64811 / $64811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75180 / $78105 R:0.962550

cross subsidized price / cost ALT BEV                                 $82550 / $82550 R:1.000000
cross subsidized price / cost ALT ICE                                 $62110 / $62110 R:1.000000
cross subsidized price / cost ALT PHEV                                $74827 / $74827 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63632 / $63632 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66461 / $66461 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63725 / $63725 R:1.000000

2023_1_1  SCORE:0.048053, CE:0.072079, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.065842 / 0.065842 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.884919 / 0.884919 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016334 / 0.016334 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002832 / 0.002832 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.029759 / 0.029759 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000315 / 0.000315 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82553 / $82553 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                    $74764 / $74764 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $82501 / $82501 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65263 / $65263 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78105 / $78105 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79628 / $82553 R:0.964568
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           $71839 / $74764 R:0.960877
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79576 / $82501 R:0.964546
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65263 / $65263 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75180 / $78105 R:0.962550

cross subsidized price / cost ALT BEV                                 $82550 / $82550 R:1.000000
cross subsidized price / cost ALT ICE                                 $61236 / $61236 R:1.000000
cross subsidized price / cost ALT PHEV                                $74827 / $74827 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62792 / $62792 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66869 / $66869 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62926 / $62926 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2024  Iteration=0 JLR
%%% consumer sedan_wagon shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135222 / 0.180044 (DELTA:0.044822)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.807109 / 0.757219 (DELTA:0.049890)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.028868 / 0.031206 (DELTA:0.002338)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006609 / 0.008380 (DELTA:0.001771)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022191 / 0.022511 (DELTA:0.000320)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.000639 (DELTA:0.000639)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85764 / $81680 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59923 / $61048 R:0.981582
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $78042 / $74326 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $81901 / $81901 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65376 / $65376 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77886 / $77886 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82539 / $81680 R:1.010517
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59923 / $61048 R:0.981582
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74817 / $74326 R:1.006610
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78676 / $81901 R:0.960623
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65376 / $65376 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74661 / $77886 R:0.958593

cross subsidized price / cost ALT BEV                                 $85592 / $81690 R:1.047771
cross subsidized price / cost ALT ICE                                 $60081 / $61173 R:0.982150
cross subsidized price / cost ALT PHEV                                $78039 / $74397 R:1.048949
cross subsidized price / cost ALT cuv_suv_van                         $65311 / $65311 R:0.999998
cross subsidized price / cost ALT sedan_wagon                         $70022 / $70022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65460 / $65460 R:0.999998

2024_0_0  SCORE:0.032352, CE:0.049890, CSPE:0.000002

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.149455 / 0.149455 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.810041 / 0.793414 (DELTA:0.016627)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.008974 / 0.025601 (DELTA:0.016627)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002150 / 0.006872 (DELTA:0.004722)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.029379 / 0.024134 (DELTA:0.005245)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.000524 (DELTA:0.000523)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81680 / $81680 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                    $74326 / $74326 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $81901 / $81901 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65376 / $65376 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77886 / $77886 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78455 / $81680 R:0.960517
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           $71101 / $74326 R:0.956610
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78676 / $81901 R:0.960623
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65376 / $65376 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74661 / $77886 R:0.958593

cross subsidized price / cost ALT BEV                                 $81690 / $81690 R:1.000000
cross subsidized price / cost ALT ICE                                 $61176 / $61176 R:1.000000
cross subsidized price / cost ALT PHEV                                $74397 / $74397 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64583 / $64583 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69186 / $69186 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64728 / $64728 R:1.000000

2024_1_1  SCORE:0.011085, CE:0.016627, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2024  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.149455 / 0.149455 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.793414 / 0.793414 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025601 / 0.025601 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006872 / 0.006872 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024134 / 0.024134 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000524 / 0.000524 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81680 / $81680 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                    $74326 / $74326 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $81901 / $81901 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65376 / $65376 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77886 / $77886 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78455 / $81680 R:0.960517
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           $71101 / $74326 R:0.956610
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78676 / $81901 R:0.960623
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65376 / $65376 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74661 / $77886 R:0.958593

cross subsidized price / cost ALT BEV                                 $81690 / $81690 R:1.000000
cross subsidized price / cost ALT ICE                                 $61176 / $61176 R:1.000000
cross subsidized price / cost ALT PHEV                                $74397 / $74397 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64583 / $64583 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69186 / $69186 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64728 / $64728 R:1.000000

2024_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2025  Iteration=0 JLR

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010118 / 0.157974 (DELTA:0.147855)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.766020 / 0.747300 (DELTA:0.018720)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.196257 / 0.064425 (DELTA:0.131833)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000496 / 0.006915 (DELTA:0.006419)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024119 / 0.021599 (DELTA:0.002520)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002990 / 0.001788 (DELTA:0.001201)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85008 / $80960 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58094 / $60996 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70469 / $73989 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $85305 / $81243 R:1.049997
cross subsidized price / cost ALT sedan_wagon.ICE                     $64110 / $65297 R:0.981823
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76192 / $77562 R:0.982327

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81708 / $80960 R:1.009240
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58094 / $60996 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67169 / $73989 R:0.907825
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82005 / $81243 R:1.009378
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64110 / $65297 R:0.981823
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72892 / $77562 R:0.939780

cross subsidized price / cost ALT BEV                                 $85021 / $80972 R:1.050000
cross subsidized price / cost ALT ICE                                 $58263 / $61117 R:0.953308
cross subsidized price / cost ALT PHEV                                $70624 / $74086 R:0.953271
cross subsidized price / cost ALT cuv_suv_van                         $63301 / $65112 R:0.972190
cross subsidized price / cost ALT sedan_wagon                         $69660 / $69660 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63494 / $65250 R:0.973090

2025_0_0  SCORE:0.127279, CE:0.147855, CSPE:0.026910

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.093527 / 0.128038 (DELTA:0.034511)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.790263 / 0.790263 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.085908 / 0.051397 (DELTA:0.034511)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004827 / 0.005515 (DELTA:0.000688)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024952 / 0.023519 (DELTA:0.001433)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000523 / 0.001267 (DELTA:0.000745)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80960 / $80960 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                    $73989 / $73989 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80487 / $81243 R:0.990701
cross subsidized price / cost ALT sedan_wagon.ICE                     $65266 / $65297 R:0.999514
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81439 / $77562 R:1.049985

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77660 / $80960 R:0.959240
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           $70689 / $73989 R:0.955399
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77187 / $81243 R:0.950082
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65266 / $65297 R:0.999514
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78139 / $77562 R:1.007438

cross subsidized price / cost ALT BEV                                 $80941 / $80972 R:0.999615
cross subsidized price / cost ALT ICE                                 $61119 / $61120 R:0.999985
cross subsidized price / cost ALT PHEV                                $74168 / $74075 R:1.001259
cross subsidized price / cost ALT cuv_suv_van                         $64321 / $64321 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68713 / $68713 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64454 / $64454 R:1.000000

2025_1_1  SCORE:0.023008, CE:0.034511, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2025  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.128038 / 0.128038 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.790263 / 0.790263 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051397 / 0.051397 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005515 / 0.005515 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023519 / 0.023519 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001267 / 0.001267 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80960 / $80960 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                    $73989 / $73989 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80487 / $81243 R:0.990701
cross subsidized price / cost ALT sedan_wagon.ICE                     $65266 / $65297 R:0.999514
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81439 / $77562 R:1.049985

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77660 / $80960 R:0.959240
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           $70689 / $73989 R:0.955399
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77187 / $81243 R:0.950082
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65266 / $65297 R:0.999514
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78139 / $77562 R:1.007438

cross subsidized price / cost ALT BEV                                 $80941 / $80972 R:0.999615
cross subsidized price / cost ALT ICE                                 $61119 / $61120 R:0.999985
cross subsidized price / cost ALT PHEV                                $74168 / $74075 R:1.001259
cross subsidized price / cost ALT cuv_suv_van                         $64321 / $64321 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68713 / $68713 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64454 / $64454 R:1.000000

2025_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2026  Iteration=0 JLR

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.149675 / 0.207389 (DELTA:0.057715)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.719536 / 0.681196 (DELTA:0.038340)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.104303 / 0.082339 (DELTA:0.021964)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003451 / 0.008088 (DELTA:0.004636)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023031 / 0.019345 (DELTA:0.003686)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000004 / 0.001643 (DELTA:0.001639)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $81236 / $77368 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58046 / $60945 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69591 / $73067 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $82213 / $78298 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63646 / $65407 R:0.973084
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78339 / $76881 R:1.018968

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77936 / $77368 R:1.007347
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58046 / $60945 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $66291 / $73067 R:0.907262
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78913 / $78298 R:1.007854
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63646 / $65407 R:0.973084
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75039 / $76881 R:0.976045

cross subsidized price / cost ALT BEV                                 $81273 / $77403 R:1.050000
cross subsidized price / cost ALT ICE                                 $58201 / $61069 R:0.953036
cross subsidized price / cost ALT PHEV                                $69762 / $73142 R:0.953794
cross subsidized price / cost ALT cuv_suv_van                         $63978 / $65481 R:0.977051
cross subsidized price / cost ALT sedan_wagon                         $69641 / $69641 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64143 / $65602 R:0.977759

2026_0_0  SCORE:0.062289, CE:0.057715, CSPE:0.022241

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.186269 / 0.186269 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.724858 / 0.724875 (DELTA:0.000017)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.059798 / 0.059781 (DELTA:0.000017)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000104 / 0.007222 (DELTA:0.007118)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.028972 / 0.020521 (DELTA:0.008451)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001333 (DELTA:0.001332)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74846 / $77368 R:0.967399
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61296 / $60945 R:1.005748
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76678 / $73067 R:1.049422
cross subsidized price / cost ALT sedan_wagon.BEV                     $74640 / $78298 R:0.953281
cross subsidized price / cost ALT sedan_wagon.ICE                     $66444 / $65407 R:1.015865
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80725 / $76881 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71546 / $77368 R:0.924746
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61296 / $60945 R:1.005748
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73378 / $73067 R:1.004259
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71340 / $78298 R:0.911135
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66444 / $65407 R:1.015865
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77425 / $76881 R:1.007077

cross subsidized price / cost ALT BEV                                 $74838 / $77403 R:0.966866
cross subsidized price / cost ALT ICE                                 $61437 / $61068 R:1.006046
cross subsidized price / cost ALT PHEV                                $76766 / $73150 R:1.049436
cross subsidized price / cost ALT cuv_suv_van                         $64842 / $64842 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69135 / $69135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64967 / $64967 R:1.000000

2026_1_1  SCORE:0.000011, CE:0.008451, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2026  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.186258 / 0.186269 (DELTA:0.000010)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.732413 / 0.725690 (DELTA:0.006723)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.052253 / 0.058966 (DELTA:0.006713)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007222 / 0.007222 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020521 / 0.020521 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001333 / 0.001333 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73696 / $77368 R:0.952534
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61591 / $60945 R:1.010596
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76720 / $73067 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74640 / $78298 R:0.953281
cross subsidized price / cost ALT sedan_wagon.ICE                     $66444 / $65407 R:1.015865
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80725 / $76881 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70396 / $77368 R:0.909881
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61591 / $60945 R:1.010596
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73420 / $73067 R:1.004836
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71340 / $78298 R:0.911135
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66444 / $65407 R:1.015865
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77425 / $76881 R:1.007077

cross subsidized price / cost ALT BEV                                 $73731 / $77403 R:0.952562
cross subsidized price / cost ALT ICE                                 $61725 / $61068 R:1.010751
cross subsidized price / cost ALT PHEV                                $76809 / $73151 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $64832 / $64832 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69135 / $69135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64957 / $64957 R:1.000000

2026_2_2  SCORE:0.004482, CE:0.006723, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2026  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.186269 / 0.186269 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.725690 / 0.725690 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.058966 / 0.058966 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007222 / 0.007222 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020521 / 0.020521 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001333 / 0.001333 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73696 / $77368 R:0.952534
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61591 / $60945 R:1.010596
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76720 / $73067 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74640 / $78298 R:0.953281
cross subsidized price / cost ALT sedan_wagon.ICE                     $66444 / $65407 R:1.015865
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80725 / $76881 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70396 / $77368 R:0.909881
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61591 / $60945 R:1.010596
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $73420 / $73067 R:1.004836
modified cross subsidized price / cost ALT sedan_wagon.BEV            $71340 / $78298 R:0.911135
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66444 / $65407 R:1.015865
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77425 / $76881 R:1.007077

cross subsidized price / cost ALT BEV                                 $73731 / $77403 R:0.952562
cross subsidized price / cost ALT ICE                                 $61725 / $61068 R:1.010751
cross subsidized price / cost ALT PHEV                                $76809 / $73151 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $64832 / $64832 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69135 / $69135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64957 / $64957 R:1.000000

2026_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2027  Iteration=0 JLR

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.195872 / 0.259384 (DELTA:0.063512)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.684506 / 0.621658 (DELTA:0.062848)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.093555 / 0.090395 (DELTA:0.003159)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006806 / 0.008613 (DELTA:0.001807)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019259 / 0.018305 (DELTA:0.000953)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.001643 (DELTA:0.001641)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79775 / $75976 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59384 / $60896 R:0.975179
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71967 / $72635 R:0.990808
cross subsidized price / cost ALT sedan_wagon.BEV                     $80999 / $77142 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63253 / $65411 R:0.967005
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80368 / $76541 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76175 / $75976 R:1.002617
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59384 / $60896 R:0.975179
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68367 / $72635 R:0.941245
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77399 / $77142 R:1.003333
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63253 / $65411 R:0.967005
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $76768 / $76541 R:1.002967

cross subsidized price / cost ALT BEV                                 $79814 / $76013 R:1.050000
cross subsidized price / cost ALT ICE                                 $59495 / $61025 R:0.974928
cross subsidized price / cost ALT PHEV                                $72117 / $72704 R:0.991920
cross subsidized price / cost ALT cuv_suv_van                         $66000 / $66015 R:0.999772
cross subsidized price / cost ALT sedan_wagon                         $69589 / $69589 R:1.000002
cross subsidized price / cost ALT TOTAL                               $66102 / $66117 R:0.999779

2027_0_0  SCORE:0.043401, CE:0.063512, CSPE:0.000221

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2027  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.224091 / 0.224091 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.687200 / 0.680965 (DELTA:0.006235)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060147 / 0.066382 (DELTA:0.006235)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002690 / 0.007394 (DELTA:0.004704)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025872 / 0.019757 (DELTA:0.006115)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001411 (DELTA:0.001411)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72379 / $75976 R:0.952653
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61726 / $60896 R:1.013626
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76266 / $72635 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77142 / $77142 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65411 / $65411 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76541 / $76541 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68779 / $75976 R:0.905270
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61726 / $60896 R:1.013626
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72666 / $72635 R:1.000437
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73542 / $77142 R:0.953333
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65411 / $65411 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72941 / $76541 R:0.952967

cross subsidized price / cost ALT BEV                                 $72531 / $76013 R:0.954188
cross subsidized price / cost ALT ICE                                 $61829 / $61023 R:1.013214
cross subsidized price / cost ALT PHEV                                $76272 / $72716 R:1.048905
cross subsidized price / cost ALT cuv_suv_van                         $65177 / $65177 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68997 / $68997 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65286 / $65286 R:1.000000

2027_1_1  SCORE:0.004157, CE:0.006235, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2027  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.224019 / 0.224091 (DELTA:0.000072)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.692634 / 0.680980 (DELTA:0.011654)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054785 / 0.066367 (DELTA:0.011582)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007394 / 0.007394 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019757 / 0.019757 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001411 / 0.001411 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72362 / $75976 R:0.952436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61731 / $60896 R:1.013716
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76266 / $72635 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77142 / $77142 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65411 / $65411 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76541 / $76541 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68762 / $75976 R:0.905053
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61731 / $60896 R:1.013716
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72666 / $72635 R:1.000437
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73542 / $77142 R:0.953333
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65411 / $65411 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72941 / $76541 R:0.952967

cross subsidized price / cost ALT BEV                                 $72515 / $76013 R:0.953978
cross subsidized price / cost ALT ICE                                 $61835 / $61023 R:1.013301
cross subsidized price / cost ALT PHEV                                $76272 / $72716 R:1.048905
cross subsidized price / cost ALT cuv_suv_van                         $65176 / $65176 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68997 / $68997 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65286 / $65286 R:1.000000

2027_2_2  SCORE:0.007769, CE:0.011654, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2027  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.224091 / 0.224091 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.680980 / 0.680980 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.066367 / 0.066367 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007394 / 0.007394 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019757 / 0.019757 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001411 / 0.001411 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72362 / $75976 R:0.952436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61731 / $60896 R:1.013716
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76266 / $72635 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77142 / $77142 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65411 / $65411 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76541 / $76541 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68762 / $75976 R:0.905053
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61731 / $60896 R:1.013716
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72666 / $72635 R:1.000437
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73542 / $77142 R:0.953333
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65411 / $65411 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72941 / $76541 R:0.952967

cross subsidized price / cost ALT BEV                                 $72515 / $76013 R:0.953978
cross subsidized price / cost ALT ICE                                 $61835 / $61023 R:1.013301
cross subsidized price / cost ALT PHEV                                $76272 / $72716 R:1.048905
cross subsidized price / cost ALT cuv_suv_van                         $65176 / $65176 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68997 / $68997 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65286 / $65286 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2028  Iteration=0 JLR

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.078869 / 0.239114 (DELTA:0.160245)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.749583 / 0.605755 (DELTA:0.143828)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.145966 / 0.127106 (DELTA:0.018860)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004921 / 0.010464 (DELTA:0.005543)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020659 / 0.015041 (DELTA:0.005618)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.002520 (DELTA:0.002518)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79407 / $75626 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58814 / $61751 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69127 / $72580 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $80610 / $76773 R:1.049978
cross subsidized price / cost ALT sedan_wagon.ICE                     $67695 / $70996 R:0.953496
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79260 / $75486 R:1.049994

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75657 / $75626 R:1.000414
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58814 / $61751 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65377 / $72580 R:0.900758
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76860 / $76773 R:1.001133
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67695 / $70996 R:0.953496
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75510 / $75486 R:1.000317

cross subsidized price / cost ALT BEV                                 $79457 / $75674 R:1.049999
cross subsidized price / cost ALT ICE                                 $59029 / $61975 R:0.952455
cross subsidized price / cost ALT PHEV                                $69324 / $72636 R:0.954396
cross subsidized price / cost ALT cuv_suv_van                         $65228 / $66581 R:0.979690
cross subsidized price / cost ALT sedan_wagon                         $73557 / $73557 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65462 / $66776 R:0.980317

2028_0_0  SCORE:0.127954, CE:0.160245, CSPE:0.019683

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2028  Iteration=1 JLR
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.156475 / 0.225917 (DELTA:0.069442)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.767187 / 0.661037 (DELTA:0.106150)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.048314 / 0.085022 (DELTA:0.036708)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001700 / 0.008633 (DELTA:0.006934)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026323 / 0.017310 (DELTA:0.009013)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002081 (DELTA:0.002079)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79407 / $75626 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58814 / $61751 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76209 / $72580 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80610 / $76773 R:1.049976
cross subsidized price / cost ALT sedan_wagon.ICE                     $63056 / $65422 R:0.963835
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79249 / $75486 R:1.049858

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75657 / $75626 R:1.000414
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58814 / $61751 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72459 / $72580 R:0.998333
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76860 / $76773 R:1.001131
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63056 / $65422 R:0.963835
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75499 / $75486 R:1.000180

cross subsidized price / cost ALT BEV                                 $79451 / $75668 R:1.049999
cross subsidized price / cost ALT ICE                                 $58922 / $61845 R:0.952733
cross subsidized price / cost ALT PHEV                                $76281 / $72649 R:1.049996
cross subsidized price / cost ALT cuv_suv_van                         $65122 / $65923 R:0.987839
cross subsidized price / cost ALT sedan_wagon                         $69666 / $69666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65249 / $66028 R:0.988199

2028_1_1  SCORE:0.082927, CE:0.106150, CSPE:0.011801

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.143274 / 0.225917 (DELTA:0.082643)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.782308 / 0.659426 (DELTA:0.122882)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046393 / 0.086633 (DELTA:0.040239)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008633 / 0.008633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017310 / 0.017310 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002081 / 0.002081 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79407 / $75626 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59037 / $61986 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76209 / $72580 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80610 / $76773 R:1.049976
cross subsidized price / cost ALT sedan_wagon.ICE                     $63056 / $65422 R:0.963835
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79249 / $75486 R:1.049858

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75657 / $75626 R:1.000414
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59037 / $61986 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72459 / $72580 R:0.998333
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76860 / $76773 R:1.001131
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63056 / $65422 R:0.963835
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75499 / $75486 R:1.000180

cross subsidized price / cost ALT BEV                                 $79451 / $75668 R:1.049999
cross subsidized price / cost ALT ICE                                 $59139 / $62073 R:0.952733
cross subsidized price / cost ALT PHEV                                $76280 / $72648 R:1.049997
cross subsidized price / cost ALT cuv_suv_van                         $65302 / $66100 R:0.987922
cross subsidized price / cost ALT sedan_wagon                         $69666 / $69666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65424 / $66200 R:0.988278

2028_2_2  SCORE:0.093999, CE:0.122882, CSPE:0.011722

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.225917 / 0.225917 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.659426 / 0.659426 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.086633 / 0.086633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008633 / 0.008633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017310 / 0.017310 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002081 / 0.002081 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79407 / $75626 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $57944 / $60838 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76209 / $72580 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80610 / $76773 R:1.049976
cross subsidized price / cost ALT sedan_wagon.ICE                     $63056 / $65422 R:0.963835
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79249 / $75486 R:1.049858

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75657 / $75626 R:1.000414
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $57944 / $60838 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72459 / $72580 R:0.998333
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76860 / $76773 R:1.001131
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63056 / $65422 R:0.963835
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75499 / $75486 R:1.000180

cross subsidized price / cost ALT BEV                                 $79451 / $75668 R:1.049999
cross subsidized price / cost ALT ICE                                 $58075 / $60955 R:0.952739
cross subsidized price / cost ALT PHEV                                $76280 / $72648 R:1.049997
cross subsidized price / cost ALT cuv_suv_van                         $64560 / $65322 R:0.988345
cross subsidized price / cost ALT sedan_wagon                         $69666 / $69666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64704 / $65443 R:0.988693

2028_3_3  SCORE:0.011655, CE:0.000000, CSPE:0.011307

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2028  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.225917 / 0.225917 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.659426 / 0.659426 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.086633 / 0.086633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008633 / 0.008633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017310 / 0.017310 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002081 / 0.002081 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79407 / $75626 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $57944 / $60838 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76209 / $72580 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80610 / $76773 R:1.049976
cross subsidized price / cost ALT sedan_wagon.ICE                     $63056 / $65422 R:0.963835
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79249 / $75486 R:1.049858

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75657 / $75626 R:1.000414
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $57944 / $60838 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72459 / $72580 R:0.998333
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76860 / $76773 R:1.001131
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63056 / $65422 R:0.963835
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75499 / $75486 R:1.000180

cross subsidized price / cost ALT BEV                                 $79451 / $75668 R:1.049999
cross subsidized price / cost ALT ICE                                 $58075 / $60955 R:0.952739
cross subsidized price / cost ALT PHEV                                $76280 / $72648 R:1.049997
cross subsidized price / cost ALT cuv_suv_van                         $64560 / $65322 R:0.988345
cross subsidized price / cost ALT sedan_wagon                         $69666 / $69666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64704 / $65443 R:0.988693

2028_4_4  SCORE:0.011655, CE:0.000000, CSPE:0.011307

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2028  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.225917 / 0.225917 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.659426 / 0.659426 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.086633 / 0.086633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008633 / 0.008633 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017310 / 0.017310 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002081 / 0.002081 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79407 / $75626 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $57944 / $60838 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76209 / $72580 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $80610 / $76773 R:1.049976
cross subsidized price / cost ALT sedan_wagon.ICE                     $63056 / $65422 R:0.963835
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79249 / $75486 R:1.049858

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75657 / $75626 R:1.000414
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $57944 / $60838 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72459 / $72580 R:0.998333
modified cross subsidized price / cost ALT sedan_wagon.BEV            $76860 / $76773 R:1.001131
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63056 / $65422 R:0.963835
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75499 / $75486 R:1.000180

cross subsidized price / cost ALT BEV                                 $79451 / $75668 R:1.049999
cross subsidized price / cost ALT ICE                                 $58075 / $60955 R:0.952739
cross subsidized price / cost ALT PHEV                                $76280 / $72648 R:1.049997
cross subsidized price / cost ALT cuv_suv_van                         $64560 / $65322 R:0.988345
cross subsidized price / cost ALT sedan_wagon                         $69666 / $69666 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64704 / $65443 R:0.988693

2028_5_5  SCORE:0.011655, CE:0.000000, CSPE:0.011307

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2029  Iteration=0 JLR

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.273796 / 0.274641 (DELTA:0.000845)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.646542 / 0.616240 (DELTA:0.030302)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054332 / 0.081385 (DELTA:0.027053)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006223 / 0.008986 (DELTA:0.002763)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019106 / 0.016396 (DELTA:0.002711)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002353 (DELTA:0.002353)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78182 / $74459 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $57896 / $60790 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75833 / $72222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79558 / $75771 R:1.049989
cross subsidized price / cost ALT sedan_wagon.ICE                     $62765 / $65380 R:0.959999
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78922 / $75164 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74282 / $74459 R:0.997623
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $57896 / $60790 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71933 / $72222 R:0.996000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75658 / $75771 R:0.998518
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62765 / $65380 R:0.959999
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75022 / $75164 R:0.998113

cross subsidized price / cost ALT BEV                                 $78226 / $74501 R:1.050000
cross subsidized price / cost ALT ICE                                 $58022 / $60909 R:0.952593
cross subsidized price / cost ALT PHEV                                $75920 / $72304 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65127 / $65608 R:0.992671
cross subsidized price / cost ALT sedan_wagon                         $69577 / $69577 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65251 / $65718 R:0.992886

2029_0_0  SCORE:0.026729, CE:0.030302, CSPE:0.007114

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.262512 / 0.262512 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.637703 / 0.633407 (DELTA:0.004297)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.072051 / 0.076347 (DELTA:0.004297)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002997 / 0.008574 (DELTA:0.005576)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024737 / 0.017015 (DELTA:0.007722)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002146 (DELTA:0.002146)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70914 / $74459 R:0.952395
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61824 / $60790 R:1.017006
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75833 / $72222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72164 / $75771 R:0.952398
cross subsidized price / cost ALT sedan_wagon.ICE                     $66724 / $65380 R:1.020548
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78922 / $75164 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67014 / $74459 R:0.900017
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61824 / $60790 R:1.017006
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71933 / $72222 R:0.996000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $68264 / $75771 R:0.900928
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66724 / $65380 R:1.020548
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75022 / $75164 R:0.998113

cross subsidized price / cost ALT BEV                                 $70954 / $74501 R:0.952395
cross subsidized price / cost ALT ICE                                 $61952 / $60910 R:1.017106
cross subsidized price / cost ALT PHEV                                $75917 / $72302 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65379 / $65379 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69349 / $69349 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65489 / $65489 R:1.000000

2029_1_1  SCORE:0.002865, CE:0.007722, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2029  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.262507 / 0.262512 (DELTA:0.000004)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.644487 / 0.633395 (DELTA:0.011092)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.065271 / 0.076359 (DELTA:0.011088)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008574 / 0.008574 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017015 / 0.017015 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002146 / 0.002146 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70923 / $74459 R:0.952505
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61821 / $60790 R:1.016949
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75833 / $72222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72164 / $75771 R:0.952398
cross subsidized price / cost ALT sedan_wagon.ICE                     $66724 / $65380 R:1.020548
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78922 / $75164 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67023 / $74459 R:0.900128
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61821 / $60790 R:1.016949
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71933 / $72222 R:0.996000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $68264 / $75771 R:0.900928
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66724 / $65380 R:1.020548
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75022 / $75164 R:0.998113

cross subsidized price / cost ALT BEV                                 $70962 / $74501 R:0.952502
cross subsidized price / cost ALT ICE                                 $61949 / $60910 R:1.017050
cross subsidized price / cost ALT PHEV                                $75917 / $72302 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65379 / $65379 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69349 / $69349 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65489 / $65489 R:1.000000

2029_2_2  SCORE:0.007395, CE:0.011092, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2029  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.262512 / 0.262512 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.633395 / 0.633395 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.076359 / 0.076359 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008574 / 0.008574 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017015 / 0.017015 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002146 / 0.002146 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70923 / $74459 R:0.952505
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61821 / $60790 R:1.016949
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75833 / $72222 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72164 / $75771 R:0.952398
cross subsidized price / cost ALT sedan_wagon.ICE                     $66724 / $65380 R:1.020548
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78922 / $75164 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67023 / $74459 R:0.900128
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61821 / $60790 R:1.016949
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71933 / $72222 R:0.996000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $68264 / $75771 R:0.900928
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66724 / $65380 R:1.020548
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75022 / $75164 R:0.998113

cross subsidized price / cost ALT BEV                                 $70962 / $74501 R:0.952502
cross subsidized price / cost ALT ICE                                 $61949 / $60910 R:1.017050
cross subsidized price / cost ALT PHEV                                $75917 / $72302 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65379 / $65379 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69349 / $69349 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65489 / $65489 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2030  Iteration=0 JLR

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.275197 / 0.279354 (DELTA:0.004157)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.635656 / 0.602971 (DELTA:0.032685)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063965 / 0.090127 (DELTA:0.026162)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011275 / 0.011273 (DELTA:0.000001)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.013815 / 0.013790 (DELTA:0.000025)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000091 / 0.002484 (DELTA:0.002393)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78083 / $74364 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $57851 / $60743 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75704 / $72099 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $76768 / $75708 R:1.014000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63814 / $65357 R:0.976397
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78833 / $75080 R:1.049992

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73958 / $74364 R:0.994530
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $57851 / $60743 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71579 / $72099 R:0.992788
modified cross subsidized price / cost ALT sedan_wagon.BEV            $72643 / $75708 R:0.959514
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63814 / $65357 R:0.976397
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74708 / $75080 R:0.995051

cross subsidized price / cost ALT BEV                                 $78032 / $74417 R:1.048579
cross subsidized price / cost ALT ICE                                 $57984 / $60847 R:0.952958
cross subsidized price / cost ALT PHEV                                $75788 / $72179 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65318 / $65709 R:0.994045
cross subsidized price / cost ALT sedan_wagon                         $70470 / $70470 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65459 / $65840 R:0.994221

2030_0_0  SCORE:0.026956, CE:0.032685, CSPE:0.005779

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.266741 / 0.266741 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.629979 / 0.621587 (DELTA:0.008392)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.075732 / 0.084124 (DELTA:0.008392)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010473 / 0.009782 (DELTA:0.000691)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017074 / 0.015398 (DELTA:0.001676)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002368 (DELTA:0.002367)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70840 / $74364 R:0.952601
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61768 / $60743 R:1.016870
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75704 / $72099 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79320 / $75708 R:1.047706
cross subsidized price / cost ALT sedan_wagon.ICE                     $63339 / $65357 R:0.969130
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73280 / $75080 R:0.976031

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66715 / $74364 R:0.897131
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61768 / $60743 R:1.016870
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71579 / $72099 R:0.992788
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75195 / $75708 R:0.993220
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63339 / $65357 R:0.969130
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69155 / $75080 R:0.921089

cross subsidized price / cost ALT BEV                                 $71140 / $74412 R:0.956023
cross subsidized price / cost ALT ICE                                 $61806 / $60855 R:1.015630
cross subsidized price / cost ALT PHEV                                $75638 / $72181 R:1.047894
cross subsidized price / cost ALT cuv_suv_van                         $65462 / $65462 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69868 / $69868 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65583 / $65583 R:1.000000

2030_1_1  SCORE:0.005595, CE:0.008392, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.266733 / 0.266741 (DELTA:0.000008)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.631000 / 0.621604 (DELTA:0.009396)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.074720 / 0.084107 (DELTA:0.009387)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009782 / 0.009782 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015398 / 0.015398 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002368 / 0.002368 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70829 / $74364 R:0.952452
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61773 / $60743 R:1.016949
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75704 / $72099 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79320 / $75708 R:1.047706
cross subsidized price / cost ALT sedan_wagon.ICE                     $63339 / $65357 R:0.969130
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73280 / $75080 R:0.976031

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66704 / $74364 R:0.896983
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61773 / $60743 R:1.016949
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71579 / $72099 R:0.992788
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75195 / $75708 R:0.993220
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63339 / $65357 R:0.969130
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69155 / $75080 R:0.921089

cross subsidized price / cost ALT BEV                                 $71129 / $74412 R:0.955880
cross subsidized price / cost ALT ICE                                 $61811 / $60855 R:1.015707
cross subsidized price / cost ALT PHEV                                $75638 / $72181 R:1.047893
cross subsidized price / cost ALT cuv_suv_van                         $65462 / $65462 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69868 / $69868 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65583 / $65583 R:1.000000

2030_2_2  SCORE:0.006264, CE:0.009396, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2030  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.266741 / 0.266741 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.621604 / 0.621604 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.084107 / 0.084107 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009782 / 0.009782 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015398 / 0.015398 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002368 / 0.002368 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70829 / $74364 R:0.952452
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61773 / $60743 R:1.016949
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75704 / $72099 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79320 / $75708 R:1.047706
cross subsidized price / cost ALT sedan_wagon.ICE                     $63339 / $65357 R:0.969130
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73280 / $75080 R:0.976031

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66704 / $74364 R:0.896983
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61773 / $60743 R:1.016949
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71579 / $72099 R:0.992788
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75195 / $75708 R:0.993220
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63339 / $65357 R:0.969130
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69155 / $75080 R:0.921089

cross subsidized price / cost ALT BEV                                 $71129 / $74412 R:0.955880
cross subsidized price / cost ALT ICE                                 $61811 / $60855 R:1.015707
cross subsidized price / cost ALT PHEV                                $75638 / $72181 R:1.047893
cross subsidized price / cost ALT cuv_suv_van                         $65462 / $65462 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69868 / $69868 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65583 / $65583 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2031  Iteration=0 JLR

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.305998 / 0.302088 (DELTA:0.003910)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.598440 / 0.568364 (DELTA:0.030076)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.070549 / 0.102190 (DELTA:0.031641)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006036 / 0.009314 (DELTA:0.003277)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018959 / 0.015265 (DELTA:0.003693)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000019 / 0.002780 (DELTA:0.002761)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77895 / $74186 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58079 / $60697 R:0.956858
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75565 / $71966 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79332 / $75556 R:1.049984
cross subsidized price / cost ALT sedan_wagon.ICE                     $62328 / $65315 R:0.954275
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78713 / $74966 R:1.049982

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72820 / $74186 R:0.981591
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58079 / $60697 R:0.956858
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70490 / $71966 R:0.979481
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74257 / $75556 R:0.982815
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62328 / $65315 R:0.954275
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73638 / $74966 R:0.982286

cross subsidized price / cost ALT BEV                                 $77938 / $74227 R:1.050000
cross subsidized price / cost ALT ICE                                 $58190 / $60818 R:0.956786
cross subsidized price / cost ALT PHEV                                $75648 / $72046 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $66071 / $66071 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $69782 / $69782 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66172 / $66172 R:0.999999

2031_0_0  SCORE:0.021877, CE:0.031641, CSPE:0.000001

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.293614 / 0.293614 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.595095 / 0.584616 (DELTA:0.010480)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.083932 / 0.094412 (DELTA:0.010480)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008953 / 0.009043 (DELTA:0.000090)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018404 / 0.015745 (DELTA:0.002659)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002570 (DELTA:0.002569)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70659 / $74186 R:0.952458
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61888 / $60697 R:1.019610
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75565 / $71966 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72525 / $75556 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $66444 / $65315 R:1.017284
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78714 / $74966 R:1.049988

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65584 / $74186 R:0.884049
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61888 / $60697 R:1.019610
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70490 / $71966 R:0.979481
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67450 / $75556 R:0.892721
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66444 / $65315 R:1.017284
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73639 / $74966 R:0.982292

cross subsidized price / cost ALT BEV                                 $70715 / $74227 R:0.952684
cross subsidized price / cost ALT ICE                                 $62007 / $60819 R:1.019544
cross subsidized price / cost ALT PHEV                                $75648 / $72046 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65863 / $65863 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69607 / $69607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65966 / $65966 R:1.000000

2031_1_1  SCORE:0.006986, CE:0.010480, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.293614 / 0.293614 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.596999 / 0.584619 (DELTA:0.012381)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.082028 / 0.094409 (DELTA:0.012381)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009043 / 0.009043 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015745 / 0.015745 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002570 / 0.002570 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70657 / $74186 R:0.952436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61888 / $60697 R:1.019623
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75565 / $71966 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72525 / $75556 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $66444 / $65315 R:1.017284
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78714 / $74966 R:1.049988

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65582 / $74186 R:0.884028
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61888 / $60697 R:1.019623
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70490 / $71966 R:0.979481
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67450 / $75556 R:0.892721
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66444 / $65315 R:1.017284
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73639 / $74966 R:0.982292

cross subsidized price / cost ALT BEV                                 $70713 / $74227 R:0.952663
cross subsidized price / cost ALT ICE                                 $62008 / $60818 R:1.019557
cross subsidized price / cost ALT PHEV                                $75648 / $72046 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65863 / $65863 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69607 / $69607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65965 / $65965 R:1.000000

2031_2_2  SCORE:0.008254, CE:0.012381, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2031  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.293614 / 0.293614 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.584618 / 0.584619 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.094409 / 0.094409 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009043 / 0.009043 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015745 / 0.015745 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002570 / 0.002570 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70657 / $74186 R:0.952436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61888 / $60697 R:1.019623
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75565 / $71966 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $72525 / $75556 R:0.959890
cross subsidized price / cost ALT sedan_wagon.ICE                     $66444 / $65315 R:1.017284
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78714 / $74966 R:1.049988

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65582 / $74186 R:0.884028
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61888 / $60697 R:1.019623
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70490 / $71966 R:0.979481
modified cross subsidized price / cost ALT sedan_wagon.BEV            $67450 / $75556 R:0.892721
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66444 / $65315 R:1.017284
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73639 / $74966 R:0.982292

cross subsidized price / cost ALT BEV                                 $70713 / $74227 R:0.952663
cross subsidized price / cost ALT ICE                                 $62008 / $60818 R:1.019557
cross subsidized price / cost ALT PHEV                                $75648 / $72046 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $65863 / $65863 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69607 / $69607 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65965 / $65965 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2032  Iteration=0 JLR

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.309060 / 0.308421 (DELTA:0.000639)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.531070 / 0.529531 (DELTA:0.001539)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.134941 / 0.134798 (DELTA:0.000143)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006913 / 0.009460 (DELTA:0.002547)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018008 / 0.014638 (DELTA:0.003370)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000009 / 0.003153 (DELTA:0.003144)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78016 / $74394 R:1.048677
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58187 / $60652 R:0.959361
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73318 / $71921 R:1.019425
cross subsidized price / cost ALT sedan_wagon.BEV                     $79527 / $75757 R:1.049772
cross subsidized price / cost ALT sedan_wagon.ICE                     $62185 / $65295 R:0.952384
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78077 / $74955 R:1.041647

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72016 / $74394 R:0.968027
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58187 / $60652 R:0.959361
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67318 / $71921 R:0.936001
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73527 / $75757 R:0.970572
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62185 / $65295 R:0.952384
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72077 / $74955 R:0.961599

cross subsidized price / cost ALT BEV                                 $78061 / $74435 R:1.048710
cross subsidized price / cost ALT ICE                                 $58295 / $60777 R:0.959159
cross subsidized price / cost ALT PHEV                                $73427 / $71990 R:1.019954
cross subsidized price / cost ALT cuv_suv_van                         $66571 / $66571 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70044 / $70044 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66666 / $66666 R:1.000000

2032_0_0  SCORE:0.000774, CE:0.003370, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2032  Iteration=1 JLR

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.303003 / 0.303003 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.537396 / 0.537396 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.132351 / 0.132351 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009288 / 0.009288 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014867 / 0.014867 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003096 / 0.003095 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74394 / $74394 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60652 / $60652 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71921 / $71921 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $75757 / $75757 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65295 / $65295 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74955 / $74955 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68394 / $74394 R:0.919349
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60652 / $60652 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65921 / $71921 R:0.916576
modified cross subsidized price / cost ALT sedan_wagon.BEV            $69757 / $75757 R:0.920800
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65295 / $65295 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68955 / $74955 R:0.919953

cross subsidized price / cost ALT BEV                                 $74435 / $74435 R:1.000000
cross subsidized price / cost ALT ICE                                 $60777 / $60777 R:1.000000
cross subsidized price / cost ALT PHEV                                $71990 / $71990 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66466 / $66466 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69958 / $69958 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66561 / $66561 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2033  Iteration=0 JLR

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.220269 / 0.221867 (DELTA:0.001598)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.733775 / 0.674444 (DELTA:0.059331)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.021137 / 0.076575 (DELTA:0.055439)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003497 / 0.011672 (DELTA:0.008175)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.010972 / 0.010986 (DELTA:0.000014)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010350 / 0.004456 (DELTA:0.005894)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77649 / $73951 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58007 / $60908 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75600 / $72000 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74262 / $75546 R:0.983012
cross subsidized price / cost ALT sedan_wagon.ICE                     $68069 / $65260 R:1.043053
cross subsidized price / cost ALT sedan_wagon.PHEV                    $71313 / $74878 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77649 / $73951 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58007 / $60908 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75600 / $72000 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74262 / $75546 R:0.983012
modified cross subsidized price / cost ALT sedan_wagon.ICE            $68069 / $65260 R:1.043053
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $71313 / $74878 R:0.952381

cross subsidized price / cost ALT BEV                                 $77480 / $74031 R:1.046584
cross subsidized price / cost ALT ICE                                 $58169 / $60978 R:0.953936
cross subsidized price / cost ALT PHEV                                $75364 / $72158 R:1.044429
cross subsidized price / cost ALT cuv_suv_van                         $63871 / $64755 R:0.986348
cross subsidized price / cost ALT sedan_wagon                         $71268 / $71268 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64072 / $64932 R:0.986754

2033_0_0  SCORE:0.052442, CE:0.059331, CSPE:0.013246

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2033  Iteration=1 JLR
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.175026 / 0.202096 (DELTA:0.027070)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.797801 / 0.701358 (DELTA:0.096444)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000058 / 0.069431 (DELTA:0.069373)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004945 / 0.007464 (DELTA:0.002520)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022169 / 0.017262 (DELTA:0.004907)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002388 (DELTA:0.002387)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73951 / $73951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61508 / $61508 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72000 / $72000 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79323 / $75546 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64097 / $66248 R:0.967529
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78622 / $74878 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73951 / $73951 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61508 / $61508 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72000 / $72000 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79323 / $75546 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64097 / $66248 R:0.967529
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78622 / $74878 R:1.050000

cross subsidized price / cost ALT BEV                                 $74143 / $74008 R:1.001818
cross subsidized price / cost ALT ICE                                 $61570 / $61622 R:0.999161
cross subsidized price / cost ALT PHEV                                $72220 / $72096 R:1.001727
cross subsidized price / cost ALT cuv_suv_van                         $64841 / $64841 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69567 / $69567 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64970 / $64970 R:1.000000

2033_1_1  SCORE:0.064296, CE:0.096444, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.202096 / 0.202096 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.701358 / 0.701358 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.069431 / 0.069431 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007464 / 0.007464 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017262 / 0.017262 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002388 / 0.002388 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73951 / $73951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60908 / $60908 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72000 / $72000 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79323 / $75546 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63141 / $65260 R:0.967529
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78622 / $74878 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73951 / $73951 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60908 / $60908 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72000 / $72000 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79323 / $75546 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63141 / $65260 R:0.967529
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78622 / $74878 R:1.050000

cross subsidized price / cost ALT BEV                                 $74143 / $74008 R:1.001818
cross subsidized price / cost ALT ICE                                 $60961 / $61012 R:0.999166
cross subsidized price / cost ALT PHEV                                $72220 / $72096 R:1.001727
cross subsidized price / cost ALT cuv_suv_van                         $64409 / $64409 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68959 / $68938 R:1.000296
cross subsidized price / cost ALT TOTAL                               $64532 / $64532 R:1.000009

2033_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000009

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2034  Iteration=0 JLR

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.145524 / 0.233988 (DELTA:0.088465)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.829721 / 0.652952 (DELTA:0.176769)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000056 / 0.086087 (DELTA:0.086030)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006031 / 0.007546 (DELTA:0.001515)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018667 / 0.017083 (DELTA:0.001584)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002345 (DELTA:0.002344)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76918 / $73255 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58596 / $61526 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75358 / $71770 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78697 / $74951 R:1.049978
cross subsidized price / cost ALT sedan_wagon.ICE                     $63055 / $65221 R:0.966786
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78402 / $74674 R:1.049925

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76918 / $73255 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58596 / $61526 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $75358 / $71770 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78697 / $74951 R:1.049978
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63055 / $65221 R:0.966786
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78402 / $74674 R:1.049925

cross subsidized price / cost ALT BEV                                 $76973 / $73308 R:1.049999
cross subsidized price / cost ALT ICE                                 $58709 / $61620 R:0.952770
cross subsidized price / cost ALT PHEV                                $75439 / $71847 R:1.049998
cross subsidized price / cost ALT cuv_suv_van                         $64485 / $65252 R:0.988234
cross subsidized price / cost ALT sedan_wagon                         $68765 / $68765 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64600 / $65347 R:0.988568

2034_0_0  SCORE:0.128854, CE:0.176769, CSPE:0.011432

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.151506 / 0.197330 (DELTA:0.045824)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.821425 / 0.703697 (DELTA:0.117729)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000095 / 0.072000 (DELTA:0.071905)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002058 / 0.006310 (DELTA:0.004252)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024915 / 0.018702 (DELTA:0.006213)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001961 (DELTA:0.001960)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73255 / $73255 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61462 / $61462 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71770 / $71770 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74951 / $74951 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65221 / $65221 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74674 / $74674 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73255 / $73255 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61462 / $61462 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71770 / $71770 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74951 / $74951 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65221 / $65221 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74674 / $74674 R:1.000000

cross subsidized price / cost ALT BEV                                 $73307 / $73307 R:1.000000
cross subsidized price / cost ALT ICE                                 $61559 / $61559 R:1.000000
cross subsidized price / cost ALT PHEV                                $71847 / $71847 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64616 / $64616 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68185 / $68185 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64712 / $64712 R:1.000000

2034_1_1  SCORE:0.078486, CE:0.117729, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.197330 / 0.197330 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.703697 / 0.703697 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.072000 / 0.072000 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006310 / 0.006310 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018702 / 0.018702 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001961 / 0.001961 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73255 / $73255 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60845 / $60845 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71770 / $71770 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74951 / $74951 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65221 / $65221 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74674 / $74674 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73255 / $73255 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60845 / $60845 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71770 / $71770 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74951 / $74951 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65221 / $65221 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74674 / $74674 R:1.000000

cross subsidized price / cost ALT BEV                                 $73307 / $73307 R:1.000000
cross subsidized price / cost ALT ICE                                 $60958 / $60958 R:1.000000
cross subsidized price / cost ALT PHEV                                $71847 / $71847 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64170 / $64170 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68185 / $68185 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64278 / $64278 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2035  Iteration=0 JLR

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.160264 / 0.243080 (DELTA:0.082816)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.815053 / 0.640273 (DELTA:0.174780)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000133 / 0.089836 (DELTA:0.089702)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006251 / 0.007729 (DELTA:0.001478)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018296 / 0.016701 (DELTA:0.001595)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.002382 (DELTA:0.002379)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76226 / $72596 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58492 / $61416 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74610 / $71057 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78108 / $74388 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $62980 / $65184 R:0.966185
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77867 / $74480 R:1.045471

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76226 / $72596 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58492 / $61416 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74610 / $71057 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78108 / $74388 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62980 / $65184 R:0.966185
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77867 / $74480 R:1.045471

cross subsidized price / cost ALT BEV                                 $76284 / $72651 R:1.050000
cross subsidized price / cost ALT ICE                                 $58606 / $61512 R:0.952753
cross subsidized price / cost ALT PHEV                                $74694 / $71146 R:1.049878
cross subsidized price / cost ALT cuv_suv_van                         $64409 / $65099 R:0.989408
cross subsidized price / cost ALT sedan_wagon                         $68663 / $68663 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64523 / $65194 R:0.989707

2035_0_0  SCORE:0.126358, CE:0.174780, CSPE:0.010293

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2035  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.162316 / 0.209245 (DELTA:0.046928)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.810814 / 0.687148 (DELTA:0.123666)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000059 / 0.076797 (DELTA:0.076738)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000910 / 0.006606 (DELTA:0.005696)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025901 / 0.018169 (DELTA:0.007732)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002036 (DELTA:0.002036)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72596 / $72596 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61416 / $61416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71057 / $71057 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74388 / $74388 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $66168 / $66168 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74480 / $74480 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72596 / $72596 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61416 / $61416 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71057 / $71057 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74388 / $74388 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $66168 / $66168 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74480 / $74480 R:1.000000

cross subsidized price / cost ALT BEV                                 $72651 / $72651 R:1.000000
cross subsidized price / cost ALT ICE                                 $61539 / $61539 R:1.000000
cross subsidized price / cost ALT PHEV                                $71146 / $71146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64581 / $64581 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68825 / $68825 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64695 / $64695 R:1.000000

2035_1_1  SCORE:0.082444, CE:0.123666, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.209245 / 0.209245 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.687148 / 0.687148 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.076797 / 0.076797 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006606 / 0.006606 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018169 / 0.018169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002036 / 0.002036 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72596 / $72596 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60801 / $60801 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71057 / $71057 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74388 / $74388 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65184 / $65184 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74480 / $74480 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72596 / $72596 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60801 / $60801 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71057 / $71057 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74388 / $74388 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65184 / $65184 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74480 / $74480 R:1.000000

cross subsidized price / cost ALT BEV                                 $72651 / $72651 R:1.000000
cross subsidized price / cost ALT ICE                                 $60914 / $60914 R:1.000000
cross subsidized price / cost ALT PHEV                                $71146 / $71146 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64146 / $64146 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68158 / $68158 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64254 / $64254 R:1.000000

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

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_NTR:  Year=2036  Iteration=0 JLR

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.166833 / 0.248890 (DELTA:0.082057)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.803826 / 0.634126 (DELTA:0.169700)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.004887 / 0.090284 (DELTA:0.085397)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002964 / 0.007831 (DELTA:0.004867)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.021429 / 0.016561 (DELTA:0.004868)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000061 / 0.002308 (DELTA:0.002247)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75904 / $72290 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58449 / $61372 R:0.952381
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74449 / $70903 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $77861 / $74154 R:1.049989
cross subsidized price / cost ALT sedan_wagon.ICE                     $62904 / $65174 R:0.965159
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78086 / $74370 R:1.049976

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75904 / $72290 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58449 / $61372 R:0.952381
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $74449 / $70903 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77861 / $74154 R:1.049989
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62904 / $65174 R:0.965159
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78086 / $74370 R:1.049976

cross subsidized price / cost ALT BEV                                 $75964 / $72347 R:1.050000
cross subsidized price / cost ALT ICE                                 $58562 / $61468 R:0.952726
cross subsidized price / cost ALT PHEV                                $74539 / $70990 R:1.049999
cross subsidized price / cost ALT cuv_suv_van                         $64397 / $65048 R:0.989993
cross subsidized price / cost ALT sedan_wagon                         $68603 / $68603 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64509 / $65143 R:0.990275

2036_0_0  SCORE:0.122391, CE:0.169700, CSPE:0.009725

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.171905 / 0.216478 (DELTA:0.044572)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.801326 / 0.678786 (DELTA:0.122540)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000069 / 0.078036 (DELTA:0.077968)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001239 / 0.006768 (DELTA:0.005528)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025461 / 0.017937 (DELTA:0.007523)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.001995 (DELTA:0.001995)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72290 / $72290 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61372 / $61372 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70903 / $70903 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74154 / $74154 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65174 / $65174 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74370 / $74370 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72290 / $72290 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61372 / $61372 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70903 / $70903 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74154 / $74154 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65174 / $65174 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74370 / $74370 R:1.000000

cross subsidized price / cost ALT BEV                                 $72346 / $72346 R:1.000000
cross subsidized price / cost ALT ICE                                 $61469 / $61469 R:1.000000
cross subsidized price / cost ALT PHEV                                $70990 / $70990 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64564 / $64564 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68138 / $68138 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64660 / $64660 R:1.000000

2036_1_1  SCORE:0.081694, CE:0.122540, CSPE:0.000000

Running 2024_03_07_12_15_51_LDV_sensitivity-LowerBEVProd_20240307_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               = 0.216478 / 0.216478 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.678786 / 0.678786 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.078036 / 0.078036 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006768 / 0.006768 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017937 / 0.017937 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001995 / 0.001995 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72290 / $72290 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60758 / $60758 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70903 / $70903 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74154 / $74154 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65174 / $65174 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $74370 / $74370 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72290 / $72290 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60758 / $60758 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70903 / $70903 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74154 / $74154 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65174 / $65174 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74370 / $74370 R:1.000000

cross subsidized price / cost ALT BEV                                 $72346 / $72346 R:1.000000
cross subsidized price / cost ALT ICE                                 $60872 / $60872 R:1.000000
cross subsidized price / cost ALT PHEV                                $70990 / $70990 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64136 / $64136 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68138 / $68138 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64243 / $64243 R:1.000000

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

