OMEGA 2.3.0 session NTR started at 2024-03-04 19:38:44


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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036214 / 0.090025 (DELTA:0.053811)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.650874 / 0.598999 (DELTA:0.051875)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016684 / 0.020041 (DELTA:0.003357)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001333 / 0.049452 (DELTA:0.048119)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.293917 / 0.233492 (DELTA:0.060426)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000978 / 0.007992 (DELTA:0.007014)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61280 / $58362 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37158 / $37679 R:0.986176
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $51679 / $49218 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $39334 / $37461 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23079 / $23530 R:0.980845
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33130 / $31552 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58355 / $58362 R:0.999882
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37158 / $37679 R:0.986176
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $48754 / $49218 R:0.990571
modified cross subsidized price / cost ALT sedan_wagon.BEV            $36409 / $37461 R:0.971920
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23079 / $23530 R:0.980845
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30205 / $31552 R:0.957299

cross subsidized price / cost ALT BEV                                 $53499 / $50952 R:1.050000
cross subsidized price / cost ALT ICE                                 $33209 / $33710 R:0.985133
cross subsidized price / cost ALT PHEV                                $46391 / $44182 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $40631 / $40631 R:1.000001
cross subsidized price / cost ALT sedan_wagon                         $26118 / $26118 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36409 / $36409 R:1.000001

2023_0_0  SCORE:0.036348, CE:0.060426, CSPE:0.000001

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036497 / 0.055118 (DELTA:0.018621)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.655675 / 0.636013 (DELTA:0.019662)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016893 / 0.017934 (DELTA:0.001041)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002752 / 0.017210 (DELTA:0.014458)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.288117 / 0.270944 (DELTA:0.017173)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000066 / 0.002781 (DELTA:0.002715)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58362 / $58362 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37586 / $37586 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49218 / $49218 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37461 / $37461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23530 / $23530 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31552 / $31552 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55437 / $58362 R:0.949882
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37586 / $37586 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46293 / $49218 R:0.940571
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34536 / $37461 R:0.921920
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23530 / $23530 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28627 / $31552 R:0.907299

cross subsidized price / cost ALT BEV                                 $53389 / $53389 R:1.000000
cross subsidized price / cost ALT ICE                                 $33387 / $33387 R:1.000000
cross subsidized price / cost ALT PHEV                                $46846 / $46846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39495 / $39495 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $24430 / $24430 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35112 / $35112 R:1.000000

2023_1_1  SCORE:0.013108, CE:0.019662, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036486 / 0.054645 (DELTA:0.018159)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.655770 / 0.636515 (DELTA:0.019255)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.016809 / 0.017905 (DELTA:0.001096)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002863 / 0.016772 (DELTA:0.013910)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.288062 / 0.271452 (DELTA:0.016610)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000010 / 0.002710 (DELTA:0.002700)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58362 / $58362 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37586 / $37586 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49218 / $49218 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37461 / $37461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23530 / $23530 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31552 / $31552 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55437 / $58362 R:0.949882
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37586 / $37586 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46293 / $49218 R:0.940571
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34536 / $37461 R:0.921920
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23530 / $23530 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28627 / $31552 R:0.907299

cross subsidized price / cost ALT BEV                                 $53453 / $53453 R:1.000000
cross subsidized price / cost ALT ICE                                 $33383 / $33383 R:1.000000
cross subsidized price / cost ALT PHEV                                $46895 / $46895 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39481 / $39481 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $24407 / $24407 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35095 / $35095 R:1.000000

2023_2_2  SCORE:0.012836, CE:0.019255, CSPE:0.000000

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

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054645 / 0.054645 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.636515 / 0.636515 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.017905 / 0.017905 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.016772 / 0.016772 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.271452 / 0.271452 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002710 / 0.002710 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58362 / $58362 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37124 / $37124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49218 / $49218 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $37461 / $37461 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22596 / $22596 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31552 / $31552 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55437 / $58362 R:0.949882
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37124 / $37124 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46293 / $49218 R:0.940571
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34536 / $37461 R:0.921920
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22596 / $22596 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28627 / $31552 R:0.907299

cross subsidized price / cost ALT BEV                                 $53453 / $53453 R:1.000000
cross subsidized price / cost ALT ICE                                 $32781 / $32781 R:1.000000
cross subsidized price / cost ALT PHEV                                $46895 / $46895 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39066 / $39066 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $23537 / $23537 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34548 / $34548 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=2024  Iteration=0 Kia

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.091333 / 0.093600 (DELTA:0.002267)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.593177 / 0.593232 (DELTA:0.000055)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.029839 / 0.031248 (DELTA:0.001409)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000014 / 0.047735 (DELTA:0.047721)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.285612 / 0.224728 (DELTA:0.060884)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000025 / 0.009456 (DELTA:0.009432)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60425 / $57628 R:1.048519
cross subsidized price / cost ALT cuv_suv_van.ICE                     $36580 / $37060 R:0.987048
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $49540 / $48803 R:1.015107
cross subsidized price / cost ALT sedan_wagon.BEV                     $38706 / $36862 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22030 / $22487 R:0.979670
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32751 / $31192 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57200 / $57628 R:0.992557
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $36580 / $37060 R:0.987048
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $46315 / $48803 R:0.949025
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35481 / $36862 R:0.962514
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22030 / $22487 R:0.979670
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29526 / $31192 R:0.946609

cross subsidized price / cost ALT BEV                                 $53089 / $50615 R:1.048883
cross subsidized price / cost ALT ICE                                 $32582 / $33056 R:0.985669
cross subsidized price / cost ALT PHEV                                $45640 / $44711 R:1.020762
cross subsidized price / cost ALT cuv_suv_van                         $40252 / $40252 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25213 / $25213 R:0.999999
cross subsidized price / cost ALT TOTAL                               $36012 / $36012 R:1.000000

2024_0_0  SCORE:0.001244, CE:0.060884, CSPE:0.000000

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

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.070623 / 0.070623 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.621915 / 0.621915 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025542 / 0.025542 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.028665 / 0.028665 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.247576 / 0.247576 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005679 / 0.005679 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57628 / $57628 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37060 / $37060 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48803 / $48803 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36862 / $36862 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22487 / $22487 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31192 / $31192 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54403 / $57628 R:0.944039
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37060 / $37060 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45578 / $48803 R:0.933918
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33637 / $36862 R:0.912514
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22487 / $22487 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27967 / $31192 R:0.896609

cross subsidized price / cost ALT BEV                                 $51633 / $51633 R:1.000000
cross subsidized price / cost ALT ICE                                 $32910 / $32910 R:1.000000
cross subsidized price / cost ALT PHEV                                $45599 / $45599 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39500 / $39500 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $24124 / $24124 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35165 / $35165 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=2024  Iteration=2 Kia
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.070194 / 0.070194 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.622450 / 0.622450 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.025436 / 0.025436 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.028310 / 0.028310 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.248002 / 0.248002 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005608 / 0.005608 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57628 / $57628 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37060 / $37060 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48803 / $48803 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36862 / $36862 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22487 / $22487 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31192 / $31192 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54403 / $57628 R:0.944039
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37060 / $37060 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45578 / $48803 R:0.933918
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33637 / $36862 R:0.912514
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22487 / $22487 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27967 / $31192 R:0.896609

cross subsidized price / cost ALT BEV                                 $51660 / $51660 R:1.000000
cross subsidized price / cost ALT ICE                                 $32908 / $32908 R:1.000000
cross subsidized price / cost ALT PHEV                                $45621 / $45621 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39486 / $39486 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $24104 / $24104 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35150 / $35150 R:1.000000

2024_2_2  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 Kia

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036382 / 0.102268 (DELTA:0.065886)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.554295 / 0.563503 (DELTA:0.009208)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.131242 / 0.060540 (DELTA:0.070703)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.047695 (DELTA:0.047695)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.277719 / 0.214210 (DELTA:0.063509)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000362 / 0.011785 (DELTA:0.011422)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59566 / $57179 R:1.041742
cross subsidized price / cost ALT cuv_suv_van.ICE                     $36903 / $37088 R:0.995024
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46282 / $48596 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $38339 / $36513 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $21985 / $22477 R:0.978122
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32555 / $31005 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56266 / $57179 R:0.984029
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $36903 / $37088 R:0.995024
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $42982 / $48596 R:0.884475
modified cross subsidized price / cost ALT sedan_wagon.BEV            $35039 / $36513 R:0.959623
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21985 / $22477 R:0.978122
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29255 / $31005 R:0.943566

cross subsidized price / cost ALT BEV                                 $52815 / $50607 R:1.043637
cross subsidized price / cost ALT ICE                                 $32794 / $33063 R:0.991859
cross subsidized price / cost ALT PHEV                                $44045 / $45730 R:0.963165
cross subsidized price / cost ALT cuv_suv_van                         $40876 / $40876 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25290 / $25290 R:1.000000
cross subsidized price / cost ALT TOTAL                               $36610 / $36610 R:1.000000

2025_0_0  SCORE:0.048599, CE:0.070703, CSPE:0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.072795 / 0.072795 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.612395 / 0.612395 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.041120 / 0.041120 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.026288 / 0.026288 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.240906 / 0.240906 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006495 / 0.006495 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57179 / $57179 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37088 / $37088 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48596 / $48596 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36513 / $36513 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22477 / $22477 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31005 / $31005 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53879 / $57179 R:0.942287
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37088 / $37088 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45296 / $48596 R:0.932094
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33213 / $36513 R:0.909623
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22477 / $22477 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27705 / $31005 R:0.893566

cross subsidized price / cost ALT BEV                                 $51696 / $51696 R:1.000000
cross subsidized price / cost ALT ICE                                 $32963 / $32963 R:1.000000
cross subsidized price / cost ALT PHEV                                $46196 / $46196 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39753 / $39753 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $24028 / $24028 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35449 / $35449 R:1.000000

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

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.072207 / 0.072207 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.613372 / 0.613372 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.040732 / 0.040732 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.025860 / 0.025860 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.241440 / 0.241440 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006390 / 0.006390 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $57179 / $57179 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $37088 / $37088 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $48596 / $48596 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $36513 / $36513 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22477 / $22477 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31005 / $31005 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53879 / $57179 R:0.942287
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $37088 / $37088 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45296 / $48596 R:0.932094
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33213 / $36513 R:0.909623
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22477 / $22477 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27705 / $31005 R:0.893566

cross subsidized price / cost ALT BEV                                 $51730 / $51730 R:1.000000
cross subsidized price / cost ALT ICE                                 $32961 / $32961 R:1.000000
cross subsidized price / cost ALT PHEV                                $46211 / $46211 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $39730 / $39730 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $24002 / $24002 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35426 / $35426 R:1.000000

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

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036285 / 0.119638 (DELTA:0.083353)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.524442 / 0.544302 (DELTA:0.019860)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.171270 / 0.070749 (DELTA:0.100521)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000080 / 0.050857 (DELTA:0.050777)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.253279 / 0.199815 (DELTA:0.053464)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.014643 / 0.014639 (DELTA:0.000005)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53129 / $51023 R:1.041282
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33082 / $33274 R:0.994252
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41804 / $43894 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $37595 / $35805 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $21812 / $22374 R:0.974888
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32202 / $30753 R:1.047142

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49829 / $51023 R:0.976605
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33082 / $33274 R:0.994252
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38504 / $43894 R:0.877201
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34295 / $35805 R:0.957835
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21812 / $22374 R:0.974888
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28902 / $30753 R:0.939836

cross subsidized price / cost ALT BEV                                 $48495 / $46483 R:1.043285
cross subsidized price / cost ALT ICE                                 $30056 / $30347 R:0.990418
cross subsidized price / cost ALT PHEV                                $40158 / $41641 R:0.964379
cross subsidized price / cost ALT cuv_suv_van                         $37187 / $37187 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25411 / $25411 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34062 / $34062 R:1.000000

2026_0_0  SCORE:0.067911, CE:0.100521, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.039097 / 0.114141 (DELTA:0.075044)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.553320 / 0.553320 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.142272 / 0.067228 (DELTA:0.075044)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000034 / 0.047498 (DELTA:0.047464)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.204142 / 0.204142 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.061136 / 0.013672 (DELTA:0.047464)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49019 / $51023 R:0.960729
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33752 / $33093 R:1.019918
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41871 / $43894 R:0.953912
cross subsidized price / cost ALT sedan_wagon.BEV                     $35805 / $35805 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22374 / $22374 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $30753 / $30753 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45719 / $51023 R:0.896052
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33752 / $33093 R:1.019918
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38571 / $43894 R:0.878732
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32505 / $35805 R:0.907835
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22374 / $22374 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27453 / $30753 R:0.892693

cross subsidized price / cost ALT BEV                                 $45136 / $46551 R:0.969605
cross subsidized price / cost ALT ICE                                 $30685 / $30204 R:1.015941
cross subsidized price / cost ALT PHEV                                $39992 / $41673 R:0.959659
cross subsidized price / cost ALT cuv_suv_van                         $36867 / $36867 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25210 / $25210 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33774 / $33774 R:1.000000

2026_1_1  SCORE:0.050029, CE:0.075044, CSPE:0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036618 / 0.111644 (DELTA:0.075026)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.558301 / 0.556277 (DELTA:0.002024)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.139770 / 0.066768 (DELTA:0.073002)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.047498 / 0.047498 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.204142 / 0.204142 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.013672 / 0.013672 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53574 / $51023 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32752 / $33052 R:0.990936
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42124 / $43894 R:0.959679
cross subsidized price / cost ALT sedan_wagon.BEV                     $35805 / $35805 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22374 / $22374 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $30753 / $30753 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50274 / $51023 R:0.985324
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32752 / $33052 R:0.990936
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38824 / $43894 R:0.884499
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32505 / $35805 R:0.907835
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22374 / $22374 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27453 / $30753 R:0.892693

cross subsidized price / cost ALT BEV                                 $48270 / $46481 R:1.038504
cross subsidized price / cost ALT ICE                                 $29966 / $30185 R:0.992740
cross subsidized price / cost ALT PHEV                                $40192 / $41661 R:0.964738
cross subsidized price / cost ALT cuv_suv_van                         $36768 / $36768 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25210 / $25210 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33701 / $33701 R:1.000000

2026_2_2  SCORE:0.050017, CE:0.075026, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=3 Kia
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.111644 / 0.111644 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.556277 / 0.556277 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.066768 / 0.066768 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.047498 / 0.047498 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.204142 / 0.204142 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.013672 / 0.013672 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $53574 / $51023 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32619 / $32917 R:0.990936
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42124 / $43894 R:0.959679
cross subsidized price / cost ALT sedan_wagon.BEV                     $35805 / $35805 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22374 / $22374 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $30753 / $30753 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $50274 / $51023 R:0.985324
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32619 / $32917 R:0.990936
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38824 / $43894 R:0.884499
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32505 / $35805 R:0.907835
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22374 / $22374 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27453 / $30753 R:0.892693

cross subsidized price / cost ALT BEV                                 $48270 / $46481 R:1.038504
cross subsidized price / cost ALT ICE                                 $29868 / $30087 R:0.992746
cross subsidized price / cost ALT PHEV                                $40192 / $41661 R:0.964738
cross subsidized price / cost ALT cuv_suv_van                         $36667 / $36666 R:1.000025
cross subsidized price / cost ALT sedan_wagon                         $25210 / $25210 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33627 / $33627 R:1.000020

2026_3_3  SCORE:0.000025, CE:0.000000, CSPE:0.000020

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.036138 / 0.158225 (DELTA:0.122087)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.459349 / 0.471106 (DELTA:0.011757)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.240251 / 0.108920 (DELTA:0.131331)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006377 / 0.055827 (DELTA:0.049450)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.176877 / 0.179648 (DELTA:0.002771)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.081008 / 0.026274 (DELTA:0.054734)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $52336 / $49846 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.ICE                     $34517 / $32875 R:1.049956
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41615 / $43696 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $36930 / $35172 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $21834 / $22321 R:0.978203
cross subsidized price / cost ALT sedan_wagon.PHEV                    $30167 / $30577 R:0.986592

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48736 / $49846 R:0.977734
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $34517 / $32875 R:1.049956
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38015 / $43696 R:0.869994
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33330 / $35172 R:0.947646
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21834 / $22321 R:0.978203
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $26567 / $30577 R:0.868857

cross subsidized price / cost ALT BEV                                 $48318 / $46019 R:1.049964
cross subsidized price / cost ALT ICE                                 $31016 / $29961 R:1.035199
cross subsidized price / cost ALT PHEV                                $39390 / $41146 R:0.957322
cross subsidized price / cost ALT cuv_suv_van                         $39383 / $38109 R:1.033449
cross subsidized price / cost ALT sedan_wagon                         $25890 / $25890 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35852 / $34911 R:1.026956

2027_0_0  SCORE:0.121841, CE:0.131331, CSPE:0.026956

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.143422 / 0.143422 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.497005 / 0.501260 (DELTA:0.004254)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.097823 / 0.093569 (DELTA:0.004254)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.049051 / 0.049051 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189613 / 0.189613 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.023085 / 0.023085 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50803 / $49846 R:1.019205
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32989 / $32875 R:1.003483
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41615 / $43696 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $35172 / $35172 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22321 / $22321 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $30577 / $30577 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47203 / $49846 R:0.946983
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32989 / $32875 R:1.003483
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38015 / $43696 R:0.869994
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31572 / $35172 R:0.897646
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22321 / $22321 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $26977 / $30577 R:0.882265

cross subsidized price / cost ALT BEV                                 $46820 / $46106 R:1.015472
cross subsidized price / cost ALT ICE                                 $30061 / $29978 R:1.002771
cross subsidized price / cost ALT PHEV                                $39431 / $41100 R:0.959392
cross subsidized price / cost ALT cuv_suv_van                         $37543 / $37543 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25457 / $25457 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34380 / $34380 R:1.000000

2027_1_1  SCORE:0.002836, CE:0.004254, CSPE:0.000000

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

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.143422 / 0.143422 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.501259 / 0.501260 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.093569 / 0.093569 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.049051 / 0.049051 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189613 / 0.189613 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.023085 / 0.023085 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50803 / $49846 R:1.019205
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32989 / $32875 R:1.003483
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41615 / $43696 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $35172 / $35172 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22321 / $22321 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $30577 / $30577 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47203 / $49846 R:0.946983
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32989 / $32875 R:1.003483
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38015 / $43696 R:0.869994
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31572 / $35172 R:0.897646
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22321 / $22321 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $26977 / $30577 R:0.882265

cross subsidized price / cost ALT BEV                                 $46820 / $46106 R:1.015472
cross subsidized price / cost ALT ICE                                 $30061 / $29978 R:1.002771
cross subsidized price / cost ALT PHEV                                $39431 / $41100 R:0.959392
cross subsidized price / cost ALT cuv_suv_van                         $37543 / $37543 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25457 / $25457 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34380 / $34380 R:1.000000

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

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.037526 / 0.149599 (DELTA:0.112074)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.462142 / 0.488422 (DELTA:0.026280)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.240435 / 0.103990 (DELTA:0.136445)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.037356 / 0.063113 (DELTA:0.025758)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.222444 / 0.178417 (DELTA:0.044027)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000098 / 0.016459 (DELTA:0.016361)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $51288 / $49011 R:1.046459
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32757 / $33009 R:0.992361
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $41827 / $43918 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $36672 / $34926 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22395 / $23161 R:0.966892
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33933 / $32317 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47538 / $49011 R:0.969947
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32757 / $33009 R:0.992361
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38077 / $43918 R:0.866995
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32922 / $34926 R:0.942632
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22395 / $23161 R:0.966892
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $30183 / $32317 R:0.933963

cross subsidized price / cost ALT BEV                                 $46951 / $44832 R:1.047278
cross subsidized price / cost ALT ICE                                 $29984 / $30374 R:0.987165
cross subsidized price / cost ALT PHEV                                $40748 / $42333 R:0.962564
cross subsidized price / cost ALT cuv_suv_van                         $37764 / $37764 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26624 / $26624 R:0.999999
cross subsidized price / cost ALT TOTAL                               $34890 / $34890 R:1.000000

2028_0_0  SCORE:0.091600, CE:0.136445, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.137926 / 0.140571 (DELTA:0.002645)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.504329 / 0.504329 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.099756 / 0.097111 (DELTA:0.002645)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.041331 / 0.058087 (DELTA:0.016756)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.215880 / 0.184754 (DELTA:0.031126)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000778 / 0.015148 (DELTA:0.014370)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49759 / $49011 R:1.015267
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33253 / $33094 R:1.004790
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42012 / $43918 R:0.956594
cross subsidized price / cost ALT sedan_wagon.BEV                     $34926 / $34926 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23161 / $23161 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32317 / $32317 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46009 / $49011 R:0.938754
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33253 / $33094 R:1.004790
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38262 / $43918 R:0.871208
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31176 / $34926 R:0.892632
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23161 / $23161 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28567 / $32317 R:0.883963

cross subsidized price / cost ALT BEV                                 $45422 / $44893 R:1.011794
cross subsidized price / cost ALT ICE                                 $30547 / $30431 R:1.003812
cross subsidized price / cost ALT PHEV                                $40703 / $42352 R:0.961063
cross subsidized price / cost ALT cuv_suv_van                         $37526 / $37526 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26348 / $26348 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34642 / $34642 R:1.000000

2028_1_1  SCORE:0.001763, CE:0.031126, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.062940 / 0.140571 (DELTA:0.077631)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.504329 / 0.504329 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.174742 / 0.097111 (DELTA:0.077631)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.058087 / 0.058087 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.184754 / 0.184754 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015148 / 0.015148 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49759 / $49011 R:1.015267
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33253 / $33094 R:1.004790
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42012 / $43918 R:0.956594
cross subsidized price / cost ALT sedan_wagon.BEV                     $34926 / $34926 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23161 / $23161 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32317 / $32317 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46009 / $49011 R:0.938754
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33253 / $33094 R:1.004790
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38262 / $43918 R:0.871208
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31176 / $34926 R:0.892632
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23161 / $23161 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28567 / $32317 R:0.883963

cross subsidized price / cost ALT BEV                                 $45422 / $44893 R:1.011794
cross subsidized price / cost ALT ICE                                 $30547 / $30431 R:1.003812
cross subsidized price / cost ALT PHEV                                $40703 / $42352 R:0.961063
cross subsidized price / cost ALT cuv_suv_van                         $37526 / $37526 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26348 / $26348 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34642 / $34642 R:1.000000

2028_2_2  SCORE:0.051754, CE:0.077631, CSPE:0.000000

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

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.140571 / 0.140571 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.504329 / 0.504329 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.097111 / 0.097111 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.058087 / 0.058087 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.184754 / 0.184754 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.015148 / 0.015148 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49759 / $49011 R:1.015267
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33198 / $33040 R:1.004790
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42012 / $43918 R:0.956594
cross subsidized price / cost ALT sedan_wagon.BEV                     $34926 / $34926 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22259 / $22259 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32317 / $32317 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46009 / $49011 R:0.938754
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33198 / $33040 R:1.004790
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38262 / $43918 R:0.871208
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31176 / $34926 R:0.892632
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22259 / $22259 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28567 / $32317 R:0.883963

cross subsidized price / cost ALT BEV                                 $45422 / $44893 R:1.011794
cross subsidized price / cost ALT ICE                                 $30265 / $30149 R:1.003841
cross subsidized price / cost ALT PHEV                                $40703 / $42352 R:0.961063
cross subsidized price / cost ALT cuv_suv_van                         $37489 / $37489 R:0.999995
cross subsidized price / cost ALT sedan_wagon                         $25702 / $25702 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34448 / $34448 R:0.999996

2028_3_3  SCORE:0.000005, CE:0.000000, CSPE:0.000004

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.175400 / 0.176212 (DELTA:0.000812)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.469879 / 0.470817 (DELTA:0.000938)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.096549 / 0.097025 (DELTA:0.000476)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.021690 / 0.064509 (DELTA:0.042819)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.236471 / 0.174428 (DELTA:0.062043)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000011 / 0.017008 (DELTA:0.016998)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49720 / $47912 R:1.037729
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32489 / $33002 R:0.984436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $42968 / $43759 R:0.981934
cross subsidized price / cost ALT sedan_wagon.BEV                     $35789 / $34085 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $21169 / $22226 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33785 / $32176 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45820 / $47912 R:0.956331
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32489 / $33002 R:0.984436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $39068 / $43759 R:0.892809
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31889 / $34085 R:0.935582
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21169 / $22226 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29885 / $32176 R:0.928795

cross subsidized price / cost ALT BEV                                 $45987 / $44207 R:1.040265
cross subsidized price / cost ALT ICE                                 $29428 / $30089 R:0.978044
cross subsidized price / cost ALT PHEV                                $41598 / $42031 R:0.989706
cross subsidized price / cost ALT cuv_suv_van                         $37936 / $37936 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25692 / $25876 R:0.992882
cross subsidized price / cost ALT TOTAL                               $34802 / $34849 R:0.998647

2029_0_0  SCORE:0.000742, CE:0.062043, CSPE:0.001353

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.150693 / 0.150693 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.510786 / 0.510786 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.082575 / 0.082575 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.052768 / 0.052768 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.189265 / 0.189265 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.013913 / 0.013913 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47912 / $47912 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33002 / $33002 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43759 / $43759 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34085 / $34085 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22226 / $22226 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32176 / $32176 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44012 / $47912 R:0.918602
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33002 / $33002 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $39859 / $43759 R:0.910876
modified cross subsidized price / cost ALT sedan_wagon.BEV            $30185 / $34085 R:0.885582
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22226 / $22226 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28276 / $32176 R:0.878795

cross subsidized price / cost ALT BEV                                 $44326 / $44326 R:1.000000
cross subsidized price / cost ALT ICE                                 $30089 / $30089 R:1.000000
cross subsidized price / cost ALT PHEV                                $42088 / $42088 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $37216 / $37216 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25212 / $25212 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34143 / $34143 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 Kia

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.188969 / 0.189352 (DELTA:0.000382)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.449545 / 0.451053 (DELTA:0.001508)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.104451 / 0.104972 (DELTA:0.000520)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.012777 / 0.067751 (DELTA:0.054974)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.241475 / 0.168280 (DELTA:0.073195)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002783 / 0.018592 (DELTA:0.015809)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49224 / $47646 R:1.033134
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32481 / $32965 R:0.985307
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43018 / $43785 R:0.982495
cross subsidized price / cost ALT sedan_wagon.BEV                     $35600 / $33905 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $21130 / $22186 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33810 / $32200 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45099 / $47646 R:0.946558
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32481 / $32965 R:0.985307
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38893 / $43785 R:0.888285
modified cross subsidized price / cost ALT sedan_wagon.BEV            $31475 / $33905 R:0.928337
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21130 / $22186 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $29685 / $32200 R:0.921897

cross subsidized price / cost ALT BEV                                 $45634 / $44025 R:1.036557
cross subsidized price / cost ALT ICE                                 $29397 / $30036 R:0.978708
cross subsidized price / cost ALT PHEV                                $41633 / $42042 R:0.990274
cross subsidized price / cost ALT cuv_suv_van                         $38218 / $38218 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25906 / $26035 R:0.995048
cross subsidized price / cost ALT TOTAL                               $35083 / $35116 R:0.999065

2030_0_0  SCORE:0.000804, CE:0.073195, CSPE:0.000935

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.158855 / 0.158855 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.498896 / 0.498896 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.087626 / 0.087626 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.054291 / 0.054291 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.185434 / 0.185434 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.014899 / 0.014899 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47646 / $47646 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32965 / $32965 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43785 / $43785 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $33905 / $33905 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $22186 / $22186 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32200 / $32200 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43521 / $47646 R:0.913424
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32965 / $32965 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $39660 / $43785 R:0.905790
modified cross subsidized price / cost ALT sedan_wagon.BEV            $29780 / $33905 R:0.878337
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22186 / $22186 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28075 / $32200 R:0.871897

cross subsidized price / cost ALT BEV                                 $44146 / $44146 R:1.000000
cross subsidized price / cost ALT ICE                                 $30044 / $30044 R:1.000000
cross subsidized price / cost ALT PHEV                                $42101 / $42101 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $37366 / $37366 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $25270 / $25270 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34286 / $34286 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 Kia

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.171151 / 0.178564 (DELTA:0.007413)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.472333 / 0.468038 (DELTA:0.004295)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.100611 / 0.100115 (DELTA:0.000495)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072772 / 0.077992 (DELTA:0.005220)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.178537 / 0.153972 (DELTA:0.024565)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004595 / 0.021318 (DELTA:0.016723)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50251 / $47858 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32048 / $33074 R:0.968976
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $44403 / $43874 R:1.012057
cross subsidized price / cost ALT sedan_wagon.BEV                     $35365 / $33683 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $21095 / $22149 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33821 / $32212 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45176 / $47858 R:0.943959
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32048 / $33074 R:0.968976
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $39328 / $43874 R:0.896387
modified cross subsidized price / cost ALT sedan_wagon.BEV            $30290 / $33683 R:0.899287
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21095 / $22149 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28746 / $32212 R:0.892409

cross subsidized price / cost ALT BEV                                 $45726 / $43549 R:1.049990
cross subsidized price / cost ALT ICE                                 $29337 / $30370 R:0.965980
cross subsidized price / cost ALT PHEV                                $42545 / $41827 R:1.017181
cross subsidized price / cost ALT cuv_suv_van                         $38058 / $38058 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26560 / $26548 R:1.000467
cross subsidized price / cost ALT TOTAL                               $35146 / $35142 R:1.000089

2031_0_0  SCORE:0.004068, CE:0.024565, CSPE:0.000089

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.168716 / 0.168992 (DELTA:0.000276)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.489946 / 0.490162 (DELTA:0.000216)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.088055 / 0.087563 (DELTA:0.000492)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072272 / 0.072765 (DELTA:0.000494)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.176069 / 0.161111 (DELTA:0.014958)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004942 / 0.019406 (DELTA:0.014464)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49892 / $47858 R:1.042491
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32174 / $33258 R:0.967399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46068 / $43874 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32082 / $33683 R:0.952480
cross subsidized price / cost ALT sedan_wagon.ICE                     $22678 / $22149 R:1.023879
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33823 / $32212 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44817 / $47858 R:0.936450
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32174 / $33258 R:0.967399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40993 / $43874 R:0.934329
modified cross subsidized price / cost ALT sedan_wagon.BEV            $27007 / $33683 R:0.801811
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22678 / $22149 R:1.023879
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28748 / $32212 R:0.892453

cross subsidized price / cost ALT BEV                                 $44531 / $43592 R:1.021557
cross subsidized price / cost ALT ICE                                 $29825 / $30510 R:0.977543
cross subsidized price / cost ALT PHEV                                $43846 / $41758 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $37813 / $37807 R:1.000152
cross subsidized price / cost ALT sedan_wagon                         $26234 / $26234 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34880 / $34876 R:1.000123

2031_1_1  SCORE:0.000362, CE:0.014958, CSPE:0.000123

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.168750 / 0.168992 (DELTA:0.000242)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.503898 / 0.493730 (DELTA:0.010167)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.074070 / 0.083995 (DELTA:0.009925)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072765 / 0.072765 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.161111 / 0.161111 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019406 / 0.019406 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45585 / $47858 R:0.952511
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33687 / $33282 R:1.012160
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46068 / $43874 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32082 / $33683 R:0.952480
cross subsidized price / cost ALT sedan_wagon.ICE                     $22678 / $22149 R:1.023879
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33823 / $32212 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $40510 / $47858 R:0.846469
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33687 / $33282 R:1.012160
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40993 / $43874 R:0.934329
modified cross subsidized price / cost ALT sedan_wagon.BEV            $27007 / $33683 R:0.801811
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22678 / $22149 R:1.023879
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28748 / $32212 R:0.892453

cross subsidized price / cost ALT BEV                                 $41521 / $43592 R:0.952503
cross subsidized price / cost ALT ICE                                 $30979 / $30543 R:1.014251
cross subsidized price / cost ALT PHEV                                $43770 / $41685 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $37772 / $37772 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26234 / $26234 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34850 / $34850 R:1.000000

2031_2_2  SCORE:0.006778, CE:0.010167, CSPE:0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.168992 / 0.168992 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.493730 / 0.493730 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.083995 / 0.083995 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.072765 / 0.072765 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.161111 / 0.161111 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.019406 / 0.019406 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45585 / $47858 R:0.952511
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33510 / $33108 R:1.012160
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $46068 / $43874 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32082 / $33683 R:0.952480
cross subsidized price / cost ALT sedan_wagon.ICE                     $22678 / $22149 R:1.023879
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33823 / $32212 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $40510 / $47858 R:0.846469
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33510 / $33108 R:1.012160
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $40993 / $43874 R:0.934329
modified cross subsidized price / cost ALT sedan_wagon.BEV            $27007 / $33683 R:0.801811
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22678 / $22149 R:1.023879
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $28748 / $32212 R:0.892453

cross subsidized price / cost ALT BEV                                 $41521 / $43592 R:0.952503
cross subsidized price / cost ALT ICE                                 $30845 / $30411 R:1.014260
cross subsidized price / cost ALT PHEV                                $43770 / $41685 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $37656 / $37657 R:0.999963
cross subsidized price / cost ALT sedan_wagon                         $26234 / $26234 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34763 / $34764 R:0.999970

2031_3_3  SCORE:0.000037, CE:0.000000, CSPE:0.000030

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.182977 / 0.190402 (DELTA:0.007425)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.453209 / 0.448432 (DELTA:0.004776)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.108706 / 0.108655 (DELTA:0.000052)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.076799 / 0.086192 (DELTA:0.009393)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.178309 / 0.142370 (DELTA:0.035939)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.023948 (DELTA:0.023948)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $50294 / $47899 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $31890 / $33069 R:0.964362
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $44609 / $43942 R:1.015179
cross subsidized price / cost ALT sedan_wagon.BEV                     $35378 / $33695 R:1.049956
cross subsidized price / cost ALT sedan_wagon.ICE                     $21052 / $22104 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33887 / $32274 R:1.049956

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $44294 / $47899 R:0.924738
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $31890 / $33069 R:0.964362
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $38609 / $43942 R:0.878636
modified cross subsidized price / cost ALT sedan_wagon.BEV            $29378 / $33695 R:0.871888
modified cross subsidized price / cost ALT sedan_wagon.ICE            $21052 / $22104 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27887 / $32274 R:0.864052

cross subsidized price / cost ALT BEV                                 $45646 / $43473 R:1.049989
cross subsidized price / cost ALT ICE                                 $29278 / $30426 R:0.962265
cross subsidized price / cost ALT PHEV                                $42672 / $41835 R:1.020024
cross subsidized price / cost ALT cuv_suv_van                         $38427 / $38427 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27159 / $27025 R:1.004958
cross subsidized price / cost ALT TOTAL                               $35582 / $35548 R:1.000952

2032_0_0  SCORE:0.004085, CE:0.035939, CSPE:0.000952

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.178408 / 0.178411 (DELTA:0.000003)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467466 / 0.467466 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.101615 / 0.101612 (DELTA:0.000003)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.079518 / 0.079518 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.160327 / 0.151764 (DELTA:0.008562)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.012666 / 0.021228 (DELTA:0.008562)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47899 / $47899 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33069 / $33069 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43942 / $43942 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32092 / $33695 R:0.952436
cross subsidized price / cost ALT sedan_wagon.ICE                     $22718 / $22104 R:1.027778
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33888 / $32274 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $41899 / $47899 R:0.874738
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33069 / $33069 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37942 / $43942 R:0.863457
modified cross subsidized price / cost ALT sedan_wagon.BEV            $26092 / $33695 R:0.774368
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22718 / $22104 R:1.027778
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27888 / $32274 R:0.864096

cross subsidized price / cost ALT BEV                                 $43026 / $43520 R:0.988647
cross subsidized price / cost ALT ICE                                 $30532 / $30381 R:1.004953
cross subsidized price / cost ALT PHEV                                $42204 / $41926 R:1.006652
cross subsidized price / cost ALT cuv_suv_van                         $38086 / $38086 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26609 / $26609 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35188 / $35188 R:1.000000

2032_1_1  SCORE:0.000002, CE:0.008562, CSPE:0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.164398 / 0.178411 (DELTA:0.014013)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.469822 / 0.467466 (DELTA:0.002356)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.113269 / 0.101612 (DELTA:0.011657)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.079518 / 0.079518 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.151764 / 0.151764 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.021228 / 0.021228 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47899 / $47899 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33069 / $33069 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43942 / $43942 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32092 / $33695 R:0.952436
cross subsidized price / cost ALT sedan_wagon.ICE                     $22718 / $22104 R:1.027778
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33888 / $32274 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $41899 / $47899 R:0.874738
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33069 / $33069 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37942 / $43942 R:0.863457
modified cross subsidized price / cost ALT sedan_wagon.BEV            $26092 / $33695 R:0.774368
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22718 / $22104 R:1.027778
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27888 / $32274 R:0.864096

cross subsidized price / cost ALT BEV                                 $43026 / $43520 R:0.988647
cross subsidized price / cost ALT ICE                                 $30532 / $30381 R:1.004953
cross subsidized price / cost ALT PHEV                                $42204 / $41926 R:1.006652
cross subsidized price / cost ALT cuv_suv_van                         $38086 / $38086 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26609 / $26609 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35188 / $35188 R:1.000000

2032_2_2  SCORE:0.009342, CE:0.014013, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=3 Kia
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.178411 / 0.178411 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.467466 / 0.467466 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.101612 / 0.101612 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.079518 / 0.079518 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.151764 / 0.151764 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.021228 / 0.021228 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47899 / $47899 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33069 / $33069 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43942 / $43942 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32092 / $33695 R:0.952436
cross subsidized price / cost ALT sedan_wagon.ICE                     $22718 / $22104 R:1.027778
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33888 / $32274 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $41899 / $47899 R:0.874738
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33069 / $33069 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $37942 / $43942 R:0.863457
modified cross subsidized price / cost ALT sedan_wagon.BEV            $26092 / $33695 R:0.774368
modified cross subsidized price / cost ALT sedan_wagon.ICE            $22718 / $22104 R:1.027778
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $27888 / $32274 R:0.864096

cross subsidized price / cost ALT BEV                                 $43026 / $43520 R:0.988647
cross subsidized price / cost ALT ICE                                 $30532 / $30381 R:1.004953
cross subsidized price / cost ALT PHEV                                $42204 / $41926 R:1.006652
cross subsidized price / cost ALT cuv_suv_van                         $38086 / $38086 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26609 / $26609 R:1.000000
cross subsidized price / cost ALT TOTAL                               $35188 / $35188 R:1.000000

2032_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.117809 / 0.124233 (DELTA:0.006425)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.576292 / 0.566344 (DELTA:0.009948)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051590 / 0.057878 (DELTA:0.006288)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.065320 / 0.062487 (DELTA:0.002833)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.188901 / 0.170547 (DELTA:0.018354)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000088 / 0.018510 (DELTA:0.018422)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49635 / $47271 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32473 / $33213 R:0.977721
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45511 / $43343 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34697 / $33231 R:1.044100
cross subsidized price / cost ALT sedan_wagon.ICE                     $24096 / $24805 R:0.971428
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33237 / $31654 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49635 / $47271 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32473 / $33213 R:0.977721
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45511 / $43343 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34697 / $33231 R:1.044100
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24096 / $24805 R:0.971428
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33237 / $31654 R:1.050000

cross subsidized price / cost ALT BEV                                 $44636 / $42573 R:1.048459
cross subsidized price / cost ALT ICE                                 $30534 / $31267 R:0.976566
cross subsidized price / cost ALT PHEV                                $42537 / $40511 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36330 / $36330 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27402 / $27402 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34084 / $34084 R:1.000000

2033_0_0  SCORE:0.007554, CE:0.018422, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=1 Kia

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.123440 / 0.123971 (DELTA:0.000531)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.578424 / 0.566728 (DELTA:0.011697)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.046591 / 0.057756 (DELTA:0.011165)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.064631 / 0.063051 (DELTA:0.001580)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.186902 / 0.169995 (DELTA:0.016907)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000011 / 0.018498 (DELTA:0.018487)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49635 / $47271 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32451 / $33189 R:0.977767
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45511 / $43343 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34643 / $33231 R:1.042480
cross subsidized price / cost ALT sedan_wagon.ICE                     $24109 / $24805 R:0.971949
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33237 / $31654 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49635 / $47271 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32451 / $33189 R:0.977767
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45511 / $43343 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34643 / $33231 R:1.042480
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24109 / $24805 R:0.971949
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33237 / $31654 R:1.050000

cross subsidized price / cost ALT BEV                                 $44581 / $42538 R:1.048019
cross subsidized price / cost ALT ICE                                 $30526 / $31255 R:0.976701
cross subsidized price / cost ALT PHEV                                $42533 / $40508 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36305 / $36305 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27420 / $27420 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34070 / $34070 R:1.000000

2033_1_1  SCORE:0.007798, CE:0.018487, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.083000 / 0.125845 (DELTA:0.042845)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.578429 / 0.562482 (DELTA:0.015947)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.087027 / 0.060129 (DELTA:0.026898)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.063051 / 0.063051 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.169995 / 0.169995 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018498 / 0.018498 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49635 / $47271 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32593 / $33333 R:0.977803
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45318 / $43343 R:1.045559
cross subsidized price / cost ALT sedan_wagon.BEV                     $34643 / $33231 R:1.042480
cross subsidized price / cost ALT sedan_wagon.ICE                     $24109 / $24805 R:0.971949
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33237 / $31654 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49635 / $47271 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32593 / $33333 R:0.977803
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45318 / $43343 R:1.045559
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34643 / $33231 R:1.042480
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24109 / $24805 R:0.971949
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33237 / $31654 R:1.050000

cross subsidized price / cost ALT BEV                                 $44631 / $42585 R:1.048041
cross subsidized price / cost ALT ICE                                 $30624 / $31353 R:0.976728
cross subsidized price / cost ALT PHEV                                $42476 / $40593 R:1.046374
cross subsidized price / cost ALT cuv_suv_van                         $36480 / $36480 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27420 / $27420 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34201 / $34201 R:1.000000

2033_2_2  SCORE:0.028563, CE:0.042845, CSPE:0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.122795 / 0.123972 (DELTA:0.001177)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.587184 / 0.566727 (DELTA:0.020456)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.038477 / 0.057756 (DELTA:0.019279)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.061908 / 0.061908 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.171473 / 0.171473 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018163 / 0.018163 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49635 / $47271 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32451 / $33189 R:0.977767
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45511 / $43343 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34643 / $33231 R:1.042480
cross subsidized price / cost ALT sedan_wagon.ICE                     $24109 / $24805 R:0.971949
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33237 / $31654 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49635 / $47271 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32451 / $33189 R:0.977767
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45511 / $43343 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34643 / $33231 R:1.042480
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24109 / $24805 R:0.971949
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33237 / $31654 R:1.050000

cross subsidized price / cost ALT BEV                                 $44642 / $42595 R:1.048046
cross subsidized price / cost ALT ICE                                 $30514 / $31242 R:0.976694
cross subsidized price / cost ALT PHEV                                $42574 / $40547 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36305 / $36305 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27360 / $27373 R:0.999539
cross subsidized price / cost ALT TOTAL                               $34055 / $34059 R:0.999907

2033_3_3  SCORE:0.013638, CE:0.020456, CSPE:0.000093

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=4 Kia
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.123972 / 0.123972 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.566727 / 0.566727 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.057757 / 0.057756 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.061908 / 0.061908 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.171473 / 0.171473 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.018163 / 0.018163 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $49635 / $47271 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32302 / $33036 R:0.977767
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45511 / $43343 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34643 / $33231 R:1.042480
cross subsidized price / cost ALT sedan_wagon.ICE                     $24109 / $24805 R:0.971949
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33237 / $31654 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $49635 / $47271 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32302 / $33036 R:0.977767
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45511 / $43343 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34643 / $33231 R:1.042480
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24109 / $24805 R:0.971949
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33237 / $31654 R:1.050000

cross subsidized price / cost ALT BEV                                 $44642 / $42595 R:1.048046
cross subsidized price / cost ALT ICE                                 $30399 / $31124 R:0.976690
cross subsidized price / cost ALT PHEV                                $42574 / $40547 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36192 / $36190 R:1.000071
cross subsidized price / cost ALT sedan_wagon                         $27360 / $27373 R:0.999539
cross subsidized price / cost ALT TOTAL                               $33971 / $33972 R:0.999963

2033_4_4  SCORE:0.000071, CE:0.000000, CSPE:0.000037

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.145227 / 0.143704 (DELTA:0.001524)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.574909 / 0.548033 (DELTA:0.026876)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.026550 / 0.057729 (DELTA:0.031179)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.059547 / 0.066111 (DELTA:0.006564)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.188160 / 0.165649 (DELTA:0.022511)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005607 / 0.018775 (DELTA:0.013168)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48363 / $46593 R:1.037990
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32470 / $33162 R:0.979133
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45428 / $43265 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $34335 / $32700 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24329 / $25161 R:0.966957
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33144 / $31566 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48363 / $46593 R:1.037990
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32470 / $33162 R:0.979133
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45428 / $43265 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $34335 / $32700 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24329 / $25161 R:0.966957
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33144 / $31566 R:1.050000

cross subsidized price / cost ALT BEV                                 $43943 / $42215 R:1.040921
cross subsidized price / cost ALT ICE                                 $30581 / $31305 R:0.976861
cross subsidized price / cost ALT PHEV                                $42414 / $40394 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36516 / $36516 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27630 / $27630 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34290 / $34290 R:1.000000

2034_0_0  SCORE:0.019860, CE:0.031179, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135058 / 0.135058 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.578268 / 0.559868 (DELTA:0.018399)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.036140 / 0.054539 (DELTA:0.018399)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.060837 / 0.060837 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.182354 / 0.172420 (DELTA:0.009933)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.007343 / 0.017277 (DELTA:0.009933)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46593 / $46593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33233 / $33233 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43265 / $43265 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32700 / $32700 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25161 / $25161 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31566 / $31566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46593 / $46593 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33233 / $33233 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43265 / $43265 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32700 / $32700 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25161 / $25161 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31566 / $31566 R:1.000000

cross subsidized price / cost ALT BEV                                 $42278 / $42278 R:1.000000
cross subsidized price / cost ALT ICE                                 $31332 / $31332 R:1.000000
cross subsidized price / cost ALT PHEV                                $40451 / $40451 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $36370 / $36370 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27433 / $27433 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34131 / $34131 R:1.000000

2034_1_1  SCORE:0.012266, CE:0.018399, CSPE:0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135058 / 0.135058 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.559868 / 0.559868 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.054539 / 0.054539 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.060837 / 0.060837 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.172420 / 0.172420 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.017277 / 0.017277 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $46593 / $46593 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33162 / $33162 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43265 / $43265 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32700 / $32700 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23211 / $23211 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31566 / $31566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $46593 / $46593 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33162 / $33162 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43265 / $43265 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32700 / $32700 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23211 / $23211 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31566 / $31566 R:1.000000

cross subsidized price / cost ALT BEV                                 $42278 / $42278 R:1.000000
cross subsidized price / cost ALT ICE                                 $30819 / $30819 R:1.000000
cross subsidized price / cost ALT PHEV                                $40451 / $40451 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $36318 / $36318 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $26092 / $26092 R:1.000000
cross subsidized price / cost ALT TOTAL                               $33756 / $33756 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 Kia

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.135732 / 0.143621 (DELTA:0.007889)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.553468 / 0.548550 (DELTA:0.004917)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.058533 / 0.058457 (DELTA:0.000075)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.078880 / 0.078526 (DELTA:0.000354)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.157138 / 0.153570 (DELTA:0.003568)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016249 / 0.017275 (DELTA:0.001026)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $48250 / $45952 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32352 / $33119 R:0.976826
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45058 / $43501 R:1.035798
cross subsidized price / cost ALT sedan_wagon.BEV                     $32849 / $32200 R:1.020141
cross subsidized price / cost ALT sedan_wagon.ICE                     $24170 / $24679 R:0.979393
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33039 / $31466 R:1.049986

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $48250 / $45952 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32352 / $33119 R:0.976826
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45058 / $43501 R:1.035798
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32849 / $32200 R:1.020141
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24170 / $24679 R:0.979393
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33039 / $31466 R:1.049986

cross subsidized price / cost ALT BEV                                 $42806 / $41091 R:1.041729
cross subsidized price / cost ALT ICE                                 $30562 / $31273 R:0.977269
cross subsidized price / cost ALT PHEV                                $42317 / $40756 R:1.038297
cross subsidized price / cost ALT cuv_suv_van                         $36383 / $36383 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27518 / $27518 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34172 / $34172 R:1.000000

2035_0_0  SCORE:0.004294, CE:0.007889, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138129 / 0.138129 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.575415 / 0.556423 (DELTA:0.018992)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037085 / 0.056077 (DELTA:0.018992)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.074545 / 0.074546 (DELTA:0.000001)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.158632 / 0.158426 (DELTA:0.000206)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016195 / 0.016399 (DELTA:0.000205)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $43774 / $45952 R:0.952601
cross subsidized price / cost ALT cuv_suv_van.ICE                     $34528 / $34206 R:1.009399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45676 / $43501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $32200 / $32200 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $24679 / $24679 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $31466 / $31466 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43774 / $45952 R:0.952601
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $34528 / $34206 R:1.009399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45676 / $43501 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $32200 / $32200 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $24679 / $24679 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $31466 / $31466 R:1.000000

cross subsidized price / cost ALT BEV                                 $39717 / $41132 R:0.965607
cross subsidized price / cost ALT ICE                                 $32345 / $32095 R:1.007797
cross subsidized price / cost ALT PHEV                                $42461 / $40778 R:1.041270
cross subsidized price / cost ALT cuv_suv_van                         $37062 / $37062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27374 / $27374 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34646 / $34646 R:1.000000

2035_1_1  SCORE:0.012661, CE:0.018992, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138129 / 0.138129 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.556423 / 0.556423 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056077 / 0.056077 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.064268 / 0.067169 (DELTA:0.002901)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.185101 / 0.165803 (DELTA:0.019298)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.016399 (DELTA:0.016397)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $43774 / $45952 R:0.952601
cross subsidized price / cost ALT cuv_suv_van.ICE                     $34528 / $34206 R:1.009399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45676 / $43501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $33810 / $32200 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $23871 / $24679 R:0.967264
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33040 / $31466 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43774 / $45952 R:0.952601
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $34528 / $34206 R:1.009399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45676 / $43501 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33810 / $32200 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $23871 / $24679 R:0.967264
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33040 / $31466 R:1.050000

cross subsidized price / cost ALT BEV                                 $40514 / $41453 R:0.977355
cross subsidized price / cost ALT ICE                                 $32081 / $32019 R:1.001943
cross subsidized price / cost ALT PHEV                                $42817 / $40778 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $37062 / $37062 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $27151 / $27151 R:0.999999
cross subsidized price / cost ALT TOTAL                               $34591 / $34591 R:1.000000

2035_2_2  SCORE:0.000000, CE:0.019298, CSPE:0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138129 / 0.138129 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.556423 / 0.556423 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056077 / 0.056077 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.067169 / 0.067169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.165803 / 0.165803 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016399 / 0.016399 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $43774 / $45952 R:0.952601
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33390 / $33079 R:1.009399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45676 / $43501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $33810 / $32200 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26871 / $27780 R:0.967264
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33040 / $31466 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43774 / $45952 R:0.952601
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33390 / $33079 R:1.009399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45676 / $43501 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33810 / $32200 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26871 / $27780 R:0.967264
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33040 / $31466 R:1.050000

cross subsidized price / cost ALT BEV                                 $40514 / $41453 R:0.977355
cross subsidized price / cost ALT ICE                                 $31894 / $31863 R:1.000965
cross subsidized price / cost ALT PHEV                                $42817 / $40778 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36219 / $36227 R:0.999783
cross subsidized price / cost ALT sedan_wagon                         $29146 / $29213 R:0.997689
cross subsidized price / cost ALT TOTAL                               $34455 / $34478 R:0.999341

2035_3_3  SCORE:0.000217, CE:0.000000, CSPE:0.000659

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138129 / 0.138129 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.556423 / 0.556423 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056077 / 0.056077 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.067169 / 0.067169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.165803 / 0.165803 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016399 / 0.016399 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $43774 / $45952 R:0.952601
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33390 / $33079 R:1.009399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45676 / $43501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $33810 / $32200 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26871 / $27780 R:0.967264
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33040 / $31466 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43774 / $45952 R:0.952601
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33390 / $33079 R:1.009399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45676 / $43501 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33810 / $32200 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26871 / $27780 R:0.967264
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33040 / $31466 R:1.050000

cross subsidized price / cost ALT BEV                                 $40514 / $41453 R:0.977355
cross subsidized price / cost ALT ICE                                 $31894 / $31863 R:1.000965
cross subsidized price / cost ALT PHEV                                $42817 / $40778 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36219 / $36227 R:0.999783
cross subsidized price / cost ALT sedan_wagon                         $29146 / $29213 R:0.997689
cross subsidized price / cost ALT TOTAL                               $34455 / $34478 R:0.999341

2035_4_4  SCORE:0.000217, CE:0.000000, CSPE:0.000659

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=5 Kia
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.138129 / 0.138129 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.556423 / 0.556423 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056077 / 0.056077 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.067169 / 0.067169 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.165803 / 0.165803 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.016399 / 0.016399 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $43774 / $45952 R:0.952601
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33390 / $33079 R:1.009399
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45676 / $43501 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $33810 / $32200 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $26871 / $27780 R:0.967264
cross subsidized price / cost ALT sedan_wagon.PHEV                    $33040 / $31466 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $43774 / $45952 R:0.952601
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33390 / $33079 R:1.009399
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45676 / $43501 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33810 / $32200 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26871 / $27780 R:0.967264
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $33040 / $31466 R:1.050000

cross subsidized price / cost ALT BEV                                 $40514 / $41453 R:0.977355
cross subsidized price / cost ALT ICE                                 $31894 / $31863 R:1.000965
cross subsidized price / cost ALT PHEV                                $42817 / $40778 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36219 / $36227 R:0.999783
cross subsidized price / cost ALT sedan_wagon                         $29146 / $29213 R:0.997689
cross subsidized price / cost ALT TOTAL                               $34455 / $34478 R:0.999341

2035_5_5  SCORE:0.000217, CE:0.000000, CSPE:0.000659

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.155676 / 0.155371 (DELTA:0.000305)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.557290 / 0.541303 (DELTA:0.015988)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.035798 / 0.054751 (DELTA:0.018954)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.067235 / 0.078409 (DELTA:0.011173)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.183998 / 0.150131 (DELTA:0.033867)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000002 / 0.020035 (DELTA:0.020032)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $47626 / $45658 R:1.043100
cross subsidized price / cost ALT cuv_suv_van.ICE                     $32369 / $33153 R:0.976352
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $45503 / $43336 R:1.050000
cross subsidized price / cost ALT sedan_wagon.BEV                     $33546 / $31948 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $25693 / $26977 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32883 / $31318 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $47626 / $45658 R:1.043100
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $32369 / $33153 R:0.976352
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $45503 / $43336 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $33546 / $31948 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $25693 / $26977 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32883 / $31318 R:1.050000

cross subsidized price / cost ALT BEV                                 $42903 / $41060 R:1.044900
cross subsidized price / cost ALT ICE                                 $30920 / $31812 R:0.971947
cross subsidized price / cost ALT PHEV                                $42122 / $40116 R:1.050000
cross subsidized price / cost ALT cuv_suv_van                         $36481 / $36481 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28750 / $28895 R:0.994980
cross subsidized price / cost ALT TOTAL                               $34559 / $34595 R:0.998958

2036_0_0  SCORE:0.011749, CE:0.033867, CSPE:0.001042

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.145501 / 0.145501 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.554208 / 0.554208 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051716 / 0.051716 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.071970 / 0.071972 (DELTA:0.000003)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.176075 / 0.158641 (DELTA:0.017434)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000531 / 0.017962 (DELTA:0.017431)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45658 / $45658 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33153 / $33153 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43336 / $43336 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $30434 / $31948 R:0.952616
cross subsidized price / cost ALT sedan_wagon.ICE                     $26769 / $26260 R:1.019402
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32883 / $31318 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45658 / $45658 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33153 / $33153 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43336 / $43336 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $30434 / $31948 R:0.952616
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26769 / $26260 R:1.019402
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32883 / $31318 R:1.050000

cross subsidized price / cost ALT BEV                                 $40620 / $41121 R:0.987816
cross subsidized price / cost ALT ICE                                 $31732 / $31619 R:1.003586
cross subsidized price / cost ALT PHEV                                $40642 / $40238 R:1.010032
cross subsidized price / cost ALT cuv_suv_van                         $36275 / $36275 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28272 / $28272 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34286 / $34286 R:1.000000

2036_1_1  SCORE:0.000000, CE:0.017434, CSPE:0.000000

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.144064 / 0.145501 (DELTA:0.001436)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.588145 / 0.554208 (DELTA:0.033937)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.019216 / 0.051716 (DELTA:0.032501)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.071972 / 0.071972 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.158641 / 0.158641 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.017962 / 0.017962 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45658 / $45658 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $34162 / $34162 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43336 / $43336 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $30434 / $31948 R:0.952616
cross subsidized price / cost ALT sedan_wagon.ICE                     $27500 / $26977 R:1.019402
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32883 / $31318 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45658 / $45658 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $34162 / $34162 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43336 / $43336 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $30434 / $31948 R:0.952616
modified cross subsidized price / cost ALT sedan_wagon.ICE            $27500 / $26977 R:1.019402
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32883 / $31318 R:1.050000

cross subsidized price / cost ALT BEV                                 $40620 / $41121 R:0.987816
cross subsidized price / cost ALT ICE                                 $32679 / $32563 R:1.003577
cross subsidized price / cost ALT PHEV                                $40642 / $40238 R:1.010032
cross subsidized price / cost ALT cuv_suv_van                         $37019 / $37019 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28739 / $28730 R:1.000309
cross subsidized price / cost ALT TOTAL                               $34961 / $34959 R:1.000063

2036_2_2  SCORE:0.022625, CE:0.033937, CSPE:0.000063

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

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.145501 / 0.145501 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.554208 / 0.554208 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.051716 / 0.051716 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.071972 / 0.071972 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.158641 / 0.158641 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.017962 / 0.017962 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $45658 / $45658 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $33051 / $33051 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $43336 / $43336 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $30434 / $31948 R:0.952616
cross subsidized price / cost ALT sedan_wagon.ICE                     $26769 / $26260 R:1.019402
cross subsidized price / cost ALT sedan_wagon.PHEV                    $32883 / $31318 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $45658 / $45658 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $33051 / $33051 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $43336 / $43336 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $30434 / $31948 R:0.952616
modified cross subsidized price / cost ALT sedan_wagon.ICE            $26769 / $26260 R:1.019402
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $32883 / $31318 R:1.050000

cross subsidized price / cost ALT BEV                                 $40620 / $41121 R:0.987816
cross subsidized price / cost ALT ICE                                 $31653 / $31540 R:1.003595
cross subsidized price / cost ALT PHEV                                $40642 / $40238 R:1.010032
cross subsidized price / cost ALT cuv_suv_van                         $36200 / $36200 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $28272 / $28272 R:1.000000
cross subsidized price / cost ALT TOTAL                               $34229 / $34229 R:1.000000

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

