OMEGA 2.3.0 session NTR started at 2024-03-04 19:38:41


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.004811 / 0.096470 (DELTA:0.091659)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.675281 / 0.586477 (DELTA:0.088804)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.012624 / 0.020030 (DELTA:0.007406)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.019587 / 0.053515 (DELTA:0.033928)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.285405 / 0.235393 (DELTA:0.050011)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002292 / 0.008114 (DELTA:0.005822)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $54229 / $51646 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32828 / $33327 R:0.985027
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45649 / $43476 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $41441 / $39468 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24940 / $25447 R:0.980084
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35438 / $33750 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $51304 / $51646 R:0.993365
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32828 / $33327 R:0.985027
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42724 / $43476 R:0.982722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $38516 / $39468 R:0.975889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24940 / $25447 R:0.980084
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32513 / $33750 R:0.963335

cross subsidized price / cost ALT BEV                                 $49666 / $47301 R:1.050000
cross subsidized price / cost ALT ICE                                 $30569 / $31070 R:0.983868
cross subsidized price / cost ALT PHEV                                $42705 / $40672 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36131 / $36131 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28200 / $28200 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33775 / $33775 R:1.000000

2023_0_0  SCORE:0.062623, CE:0.091659, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.004882 / 0.049534 (DELTA:0.044652)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.685284 / 0.637113 (DELTA:0.048171)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.012811 / 0.016331 (DELTA:0.003519)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018933 / 0.035793 (DELTA:0.016860)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.275874 / 0.256138 (DELTA:0.019735)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002216 / 0.005091 (DELTA:0.002876)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51646 / $51646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33327 / $33327 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43476 / $43476 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $39468 / $39468 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25447 / $25447 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33750 / $33750 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48721 / $51646 R:0.943365
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33327 / $33327 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40551 / $43476 R:0.932722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36543 / $39468 R:0.925889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25447 / $25447 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30825 / $33750 R:0.913335

cross subsidized price / cost ALT BEV                                 $46538 / $46538 R:1.000000
cross subsidized price / cost ALT ICE                                 $31068 / $31068 R:1.000000
cross subsidized price / cost ALT PHEV                                $41164 / $41164 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $34854 / $34854 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27279 / $27279 R:1.000000
cross subsidized price / cost ALT TOTAL                               $32604 / $32604 R:1.000000

2023_1_1  SCORE:0.032114, CE:0.048171, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.004882 / 0.048631 (DELTA:0.043749)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.685284 / 0.638087 (DELTA:0.047197)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.012811 / 0.016260 (DELTA:0.003448)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018933 / 0.035452 (DELTA:0.016519)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.275874 / 0.256538 (DELTA:0.019336)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002216 / 0.005033 (DELTA:0.002817)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51646 / $51646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33327 / $33327 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43476 / $43476 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $39468 / $39468 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25447 / $25447 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33750 / $33750 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48721 / $51646 R:0.943365
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33327 / $33327 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40551 / $43476 R:0.932722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36543 / $39468 R:0.925889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25447 / $25447 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30825 / $33750 R:0.913335

cross subsidized price / cost ALT BEV                                 $46511 / $46511 R:1.000000
cross subsidized price / cost ALT ICE                                 $31068 / $31068 R:1.000000
cross subsidized price / cost ALT PHEV                                $41177 / $41177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $34829 / $34829 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27261 / $27261 R:1.000000
cross subsidized price / cost ALT TOTAL                               $32581 / $32581 R:1.000000

2023_2_2  SCORE:0.031465, CE:0.047197, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=3 Hyundai
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.048631 / 0.048631 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.638087 / 0.638087 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016260 / 0.016260 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.035452 / 0.035452 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.256538 / 0.256538 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005033 / 0.005033 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51646 / $51646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32247 / $32247 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43476 / $43476 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $39468 / $39468 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25447 / $25447 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33750 / $33750 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48721 / $51646 R:0.943365
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32247 / $32247 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40551 / $43476 R:0.932722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36543 / $39468 R:0.925889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25447 / $25447 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30825 / $33750 R:0.913335

cross subsidized price / cost ALT BEV                                 $46511 / $46511 R:1.000000
cross subsidized price / cost ALT ICE                                 $30297 / $30297 R:1.000000
cross subsidized price / cost ALT PHEV                                $41177 / $41177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $33849 / $33849 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27261 / $27261 R:1.000000
cross subsidized price / cost ALT TOTAL                               $31892 / $31892 R:1.000000

2023_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=4 Hyundai
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.047743 / 0.047743 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.639045 / 0.639045 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016190 / 0.016190 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.035117 / 0.035117 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.256930 / 0.256930 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004976 / 0.004976 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51646 / $51646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32332 / $32332 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43476 / $43476 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $39468 / $39468 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25447 / $25447 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33750 / $33750 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48721 / $51646 R:0.943365
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32332 / $32332 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40551 / $43476 R:0.932722
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36543 / $39468 R:0.925889
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25447 / $25447 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30825 / $33750 R:0.913335

cross subsidized price / cost ALT BEV                                 $46485 / $46485 R:1.000000
cross subsidized price / cost ALT ICE                                 $30358 / $30358 R:1.000000
cross subsidized price / cost ALT PHEV                                $41189 / $41189 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $33901 / $33901 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27243 / $27243 R:1.000000
cross subsidized price / cost ALT TOTAL                               $31923 / $31923 R:1.000000

2023_4_4  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.086778 / 0.098644 (DELTA:0.011866)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.583976 / 0.581108 (DELTA:0.002868)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.032626 / 0.032353 (DELTA:0.000274)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.040405 / 0.054498 (DELTA:0.014093)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.247053 / 0.223216 (DELTA:0.023837)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.009162 / 0.010182 (DELTA:0.001020)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53500 / $50953 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31803 / $32254 R:0.986017
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43409 / $43075 R:1.007733
cross subsidized price / cost ALT sedan_wagon.BEV                     $40910 / $38961 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24822 / $25374 R:0.978245
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35121 / $33448 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50275 / $50953 R:0.986707
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31803 / $32254 R:0.986017
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40184 / $43075 R:0.932866
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37685 / $38961 R:0.967227
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24822 / $25374 R:0.978245
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31896 / $33448 R:0.953584

cross subsidized price / cost ALT BEV                                 $49020 / $46685 R:1.050000
cross subsidized price / cost ALT ICE                                 $29866 / $30345 R:0.984214
cross subsidized price / cost ALT PHEV                                $41425 / $40771 R:1.016034
cross subsidized price / cost ALT cuv_suv_van                         $35336 / $35336 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28231 / $28231 R:0.999997
cross subsidized price / cost ALT TOTAL                               $33291 / $33291 R:0.999999

2024_0_0  SCORE:0.005003, CE:0.023837, CSPE:0.000001

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081708 / 0.081708 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.601546 / 0.601546 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.028850 / 0.028850 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.047870 / 0.047870 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.231297 / 0.231297 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.008728 / 0.008728 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50953 / $50953 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32254 / $32254 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43075 / $43075 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $38961 / $38961 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25374 / $25374 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33448 / $33448 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47728 / $50953 R:0.936707
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32254 / $32254 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $39850 / $43075 R:0.925132
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35736 / $38961 R:0.917227
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25374 / $25374 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30223 / $33448 R:0.903584

cross subsidized price / cost ALT BEV                                 $46523 / $46523 R:1.000000
cross subsidized price / cost ALT ICE                                 $30343 / $30343 R:1.000000
cross subsidized price / cost ALT PHEV                                $40839 / $40839 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $34838 / $34838 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27878 / $27878 R:1.000000
cross subsidized price / cost ALT TOTAL                               $32834 / $32834 R:1.000000

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

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.004879 / 0.103380 (DELTA:0.098501)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.527044 / 0.557562 (DELTA:0.030517)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.180346 / 0.059500 (DELTA:0.120846)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.018002 / 0.054428 (DELTA:0.036425)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.267363 / 0.212466 (DELTA:0.054897)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002366 / 0.012665 (DELTA:0.010299)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52961 / $50463 R:1.049498
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31977 / $32222 R:0.992379
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40775 / $42814 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $40515 / $38586 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24735 / $25329 R:0.976575
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34903 / $33241 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49661 / $50463 R:0.984105
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31977 / $32222 R:0.992379
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37475 / $42814 R:0.875304
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37215 / $38586 R:0.964478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24735 / $25329 R:0.976575
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31603 / $33241 R:0.950726

cross subsidized price / cost ALT BEV                                 $48669 / $46367 R:1.049642
cross subsidized price / cost ALT ICE                                 $29979 / $30320 R:0.988736
cross subsidized price / cost ALT PHEV                                $39745 / $41134 R:0.966226
cross subsidized price / cost ALT cuv_suv_van                         $35715 / $35715 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28268 / $28268 R:0.999999
cross subsidized price / cost ALT TOTAL                               $33633 / $33633 R:1.000000

2025_0_0  SCORE:0.083288, CE:0.120846, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082025 / 0.083134 (DELTA:0.001108)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587332 / 0.587332 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051084 / 0.049976 (DELTA:0.001108)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.046420 / 0.046824 (DELTA:0.000404)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.222244 / 0.222244 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010894 / 0.010490 (DELTA:0.000404)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50826 / $50463 R:1.007193
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32252 / $32222 R:1.000926
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41859 / $42814 R:0.977709
cross subsidized price / cost ALT sedan_wagon.BEV                     $38586 / $38586 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25329 / $25329 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33241 / $33241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47526 / $50463 R:0.941800
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32252 / $32222 R:1.000926
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38559 / $42814 R:0.900632
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35286 / $38586 R:0.914478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25329 / $25329 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29941 / $33241 R:0.900726

cross subsidized price / cost ALT BEV                                 $46416 / $46184 R:1.005028
cross subsidized price / cost ALT ICE                                 $30352 / $30330 R:1.000713
cross subsidized price / cost ALT PHEV                                $40364 / $41153 R:0.980832
cross subsidized price / cost ALT cuv_suv_van                         $35062 / $35062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27846 / $27846 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33045 / $33045 R:1.000000

2025_1_1  SCORE:0.000739, CE:0.001108, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=2 Hyundai
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081766 / 0.083134 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587332 / 0.587332 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051343 / 0.049976 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.046824 / 0.046824 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.222244 / 0.222244 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010490 / 0.010490 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50826 / $50463 R:1.007193
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32252 / $32222 R:1.000926
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41859 / $42814 R:0.977709
cross subsidized price / cost ALT sedan_wagon.BEV                     $38586 / $38586 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25329 / $25329 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33241 / $33241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47526 / $50463 R:0.941800
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32252 / $32222 R:1.000926
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38559 / $42814 R:0.900632
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35286 / $38586 R:0.914478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25329 / $25329 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29941 / $33241 R:0.900726

cross subsidized price / cost ALT BEV                                 $46416 / $46184 R:1.005028
cross subsidized price / cost ALT ICE                                 $30352 / $30330 R:1.000713
cross subsidized price / cost ALT PHEV                                $40364 / $41153 R:0.980832
cross subsidized price / cost ALT cuv_suv_van                         $35062 / $35062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27846 / $27846 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33045 / $33045 R:1.000000

2025_2_2  SCORE:0.000912, CE:0.001367, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=3 Hyundai
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081766 / 0.083134 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587332 / 0.587332 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051343 / 0.049976 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.046824 / 0.046824 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.222244 / 0.222244 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010490 / 0.010490 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50826 / $50463 R:1.007193
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32252 / $32222 R:1.000926
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41859 / $42814 R:0.977709
cross subsidized price / cost ALT sedan_wagon.BEV                     $38586 / $38586 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25329 / $25329 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33241 / $33241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47526 / $50463 R:0.941800
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32252 / $32222 R:1.000926
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38559 / $42814 R:0.900632
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35286 / $38586 R:0.914478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25329 / $25329 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29941 / $33241 R:0.900726

cross subsidized price / cost ALT BEV                                 $46416 / $46184 R:1.005028
cross subsidized price / cost ALT ICE                                 $30352 / $30330 R:1.000713
cross subsidized price / cost ALT PHEV                                $40364 / $41153 R:0.980832
cross subsidized price / cost ALT cuv_suv_van                         $35062 / $35062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27846 / $27846 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33045 / $33045 R:1.000000

2025_3_3  SCORE:0.000912, CE:0.001367, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=4 Hyundai
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081766 / 0.083134 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587332 / 0.587332 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051343 / 0.049976 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.046824 / 0.046824 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.222244 / 0.222244 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010490 / 0.010490 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50826 / $50463 R:1.007193
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32252 / $32222 R:1.000926
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41859 / $42814 R:0.977709
cross subsidized price / cost ALT sedan_wagon.BEV                     $38586 / $38586 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25329 / $25329 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33241 / $33241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47526 / $50463 R:0.941800
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32252 / $32222 R:1.000926
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38559 / $42814 R:0.900632
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35286 / $38586 R:0.914478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25329 / $25329 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29941 / $33241 R:0.900726

cross subsidized price / cost ALT BEV                                 $46416 / $46184 R:1.005028
cross subsidized price / cost ALT ICE                                 $30352 / $30330 R:1.000713
cross subsidized price / cost ALT PHEV                                $40364 / $41153 R:0.980832
cross subsidized price / cost ALT cuv_suv_van                         $35062 / $35062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27846 / $27846 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33045 / $33045 R:1.000000

2025_4_4  SCORE:0.000912, CE:0.001367, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=5 Hyundai
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.081766 / 0.083134 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587332 / 0.587332 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051343 / 0.049976 (DELTA:0.001367)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.046824 / 0.046824 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.222244 / 0.222244 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.010490 / 0.010490 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50826 / $50463 R:1.007193
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32252 / $32222 R:1.000926
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41859 / $42814 R:0.977709
cross subsidized price / cost ALT sedan_wagon.BEV                     $38586 / $38586 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25329 / $25329 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33241 / $33241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47526 / $50463 R:0.941800
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32252 / $32222 R:1.000926
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38559 / $42814 R:0.900632
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35286 / $38586 R:0.914478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25329 / $25329 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29941 / $33241 R:0.900726

cross subsidized price / cost ALT BEV                                 $46416 / $46184 R:1.005028
cross subsidized price / cost ALT ICE                                 $30352 / $30330 R:1.000713
cross subsidized price / cost ALT PHEV                                $40364 / $41153 R:0.980832
cross subsidized price / cost ALT cuv_suv_van                         $35062 / $35062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27846 / $27846 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33045 / $33045 R:1.000000

2025_5_5  SCORE:0.000912, CE:0.001367, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.005002 / 0.131396 (DELTA:0.126393)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.485877 / 0.521621 (DELTA:0.035744)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.231565 / 0.075916 (DELTA:0.155649)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.016861 / 0.057233 (DELTA:0.040373)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.255697 / 0.198418 (DELTA:0.057278)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004998 / 0.015416 (DELTA:0.010418)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51073 / $49570 R:1.030321
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32067 / $32151 R:0.997399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40535 / $42562 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $40201 / $38286 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24847 / $25528 R:0.973295
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35012 / $33345 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47773 / $49570 R:0.963749
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32067 / $32151 R:0.997399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37235 / $42562 R:0.874847
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36901 / $38286 R:0.963809
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24847 / $25528 R:0.973295
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31712 / $33345 R:0.951035

cross subsidized price / cost ALT BEV                                 $47774 / $46146 R:1.035275
cross subsidized price / cost ALT ICE                                 $30077 / $30326 R:0.991807
cross subsidized price / cost ALT PHEV                                $39603 / $41006 R:0.965780
cross subsidized price / cost ALT cuv_suv_van                         $36375 / $36375 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28667 / $28667 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34285 / $34285 R:1.000000

2026_0_0  SCORE:0.105929, CE:0.155649, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.100716 / 0.100716 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.567492 / 0.567492 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060724 / 0.060724 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.047334 / 0.047334 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.211569 / 0.211569 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.012165 / 0.012165 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47954 / $49570 R:0.967399
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32551 / $32151 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41494 / $42562 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $38286 / $38286 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25601 / $25601 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33345 / $33345 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44654 / $49570 R:0.900827
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32551 / $32151 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38194 / $42562 R:0.897375
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34986 / $38286 R:0.913809
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25601 / $25601 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30045 / $33345 R:0.901035

cross subsidized price / cost ALT BEV                                 $44863 / $45962 R:0.976082
cross subsidized price / cost ALT ICE                                 $30664 / $30372 R:1.009603
cross subsidized price / cost ALT PHEV                                $40134 / $41023 R:0.978312
cross subsidized price / cost ALT cuv_suv_van                         $35424 / $35425 R:0.999985
cross subsidized price / cost ALT sedan_wagon                         $28163 / $28163 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33456 / $33456 R:0.999989

2026_1_1  SCORE:0.000015, CE:0.000000, CSPE:0.000011

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=2 Hyundai
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.099640 / 0.099640 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.569101 / 0.569101 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060192 / 0.060192 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.046987 / 0.046987 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.212030 / 0.212030 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.012051 / 0.012051 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51676 / $49570 R:1.042491
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31827 / $32151 R:0.989927
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42133 / $42562 R:0.989927
cross subsidized price / cost ALT sedan_wagon.BEV                     $38286 / $38286 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25601 / $25601 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33345 / $33345 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48376 / $49570 R:0.975919
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31827 / $32151 R:0.989927
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38833 / $42562 R:0.912393
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34986 / $38286 R:0.913809
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25601 / $25601 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30045 / $33345 R:0.901035

cross subsidized price / cost ALT BEV                                 $47385 / $45954 R:1.031146
cross subsidized price / cost ALT ICE                                 $30137 / $30373 R:0.992231
cross subsidized price / cost ALT PHEV                                $40667 / $41024 R:0.991292
cross subsidized price / cost ALT cuv_suv_van                         $35391 / $35392 R:0.999990
cross subsidized price / cost ALT sedan_wagon                         $28144 / $28144 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33427 / $33427 R:0.999993

2026_2_2  SCORE:0.000010, CE:0.000000, CSPE:0.000007

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.005031 / 0.133898 (DELTA:0.128867)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.468386 / 0.501543 (DELTA:0.033157)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.252766 / 0.097102 (DELTA:0.155664)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.059168 / 0.062432 (DELTA:0.003264)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.169550 / 0.169975 (DELTA:0.000425)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.045100 / 0.035050 (DELTA:0.010050)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50833 / $48449 R:1.049212
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31846 / $32092 R:0.992331
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40332 / $42348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $39578 / $37700 R:1.049831
cross subsidized price / cost ALT sedan_wagon.ICE                     $25185 / $25549 R:0.985745
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31601 / $33181 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47233 / $48449 R:0.974908
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31846 / $32092 R:0.992331
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $36732 / $42348 R:0.867373
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35978 / $37700 R:0.954340
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25185 / $25549 R:0.985745
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28001 / $33181 R:0.843887

cross subsidized price / cost ALT BEV                                 $47254 / $45030 R:1.049377
cross subsidized price / cost ALT ICE                                 $30160 / $30436 R:0.990932
cross subsidized price / cost ALT PHEV                                $38016 / $39917 R:0.952381
cross subsidized price / cost ALT cuv_suv_van                         $36441 / $36441 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29386 / $29386 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34554 / $34554 R:1.000000

2027_0_0  SCORE:0.105896, CE:0.155664, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.121014 / 0.121014 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.522796 / 0.522796 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088733 / 0.088733 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.057803 / 0.057803 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.177910 / 0.177910 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.031744 / 0.031744 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47961 / $48449 R:0.989927
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32492 / $32092 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40650 / $42348 R:0.959890
cross subsidized price / cost ALT sedan_wagon.BEV                     $38169 / $37700 R:1.012454
cross subsidized price / cost ALT sedan_wagon.ICE                     $25676 / $25549 R:1.004945
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31601 / $33181 R:0.952381

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44361 / $48449 R:0.915622
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32492 / $32092 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37050 / $42348 R:0.874882
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34569 / $37700 R:0.916964
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25676 / $25549 R:1.004945
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28001 / $33181 R:0.843887

cross subsidized price / cost ALT BEV                                 $44795 / $44974 R:0.996031
cross subsidized price / cost ALT ICE                                 $30761 / $30431 R:1.010853
cross subsidized price / cost ALT PHEV                                $38266 / $39933 R:0.958246
cross subsidized price / cost ALT cuv_suv_van                         $36035 / $36036 R:0.999969
cross subsidized price / cost ALT sedan_wagon                         $29079 / $29081 R:0.999931
cross subsidized price / cost ALT TOTAL                               $34175 / $34176 R:0.999960

2027_1_1  SCORE:0.000031, CE:0.000000, CSPE:0.000040

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.005070 / 0.126385 (DELTA:0.121315)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.515262 / 0.506254 (DELTA:0.009008)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.210528 / 0.103717 (DELTA:0.106811)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.074867 / 0.077564 (DELTA:0.002697)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.192225 / 0.165495 (DELTA:0.026729)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002049 / 0.020585 (DELTA:0.018536)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50510 / $48104 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31447 / $33018 R:0.952425
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40461 / $42482 R:0.952425
cross subsidized price / cost ALT sedan_wagon.BEV                     $39352 / $37478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26488 / $27811 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36474 / $34737 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46760 / $48104 R:0.972045
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31447 / $33018 R:0.952425
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $36711 / $42482 R:0.864155
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35602 / $37478 R:0.949942
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26488 / $27811 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32724 / $34737 R:0.942047

cross subsidized price / cost ALT BEV                                 $46266 / $44063 R:1.050000
cross subsidized price / cost ALT ICE                                 $30226 / $31736 R:0.952425
cross subsidized price / cost ALT PHEV                                $39801 / $41200 R:0.966049
cross subsidized price / cost ALT cuv_suv_van                         $35989 / $36941 R:0.974234
cross subsidized price / cost ALT sedan_wagon                         $31052 / $31196 R:0.995395
cross subsidized price / cost ALT TOTAL                               $34687 / $35426 R:0.979147

2028_0_0  SCORE:0.104811, CE:0.121315, CSPE:0.020853

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.031936 / 0.114128 (DELTA:0.082192)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.527627 / 0.527627 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.176793 / 0.094601 (DELTA:0.082192)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.070854 / 0.071312 (DELTA:0.000458)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.188627 / 0.173628 (DELTA:0.014999)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004163 / 0.018704 (DELTA:0.014541)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47440 / $48104 R:0.986177
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33454 / $33018 R:1.013203
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40853 / $42482 R:0.961650
cross subsidized price / cost ALT sedan_wagon.BEV                     $37478 / $37478 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27811 / $27811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34737 / $34737 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43690 / $48104 R:0.908223
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33454 / $33018 R:1.013203
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37103 / $42482 R:0.873380
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33728 / $37478 R:0.899942
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27811 / $27811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30987 / $34737 R:0.892047

cross subsidized price / cost ALT BEV                                 $43609 / $44018 R:0.990703
cross subsidized price / cost ALT ICE                                 $32057 / $31729 R:1.010337
cross subsidized price / cost ALT PHEV                                $39844 / $41204 R:0.966987
cross subsidized price / cost ALT cuv_suv_van                         $36572 / $36572 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30917 / $30917 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35081 / $35081 R:1.000000

2028_1_1  SCORE:0.054795, CE:0.082192, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.114128 / 0.114128 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.527627 / 0.527627 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.094601 / 0.094601 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.071312 / 0.071312 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.173628 / 0.173628 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018704 / 0.018704 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47440 / $48104 R:0.986177
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33206 / $32774 R:1.013203
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40853 / $42482 R:0.961650
cross subsidized price / cost ALT sedan_wagon.BEV                     $37478 / $37478 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25699 / $25699 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34737 / $34737 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43690 / $48104 R:0.908223
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33206 / $32774 R:1.013203
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37103 / $42482 R:0.873380
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33728 / $37478 R:0.899942
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25699 / $25699 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30987 / $34737 R:0.892047

cross subsidized price / cost ALT BEV                                 $43609 / $44018 R:0.990703
cross subsidized price / cost ALT ICE                                 $31347 / $31022 R:1.010495
cross subsidized price / cost ALT PHEV                                $39844 / $41204 R:0.966987
cross subsidized price / cost ALT cuv_suv_van                         $36395 / $36397 R:0.999936
cross subsidized price / cost ALT sedan_wagon                         $29526 / $29526 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34584 / $34586 R:0.999951

2028_2_2  SCORE:0.000064, CE:0.000000, CSPE:0.000049

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.115979 / 0.161655 (DELTA:0.045676)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.529952 / 0.503671 (DELTA:0.026281)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.086882 / 0.073102 (DELTA:0.013780)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.075579 / 0.073809 (DELTA:0.001770)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.168362 / 0.164621 (DELTA:0.003742)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.023246 / 0.023142 (DELTA:0.000104)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49381 / $47029 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31657 / $32719 R:0.967549
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $44425 / $42310 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $38386 / $36651 R:1.047334
cross subsidized price / cost ALT sedan_wagon.ICE                     $24771 / $25659 R:0.965384
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35383 / $34598 R:1.022695

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45481 / $47029 R:0.967074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31657 / $32719 R:0.967549
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40525 / $42310 R:0.957823
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34486 / $36651 R:0.940927
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24771 / $25659 R:0.965384
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31483 / $34598 R:0.909973

cross subsidized price / cost ALT BEV                                 $45934 / $43776 R:1.049300
cross subsidized price / cost ALT ICE                                 $29961 / $30980 R:0.967107
cross subsidized price / cost ALT PHEV                                $42251 / $40455 R:1.044385
cross subsidized price / cost ALT cuv_suv_van                         $36801 / $36801 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $29551 / $29551 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34905 / $34905 R:1.000000

2029_0_0  SCORE:0.028580, CE:0.045676, CSPE:0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.129552 / 0.129552 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.547989 / 0.547989 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060887 / 0.060887 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.061871 / 0.061871 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.180903 / 0.180903 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018797 / 0.018797 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47029 / $47029 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32719 / $32719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42310 / $42310 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36651 / $36651 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25659 / $25659 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34598 / $34598 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43129 / $47029 R:0.917074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32719 / $32719 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38410 / $42310 R:0.907823
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32751 / $36651 R:0.893593
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25659 / $25659 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30698 / $34598 R:0.887278

cross subsidized price / cost ALT BEV                                 $43675 / $43675 R:1.000000
cross subsidized price / cost ALT ICE                                 $30967 / $30967 R:1.000000
cross subsidized price / cost ALT PHEV                                $40490 / $40490 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $36021 / $36021 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28901 / $28901 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34158 / $34158 R:1.000000

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

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.134578 / 0.166380 (DELTA:0.031802)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.488699 / 0.463469 (DELTA:0.025230)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.110948 / 0.109920 (DELTA:0.001027)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.063376 / 0.073822 (DELTA:0.010446)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.200198 / 0.165509 (DELTA:0.034689)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002201 / 0.020899 (DELTA:0.018698)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49140 / $46800 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31854 / $32666 R:0.975137
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42187 / $42305 R:0.997224
cross subsidized price / cost ALT sedan_wagon.BEV                     $38302 / $36478 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24397 / $25615 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36362 / $34630 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45015 / $46800 R:0.961860
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31854 / $32666 R:0.975137
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38062 / $42305 R:0.899719
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34177 / $36478 R:0.936919
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24397 / $25615 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32237 / $34630 R:0.930886

cross subsidized price / cost ALT BEV                                 $45809 / $43628 R:1.050000
cross subsidized price / cost ALT ICE                                 $29892 / $30811 R:0.970169
cross subsidized price / cost ALT PHEV                                $41257 / $41079 R:1.004332
cross subsidized price / cost ALT cuv_suv_van                         $37277 / $37277 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29302 / $29421 R:0.995968
cross subsidized price / cost ALT TOTAL                               $35202 / $35233 R:0.999124

2030_0_0  SCORE:0.019353, CE:0.034689, CSPE:0.000876

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.134446 / 0.134446 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.514484 / 0.514484 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.090840 / 0.090840 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.062269 / 0.062269 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.180816 / 0.180816 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.017146 / 0.017146 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46800 / $46800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32666 / $32666 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42305 / $42305 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36478 / $36478 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25615 / $25615 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34630 / $34630 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $42675 / $46800 R:0.911860
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32666 / $32666 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38180 / $42305 R:0.902495
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32353 / $36478 R:0.886919
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25615 / $25615 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30505 / $34630 R:0.880886

cross subsidized price / cost ALT BEV                                 $43533 / $43533 R:1.000000
cross subsidized price / cost ALT ICE                                 $30833 / $30833 R:1.000000
cross subsidized price / cost ALT PHEV                                $41086 / $41086 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $36419 / $36419 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28808 / $28808 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34438 / $34438 R:1.000000

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

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.146089 / 0.157968 (DELTA:0.011878)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.458931 / 0.444609 (DELTA:0.014323)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.130617 / 0.138554 (DELTA:0.007937)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.079255 / 0.083754 (DELTA:0.004499)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.183104 / 0.151396 (DELTA:0.031708)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002004 / 0.023720 (DELTA:0.021716)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48785 / $46516 R:1.048773
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32429 / $32617 R:0.994223
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40307 / $42289 R:0.953133
cross subsidized price / cost ALT sedan_wagon.BEV                     $38077 / $36265 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $24368 / $25586 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36385 / $34654 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43710 / $46516 R:0.939671
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32429 / $32617 R:0.994223
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $35232 / $42289 R:0.833126
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33002 / $36265 R:0.910017
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24368 / $25586 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31310 / $34654 R:0.903509

cross subsidized price / cost ALT BEV                                 $45075 / $42964 R:1.049119
cross subsidized price / cost ALT ICE                                 $30381 / $30831 R:0.985403
cross subsidized price / cost ALT PHEV                                $39734 / $41173 R:0.965045
cross subsidized price / cost ALT cuv_suv_van                         $37388 / $37388 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29904 / $29872 R:1.001078
cross subsidized price / cost ALT TOTAL                               $35450 / $35442 R:1.000235

2031_0_0  SCORE:0.011379, CE:0.031708, CSPE:0.000235

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.143042 / 0.143042 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.471738 / 0.471738 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.126350 / 0.126350 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.077076 / 0.077077 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.166127 / 0.160651 (DELTA:0.005476)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015667 / 0.021142 (DELTA:0.005476)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46397 / $46516 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33023 / $32617 R:1.012454
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40910 / $42289 R:0.967399
cross subsidized price / cost ALT sedan_wagon.BEV                     $34540 / $36265 R:0.952416
cross subsidized price / cost ALT sedan_wagon.ICE                     $26156 / $25556 R:1.023474
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36386 / $34654 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $41322 / $46516 R:0.888334
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33023 / $32617 R:1.012454
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $35835 / $42289 R:0.847392
modified cross subsidized price / cost ALT sedan_wagon.BEV            $29465 / $36265 R:0.812478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26156 / $25556 R:1.023474
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31311 / $34654 R:0.903552

cross subsidized price / cost ALT BEV                                 $42245 / $42927 R:0.984118
cross subsidized price / cost ALT ICE                                 $31279 / $30823 R:1.014775
cross subsidized price / cost ALT PHEV                                $40262 / $41194 R:0.977360
cross subsidized price / cost ALT cuv_suv_van                         $36949 / $36948 R:1.000014
cross subsidized price / cost ALT sedan_wagon                         $29488 / $29488 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35017 / $35017 R:1.000011

2031_1_1  SCORE:0.000014, CE:0.005476, CSPE:0.000011

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.142390 / 0.143042 (DELTA:0.000652)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475886 / 0.475298 (DELTA:0.000587)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.122855 / 0.122790 (DELTA:0.000065)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.077077 / 0.077077 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.160651 / 0.160651 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.021142 / 0.021142 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46516 / $46516 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32617 / $32617 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42289 / $42289 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34540 / $36265 R:0.952416
cross subsidized price / cost ALT sedan_wagon.ICE                     $26156 / $25556 R:1.023474
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36386 / $34654 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $41441 / $46516 R:0.890898
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32617 / $32617 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37214 / $42289 R:0.879993
modified cross subsidized price / cost ALT sedan_wagon.BEV            $29465 / $36265 R:0.812478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26156 / $25556 R:1.023474
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31311 / $34654 R:0.903552

cross subsidized price / cost ALT BEV                                 $42322 / $42927 R:0.985924
cross subsidized price / cost ALT ICE                                 $30985 / $30833 R:1.004915
cross subsidized price / cost ALT PHEV                                $41422 / $41167 R:1.006182
cross subsidized price / cost ALT cuv_suv_van                         $36902 / $36902 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29488 / $29488 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34983 / $34983 R:1.000000

2031_2_2  SCORE:0.000435, CE:0.000652, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.143042 / 0.143042 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.475298 / 0.475298 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.122790 / 0.122790 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.077077 / 0.077077 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.160651 / 0.160651 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.021142 / 0.021142 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46516 / $46516 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32617 / $32617 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42289 / $42289 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34540 / $36265 R:0.952416
cross subsidized price / cost ALT sedan_wagon.ICE                     $26156 / $25556 R:1.023474
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36386 / $34654 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $41441 / $46516 R:0.890898
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32617 / $32617 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37214 / $42289 R:0.879993
modified cross subsidized price / cost ALT sedan_wagon.BEV            $29465 / $36265 R:0.812478
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26156 / $25556 R:1.023474
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31311 / $34654 R:0.903552

cross subsidized price / cost ALT BEV                                 $42322 / $42927 R:0.985924
cross subsidized price / cost ALT ICE                                 $30985 / $30833 R:1.004915
cross subsidized price / cost ALT PHEV                                $41422 / $41167 R:1.006182
cross subsidized price / cost ALT cuv_suv_van                         $36902 / $36902 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29488 / $29488 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34983 / $34983 R:1.000000

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

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.163152 / 0.165150 (DELTA:0.001998)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.433570 / 0.436721 (DELTA:0.003151)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.139838 / 0.140041 (DELTA:0.000203)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.075648 / 0.091245 (DELTA:0.015597)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.185374 / 0.140541 (DELTA:0.044832)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002418 / 0.026301 (DELTA:0.023883)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48464 / $46537 R:1.041403
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32440 / $32565 R:0.996169
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $40444 / $42327 R:0.955508
cross subsidized price / cost ALT sedan_wagon.BEV                     $38098 / $36285 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $24297 / $25512 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36464 / $34729 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $42464 / $46537 R:0.912476
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32440 / $32565 R:0.996169
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $34444 / $42327 R:0.813758
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32098 / $36285 R:0.884601
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24297 / $25512 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30464 / $34729 R:0.877192

cross subsidized price / cost ALT BEV                                 $44775 / $42889 R:1.043978
cross subsidized price / cost ALT ICE                                 $30458 / $30848 R:0.987352
cross subsidized price / cost ALT PHEV                                $39815 / $41126 R:0.968119
cross subsidized price / cost ALT cuv_suv_van                         $37518 / $37518 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $30416 / $30260 R:1.005158
cross subsidized price / cost ALT TOTAL                               $35685 / $35645 R:1.001130

2032_0_0  SCORE:0.001784, CE:0.044832, CSPE:0.001130

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.152023 / 0.152022 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.460230 / 0.460222 (DELTA:0.000007)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.129661 / 0.129668 (DELTA:0.000007)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.085009 / 0.085010 (DELTA:0.000002)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.150610 / 0.149873 (DELTA:0.000737)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.022469 / 0.023204 (DELTA:0.000735)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46537 / $46537 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32565 / $32565 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42327 / $42327 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34557 / $36285 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $26213 / $25512 R:1.027473
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36465 / $34729 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $40537 / $46537 R:0.871073
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32565 / $32565 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $36327 / $42327 R:0.858250
modified cross subsidized price / cost ALT sedan_wagon.BEV            $28557 / $36285 R:0.787026
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26213 / $25512 R:1.027473
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30465 / $34729 R:0.877236

cross subsidized price / cost ALT BEV                                 $42241 / $42861 R:0.985542
cross subsidized price / cost ALT ICE                                 $31005 / $30832 R:1.005584
cross subsidized price / cost ALT PHEV                                $41438 / $41174 R:1.006401
cross subsidized price / cost ALT cuv_suv_van                         $37134 / $37134 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29883 / $29889 R:0.999799
cross subsidized price / cost ALT TOTAL                               $35263 / $35264 R:0.999956

2032_1_1  SCORE:0.000005, CE:0.000737, CSPE:0.000044

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.152023 / 0.152022 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.460222 / 0.460222 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.129668 / 0.129668 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.085010 / 0.085010 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.149873 / 0.149873 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.023204 / 0.023204 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46537 / $46537 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32565 / $32565 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42327 / $42327 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34557 / $36285 R:0.952381
cross subsidized price / cost ALT sedan_wagon.ICE                     $26213 / $25512 R:1.027473
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36465 / $34729 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $40537 / $46537 R:0.871073
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32565 / $32565 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $36327 / $42327 R:0.858250
modified cross subsidized price / cost ALT sedan_wagon.BEV            $28557 / $36285 R:0.787026
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26213 / $25512 R:1.027473
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30465 / $34729 R:0.877236

cross subsidized price / cost ALT BEV                                 $42241 / $42861 R:0.985542
cross subsidized price / cost ALT ICE                                 $31005 / $30832 R:1.005584
cross subsidized price / cost ALT PHEV                                $41438 / $41174 R:1.006401
cross subsidized price / cost ALT cuv_suv_van                         $37134 / $37134 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29883 / $29889 R:0.999799
cross subsidized price / cost ALT TOTAL                               $35263 / $35264 R:0.999956

2032_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000044

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.095113 / 0.127253 (DELTA:0.032139)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.554796 / 0.544380 (DELTA:0.010417)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.087696 / 0.071261 (DELTA:0.016436)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.071000 / 0.064759 (DELTA:0.006241)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189426 / 0.177748 (DELTA:0.011679)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001968 / 0.014601 (DELTA:0.012632)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48212 / $45916 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32042 / $32758 R:0.978159
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43181 / $41814 R:1.032669
cross subsidized price / cost ALT sedan_wagon.BEV                     $36251 / $35852 R:1.011121
cross subsidized price / cost ALT sedan_wagon.ICE                     $25183 / $25471 R:0.988696
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36470 / $34733 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48212 / $45916 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32042 / $32758 R:0.978159
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43181 / $41814 R:1.032669
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36251 / $35852 R:1.011121
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25183 / $25471 R:0.988696
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $36470 / $34733 R:1.050000

cross subsidized price / cost ALT BEV                                 $44178 / $42522 R:1.038944
cross subsidized price / cost ALT ICE                                 $30354 / $30964 R:0.980292
cross subsidized price / cost ALT PHEV                                $42039 / $40610 R:1.035190
cross subsidized price / cost ALT cuv_suv_van                         $35880 / $35880 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28612 / $28612 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34012 / $34012 R:1.000000

2033_0_0  SCORE:0.019664, CE:0.032139, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.080043 / 0.110677 (DELTA:0.030634)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.568780 / 0.568780 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.094071 / 0.063437 (DELTA:0.030634)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.052471 / 0.058027 (DELTA:0.005555)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.202709 / 0.186201 (DELTA:0.016508)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001927 / 0.012880 (DELTA:0.010953)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45916 / $45916 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32758 / $32758 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41814 / $41814 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35852 / $35852 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27595 / $27595 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34733 / $34733 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45916 / $45916 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32758 / $32758 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41814 / $41814 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35852 / $35852 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27595 / $27595 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34733 / $34733 R:1.000000

cross subsidized price / cost ALT BEV                                 $42454 / $42454 R:1.000000
cross subsidized price / cost ALT ICE                                 $31484 / $31484 R:1.000000
cross subsidized price / cost ALT PHEV                                $40619 / $40619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $35491 / $35491 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29816 / $29816 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34032 / $34032 R:1.000000

2033_1_1  SCORE:0.020423, CE:0.030634, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.110677 / 0.110677 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.568780 / 0.568780 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.063437 / 0.063437 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.058027 / 0.058027 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.186201 / 0.186201 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.012880 / 0.012880 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45916 / $45916 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32758 / $32758 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41814 / $41814 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35852 / $35852 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25603 / $25603 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34733 / $34733 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45916 / $45916 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32758 / $32758 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41814 / $41814 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35852 / $35852 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25603 / $25603 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34733 / $34733 R:1.000000

cross subsidized price / cost ALT BEV                                 $42454 / $42454 R:1.000000
cross subsidized price / cost ALT ICE                                 $30993 / $30993 R:1.000000
cross subsidized price / cost ALT PHEV                                $40619 / $40619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $35491 / $35491 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28373 / $28373 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33661 / $33661 R:1.000000

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

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.136019 / 0.137171 (DELTA:0.001152)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587857 / 0.541882 (DELTA:0.045975)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.014818 / 0.064865 (DELTA:0.050047)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.047073 / 0.066880 (DELTA:0.019808)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.212262 / 0.171058 (DELTA:0.041204)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001972 / 0.018144 (DELTA:0.016172)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47511 / $45248 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31888 / $32710 R:0.974856
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43800 / $41715 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37099 / $35332 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26676 / $27550 R:0.968274
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36302 / $34574 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47511 / $45248 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31888 / $32710 R:0.974856
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43800 / $41715 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $37099 / $35332 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26676 / $27550 R:0.968274
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $36302 / $34574 R:1.050000

cross subsidized price / cost ALT BEV                                 $44098 / $41998 R:1.050000
cross subsidized price / cost ALT ICE                                 $30637 / $31472 R:0.973473
cross subsidized price / cost ALT PHEV                                $42162 / $40154 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $35807 / $35807 R:0.999998
cross subsidized price / cost ALT sedan_wagon                         $30080 / $30080 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34341 / $34341 R:0.999998

2034_0_0  SCORE:0.032394, CE:0.050047, CSPE:0.000002

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119009 / 0.119028 (DELTA:0.000019)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.568321 / 0.567063 (DELTA:0.001258)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056588 / 0.057827 (DELTA:0.001239)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.027096 / 0.059759 (DELTA:0.032663)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.227065 / 0.180410 (DELTA:0.046656)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001921 / 0.015913 (DELTA:0.013993)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45248 / $45248 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32710 / $32710 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41715 / $41715 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35332 / $35332 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27550 / $27550 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34574 / $34574 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45248 / $45248 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32710 / $32710 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41715 / $41715 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35332 / $35332 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27550 / $27550 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34574 / $34574 R:1.000000

cross subsidized price / cost ALT BEV                                 $41934 / $41934 R:1.000000
cross subsidized price / cost ALT ICE                                 $31465 / $31465 R:1.000000
cross subsidized price / cost ALT PHEV                                $40174 / $40174 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $35416 / $35416 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29803 / $29803 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33979 / $33979 R:1.000000

2034_1_1  SCORE:0.000838, CE:0.046656, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119028 / 0.119028 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.567063 / 0.567063 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057827 / 0.057827 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.059759 / 0.059759 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.180410 / 0.180410 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015913 / 0.015913 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45248 / $45248 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32663 / $32663 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41715 / $41715 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $35332 / $35332 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25522 / $25522 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34574 / $34574 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45248 / $45248 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32663 / $32663 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41715 / $41715 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35332 / $35332 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25522 / $25522 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34574 / $34574 R:1.000000

cross subsidized price / cost ALT BEV                                 $41934 / $41934 R:1.000000
cross subsidized price / cost ALT ICE                                 $30940 / $30940 R:1.000000
cross subsidized price / cost ALT PHEV                                $40174 / $40174 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $35381 / $35381 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28374 / $28374 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33586 / $33586 R:1.000000

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

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.133185 / 0.145925 (DELTA:0.012740)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.542628 / 0.534242 (DELTA:0.008386)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.064131 / 0.064931 (DELTA:0.000800)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.048401 / 0.070041 (DELTA:0.021641)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.209702 / 0.166752 (DELTA:0.042949)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001953 / 0.018108 (DELTA:0.016155)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46849 / $44618 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31776 / $32637 R:0.973601
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43578 / $41503 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36584 / $34842 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26583 / $27501 R:0.966614
cross subsidized price / cost ALT sedan_wagon.PHEV                    $36052 / $34335 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46849 / $44618 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31776 / $32637 R:0.973601
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43578 / $41503 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36584 / $34842 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26583 / $27501 R:0.966614
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $36052 / $34335 R:1.049999

cross subsidized price / cost ALT BEV                                 $43520 / $41447 R:1.050000
cross subsidized price / cost ALT ICE                                 $30540 / $31415 R:0.972146
cross subsidized price / cost ALT PHEV                                $41937 / $39940 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $35756 / $35756 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $30003 / $30003 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34290 / $34290 R:1.000000

2035_0_0  SCORE:0.007309, CE:0.042949, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.129544 / 0.129548 (DELTA:0.000005)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.557968 / 0.556582 (DELTA:0.001387)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057586 / 0.058968 (DELTA:0.001382)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.062844 / 0.063635 (DELTA:0.000791)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.190146 / 0.175043 (DELTA:0.015103)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001912 / 0.016224 (DELTA:0.014312)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $44618 / $44618 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32637 / $32637 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41503 / $41503 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34842 / $34842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27501 / $27501 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34335 / $34335 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44618 / $44618 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32637 / $32637 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41503 / $41503 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34842 / $34842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27501 / $27501 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34335 / $34335 R:1.000000

cross subsidized price / cost ALT BEV                                 $41398 / $41398 R:1.000000
cross subsidized price / cost ALT ICE                                 $31408 / $31408 R:1.000000
cross subsidized price / cost ALT PHEV                                $39956 / $39956 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $35422 / $35422 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29768 / $29768 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33981 / $33981 R:1.000000

2035_1_1  SCORE:0.000924, CE:0.015103, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.129548 / 0.129548 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.556582 / 0.556582 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.058968 / 0.058968 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.063635 / 0.063635 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.175043 / 0.175043 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016224 / 0.016224 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $44618 / $44618 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32609 / $32609 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41503 / $41503 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34842 / $34842 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $27501 / $27501 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $34335 / $34335 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44618 / $44618 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32609 / $32609 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41503 / $41503 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34842 / $34842 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27501 / $27501 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $34335 / $34335 R:1.000000

cross subsidized price / cost ALT BEV                                 $41398 / $41398 R:1.000000
cross subsidized price / cost ALT ICE                                 $31387 / $31387 R:1.000000
cross subsidized price / cost ALT PHEV                                $39956 / $39956 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $35401 / $35401 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $29768 / $29768 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33965 / $33965 R:1.000000

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

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.149223 / 0.151181 (DELTA:0.001958)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.545120 / 0.529204 (DELTA:0.015916)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046627 / 0.065521 (DELTA:0.018893)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.048314 / 0.068057 (DELTA:0.019744)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.208773 / 0.168866 (DELTA:0.039907)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001943 / 0.017170 (DELTA:0.015227)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46537 / $44321 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31728 / $32617 R:0.972741
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43422 / $41354 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36335 / $34605 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26166 / $27037 R:0.967777
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35905 / $34196 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46537 / $44321 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31728 / $32617 R:0.972741
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43422 / $41354 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36335 / $34605 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26166 / $27037 R:0.967777
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35905 / $34196 R:1.050000

cross subsidized price / cost ALT BEV                                 $43370 / $41305 R:1.050000
cross subsidized price / cost ALT ICE                                 $30382 / $31267 R:0.971703
cross subsidized price / cost ALT PHEV                                $41861 / $39868 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $35757 / $35757 R:0.999999
cross subsidized price / cost ALT sedan_wagon                         $29548 / $29548 R:0.999999
cross subsidized price / cost ALT TOTAL                               $34179 / $34179 R:0.999999

2036_0_0  SCORE:0.012257, CE:0.039907, CSPE:0.000001

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135915 / 0.135919 (DELTA:0.000004)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.550125 / 0.549884 (DELTA:0.000241)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.059866 / 0.060103 (DELTA:0.000237)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.062494 / 0.062495 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189536 / 0.176293 (DELTA:0.013243)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002064 / 0.015307 (DELTA:0.013243)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $44321 / $44321 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32589 / $32589 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41354 / $41354 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32966 / $34605 R:0.952626
cross subsidized price / cost ALT sedan_wagon.ICE                     $26846 / $26413 R:1.016381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35905 / $34196 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44321 / $44321 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32589 / $32589 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41354 / $41354 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32966 / $34605 R:0.952626
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26846 / $26413 R:1.016381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35905 / $34196 R:1.050000

cross subsidized price / cost ALT BEV                                 $40744 / $41261 R:0.987486
cross subsidized price / cost ALT ICE                                 $31195 / $31090 R:1.003379
cross subsidized price / cost ALT PHEV                                $40248 / $39901 R:1.008698
cross subsidized price / cost ALT cuv_suv_van                         $35433 / $35433 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28897 / $28897 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33772 / $33772 R:1.000000

2036_1_1  SCORE:0.000161, CE:0.013243, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135907 / 0.135919 (DELTA:0.000012)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.550692 / 0.549884 (DELTA:0.000808)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.059307 / 0.060103 (DELTA:0.000796)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.062494 / 0.062495 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.176293 / 0.176293 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015307 / 0.015307 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $44321 / $44321 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32555 / $32555 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41354 / $41354 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32966 / $34605 R:0.952626
cross subsidized price / cost ALT sedan_wagon.ICE                     $26795 / $26364 R:1.016381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35905 / $34196 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44321 / $44321 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32555 / $32555 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41354 / $41354 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32966 / $34605 R:0.952626
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26795 / $26364 R:1.016381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35905 / $34196 R:1.050000

cross subsidized price / cost ALT BEV                                 $40744 / $41261 R:0.987486
cross subsidized price / cost ALT ICE                                 $31157 / $31052 R:1.003376
cross subsidized price / cost ALT PHEV                                $40248 / $39901 R:1.008698
cross subsidized price / cost ALT cuv_suv_van                         $35408 / $35408 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28862 / $28862 R:0.999980
cross subsidized price / cost ALT TOTAL                               $33745 / $33745 R:0.999996

2036_2_2  SCORE:0.000539, CE:0.000808, CSPE:0.000004

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135919 / 0.135919 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.549884 / 0.549884 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.060103 / 0.060103 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.062494 / 0.062495 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.176293 / 0.176293 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015307 / 0.015307 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $44321 / $44321 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32555 / $32555 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41354 / $41354 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32966 / $34605 R:0.952626
cross subsidized price / cost ALT sedan_wagon.ICE                     $26795 / $26364 R:1.016381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $35905 / $34196 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44321 / $44321 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32555 / $32555 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $41354 / $41354 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32966 / $34605 R:0.952626
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26795 / $26364 R:1.016381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $35905 / $34196 R:1.050000

cross subsidized price / cost ALT BEV                                 $40744 / $41261 R:0.987486
cross subsidized price / cost ALT ICE                                 $31157 / $31052 R:1.003376
cross subsidized price / cost ALT PHEV                                $40248 / $39901 R:1.008698
cross subsidized price / cost ALT cuv_suv_van                         $35408 / $35408 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28862 / $28862 R:0.999980
cross subsidized price / cost ALT TOTAL                               $33745 / $33745 R:0.999996

2036_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000004

