OMEGA 2.1.0 session HDP2 started at 2023-03-17 15:30:28

Initializing 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:
2022_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2022_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2022_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2022_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2022_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2022_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2022_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2022_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2022_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2022_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2022_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2022_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2022_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2022_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2022_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2022_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2022_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2022_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2022_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2022_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2022_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2022_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2022_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2022_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2022_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2022_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2022_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2022_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2022_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2022_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2022_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2022_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2022_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2022_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2022_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2022_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2022_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2022_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2022_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000

Aggregating vehicles from HDP2\in\vehicles_mdv_20230208.csv...
2022_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2022_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2022_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2022_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2022_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2022_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2022_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2022_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2022_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2022_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2022_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2022_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2022_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2022_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2022_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2022_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2022_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2022_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2022_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2022_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2022_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2022_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2022_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2022_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2022_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2022_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2022_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2022_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2022_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2022_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2022_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2022_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2022_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2022_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2022_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2022_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2022_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2022_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2022_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2022_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2022_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2022_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2022_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2022_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2022_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2022_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2022_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2022_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2022_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2022_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2022_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2022_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2022_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2022_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2022_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2022_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2022_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2022_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2022_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2022_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2022_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2022_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2022_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2022_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2022_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2022_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2022_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2022_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2022_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2022_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2022_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2022_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1383129, Actual GHG Offset Mg 1383128
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.383567
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.616433
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.383567 / 0.383567 (DELTA:0.000000)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616433 / 0.616433 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60807 / $60807 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65537 / $65537 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60807 / $60807 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65537 / $65537 R:1.000000

cross subsidized price / cost ALT ICE                                 $63723 / $63723 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60807 / $60807 R:1.000000
cross subsidized price / cost ALT pickup                              $65537 / $65537 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63723 / $63723 R:1.000000

2022_0_0  SCORE:0.000000, CE:0.000000, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2023  Iteration=0 Ford
2023_0_0    SR:1.000000 CR:1.0000000008 BCR:1.0000000008
2023_0_1    SR:0.900000 CR:1.0000000008 BCR:1.0000000008
2023_0_2    SR:0.810000 CR:1.0000000008 BCR:1.0000000008
2023_0_3    SR:0.729000 CR:1.0000000008 BCR:1.0000000008
2023_0_4    SR:0.656100 CR:1.0000000008 BCR:1.0000000008
2023_0_5    SR:0.590490 CR:1.0000000008 BCR:1.0000000008
2023_0_6    SR:0.531441 CR:1.0000000008 BCR:1.0000000008
2023_0_7    SR:0.478297 CR:1.0000000008 BCR:1.0000000008
2023_0_8    SR:0.430467 CR:1.0000000008 BCR:1.0000000008
2023_0_9    SR:0.387420 CR:1.0000000008 BCR:1.0000000008
2023_0_10   SR:0.348678 CR:1.0000000008 BCR:1.0000000008
2023_0_11   SR:0.313811 CR:1.0000000008 BCR:1.0000000008
2023_0_12   SR:0.282430 CR:1.0000000008 BCR:1.0000000008
2023_0_13   SR:0.254187 CR:1.0000000008 BCR:1.0000000008
2023_0_14   SR:0.228768 CR:1.0000000008 BCR:1.0000000008
2023_0_15   SR:0.205891 CR:1.0000000008 BCR:1.0000000008
2023_0_16   SR:0.185302 CR:1.0000000008 BCR:1.0000000008
2023_0_17   SR:0.166772 CR:1.0000000008 BCR:1.0000000008
2023_0_18   SR:0.150095 CR:1.0000000008 BCR:1.0000000008
2023_0_19   SR:0.135085 CR:1.0000000008 BCR:1.0000000008
2023_0_20   SR:0.121577 CR:1.0000000008 BCR:1.0000000008
2023_0_21   SR:0.109419 CR:1.0000000008 BCR:1.0000000008
2023_0_22   SR:0.098477 CR:1.0000000008 BCR:1.0000000008
2023_0_23   SR:0.088629 CR:1.0000000008 BCR:1.0000000008
2023_0_24   SR:0.079766 CR:1.0000000008 BCR:1.0000000008
2023_0_25   SR:0.071790 CR:1.0000000008 BCR:1.0000000008
2023_0_26   SR:0.064611 CR:1.0000000008 BCR:1.0000000008
2023_0_27   SR:0.058150 CR:1.0000000008 BCR:1.0000000008
2023_0_28   SR:0.052335 CR:1.0000000008 BCR:1.0000000008
2023_0_29   SR:0.047101 CR:1.0000000008 BCR:1.0000000008
2023_0_30   SR:0.042391 CR:1.0000000008 BCR:1.0000000008
2023_0_31   SR:0.038152 CR:1.0000000008 BCR:1.0000000008
2023_0_32   SR:0.034337 CR:1.0000000008 BCR:1.0000000008
2023_0_33   SR:0.030903 CR:1.0000000008 BCR:1.0000000008
2023_0_34   SR:0.027813 CR:1.0000000008 BCR:1.0000000008
2023_0_35   SR:0.025032 CR:1.0000000008 BCR:1.0000000008
2023_0_36   SR:0.022528 CR:1.0000000008 BCR:1.0000000008
2023_0_37   SR:0.020276 CR:1.0000000008 BCR:1.0000000008
2023_0_38   SR:0.018248 CR:1.0000000008 BCR:1.0000000008
2023_0_39   SR:0.016423 CR:1.0000000008 BCR:1.0000000008
2023_0_40   SR:0.014781 CR:1.0000000008 BCR:1.0000000008
2023_0_41   SR:0.013303 CR:1.0000000008 BCR:1.0000000008
2023_0_42   SR:0.011973 CR:1.0000000008 BCR:1.0000000008
2023_0_43   SR:0.010775 CR:1.0000000008 BCR:1.0000000008
2023_0_44   SR:0.009698 CR:1.0000000008 BCR:1.0000000008
2023_0_45   SR:0.008728 CR:1.0000000008 BCR:1.0000000008
2023_0_46   SR:0.007855 CR:1.0000000008 BCR:1.0000000008
2023_0_47   SR:0.007070 CR:1.0000000008 BCR:1.0000000008
2023_0_48   SR:0.006363 CR:1.0000000008 BCR:1.0000000008
2023_0_49   SR:0.005726 CR:1.0000000008 BCR:1.0000000008
2023_0_50   SR:0.005154 CR:1.0000000008 BCR:1.0000000008
2023_0_51   SR:0.004638 CR:1.0000000008 BCR:1.0000000008
2023_0_52   SR:0.004175 CR:1.0000000008 BCR:1.0000000008
2023_0_53   SR:0.003757 CR:1.0000000008 BCR:1.0000000008
2023_0_54   SR:0.003381 CR:1.0000000008 BCR:1.0000000008
2023_0_55   SR:0.003043 CR:1.0000000008 BCR:1.0000000008
2023_0_56   SR:0.002739 CR:1.0000000008 BCR:1.0000000008
2023_0_57   SR:0.002465 CR:1.0000000008 BCR:1.0000000008
2023_0_58   SR:0.002219 CR:1.0000000008 BCR:1.0000000008
2023_0_59   SR:0.001997 CR:1.0000000008 BCR:1.0000000008
2023_0_60   SR:0.001797 CR:1.0000000008 BCR:1.0000000008
2023_0_61   SR:0.001617 CR:1.0000000008 BCR:1.0000000008
2023_0_62   SR:0.001456 CR:1.0000000008 BCR:1.0000000008
2023_0_63   SR:0.001310 CR:1.0000000008 BCR:1.0000000008
2023_0_64   SR:0.001179 CR:1.0000000008 BCR:1.0000000008
2023_0_65   SR:0.001061 CR:1.0000000008 BCR:1.0000000008
2023_0_66   SR:0.000955 CR:1.0000000008 BCR:1.0000000008
2023_0_67   SR:0.000860 CR:1.0000000008 BCR:1.0000000008
2023_0_68   SR:0.000774 CR:1.0000000008 BCR:1.0000000008
2023_0_69   SR:0.000696 CR:1.0000000008 BCR:1.0000000008
2023_0_70   SR:0.000627 CR:1.0000000008 BCR:1.0000000008
2023_0_71   SR:0.000564 CR:1.0000000008 BCR:1.0000000008
2023_0_72   SR:0.000508 CR:1.0000000008 BCR:1.0000000008
2023_0_73   SR:0.000457 CR:1.0000000008 BCR:1.0000000008
2023_0_74   SR:0.000411 CR:1.0000000008 BCR:1.0000000008
2023_0_75   SR:0.000370 CR:1.0000000008 BCR:1.0000000008
2023_0_76   SR:0.000333 CR:1.0000000008 BCR:1.0000000008
2023_0_77   SR:0.000300 CR:1.0000000008 BCR:1.0000000008
2023_0_78   SR:0.000270 CR:1.0000000008 BCR:1.0000000008
2023_0_79   SR:0.000243 CR:1.0000000008 BCR:1.0000000008
2023_0_80   SR:0.000218 CR:1.0000000008 BCR:1.0000000008
2023_0_81   SR:0.000197 CR:1.0000000008 BCR:1.0000000008
2023_0_82   SR:0.000177 CR:1.0000000008 BCR:1.0000000008
2023_0_83   SR:0.000159 CR:1.0000000008 BCR:1.0000000008
2023_0_84   SR:0.000143 CR:1.0000000008 BCR:1.0000000008
2023_0_85   SR:0.000129 CR:1.0000000008 BCR:1.0000000008
2023_0_86   SR:0.000116 CR:1.0000000008 BCR:1.0000000008
2023_0_87   SR:0.000104 CR:1.0000000008 BCR:1.0000000008
2023_0_88   SR:0.000094 CR:1.0000000008 BCR:1.0000000008
2023_0_89   SR:0.000085 CR:1.0000000008 BCR:1.0000000008
2023_0_90   SR:0.000076 CR:1.0000000008 BCR:1.0000000008
2023_0_91   SR:0.000069 CR:1.0000000008 BCR:1.0000000008
2023_0_92   SR:0.000062 CR:1.0000000008 BCR:1.0000000008
2023_0_93   SR:0.000056 CR:1.0000000008 BCR:1.0000000008
2023_0_94   SR:0.000050 CR:1.0000000008 BCR:1.0000000008
2023_0_95   SR:0.000045 CR:1.0000000008 BCR:1.0000000008
2023_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2023_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2023_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2023_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2023_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2023_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2023_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2023_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2023_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2023_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2023_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2023_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2023_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2023_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2023_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 305255, Actual GHG Offset Mg 305255
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384850
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.615150
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.046955 (DELTA:0.046955)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384850 / 0.337895 (DELTA:0.046955)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.064067 (DELTA:0.064067)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615150 / 0.551083 (DELTA:0.064067)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65258 / $65258 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59642 / $59642 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72758 / $72758 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63565 / $63565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61508 / $65258 R:0.942537
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59642 / $59642 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69008 / $72758 R:0.948460
modified cross subsidized price / cost ALT pickup.ICE                 $63565 / $63565 R:1.000000

cross subsidized price / cost ALT BEV                                 $138017 / $138017 R:1.000000
cross subsidized price / cost ALT ICE                                 $62055 / $62055 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59643 / $59643 R:1.000000
cross subsidized price / cost ALT pickup                              $63565 / $63565 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62908 / $62908 R:1.000000

2023_0_0  SCORE:0.017545, CE:0.064067, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2024  Iteration=0 Ford
2024_0_0    SR:1.000000 CR:1.0017899275 BCR:1.0017899275
2024_0_1    SR:0.900000 CR:1.0017899275 BCR:1.0017899275
2024_0_2    SR:0.810000 CR:1.0017899275 BCR:1.0017899275
2024_0_3    SR:0.729000 CR:1.0017899275 BCR:1.0017899275
2024_0_4    SR:0.656100 CR:1.0017899275 BCR:1.0017899275
2024_0_5    SR:0.590490 CR:1.0017899275 BCR:1.0017899275
2024_0_6    SR:0.531441 CR:1.0017899275 BCR:1.0017899275
2024_0_7    SR:0.478297 CR:1.0017899275 BCR:1.0017899275
2024_0_8    SR:0.430467 CR:1.0017899275 BCR:1.0017899275
2024_0_9    SR:0.387420 CR:1.0017899275 BCR:1.0017899275
2024_0_10   SR:0.348678 CR:1.0017899275 BCR:1.0017899275
2024_0_11   SR:0.313811 CR:1.0017899275 BCR:1.0017899275
2024_0_12   SR:0.282430 CR:1.0017899275 BCR:1.0017899275
2024_0_13   SR:0.254187 CR:1.0017899275 BCR:1.0017899275
2024_0_14   SR:0.228768 CR:1.0017899275 BCR:1.0017899275
2024_0_15   SR:0.205891 CR:1.0017899275 BCR:1.0017899275
2024_0_16   SR:0.185302 CR:1.0017899275 BCR:1.0017899275
2024_0_17   SR:0.166772 CR:1.0017899275 BCR:1.0017899275
2024_0_18   SR:0.150095 CR:1.0017899275 BCR:1.0017899275
2024_0_19   SR:0.135085 CR:1.0017899275 BCR:1.0017899275
2024_0_20   SR:0.121577 CR:1.0017899275 BCR:1.0017899275
2024_0_21   SR:0.109419 CR:1.0017899275 BCR:1.0017899275
2024_0_22   SR:0.098477 CR:1.0017899275 BCR:1.0017899275
2024_0_23   SR:0.088629 CR:1.0017899275 BCR:1.0017899275
2024_0_24   SR:0.079766 CR:1.0017899275 BCR:1.0017899275
2024_0_25   SR:0.071790 CR:1.0017899275 BCR:1.0017899275
2024_0_26   SR:0.064611 CR:1.0017899275 BCR:1.0017899275
2024_0_27   SR:0.058150 CR:1.0017899275 BCR:1.0017899275
2024_0_28   SR:0.052335 CR:1.0017899275 BCR:1.0017899275
2024_0_29   SR:0.047101 CR:1.0017899275 BCR:1.0017899275
2024_0_30   SR:0.042391 CR:1.0017899275 BCR:1.0017899275
2024_0_31   SR:0.038152 CR:1.0017899275 BCR:1.0017899275
2024_0_32   SR:0.034337 CR:1.0017899275 BCR:1.0017899275
2024_0_33   SR:0.030903 CR:1.0017899275 BCR:1.0017899275
2024_0_34   SR:0.027813 CR:1.0017899275 BCR:1.0017899275
2024_0_35   SR:0.025032 CR:1.0017899275 BCR:1.0017899275
2024_0_36   SR:0.022528 CR:1.0017899275 BCR:1.0017899275
2024_0_37   SR:0.020276 CR:1.0017899275 BCR:1.0017899275
2024_0_38   SR:0.018248 CR:1.0017899275 BCR:1.0017899275
2024_0_39   SR:0.016423 CR:1.0017899275 BCR:1.0017899275
2024_0_40   SR:0.014781 CR:1.0017899275 BCR:1.0017899275
2024_0_41   SR:0.013303 CR:1.0017899275 BCR:1.0017899275
2024_0_42   SR:0.011973 CR:1.0017899275 BCR:1.0017899275
2024_0_43   SR:0.010775 CR:1.0017899275 BCR:1.0017899275
2024_0_44   SR:0.009698 CR:1.0017899275 BCR:1.0017899275
2024_0_45   SR:0.008728 CR:1.0017899275 BCR:1.0017899275
2024_0_46   SR:0.007855 CR:1.0017899275 BCR:1.0017899275
2024_0_47   SR:0.007070 CR:1.0017899275 BCR:1.0017899275
2024_0_48   SR:0.006363 CR:1.0017899275 BCR:1.0017899275
2024_0_49   SR:0.005726 CR:1.0017899275 BCR:1.0017899275
2024_0_50   SR:0.005154 CR:1.0017899275 BCR:1.0017899275
2024_0_51   SR:0.004638 CR:1.0017899275 BCR:1.0017899275
2024_0_52   SR:0.004175 CR:1.0017899275 BCR:1.0017899275
2024_0_53   SR:0.003757 CR:1.0017899275 BCR:1.0017899275
2024_0_54   SR:0.003381 CR:1.0017899275 BCR:1.0017899275
2024_0_55   SR:0.003043 CR:1.0017899275 BCR:1.0017899275
2024_0_56   SR:0.002739 CR:1.0017899275 BCR:1.0017899275
2024_0_57   SR:0.002465 CR:1.0017899275 BCR:1.0017899275
2024_0_58   SR:0.002219 CR:1.0017899275 BCR:1.0017899275
2024_0_59   SR:0.001997 CR:1.0017899275 BCR:1.0017899275
2024_0_60   SR:0.001797 CR:1.0017899275 BCR:1.0017899275
2024_0_61   SR:0.001617 CR:1.0017899275 BCR:1.0017899275
2024_0_62   SR:0.001456 CR:1.0017899275 BCR:1.0017899275
2024_0_63   SR:0.001310 CR:1.0017899275 BCR:1.0017899275
2024_0_64   SR:0.001179 CR:1.0017899275 BCR:1.0017899275
2024_0_65   SR:0.001061 CR:1.0017899275 BCR:1.0017899275
2024_0_66   SR:0.000955 CR:1.0017899275 BCR:1.0017899275
2024_0_67   SR:0.000860 CR:1.0017899275 BCR:1.0017899275
2024_0_68   SR:0.000774 CR:1.0017899275 BCR:1.0017899275
2024_0_69   SR:0.000696 CR:1.0017899275 BCR:1.0017899275
2024_0_70   SR:0.000627 CR:1.0017899275 BCR:1.0017899275
2024_0_71   SR:0.000564 CR:1.0017899275 BCR:1.0017899275
2024_0_72   SR:0.000508 CR:1.0017899275 BCR:1.0017899275
2024_0_73   SR:0.000457 CR:1.0017899275 BCR:1.0017899275
2024_0_74   SR:0.000411 CR:1.0017899275 BCR:1.0017899275
2024_0_75   SR:0.000370 CR:1.0017899275 BCR:1.0017899275
2024_0_76   SR:0.000333 CR:1.0017899275 BCR:1.0017899275
2024_0_77   SR:0.000300 CR:1.0017899275 BCR:1.0017899275
2024_0_78   SR:0.000270 CR:1.0017899275 BCR:1.0017899275
2024_0_79   SR:0.000243 CR:1.0017899275 BCR:1.0017899275
2024_0_80   SR:0.000218 CR:1.0017899275 BCR:1.0017899275
2024_0_81   SR:0.000197 CR:1.0017899275 BCR:1.0017899275
2024_0_82   SR:0.000177 CR:1.0017899275 BCR:1.0017899275
2024_0_83   SR:0.000159 CR:1.0017899275 BCR:1.0017899275
2024_0_84   SR:0.000143 CR:1.0017899275 BCR:1.0017899275
2024_0_85   SR:0.000129 CR:1.0017899275 BCR:1.0017899275
2024_0_86   SR:0.000116 CR:1.0017899275 BCR:1.0017899275
2024_0_87   SR:0.000104 CR:1.0017899275 BCR:1.0017899275
2024_0_88   SR:0.000094 CR:1.0017899275 BCR:1.0017899275
2024_0_89   SR:0.000085 CR:1.0017899275 BCR:1.0017899275
2024_0_90   SR:0.000076 CR:1.0017899275 BCR:1.0017899275
2024_0_91   SR:0.000069 CR:1.0017899275 BCR:1.0017899275
2024_0_92   SR:0.000062 CR:1.0017899275 BCR:1.0017899275
2024_0_93   SR:0.000056 CR:1.0017899275 BCR:1.0017899275
2024_0_94   SR:0.000050 CR:1.0017899275 BCR:1.0017899275
2024_0_95   SR:0.000045 CR:1.0017899275 BCR:1.0017899275
2024_0_96   SR:0.000040 CR:1.0017899275 BCR:1.0017899275
2024_0_97   SR:0.000036 CR:1.0017899275 BCR:1.0017899275
2024_0_98   SR:0.000033 CR:1.0017899275 BCR:1.0017899275
2024_0_99   SR:0.000030 CR:1.0017899275 BCR:1.0017899275
2024_0_100  SR:0.000027 CR:1.0017899275 BCR:1.0017899275
2024_0_101  SR:0.000024 CR:1.0017899275 BCR:1.0017899275
2024_0_102  SR:0.000022 CR:1.0017899275 BCR:1.0017899275
2024_0_103  SR:0.000019 CR:1.0017899275 BCR:1.0017899275
2024_0_104  SR:0.000017 CR:1.0017899275 BCR:1.0017899275
2024_0_105  SR:0.000016 CR:1.0017899275 BCR:1.0017899275
2024_0_106  SR:0.000014 CR:1.0017899275 BCR:1.0017899275
2024_0_107  SR:0.000013 CR:1.0017899275 BCR:1.0017899275
2024_0_108  SR:0.000011 CR:1.0017899275 BCR:1.0017899275
2024_0_109  SR:0.000010 CR:1.0017899275 BCR:1.0017899275
2024_0_110  SR:0.000009 CR:1.0017899275 BCR:1.0017899275
PRODUCER FINAL COMPLIANCE DELTA 0.001790
Target GHG Offset Mg -126565, Actual GHG Offset Mg -158206
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384447
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.615553
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.061932 (DELTA:0.061932)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384447 / 0.322515 (DELTA:0.061932)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.090706 (DELTA:0.090706)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615553 / 0.524846 (DELTA:0.090706)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64269 / $64269 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71064 / $71064 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63456 / $63456 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60269 / $64269 R:0.937762
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59583 / $59583 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67064 / $71064 R:0.943713
modified cross subsidized price / cost ALT pickup.ICE                 $63456 / $63456 R:1.000000

cross subsidized price / cost ALT BEV                                 $135333 / $135333 R:1.000000
cross subsidized price / cost ALT ICE                                 $61967 / $61967 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup                              $63457 / $63457 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62947 / $62947 R:1.000000

2024_0_0  SCORE:0.024841, CE:0.090706, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2025  Iteration=0 Ford
2025_0_0    SR:1.000000 CR:1.0066642761 BCR:1.0066642761
2025_0_1    SR:0.900000 CR:1.0066642761 BCR:1.0066642761
2025_0_2    SR:0.810000 CR:1.0066642761 BCR:1.0066642761
2025_0_3    SR:0.729000 CR:1.0066642761 BCR:1.0066642761
2025_0_4    SR:0.656100 CR:1.0066642761 BCR:1.0066642761
2025_0_5    SR:0.590490 CR:1.0066642761 BCR:1.0066642761
2025_0_6    SR:0.531441 CR:1.0066642761 BCR:1.0066642761
2025_0_7    SR:0.478297 CR:1.0066642761 BCR:1.0066642761
2025_0_8    SR:0.430467 CR:1.0066642761 BCR:1.0066642761
2025_0_9    SR:0.387420 CR:1.0066642761 BCR:1.0066642761
2025_0_10   SR:0.348678 CR:1.0066642761 BCR:1.0066642761
2025_0_11   SR:0.313811 CR:1.0066642761 BCR:1.0066642761
2025_0_12   SR:0.282430 CR:1.0066642761 BCR:1.0066642761
2025_0_13   SR:0.254187 CR:1.0066642761 BCR:1.0066642761
2025_0_14   SR:0.228768 CR:1.0066642761 BCR:1.0066642761
2025_0_15   SR:0.205891 CR:1.0066642761 BCR:1.0066642761
2025_0_16   SR:0.185302 CR:1.0066642761 BCR:1.0066642761
2025_0_17   SR:0.166772 CR:1.0066642761 BCR:1.0066642761
2025_0_18   SR:0.150095 CR:1.0043362379 BCR:1.0043362379
2025_0_19   SR:0.135085 CR:1.0043362379 BCR:1.0043362379
2025_0_20   SR:0.121577 CR:1.0043362379 BCR:1.0043362379
2025_0_21   SR:0.109419 CR:1.0043362379 BCR:1.0043362379
2025_0_22   SR:0.098477 CR:1.0043362379 BCR:1.0043362379
2025_0_23   SR:0.088629 CR:1.0042960644 BCR:1.0042960644
2025_0_24   SR:0.079766 CR:1.0042960644 BCR:1.0042960644
2025_0_25   SR:0.071790 CR:1.0042577982 BCR:1.0042577982
2025_0_26   SR:0.064611 CR:1.0042577982 BCR:1.0042577982
2025_0_27   SR:0.058150 CR:1.0042577982 BCR:1.0042577982
2025_0_28   SR:0.052335 CR:1.0042577982 BCR:1.0042577982
2025_0_29   SR:0.047101 CR:1.0042577982 BCR:1.0042577982
2025_0_30   SR:0.042391 CR:1.0042577982 BCR:1.0042577982
2025_0_31   SR:0.038152 CR:1.0042577982 BCR:1.0042577982
2025_0_32   SR:0.034337 CR:1.0042577982 BCR:1.0042577982
2025_0_33   SR:0.030903 CR:1.0042577982 BCR:1.0042577982
2025_0_34   SR:0.027813 CR:1.0042577982 BCR:1.0042577982
2025_0_35   SR:0.025032 CR:1.0042577982 BCR:1.0042577982
2025_0_36   SR:0.022528 CR:1.0042577982 BCR:1.0042577982
2025_0_37   SR:0.020276 CR:1.0042577982 BCR:1.0042577982
2025_0_38   SR:0.018248 CR:1.0036929846 BCR:1.0036929846
2025_0_39   SR:0.016423 CR:1.0036929846 BCR:1.0036929846
2025_0_40   SR:0.014781 CR:1.0036929846 BCR:1.0036929846
2025_0_41   SR:0.013303 CR:1.0036929846 BCR:1.0036929846
2025_0_42   SR:0.011973 CR:1.0036929846 BCR:1.0036929846
2025_0_43   SR:0.010775 CR:1.0036929846 BCR:1.0036929846
2025_0_44   SR:0.009698 CR:1.0036929846 BCR:1.0036929846
2025_0_45   SR:0.008728 CR:1.0036929846 BCR:1.0036929846
2025_0_46   SR:0.007855 CR:1.0036929846 BCR:1.0036929846
2025_0_47   SR:0.007070 CR:1.0036929846 BCR:1.0036929846
2025_0_48   SR:0.006363 CR:1.0036929846 BCR:1.0036929846
2025_0_49   SR:0.005726 CR:1.0036929846 BCR:1.0036929846
2025_0_50   SR:0.005154 CR:1.0036929846 BCR:1.0036929846
2025_0_51   SR:0.004638 CR:1.0036929846 BCR:1.0036929846
2025_0_52   SR:0.004175 CR:1.0036929846 BCR:1.0036929846
2025_0_53   SR:0.003757 CR:1.0036929846 BCR:1.0036929846
2025_0_54   SR:0.003381 CR:1.0036929846 BCR:1.0036929846
2025_0_55   SR:0.003043 CR:1.0036929846 BCR:1.0036929846
2025_0_56   SR:0.002739 CR:1.0036929846 BCR:1.0036929846
2025_0_57   SR:0.002465 CR:1.0036929846 BCR:1.0036929846
2025_0_58   SR:0.002219 CR:1.0036929846 BCR:1.0036929846
2025_0_59   SR:0.001997 CR:1.0036929846 BCR:1.0036929846
2025_0_60   SR:0.001797 CR:1.0036929846 BCR:1.0036929846
2025_0_61   SR:0.001617 CR:1.0036430359 BCR:1.0036430359
2025_0_62   SR:0.001456 CR:1.0036430359 BCR:1.0036430359
2025_0_63   SR:0.001310 CR:1.0036430359 BCR:1.0036430359
2025_0_64   SR:0.001179 CR:1.0036430359 BCR:1.0036430359
2025_0_65   SR:0.001061 CR:1.0036430359 BCR:1.0036430359
2025_0_66   SR:0.000955 CR:1.0036430359 BCR:1.0036430359
2025_0_67   SR:0.000860 CR:1.0036430359 BCR:1.0036430359
2025_0_68   SR:0.000774 CR:1.0036430359 BCR:1.0036430359
2025_0_69   SR:0.000696 CR:1.0036430359 BCR:1.0036430359
2025_0_70   SR:0.000627 CR:1.0036430359 BCR:1.0036430359
2025_0_71   SR:0.000564 CR:1.0036430359 BCR:1.0036430359
2025_0_72   SR:0.000508 CR:1.0036430359 BCR:1.0036430359
2025_0_73   SR:0.000457 CR:1.0036430359 BCR:1.0036430359
2025_0_74   SR:0.000411 CR:1.0036430359 BCR:1.0036430359
2025_0_75   SR:0.000370 CR:1.0036430359 BCR:1.0036430359
2025_0_76   SR:0.000333 CR:1.0036430359 BCR:1.0036430359
2025_0_77   SR:0.000300 CR:1.0036430359 BCR:1.0036430359
2025_0_78   SR:0.000270 CR:1.0036430359 BCR:1.0036430359
2025_0_79   SR:0.000243 CR:1.0036430359 BCR:1.0036430359
2025_0_80   SR:0.000218 CR:1.0036430359 BCR:1.0036430359
2025_0_81   SR:0.000197 CR:1.0036430359 BCR:1.0036430359
2025_0_82   SR:0.000177 CR:1.0036430359 BCR:1.0036430359
2025_0_83   SR:0.000159 CR:1.0036430359 BCR:1.0036430359
2025_0_84   SR:0.000143 CR:1.0036430359 BCR:1.0036430359
2025_0_85   SR:0.000129 CR:1.0036430359 BCR:1.0036430359
2025_0_86   SR:0.000116 CR:1.0036430359 BCR:1.0036430359
2025_0_87   SR:0.000104 CR:1.0036430359 BCR:1.0036430359
2025_0_88   SR:0.000094 CR:1.0036430359 BCR:1.0036430359
2025_0_89   SR:0.000085 CR:1.0036430359 BCR:1.0036430359
2025_0_90   SR:0.000076 CR:1.0036406517 BCR:1.0036406517
2025_0_91   SR:0.000069 CR:1.0036406517 BCR:1.0036406517
2025_0_92   SR:0.000062 CR:1.0036406517 BCR:1.0036406517
2025_0_93   SR:0.000056 CR:1.0036406517 BCR:1.0036406517
2025_0_94   SR:0.000050 CR:1.0036406517 BCR:1.0036406517
2025_0_95   SR:0.000045 CR:1.0036406517 BCR:1.0036406517
2025_0_96   SR:0.000040 CR:1.0036406517 BCR:1.0036406517
2025_0_97   SR:0.000036 CR:1.0036406517 BCR:1.0036406517
2025_0_98   SR:0.000033 CR:1.0036406517 BCR:1.0036406517
2025_0_99   SR:0.000030 CR:1.0036406517 BCR:1.0036406517
2025_0_100  SR:0.000027 CR:1.0036406517 BCR:1.0036406517
2025_0_101  SR:0.000024 CR:1.0036406517 BCR:1.0036406517
2025_0_102  SR:0.000022 CR:1.0036406517 BCR:1.0036406517
2025_0_103  SR:0.000019 CR:1.0036406517 BCR:1.0036406517
2025_0_104  SR:0.000017 CR:1.0036406517 BCR:1.0036406517
2025_0_105  SR:0.000016 CR:1.0036406517 BCR:1.0036406517
2025_0_106  SR:0.000014 CR:1.0036406517 BCR:1.0036406517
2025_0_107  SR:0.000013 CR:1.0036406517 BCR:1.0036406517
2025_0_108  SR:0.000011 CR:1.0036406517 BCR:1.0036406517
2025_0_109  SR:0.000010 CR:1.0036406517 BCR:1.0036406517
2025_0_110  SR:0.000009 CR:1.0036406517 BCR:1.0036406517
PRODUCER FINAL COMPLIANCE DELTA 0.003641
Target GHG Offset Mg -251802, Actual GHG Offset Mg -314712
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.019130
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.365228
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.615642
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019130 / 0.076872 (DELTA:0.057742)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.365228 / 0.307487 (DELTA:0.057742)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.122392 (DELTA:0.122392)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615642 / 0.493249 (DELTA:0.122392)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63483 / $63483 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59524 / $59524 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69629 / $69629 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63350 / $63350 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59233 / $63483 R:0.933053
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59524 / $59524 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65379 / $69629 R:0.938962
modified cross subsidized price / cost ALT pickup.ICE                 $63350 / $63350 R:1.000000

cross subsidized price / cost ALT BEV                                 $63495 / $63495 R:1.000000
cross subsidized price / cost ALT ICE                                 $61925 / $61925 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59721 / $59721 R:1.000000
cross subsidized price / cost ALT pickup                              $63351 / $63351 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62952 / $62952 R:1.000000

2025_0_0  SCORE:0.033518, CE:0.122392, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2026  Iteration=0 Ford
2026_0_0    SR:1.000000 CR:1.0037840037 BCR:1.0037840037
2026_0_1    SR:0.900000 CR:1.0037840037 BCR:1.0037840037
2026_0_2    SR:0.810000 CR:1.0037840037 BCR:1.0037840037
2026_0_3    SR:0.729000 CR:1.0037840037 BCR:1.0037840037
2026_0_4    SR:0.656100 CR:1.0037840037 BCR:1.0037840037
2026_0_5    SR:0.590490 CR:1.0037840037 BCR:1.0037840037
2026_0_6    SR:0.531441 CR:1.0037840037 BCR:1.0037840037
2026_0_7    SR:0.478297 CR:1.0037840037 BCR:1.0037840037
2026_0_8    SR:0.430467 CR:1.0037840037 BCR:1.0037840037
2026_0_9    SR:0.387420 CR:1.0037840037 BCR:1.0037840037
2026_0_10   SR:0.348678 CR:1.0037840037 BCR:1.0037840037
2026_0_11   SR:0.313811 CR:1.0037840037 BCR:1.0037840037
2026_0_12   SR:0.282430 CR:1.0037840037 BCR:1.0037840037
2026_0_13   SR:0.254187 CR:1.0037840037 BCR:1.0037840037
2026_0_14   SR:0.228768 CR:1.0037840037 BCR:1.0037840037
2026_0_15   SR:0.205891 CR:1.0037840037 BCR:1.0037840037
2026_0_16   SR:0.185302 CR:1.0037840037 BCR:1.0037840037
2026_0_17   SR:0.166772 CR:1.0037840037 BCR:1.0037840037
2026_0_18   SR:0.150095 CR:1.0024124263 BCR:1.0024124263
2026_0_19   SR:0.135085 CR:1.0024124263 BCR:1.0024124263
2026_0_20   SR:0.121577 CR:1.0020135355 BCR:1.0020135355
2026_0_21   SR:0.109419 CR:1.0020135355 BCR:1.0020135355
2026_0_22   SR:0.098477 CR:1.0017830291 BCR:1.0017830291
2026_0_23   SR:0.088629 CR:1.0017830291 BCR:1.0017830291
2026_0_24   SR:0.079766 CR:1.0017830291 BCR:1.0017830291
2026_0_25   SR:0.071790 CR:1.0017830291 BCR:1.0017830291
2026_0_26   SR:0.064611 CR:1.0017830291 BCR:1.0017830291
2026_0_27   SR:0.058150 CR:1.0017830291 BCR:1.0017830291
2026_0_28   SR:0.052335 CR:1.0017830291 BCR:1.0017830291
2026_0_29   SR:0.047101 CR:1.0017830291 BCR:1.0017830291
2026_0_30   SR:0.042391 CR:1.0017830291 BCR:1.0017830291
2026_0_31   SR:0.038152 CR:1.0017830291 BCR:1.0017830291
2026_0_32   SR:0.034337 CR:1.0017830291 BCR:1.0017830291
2026_0_33   SR:0.030903 CR:1.0017830291 BCR:1.0017830291
2026_0_34   SR:0.027813 CR:1.0017830291 BCR:1.0017830291
2026_0_35   SR:0.025032 CR:1.0009824601 BCR:1.0009824601
2026_0_36   SR:0.022528 CR:1.0009824601 BCR:1.0009824601
2026_0_37   SR:0.020276 CR:1.0009824601 BCR:1.0009824601
2026_0_38   SR:0.018248 CR:1.0009824601 BCR:1.0009824601
2026_0_39   SR:0.016423 CR:1.0009824601 BCR:1.0009824601
2026_0_40   SR:0.014781 CR:1.0009824601 BCR:1.0009824601
2026_0_41   SR:0.013303 CR:1.0009824601 BCR:1.0009824601
2026_0_42   SR:0.011973 CR:1.0009824601 BCR:1.0009824601
2026_0_43   SR:0.010775 CR:1.0009824601 BCR:1.0009824601
2026_0_44   SR:0.009698 CR:1.0009824601 BCR:1.0009824601
2026_0_45   SR:0.008728 CR:1.0009824601 BCR:1.0009824601
2026_0_46   SR:0.007855 CR:1.0009824601 BCR:1.0009824601
2026_0_47   SR:0.007070 CR:1.0009824601 BCR:1.0009824601
2026_0_48   SR:0.006363 CR:1.0009824601 BCR:1.0009824601
2026_0_49   SR:0.005726 CR:1.0009824601 BCR:1.0009824601
2026_0_50   SR:0.005154 CR:1.0009824601 BCR:1.0009824601
2026_0_51   SR:0.004638 CR:1.0009824601 BCR:1.0009824601
2026_0_52   SR:0.004175 CR:1.0009824601 BCR:1.0009824601
2026_0_53   SR:0.003757 CR:1.0009824601 BCR:1.0009824601
2026_0_54   SR:0.003381 CR:1.0009824601 BCR:1.0009824601
2026_0_55   SR:0.003043 CR:1.0009824601 BCR:1.0009824601
2026_0_56   SR:0.002739 CR:1.0009824601 BCR:1.0009824601
2026_0_57   SR:0.002465 CR:1.0009824601 BCR:1.0009824601
2026_0_58   SR:0.002219 CR:1.0009824601 BCR:1.0009824601
2026_0_59   SR:0.001997 CR:1.0009824601 BCR:1.0009824601
2026_0_60   SR:0.001797 CR:1.0009824601 BCR:1.0009824601
2026_0_61   SR:0.001617 CR:1.0009824601 BCR:1.0009824601
2026_0_62   SR:0.001456 CR:1.0009824601 BCR:1.0009824601
2026_0_63   SR:0.001310 CR:1.0009824601 BCR:1.0009824601
2026_0_64   SR:0.001179 CR:1.0009824601 BCR:1.0009824601
2026_0_65   SR:0.001061 CR:1.0009824601 BCR:1.0009824601
2026_0_66   SR:0.000955 CR:1.0009824601 BCR:1.0009824601
2026_0_67   SR:0.000860 CR:1.0009824601 BCR:1.0009824601
2026_0_68   SR:0.000774 CR:1.0009824601 BCR:1.0009824601
2026_0_69   SR:0.000696 CR:1.0009824601 BCR:1.0009824601
2026_0_70   SR:0.000627 CR:1.0009824601 BCR:1.0009824601
2026_0_71   SR:0.000564 CR:1.0009824601 BCR:1.0009824601
2026_0_72   SR:0.000508 CR:1.0009824601 BCR:1.0009824601
2026_0_73   SR:0.000457 CR:1.0009824601 BCR:1.0009824601
2026_0_74   SR:0.000411 CR:1.0009824601 BCR:1.0009824601
2026_0_75   SR:0.000370 CR:1.0009824601 BCR:1.0009824601
2026_0_76   SR:0.000333 CR:1.0009824601 BCR:1.0009824601
2026_0_77   SR:0.000300 CR:1.0009824601 BCR:1.0009824601
2026_0_78   SR:0.000270 CR:1.0009824601 BCR:1.0009824601
2026_0_79   SR:0.000243 CR:1.0009823559 BCR:1.0009823559
2026_0_80   SR:0.000218 CR:1.0009762483 BCR:1.0009762483
2026_0_81   SR:0.000197 CR:1.0009762483 BCR:1.0009762483
2026_0_82   SR:0.000177 CR:1.0009762483 BCR:1.0009762483
2026_0_83   SR:0.000159 CR:1.0009762483 BCR:1.0009762483
2026_0_84   SR:0.000143 CR:1.0009762483 BCR:1.0009762483
2026_0_85   SR:0.000129 CR:1.0009762483 BCR:1.0009762483
2026_0_86   SR:0.000116 CR:1.0009762483 BCR:1.0009762483
2026_0_87   SR:0.000104 CR:1.0009762483 BCR:1.0009762483
2026_0_88   SR:0.000094 CR:1.0009762483 BCR:1.0009762483
2026_0_89   SR:0.000085 CR:1.0009762483 BCR:1.0009762483
2026_0_90   SR:0.000076 CR:1.0009762483 BCR:1.0009762483
2026_0_91   SR:0.000069 CR:1.0009762483 BCR:1.0009762483
2026_0_92   SR:0.000062 CR:1.0009762483 BCR:1.0009762483
2026_0_93   SR:0.000056 CR:1.0009762483 BCR:1.0009762483
2026_0_94   SR:0.000050 CR:1.0009762483 BCR:1.0009762483
2026_0_95   SR:0.000045 CR:1.0009748092 BCR:1.0009748092
2026_0_96   SR:0.000040 CR:1.0009748092 BCR:1.0009748092
2026_0_97   SR:0.000036 CR:1.0009748092 BCR:1.0009748092
2026_0_98   SR:0.000033 CR:1.0009748092 BCR:1.0009748092
2026_0_99   SR:0.000030 CR:1.0009748092 BCR:1.0009748092
2026_0_100  SR:0.000027 CR:1.0009748092 BCR:1.0009748092
2026_0_101  SR:0.000024 CR:1.0009748092 BCR:1.0009748092
2026_0_102  SR:0.000022 CR:1.0009748092 BCR:1.0009748092
2026_0_103  SR:0.000019 CR:1.0009748092 BCR:1.0009748092
2026_0_104  SR:0.000017 CR:1.0009748092 BCR:1.0009748092
2026_0_105  SR:0.000016 CR:1.0009748092 BCR:1.0009748092
2026_0_106  SR:0.000014 CR:1.0009748092 BCR:1.0009748092
2026_0_107  SR:0.000013 CR:1.0009748092 BCR:1.0009748092
2026_0_108  SR:0.000011 CR:1.0009748092 BCR:1.0009748092
2026_0_109  SR:0.000010 CR:1.0009748092 BCR:1.0009748092
2026_0_110  SR:0.000009 CR:1.0009748092 BCR:1.0009748092
PRODUCER FINAL COMPLIANCE DELTA 0.000975
Target GHG Offset Mg -94146, Actual GHG Offset Mg -110541
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.065719
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.318296
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.615985
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.065719 / 0.095161 (DELTA:0.029442)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.318296 / 0.288854 (DELTA:0.029442)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123197 (DELTA:0.123197)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615985 / 0.492788 (DELTA:0.123197)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63215 / $63215 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59467 / $59467 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69208 / $69208 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63237 / $63237 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58715 / $63215 R:0.928815
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59467 / $59467 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64708 / $69208 R:0.934979
modified cross subsidized price / cost ALT pickup.ICE                 $63237 / $63237 R:1.000000

cross subsidized price / cost ALT BEV                                 $63219 / $63219 R:1.000000
cross subsidized price / cost ALT ICE                                 $61952 / $61952 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60109 / $60109 R:1.000000
cross subsidized price / cost ALT pickup                              $63237 / $63237 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62881 / $62881 R:1.000000

2026_0_0  SCORE:0.033739, CE:0.123197, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2027  Iteration=0 Ford
2027_0_0    SR:1.000000 CR:1.0046652555 BCR:1.0046652555
2027_0_1    SR:0.900000 CR:1.0046652555 BCR:1.0046652555
2027_0_2    SR:0.810000 CR:1.0046652555 BCR:1.0046652555
2027_0_3    SR:0.729000 CR:1.0046652555 BCR:1.0046652555
2027_0_4    SR:0.656100 CR:1.0046652555 BCR:1.0046652555
2027_0_5    SR:0.590490 CR:1.0046652555 BCR:1.0046652555
2027_0_6    SR:0.531441 CR:1.0046652555 BCR:1.0046652555
2027_0_7    SR:0.478297 CR:1.0046652555 BCR:1.0046652555
2027_0_8    SR:0.430467 CR:1.0046652555 BCR:1.0046652555
2027_0_9    SR:0.387420 CR:1.0046652555 BCR:1.0046652555
2027_0_10   SR:0.348678 CR:1.0046652555 BCR:1.0046652555
2027_0_11   SR:0.313811 CR:1.0046652555 BCR:1.0046652555
2027_0_12   SR:0.282430 CR:1.0046652555 BCR:1.0046652555
2027_0_13   SR:0.254187 CR:1.0046652555 BCR:1.0046652555
2027_0_14   SR:0.228768 CR:1.0032254457 BCR:1.0032254457
2027_0_15   SR:0.205891 CR:1.0032254457 BCR:1.0032254457
2027_0_16   SR:0.185302 CR:1.0028299093 BCR:1.0028299093
2027_0_17   SR:0.166772 CR:1.0028299093 BCR:1.0028299093
2027_0_18   SR:0.150095 CR:1.0025523901 BCR:1.0025523901
2027_0_19   SR:0.135085 CR:1.0025523901 BCR:1.0025523901
2027_0_20   SR:0.121577 CR:1.0025523901 BCR:1.0025523901
2027_0_21   SR:0.109419 CR:1.0025523901 BCR:1.0025523901
2027_0_22   SR:0.098477 CR:1.0025523901 BCR:1.0025523901
2027_0_23   SR:0.088629 CR:1.0025523901 BCR:1.0025523901
2027_0_24   SR:0.079766 CR:1.0025523901 BCR:1.0025523901
2027_0_25   SR:0.071790 CR:1.0025523901 BCR:1.0025523901
2027_0_26   SR:0.064611 CR:1.0004200935 BCR:1.0004200935
2027_0_27   SR:0.058150 CR:1.0004200935 BCR:1.0004200935
2027_0_28   SR:0.052335 CR:1.0004200935 BCR:1.0004200935
2027_0_29   SR:0.047101 CR:1.0004200935 BCR:1.0004200935
2027_0_30   SR:0.042391 CR:1.0004200935 BCR:1.0004200935
2027_0_31   SR:0.038152 CR:1.0004200935 BCR:1.0004200935
2027_0_32   SR:0.034337 CR:1.0004200935 BCR:1.0004200935
2027_0_33   SR:0.030903 CR:1.0004200935 BCR:1.0004200935
2027_0_34   SR:0.027813 CR:1.0004200935 BCR:1.0004200935
2027_0_35   SR:0.025032 CR:1.0004200935 BCR:1.0004200935
2027_0_36   SR:0.022528 CR:1.0004200935 BCR:1.0004200935
2027_0_37   SR:0.020276 CR:1.0004200935 BCR:1.0004200935
2027_0_38   SR:0.018248 CR:1.0004200935 BCR:1.0004200935
2027_0_39   SR:0.016423 CR:1.0004200935 BCR:1.0004200935
2027_0_40   SR:0.014781 CR:1.0004200935 BCR:1.0004200935
2027_0_41   SR:0.013303 CR:1.0004200935 BCR:1.0004200935
2027_0_42   SR:0.011973 CR:1.0004200935 BCR:1.0004200935
2027_0_43   SR:0.010775 CR:1.0004200935 BCR:1.0004200935
2027_0_44   SR:0.009698 CR:1.0004200935 BCR:1.0004200935
2027_0_45   SR:0.008728 CR:1.0004200935 BCR:1.0004200935
2027_0_46   SR:0.007855 CR:1.0004200935 BCR:1.0004200935
2027_0_47   SR:0.007070 CR:1.0004200935 BCR:1.0004200935
2027_0_48   SR:0.006363 CR:1.0004200935 BCR:1.0004200935
2027_0_49   SR:0.005726 CR:1.0004200935 BCR:1.0004200935
2027_0_50   SR:0.005154 CR:1.0004200935 BCR:1.0004200935
2027_0_51   SR:0.004638 CR:1.0004200935 BCR:1.0004200935
2027_0_52   SR:0.004175 CR:1.0004200935 BCR:1.0004200935
2027_0_53   SR:0.003757 CR:1.0004200935 BCR:1.0004200935
2027_0_54   SR:0.003381 CR:1.0004200935 BCR:1.0004200935
2027_0_55   SR:0.003043 CR:1.0004200935 BCR:1.0004200935
2027_0_56   SR:0.002739 CR:1.0004200935 BCR:1.0004200935
2027_0_57   SR:0.002465 CR:1.0004200935 BCR:1.0004200935
2027_0_58   SR:0.002219 CR:1.0004200935 BCR:1.0004200935
2027_0_59   SR:0.001997 CR:1.0004200935 BCR:1.0004200935
2027_0_60   SR:0.001797 CR:1.0004200935 BCR:1.0004200935
2027_0_61   SR:0.001617 CR:1.0003666878 BCR:1.0003666878
2027_0_62   SR:0.001456 CR:1.0003666878 BCR:1.0003666878
2027_0_63   SR:0.001310 CR:1.0003666878 BCR:1.0003666878
2027_0_64   SR:0.001179 CR:1.0003666878 BCR:1.0003666878
2027_0_65   SR:0.001061 CR:1.0003666878 BCR:1.0003666878
2027_0_66   SR:0.000955 CR:1.0003666878 BCR:1.0003666878
2027_0_67   SR:0.000860 CR:1.0003666878 BCR:1.0003666878
2027_0_68   SR:0.000774 CR:1.0003666878 BCR:1.0003666878
2027_0_69   SR:0.000696 CR:1.0003666878 BCR:1.0003666878
2027_0_70   SR:0.000627 CR:1.0003666878 BCR:1.0003666878
2027_0_71   SR:0.000564 CR:1.0003666878 BCR:1.0003666878
2027_0_72   SR:0.000508 CR:1.0003666878 BCR:1.0003666878
2027_0_73   SR:0.000457 CR:1.0003666878 BCR:1.0003666878
2027_0_74   SR:0.000411 CR:1.0003666878 BCR:1.0003666878
2027_0_75   SR:0.000370 CR:1.0003666878 BCR:1.0003666878
2027_0_76   SR:0.000333 CR:1.0003666878 BCR:1.0003666878
2027_0_77   SR:0.000300 CR:1.0003666878 BCR:1.0003666878
2027_0_78   SR:0.000270 CR:1.0003666878 BCR:1.0003666878
2027_0_79   SR:0.000243 CR:1.0003666878 BCR:1.0003666878
2027_0_80   SR:0.000218 CR:1.0003666878 BCR:1.0003666878
2027_0_81   SR:0.000197 CR:1.0003666878 BCR:1.0003666878
2027_0_82   SR:0.000177 CR:1.0003666878 BCR:1.0003666878
2027_0_83   SR:0.000159 CR:1.0003666878 BCR:1.0003666878
2027_0_84   SR:0.000143 CR:1.0003666878 BCR:1.0003666878
2027_0_85   SR:0.000129 CR:1.0003666878 BCR:1.0003666878
2027_0_86   SR:0.000116 CR:1.0003666878 BCR:1.0003666878
2027_0_87   SR:0.000104 CR:1.0003666878 BCR:1.0003666878
2027_0_88   SR:0.000094 CR:1.0003666878 BCR:1.0003666878
2027_0_89   SR:0.000085 CR:1.0003666878 BCR:1.0003666878
2027_0_90   SR:0.000076 CR:1.0003666878 BCR:1.0003666878
2027_0_91   SR:0.000069 CR:1.0003666878 BCR:1.0003666878
2027_0_92   SR:0.000062 CR:1.0003666878 BCR:1.0003666878
2027_0_93   SR:0.000056 CR:1.0003666878 BCR:1.0003666878
2027_0_94   SR:0.000050 CR:1.0003666878 BCR:1.0003666878
2027_0_95   SR:0.000045 CR:1.0003666878 BCR:1.0003666878
2027_0_96   SR:0.000040 CR:1.0003666878 BCR:1.0003666878
2027_0_97   SR:0.000036 CR:1.0003656149 BCR:1.0003656149
2027_0_98   SR:0.000033 CR:1.0003656149 BCR:1.0003656149
2027_0_99   SR:0.000030 CR:1.0003656149 BCR:1.0003656149
2027_0_100  SR:0.000027 CR:1.0003656149 BCR:1.0003656149
2027_0_101  SR:0.000024 CR:1.0003656149 BCR:1.0003656149
2027_0_102  SR:0.000022 CR:1.0003656149 BCR:1.0003656149
2027_0_103  SR:0.000019 CR:1.0003656149 BCR:1.0003656149
2027_0_104  SR:0.000017 CR:1.0003656149 BCR:1.0003656149
2027_0_105  SR:0.000016 CR:1.0003656149 BCR:1.0003656149
2027_0_106  SR:0.000014 CR:1.0003656149 BCR:1.0003656149
2027_0_107  SR:0.000013 CR:1.0003656149 BCR:1.0003656149
2027_0_108  SR:0.000011 CR:1.0003656149 BCR:1.0003656149
2027_0_109  SR:0.000010 CR:1.0003656149 BCR:1.0003656149
2027_0_110  SR:0.000009 CR:1.0003656149 BCR:1.0003656149
PRODUCER FINAL COMPLIANCE DELTA 0.000366
Target GHG Offset Mg -64654, Actual GHG Offset Mg -70695
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.097940
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.287241
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.614818
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097940 / 0.128958 (DELTA:0.031018)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.287241 / 0.256223 (DELTA:0.031018)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.122964 (DELTA:0.122964)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.614818 / 0.491855 (DELTA:0.122964)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61320 / $61320 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59411 / $59411 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65305 / $65305 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63135 / $63135 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56570 / $61320 R:0.922539
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59411 / $59411 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60555 / $65305 R:0.927265
modified cross subsidized price / cost ALT pickup.ICE                 $63135 / $63135 R:1.000000

cross subsidized price / cost ALT BEV                                 $61323 / $61323 R:1.000000
cross subsidized price / cost ALT ICE                                 $61949 / $61949 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59896 / $59896 R:1.000000
cross subsidized price / cost ALT pickup                              $63135 / $63135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62213 / $62213 R:1.000000

2027_0_0  SCORE:0.033675, CE:0.122964, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2028  Iteration=0 Ford
2028_0_0    SR:1.000000 CR:1.0008754730 BCR:1.0008754730
2028_0_1    SR:0.900000 CR:1.0008754730 BCR:1.0008754730
2028_0_2    SR:0.810000 CR:1.0008754730 BCR:1.0008754730
2028_0_3    SR:0.729000 CR:1.0008754730 BCR:1.0008754730
2028_0_4    SR:0.656100 CR:1.0008754730 BCR:1.0008754730
2028_0_5    SR:0.590490 CR:1.0008754730 BCR:1.0008754730
2028_0_6    SR:0.531441 CR:1.0008754730 BCR:1.0008754730
2028_0_7    SR:0.478297 CR:1.0008754730 BCR:1.0008754730
2028_0_8    SR:0.430467 CR:1.0008754730 BCR:1.0008754730
2028_0_9    SR:0.387420 CR:1.0008754730 BCR:1.0008754730
2028_0_10   SR:0.348678 CR:1.0008754730 BCR:1.0008754730
2028_0_11   SR:0.313811 CR:1.0008754730 BCR:1.0008754730
2028_0_12   SR:0.282430 CR:1.0008754730 BCR:1.0008754730
2028_0_13   SR:0.254187 CR:1.0008754730 BCR:1.0008754730
2028_0_14   SR:0.228768 CR:0.9992703199 BCR:0.9992703199
2028_0_15   SR:0.205891 CR:1.0000233650 BCR:1.0000233650
2028_0_16   SR:0.185302 CR:1.0000233650 BCR:1.0000233650
2028_0_17   SR:0.166772 CR:1.0000233650 BCR:1.0000233650
2028_0_18   SR:0.150095 CR:1.0000233650 BCR:1.0000233650
2028_0_19   SR:0.135085 CR:1.0000233650 BCR:1.0000233650
2028_0_20   SR:0.121577 CR:1.0000233650 BCR:1.0000233650
2028_0_21   SR:0.109419 CR:1.0000233650 BCR:1.0000233650
2028_0_22   SR:0.098477 CR:1.0000233650 BCR:1.0000233650
2028_0_23   SR:0.088629 CR:1.0000233650 BCR:1.0000233650
2028_0_24   SR:0.079766 CR:1.0000233650 BCR:1.0000233650
2028_0_25   SR:0.071790 CR:1.0000233650 BCR:1.0000233650
2028_0_26   SR:0.064611 CR:1.0000233650 BCR:1.0000233650
2028_0_27   SR:0.058150 CR:1.0000233650 BCR:1.0000233650
2028_0_28   SR:0.052335 CR:1.0000120401 BCR:1.0000120401
2028_0_29   SR:0.047101 CR:1.0000120401 BCR:1.0000120401
2028_0_30   SR:0.042391 CR:1.0000120401 BCR:1.0000120401
2028_0_31   SR:0.038152 CR:1.0000120401 BCR:1.0000120401
2028_0_32   SR:0.034337 CR:1.0000120401 BCR:1.0000120401
2028_0_33   SR:0.030903 CR:1.0000120401 BCR:1.0000120401
2028_0_34   SR:0.027813 CR:1.0000120401 BCR:1.0000120401
2028_0_35   SR:0.025032 CR:1.0000120401 BCR:1.0000120401
2028_0_36   SR:0.022528 CR:1.0000120401 BCR:1.0000120401
2028_0_37   SR:0.020276 CR:1.0000120401 BCR:1.0000120401
2028_0_38   SR:0.018248 CR:1.0000060797 BCR:1.0000060797
2028_0_39   SR:0.016423 CR:1.0000060797 BCR:1.0000060797
2028_0_40   SR:0.014781 CR:1.0000060797 BCR:1.0000060797
2028_0_41   SR:0.013303 CR:1.0000060797 BCR:1.0000060797
2028_0_42   SR:0.011973 CR:1.0000060797 BCR:1.0000060797
2028_0_43   SR:0.010775 CR:0.9999957681 BCR:0.9999957681
2028_0_44   SR:0.009698 CR:0.9999957681 BCR:0.9999957681
2028_0_45   SR:0.008728 CR:0.9999967217 BCR:0.9999967217
2028_0_46   SR:0.007855 CR:1.0000030994 BCR:1.0000030994
2028_0_47   SR:0.007070 CR:1.0000030994 BCR:1.0000030994
2028_0_48   SR:0.006363 CR:1.0000030994 BCR:1.0000030994
2028_0_49   SR:0.005726 CR:1.0000030994 BCR:1.0000030994
2028_0_50   SR:0.005154 CR:1.0000030994 BCR:1.0000030994
2028_0_51   SR:0.004638 CR:1.0000030994 BCR:1.0000030994
2028_0_52   SR:0.004175 CR:1.0000030994 BCR:1.0000030994
2028_0_53   SR:0.003757 CR:1.0000030994 BCR:1.0000030994
2028_0_54   SR:0.003381 CR:1.0000030994 BCR:1.0000030994
2028_0_55   SR:0.003043 CR:1.0000030994 BCR:1.0000030994
2028_0_56   SR:0.002739 CR:1.0000030994 BCR:1.0000030994
2028_0_57   SR:0.002465 CR:1.0000030994 BCR:1.0000030994
2028_0_58   SR:0.002219 CR:1.0000030994 BCR:1.0000030994
2028_0_59   SR:0.001997 CR:1.0000030994 BCR:1.0000030994
2028_0_60   SR:0.001797 CR:1.0000030994 BCR:1.0000030994
2028_0_61   SR:0.001617 CR:1.0000015497 BCR:1.0000015497
2028_0_62   SR:0.001456 CR:1.0000015497 BCR:1.0000015497
2028_0_63   SR:0.001310 CR:1.0000015497 BCR:1.0000015497
2028_0_64   SR:0.001179 CR:1.0000015497 BCR:1.0000015497
2028_0_65   SR:0.001061 CR:1.0000015497 BCR:1.0000015497
2028_0_66   SR:0.000955 CR:1.0000015497 BCR:1.0000015497
2028_0_67   SR:0.000860 CR:1.0000015497 BCR:1.0000015497
2028_0_68   SR:0.000774 CR:1.0000015497 BCR:1.0000015497
2028_0_69   SR:0.000696 CR:1.0000015497 BCR:1.0000015497
2028_0_70   SR:0.000627 CR:1.0000015497 BCR:1.0000015497
2028_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2028_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2028_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2028_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2028_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2028_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2028_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2028_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2028_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2028_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2028_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2028_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2028_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2028_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2028_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2028_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2028_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2028_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2028_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2028_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2028_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2028_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2028_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2028_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2028_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2028_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2028_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2028_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2028_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2028_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2028_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2028_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2028_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2028_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2028_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2028_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2028_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2028_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2028_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2028_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -158046, Actual GHG Offset Mg -158045
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.025137
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.358890
2028 producer_abs_share_frac_pickup.BEV           = 0.052762
2028 producer_abs_share_frac_pickup.ICE           = 0.563212
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.025137 / 0.158483 (DELTA:0.133346)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.358890 / 0.225544 (DELTA:0.133346)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.052762 / 0.123195 (DELTA:0.070433)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.563212 / 0.492779 (DELTA:0.070433)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60327 / $60327 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59355 / $59355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63393 / $63393 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63034 / $63034 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55327 / $60327 R:0.917119
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59355 / $59355 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $58393 / $63393 R:0.921128
modified cross subsidized price / cost ALT pickup.ICE                 $63034 / $63034 R:1.000000

cross subsidized price / cost ALT BEV                                 $62404 / $62404 R:1.000000
cross subsidized price / cost ALT ICE                                 $61602 / $61602 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59419 / $59419 R:1.000000
cross subsidized price / cost ALT pickup                              $63065 / $63065 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61820 / $61820 R:1.000000

2028_0_0  SCORE:0.019289, CE:0.133346, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2029  Iteration=0 Ford
2029_0_0    SR:1.000000 CR:1.0017213821 BCR:1.0017213821
2029_0_1    SR:0.900000 CR:1.0017213821 BCR:1.0017213821
2029_0_2    SR:0.810000 CR:1.0017213821 BCR:1.0017213821
2029_0_3    SR:0.729000 CR:1.0017213821 BCR:1.0017213821
2029_0_4    SR:0.656100 CR:1.0017213821 BCR:1.0017213821
2029_0_5    SR:0.590490 CR:1.0017213821 BCR:1.0017213821
2029_0_6    SR:0.531441 CR:1.0017213821 BCR:1.0017213821
2029_0_7    SR:0.478297 CR:1.0017213821 BCR:1.0017213821
2029_0_8    SR:0.430467 CR:1.0017213821 BCR:1.0017213821
2029_0_9    SR:0.387420 CR:1.0017213821 BCR:1.0017213821
2029_0_10   SR:0.348678 CR:1.0017213821 BCR:1.0017213821
2029_0_11   SR:0.313811 CR:1.0017213821 BCR:1.0017213821
2029_0_12   SR:0.282430 CR:1.0017213821 BCR:1.0017213821
2029_0_13   SR:0.254187 CR:1.0017213821 BCR:1.0017213821
2029_0_14   SR:0.228768 CR:1.0017213821 BCR:1.0017213821
2029_0_15   SR:0.205891 CR:0.9989882112 BCR:0.9989882112
2029_0_16   SR:0.185302 CR:1.0007083416 BCR:1.0007083416
2029_0_17   SR:0.166772 CR:0.9998943210 BCR:0.9998943210
2029_0_18   SR:0.150095 CR:0.9998943210 BCR:0.9998943210
2029_0_19   SR:0.135085 CR:0.9998943210 BCR:0.9998943210
2029_0_20   SR:0.121577 CR:0.9998943210 BCR:0.9998943210
2029_0_21   SR:0.109419 CR:0.9998967052 BCR:0.9998967052
2029_0_22   SR:0.098477 CR:0.9998967052 BCR:0.9998967052
2029_0_23   SR:0.088629 CR:0.9998967052 BCR:0.9998967052
2029_0_24   SR:0.079766 CR:0.9998967052 BCR:0.9998967052
2029_0_25   SR:0.071790 CR:0.9998967052 BCR:0.9998967052
2029_0_26   SR:0.064611 CR:0.9998967052 BCR:0.9998967052
2029_0_27   SR:0.058150 CR:0.9998967052 BCR:0.9998967052
2029_0_28   SR:0.052335 CR:0.9998967052 BCR:0.9998967052
2029_0_29   SR:0.047101 CR:0.9998967052 BCR:0.9998967052
2029_0_30   SR:0.042391 CR:0.9998967052 BCR:0.9998967052
2029_0_31   SR:0.038152 CR:0.9998967052 BCR:0.9998967052
2029_0_32   SR:0.034337 CR:0.9998967052 BCR:0.9998967052
2029_0_33   SR:0.030903 CR:0.9998967052 BCR:0.9998967052
2029_0_34   SR:0.027813 CR:0.9998967052 BCR:0.9998967052
2029_0_35   SR:0.025032 CR:0.9998967052 BCR:0.9998967052
2029_0_36   SR:0.022528 CR:1.0000629425 BCR:1.0000629425
2029_0_37   SR:0.020276 CR:1.0000629425 BCR:1.0000629425
2029_0_38   SR:0.018248 CR:1.0000629425 BCR:1.0000629425
2029_0_39   SR:0.016423 CR:0.9999627471 BCR:0.9999627471
2029_0_40   SR:0.014781 CR:0.9999627471 BCR:0.9999627471
2029_0_41   SR:0.013303 CR:0.9999627471 BCR:0.9999627471
2029_0_42   SR:0.011973 CR:0.9999627471 BCR:0.9999627471
2029_0_43   SR:0.010775 CR:0.9999627471 BCR:0.9999627471
2029_0_44   SR:0.009698 CR:0.9999627471 BCR:0.9999627471
2029_0_45   SR:0.008728 CR:0.9999627471 BCR:0.9999627471
2029_0_46   SR:0.007855 CR:0.9999627471 BCR:0.9999627471
2029_0_47   SR:0.007070 CR:0.9999627471 BCR:0.9999627471
2029_0_48   SR:0.006363 CR:0.9999627471 BCR:0.9999627471
2029_0_49   SR:0.005726 CR:0.9999627471 BCR:0.9999627471
2029_0_50   SR:0.005154 CR:0.9999627471 BCR:0.9999627471
2029_0_51   SR:0.004638 CR:0.9999627471 BCR:0.9999627471
2029_0_52   SR:0.004175 CR:0.9999627471 BCR:0.9999627471
2029_0_53   SR:0.003757 CR:0.9999627471 BCR:0.9999627471
2029_0_54   SR:0.003381 CR:0.9999627471 BCR:0.9999627471
2029_0_55   SR:0.003043 CR:0.9999641180 BCR:0.9999641180
2029_0_56   SR:0.002739 CR:0.9999641180 BCR:0.9999641180
2029_0_57   SR:0.002465 CR:0.9999641180 BCR:0.9999641180
2029_0_58   SR:0.002219 CR:0.9999819994 BCR:0.9999819994
2029_0_59   SR:0.001997 CR:0.9999819994 BCR:0.9999819994
2029_0_60   SR:0.001797 CR:0.9999819994 BCR:0.9999819994
2029_0_61   SR:0.001617 CR:0.9999947548 BCR:0.9999947548
2029_0_62   SR:0.001456 CR:0.9999947548 BCR:0.9999947548
2029_0_63   SR:0.001310 CR:0.9999947548 BCR:0.9999947548
2029_0_64   SR:0.001179 CR:0.9999947548 BCR:0.9999947548
2029_0_65   SR:0.001061 CR:0.9999947548 BCR:0.9999947548
2029_0_66   SR:0.000955 CR:0.9999947548 BCR:0.9999947548
2029_0_67   SR:0.000860 CR:0.9999947548 BCR:0.9999947548
2029_0_68   SR:0.000774 CR:0.9999947548 BCR:0.9999947548
2029_0_69   SR:0.000696 CR:0.9999994636 BCR:0.9999994636
2029_0_70   SR:0.000627 CR:0.9999994636 BCR:0.9999994636
2029_0_71   SR:0.000564 CR:0.9999994636 BCR:0.9999994636
2029_0_72   SR:0.000508 CR:0.9999994636 BCR:0.9999994636
2029_0_73   SR:0.000457 CR:0.9999994636 BCR:0.9999994636
2029_0_74   SR:0.000411 CR:0.9999994636 BCR:0.9999994636
2029_0_75   SR:0.000370 CR:0.9999994636 BCR:0.9999994636
2029_0_76   SR:0.000333 CR:0.9999994636 BCR:0.9999994636
2029_0_77   SR:0.000300 CR:0.9999994636 BCR:0.9999994636
2029_0_78   SR:0.000270 CR:0.9999994636 BCR:0.9999994636
2029_0_79   SR:0.000243 CR:0.9999994636 BCR:0.9999994636
2029_0_80   SR:0.000218 CR:0.9999994636 BCR:0.9999994636
2029_0_81   SR:0.000197 CR:0.9999994636 BCR:0.9999994636
2029_0_82   SR:0.000177 CR:0.9999994636 BCR:0.9999994636
2029_0_83   SR:0.000159 CR:0.9999994636 BCR:0.9999994636
2029_0_84   SR:0.000143 CR:0.9999994636 BCR:0.9999994636
2029_0_85   SR:0.000129 CR:0.9999994636 BCR:0.9999994636
2029_0_86   SR:0.000116 CR:0.9999994636 BCR:0.9999994636
2029_0_87   SR:0.000104 CR:0.9999994636 BCR:0.9999994636
2029_0_88   SR:0.000094 CR:0.9999994636 BCR:0.9999994636
2029_0_89   SR:0.000085 CR:0.9999994636 BCR:0.9999994636
2029_0_90   SR:0.000076 CR:0.9999994636 BCR:0.9999994636
2029_0_91   SR:0.000069 CR:0.9999994636 BCR:0.9999994636
2029_0_92   SR:0.000062 CR:0.9999994636 BCR:0.9999994636
2029_0_93   SR:0.000056 CR:0.9999994636 BCR:0.9999994636
2029_0_94   SR:0.000050 CR:0.9999994636 BCR:0.9999994636
2029_0_95   SR:0.000045 CR:0.9999994636 BCR:0.9999994636
2029_0_96   SR:0.000040 CR:0.9999996424 BCR:0.9999996424
2029_0_97   SR:0.000036 CR:0.9999996424 BCR:0.9999996424
2029_0_98   SR:0.000033 CR:0.9999998212 BCR:0.9999998212
2029_0_99   SR:0.000030 CR:0.9999998212 BCR:0.9999998212
2029_0_100  SR:0.000027 CR:0.9999998212 BCR:0.9999998212
2029_0_101  SR:0.000024 CR:0.9999998212 BCR:0.9999998212
2029_0_102  SR:0.000022 CR:0.9999998212 BCR:0.9999998212
2029_0_103  SR:0.000019 CR:0.9999998212 BCR:0.9999998212
2029_0_104  SR:0.000017 CR:0.9999998212 BCR:0.9999998212
2029_0_105  SR:0.000016 CR:0.9999998212 BCR:0.9999998212
2029_0_106  SR:0.000014 CR:0.9999998212 BCR:0.9999998212
2029_0_107  SR:0.000013 CR:0.9999998212 BCR:0.9999998212
2029_0_108  SR:0.000011 CR:0.9999998212 BCR:0.9999998212
2029_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2029_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -183601, Actual GHG Offset Mg -183600
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.005645
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.377745
2029 producer_abs_share_frac_pickup.BEV           = 0.066820
2029 producer_abs_share_frac_pickup.ICE           = 0.549790
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.005645 / 0.101773 (DELTA:0.096128)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.377745 / 0.281617 (DELTA:0.096128)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.066820 / 0.176138 (DELTA:0.109318)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.549790 / 0.440472 (DELTA:0.109318)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59608 / $59608 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59301 / $59301 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62029 / $62029 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62936 / $62936 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54358 / $59608 R:0.911925
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59301 / $59301 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $56779 / $62029 R:0.915363
modified cross subsidized price / cost ALT pickup.ICE                 $62936 / $62936 R:1.000000

cross subsidized price / cost ALT BEV                                 $61840 / $61840 R:1.000000
cross subsidized price / cost ALT ICE                                 $61456 / $61456 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59305 / $59305 R:1.000000
cross subsidized price / cost ALT pickup                              $62838 / $62838 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61414 / $61414 R:1.000000

2029_0_0  SCORE:0.029938, CE:0.109318, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2030  Iteration=0 Ford
2030_0_0    SR:1.000000 CR:1.0062752425 BCR:1.0062752425
2030_0_1    SR:0.900000 CR:1.0062752425 BCR:1.0062752425
2030_0_2    SR:0.810000 CR:1.0062752425 BCR:1.0062752425
2030_0_3    SR:0.729000 CR:1.0062752425 BCR:1.0062752425
2030_0_4    SR:0.656100 CR:1.0062752425 BCR:1.0062752425
2030_0_5    SR:0.590490 CR:1.0062752425 BCR:1.0062752425
2030_0_6    SR:0.531441 CR:1.0062752425 BCR:1.0062752425
2030_0_7    SR:0.478297 CR:1.0062752425 BCR:1.0062752425
2030_0_8    SR:0.430467 CR:1.0062752425 BCR:1.0062752425
2030_0_9    SR:0.387420 CR:1.0062752425 BCR:1.0062752425
2030_0_10   SR:0.348678 CR:1.0062752425 BCR:1.0062752425
2030_0_11   SR:0.313811 CR:1.0062752425 BCR:1.0062752425
2030_0_12   SR:0.282430 CR:1.0062752425 BCR:1.0062752425
2030_0_13   SR:0.254187 CR:1.0043209394 BCR:1.0043209394
2030_0_14   SR:0.228768 CR:1.0043209394 BCR:1.0043209394
2030_0_15   SR:0.205891 CR:1.0043209394 BCR:1.0043209394
2030_0_16   SR:0.185302 CR:1.0022013553 BCR:1.0022013553
2030_0_17   SR:0.166772 CR:1.0022013553 BCR:1.0022013553
2030_0_18   SR:0.150095 CR:1.0021981719 BCR:1.0021981719
2030_0_19   SR:0.135085 CR:1.0021981719 BCR:1.0021981719
2030_0_20   SR:0.121577 CR:1.0021981719 BCR:1.0021981719
2030_0_21   SR:0.109419 CR:1.0021981719 BCR:1.0021981719
2030_0_22   SR:0.098477 CR:1.0021981719 BCR:1.0021981719
2030_0_23   SR:0.088629 CR:1.0021981719 BCR:1.0021981719
2030_0_24   SR:0.079766 CR:1.0021128951 BCR:1.0021128951
2030_0_25   SR:0.071790 CR:1.0021128951 BCR:1.0021128951
2030_0_26   SR:0.064611 CR:1.0021128951 BCR:1.0021128951
2030_0_27   SR:0.058150 CR:1.0021128951 BCR:1.0021128951
2030_0_28   SR:0.052335 CR:1.0011564826 BCR:1.0011564826
2030_0_29   SR:0.047101 CR:1.0011564801 BCR:1.0011564801
2030_0_30   SR:0.042391 CR:1.0011564801 BCR:1.0011564801
2030_0_31   SR:0.038152 CR:1.0011564801 BCR:1.0011564801
2030_0_32   SR:0.034337 CR:1.0011564801 BCR:1.0011564801
2030_0_33   SR:0.030903 CR:1.0011544406 BCR:1.0011544406
2030_0_34   SR:0.027813 CR:1.0011544406 BCR:1.0011544406
2030_0_35   SR:0.025032 CR:1.0011544406 BCR:1.0011544406
2030_0_36   SR:0.022528 CR:1.0011544406 BCR:1.0011544406
2030_0_37   SR:0.020276 CR:1.0011544406 BCR:1.0011544406
2030_0_38   SR:0.018248 CR:1.0011544406 BCR:1.0011544406
2030_0_39   SR:0.016423 CR:1.0000808645 BCR:1.0000808645
2030_0_40   SR:0.014781 CR:1.0000808613 BCR:1.0000808613
2030_0_41   SR:0.013303 CR:1.0000808613 BCR:1.0000808613
2030_0_42   SR:0.011973 CR:1.0000808613 BCR:1.0000808613
2030_0_43   SR:0.010775 CR:1.0000808613 BCR:1.0000808613
2030_0_44   SR:0.009698 CR:1.0000808613 BCR:1.0000808613
2030_0_45   SR:0.008728 CR:1.0000808613 BCR:1.0000808613
2030_0_46   SR:0.007855 CR:1.0000808613 BCR:1.0000808613
2030_0_47   SR:0.007070 CR:1.0000808613 BCR:1.0000808613
2030_0_48   SR:0.006363 CR:1.0000808613 BCR:1.0000808613
2030_0_49   SR:0.005726 CR:1.0000808613 BCR:1.0000808613
2030_0_50   SR:0.005154 CR:1.0000808613 BCR:1.0000808613
2030_0_51   SR:0.004638 CR:1.0000808613 BCR:1.0000808613
2030_0_52   SR:0.004175 CR:1.0000808613 BCR:1.0000808613
2030_0_53   SR:0.003757 CR:1.0000808613 BCR:1.0000808613
2030_0_54   SR:0.003381 CR:1.0000808613 BCR:1.0000808613
2030_0_55   SR:0.003043 CR:1.0000808613 BCR:1.0000808613
2030_0_56   SR:0.002739 CR:1.0000808613 BCR:1.0000808613
2030_0_57   SR:0.002465 CR:1.0000808613 BCR:1.0000808613
2030_0_58   SR:0.002219 CR:1.0000808613 BCR:1.0000808613
2030_0_59   SR:0.001997 CR:1.0000808613 BCR:1.0000808613
2030_0_60   SR:0.001797 CR:1.0000808613 BCR:1.0000808613
2030_0_61   SR:0.001617 CR:1.0000808613 BCR:1.0000808613
2030_0_62   SR:0.001456 CR:1.0000808613 BCR:1.0000808613
2030_0_63   SR:0.001310 CR:1.0000808613 BCR:1.0000808613
2030_0_64   SR:0.001179 CR:1.0000037759 BCR:1.0000037759
2030_0_65   SR:0.001061 CR:1.0000006333 BCR:1.0000006333
2030_0_66   SR:0.000955 CR:1.0000006333 BCR:1.0000006333
2030_0_67   SR:0.000860 CR:1.0000006333 BCR:1.0000006333
2030_0_68   SR:0.000774 CR:1.0000006333 BCR:1.0000006333
2030_0_69   SR:0.000696 CR:1.0000006333 BCR:1.0000006333
2030_0_70   SR:0.000627 CR:1.0000006333 BCR:1.0000006333
2030_0_71   SR:0.000564 CR:1.0000006333 BCR:1.0000006333
2030_0_72   SR:0.000508 CR:1.0000006333 BCR:1.0000006333
2030_0_73   SR:0.000457 CR:1.0000006333 BCR:1.0000006333
2030_0_74   SR:0.000411 CR:1.0000006333 BCR:1.0000006333
2030_0_75   SR:0.000370 CR:1.0000006333 BCR:1.0000006333
2030_0_76   SR:0.000333 CR:1.0000006333 BCR:1.0000006333
2030_0_77   SR:0.000300 CR:1.0000006333 BCR:1.0000006333
2030_0_78   SR:0.000270 CR:1.0000006333 BCR:1.0000006333
2030_0_79   SR:0.000243 CR:1.0000006050 BCR:1.0000006050
2030_0_80   SR:0.000218 CR:1.0000006050 BCR:1.0000006050
2030_0_81   SR:0.000197 CR:1.0000006050 BCR:1.0000006050
2030_0_82   SR:0.000177 CR:1.0000006050 BCR:1.0000006050
2030_0_83   SR:0.000159 CR:1.0000006050 BCR:1.0000006050
2030_0_84   SR:0.000143 CR:1.0000006050 BCR:1.0000006050
2030_0_85   SR:0.000129 CR:1.0000006050 BCR:1.0000006050
2030_0_86   SR:0.000116 CR:1.0000006050 BCR:1.0000006050
2030_0_87   SR:0.000104 CR:1.0000003517 BCR:1.0000003517
2030_0_88   SR:0.000094 CR:1.0000003439 BCR:1.0000003439
2030_0_89   SR:0.000085 CR:1.0000000119 BCR:1.0000000119
2030_0_90   SR:0.000076 CR:1.0000000119 BCR:1.0000000119
2030_0_91   SR:0.000069 CR:1.0000000069 BCR:1.0000000069
2030_0_92   SR:0.000062 CR:1.0000000069 BCR:1.0000000069
2030_0_93   SR:0.000056 CR:1.0000000069 BCR:1.0000000069
2030_0_94   SR:0.000050 CR:1.0000000069 BCR:1.0000000069
2030_0_95   SR:0.000045 CR:1.0000000069 BCR:1.0000000069
2030_0_96   SR:0.000040 CR:1.0000000069 BCR:1.0000000069
2030_0_97   SR:0.000036 CR:1.0000000069 BCR:1.0000000069
2030_0_98   SR:0.000033 CR:1.0000000069 BCR:1.0000000069
2030_0_99   SR:0.000030 CR:1.0000000069 BCR:1.0000000069
2030_0_100  SR:0.000027 CR:1.0000000069 BCR:1.0000000069
2030_0_101  SR:0.000024 CR:1.0000000026 BCR:1.0000000026
2030_0_102  SR:0.000022 CR:1.0000000026 BCR:1.0000000026
2030_0_103  SR:0.000019 CR:1.0000000006 BCR:1.0000000006
2030_0_104  SR:0.000017 CR:1.0000000006 BCR:1.0000000006
2030_0_105  SR:0.000016 CR:1.0000000006 BCR:1.0000000006
2030_0_106  SR:0.000014 CR:1.0000000006 BCR:1.0000000006
2030_0_107  SR:0.000013 CR:1.0000000004 BCR:1.0000000004
2030_0_108  SR:0.000011 CR:1.0000000004 BCR:1.0000000004
2030_0_109  SR:0.000010 CR:1.0000000004 BCR:1.0000000004
2030_0_110  SR:0.000009 CR:1.0000000004 BCR:1.0000000004
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -147761, Actual GHG Offset Mg -147761
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.012379
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.370163
2030 producer_abs_share_frac_pickup.BEV           = 0.053057
2030 producer_abs_share_frac_pickup.ICE           = 0.564401
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.012379 / 0.082141 (DELTA:0.069762)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.370163 / 0.300401 (DELTA:0.069762)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.053057 / 0.190403 (DELTA:0.137346)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.564401 / 0.427055 (DELTA:0.137346)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59893 / $59893 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59247 / $59247 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63088 / $63088 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62973 / $62973 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54393 / $59893 R:0.908170
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59247 / $59247 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $57588 / $63088 R:0.912821
modified cross subsidized price / cost ALT pickup.ICE                 $62973 / $62973 R:1.000000

cross subsidized price / cost ALT BEV                                 $62484 / $62484 R:1.000000
cross subsidized price / cost ALT ICE                                 $61497 / $61497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59268 / $59268 R:1.000000
cross subsidized price / cost ALT pickup                              $62983 / $62983 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61622 / $61622 R:1.000000

2030_0_0  SCORE:0.037614, CE:0.137346, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2031  Iteration=0 Ford
2031_0_0    SR:1.000000 CR:1.0006096812 BCR:1.0006096812
2031_0_1    SR:0.900000 CR:1.0006096812 BCR:1.0006096812
2031_0_2    SR:0.810000 CR:1.0006096812 BCR:1.0006096812
2031_0_3    SR:0.729000 CR:1.0006096812 BCR:1.0006096812
2031_0_4    SR:0.656100 CR:1.0006096812 BCR:1.0006096812
2031_0_5    SR:0.590490 CR:1.0006096812 BCR:1.0006096812
2031_0_6    SR:0.531441 CR:1.0006096812 BCR:1.0006096812
2031_0_7    SR:0.478297 CR:1.0006096812 BCR:1.0006096812
2031_0_8    SR:0.430467 CR:1.0006096812 BCR:1.0006096812
2031_0_9    SR:0.387420 CR:1.0006096812 BCR:1.0006096812
2031_0_10   SR:0.348678 CR:1.0006096812 BCR:1.0006096812
2031_0_11   SR:0.313811 CR:1.0006096812 BCR:1.0006096812
2031_0_12   SR:0.282430 CR:1.0006096812 BCR:1.0006096812
2031_0_13   SR:0.254187 CR:1.0006096812 BCR:1.0006096812
2031_0_14   SR:0.228768 CR:1.0006096812 BCR:1.0006096812
2031_0_15   SR:0.205891 CR:1.0003674785 BCR:1.0003674785
2031_0_16   SR:0.185302 CR:1.0003649661 BCR:1.0003649661
2031_0_17   SR:0.166772 CR:1.0003649661 BCR:1.0003649661
2031_0_18   SR:0.150095 CR:1.0003649661 BCR:1.0003649661
2031_0_19   SR:0.135085 CR:1.0003649661 BCR:1.0003649661
2031_0_20   SR:0.121577 CR:1.0003649661 BCR:1.0003649661
2031_0_21   SR:0.109419 CR:1.0003649661 BCR:1.0003649661
2031_0_22   SR:0.098477 CR:1.0003649661 BCR:1.0003649661
2031_0_23   SR:0.088629 CR:1.0003649661 BCR:1.0003649661
2031_0_24   SR:0.079766 CR:1.0003649661 BCR:1.0003649661
2031_0_25   SR:0.071790 CR:1.0003649661 BCR:1.0003649661
2031_0_26   SR:0.064611 CR:1.0003649661 BCR:1.0003649661
2031_0_27   SR:0.058150 CR:1.0003649661 BCR:1.0003649661
2031_0_28   SR:0.052335 CR:1.0003649661 BCR:1.0003649661
2031_0_29   SR:0.047101 CR:1.0003649661 BCR:1.0003649661
2031_0_30   SR:0.042391 CR:1.0003649661 BCR:1.0003649661
2031_0_31   SR:0.038152 CR:1.0003649661 BCR:1.0003649661
2031_0_32   SR:0.034337 CR:1.0003649661 BCR:1.0003649661
2031_0_33   SR:0.030903 CR:1.0003649661 BCR:1.0003649661
2031_0_34   SR:0.027813 CR:1.0003649661 BCR:1.0003649661
2031_0_35   SR:0.025032 CR:1.0003649661 BCR:1.0003649661
2031_0_36   SR:0.022528 CR:1.0003649661 BCR:1.0003649661
2031_0_37   SR:0.020276 CR:1.0003649661 BCR:1.0003649661
2031_0_38   SR:0.018248 CR:1.0003649661 BCR:1.0003649661
2031_0_39   SR:0.016423 CR:1.0003649661 BCR:1.0003649661
2031_0_40   SR:0.014781 CR:1.0003649661 BCR:1.0003649661
2031_0_41   SR:0.013303 CR:1.0003649661 BCR:1.0003649661
2031_0_42   SR:0.011973 CR:1.0003649661 BCR:1.0003649661
2031_0_43   SR:0.010775 CR:1.0003649661 BCR:1.0003649661
2031_0_44   SR:0.009698 CR:1.0003649661 BCR:1.0003649661
2031_0_45   SR:0.008728 CR:1.0003649661 BCR:1.0003649661
2031_0_46   SR:0.007855 CR:1.0003649661 BCR:1.0003649661
2031_0_47   SR:0.007070 CR:1.0003649661 BCR:1.0003649661
2031_0_48   SR:0.006363 CR:1.0003649661 BCR:1.0003649661
2031_0_49   SR:0.005726 CR:1.0003649661 BCR:1.0003649661
2031_0_50   SR:0.005154 CR:1.0003649661 BCR:1.0003649661
2031_0_51   SR:0.004638 CR:1.0003649661 BCR:1.0003649661
2031_0_52   SR:0.004175 CR:1.0003649661 BCR:1.0003649661
2031_0_53   SR:0.003757 CR:1.0003649661 BCR:1.0003649661
2031_0_54   SR:0.003381 CR:1.0003649661 BCR:1.0003649661
2031_0_55   SR:0.003043 CR:1.0003649661 BCR:1.0003649661
2031_0_56   SR:0.002739 CR:1.0003649661 BCR:1.0003649661
2031_0_57   SR:0.002465 CR:1.0003649661 BCR:1.0003649661
2031_0_58   SR:0.002219 CR:1.0003649661 BCR:1.0003649661
2031_0_59   SR:0.001997 CR:1.0003649661 BCR:1.0003649661
2031_0_60   SR:0.001797 CR:1.0003649661 BCR:1.0003649661
2031_0_61   SR:0.001617 CR:1.0003649661 BCR:1.0003649661
2031_0_62   SR:0.001456 CR:1.0003649661 BCR:1.0003649661
2031_0_63   SR:0.001310 CR:1.0003649661 BCR:1.0003649661
2031_0_64   SR:0.001179 CR:1.0003649661 BCR:1.0003649661
2031_0_65   SR:0.001061 CR:1.0003649661 BCR:1.0003649661
2031_0_66   SR:0.000955 CR:1.0003649661 BCR:1.0003649661
2031_0_67   SR:0.000860 CR:1.0003394492 BCR:1.0003394492
2031_0_68   SR:0.000774 CR:1.0003369356 BCR:1.0003369356
2031_0_69   SR:0.000696 CR:1.0003369356 BCR:1.0003369356
2031_0_70   SR:0.000627 CR:1.0003369356 BCR:1.0003369356
2031_0_71   SR:0.000564 CR:1.0003369356 BCR:1.0003369356
2031_0_72   SR:0.000508 CR:1.0003369356 BCR:1.0003369356
2031_0_73   SR:0.000457 CR:1.0003369356 BCR:1.0003369356
2031_0_74   SR:0.000411 CR:1.0003369356 BCR:1.0003369356
2031_0_75   SR:0.000370 CR:1.0003369356 BCR:1.0003369356
2031_0_76   SR:0.000333 CR:1.0003369356 BCR:1.0003369356
2031_0_77   SR:0.000300 CR:1.0003369356 BCR:1.0003369356
2031_0_78   SR:0.000270 CR:1.0003369356 BCR:1.0003369356
2031_0_79   SR:0.000243 CR:1.0003369356 BCR:1.0003369356
2031_0_80   SR:0.000218 CR:1.0003369356 BCR:1.0003369356
2031_0_81   SR:0.000197 CR:1.0003369356 BCR:1.0003369356
2031_0_82   SR:0.000177 CR:1.0003369356 BCR:1.0003369356
2031_0_83   SR:0.000159 CR:1.0003369356 BCR:1.0003369356
2031_0_84   SR:0.000143 CR:1.0003369356 BCR:1.0003369356
2031_0_85   SR:0.000129 CR:1.0003369356 BCR:1.0003369356
2031_0_86   SR:0.000116 CR:1.0003369356 BCR:1.0003369356
2031_0_87   SR:0.000104 CR:1.0003369356 BCR:1.0003369356
2031_0_88   SR:0.000094 CR:1.0003369356 BCR:1.0003369356
2031_0_89   SR:0.000085 CR:1.0003369356 BCR:1.0003369356
2031_0_90   SR:0.000076 CR:1.0003369356 BCR:1.0003369356
2031_0_91   SR:0.000069 CR:1.0003369356 BCR:1.0003369356
2031_0_92   SR:0.000062 CR:1.0003369356 BCR:1.0003369356
2031_0_93   SR:0.000056 CR:1.0003369356 BCR:1.0003369356
2031_0_94   SR:0.000050 CR:1.0003369356 BCR:1.0003369356
2031_0_95   SR:0.000045 CR:1.0003369356 BCR:1.0003369356
2031_0_96   SR:0.000040 CR:1.0003369356 BCR:1.0003369356
2031_0_97   SR:0.000036 CR:1.0003364707 BCR:1.0003364707
2031_0_98   SR:0.000033 CR:1.0003364707 BCR:1.0003364707
2031_0_99   SR:0.000030 CR:1.0003364707 BCR:1.0003364707
2031_0_100  SR:0.000027 CR:1.0003364707 BCR:1.0003364707
2031_0_101  SR:0.000024 CR:1.0003364707 BCR:1.0003364707
2031_0_102  SR:0.000022 CR:1.0003364707 BCR:1.0003364707
2031_0_103  SR:0.000019 CR:1.0003364707 BCR:1.0003364707
2031_0_104  SR:0.000017 CR:1.0003364707 BCR:1.0003364707
2031_0_105  SR:0.000016 CR:1.0003364707 BCR:1.0003364707
2031_0_106  SR:0.000014 CR:1.0003364707 BCR:1.0003364707
2031_0_107  SR:0.000013 CR:1.0003364707 BCR:1.0003364707
2031_0_108  SR:0.000011 CR:1.0003364707 BCR:1.0003364707
2031_0_109  SR:0.000010 CR:1.0003364707 BCR:1.0003364707
2031_0_110  SR:0.000009 CR:1.0003364707 BCR:1.0003364707
PRODUCER FINAL COMPLIANCE DELTA 0.000336
Target GHG Offset Mg -53690, Actual GHG Offset Mg -59400
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084488
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.296824
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.618688
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084488 / 0.088602 (DELTA:0.004114)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.296824 / 0.292710 (DELTA:0.004114)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.176900 (DELTA:0.176900)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.618688 / 0.441788 (DELTA:0.176900)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60264 / $60264 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59194 / $59194 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64312 / $64312 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62877 / $62877 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54514 / $60264 R:0.904587
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59194 / $59194 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $58562 / $64312 R:0.910593
modified cross subsidized price / cost ALT pickup.ICE                 $62877 / $62877 R:1.000000

cross subsidized price / cost ALT BEV                                 $60267 / $60267 R:1.000000
cross subsidized price / cost ALT ICE                                 $61683 / $61683 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59431 / $59431 R:1.000000
cross subsidized price / cost ALT pickup                              $62878 / $62878 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61822 / $61822 R:1.000000

2031_0_0  SCORE:0.048446, CE:0.176900, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2032  Iteration=0 Ford
2032_0_0    SR:1.000000 CR:1.0070381671 BCR:1.0070381671
2032_0_1    SR:0.900000 CR:1.0070355908 BCR:1.0070355908
2032_0_2    SR:0.810000 CR:1.0070355908 BCR:1.0070355908
2032_0_3    SR:0.729000 CR:1.0070355908 BCR:1.0070355908
2032_0_4    SR:0.656100 CR:1.0070355908 BCR:1.0070355908
2032_0_5    SR:0.590490 CR:1.0070355908 BCR:1.0070355908
2032_0_6    SR:0.531441 CR:1.0070355908 BCR:1.0070355908
2032_0_7    SR:0.478297 CR:1.0070355908 BCR:1.0070355908
2032_0_8    SR:0.430467 CR:1.0070355908 BCR:1.0070355908
2032_0_9    SR:0.387420 CR:1.0070355908 BCR:1.0070355908
2032_0_10   SR:0.348678 CR:1.0070355908 BCR:1.0070355908
2032_0_11   SR:0.313811 CR:1.0070355908 BCR:1.0070355908
2032_0_12   SR:0.282430 CR:1.0070355908 BCR:1.0070355908
2032_0_13   SR:0.254187 CR:1.0070355908 BCR:1.0070355908
2032_0_14   SR:0.228768 CR:1.0070355908 BCR:1.0070355908
2032_0_15   SR:0.205891 CR:1.0028255381 BCR:1.0028255381
2032_0_16   SR:0.185302 CR:1.0028255381 BCR:1.0028255381
2032_0_17   SR:0.166772 CR:1.0028255381 BCR:1.0028255381
2032_0_18   SR:0.150095 CR:1.0028255381 BCR:1.0028255381
2032_0_19   SR:0.135085 CR:1.0028255381 BCR:1.0028255381
2032_0_20   SR:0.121577 CR:1.0028255381 BCR:1.0028255381
2032_0_21   SR:0.109419 CR:1.0028255381 BCR:1.0028255381
2032_0_22   SR:0.098477 CR:1.0028255381 BCR:1.0028255381
2032_0_23   SR:0.088629 CR:1.0028255381 BCR:1.0028255381
2032_0_24   SR:0.079766 CR:1.0028255381 BCR:1.0028255381
2032_0_25   SR:0.071790 CR:1.0028255381 BCR:1.0028255381
2032_0_26   SR:0.064611 CR:1.0028255381 BCR:1.0028255381
2032_0_27   SR:0.058150 CR:1.0009359144 BCR:1.0009359144
2032_0_28   SR:0.052335 CR:1.0009359144 BCR:1.0009359144
2032_0_29   SR:0.047101 CR:1.0009359144 BCR:1.0009359144
2032_0_30   SR:0.042391 CR:1.0009359144 BCR:1.0009359144
2032_0_31   SR:0.038152 CR:1.0009359144 BCR:1.0009359144
2032_0_32   SR:0.034337 CR:1.0009359144 BCR:1.0009359144
2032_0_33   SR:0.030903 CR:1.0009359144 BCR:1.0009359144
2032_0_34   SR:0.027813 CR:1.0009359144 BCR:1.0009359144
2032_0_35   SR:0.025032 CR:1.0009359144 BCR:1.0009359144
2032_0_36   SR:0.022528 CR:1.0009359144 BCR:1.0009359144
2032_0_37   SR:0.020276 CR:1.0009359144 BCR:1.0009359144
2032_0_38   SR:0.018248 CR:1.0009359144 BCR:1.0009359144
2032_0_39   SR:0.016423 CR:1.0009359144 BCR:1.0009359144
2032_0_40   SR:0.014781 CR:1.0009359144 BCR:1.0009359144
2032_0_41   SR:0.013303 CR:1.0009359144 BCR:1.0009359144
2032_0_42   SR:0.011973 CR:1.0009359144 BCR:1.0009359144
2032_0_43   SR:0.010775 CR:1.0009359144 BCR:1.0009359144
2032_0_44   SR:0.009698 CR:1.0009359144 BCR:1.0009359144
2032_0_45   SR:0.008728 CR:1.0009359144 BCR:1.0009359144
2032_0_46   SR:0.007855 CR:1.0009359144 BCR:1.0009359144
2032_0_47   SR:0.007070 CR:1.0009359144 BCR:1.0009359144
2032_0_48   SR:0.006363 CR:1.0009359144 BCR:1.0009359144
2032_0_49   SR:0.005726 CR:1.0009359144 BCR:1.0009359144
2032_0_50   SR:0.005154 CR:1.0009359144 BCR:1.0009359144
2032_0_51   SR:0.004638 CR:1.0007824434 BCR:1.0007824434
2032_0_52   SR:0.004175 CR:1.0007824434 BCR:1.0007824434
2032_0_53   SR:0.003757 CR:1.0007824434 BCR:1.0007824434
2032_0_54   SR:0.003381 CR:1.0007824434 BCR:1.0007824434
2032_0_55   SR:0.003043 CR:1.0007824434 BCR:1.0007824434
2032_0_56   SR:0.002739 CR:1.0007824434 BCR:1.0007824434
2032_0_57   SR:0.002465 CR:1.0007824434 BCR:1.0007824434
2032_0_58   SR:0.002219 CR:1.0007824434 BCR:1.0007824434
2032_0_59   SR:0.001997 CR:1.0007824434 BCR:1.0007824434
2032_0_60   SR:0.001797 CR:1.0007824434 BCR:1.0007824434
2032_0_61   SR:0.001617 CR:1.0007824434 BCR:1.0007824434
2032_0_62   SR:0.001456 CR:1.0007824434 BCR:1.0007824434
2032_0_63   SR:0.001310 CR:1.0007824434 BCR:1.0007824434
2032_0_64   SR:0.001179 CR:1.0007824434 BCR:1.0007824434
2032_0_65   SR:0.001061 CR:1.0007824434 BCR:1.0007824434
2032_0_66   SR:0.000955 CR:1.0007824434 BCR:1.0007824434
2032_0_67   SR:0.000860 CR:1.0007824434 BCR:1.0007824434
2032_0_68   SR:0.000774 CR:1.0007824434 BCR:1.0007824434
2032_0_69   SR:0.000696 CR:1.0007824434 BCR:1.0007824434
2032_0_70   SR:0.000627 CR:1.0007824434 BCR:1.0007824434
2032_0_71   SR:0.000564 CR:1.0007824434 BCR:1.0007824434
2032_0_72   SR:0.000508 CR:1.0007824434 BCR:1.0007824434
2032_0_73   SR:0.000457 CR:1.0007824434 BCR:1.0007824434
2032_0_74   SR:0.000411 CR:1.0007824434 BCR:1.0007824434
2032_0_75   SR:0.000370 CR:1.0007824434 BCR:1.0007824434
2032_0_76   SR:0.000333 CR:1.0007824434 BCR:1.0007824434
2032_0_77   SR:0.000300 CR:1.0007824434 BCR:1.0007824434
2032_0_78   SR:0.000270 CR:1.0007824434 BCR:1.0007824434
2032_0_79   SR:0.000243 CR:1.0007824434 BCR:1.0007824434
2032_0_80   SR:0.000218 CR:1.0007824434 BCR:1.0007824434
2032_0_81   SR:0.000197 CR:1.0007824434 BCR:1.0007824434
2032_0_82   SR:0.000177 CR:1.0007824434 BCR:1.0007824434
2032_0_83   SR:0.000159 CR:1.0007824434 BCR:1.0007824434
2032_0_84   SR:0.000143 CR:1.0007824434 BCR:1.0007824434
2032_0_85   SR:0.000129 CR:1.0007824434 BCR:1.0007824434
2032_0_86   SR:0.000116 CR:1.0007824434 BCR:1.0007824434
2032_0_87   SR:0.000104 CR:1.0007824434 BCR:1.0007824434
2032_0_88   SR:0.000094 CR:1.0007824434 BCR:1.0007824434
2032_0_89   SR:0.000085 CR:1.0007824434 BCR:1.0007824434
2032_0_90   SR:0.000076 CR:1.0007824434 BCR:1.0007824434
2032_0_91   SR:0.000069 CR:1.0007824434 BCR:1.0007824434
2032_0_92   SR:0.000062 CR:1.0007824434 BCR:1.0007824434
2032_0_93   SR:0.000056 CR:1.0007824434 BCR:1.0007824434
2032_0_94   SR:0.000050 CR:1.0007824434 BCR:1.0007824434
2032_0_95   SR:0.000045 CR:1.0007824434 BCR:1.0007824434
2032_0_96   SR:0.000040 CR:1.0007824434 BCR:1.0007824434
2032_0_97   SR:0.000036 CR:1.0007824434 BCR:1.0007824434
2032_0_98   SR:0.000033 CR:1.0007820533 BCR:1.0007820533
2032_0_99   SR:0.000030 CR:1.0007820533 BCR:1.0007820533
2032_0_100  SR:0.000027 CR:1.0007820533 BCR:1.0007820533
2032_0_101  SR:0.000024 CR:1.0007820430 BCR:1.0007820430
2032_0_102  SR:0.000022 CR:1.0007820430 BCR:1.0007820430
2032_0_103  SR:0.000019 CR:1.0007820430 BCR:1.0007820430
2032_0_104  SR:0.000017 CR:1.0007820430 BCR:1.0007820430
2032_0_105  SR:0.000016 CR:1.0007820430 BCR:1.0007820430
2032_0_106  SR:0.000014 CR:1.0007820430 BCR:1.0007820430
2032_0_107  SR:0.000013 CR:1.0007820430 BCR:1.0007820430
2032_0_108  SR:0.000011 CR:1.0007820430 BCR:1.0007820430
2032_0_109  SR:0.000010 CR:1.0007820430 BCR:1.0007820430
2032_0_110  SR:0.000009 CR:1.0007820430 BCR:1.0007820430
PRODUCER FINAL COMPLIANCE DELTA 0.000782
Target GHG Offset Mg -53951, Actual GHG Offset Mg -67380
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084022
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.296518
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.619460
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084022 / 0.160425 (DELTA:0.076403)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.296518 / 0.220115 (DELTA:0.076403)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123892 (DELTA:0.123892)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.619460 / 0.495568 (DELTA:0.123892)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60713 / $60713 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59143 / $59143 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65688 / $65688 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62784 / $62784 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54713 / $60713 R:0.901175
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59143 / $59143 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59688 / $65688 R:0.908660
modified cross subsidized price / cost ALT pickup.ICE                 $62784 / $62784 R:1.000000

cross subsidized price / cost ALT BEV                                 $60716 / $60716 R:1.000000
cross subsidized price / cost ALT ICE                                 $61605 / $61605 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59490 / $59490 R:1.000000
cross subsidized price / cost ALT pickup                              $62784 / $62784 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62010 / $62010 R:1.000000

2032_0_0  SCORE:0.033929, CE:0.123892, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2033  Iteration=0 Ford
2033_0_0    SR:1.000000 CR:1.0010308849 BCR:1.0010308849
2033_0_1    SR:0.900000 CR:1.0010283885 BCR:1.0010283885
2033_0_2    SR:0.810000 CR:1.0010283885 BCR:1.0010283885
2033_0_3    SR:0.729000 CR:1.0010283885 BCR:1.0010283885
2033_0_4    SR:0.656100 CR:1.0010283885 BCR:1.0010283885
2033_0_5    SR:0.590490 CR:1.0010283885 BCR:1.0010283885
2033_0_6    SR:0.531441 CR:1.0010283885 BCR:1.0010283885
2033_0_7    SR:0.478297 CR:1.0010283885 BCR:1.0010283885
2033_0_8    SR:0.430467 CR:1.0010283885 BCR:1.0010283885
2033_0_9    SR:0.387420 CR:1.0010283885 BCR:1.0010283885
2033_0_10   SR:0.348678 CR:1.0010283885 BCR:1.0010283885
2033_0_11   SR:0.313811 CR:1.0010283885 BCR:1.0010283885
2033_0_12   SR:0.282430 CR:1.0010283885 BCR:1.0010283885
2033_0_13   SR:0.254187 CR:1.0010283885 BCR:1.0010283885
2033_0_14   SR:0.228768 CR:1.0010283885 BCR:1.0010283885
2033_0_15   SR:0.205891 CR:1.0010283885 BCR:1.0010283885
2033_0_16   SR:0.185302 CR:1.0010283885 BCR:1.0010283885
2033_0_17   SR:0.166772 CR:1.0010283885 BCR:1.0010283885
2033_0_18   SR:0.150095 CR:1.0010283885 BCR:1.0010283885
2033_0_19   SR:0.135085 CR:1.0010283885 BCR:1.0010283885
2033_0_20   SR:0.121577 CR:1.0010283885 BCR:1.0010283885
2033_0_21   SR:0.109419 CR:1.0010283885 BCR:1.0010283885
2033_0_22   SR:0.098477 CR:1.0010283885 BCR:1.0010283885
2033_0_23   SR:0.088629 CR:1.0010283885 BCR:1.0010283885
2033_0_24   SR:0.079766 CR:1.0010283885 BCR:1.0010283885
2033_0_25   SR:0.071790 CR:1.0010283885 BCR:1.0010283885
2033_0_26   SR:0.064611 CR:1.0010283885 BCR:1.0010283885
2033_0_27   SR:0.058150 CR:1.0010283885 BCR:1.0010283885
2033_0_28   SR:0.052335 CR:1.0010283885 BCR:1.0010283885
2033_0_29   SR:0.047101 CR:1.0010283885 BCR:1.0010283885
2033_0_30   SR:0.042391 CR:1.0010283885 BCR:1.0010283885
2033_0_31   SR:0.038152 CR:1.0010283885 BCR:1.0010283885
2033_0_32   SR:0.034337 CR:1.0010283885 BCR:1.0010283885
2033_0_33   SR:0.030903 CR:1.0010283885 BCR:1.0010283885
2033_0_34   SR:0.027813 CR:1.0010283885 BCR:1.0010283885
2033_0_35   SR:0.025032 CR:1.0010283885 BCR:1.0010283885
2033_0_36   SR:0.022528 CR:1.0010283885 BCR:1.0010283885
2033_0_37   SR:0.020276 CR:1.0010283885 BCR:1.0010283885
2033_0_38   SR:0.018248 CR:1.0010283885 BCR:1.0010283885
2033_0_39   SR:0.016423 CR:1.0010283885 BCR:1.0010283885
2033_0_40   SR:0.014781 CR:1.0010283885 BCR:1.0010283885
2033_0_41   SR:0.013303 CR:1.0010283885 BCR:1.0010283885
2033_0_42   SR:0.011973 CR:1.0010283885 BCR:1.0010283885
2033_0_43   SR:0.010775 CR:1.0010283885 BCR:1.0010283885
2033_0_44   SR:0.009698 CR:1.0010283885 BCR:1.0010283885
2033_0_45   SR:0.008728 CR:1.0010283885 BCR:1.0010283885
2033_0_46   SR:0.007855 CR:1.0010283885 BCR:1.0010283885
2033_0_47   SR:0.007070 CR:1.0007991403 BCR:1.0007991403
2033_0_48   SR:0.006363 CR:1.0007991403 BCR:1.0007991403
2033_0_49   SR:0.005726 CR:1.0007991403 BCR:1.0007991403
2033_0_50   SR:0.005154 CR:1.0007991403 BCR:1.0007991403
2033_0_51   SR:0.004638 CR:1.0007991403 BCR:1.0007991403
2033_0_52   SR:0.004175 CR:1.0007991403 BCR:1.0007991403
2033_0_53   SR:0.003757 CR:1.0007991403 BCR:1.0007991403
2033_0_54   SR:0.003381 CR:1.0007991403 BCR:1.0007991403
2033_0_55   SR:0.003043 CR:1.0007991403 BCR:1.0007991403
2033_0_56   SR:0.002739 CR:1.0007991403 BCR:1.0007991403
2033_0_57   SR:0.002465 CR:1.0007991403 BCR:1.0007991403
2033_0_58   SR:0.002219 CR:1.0007991403 BCR:1.0007991403
2033_0_59   SR:0.001997 CR:1.0007991403 BCR:1.0007991403
2033_0_60   SR:0.001797 CR:1.0007991403 BCR:1.0007991403
2033_0_61   SR:0.001617 CR:1.0007991403 BCR:1.0007991403
2033_0_62   SR:0.001456 CR:1.0007991403 BCR:1.0007991403
2033_0_63   SR:0.001310 CR:1.0007991403 BCR:1.0007991403
2033_0_64   SR:0.001179 CR:1.0007991403 BCR:1.0007991403
2033_0_65   SR:0.001061 CR:1.0007991403 BCR:1.0007991403
2033_0_66   SR:0.000955 CR:1.0007991403 BCR:1.0007991403
2033_0_67   SR:0.000860 CR:1.0007991403 BCR:1.0007991403
2033_0_68   SR:0.000774 CR:1.0007991403 BCR:1.0007991403
2033_0_69   SR:0.000696 CR:1.0007991403 BCR:1.0007991403
2033_0_70   SR:0.000627 CR:1.0007991403 BCR:1.0007991403
2033_0_71   SR:0.000564 CR:1.0007991403 BCR:1.0007991403
2033_0_72   SR:0.000508 CR:1.0007991403 BCR:1.0007991403
2033_0_73   SR:0.000457 CR:1.0007991403 BCR:1.0007991403
2033_0_74   SR:0.000411 CR:1.0007991403 BCR:1.0007991403
2033_0_75   SR:0.000370 CR:1.0007991403 BCR:1.0007991403
2033_0_76   SR:0.000333 CR:1.0007991403 BCR:1.0007991403
2033_0_77   SR:0.000300 CR:1.0007919220 BCR:1.0007919220
2033_0_78   SR:0.000270 CR:1.0007919220 BCR:1.0007919220
2033_0_79   SR:0.000243 CR:1.0007919220 BCR:1.0007919220
2033_0_80   SR:0.000218 CR:1.0007919220 BCR:1.0007919220
2033_0_81   SR:0.000197 CR:1.0007919220 BCR:1.0007919220
2033_0_82   SR:0.000177 CR:1.0007919220 BCR:1.0007919220
2033_0_83   SR:0.000159 CR:1.0007919220 BCR:1.0007919220
2033_0_84   SR:0.000143 CR:1.0007919220 BCR:1.0007919220
2033_0_85   SR:0.000129 CR:1.0007919220 BCR:1.0007919220
2033_0_86   SR:0.000116 CR:1.0007919220 BCR:1.0007919220
2033_0_87   SR:0.000104 CR:1.0007919220 BCR:1.0007919220
2033_0_88   SR:0.000094 CR:1.0007919220 BCR:1.0007919220
2033_0_89   SR:0.000085 CR:1.0007919220 BCR:1.0007919220
2033_0_90   SR:0.000076 CR:1.0007919220 BCR:1.0007919220
2033_0_91   SR:0.000069 CR:1.0007919220 BCR:1.0007919220
2033_0_92   SR:0.000062 CR:1.0007919220 BCR:1.0007919220
2033_0_93   SR:0.000056 CR:1.0007919220 BCR:1.0007919220
2033_0_94   SR:0.000050 CR:1.0007919220 BCR:1.0007919220
2033_0_95   SR:0.000045 CR:1.0007915547 BCR:1.0007915547
2033_0_96   SR:0.000040 CR:1.0007915547 BCR:1.0007915547
2033_0_97   SR:0.000036 CR:1.0007915547 BCR:1.0007915547
2033_0_98   SR:0.000033 CR:1.0007915547 BCR:1.0007915547
2033_0_99   SR:0.000030 CR:1.0007915547 BCR:1.0007915547
2033_0_100  SR:0.000027 CR:1.0007915547 BCR:1.0007915547
2033_0_101  SR:0.000024 CR:1.0007915547 BCR:1.0007915547
2033_0_102  SR:0.000022 CR:1.0007915547 BCR:1.0007915547
2033_0_103  SR:0.000019 CR:1.0007915547 BCR:1.0007915547
2033_0_104  SR:0.000017 CR:1.0007915547 BCR:1.0007915547
2033_0_105  SR:0.000016 CR:1.0007913970 BCR:1.0007913970
2033_0_106  SR:0.000014 CR:1.0007913970 BCR:1.0007913970
2033_0_107  SR:0.000013 CR:1.0007913754 BCR:1.0007913754
2033_0_108  SR:0.000011 CR:1.0007913754 BCR:1.0007913754
2033_0_109  SR:0.000010 CR:1.0007913754 BCR:1.0007913754
2033_0_110  SR:0.000009 CR:1.0007913386 BCR:1.0007913386
PRODUCER FINAL COMPLIANCE DELTA 0.000791
Target GHG Offset Mg -55284, Actual GHG Offset Mg -69045
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084020
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.295242
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.620737
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084020 / 0.159593 (DELTA:0.075572)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.295242 / 0.219670 (DELTA:0.075572)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124147 (DELTA:0.124147)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.620737 / 0.496590 (DELTA:0.124147)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61211 / $61211 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59092 / $59092 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67157 / $67157 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62692 / $62692 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61211 / $61211 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59092 / $59092 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67157 / $67157 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62692 / $62692 R:1.000000

cross subsidized price / cost ALT BEV                                 $61214 / $61214 R:1.000000
cross subsidized price / cost ALT ICE                                 $61532 / $61532 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59562 / $59562 R:1.000000
cross subsidized price / cost ALT pickup                              $62692 / $62692 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62219 / $62219 R:1.000000

2033_0_0  SCORE:0.033999, CE:0.124147, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2034  Iteration=0 Ford
2034_0_0    SR:1.000000 CR:1.0010230251 BCR:1.0010230251
2034_0_1    SR:0.900000 CR:1.0010230188 BCR:1.0010230188
2034_0_2    SR:0.810000 CR:1.0010230188 BCR:1.0010230188
2034_0_3    SR:0.729000 CR:1.0010230188 BCR:1.0010230188
2034_0_4    SR:0.656100 CR:1.0010230188 BCR:1.0010230188
2034_0_5    SR:0.590490 CR:1.0010230188 BCR:1.0010230188
2034_0_6    SR:0.531441 CR:1.0010230188 BCR:1.0010230188
2034_0_7    SR:0.478297 CR:1.0010230188 BCR:1.0010230188
2034_0_8    SR:0.430467 CR:1.0010230188 BCR:1.0010230188
2034_0_9    SR:0.387420 CR:1.0010230188 BCR:1.0010230188
2034_0_10   SR:0.348678 CR:1.0010230188 BCR:1.0010230188
2034_0_11   SR:0.313811 CR:1.0010230188 BCR:1.0010230188
2034_0_12   SR:0.282430 CR:1.0010230188 BCR:1.0010230188
2034_0_13   SR:0.254187 CR:1.0010230188 BCR:1.0010230188
2034_0_14   SR:0.228768 CR:1.0010230188 BCR:1.0010230188
2034_0_15   SR:0.205891 CR:1.0010230188 BCR:1.0010230188
2034_0_16   SR:0.185302 CR:1.0010230188 BCR:1.0010230188
2034_0_17   SR:0.166772 CR:1.0010230188 BCR:1.0010230188
2034_0_18   SR:0.150095 CR:1.0010230188 BCR:1.0010230188
2034_0_19   SR:0.135085 CR:1.0010230188 BCR:1.0010230188
2034_0_20   SR:0.121577 CR:1.0010230188 BCR:1.0010230188
2034_0_21   SR:0.109419 CR:1.0010230188 BCR:1.0010230188
2034_0_22   SR:0.098477 CR:1.0010230188 BCR:1.0010230188
2034_0_23   SR:0.088629 CR:1.0010230188 BCR:1.0010230188
2034_0_24   SR:0.079766 CR:1.0010230188 BCR:1.0010230188
2034_0_25   SR:0.071790 CR:1.0010230188 BCR:1.0010230188
2034_0_26   SR:0.064611 CR:1.0010230188 BCR:1.0010230188
2034_0_27   SR:0.058150 CR:1.0010230188 BCR:1.0010230188
2034_0_28   SR:0.052335 CR:1.0010230188 BCR:1.0010230188
2034_0_29   SR:0.047101 CR:1.0010230188 BCR:1.0010230188
2034_0_30   SR:0.042391 CR:1.0010230188 BCR:1.0010230188
2034_0_31   SR:0.038152 CR:1.0010230188 BCR:1.0010230188
2034_0_32   SR:0.034337 CR:1.0010230188 BCR:1.0010230188
2034_0_33   SR:0.030903 CR:1.0010230188 BCR:1.0010230188
2034_0_34   SR:0.027813 CR:1.0010230188 BCR:1.0010230188
2034_0_35   SR:0.025032 CR:1.0010230188 BCR:1.0010230188
2034_0_36   SR:0.022528 CR:1.0010230188 BCR:1.0010230188
2034_0_37   SR:0.020276 CR:1.0010230188 BCR:1.0010230188
2034_0_38   SR:0.018248 CR:1.0010230188 BCR:1.0010230188
2034_0_39   SR:0.016423 CR:1.0010230188 BCR:1.0010230188
2034_0_40   SR:0.014781 CR:1.0010230188 BCR:1.0010230188
2034_0_41   SR:0.013303 CR:1.0010230188 BCR:1.0010230188
2034_0_42   SR:0.011973 CR:1.0010230188 BCR:1.0010230188
2034_0_43   SR:0.010775 CR:1.0010230188 BCR:1.0010230188
2034_0_44   SR:0.009698 CR:1.0010230188 BCR:1.0010230188
2034_0_45   SR:0.008728 CR:1.0010230188 BCR:1.0010230188
2034_0_46   SR:0.007855 CR:1.0010230188 BCR:1.0010230188
2034_0_47   SR:0.007070 CR:1.0010230188 BCR:1.0010230188
2034_0_48   SR:0.006363 CR:1.0008148949 BCR:1.0008148949
2034_0_49   SR:0.005726 CR:1.0008148949 BCR:1.0008148949
2034_0_50   SR:0.005154 CR:1.0008148949 BCR:1.0008148949
2034_0_51   SR:0.004638 CR:1.0008148949 BCR:1.0008148949
2034_0_52   SR:0.004175 CR:1.0008148949 BCR:1.0008148949
2034_0_53   SR:0.003757 CR:1.0008148949 BCR:1.0008148949
2034_0_54   SR:0.003381 CR:1.0008148949 BCR:1.0008148949
2034_0_55   SR:0.003043 CR:1.0008148949 BCR:1.0008148949
2034_0_56   SR:0.002739 CR:1.0008148949 BCR:1.0008148949
2034_0_57   SR:0.002465 CR:1.0008148949 BCR:1.0008148949
2034_0_58   SR:0.002219 CR:1.0008148949 BCR:1.0008148949
2034_0_59   SR:0.001997 CR:1.0008148949 BCR:1.0008148949
2034_0_60   SR:0.001797 CR:1.0008148949 BCR:1.0008148949
2034_0_61   SR:0.001617 CR:1.0008148949 BCR:1.0008148949
2034_0_62   SR:0.001456 CR:1.0008148949 BCR:1.0008148949
2034_0_63   SR:0.001310 CR:1.0008148949 BCR:1.0008148949
2034_0_64   SR:0.001179 CR:1.0008148949 BCR:1.0008148949
2034_0_65   SR:0.001061 CR:1.0008148949 BCR:1.0008148949
2034_0_66   SR:0.000955 CR:1.0008148949 BCR:1.0008148949
2034_0_67   SR:0.000860 CR:1.0008148949 BCR:1.0008148949
2034_0_68   SR:0.000774 CR:1.0008148949 BCR:1.0008148949
2034_0_69   SR:0.000696 CR:1.0008148949 BCR:1.0008148949
2034_0_70   SR:0.000627 CR:1.0008148949 BCR:1.0008148949
2034_0_71   SR:0.000564 CR:1.0008148949 BCR:1.0008148949
2034_0_72   SR:0.000508 CR:1.0008148949 BCR:1.0008148949
2034_0_73   SR:0.000457 CR:1.0008001313 BCR:1.0008001313
2034_0_74   SR:0.000411 CR:1.0008001263 BCR:1.0008001263
2034_0_75   SR:0.000370 CR:1.0008001263 BCR:1.0008001263
2034_0_76   SR:0.000333 CR:1.0008001263 BCR:1.0008001263
2034_0_77   SR:0.000300 CR:1.0008001263 BCR:1.0008001263
2034_0_78   SR:0.000270 CR:1.0008001263 BCR:1.0008001263
2034_0_79   SR:0.000243 CR:1.0008001263 BCR:1.0008001263
2034_0_80   SR:0.000218 CR:1.0008001263 BCR:1.0008001263
2034_0_81   SR:0.000197 CR:1.0008001263 BCR:1.0008001263
2034_0_82   SR:0.000177 CR:1.0008001263 BCR:1.0008001263
2034_0_83   SR:0.000159 CR:1.0008001263 BCR:1.0008001263
2034_0_84   SR:0.000143 CR:1.0008001263 BCR:1.0008001263
2034_0_85   SR:0.000129 CR:1.0008001263 BCR:1.0008001263
2034_0_86   SR:0.000116 CR:1.0008001263 BCR:1.0008001263
2034_0_87   SR:0.000104 CR:1.0008001263 BCR:1.0008001263
2034_0_88   SR:0.000094 CR:1.0008001263 BCR:1.0008001263
2034_0_89   SR:0.000085 CR:1.0008001263 BCR:1.0008001263
2034_0_90   SR:0.000076 CR:1.0008001263 BCR:1.0008001263
2034_0_91   SR:0.000069 CR:1.0008001263 BCR:1.0008001263
2034_0_92   SR:0.000062 CR:1.0008001263 BCR:1.0008001263
2034_0_93   SR:0.000056 CR:1.0008001263 BCR:1.0008001263
2034_0_94   SR:0.000050 CR:1.0008001263 BCR:1.0008001263
2034_0_95   SR:0.000045 CR:1.0008001263 BCR:1.0008001263
2034_0_96   SR:0.000040 CR:1.0008001263 BCR:1.0008001263
2034_0_97   SR:0.000036 CR:1.0008001263 BCR:1.0008001263
2034_0_98   SR:0.000033 CR:1.0007998497 BCR:1.0007998497
2034_0_99   SR:0.000030 CR:1.0007998497 BCR:1.0007998497
2034_0_100  SR:0.000027 CR:1.0007998497 BCR:1.0007998497
2034_0_101  SR:0.000024 CR:1.0007998497 BCR:1.0007998497
2034_0_102  SR:0.000022 CR:1.0007998497 BCR:1.0007998497
2034_0_103  SR:0.000019 CR:1.0007998497 BCR:1.0007998497
2034_0_104  SR:0.000017 CR:1.0007998497 BCR:1.0007998497
2034_0_105  SR:0.000016 CR:1.0007998497 BCR:1.0007998497
2034_0_106  SR:0.000014 CR:1.0007997434 BCR:1.0007997434
2034_0_107  SR:0.000013 CR:1.0007997008 BCR:1.0007997008
2034_0_108  SR:0.000011 CR:1.0007996959 BCR:1.0007996959
2034_0_109  SR:0.000010 CR:1.0007996959 BCR:1.0007996959
2034_0_110  SR:0.000009 CR:1.0007996959 BCR:1.0007996959
PRODUCER FINAL COMPLIANCE DELTA 0.000800
Target GHG Offset Mg -56752, Actual GHG Offset Mg -70876
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084014
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.294053
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.621933
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084014 / 0.159369 (DELTA:0.075355)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.294053 / 0.218698 (DELTA:0.075355)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124387 (DELTA:0.124387)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.621933 / 0.497546 (DELTA:0.124387)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61098 / $61098 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59042 / $59042 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67002 / $67002 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62601 / $62601 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61098 / $61098 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59042 / $59042 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67002 / $67002 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62601 / $62601 R:1.000000

cross subsidized price / cost ALT BEV                                 $61101 / $61101 R:1.000000
cross subsidized price / cost ALT ICE                                 $61459 / $61459 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59499 / $59499 R:1.000000
cross subsidized price / cost ALT pickup                              $62602 / $62602 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62131 / $62131 R:1.000000

2034_0_0  SCORE:0.034065, CE:0.124387, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2035  Iteration=0 Ford
2035_0_0    SR:1.000000 CR:1.0045279675 BCR:1.0045279675
2035_0_1    SR:0.900000 CR:1.0045279675 BCR:1.0045279675
2035_0_2    SR:0.810000 CR:1.0045279675 BCR:1.0045279675
2035_0_3    SR:0.729000 CR:1.0045279675 BCR:1.0045279675
2035_0_4    SR:0.656100 CR:1.0045279675 BCR:1.0045279675
2035_0_5    SR:0.590490 CR:1.0045279675 BCR:1.0045279675
2035_0_6    SR:0.531441 CR:1.0045279675 BCR:1.0045279675
2035_0_7    SR:0.478297 CR:1.0045279675 BCR:1.0045279675
2035_0_8    SR:0.430467 CR:1.0045279675 BCR:1.0045279675
2035_0_9    SR:0.387420 CR:1.0045279675 BCR:1.0045279675
2035_0_10   SR:0.348678 CR:1.0045279675 BCR:1.0045279675
2035_0_11   SR:0.313811 CR:1.0045279675 BCR:1.0045279675
2035_0_12   SR:0.282430 CR:1.0045279675 BCR:1.0045279675
2035_0_13   SR:0.254187 CR:1.0045279675 BCR:1.0045279675
2035_0_14   SR:0.228768 CR:1.0045279675 BCR:1.0045279675
2035_0_15   SR:0.205891 CR:1.0030266814 BCR:1.0030266814
2035_0_16   SR:0.185302 CR:1.0030266814 BCR:1.0030266814
2035_0_17   SR:0.166772 CR:1.0026874513 BCR:1.0026874513
2035_0_18   SR:0.150095 CR:1.0026874513 BCR:1.0026874513
2035_0_19   SR:0.135085 CR:1.0026874513 BCR:1.0026874513
2035_0_20   SR:0.121577 CR:1.0026874513 BCR:1.0026874513
2035_0_21   SR:0.109419 CR:1.0026874513 BCR:1.0026874513
2035_0_22   SR:0.098477 CR:1.0026874513 BCR:1.0026874513
2035_0_23   SR:0.088629 CR:1.0026874513 BCR:1.0026874513
2035_0_24   SR:0.079766 CR:1.0026874513 BCR:1.0026874513
2035_0_25   SR:0.071790 CR:1.0026874513 BCR:1.0026874513
2035_0_26   SR:0.064611 CR:1.0026874513 BCR:1.0026874513
2035_0_27   SR:0.058150 CR:1.0026874513 BCR:1.0026874513
2035_0_28   SR:0.052335 CR:1.0026874513 BCR:1.0026874513
2035_0_29   SR:0.047101 CR:1.0026874513 BCR:1.0026874513
2035_0_30   SR:0.042391 CR:1.0026874513 BCR:1.0026874513
2035_0_31   SR:0.038152 CR:1.0026874513 BCR:1.0026874513
2035_0_32   SR:0.034337 CR:1.0015781282 BCR:1.0015781282
2035_0_33   SR:0.030903 CR:1.0015781282 BCR:1.0015781282
2035_0_34   SR:0.027813 CR:1.0015781282 BCR:1.0015781282
2035_0_35   SR:0.025032 CR:1.0015781282 BCR:1.0015781282
2035_0_36   SR:0.022528 CR:1.0015781282 BCR:1.0015781282
2035_0_37   SR:0.020276 CR:1.0015781282 BCR:1.0015781282
2035_0_38   SR:0.018248 CR:1.0015781282 BCR:1.0015781282
2035_0_39   SR:0.016423 CR:1.0015781282 BCR:1.0015781282
2035_0_40   SR:0.014781 CR:1.0015781282 BCR:1.0015781282
2035_0_41   SR:0.013303 CR:1.0015781282 BCR:1.0015781282
2035_0_42   SR:0.011973 CR:1.0015781282 BCR:1.0015781282
2035_0_43   SR:0.010775 CR:1.0015781282 BCR:1.0015781282
2035_0_44   SR:0.009698 CR:1.0015781282 BCR:1.0015781282
2035_0_45   SR:0.008728 CR:1.0015781282 BCR:1.0015781282
2035_0_46   SR:0.007855 CR:1.0015781282 BCR:1.0015781282
2035_0_47   SR:0.007070 CR:1.0015781282 BCR:1.0015781282
2035_0_48   SR:0.006363 CR:1.0015781282 BCR:1.0015781282
2035_0_49   SR:0.005726 CR:1.0015781282 BCR:1.0015781282
2035_0_50   SR:0.005154 CR:1.0015781282 BCR:1.0015781282
2035_0_51   SR:0.004638 CR:1.0015781282 BCR:1.0015781282
2035_0_52   SR:0.004175 CR:1.0015781282 BCR:1.0015781282
2035_0_53   SR:0.003757 CR:1.0015781282 BCR:1.0015781282
2035_0_54   SR:0.003381 CR:1.0015781282 BCR:1.0015781282
2035_0_55   SR:0.003043 CR:1.0015781282 BCR:1.0015781282
2035_0_56   SR:0.002739 CR:1.0015781282 BCR:1.0015781282
2035_0_57   SR:0.002465 CR:1.0015781282 BCR:1.0015781282
2035_0_58   SR:0.002219 CR:1.0015781282 BCR:1.0015781282
2035_0_59   SR:0.001997 CR:1.0015781282 BCR:1.0015781282
2035_0_60   SR:0.001797 CR:1.0015781282 BCR:1.0015781282
2035_0_61   SR:0.001617 CR:1.0015285096 BCR:1.0015285096
2035_0_62   SR:0.001456 CR:1.0015285096 BCR:1.0015285096
2035_0_63   SR:0.001310 CR:1.0015285096 BCR:1.0015285096
2035_0_64   SR:0.001179 CR:1.0015285096 BCR:1.0015285096
2035_0_65   SR:0.001061 CR:1.0015285096 BCR:1.0015285096
2035_0_66   SR:0.000955 CR:1.0015285096 BCR:1.0015285096
2035_0_67   SR:0.000860 CR:1.0015285096 BCR:1.0015285096
2035_0_68   SR:0.000774 CR:1.0015285096 BCR:1.0015285096
2035_0_69   SR:0.000696 CR:1.0015285096 BCR:1.0015285096
2035_0_70   SR:0.000627 CR:1.0015285096 BCR:1.0015285096
2035_0_71   SR:0.000564 CR:1.0015285096 BCR:1.0015285096
2035_0_72   SR:0.000508 CR:1.0015285096 BCR:1.0015285096
2035_0_73   SR:0.000457 CR:1.0015285096 BCR:1.0015285096
2035_0_74   SR:0.000411 CR:1.0015285096 BCR:1.0015285096
2035_0_75   SR:0.000370 CR:1.0015285096 BCR:1.0015285096
2035_0_76   SR:0.000333 CR:1.0015285096 BCR:1.0015285096
2035_0_77   SR:0.000300 CR:1.0015285096 BCR:1.0015285096
2035_0_78   SR:0.000270 CR:1.0015285096 BCR:1.0015285096
2035_0_79   SR:0.000243 CR:1.0015285096 BCR:1.0015285096
2035_0_80   SR:0.000218 CR:1.0015285096 BCR:1.0015285096
2035_0_81   SR:0.000197 CR:1.0015285096 BCR:1.0015285096
2035_0_82   SR:0.000177 CR:1.0015285096 BCR:1.0015285096
2035_0_83   SR:0.000159 CR:1.0015285096 BCR:1.0015285096
2035_0_84   SR:0.000143 CR:1.0015285096 BCR:1.0015285096
2035_0_85   SR:0.000129 CR:1.0015218345 BCR:1.0015218345
2035_0_86   SR:0.000116 CR:1.0015218345 BCR:1.0015218345
2035_0_87   SR:0.000104 CR:1.0015218345 BCR:1.0015218345
2035_0_88   SR:0.000094 CR:1.0015218345 BCR:1.0015218345
2035_0_89   SR:0.000085 CR:1.0015218345 BCR:1.0015218345
2035_0_90   SR:0.000076 CR:1.0015218345 BCR:1.0015218345
2035_0_91   SR:0.000069 CR:1.0015218345 BCR:1.0015218345
2035_0_92   SR:0.000062 CR:1.0015218345 BCR:1.0015218345
2035_0_93   SR:0.000056 CR:1.0015218345 BCR:1.0015218345
2035_0_94   SR:0.000050 CR:1.0015218345 BCR:1.0015218345
2035_0_95   SR:0.000045 CR:1.0015218345 BCR:1.0015218345
2035_0_96   SR:0.000040 CR:1.0015218345 BCR:1.0015218345
2035_0_97   SR:0.000036 CR:1.0015218345 BCR:1.0015218345
2035_0_98   SR:0.000033 CR:1.0015218345 BCR:1.0015218345
2035_0_99   SR:0.000030 CR:1.0015215460 BCR:1.0015215460
2035_0_100  SR:0.000027 CR:1.0015215460 BCR:1.0015215460
2035_0_101  SR:0.000024 CR:1.0015215460 BCR:1.0015215460
2035_0_102  SR:0.000022 CR:1.0015215460 BCR:1.0015215460
2035_0_103  SR:0.000019 CR:1.0015215460 BCR:1.0015215460
2035_0_104  SR:0.000017 CR:1.0015215460 BCR:1.0015215460
2035_0_105  SR:0.000016 CR:1.0015215460 BCR:1.0015215460
2035_0_106  SR:0.000014 CR:1.0015215460 BCR:1.0015215460
2035_0_107  SR:0.000013 CR:1.0015215460 BCR:1.0015215460
2035_0_108  SR:0.000011 CR:1.0015214344 BCR:1.0015214344
2035_0_109  SR:0.000010 CR:1.0015214344 BCR:1.0015214344
2035_0_110  SR:0.000009 CR:1.0015214344 BCR:1.0015214344
PRODUCER FINAL COMPLIANCE DELTA 0.001521
Target GHG Offset Mg -108785, Actual GHG Offset Mg -135928
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.079821
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.297510
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.622669
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.079821 / 0.159316 (DELTA:0.079496)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.297510 / 0.218014 (DELTA:0.079496)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124534 (DELTA:0.124534)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.622669 / 0.498135 (DELTA:0.124534)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60994 / $60994 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58994 / $58994 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66858 / $66858 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62513 / $62513 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60994 / $60994 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58994 / $58994 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66858 / $66858 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62513 / $62513 R:1.000000

cross subsidized price / cost ALT BEV                                 $60996 / $60996 R:1.000000
cross subsidized price / cost ALT ICE                                 $61375 / $61375 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59417 / $59417 R:1.000000
cross subsidized price / cost ALT pickup                              $62513 / $62513 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62044 / $62044 R:1.000000

2035_0_0  SCORE:0.034105, CE:0.124534, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2035  Iteration=1 Ford
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 1.957785, 1.957785, 0.000000, 1.957785->1.938207
2035_1_0    SR:1.000000 CR:1.0022058637 BCR:1.0022058637
2035_1_1    SR:0.900000 CR:1.0022058637 BCR:1.0022058637
2035_1_2    SR:0.810000 CR:1.0022058637 BCR:1.0022058637
2035_1_3    SR:0.729000 CR:1.0022058637 BCR:1.0022058637
2035_1_4    SR:0.656100 CR:1.0022058637 BCR:1.0022058637
2035_1_5    SR:0.590490 CR:1.0022058637 BCR:1.0022058637
2035_1_6    SR:0.531441 CR:1.0022058637 BCR:1.0022058637
2035_1_7    SR:0.478297 CR:1.0022058637 BCR:1.0022058637
2035_1_8    SR:0.430467 CR:1.0022058637 BCR:1.0022058637
2035_1_9    SR:0.387420 CR:1.0022058637 BCR:1.0022058637
2035_1_10   SR:0.348678 CR:1.0022058637 BCR:1.0022058637
2035_1_11   SR:0.313811 CR:1.0022058637 BCR:1.0022058637
2035_1_12   SR:0.282430 CR:1.0022058637 BCR:1.0022058637
2035_1_13   SR:0.254187 CR:1.0022058637 BCR:1.0022058637
2035_1_14   SR:0.228768 CR:1.0022058637 BCR:1.0022058637
2035_1_15   SR:0.205891 CR:1.0022058637 BCR:1.0022058637
2035_1_16   SR:0.185302 CR:1.0022058637 BCR:1.0022058637
2035_1_17   SR:0.166772 CR:1.0022058637 BCR:1.0022058637
2035_1_18   SR:0.150095 CR:1.0022058637 BCR:1.0022058637
2035_1_19   SR:0.135085 CR:1.0022058637 BCR:1.0022058637
2035_1_20   SR:0.121577 CR:1.0022058637 BCR:1.0022058637
2035_1_21   SR:0.109419 CR:1.0022058637 BCR:1.0022058637
2035_1_22   SR:0.098477 CR:1.0022058637 BCR:1.0022058637
2035_1_23   SR:0.088629 CR:1.0022058637 BCR:1.0022058637
2035_1_24   SR:0.079766 CR:1.0022058637 BCR:1.0022058637
2035_1_25   SR:0.071790 CR:1.0022058637 BCR:1.0022058637
2035_1_26   SR:0.064611 CR:1.0022058637 BCR:1.0022058637
2035_1_27   SR:0.058150 CR:1.0022058637 BCR:1.0022058637
2035_1_28   SR:0.052335 CR:1.0022058637 BCR:1.0022058637
2035_1_29   SR:0.047101 CR:1.0022058637 BCR:1.0022058637
2035_1_30   SR:0.042391 CR:1.0022058637 BCR:1.0022058637
2035_1_31   SR:0.038152 CR:1.0022058637 BCR:1.0022058637
2035_1_32   SR:0.034337 CR:1.0022058637 BCR:1.0022058637
2035_1_33   SR:0.030903 CR:1.0022058637 BCR:1.0022058637
2035_1_34   SR:0.027813 CR:1.0022058637 BCR:1.0022058637
2035_1_35   SR:0.025032 CR:1.0022058637 BCR:1.0022058637
2035_1_36   SR:0.022528 CR:1.0022058637 BCR:1.0022058637
2035_1_37   SR:0.020276 CR:1.0022058637 BCR:1.0022058637
2035_1_38   SR:0.018248 CR:1.0022058637 BCR:1.0022058637
2035_1_39   SR:0.016423 CR:1.0022058637 BCR:1.0022058637
2035_1_40   SR:0.014781 CR:1.0022058637 BCR:1.0022058637
2035_1_41   SR:0.013303 CR:1.0022058637 BCR:1.0022058637
2035_1_42   SR:0.011973 CR:1.0022058637 BCR:1.0022058637
2035_1_43   SR:0.010775 CR:1.0022058637 BCR:1.0022058637
2035_1_44   SR:0.009698 CR:1.0022058637 BCR:1.0022058637
2035_1_45   SR:0.008728 CR:1.0022058637 BCR:1.0022058637
2035_1_46   SR:0.007855 CR:1.0022058637 BCR:1.0022058637
2035_1_47   SR:0.007070 CR:1.0022058637 BCR:1.0022058637
2035_1_48   SR:0.006363 CR:1.0022058637 BCR:1.0022058637
2035_1_49   SR:0.005726 CR:1.0022058637 BCR:1.0022058637
2035_1_50   SR:0.005154 CR:1.0022058637 BCR:1.0022058637
2035_1_51   SR:0.004638 CR:1.0022058637 BCR:1.0022058637
2035_1_52   SR:0.004175 CR:1.0022058637 BCR:1.0022058637
2035_1_53   SR:0.003757 CR:1.0022058637 BCR:1.0022058637
2035_1_54   SR:0.003381 CR:1.0022058637 BCR:1.0022058637
2035_1_55   SR:0.003043 CR:1.0022058637 BCR:1.0022058637
2035_1_56   SR:0.002739 CR:1.0022058637 BCR:1.0022058637
2035_1_57   SR:0.002465 CR:1.0022058637 BCR:1.0022058637
2035_1_58   SR:0.002219 CR:1.0022058637 BCR:1.0022058637
2035_1_59   SR:0.001997 CR:1.0022058637 BCR:1.0022058637
2035_1_60   SR:0.001797 CR:1.0022058637 BCR:1.0022058637
2035_1_61   SR:0.001617 CR:1.0022058637 BCR:1.0022058637
2035_1_62   SR:0.001456 CR:1.0022058637 BCR:1.0022058637
2035_1_63   SR:0.001310 CR:1.0022058637 BCR:1.0022058637
2035_1_64   SR:0.001179 CR:1.0022058637 BCR:1.0022058637
2035_1_65   SR:0.001061 CR:1.0022058637 BCR:1.0022058637
2035_1_66   SR:0.000955 CR:1.0022058637 BCR:1.0022058637
2035_1_67   SR:0.000860 CR:1.0022058637 BCR:1.0022058637
2035_1_68   SR:0.000774 CR:1.0022058637 BCR:1.0022058637
2035_1_69   SR:0.000696 CR:1.0022058637 BCR:1.0022058637
2035_1_70   SR:0.000627 CR:1.0022058637 BCR:1.0022058637
2035_1_71   SR:0.000564 CR:1.0022058637 BCR:1.0022058637
2035_1_72   SR:0.000508 CR:1.0022058637 BCR:1.0022058637
2035_1_73   SR:0.000457 CR:1.0022058637 BCR:1.0022058637
2035_1_74   SR:0.000411 CR:1.0022058637 BCR:1.0022058637
2035_1_75   SR:0.000370 CR:1.0022058637 BCR:1.0022058637
2035_1_76   SR:0.000333 CR:1.0022058637 BCR:1.0022058637
2035_1_77   SR:0.000300 CR:1.0022058637 BCR:1.0022058637
2035_1_78   SR:0.000270 CR:1.0022058637 BCR:1.0022058637
2035_1_79   SR:0.000243 CR:1.0022058637 BCR:1.0022058637
2035_1_80   SR:0.000218 CR:1.0022058637 BCR:1.0022058637
2035_1_81   SR:0.000197 CR:1.0022058637 BCR:1.0022058637
2035_1_82   SR:0.000177 CR:1.0022058637 BCR:1.0022058637
2035_1_83   SR:0.000159 CR:1.0022058637 BCR:1.0022058637
2035_1_84   SR:0.000143 CR:1.0022058637 BCR:1.0022058637
2035_1_85   SR:0.000129 CR:1.0022058637 BCR:1.0022058637
2035_1_86   SR:0.000116 CR:1.0022058637 BCR:1.0022058637
2035_1_87   SR:0.000104 CR:1.0022058637 BCR:1.0022058637
2035_1_88   SR:0.000094 CR:1.0022058637 BCR:1.0022058637
2035_1_89   SR:0.000085 CR:1.0022058637 BCR:1.0022058637
2035_1_90   SR:0.000076 CR:1.0022058637 BCR:1.0022058637
2035_1_91   SR:0.000069 CR:1.0022058637 BCR:1.0022058637
2035_1_92   SR:0.000062 CR:1.0022058637 BCR:1.0022058637
2035_1_93   SR:0.000056 CR:1.0022058637 BCR:1.0022058637
2035_1_94   SR:0.000050 CR:1.0022058637 BCR:1.0022058637
2035_1_95   SR:0.000045 CR:1.0022058637 BCR:1.0022058637
2035_1_96   SR:0.000040 CR:1.0022058637 BCR:1.0022058637
2035_1_97   SR:0.000036 CR:1.0022058637 BCR:1.0022058637
2035_1_98   SR:0.000033 CR:1.0022058637 BCR:1.0022058637
2035_1_99   SR:0.000030 CR:1.0022058637 BCR:1.0022058637
2035_1_100  SR:0.000027 CR:1.0022058637 BCR:1.0022058637
2035_1_101  SR:0.000024 CR:1.0022058637 BCR:1.0022058637
2035_1_102  SR:0.000022 CR:1.0022058637 BCR:1.0022058637
2035_1_103  SR:0.000019 CR:1.0022058637 BCR:1.0022058637
2035_1_104  SR:0.000017 CR:1.0022058637 BCR:1.0022058637
2035_1_105  SR:0.000016 CR:1.0022058637 BCR:1.0022058637
2035_1_106  SR:0.000014 CR:1.0022058637 BCR:1.0022058637
2035_1_107  SR:0.000013 CR:1.0022058637 BCR:1.0022058637
2035_1_108  SR:0.000011 CR:1.0022058637 BCR:1.0022058637
2035_1_109  SR:0.000010 CR:1.0022058637 BCR:1.0022058637
2035_1_110  SR:0.000009 CR:1.0022058637 BCR:1.0022058637
PRODUCER FINAL COMPLIANCE DELTA 0.002206
Target GHG Offset Mg -108785, Actual GHG Offset Mg -148142
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.079022
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.298308
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.622669
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.079022 / 0.079022 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.298308 / 0.298308 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.622669 / 0.622669 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60994 / $60994 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58993 / $58993 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66858 / $66858 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62513 / $62513 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60994 / $60994 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58993 / $58993 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66858 / $66858 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62513 / $62513 R:1.000000

cross subsidized price / cost ALT BEV                                 $60996 / $60996 R:1.000000
cross subsidized price / cost ALT ICE                                 $61373 / $61373 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59412 / $59412 R:1.000000
cross subsidized price / cost ALT pickup                              $62513 / $62513 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61343 / $61343 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2 Pass 1: Manufacturer=General Motors
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2022  Iteration=0 General Motors
2022_0_0    SR:1.000000 CR:0.9999999404 BCR:0.9999999404
2022_0_1    SR:0.900000 CR:0.9999999404 BCR:0.9999999404
2022_0_2    SR:0.810000 CR:0.9999999404 BCR:0.9999999404
2022_0_3    SR:0.729000 CR:0.9999999404 BCR:0.9999999404
2022_0_4    SR:0.656100 CR:0.9999999404 BCR:0.9999999404
2022_0_5    SR:0.590490 CR:0.9999999404 BCR:0.9999999404
2022_0_6    SR:0.531441 CR:0.9999999404 BCR:0.9999999404
2022_0_7    SR:0.478297 CR:0.9999999404 BCR:0.9999999404
2022_0_8    SR:0.430467 CR:0.9999999404 BCR:0.9999999404
2022_0_9    SR:0.387420 CR:0.9999999404 BCR:0.9999999404
2022_0_10   SR:0.348678 CR:0.9999999404 BCR:0.9999999404
2022_0_11   SR:0.313811 CR:0.9999999404 BCR:0.9999999404
2022_0_12   SR:0.282430 CR:0.9999999404 BCR:0.9999999404
2022_0_13   SR:0.254187 CR:0.9999999404 BCR:0.9999999404
2022_0_14   SR:0.228768 CR:0.9999999404 BCR:0.9999999404
2022_0_15   SR:0.205891 CR:0.9999999404 BCR:0.9999999404
2022_0_16   SR:0.185302 CR:0.9999999404 BCR:0.9999999404
2022_0_17   SR:0.166772 CR:0.9999999404 BCR:0.9999999404
2022_0_18   SR:0.150095 CR:0.9999999404 BCR:0.9999999404
2022_0_19   SR:0.135085 CR:0.9999999404 BCR:0.9999999404
2022_0_20   SR:0.121577 CR:0.9999999404 BCR:0.9999999404
2022_0_21   SR:0.109419 CR:0.9999999404 BCR:0.9999999404
2022_0_22   SR:0.098477 CR:0.9999999404 BCR:0.9999999404
2022_0_23   SR:0.088629 CR:0.9999999404 BCR:0.9999999404
2022_0_24   SR:0.079766 CR:0.9999999404 BCR:0.9999999404
2022_0_25   SR:0.071790 CR:0.9999999404 BCR:0.9999999404
2022_0_26   SR:0.064611 CR:0.9999999404 BCR:0.9999999404
2022_0_27   SR:0.058150 CR:0.9999999404 BCR:0.9999999404
2022_0_28   SR:0.052335 CR:0.9999999404 BCR:0.9999999404
2022_0_29   SR:0.047101 CR:0.9999999404 BCR:0.9999999404
2022_0_30   SR:0.042391 CR:0.9999999404 BCR:0.9999999404
2022_0_31   SR:0.038152 CR:0.9999999404 BCR:0.9999999404
2022_0_32   SR:0.034337 CR:0.9999999404 BCR:0.9999999404
2022_0_33   SR:0.030903 CR:0.9999999404 BCR:0.9999999404
2022_0_34   SR:0.027813 CR:0.9999999404 BCR:0.9999999404
2022_0_35   SR:0.025032 CR:0.9999999404 BCR:0.9999999404
2022_0_36   SR:0.022528 CR:0.9999999404 BCR:0.9999999404
2022_0_37   SR:0.020276 CR:0.9999999404 BCR:0.9999999404
2022_0_38   SR:0.018248 CR:0.9999999404 BCR:0.9999999404
2022_0_39   SR:0.016423 CR:0.9999999404 BCR:0.9999999404
2022_0_40   SR:0.014781 CR:0.9999999404 BCR:0.9999999404
2022_0_41   SR:0.013303 CR:0.9999999404 BCR:0.9999999404
2022_0_42   SR:0.011973 CR:0.9999999404 BCR:0.9999999404
2022_0_43   SR:0.010775 CR:0.9999999404 BCR:0.9999999404
2022_0_44   SR:0.009698 CR:0.9999999404 BCR:0.9999999404
2022_0_45   SR:0.008728 CR:0.9999999404 BCR:0.9999999404
2022_0_46   SR:0.007855 CR:0.9999999404 BCR:0.9999999404
2022_0_47   SR:0.007070 CR:0.9999999404 BCR:0.9999999404
2022_0_48   SR:0.006363 CR:0.9999999404 BCR:0.9999999404
2022_0_49   SR:0.005726 CR:0.9999999404 BCR:0.9999999404
2022_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2022_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2022_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2022_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2022_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2022_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2022_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2022_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2022_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2022_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2022_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2022_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2022_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2022_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2022_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2022_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2022_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2022_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2022_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2022_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2022_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2022_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2022_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2022_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2022_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2022_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2022_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2022_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2022_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2022_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2022_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2022_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2022_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2022_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2022_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2022_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2022_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2022_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2022_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2022_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2022_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2022_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2022_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2022_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2022_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2022_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2022_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2022_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2022_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2022_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2022_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2022_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2022_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2022_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2022_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2022_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2022_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2022_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2022_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2022_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2022_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1308878, Actual GHG Offset Mg 1308879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268472
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.731528
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.268472 / 0.268472 (DELTA:0.000000)
2022 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004044 (DELTA:0.004044)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731528 / 0.727484 (DELTA:0.004044)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $62628 / $62628 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81780 / $81780 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63957 / $63957 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62628 / $62628 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81780 / $81780 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63957 / $63957 R:1.000000

cross subsidized price / cost ALT BEV                                 $81780 / $81780 R:1.000000
cross subsidized price / cost ALT ICE                                 $63600 / $63600 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62628 / $62628 R:1.000000
cross subsidized price / cost ALT pickup                              $63957 / $63957 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63672 / $63672 R:1.000000

2022_0_0  SCORE:0.001108, CE:0.004044, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2023  Iteration=0 General Motors
2023_0_0    SR:1.000000 CR:0.9999999984 BCR:0.9999999984
2023_0_1    SR:0.900000 CR:0.9999999984 BCR:0.9999999984
2023_0_2    SR:0.810000 CR:0.9999999984 BCR:0.9999999984
2023_0_3    SR:0.729000 CR:0.9999999984 BCR:0.9999999984
2023_0_4    SR:0.656100 CR:0.9999999984 BCR:0.9999999984
2023_0_5    SR:0.590490 CR:0.9999999984 BCR:0.9999999984
2023_0_6    SR:0.531441 CR:0.9999999984 BCR:0.9999999984
2023_0_7    SR:0.478297 CR:0.9999999984 BCR:0.9999999984
2023_0_8    SR:0.430467 CR:0.9999999984 BCR:0.9999999984
2023_0_9    SR:0.387420 CR:0.9999999984 BCR:0.9999999984
2023_0_10   SR:0.348678 CR:0.9999999984 BCR:0.9999999984
2023_0_11   SR:0.313811 CR:0.9999999984 BCR:0.9999999984
2023_0_12   SR:0.282430 CR:0.9999999984 BCR:0.9999999984
2023_0_13   SR:0.254187 CR:0.9999999984 BCR:0.9999999984
2023_0_14   SR:0.228768 CR:0.9999999984 BCR:0.9999999984
2023_0_15   SR:0.205891 CR:0.9999999984 BCR:0.9999999984
2023_0_16   SR:0.185302 CR:0.9999999984 BCR:0.9999999984
2023_0_17   SR:0.166772 CR:0.9999999984 BCR:0.9999999984
2023_0_18   SR:0.150095 CR:0.9999999984 BCR:0.9999999984
2023_0_19   SR:0.135085 CR:0.9999999984 BCR:0.9999999984
2023_0_20   SR:0.121577 CR:0.9999999984 BCR:0.9999999984
2023_0_21   SR:0.109419 CR:0.9999999984 BCR:0.9999999984
2023_0_22   SR:0.098477 CR:0.9999999984 BCR:0.9999999984
2023_0_23   SR:0.088629 CR:0.9999999984 BCR:0.9999999984
2023_0_24   SR:0.079766 CR:0.9999999984 BCR:0.9999999984
2023_0_25   SR:0.071790 CR:0.9999999984 BCR:0.9999999984
2023_0_26   SR:0.064611 CR:0.9999999984 BCR:0.9999999984
2023_0_27   SR:0.058150 CR:0.9999999984 BCR:0.9999999984
2023_0_28   SR:0.052335 CR:0.9999999984 BCR:0.9999999984
2023_0_29   SR:0.047101 CR:0.9999999984 BCR:0.9999999984
2023_0_30   SR:0.042391 CR:0.9999999984 BCR:0.9999999984
2023_0_31   SR:0.038152 CR:0.9999999984 BCR:0.9999999984
2023_0_32   SR:0.034337 CR:0.9999999984 BCR:0.9999999984
2023_0_33   SR:0.030903 CR:0.9999999984 BCR:0.9999999984
2023_0_34   SR:0.027813 CR:0.9999999984 BCR:0.9999999984
2023_0_35   SR:0.025032 CR:0.9999999984 BCR:0.9999999984
2023_0_36   SR:0.022528 CR:0.9999999984 BCR:0.9999999984
2023_0_37   SR:0.020276 CR:0.9999999984 BCR:0.9999999984
2023_0_38   SR:0.018248 CR:0.9999999984 BCR:0.9999999984
2023_0_39   SR:0.016423 CR:0.9999999984 BCR:0.9999999984
2023_0_40   SR:0.014781 CR:0.9999999984 BCR:0.9999999984
2023_0_41   SR:0.013303 CR:0.9999999984 BCR:0.9999999984
2023_0_42   SR:0.011973 CR:0.9999999984 BCR:0.9999999984
2023_0_43   SR:0.010775 CR:0.9999999984 BCR:0.9999999984
2023_0_44   SR:0.009698 CR:0.9999999984 BCR:0.9999999984
2023_0_45   SR:0.008728 CR:0.9999999984 BCR:0.9999999984
2023_0_46   SR:0.007855 CR:0.9999999984 BCR:0.9999999984
2023_0_47   SR:0.007070 CR:0.9999999984 BCR:0.9999999984
2023_0_48   SR:0.006363 CR:0.9999999984 BCR:0.9999999984
2023_0_49   SR:0.005726 CR:0.9999999984 BCR:0.9999999984
2023_0_50   SR:0.005154 CR:0.9999999984 BCR:0.9999999984
2023_0_51   SR:0.004638 CR:0.9999999984 BCR:0.9999999984
2023_0_52   SR:0.004175 CR:0.9999999984 BCR:0.9999999984
2023_0_53   SR:0.003757 CR:0.9999999984 BCR:0.9999999984
2023_0_54   SR:0.003381 CR:0.9999999984 BCR:0.9999999984
2023_0_55   SR:0.003043 CR:0.9999999984 BCR:0.9999999984
2023_0_56   SR:0.002739 CR:0.9999999984 BCR:0.9999999984
2023_0_57   SR:0.002465 CR:0.9999999984 BCR:0.9999999984
2023_0_58   SR:0.002219 CR:0.9999999984 BCR:0.9999999984
2023_0_59   SR:0.001997 CR:0.9999999984 BCR:0.9999999984
2023_0_60   SR:0.001797 CR:0.9999999984 BCR:0.9999999984
2023_0_61   SR:0.001617 CR:0.9999999984 BCR:0.9999999984
2023_0_62   SR:0.001456 CR:0.9999999984 BCR:0.9999999984
2023_0_63   SR:0.001310 CR:0.9999999984 BCR:0.9999999984
2023_0_64   SR:0.001179 CR:0.9999999984 BCR:0.9999999984
2023_0_65   SR:0.001061 CR:0.9999999984 BCR:0.9999999984
2023_0_66   SR:0.000955 CR:0.9999999984 BCR:0.9999999984
2023_0_67   SR:0.000860 CR:0.9999999984 BCR:0.9999999984
2023_0_68   SR:0.000774 CR:0.9999999984 BCR:0.9999999984
2023_0_69   SR:0.000696 CR:0.9999999984 BCR:0.9999999984
2023_0_70   SR:0.000627 CR:0.9999999984 BCR:0.9999999984
2023_0_71   SR:0.000564 CR:0.9999999984 BCR:0.9999999984
2023_0_72   SR:0.000508 CR:0.9999999984 BCR:0.9999999984
2023_0_73   SR:0.000457 CR:0.9999999984 BCR:0.9999999984
2023_0_74   SR:0.000411 CR:0.9999999984 BCR:0.9999999984
2023_0_75   SR:0.000370 CR:0.9999999984 BCR:0.9999999984
2023_0_76   SR:0.000333 CR:0.9999999984 BCR:0.9999999984
2023_0_77   SR:0.000300 CR:0.9999999984 BCR:0.9999999984
2023_0_78   SR:0.000270 CR:0.9999999984 BCR:0.9999999984
2023_0_79   SR:0.000243 CR:0.9999999984 BCR:0.9999999984
2023_0_80   SR:0.000218 CR:0.9999999984 BCR:0.9999999984
2023_0_81   SR:0.000197 CR:0.9999999984 BCR:0.9999999984
2023_0_82   SR:0.000177 CR:0.9999999984 BCR:0.9999999984
2023_0_83   SR:0.000159 CR:0.9999999984 BCR:0.9999999984
2023_0_84   SR:0.000143 CR:0.9999999984 BCR:0.9999999984
2023_0_85   SR:0.000129 CR:0.9999999984 BCR:0.9999999984
2023_0_86   SR:0.000116 CR:0.9999999984 BCR:0.9999999984
2023_0_87   SR:0.000104 CR:0.9999999984 BCR:0.9999999984
2023_0_88   SR:0.000094 CR:0.9999999984 BCR:0.9999999984
2023_0_89   SR:0.000085 CR:0.9999999984 BCR:0.9999999984
2023_0_90   SR:0.000076 CR:0.9999999984 BCR:0.9999999984
2023_0_91   SR:0.000069 CR:0.9999999984 BCR:0.9999999984
2023_0_92   SR:0.000062 CR:0.9999999984 BCR:0.9999999984
2023_0_93   SR:0.000056 CR:0.9999999984 BCR:0.9999999984
2023_0_94   SR:0.000050 CR:0.9999999984 BCR:0.9999999984
2023_0_95   SR:0.000045 CR:0.9999999984 BCR:0.9999999984
2023_0_96   SR:0.000040 CR:0.9999999984 BCR:0.9999999984
2023_0_97   SR:0.000036 CR:0.9999999984 BCR:0.9999999984
2023_0_98   SR:0.000033 CR:0.9999999984 BCR:0.9999999984
2023_0_99   SR:0.000030 CR:0.9999999984 BCR:0.9999999984
2023_0_100  SR:0.000027 CR:0.9999999984 BCR:0.9999999984
2023_0_101  SR:0.000024 CR:0.9999999984 BCR:0.9999999984
2023_0_102  SR:0.000022 CR:0.9999999984 BCR:0.9999999984
2023_0_103  SR:0.000019 CR:0.9999999984 BCR:0.9999999984
2023_0_104  SR:0.000017 CR:0.9999999984 BCR:0.9999999984
2023_0_105  SR:0.000016 CR:0.9999999984 BCR:0.9999999984
2023_0_106  SR:0.000014 CR:0.9999999984 BCR:0.9999999984
2023_0_107  SR:0.000013 CR:0.9999999984 BCR:0.9999999984
2023_0_108  SR:0.000011 CR:0.9999999984 BCR:0.9999999984
2023_0_109  SR:0.000010 CR:0.9999999984 BCR:0.9999999984
2023_0_110  SR:0.000009 CR:0.9999999984 BCR:0.9999999984
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282196, Actual GHG Offset Mg 282197
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269539
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.730461
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.035252 (DELTA:0.035252)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269539 / 0.234286 (DELTA:0.035252)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.079149 (DELTA:0.079149)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730461 / 0.651312 (DELTA:0.079149)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66753 / $66753 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61342 / $61342 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80007 / $80007 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71466 / $71466 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63003 / $66753 R:0.943823
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61342 / $61342 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76257 / $80007 R:0.953129
modified cross subsidized price / cost ALT pickup.ICE                 $71466 / $71466 R:1.000000

cross subsidized price / cost ALT BEV                                 $146760 / $146760 R:1.000000
cross subsidized price / cost ALT ICE                                 $68737 / $68737 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61343 / $61343 R:1.000000
cross subsidized price / cost ALT pickup                              $71467 / $71467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69604 / $69604 R:1.000000

2023_0_0  SCORE:0.021676, CE:0.079149, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2024  Iteration=0 General Motors
2024_0_0    SR:1.000000 CR:1.0008371728 BCR:1.0008371728
2024_0_1    SR:0.900000 CR:1.0008371728 BCR:1.0008371728
2024_0_2    SR:0.810000 CR:1.0008371728 BCR:1.0008371728
2024_0_3    SR:0.729000 CR:1.0008371728 BCR:1.0008371728
2024_0_4    SR:0.656100 CR:1.0008371728 BCR:1.0008371728
2024_0_5    SR:0.590490 CR:1.0008371728 BCR:1.0008371728
2024_0_6    SR:0.531441 CR:1.0008371728 BCR:1.0008371728
2024_0_7    SR:0.478297 CR:1.0008371728 BCR:1.0008371728
2024_0_8    SR:0.430467 CR:1.0008371728 BCR:1.0008371728
2024_0_9    SR:0.387420 CR:1.0008371728 BCR:1.0008371728
2024_0_10   SR:0.348678 CR:1.0008371728 BCR:1.0008371728
2024_0_11   SR:0.313811 CR:1.0008371728 BCR:1.0008371728
2024_0_12   SR:0.282430 CR:1.0008371728 BCR:1.0008371728
2024_0_13   SR:0.254187 CR:1.0008371728 BCR:1.0008371728
2024_0_14   SR:0.228768 CR:1.0008371728 BCR:1.0008371728
2024_0_15   SR:0.205891 CR:1.0008371728 BCR:1.0008371728
2024_0_16   SR:0.185302 CR:1.0008371728 BCR:1.0008371728
2024_0_17   SR:0.166772 CR:1.0008371728 BCR:1.0008371728
2024_0_18   SR:0.150095 CR:1.0008371728 BCR:1.0008371728
2024_0_19   SR:0.135085 CR:1.0008371728 BCR:1.0008371728
2024_0_20   SR:0.121577 CR:1.0008371728 BCR:1.0008371728
2024_0_21   SR:0.109419 CR:1.0008371728 BCR:1.0008371728
2024_0_22   SR:0.098477 CR:1.0008371728 BCR:1.0008371728
2024_0_23   SR:0.088629 CR:1.0008371728 BCR:1.0008371728
2024_0_24   SR:0.079766 CR:1.0008371728 BCR:1.0008371728
2024_0_25   SR:0.071790 CR:1.0008371728 BCR:1.0008371728
2024_0_26   SR:0.064611 CR:1.0008371728 BCR:1.0008371728
2024_0_27   SR:0.058150 CR:1.0008371728 BCR:1.0008371728
2024_0_28   SR:0.052335 CR:1.0008371728 BCR:1.0008371728
2024_0_29   SR:0.047101 CR:1.0008371728 BCR:1.0008371728
2024_0_30   SR:0.042391 CR:1.0008371728 BCR:1.0008371728
2024_0_31   SR:0.038152 CR:1.0008371728 BCR:1.0008371728
2024_0_32   SR:0.034337 CR:1.0008371728 BCR:1.0008371728
2024_0_33   SR:0.030903 CR:1.0008371728 BCR:1.0008371728
2024_0_34   SR:0.027813 CR:1.0008371728 BCR:1.0008371728
2024_0_35   SR:0.025032 CR:1.0008371728 BCR:1.0008371728
2024_0_36   SR:0.022528 CR:1.0008371728 BCR:1.0008371728
2024_0_37   SR:0.020276 CR:1.0008371728 BCR:1.0008371728
2024_0_38   SR:0.018248 CR:1.0008371728 BCR:1.0008371728
2024_0_39   SR:0.016423 CR:1.0008371728 BCR:1.0008371728
2024_0_40   SR:0.014781 CR:1.0008371728 BCR:1.0008371728
2024_0_41   SR:0.013303 CR:1.0008371728 BCR:1.0008371728
2024_0_42   SR:0.011973 CR:1.0008371728 BCR:1.0008371728
2024_0_43   SR:0.010775 CR:1.0008371728 BCR:1.0008371728
2024_0_44   SR:0.009698 CR:1.0008371728 BCR:1.0008371728
2024_0_45   SR:0.008728 CR:1.0008371728 BCR:1.0008371728
2024_0_46   SR:0.007855 CR:1.0008371728 BCR:1.0008371728
2024_0_47   SR:0.007070 CR:1.0008371728 BCR:1.0008371728
2024_0_48   SR:0.006363 CR:1.0008371728 BCR:1.0008371728
2024_0_49   SR:0.005726 CR:1.0008371728 BCR:1.0008371728
2024_0_50   SR:0.005154 CR:1.0008371728 BCR:1.0008371728
2024_0_51   SR:0.004638 CR:1.0008371728 BCR:1.0008371728
2024_0_52   SR:0.004175 CR:1.0008371728 BCR:1.0008371728
2024_0_53   SR:0.003757 CR:1.0008371728 BCR:1.0008371728
2024_0_54   SR:0.003381 CR:1.0008371728 BCR:1.0008371728
2024_0_55   SR:0.003043 CR:1.0008371728 BCR:1.0008371728
2024_0_56   SR:0.002739 CR:1.0008371728 BCR:1.0008371728
2024_0_57   SR:0.002465 CR:1.0008371728 BCR:1.0008371728
2024_0_58   SR:0.002219 CR:1.0008371728 BCR:1.0008371728
2024_0_59   SR:0.001997 CR:1.0008371728 BCR:1.0008371728
2024_0_60   SR:0.001797 CR:1.0008371728 BCR:1.0008371728
2024_0_61   SR:0.001617 CR:1.0008371728 BCR:1.0008371728
2024_0_62   SR:0.001456 CR:1.0008371728 BCR:1.0008371728
2024_0_63   SR:0.001310 CR:1.0008371728 BCR:1.0008371728
2024_0_64   SR:0.001179 CR:1.0008371728 BCR:1.0008371728
2024_0_65   SR:0.001061 CR:1.0008371728 BCR:1.0008371728
2024_0_66   SR:0.000955 CR:1.0008371728 BCR:1.0008371728
2024_0_67   SR:0.000860 CR:1.0008371728 BCR:1.0008371728
2024_0_68   SR:0.000774 CR:1.0008371728 BCR:1.0008371728
2024_0_69   SR:0.000696 CR:1.0008371728 BCR:1.0008371728
2024_0_70   SR:0.000627 CR:1.0008371728 BCR:1.0008371728
2024_0_71   SR:0.000564 CR:1.0008371728 BCR:1.0008371728
2024_0_72   SR:0.000508 CR:1.0008371728 BCR:1.0008371728
2024_0_73   SR:0.000457 CR:1.0008371728 BCR:1.0008371728
2024_0_74   SR:0.000411 CR:1.0008371728 BCR:1.0008371728
2024_0_75   SR:0.000370 CR:1.0008371728 BCR:1.0008371728
2024_0_76   SR:0.000333 CR:1.0008371728 BCR:1.0008371728
2024_0_77   SR:0.000300 CR:1.0008371728 BCR:1.0008371728
2024_0_78   SR:0.000270 CR:1.0008371728 BCR:1.0008371728
2024_0_79   SR:0.000243 CR:1.0008371728 BCR:1.0008371728
2024_0_80   SR:0.000218 CR:1.0008371728 BCR:1.0008371728
2024_0_81   SR:0.000197 CR:1.0008371728 BCR:1.0008371728
2024_0_82   SR:0.000177 CR:1.0008371728 BCR:1.0008371728
2024_0_83   SR:0.000159 CR:1.0008371728 BCR:1.0008371728
2024_0_84   SR:0.000143 CR:1.0008371728 BCR:1.0008371728
2024_0_85   SR:0.000129 CR:1.0008371728 BCR:1.0008371728
2024_0_86   SR:0.000116 CR:1.0008371728 BCR:1.0008371728
2024_0_87   SR:0.000104 CR:1.0008371728 BCR:1.0008371728
2024_0_88   SR:0.000094 CR:1.0008371728 BCR:1.0008371728
2024_0_89   SR:0.000085 CR:1.0008371728 BCR:1.0008371728
2024_0_90   SR:0.000076 CR:1.0008371728 BCR:1.0008371728
2024_0_91   SR:0.000069 CR:1.0008371728 BCR:1.0008371728
2024_0_92   SR:0.000062 CR:1.0008371728 BCR:1.0008371728
2024_0_93   SR:0.000056 CR:1.0008371728 BCR:1.0008371728
2024_0_94   SR:0.000050 CR:1.0008371728 BCR:1.0008371728
2024_0_95   SR:0.000045 CR:1.0008371728 BCR:1.0008371728
2024_0_96   SR:0.000040 CR:1.0008371728 BCR:1.0008371728
2024_0_97   SR:0.000036 CR:1.0008371728 BCR:1.0008371728
2024_0_98   SR:0.000033 CR:1.0008371728 BCR:1.0008371728
2024_0_99   SR:0.000030 CR:1.0008371728 BCR:1.0008371728
2024_0_100  SR:0.000027 CR:1.0008371728 BCR:1.0008371728
2024_0_101  SR:0.000024 CR:1.0008371728 BCR:1.0008371728
2024_0_102  SR:0.000022 CR:1.0008371728 BCR:1.0008371728
2024_0_103  SR:0.000019 CR:1.0008371728 BCR:1.0008371728
2024_0_104  SR:0.000017 CR:1.0008371728 BCR:1.0008371728
2024_0_105  SR:0.000016 CR:1.0008371728 BCR:1.0008371728
2024_0_106  SR:0.000014 CR:1.0008371728 BCR:1.0008371728
2024_0_107  SR:0.000013 CR:1.0008371728 BCR:1.0008371728
2024_0_108  SR:0.000011 CR:1.0008371728 BCR:1.0008371728
2024_0_109  SR:0.000010 CR:1.0008371728 BCR:1.0008371728
2024_0_110  SR:0.000009 CR:1.0008371728 BCR:1.0008371728
PRODUCER FINAL COMPLIANCE DELTA 0.000837
Target GHG Offset Mg -103584, Actual GHG Offset Mg -116666
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269204
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.730796
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.046540 (DELTA:0.046540)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269204 / 0.222664 (DELTA:0.046540)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.109902 (DELTA:0.109902)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730796 / 0.620894 (DELTA:0.109902)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65671 / $65671 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61263 / $61263 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78339 / $78339 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71329 / $71329 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61671 / $65671 R:0.939091
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61263 / $61263 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74339 / $78339 R:0.948940
modified cross subsidized price / cost ALT pickup.ICE                 $71329 / $71329 R:1.000000

cross subsidized price / cost ALT BEV                                 $144011 / $144011 R:1.000000
cross subsidized price / cost ALT ICE                                 $68619 / $68619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61264 / $61264 R:1.000000
cross subsidized price / cost ALT pickup                              $71330 / $71330 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69595 / $69595 R:1.000000

2024_0_0  SCORE:0.030098, CE:0.109902, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2025  Iteration=0 General Motors
2025_0_0    SR:1.000000 CR:1.0057220459 BCR:1.0057220459
2025_0_1    SR:0.900000 CR:1.0057220459 BCR:1.0057220459
2025_0_2    SR:0.810000 CR:1.0057220459 BCR:1.0057220459
2025_0_3    SR:0.729000 CR:1.0057220459 BCR:1.0057220459
2025_0_4    SR:0.656100 CR:1.0057220459 BCR:1.0057220459
2025_0_5    SR:0.590490 CR:1.0057220459 BCR:1.0057220459
2025_0_6    SR:0.531441 CR:1.0057220459 BCR:1.0057220459
2025_0_7    SR:0.478297 CR:1.0057220459 BCR:1.0057220459
2025_0_8    SR:0.430467 CR:1.0057220459 BCR:1.0057220459
2025_0_9    SR:0.387420 CR:1.0057220459 BCR:1.0057220459
2025_0_10   SR:0.348678 CR:1.0057220459 BCR:1.0057220459
2025_0_11   SR:0.313811 CR:1.0057220459 BCR:1.0057220459
2025_0_12   SR:0.282430 CR:1.0057220459 BCR:1.0057220459
2025_0_13   SR:0.254187 CR:1.0057220459 BCR:1.0057220459
2025_0_14   SR:0.228768 CR:1.0057220459 BCR:1.0057220459
2025_0_15   SR:0.205891 CR:1.0057220459 BCR:1.0057220459
2025_0_16   SR:0.185302 CR:1.0057220459 BCR:1.0057220459
2025_0_17   SR:0.166772 CR:1.0057220459 BCR:1.0057220459
2025_0_18   SR:0.150095 CR:1.0039697886 BCR:1.0039697886
2025_0_19   SR:0.135085 CR:1.0039697886 BCR:1.0039697886
2025_0_20   SR:0.121577 CR:1.0039697886 BCR:1.0039697886
2025_0_21   SR:0.109419 CR:1.0039697886 BCR:1.0039697886
2025_0_22   SR:0.098477 CR:1.0039697886 BCR:1.0039697886
2025_0_23   SR:0.088629 CR:1.0039395094 BCR:1.0039395094
2025_0_24   SR:0.079766 CR:1.0039395094 BCR:1.0039395094
2025_0_25   SR:0.071790 CR:1.0039106607 BCR:1.0039106607
2025_0_26   SR:0.064611 CR:1.0039106607 BCR:1.0039106607
2025_0_27   SR:0.058150 CR:1.0039106607 BCR:1.0039106607
2025_0_28   SR:0.052335 CR:1.0039106607 BCR:1.0039106607
2025_0_29   SR:0.047101 CR:1.0039106607 BCR:1.0039106607
2025_0_30   SR:0.042391 CR:1.0039106607 BCR:1.0039106607
2025_0_31   SR:0.038152 CR:1.0039106607 BCR:1.0039106607
2025_0_32   SR:0.034337 CR:1.0039106607 BCR:1.0039106607
2025_0_33   SR:0.030903 CR:1.0039106607 BCR:1.0039106607
2025_0_34   SR:0.027813 CR:1.0039106607 BCR:1.0039106607
2025_0_35   SR:0.025032 CR:1.0039106607 BCR:1.0039106607
2025_0_36   SR:0.022528 CR:1.0039106607 BCR:1.0039106607
2025_0_37   SR:0.020276 CR:1.0039106607 BCR:1.0039106607
2025_0_38   SR:0.018248 CR:1.0034855604 BCR:1.0034855604
2025_0_39   SR:0.016423 CR:1.0034855604 BCR:1.0034855604
2025_0_40   SR:0.014781 CR:1.0034855604 BCR:1.0034855604
2025_0_41   SR:0.013303 CR:1.0034855604 BCR:1.0034855604
2025_0_42   SR:0.011973 CR:1.0034855604 BCR:1.0034855604
2025_0_43   SR:0.010775 CR:1.0034855604 BCR:1.0034855604
2025_0_44   SR:0.009698 CR:1.0034855604 BCR:1.0034855604
2025_0_45   SR:0.008728 CR:1.0034855604 BCR:1.0034855604
2025_0_46   SR:0.007855 CR:1.0034855604 BCR:1.0034855604
2025_0_47   SR:0.007070 CR:1.0034855604 BCR:1.0034855604
2025_0_48   SR:0.006363 CR:1.0034855604 BCR:1.0034855604
2025_0_49   SR:0.005726 CR:1.0034855604 BCR:1.0034855604
2025_0_50   SR:0.005154 CR:1.0034855604 BCR:1.0034855604
2025_0_51   SR:0.004638 CR:1.0034855604 BCR:1.0034855604
2025_0_52   SR:0.004175 CR:1.0034855604 BCR:1.0034855604
2025_0_53   SR:0.003757 CR:1.0034855604 BCR:1.0034855604
2025_0_54   SR:0.003381 CR:1.0034855604 BCR:1.0034855604
2025_0_55   SR:0.003043 CR:1.0034855604 BCR:1.0034855604
2025_0_56   SR:0.002739 CR:1.0034855604 BCR:1.0034855604
2025_0_57   SR:0.002465 CR:1.0034855604 BCR:1.0034855604
2025_0_58   SR:0.002219 CR:1.0034855604 BCR:1.0034855604
2025_0_59   SR:0.001997 CR:1.0034855604 BCR:1.0034855604
2025_0_60   SR:0.001797 CR:1.0034437180 BCR:1.0034437180
2025_0_61   SR:0.001617 CR:1.0034437180 BCR:1.0034437180
2025_0_62   SR:0.001456 CR:1.0034437180 BCR:1.0034437180
2025_0_63   SR:0.001310 CR:1.0034437180 BCR:1.0034437180
2025_0_64   SR:0.001179 CR:1.0034437180 BCR:1.0034437180
2025_0_65   SR:0.001061 CR:1.0034437180 BCR:1.0034437180
2025_0_66   SR:0.000955 CR:1.0034437180 BCR:1.0034437180
2025_0_67   SR:0.000860 CR:1.0034437180 BCR:1.0034437180
2025_0_68   SR:0.000774 CR:1.0034437180 BCR:1.0034437180
2025_0_69   SR:0.000696 CR:1.0034437180 BCR:1.0034437180
2025_0_70   SR:0.000627 CR:1.0034437180 BCR:1.0034437180
2025_0_71   SR:0.000564 CR:1.0034437180 BCR:1.0034437180
2025_0_72   SR:0.000508 CR:1.0034437180 BCR:1.0034437180
2025_0_73   SR:0.000457 CR:1.0034437180 BCR:1.0034437180
2025_0_74   SR:0.000411 CR:1.0034437180 BCR:1.0034437180
2025_0_75   SR:0.000370 CR:1.0034437180 BCR:1.0034437180
2025_0_76   SR:0.000333 CR:1.0034437180 BCR:1.0034437180
2025_0_77   SR:0.000300 CR:1.0034437180 BCR:1.0034437180
2025_0_78   SR:0.000270 CR:1.0034437180 BCR:1.0034437180
2025_0_79   SR:0.000243 CR:1.0034437180 BCR:1.0034437180
2025_0_80   SR:0.000218 CR:1.0034437180 BCR:1.0034437180
2025_0_81   SR:0.000197 CR:1.0034437180 BCR:1.0034437180
2025_0_82   SR:0.000177 CR:1.0034437180 BCR:1.0034437180
2025_0_83   SR:0.000159 CR:1.0034437180 BCR:1.0034437180
2025_0_84   SR:0.000143 CR:1.0034437180 BCR:1.0034437180
2025_0_85   SR:0.000129 CR:1.0034437180 BCR:1.0034437180
2025_0_86   SR:0.000116 CR:1.0034437180 BCR:1.0034437180
2025_0_87   SR:0.000104 CR:1.0034437180 BCR:1.0034437180
2025_0_88   SR:0.000094 CR:1.0034437180 BCR:1.0034437180
2025_0_89   SR:0.000085 CR:1.0034418106 BCR:1.0034418106
2025_0_90   SR:0.000076 CR:1.0034418106 BCR:1.0034418106
2025_0_91   SR:0.000069 CR:1.0034418106 BCR:1.0034418106
2025_0_92   SR:0.000062 CR:1.0034418106 BCR:1.0034418106
2025_0_93   SR:0.000056 CR:1.0034418106 BCR:1.0034418106
2025_0_94   SR:0.000050 CR:1.0034418106 BCR:1.0034418106
2025_0_95   SR:0.000045 CR:1.0034418106 BCR:1.0034418106
2025_0_96   SR:0.000040 CR:1.0034418106 BCR:1.0034418106
2025_0_97   SR:0.000036 CR:1.0034418106 BCR:1.0034418106
2025_0_98   SR:0.000033 CR:1.0034418106 BCR:1.0034418106
2025_0_99   SR:0.000030 CR:1.0034418106 BCR:1.0034418106
2025_0_100  SR:0.000027 CR:1.0034418106 BCR:1.0034418106
2025_0_101  SR:0.000024 CR:1.0034418106 BCR:1.0034418106
2025_0_102  SR:0.000022 CR:1.0034418106 BCR:1.0034418106
2025_0_103  SR:0.000019 CR:1.0034418106 BCR:1.0034418106
2025_0_104  SR:0.000017 CR:1.0034418106 BCR:1.0034418106
2025_0_105  SR:0.000016 CR:1.0034418106 BCR:1.0034418106
2025_0_106  SR:0.000014 CR:1.0034418106 BCR:1.0034418106
2025_0_107  SR:0.000013 CR:1.0034418106 BCR:1.0034418106
2025_0_108  SR:0.000011 CR:1.0034418106 BCR:1.0034418106
2025_0_109  SR:0.000010 CR:1.0034418106 BCR:1.0034418106
2025_0_110  SR:0.000009 CR:1.0034418106 BCR:1.0034418106
PRODUCER FINAL COMPLIANCE DELTA 0.003442
Target GHG Offset Mg -261739, Actual GHG Offset Mg -314326
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013400
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.255730
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.730870
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.013400 / 0.053826 (DELTA:0.040426)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.255730 / 0.215304 (DELTA:0.040426)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.145883 (DELTA:0.145883)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730870 / 0.584987 (DELTA:0.145883)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64804 / $64804 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61184 / $61184 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76944 / $76944 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71222 / $71222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60554 / $64804 R:0.934418
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61184 / $61184 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72694 / $76944 R:0.944765
modified cross subsidized price / cost ALT pickup.ICE                 $71222 / $71222 R:1.000000

cross subsidized price / cost ALT BEV                                 $64827 / $64827 R:1.000000
cross subsidized price / cost ALT ICE                                 $68620 / $68620 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61365 / $61365 R:1.000000
cross subsidized price / cost ALT pickup                              $71222 / $71222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69550 / $69550 R:1.000000

2025_0_0  SCORE:0.039952, CE:0.145883, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2026  Iteration=0 General Motors
2026_0_0    SR:1.000000 CR:1.0052105188 BCR:1.0052105188
2026_0_1    SR:0.900000 CR:1.0052105188 BCR:1.0052105188
2026_0_2    SR:0.810000 CR:1.0052105188 BCR:1.0052105188
2026_0_3    SR:0.729000 CR:1.0052105188 BCR:1.0052105188
2026_0_4    SR:0.656100 CR:1.0052105188 BCR:1.0052105188
2026_0_5    SR:0.590490 CR:1.0052105188 BCR:1.0052105188
2026_0_6    SR:0.531441 CR:1.0052105188 BCR:1.0052105188
2026_0_7    SR:0.478297 CR:1.0052105188 BCR:1.0052105188
2026_0_8    SR:0.430467 CR:1.0052105188 BCR:1.0052105188
2026_0_9    SR:0.387420 CR:1.0052105188 BCR:1.0052105188
2026_0_10   SR:0.348678 CR:1.0052105188 BCR:1.0052105188
2026_0_11   SR:0.313811 CR:1.0052105188 BCR:1.0052105188
2026_0_12   SR:0.282430 CR:1.0052105188 BCR:1.0052105188
2026_0_13   SR:0.254187 CR:1.0052105188 BCR:1.0052105188
2026_0_14   SR:0.228768 CR:1.0052105188 BCR:1.0052105188
2026_0_15   SR:0.205891 CR:1.0052105188 BCR:1.0052105188
2026_0_16   SR:0.185302 CR:1.0052105188 BCR:1.0052105188
2026_0_17   SR:0.166772 CR:1.0052105188 BCR:1.0052105188
2026_0_18   SR:0.150095 CR:1.0041785240 BCR:1.0041785240
2026_0_19   SR:0.135085 CR:1.0041785240 BCR:1.0041785240
2026_0_20   SR:0.121577 CR:1.0038783550 BCR:1.0038783550
2026_0_21   SR:0.109419 CR:1.0038783550 BCR:1.0038783550
2026_0_22   SR:0.098477 CR:1.0037049055 BCR:1.0037049055
2026_0_23   SR:0.088629 CR:1.0037049055 BCR:1.0037049055
2026_0_24   SR:0.079766 CR:1.0037049055 BCR:1.0037049055
2026_0_25   SR:0.071790 CR:1.0037049055 BCR:1.0037049055
2026_0_26   SR:0.064611 CR:1.0037049055 BCR:1.0037049055
2026_0_27   SR:0.058150 CR:1.0037049055 BCR:1.0037049055
2026_0_28   SR:0.052335 CR:1.0037049055 BCR:1.0037049055
2026_0_29   SR:0.047101 CR:1.0037049055 BCR:1.0037049055
2026_0_30   SR:0.042391 CR:1.0037049055 BCR:1.0037049055
2026_0_31   SR:0.038152 CR:1.0037049055 BCR:1.0037049055
2026_0_32   SR:0.034337 CR:1.0037049055 BCR:1.0037049055
2026_0_33   SR:0.030903 CR:1.0037049055 BCR:1.0037049055
2026_0_34   SR:0.027813 CR:1.0037049055 BCR:1.0037049055
2026_0_35   SR:0.025032 CR:1.0031031370 BCR:1.0031031370
2026_0_36   SR:0.022528 CR:1.0031031370 BCR:1.0031031370
2026_0_37   SR:0.020276 CR:1.0031031370 BCR:1.0031031370
2026_0_38   SR:0.018248 CR:1.0031031370 BCR:1.0031031370
2026_0_39   SR:0.016423 CR:1.0031031370 BCR:1.0031031370
2026_0_40   SR:0.014781 CR:1.0031031370 BCR:1.0031031370
2026_0_41   SR:0.013303 CR:1.0031031370 BCR:1.0031031370
2026_0_42   SR:0.011973 CR:1.0031031370 BCR:1.0031031370
2026_0_43   SR:0.010775 CR:1.0031031370 BCR:1.0031031370
2026_0_44   SR:0.009698 CR:1.0031031370 BCR:1.0031031370
2026_0_45   SR:0.008728 CR:1.0031031370 BCR:1.0031031370
2026_0_46   SR:0.007855 CR:1.0031031370 BCR:1.0031031370
2026_0_47   SR:0.007070 CR:1.0031031370 BCR:1.0031031370
2026_0_48   SR:0.006363 CR:1.0031031370 BCR:1.0031031370
2026_0_49   SR:0.005726 CR:1.0031031370 BCR:1.0031031370
2026_0_50   SR:0.005154 CR:1.0031031370 BCR:1.0031031370
2026_0_51   SR:0.004638 CR:1.0031031370 BCR:1.0031031370
2026_0_52   SR:0.004175 CR:1.0031031370 BCR:1.0031031370
2026_0_53   SR:0.003757 CR:1.0031031370 BCR:1.0031031370
2026_0_54   SR:0.003381 CR:1.0031031370 BCR:1.0031031370
2026_0_55   SR:0.003043 CR:1.0031031370 BCR:1.0031031370
2026_0_56   SR:0.002739 CR:1.0031031370 BCR:1.0031031370
2026_0_57   SR:0.002465 CR:1.0031031370 BCR:1.0031031370
2026_0_58   SR:0.002219 CR:1.0031031370 BCR:1.0031031370
2026_0_59   SR:0.001997 CR:1.0031031370 BCR:1.0031031370
2026_0_60   SR:0.001797 CR:1.0031031370 BCR:1.0031031370
2026_0_61   SR:0.001617 CR:1.0031031370 BCR:1.0031031370
2026_0_62   SR:0.001456 CR:1.0031031370 BCR:1.0031031370
2026_0_63   SR:0.001310 CR:1.0031031370 BCR:1.0031031370
2026_0_64   SR:0.001179 CR:1.0031031370 BCR:1.0031031370
2026_0_65   SR:0.001061 CR:1.0031031370 BCR:1.0031031370
2026_0_66   SR:0.000955 CR:1.0031031370 BCR:1.0031031370
2026_0_67   SR:0.000860 CR:1.0031031370 BCR:1.0031031370
2026_0_68   SR:0.000774 CR:1.0031031370 BCR:1.0031031370
2026_0_69   SR:0.000696 CR:1.0031031370 BCR:1.0031031370
2026_0_70   SR:0.000627 CR:1.0031031370 BCR:1.0031031370
2026_0_71   SR:0.000564 CR:1.0031031370 BCR:1.0031031370
2026_0_72   SR:0.000508 CR:1.0031031370 BCR:1.0031031370
2026_0_73   SR:0.000457 CR:1.0031031370 BCR:1.0031031370
2026_0_74   SR:0.000411 CR:1.0031031370 BCR:1.0031031370
2026_0_75   SR:0.000370 CR:1.0031031370 BCR:1.0031031370
2026_0_76   SR:0.000333 CR:1.0031031370 BCR:1.0031031370
2026_0_77   SR:0.000300 CR:1.0031031370 BCR:1.0031031370
2026_0_78   SR:0.000270 CR:1.0031031370 BCR:1.0031031370
2026_0_79   SR:0.000243 CR:1.0031031370 BCR:1.0031031370
2026_0_80   SR:0.000218 CR:1.0031031370 BCR:1.0031031370
2026_0_81   SR:0.000197 CR:1.0031031370 BCR:1.0031031370
2026_0_82   SR:0.000177 CR:1.0031031370 BCR:1.0031031370
2026_0_83   SR:0.000159 CR:1.0030993223 BCR:1.0030993223
2026_0_84   SR:0.000143 CR:1.0030993223 BCR:1.0030993223
2026_0_85   SR:0.000129 CR:1.0030993223 BCR:1.0030993223
2026_0_86   SR:0.000116 CR:1.0030993223 BCR:1.0030993223
2026_0_87   SR:0.000104 CR:1.0030993223 BCR:1.0030993223
2026_0_88   SR:0.000094 CR:1.0030993223 BCR:1.0030993223
2026_0_89   SR:0.000085 CR:1.0030993223 BCR:1.0030993223
2026_0_90   SR:0.000076 CR:1.0030993223 BCR:1.0030993223
2026_0_91   SR:0.000069 CR:1.0030993223 BCR:1.0030993223
2026_0_92   SR:0.000062 CR:1.0030993223 BCR:1.0030993223
2026_0_93   SR:0.000056 CR:1.0030993223 BCR:1.0030993223
2026_0_94   SR:0.000050 CR:1.0030993223 BCR:1.0030993223
2026_0_95   SR:0.000045 CR:1.0030993223 BCR:1.0030993223
2026_0_96   SR:0.000040 CR:1.0030993223 BCR:1.0030993223
2026_0_97   SR:0.000036 CR:1.0030993223 BCR:1.0030993223
2026_0_98   SR:0.000033 CR:1.0030993223 BCR:1.0030993223
2026_0_99   SR:0.000030 CR:1.0030993223 BCR:1.0030993223
2026_0_100  SR:0.000027 CR:1.0030993223 BCR:1.0030993223
2026_0_101  SR:0.000024 CR:1.0030993223 BCR:1.0030993223
2026_0_102  SR:0.000022 CR:1.0030993223 BCR:1.0030993223
2026_0_103  SR:0.000019 CR:1.0030993223 BCR:1.0030993223
2026_0_104  SR:0.000017 CR:1.0030993223 BCR:1.0030993223
2026_0_105  SR:0.000016 CR:1.0030993223 BCR:1.0030993223
2026_0_106  SR:0.000014 CR:1.0030993223 BCR:1.0030993223
2026_0_107  SR:0.000013 CR:1.0030993223 BCR:1.0030993223
2026_0_108  SR:0.000011 CR:1.0030993223 BCR:1.0030993223
2026_0_109  SR:0.000010 CR:1.0030993223 BCR:1.0030993223
2026_0_110  SR:0.000009 CR:1.0030993223 BCR:1.0030993223
PRODUCER FINAL COMPLIANCE DELTA 0.003099
Target GHG Offset Mg -236043, Actual GHG Offset Mg -282181
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046012
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222832
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.731156
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046012 / 0.067155 (DELTA:0.021143)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.222832 / 0.201690 (DELTA:0.021143)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146231 (DELTA:0.146231)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731156 / 0.584925 (DELTA:0.146231)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64501 / $64501 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61108 / $61108 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76523 / $76523 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71117 / $71117 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60001 / $64501 R:0.930235
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61108 / $61108 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72023 / $76523 R:0.941195
modified cross subsidized price / cost ALT pickup.ICE                 $71117 / $71117 R:1.000000

cross subsidized price / cost ALT BEV                                 $64508 / $64508 R:1.000000
cross subsidized price / cost ALT ICE                                 $68779 / $68779 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61689 / $61689 R:1.000000
cross subsidized price / cost ALT pickup                              $71117 / $71117 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69444 / $69444 R:1.000000

2026_0_0  SCORE:0.040047, CE:0.146231, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2027  Iteration=0 General Motors
2027_0_0    SR:1.000000 CR:1.0072933435 BCR:1.0072933435
2027_0_1    SR:0.900000 CR:1.0072933435 BCR:1.0072933435
2027_0_2    SR:0.810000 CR:1.0072933435 BCR:1.0072933435
2027_0_3    SR:0.729000 CR:1.0072933435 BCR:1.0072933435
2027_0_4    SR:0.656100 CR:1.0072933435 BCR:1.0072933435
2027_0_5    SR:0.590490 CR:1.0072933435 BCR:1.0072933435
2027_0_6    SR:0.531441 CR:1.0072933435 BCR:1.0072933435
2027_0_7    SR:0.478297 CR:1.0072933435 BCR:1.0072933435
2027_0_8    SR:0.430467 CR:1.0072933435 BCR:1.0072933435
2027_0_9    SR:0.387420 CR:1.0072933435 BCR:1.0072933435
2027_0_10   SR:0.348678 CR:1.0072933435 BCR:1.0072933435
2027_0_11   SR:0.313811 CR:1.0072933435 BCR:1.0072933435
2027_0_12   SR:0.282430 CR:1.0072933435 BCR:1.0072933435
2027_0_13   SR:0.254187 CR:1.0072933435 BCR:1.0072933435
2027_0_14   SR:0.228768 CR:1.0062103271 BCR:1.0062103271
2027_0_15   SR:0.205891 CR:1.0062103271 BCR:1.0062103271
2027_0_16   SR:0.185302 CR:1.0059127808 BCR:1.0059127808
2027_0_17   SR:0.166772 CR:1.0039548874 BCR:1.0039548874
2027_0_18   SR:0.150095 CR:1.0039548874 BCR:1.0039548874
2027_0_19   SR:0.135085 CR:1.0039548874 BCR:1.0039548874
2027_0_20   SR:0.121577 CR:1.0039548874 BCR:1.0039548874
2027_0_21   SR:0.109419 CR:1.0039548874 BCR:1.0039548874
2027_0_22   SR:0.098477 CR:1.0039548874 BCR:1.0039548874
2027_0_23   SR:0.088629 CR:1.0039548874 BCR:1.0039548874
2027_0_24   SR:0.079766 CR:1.0039548874 BCR:1.0039548874
2027_0_25   SR:0.071790 CR:1.0039548874 BCR:1.0039548874
2027_0_26   SR:0.064611 CR:1.0039548874 BCR:1.0039548874
2027_0_27   SR:0.058150 CR:1.0039548874 BCR:1.0039548874
2027_0_28   SR:0.052335 CR:1.0039548874 BCR:1.0039548874
2027_0_29   SR:0.047101 CR:1.0039548874 BCR:1.0039548874
2027_0_30   SR:0.042391 CR:1.0039548874 BCR:1.0039548874
2027_0_31   SR:0.038152 CR:1.0039548874 BCR:1.0039548874
2027_0_32   SR:0.034337 CR:1.0039548874 BCR:1.0039548874
2027_0_33   SR:0.030903 CR:1.0039548874 BCR:1.0039548874
2027_0_34   SR:0.027813 CR:1.0039548874 BCR:1.0039548874
2027_0_35   SR:0.025032 CR:1.0039548874 BCR:1.0039548874
2027_0_36   SR:0.022528 CR:1.0039548874 BCR:1.0039548874
2027_0_37   SR:0.020276 CR:1.0039548874 BCR:1.0039548874
2027_0_38   SR:0.018248 CR:1.0039548874 BCR:1.0039548874
2027_0_39   SR:0.016423 CR:1.0039548874 BCR:1.0039548874
2027_0_40   SR:0.014781 CR:1.0039548874 BCR:1.0039548874
2027_0_41   SR:0.013303 CR:1.0039548874 BCR:1.0039548874
2027_0_42   SR:0.011973 CR:1.0039548874 BCR:1.0039548874
2027_0_43   SR:0.010775 CR:1.0039548874 BCR:1.0039548874
2027_0_44   SR:0.009698 CR:1.0039548874 BCR:1.0039548874
2027_0_45   SR:0.008728 CR:1.0039548874 BCR:1.0039548874
2027_0_46   SR:0.007855 CR:1.0039548874 BCR:1.0039548874
2027_0_47   SR:0.007070 CR:1.0039548874 BCR:1.0039548874
2027_0_48   SR:0.006363 CR:1.0039548874 BCR:1.0039548874
2027_0_49   SR:0.005726 CR:1.0039548874 BCR:1.0039548874
2027_0_50   SR:0.005154 CR:1.0039548874 BCR:1.0039548874
2027_0_51   SR:0.004638 CR:1.0039548874 BCR:1.0039548874
2027_0_52   SR:0.004175 CR:1.0039548874 BCR:1.0039548874
2027_0_53   SR:0.003757 CR:1.0039548874 BCR:1.0039548874
2027_0_54   SR:0.003381 CR:1.0039548874 BCR:1.0039548874
2027_0_55   SR:0.003043 CR:1.0039548874 BCR:1.0039548874
2027_0_56   SR:0.002739 CR:1.0039548874 BCR:1.0039548874
2027_0_57   SR:0.002465 CR:1.0039548874 BCR:1.0039548874
2027_0_58   SR:0.002219 CR:1.0039548874 BCR:1.0039548874
2027_0_59   SR:0.001997 CR:1.0039548874 BCR:1.0039548874
2027_0_60   SR:0.001797 CR:1.0039548874 BCR:1.0039548874
2027_0_61   SR:0.001617 CR:1.0039548874 BCR:1.0039548874
2027_0_62   SR:0.001456 CR:1.0039548874 BCR:1.0039548874
2027_0_63   SR:0.001310 CR:1.0039548874 BCR:1.0039548874
2027_0_64   SR:0.001179 CR:1.0039548874 BCR:1.0039548874
2027_0_65   SR:0.001061 CR:1.0039548874 BCR:1.0039548874
2027_0_66   SR:0.000955 CR:1.0039548874 BCR:1.0039548874
2027_0_67   SR:0.000860 CR:1.0039334297 BCR:1.0039334297
2027_0_68   SR:0.000774 CR:1.0039334297 BCR:1.0039334297
2027_0_69   SR:0.000696 CR:1.0039334297 BCR:1.0039334297
2027_0_70   SR:0.000627 CR:1.0039334297 BCR:1.0039334297
2027_0_71   SR:0.000564 CR:1.0039334297 BCR:1.0039334297
2027_0_72   SR:0.000508 CR:1.0039334297 BCR:1.0039334297
2027_0_73   SR:0.000457 CR:1.0039334297 BCR:1.0039334297
2027_0_74   SR:0.000411 CR:1.0039334297 BCR:1.0039334297
2027_0_75   SR:0.000370 CR:1.0039334297 BCR:1.0039334297
2027_0_76   SR:0.000333 CR:1.0039334297 BCR:1.0039334297
2027_0_77   SR:0.000300 CR:1.0039334297 BCR:1.0039334297
2027_0_78   SR:0.000270 CR:1.0039334297 BCR:1.0039334297
2027_0_79   SR:0.000243 CR:1.0039334297 BCR:1.0039334297
2027_0_80   SR:0.000218 CR:1.0039334297 BCR:1.0039334297
2027_0_81   SR:0.000197 CR:1.0039334297 BCR:1.0039334297
2027_0_82   SR:0.000177 CR:1.0039334297 BCR:1.0039334297
2027_0_83   SR:0.000159 CR:1.0039334297 BCR:1.0039334297
2027_0_84   SR:0.000143 CR:1.0039334297 BCR:1.0039334297
2027_0_85   SR:0.000129 CR:1.0039334297 BCR:1.0039334297
2027_0_86   SR:0.000116 CR:1.0039334297 BCR:1.0039334297
2027_0_87   SR:0.000104 CR:1.0039334297 BCR:1.0039334297
2027_0_88   SR:0.000094 CR:1.0039334297 BCR:1.0039334297
2027_0_89   SR:0.000085 CR:1.0039334297 BCR:1.0039334297
2027_0_90   SR:0.000076 CR:1.0039334297 BCR:1.0039334297
2027_0_91   SR:0.000069 CR:1.0039334297 BCR:1.0039334297
2027_0_92   SR:0.000062 CR:1.0039334297 BCR:1.0039334297
2027_0_93   SR:0.000056 CR:1.0039334297 BCR:1.0039334297
2027_0_94   SR:0.000050 CR:1.0039334297 BCR:1.0039334297
2027_0_95   SR:0.000045 CR:1.0039334297 BCR:1.0039334297
2027_0_96   SR:0.000040 CR:1.0039334297 BCR:1.0039334297
2027_0_97   SR:0.000036 CR:1.0039334297 BCR:1.0039334297
2027_0_98   SR:0.000033 CR:1.0039334297 BCR:1.0039334297
2027_0_99   SR:0.000030 CR:1.0039334297 BCR:1.0039334297
2027_0_100  SR:0.000027 CR:1.0039334297 BCR:1.0039334297
2027_0_101  SR:0.000024 CR:1.0039334297 BCR:1.0039334297
2027_0_102  SR:0.000022 CR:1.0039334297 BCR:1.0039334297
2027_0_103  SR:0.000019 CR:1.0039329529 BCR:1.0039329529
2027_0_104  SR:0.000017 CR:1.0039329529 BCR:1.0039329529
2027_0_105  SR:0.000016 CR:1.0039329529 BCR:1.0039329529
2027_0_106  SR:0.000014 CR:1.0039329529 BCR:1.0039329529
2027_0_107  SR:0.000013 CR:1.0039329529 BCR:1.0039329529
2027_0_108  SR:0.000011 CR:1.0039329529 BCR:1.0039329529
2027_0_109  SR:0.000010 CR:1.0039329529 BCR:1.0039329529
2027_0_110  SR:0.000009 CR:1.0039329529 BCR:1.0039329529
PRODUCER FINAL COMPLIANCE DELTA 0.003933
Target GHG Offset Mg -293025, Actual GHG Offset Mg -350541
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.068747
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.201068
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.730185
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.068747 / 0.096881 (DELTA:0.028135)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.201068 / 0.172933 (DELTA:0.028135)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146037 (DELTA:0.146037)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730185 / 0.584148 (DELTA:0.146037)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62410 / $62410 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61033 / $61033 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72725 / $72725 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71014 / $71014 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57660 / $62410 R:0.923892
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61033 / $61033 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67975 / $72725 R:0.934686
modified cross subsidized price / cost ALT pickup.ICE                 $71014 / $71014 R:1.000000

cross subsidized price / cost ALT BEV                                 $62415 / $62415 R:1.000000
cross subsidized price / cost ALT ICE                                 $68859 / $68859 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61384 / $61384 R:1.000000
cross subsidized price / cost ALT pickup                              $71014 / $71014 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68704 / $68704 R:1.000000

2027_0_0  SCORE:0.039994, CE:0.146037, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2028  Iteration=0 General Motors
2028_0_0    SR:1.000000 CR:1.0020221472 BCR:1.0020221472
2028_0_1    SR:0.900000 CR:1.0020221472 BCR:1.0020221472
2028_0_2    SR:0.810000 CR:1.0020221472 BCR:1.0020221472
2028_0_3    SR:0.729000 CR:1.0020221472 BCR:1.0020221472
2028_0_4    SR:0.656100 CR:1.0020221472 BCR:1.0020221472
2028_0_5    SR:0.590490 CR:1.0020221472 BCR:1.0020221472
2028_0_6    SR:0.531441 CR:1.0020221472 BCR:1.0020221472
2028_0_7    SR:0.478297 CR:1.0020221472 BCR:1.0020221472
2028_0_8    SR:0.430467 CR:1.0020221472 BCR:1.0020221472
2028_0_9    SR:0.387420 CR:1.0020221472 BCR:1.0020221472
2028_0_10   SR:0.348678 CR:1.0020221472 BCR:1.0020221472
2028_0_11   SR:0.313811 CR:0.9987077713 BCR:0.9987077713
2028_0_12   SR:0.282430 CR:0.9994851947 BCR:0.9994851947
2028_0_13   SR:0.254187 CR:1.0001847744 BCR:1.0001847744
2028_0_14   SR:0.228768 CR:1.0001847744 BCR:1.0001847744
2028_0_15   SR:0.205891 CR:1.0001847744 BCR:1.0001847744
2028_0_16   SR:0.185302 CR:1.0001847744 BCR:1.0001847744
2028_0_17   SR:0.166772 CR:1.0001847744 BCR:1.0001847744
2028_0_18   SR:0.150095 CR:1.0001847744 BCR:1.0001847744
2028_0_19   SR:0.135085 CR:1.0001847744 BCR:1.0001847744
2028_0_20   SR:0.121577 CR:1.0001847744 BCR:1.0001847744
2028_0_21   SR:0.109419 CR:1.0000916719 BCR:1.0000916719
2028_0_22   SR:0.098477 CR:1.0000916719 BCR:1.0000916719
2028_0_23   SR:0.088629 CR:1.0000916719 BCR:1.0000916719
2028_0_24   SR:0.079766 CR:1.0000784397 BCR:1.0000784397
2028_0_25   SR:0.071790 CR:1.0000784397 BCR:1.0000784397
2028_0_26   SR:0.064611 CR:1.0000784397 BCR:1.0000784397
2028_0_27   SR:0.058150 CR:1.0000784397 BCR:1.0000784397
2028_0_28   SR:0.052335 CR:1.0000784397 BCR:1.0000784397
2028_0_29   SR:0.047101 CR:1.0000784397 BCR:1.0000784397
2028_0_30   SR:0.042391 CR:1.0000642538 BCR:1.0000642538
2028_0_31   SR:0.038152 CR:0.9999828339 BCR:0.9999828339
2028_0_32   SR:0.034337 CR:0.9999828339 BCR:0.9999828339
2028_0_33   SR:0.030903 CR:0.9999828339 BCR:0.9999828339
2028_0_34   SR:0.027813 CR:0.9999828339 BCR:0.9999828339
2028_0_35   SR:0.025032 CR:0.9999828339 BCR:0.9999828339
2028_0_36   SR:0.022528 CR:0.9999828339 BCR:0.9999828339
2028_0_37   SR:0.020276 CR:0.9999830723 BCR:0.9999830723
2028_0_38   SR:0.018248 CR:0.9999830723 BCR:0.9999830723
2028_0_39   SR:0.016423 CR:0.9999830723 BCR:0.9999830723
2028_0_40   SR:0.014781 CR:0.9999830723 BCR:0.9999830723
2028_0_41   SR:0.013303 CR:0.9999830723 BCR:0.9999830723
2028_0_42   SR:0.011973 CR:1.0000054836 BCR:1.0000054836
2028_0_43   SR:0.010775 CR:1.0000054836 BCR:1.0000054836
2028_0_44   SR:0.009698 CR:1.0000054836 BCR:1.0000054836
2028_0_45   SR:0.008728 CR:1.0000054836 BCR:1.0000054836
2028_0_46   SR:0.007855 CR:1.0000054836 BCR:1.0000054836
2028_0_47   SR:0.007070 CR:1.0000054836 BCR:1.0000054836
2028_0_48   SR:0.006363 CR:1.0000054836 BCR:1.0000054836
2028_0_49   SR:0.005726 CR:1.0000054836 BCR:1.0000054836
2028_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2028_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2028_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2028_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2028_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2028_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2028_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2028_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2028_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2028_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2028_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2028_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2028_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2028_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2028_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2028_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2028_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2028_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2028_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2028_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2028_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2028_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2028_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2028_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2028_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2028_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2028_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2028_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2028_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2028_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2028_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2028_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2028_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2028_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2028_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2028_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2028_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2028_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2028_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2028_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2028_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2028_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2028_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2028_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2028_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2028_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2028_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2028_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2028_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2028_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2028_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2028_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2028_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2028_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2028_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2028_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2028_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2028_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2028_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2028_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2028_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -93264, Actual GHG Offset Mg -93263
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.016078
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.252777
2028 producer_abs_share_frac_pickup.BEV           = 0.064051
2028 producer_abs_share_frac_pickup.ICE           = 0.667095
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.016078 / 0.118582 (DELTA:0.102504)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.252777 / 0.150273 (DELTA:0.102504)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.064051 / 0.146229 (DELTA:0.082178)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.667095 / 0.584916 (DELTA:0.082178)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61317 / $61317 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60959 / $60959 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70860 / $70860 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70912 / $70912 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56317 / $61317 R:0.918457
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60959 / $60959 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65860 / $70860 R:0.929439
modified cross subsidized price / cost ALT pickup.ICE                 $70912 / $70912 R:1.000000

cross subsidized price / cost ALT BEV                                 $68945 / $68945 R:1.000000
cross subsidized price / cost ALT ICE                                 $68177 / $68177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60981 / $60981 R:1.000000
cross subsidized price / cost ALT pickup                              $70908 / $70908 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68271 / $68271 R:1.000000

2028_0_0  SCORE:0.022505, CE:0.102504, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2029  Iteration=0 General Motors
2029_0_0    SR:1.000000 CR:0.9988640081 BCR:0.9988640081
2029_0_1    SR:0.900000 CR:0.9988640081 BCR:0.9988640081
2029_0_2    SR:0.810000 CR:0.9988640081 BCR:0.9988640081
2029_0_3    SR:0.729000 CR:0.9988640081 BCR:0.9988640081
2029_0_4    SR:0.656100 CR:0.9988640081 BCR:0.9988640081
2029_0_5    SR:0.590490 CR:0.9988640081 BCR:0.9988640081
2029_0_6    SR:0.531441 CR:0.9988640081 BCR:0.9988640081
2029_0_7    SR:0.478297 CR:0.9988640081 BCR:0.9988640081
2029_0_8    SR:0.430467 CR:0.9988640081 BCR:0.9988640081
2029_0_9    SR:0.387420 CR:0.9988640081 BCR:0.9988640081
2029_0_10   SR:0.348678 CR:0.9988640081 BCR:0.9988640081
2029_0_11   SR:0.313811 CR:0.9988640081 BCR:0.9988640081
2029_0_12   SR:0.282430 CR:0.9988640081 BCR:0.9988640081
2029_0_13   SR:0.254187 CR:0.9988640081 BCR:0.9988640081
2029_0_14   SR:0.228768 CR:0.9988640081 BCR:0.9988640081
2029_0_15   SR:0.205891 CR:0.9999001381 BCR:0.9999001381
2029_0_16   SR:0.185302 CR:0.9999001381 BCR:0.9999001381
2029_0_17   SR:0.166772 CR:0.9999001381 BCR:0.9999001381
2029_0_18   SR:0.150095 CR:0.9999001381 BCR:0.9999001381
2029_0_19   SR:0.135085 CR:0.9999001381 BCR:0.9999001381
2029_0_20   SR:0.121577 CR:0.9999001381 BCR:0.9999001381
2029_0_21   SR:0.109419 CR:1.0000202632 BCR:1.0000202632
2029_0_22   SR:0.098477 CR:1.0000202632 BCR:1.0000202632
2029_0_23   SR:0.088629 CR:1.0000202632 BCR:1.0000202632
2029_0_24   SR:0.079766 CR:1.0000202632 BCR:1.0000202632
2029_0_25   SR:0.071790 CR:1.0000143109 BCR:1.0000143109
2029_0_26   SR:0.064611 CR:1.0000143109 BCR:1.0000143109
2029_0_27   SR:0.058150 CR:1.0000143109 BCR:1.0000143109
2029_0_28   SR:0.052335 CR:1.0000143109 BCR:1.0000143109
2029_0_29   SR:0.047101 CR:1.0000143109 BCR:1.0000143109
2029_0_30   SR:0.042391 CR:1.0000143109 BCR:1.0000143109
2029_0_31   SR:0.038152 CR:1.0000045345 BCR:1.0000045345
2029_0_32   SR:0.034337 CR:1.0000045345 BCR:1.0000045345
2029_0_33   SR:0.030903 CR:1.0000045345 BCR:1.0000045345
2029_0_34   SR:0.027813 CR:1.0000045345 BCR:1.0000045345
2029_0_35   SR:0.025032 CR:1.0000045345 BCR:1.0000045345
2029_0_36   SR:0.022528 CR:1.0000045345 BCR:1.0000045345
2029_0_37   SR:0.020276 CR:1.0000045345 BCR:1.0000045345
2029_0_38   SR:0.018248 CR:1.0000045345 BCR:1.0000045345
2029_0_39   SR:0.016423 CR:1.0000045345 BCR:1.0000045345
2029_0_40   SR:0.014781 CR:1.0000045345 BCR:1.0000045345
2029_0_41   SR:0.013303 CR:1.0000045345 BCR:1.0000045345
2029_0_42   SR:0.011973 CR:1.0000045345 BCR:1.0000045345
2029_0_43   SR:0.010775 CR:0.9999964516 BCR:0.9999964516
2029_0_44   SR:0.009698 CR:0.9999982542 BCR:0.9999982542
2029_0_45   SR:0.008728 CR:0.9999982542 BCR:0.9999982542
2029_0_46   SR:0.007855 CR:1.0000012880 BCR:1.0000012880
2029_0_47   SR:0.007070 CR:1.0000012880 BCR:1.0000012880
2029_0_48   SR:0.006363 CR:0.9999991611 BCR:0.9999991611
2029_0_49   SR:0.005726 CR:0.9999994267 BCR:0.9999994267
2029_0_50   SR:0.005154 CR:0.9999994267 BCR:0.9999994267
2029_0_51   SR:0.004638 CR:0.9999995181 BCR:0.9999995181
2029_0_52   SR:0.004175 CR:0.9999995181 BCR:0.9999995181
2029_0_53   SR:0.003757 CR:0.9999995181 BCR:0.9999995181
2029_0_54   SR:0.003381 CR:0.9999995181 BCR:0.9999995181
2029_0_55   SR:0.003043 CR:0.9999995181 BCR:0.9999995181
2029_0_56   SR:0.002739 CR:0.9999995181 BCR:0.9999995181
2029_0_57   SR:0.002465 CR:0.9999995181 BCR:0.9999995181
2029_0_58   SR:0.002219 CR:1.0000003313 BCR:1.0000003313
2029_0_59   SR:0.001997 CR:1.0000003312 BCR:1.0000003312
2029_0_60   SR:0.001797 CR:0.9999998826 BCR:0.9999998826
2029_0_61   SR:0.001617 CR:0.9999998826 BCR:0.9999998826
2029_0_62   SR:0.001456 CR:0.9999998826 BCR:0.9999998826
2029_0_63   SR:0.001310 CR:0.9999998826 BCR:0.9999998826
2029_0_64   SR:0.001179 CR:0.9999998826 BCR:0.9999998826
2029_0_65   SR:0.001061 CR:0.9999998826 BCR:0.9999998826
2029_0_66   SR:0.000955 CR:1.0000000056 BCR:1.0000000056
2029_0_67   SR:0.000860 CR:1.0000000056 BCR:1.0000000056
2029_0_68   SR:0.000774 CR:1.0000000056 BCR:1.0000000056
2029_0_69   SR:0.000696 CR:1.0000000056 BCR:1.0000000056
2029_0_70   SR:0.000627 CR:1.0000000056 BCR:1.0000000056
2029_0_71   SR:0.000564 CR:1.0000000056 BCR:1.0000000056
2029_0_72   SR:0.000508 CR:1.0000000056 BCR:1.0000000056
2029_0_73   SR:0.000457 CR:1.0000000056 BCR:1.0000000056
2029_0_74   SR:0.000411 CR:1.0000000056 BCR:1.0000000056
2029_0_75   SR:0.000370 CR:1.0000000056 BCR:1.0000000056
2029_0_76   SR:0.000333 CR:1.0000000056 BCR:1.0000000056
2029_0_77   SR:0.000300 CR:1.0000000056 BCR:1.0000000056
2029_0_78   SR:0.000270 CR:1.0000000056 BCR:1.0000000056
2029_0_79   SR:0.000243 CR:1.0000000056 BCR:1.0000000056
2029_0_80   SR:0.000218 CR:1.0000000056 BCR:1.0000000056
2029_0_81   SR:0.000197 CR:1.0000000056 BCR:1.0000000056
2029_0_82   SR:0.000177 CR:1.0000000056 BCR:1.0000000056
2029_0_83   SR:0.000159 CR:1.0000000056 BCR:1.0000000056
2029_0_84   SR:0.000143 CR:1.0000000056 BCR:1.0000000056
2029_0_85   SR:0.000129 CR:1.0000000056 BCR:1.0000000056
2029_0_86   SR:0.000116 CR:1.0000000052 BCR:1.0000000052
2029_0_87   SR:0.000104 CR:1.0000000052 BCR:1.0000000052
2029_0_88   SR:0.000094 CR:1.0000000052 BCR:1.0000000052
2029_0_89   SR:0.000085 CR:1.0000000052 BCR:1.0000000052
2029_0_90   SR:0.000076 CR:1.0000000052 BCR:1.0000000052
2029_0_91   SR:0.000069 CR:1.0000000052 BCR:1.0000000052
2029_0_92   SR:0.000062 CR:1.0000000052 BCR:1.0000000052
2029_0_93   SR:0.000056 CR:1.0000000052 BCR:1.0000000052
2029_0_94   SR:0.000050 CR:1.0000000052 BCR:1.0000000052
2029_0_95   SR:0.000045 CR:1.0000000052 BCR:1.0000000052
2029_0_96   SR:0.000040 CR:1.0000000052 BCR:1.0000000052
2029_0_97   SR:0.000036 CR:1.0000000052 BCR:1.0000000052
2029_0_98   SR:0.000033 CR:1.0000000052 BCR:1.0000000052
2029_0_99   SR:0.000030 CR:1.0000000052 BCR:1.0000000052
2029_0_100  SR:0.000027 CR:0.9999999956 BCR:0.9999999956
2029_0_101  SR:0.000024 CR:0.9999999956 BCR:0.9999999956
2029_0_102  SR:0.000022 CR:0.9999999956 BCR:0.9999999956
2029_0_103  SR:0.000019 CR:0.9999999956 BCR:0.9999999956
2029_0_104  SR:0.000017 CR:0.9999999956 BCR:0.9999999956
2029_0_105  SR:0.000016 CR:0.9999999956 BCR:0.9999999956
2029_0_106  SR:0.000014 CR:0.9999999994 BCR:0.9999999994
2029_0_107  SR:0.000013 CR:0.9999999994 BCR:0.9999999994
2029_0_108  SR:0.000011 CR:0.9999999994 BCR:0.9999999994
2029_0_109  SR:0.000010 CR:0.9999999994 BCR:0.9999999994
2029_0_110  SR:0.000009 CR:0.9999999994 BCR:0.9999999994
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -40135, Actual GHG Offset Mg -40135
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000941
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.267385
2029 producer_abs_share_frac_pickup.BEV           = 0.081048
2029 producer_abs_share_frac_pickup.ICE           = 0.650626
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000941 / 0.069711 (DELTA:0.068771)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.267385 / 0.198614 (DELTA:0.068771)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.081048 / 0.210432 (DELTA:0.129384)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.650626 / 0.521242 (DELTA:0.129384)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60523 / $60523 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60887 / $60887 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69529 / $69529 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70813 / $70813 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55273 / $60523 R:0.913257
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60887 / $60887 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64279 / $69529 R:0.924492
modified cross subsidized price / cost ALT pickup.ICE                 $70813 / $70813 R:1.000000

cross subsidized price / cost ALT BEV                                 $69425 / $69425 R:1.000000
cross subsidized price / cost ALT ICE                                 $67922 / $67922 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60886 / $60886 R:1.000000
cross subsidized price / cost ALT pickup                              $70671 / $70671 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67854 / $67854 R:1.000000

2029_0_0  SCORE:0.035433, CE:0.129384, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2030  Iteration=0 General Motors
2030_0_0    SR:1.000000 CR:1.0010806248 BCR:1.0010806248
2030_0_1    SR:0.900000 CR:1.0010806248 BCR:1.0010806248
2030_0_2    SR:0.810000 CR:1.0010806248 BCR:1.0010806248
2030_0_3    SR:0.729000 CR:1.0010806248 BCR:1.0010806248
2030_0_4    SR:0.656100 CR:1.0010806248 BCR:1.0010806248
2030_0_5    SR:0.590490 CR:1.0010806248 BCR:1.0010806248
2030_0_6    SR:0.531441 CR:1.0010806248 BCR:1.0010806248
2030_0_7    SR:0.478297 CR:1.0010806248 BCR:1.0010806248
2030_0_8    SR:0.430467 CR:1.0010806248 BCR:1.0010806248
2030_0_9    SR:0.387420 CR:1.0010806248 BCR:1.0010806248
2030_0_10   SR:0.348678 CR:1.0010806248 BCR:1.0010806248
2030_0_11   SR:0.313811 CR:1.0010806248 BCR:1.0010806248
2030_0_12   SR:0.282430 CR:1.0010806248 BCR:1.0010806248
2030_0_13   SR:0.254187 CR:1.0010806248 BCR:1.0010806248
2030_0_14   SR:0.228768 CR:1.0010806248 BCR:1.0010806248
2030_0_15   SR:0.205891 CR:1.0006302968 BCR:1.0006302968
2030_0_16   SR:0.185302 CR:1.0002163027 BCR:1.0002163027
2030_0_17   SR:0.166772 CR:1.0000722477 BCR:1.0000722477
2030_0_18   SR:0.150095 CR:1.0000722477 BCR:1.0000722477
2030_0_19   SR:0.135085 CR:1.0000722477 BCR:1.0000722477
2030_0_20   SR:0.121577 CR:1.0000722477 BCR:1.0000722477
2030_0_21   SR:0.109419 CR:1.0000722477 BCR:1.0000722477
2030_0_22   SR:0.098477 CR:1.0000722477 BCR:1.0000722477
2030_0_23   SR:0.088629 CR:1.0000722477 BCR:1.0000722477
2030_0_24   SR:0.079766 CR:1.0000722477 BCR:1.0000722477
2030_0_25   SR:0.071790 CR:1.0000722477 BCR:1.0000722477
2030_0_26   SR:0.064611 CR:1.0000722477 BCR:1.0000722477
2030_0_27   SR:0.058150 CR:1.0000722477 BCR:1.0000722477
2030_0_28   SR:0.052335 CR:1.0000567599 BCR:1.0000567599
2030_0_29   SR:0.047101 CR:1.0000567595 BCR:1.0000567595
2030_0_30   SR:0.042391 CR:1.0000567592 BCR:1.0000567592
2030_0_31   SR:0.038152 CR:1.0000567588 BCR:1.0000567588
2030_0_32   SR:0.034337 CR:1.0000567584 BCR:1.0000567584
2030_0_33   SR:0.030903 CR:1.0000567581 BCR:1.0000567581
2030_0_34   SR:0.027813 CR:1.0000567581 BCR:1.0000567581
2030_0_35   SR:0.025032 CR:1.0000567581 BCR:1.0000567581
2030_0_36   SR:0.022528 CR:1.0000567581 BCR:1.0000567581
2030_0_37   SR:0.020276 CR:1.0000567581 BCR:1.0000567581
2030_0_38   SR:0.018248 CR:1.0000567581 BCR:1.0000567581
2030_0_39   SR:0.016423 CR:1.0000567581 BCR:1.0000567581
2030_0_40   SR:0.014781 CR:1.0000567581 BCR:1.0000567581
2030_0_41   SR:0.013303 CR:1.0000567581 BCR:1.0000567581
2030_0_42   SR:0.011973 CR:1.0000567581 BCR:1.0000567581
2030_0_43   SR:0.010775 CR:1.0000567581 BCR:1.0000567581
2030_0_44   SR:0.009698 CR:1.0000567581 BCR:1.0000567581
2030_0_45   SR:0.008728 CR:1.0000567581 BCR:1.0000567581
2030_0_46   SR:0.007855 CR:1.0000567581 BCR:1.0000567581
2030_0_47   SR:0.007070 CR:1.0000567581 BCR:1.0000567581
2030_0_48   SR:0.006363 CR:1.0000567581 BCR:1.0000567581
2030_0_49   SR:0.005726 CR:1.0000567581 BCR:1.0000567581
2030_0_50   SR:0.005154 CR:1.0000567581 BCR:1.0000567581
2030_0_51   SR:0.004638 CR:1.0000567581 BCR:1.0000567581
2030_0_52   SR:0.004175 CR:1.0000567581 BCR:1.0000567581
2030_0_53   SR:0.003757 CR:1.0000567581 BCR:1.0000567581
2030_0_54   SR:0.003381 CR:1.0000567581 BCR:1.0000567581
2030_0_55   SR:0.003043 CR:1.0000567581 BCR:1.0000567581
2030_0_56   SR:0.002739 CR:1.0000567581 BCR:1.0000567581
2030_0_57   SR:0.002465 CR:1.0000567581 BCR:1.0000567581
2030_0_58   SR:0.002219 CR:1.0000024873 BCR:1.0000024873
2030_0_59   SR:0.001997 CR:1.0000024873 BCR:1.0000024873
2030_0_60   SR:0.001797 CR:1.0000024873 BCR:1.0000024873
2030_0_61   SR:0.001617 CR:1.0000024873 BCR:1.0000024873
2030_0_62   SR:0.001456 CR:1.0000024873 BCR:1.0000024873
2030_0_63   SR:0.001310 CR:1.0000024873 BCR:1.0000024873
2030_0_64   SR:0.001179 CR:1.0000024873 BCR:1.0000024873
2030_0_65   SR:0.001061 CR:1.0000023318 BCR:1.0000023318
2030_0_66   SR:0.000955 CR:1.0000023318 BCR:1.0000023318
2030_0_67   SR:0.000860 CR:1.0000023318 BCR:1.0000023318
2030_0_68   SR:0.000774 CR:1.0000023318 BCR:1.0000023318
2030_0_69   SR:0.000696 CR:1.0000023318 BCR:1.0000023318
2030_0_70   SR:0.000627 CR:1.0000023318 BCR:1.0000023318
2030_0_71   SR:0.000564 CR:1.0000023318 BCR:1.0000023318
2030_0_72   SR:0.000508 CR:1.0000023318 BCR:1.0000023318
2030_0_73   SR:0.000457 CR:1.0000023318 BCR:1.0000023318
2030_0_74   SR:0.000411 CR:1.0000023318 BCR:1.0000023318
2030_0_75   SR:0.000370 CR:1.0000023318 BCR:1.0000023318
2030_0_76   SR:0.000333 CR:1.0000023318 BCR:1.0000023318
2030_0_77   SR:0.000300 CR:1.0000023318 BCR:1.0000023318
2030_0_78   SR:0.000270 CR:1.0000023318 BCR:1.0000023318
2030_0_79   SR:0.000243 CR:1.0000023318 BCR:1.0000023318
2030_0_80   SR:0.000218 CR:1.0000023318 BCR:1.0000023318
2030_0_81   SR:0.000197 CR:1.0000023318 BCR:1.0000023318
2030_0_82   SR:0.000177 CR:1.0000023318 BCR:1.0000023318
2030_0_83   SR:0.000159 CR:1.0000023318 BCR:1.0000023318
2030_0_84   SR:0.000143 CR:1.0000023318 BCR:1.0000023318
2030_0_85   SR:0.000129 CR:1.0000023318 BCR:1.0000023318
2030_0_86   SR:0.000116 CR:1.0000023318 BCR:1.0000023318
2030_0_87   SR:0.000104 CR:1.0000023318 BCR:1.0000023318
2030_0_88   SR:0.000094 CR:1.0000023318 BCR:1.0000023318
2030_0_89   SR:0.000085 CR:1.0000023318 BCR:1.0000023318
2030_0_90   SR:0.000076 CR:1.0000004910 BCR:1.0000004910
2030_0_91   SR:0.000069 CR:1.0000004906 BCR:1.0000004906
2030_0_92   SR:0.000062 CR:1.0000004903 BCR:1.0000004903
2030_0_93   SR:0.000056 CR:1.0000004903 BCR:1.0000004903
2030_0_94   SR:0.000050 CR:1.0000004903 BCR:1.0000004903
2030_0_95   SR:0.000045 CR:1.0000004903 BCR:1.0000004903
2030_0_96   SR:0.000040 CR:1.0000004903 BCR:1.0000004903
2030_0_97   SR:0.000036 CR:1.0000004903 BCR:1.0000004903
2030_0_98   SR:0.000033 CR:1.0000004903 BCR:1.0000004903
2030_0_99   SR:0.000030 CR:1.0000004903 BCR:1.0000004903
2030_0_100  SR:0.000027 CR:1.0000004903 BCR:1.0000004903
2030_0_101  SR:0.000024 CR:1.0000004903 BCR:1.0000004903
2030_0_102  SR:0.000022 CR:1.0000004903 BCR:1.0000004903
2030_0_103  SR:0.000019 CR:1.0000004903 BCR:1.0000004903
2030_0_104  SR:0.000017 CR:1.0000004903 BCR:1.0000004903
2030_0_105  SR:0.000016 CR:1.0000004903 BCR:1.0000004903
2030_0_106  SR:0.000014 CR:1.0000004903 BCR:1.0000004903
2030_0_107  SR:0.000013 CR:1.0000004903 BCR:1.0000004903
2030_0_108  SR:0.000011 CR:1.0000004903 BCR:1.0000004903
2030_0_109  SR:0.000010 CR:1.0000004903 BCR:1.0000004903
2030_0_110  SR:0.000009 CR:1.0000004903 BCR:1.0000004903
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -21989, Actual GHG Offset Mg -21996
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.005879
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.261743
2030 producer_abs_share_frac_pickup.BEV           = 0.065020
2030 producer_abs_share_frac_pickup.ICE           = 0.667359
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.005879 / 0.054463 (DELTA:0.048584)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.261743 / 0.213159 (DELTA:0.048584)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.065020 / 0.227602 (DELTA:0.162582)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.667359 / 0.504777 (DELTA:0.162582)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60854 / $60854 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60816 / $60816 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70545 / $70545 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70752 / $70752 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55354 / $60854 R:0.909620
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60816 / $60816 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65045 / $70545 R:0.922036
modified cross subsidized price / cost ALT pickup.ICE                 $70752 / $70752 R:1.000000

cross subsidized price / cost ALT BEV                                 $69742 / $69742 R:1.000000
cross subsidized price / cost ALT ICE                                 $67953 / $67953 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60817 / $60817 R:1.000000
cross subsidized price / cost ALT pickup                              $70734 / $70734 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68048 / $68048 R:1.000000

2030_0_0  SCORE:0.044525, CE:0.162582, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2031  Iteration=0 General Motors
2031_0_0    SR:1.000000 CR:0.9995386613 BCR:0.9995386613
2031_0_1    SR:0.900000 CR:0.9995386613 BCR:0.9995386613
2031_0_2    SR:0.810000 CR:0.9995386613 BCR:0.9995386613
2031_0_3    SR:0.729000 CR:0.9995386613 BCR:0.9995386613
2031_0_4    SR:0.656100 CR:0.9995386613 BCR:0.9995386613
2031_0_5    SR:0.590490 CR:0.9995386613 BCR:0.9995386613
2031_0_6    SR:0.531441 CR:0.9995386613 BCR:0.9995386613
2031_0_7    SR:0.478297 CR:0.9995386613 BCR:0.9995386613
2031_0_8    SR:0.430467 CR:0.9995386613 BCR:0.9995386613
2031_0_9    SR:0.387420 CR:0.9995386613 BCR:0.9995386613
2031_0_10   SR:0.348678 CR:0.9995386613 BCR:0.9995386613
2031_0_11   SR:0.313811 CR:0.9995386613 BCR:0.9995386613
2031_0_12   SR:0.282430 CR:0.9995386613 BCR:0.9995386613
2031_0_13   SR:0.254187 CR:0.9995386613 BCR:0.9995386613
2031_0_14   SR:0.228768 CR:0.9995386613 BCR:0.9995386613
2031_0_15   SR:0.205891 CR:0.9995386613 BCR:0.9995386613
2031_0_16   SR:0.185302 CR:0.9995386613 BCR:0.9995386613
2031_0_17   SR:0.166772 CR:0.9995386613 BCR:0.9995386613
2031_0_18   SR:0.150095 CR:0.9995386613 BCR:0.9995386613
2031_0_19   SR:0.135085 CR:0.9995386613 BCR:0.9995386613
2031_0_20   SR:0.121577 CR:0.9995386613 BCR:0.9995386613
2031_0_21   SR:0.109419 CR:0.9995386613 BCR:0.9995386613
2031_0_22   SR:0.098477 CR:0.9995386613 BCR:0.9995386613
2031_0_23   SR:0.088629 CR:0.9995386613 BCR:0.9995386613
2031_0_24   SR:0.079766 CR:0.9995386613 BCR:0.9995386613
2031_0_25   SR:0.071790 CR:0.9995386613 BCR:0.9995386613
2031_0_26   SR:0.064611 CR:0.9995386613 BCR:0.9995386613
2031_0_27   SR:0.058150 CR:0.9995386613 BCR:0.9995386613
2031_0_28   SR:0.052335 CR:0.9995386613 BCR:0.9995386613
2031_0_29   SR:0.047101 CR:0.9995386613 BCR:0.9995386613
2031_0_30   SR:0.042391 CR:0.9995386613 BCR:0.9995386613
2031_0_31   SR:0.038152 CR:0.9995386613 BCR:0.9995386613
2031_0_32   SR:0.034337 CR:0.9995386613 BCR:0.9995386613
2031_0_33   SR:0.030903 CR:0.9995386613 BCR:0.9995386613
2031_0_34   SR:0.027813 CR:0.9995386613 BCR:0.9995386613
2031_0_35   SR:0.025032 CR:0.9995386613 BCR:0.9995386613
2031_0_36   SR:0.022528 CR:0.9995386613 BCR:0.9995386613
2031_0_37   SR:0.020276 CR:0.9995386613 BCR:0.9995386613
2031_0_38   SR:0.018248 CR:0.9995386613 BCR:0.9995386613
2031_0_39   SR:0.016423 CR:0.9995386613 BCR:0.9995386613
2031_0_40   SR:0.014781 CR:0.9995386613 BCR:0.9995386613
2031_0_41   SR:0.013303 CR:0.9995386613 BCR:0.9995386613
2031_0_42   SR:0.011973 CR:0.9995386613 BCR:0.9995386613
2031_0_43   SR:0.010775 CR:0.9995386613 BCR:0.9995386613
2031_0_44   SR:0.009698 CR:0.9995386613 BCR:0.9995386613
2031_0_45   SR:0.008728 CR:0.9995386613 BCR:0.9995386613
2031_0_46   SR:0.007855 CR:0.9995386613 BCR:0.9995386613
2031_0_47   SR:0.007070 CR:0.9995386613 BCR:0.9995386613
2031_0_48   SR:0.006363 CR:0.9995386613 BCR:0.9995386613
2031_0_49   SR:0.005726 CR:0.9995386613 BCR:0.9995386613
2031_0_50   SR:0.005154 CR:0.9995386613 BCR:0.9995386613
2031_0_51   SR:0.004638 CR:0.9995386613 BCR:0.9995386613
2031_0_52   SR:0.004175 CR:0.9995386613 BCR:0.9995386613
2031_0_53   SR:0.003757 CR:0.9995386613 BCR:0.9995386613
2031_0_54   SR:0.003381 CR:0.9995386613 BCR:0.9995386613
2031_0_55   SR:0.003043 CR:0.9995386613 BCR:0.9995386613
2031_0_56   SR:0.002739 CR:0.9995386613 BCR:0.9995386613
2031_0_57   SR:0.002465 CR:0.9995386613 BCR:0.9995386613
2031_0_58   SR:0.002219 CR:0.9995386613 BCR:0.9995386613
2031_0_59   SR:0.001997 CR:0.9995386613 BCR:0.9995386613
2031_0_60   SR:0.001797 CR:0.9995386613 BCR:0.9995386613
2031_0_61   SR:0.001617 CR:0.9995386613 BCR:0.9995386613
2031_0_62   SR:0.001456 CR:0.9995386613 BCR:0.9995386613
2031_0_63   SR:0.001310 CR:0.9995386613 BCR:0.9995386613
2031_0_64   SR:0.001179 CR:0.9995386613 BCR:0.9995386613
2031_0_65   SR:0.001061 CR:0.9995386613 BCR:0.9995386613
2031_0_66   SR:0.000955 CR:0.9995386613 BCR:0.9995386613
2031_0_67   SR:0.000860 CR:0.9995386613 BCR:0.9995386613
2031_0_68   SR:0.000774 CR:0.9995386613 BCR:0.9995386613
2031_0_69   SR:0.000696 CR:0.9995386613 BCR:0.9995386613
2031_0_70   SR:0.000627 CR:0.9995386613 BCR:0.9995386613
2031_0_71   SR:0.000564 CR:0.9995386613 BCR:0.9995386613
2031_0_72   SR:0.000508 CR:0.9995386613 BCR:0.9995386613
2031_0_73   SR:0.000457 CR:0.9995386613 BCR:0.9995386613
2031_0_74   SR:0.000411 CR:0.9995386613 BCR:0.9995386613
2031_0_75   SR:0.000370 CR:0.9995386613 BCR:0.9995386613
2031_0_76   SR:0.000333 CR:0.9995386613 BCR:0.9995386613
2031_0_77   SR:0.000300 CR:0.9995386613 BCR:0.9995386613
2031_0_78   SR:0.000270 CR:0.9995386613 BCR:0.9995386613
2031_0_79   SR:0.000243 CR:0.9995386613 BCR:0.9995386613
2031_0_80   SR:0.000218 CR:0.9995386613 BCR:0.9995386613
2031_0_81   SR:0.000197 CR:0.9995386613 BCR:0.9995386613
2031_0_82   SR:0.000177 CR:0.9995386613 BCR:0.9995386613
2031_0_83   SR:0.000159 CR:0.9995386613 BCR:0.9995386613
2031_0_84   SR:0.000143 CR:0.9995386613 BCR:0.9995386613
2031_0_85   SR:0.000129 CR:0.9995386613 BCR:0.9995386613
2031_0_86   SR:0.000116 CR:0.9995386613 BCR:0.9995386613
2031_0_87   SR:0.000104 CR:0.9995386613 BCR:0.9995386613
2031_0_88   SR:0.000094 CR:0.9995386613 BCR:0.9995386613
2031_0_89   SR:0.000085 CR:0.9995386613 BCR:0.9995386613
2031_0_90   SR:0.000076 CR:0.9995386613 BCR:0.9995386613
2031_0_91   SR:0.000069 CR:0.9995386613 BCR:0.9995386613
2031_0_92   SR:0.000062 CR:0.9995386613 BCR:0.9995386613
2031_0_93   SR:0.000056 CR:0.9995386613 BCR:0.9995386613
2031_0_94   SR:0.000050 CR:0.9995386613 BCR:0.9995386613
2031_0_95   SR:0.000045 CR:0.9995386613 BCR:0.9995386613
2031_0_96   SR:0.000040 CR:0.9995386613 BCR:0.9995386613
2031_0_97   SR:0.000036 CR:0.9995386613 BCR:0.9995386613
2031_0_98   SR:0.000033 CR:0.9995386613 BCR:0.9995386613
2031_0_99   SR:0.000030 CR:0.9995386613 BCR:0.9995386613
2031_0_100  SR:0.000027 CR:0.9995386613 BCR:0.9995386613
2031_0_101  SR:0.000024 CR:0.9995386613 BCR:0.9995386613
2031_0_102  SR:0.000022 CR:0.9995386613 BCR:0.9995386613
2031_0_103  SR:0.000019 CR:0.9995386613 BCR:0.9995386613
2031_0_104  SR:0.000017 CR:0.9995386613 BCR:0.9995386613
2031_0_105  SR:0.000016 CR:0.9995386613 BCR:0.9995386613
2031_0_106  SR:0.000014 CR:0.9995386613 BCR:0.9995386613
2031_0_107  SR:0.000013 CR:0.9995386613 BCR:0.9995386613
2031_0_108  SR:0.000011 CR:0.9995386613 BCR:0.9995386613
2031_0_109  SR:0.000010 CR:0.9995386613 BCR:0.9995386613
2031_0_110  SR:0.000009 CR:0.9995386613 BCR:0.9995386613
PRODUCER FINAL COMPLIANCE DELTA 0.000461
Target GHG Offset Mg -220063, Actual GHG Offset Mg -213070
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059177
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.207424
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.733399
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059177 / 0.059177 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.207424 / 0.207424 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.211790 (DELTA:0.211790)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.733399 / 0.521609 (DELTA:0.211790)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61278 / $61278 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60906 / $60906 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71722 / $71722 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70656 / $70656 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55528 / $61278 R:0.906166
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60906 / $60906 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65972 / $71722 R:0.919830
modified cross subsidized price / cost ALT pickup.ICE                 $70656 / $70656 R:1.000000

cross subsidized price / cost ALT BEV                                 $61283 / $61283 R:1.000000
cross subsidized price / cost ALT ICE                                 $68506 / $68506 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60989 / $60989 R:1.000000
cross subsidized price / cost ALT pickup                              $70656 / $70656 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68304 / $68304 R:1.000000

2031_0_0  SCORE:0.058001, CE:0.211790, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2032  Iteration=0 General Motors
2032_0_0    SR:1.000000 CR:1.0082069492 BCR:1.0082069492
2032_0_1    SR:0.900000 CR:0.9984591375 BCR:0.9984591375
2032_0_2    SR:0.810000 CR:0.9984591375 BCR:0.9984591375
2032_0_3    SR:0.729000 CR:0.9984591375 BCR:0.9984591375
2032_0_4    SR:0.656100 CR:0.9984591375 BCR:0.9984591375
2032_0_5    SR:0.590490 CR:0.9984591375 BCR:0.9984591375
2032_0_6    SR:0.531441 CR:0.9984591375 BCR:0.9984591375
2032_0_7    SR:0.478297 CR:0.9984591375 BCR:0.9984591375
2032_0_8    SR:0.430467 CR:0.9984591375 BCR:0.9984591375
2032_0_9    SR:0.387420 CR:0.9984591375 BCR:0.9984591375
2032_0_10   SR:0.348678 CR:0.9984591375 BCR:0.9984591375
2032_0_11   SR:0.313811 CR:0.9984591375 BCR:0.9984591375
2032_0_12   SR:0.282430 CR:0.9984591375 BCR:0.9984591375
2032_0_13   SR:0.254187 CR:0.9984591375 BCR:0.9984591375
2032_0_14   SR:0.228768 CR:0.9984591375 BCR:0.9984591375
2032_0_15   SR:0.205891 CR:0.9984591375 BCR:0.9984591375
2032_0_16   SR:0.185302 CR:0.9984591375 BCR:0.9984591375
2032_0_17   SR:0.166772 CR:0.9984591375 BCR:0.9984591375
2032_0_18   SR:0.150095 CR:0.9984591375 BCR:0.9984591375
2032_0_19   SR:0.135085 CR:0.9984591375 BCR:0.9984591375
2032_0_20   SR:0.121577 CR:0.9984591375 BCR:0.9984591375
2032_0_21   SR:0.109419 CR:0.9984591375 BCR:0.9984591375
2032_0_22   SR:0.098477 CR:0.9984591375 BCR:0.9984591375
2032_0_23   SR:0.088629 CR:0.9984591375 BCR:0.9984591375
2032_0_24   SR:0.079766 CR:0.9984591375 BCR:0.9984591375
2032_0_25   SR:0.071790 CR:0.9984591375 BCR:0.9984591375
2032_0_26   SR:0.064611 CR:0.9984591375 BCR:0.9984591375
2032_0_27   SR:0.058150 CR:0.9984591375 BCR:0.9984591375
2032_0_28   SR:0.052335 CR:0.9984591375 BCR:0.9984591375
2032_0_29   SR:0.047101 CR:0.9984591375 BCR:0.9984591375
2032_0_30   SR:0.042391 CR:0.9984591375 BCR:0.9984591375
2032_0_31   SR:0.038152 CR:0.9984591375 BCR:0.9984591375
2032_0_32   SR:0.034337 CR:0.9984591375 BCR:0.9984591375
2032_0_33   SR:0.030903 CR:0.9984591375 BCR:0.9984591375
2032_0_34   SR:0.027813 CR:0.9984591375 BCR:0.9984591375
2032_0_35   SR:0.025032 CR:0.9984591375 BCR:0.9984591375
2032_0_36   SR:0.022528 CR:0.9984591375 BCR:0.9984591375
2032_0_37   SR:0.020276 CR:0.9984591375 BCR:0.9984591375
2032_0_38   SR:0.018248 CR:0.9984591375 BCR:0.9984591375
2032_0_39   SR:0.016423 CR:0.9984591375 BCR:0.9984591375
2032_0_40   SR:0.014781 CR:0.9984591375 BCR:0.9984591375
2032_0_41   SR:0.013303 CR:0.9984591375 BCR:0.9984591375
2032_0_42   SR:0.011973 CR:0.9984591375 BCR:0.9984591375
2032_0_43   SR:0.010775 CR:0.9984591375 BCR:0.9984591375
2032_0_44   SR:0.009698 CR:0.9984591375 BCR:0.9984591375
2032_0_45   SR:0.008728 CR:0.9984591375 BCR:0.9984591375
2032_0_46   SR:0.007855 CR:0.9984591375 BCR:0.9984591375
2032_0_47   SR:0.007070 CR:0.9984591375 BCR:0.9984591375
2032_0_48   SR:0.006363 CR:0.9984591375 BCR:0.9984591375
2032_0_49   SR:0.005726 CR:0.9984591375 BCR:0.9984591375
2032_0_50   SR:0.005154 CR:0.9984591375 BCR:0.9984591375
2032_0_51   SR:0.004638 CR:0.9984591375 BCR:0.9984591375
2032_0_52   SR:0.004175 CR:0.9984591375 BCR:0.9984591375
2032_0_53   SR:0.003757 CR:0.9984591375 BCR:0.9984591375
2032_0_54   SR:0.003381 CR:0.9984591375 BCR:0.9984591375
2032_0_55   SR:0.003043 CR:0.9984591375 BCR:0.9984591375
2032_0_56   SR:0.002739 CR:0.9984591375 BCR:0.9984591375
2032_0_57   SR:0.002465 CR:0.9984591375 BCR:0.9984591375
2032_0_58   SR:0.002219 CR:0.9984591375 BCR:0.9984591375
2032_0_59   SR:0.001997 CR:0.9984591375 BCR:0.9984591375
2032_0_60   SR:0.001797 CR:0.9984591375 BCR:0.9984591375
2032_0_61   SR:0.001617 CR:0.9984591375 BCR:0.9984591375
2032_0_62   SR:0.001456 CR:0.9984591375 BCR:0.9984591375
2032_0_63   SR:0.001310 CR:0.9984591375 BCR:0.9984591375
2032_0_64   SR:0.001179 CR:0.9984591375 BCR:0.9984591375
2032_0_65   SR:0.001061 CR:0.9984591375 BCR:0.9984591375
2032_0_66   SR:0.000955 CR:0.9984591375 BCR:0.9984591375
2032_0_67   SR:0.000860 CR:0.9984591375 BCR:0.9984591375
2032_0_68   SR:0.000774 CR:0.9984591375 BCR:0.9984591375
2032_0_69   SR:0.000696 CR:0.9984591375 BCR:0.9984591375
2032_0_70   SR:0.000627 CR:0.9984591375 BCR:0.9984591375
2032_0_71   SR:0.000564 CR:0.9984591375 BCR:0.9984591375
2032_0_72   SR:0.000508 CR:0.9984591375 BCR:0.9984591375
2032_0_73   SR:0.000457 CR:0.9984591375 BCR:0.9984591375
2032_0_74   SR:0.000411 CR:0.9984591375 BCR:0.9984591375
2032_0_75   SR:0.000370 CR:0.9984591375 BCR:0.9984591375
2032_0_76   SR:0.000333 CR:0.9984591375 BCR:0.9984591375
2032_0_77   SR:0.000300 CR:0.9984591375 BCR:0.9984591375
2032_0_78   SR:0.000270 CR:0.9984591375 BCR:0.9984591375
2032_0_79   SR:0.000243 CR:0.9984591375 BCR:0.9984591375
2032_0_80   SR:0.000218 CR:0.9984591375 BCR:0.9984591375
2032_0_81   SR:0.000197 CR:0.9984591375 BCR:0.9984591375
2032_0_82   SR:0.000177 CR:0.9984591375 BCR:0.9984591375
2032_0_83   SR:0.000159 CR:0.9984591375 BCR:0.9984591375
2032_0_84   SR:0.000143 CR:0.9984591375 BCR:0.9984591375
2032_0_85   SR:0.000129 CR:0.9984591375 BCR:0.9984591375
2032_0_86   SR:0.000116 CR:0.9984591375 BCR:0.9984591375
2032_0_87   SR:0.000104 CR:0.9984591375 BCR:0.9984591375
2032_0_88   SR:0.000094 CR:0.9984591375 BCR:0.9984591375
2032_0_89   SR:0.000085 CR:0.9984591375 BCR:0.9984591375
2032_0_90   SR:0.000076 CR:0.9984591375 BCR:0.9984591375
2032_0_91   SR:0.000069 CR:0.9984591375 BCR:0.9984591375
2032_0_92   SR:0.000062 CR:0.9984591375 BCR:0.9984591375
2032_0_93   SR:0.000056 CR:0.9984591375 BCR:0.9984591375
2032_0_94   SR:0.000050 CR:0.9984591375 BCR:0.9984591375
2032_0_95   SR:0.000045 CR:0.9984591375 BCR:0.9984591375
2032_0_96   SR:0.000040 CR:0.9984591375 BCR:0.9984591375
2032_0_97   SR:0.000036 CR:0.9984591375 BCR:0.9984591375
2032_0_98   SR:0.000033 CR:0.9984591375 BCR:0.9984591375
2032_0_99   SR:0.000030 CR:0.9984591375 BCR:0.9984591375
2032_0_100  SR:0.000027 CR:0.9984591375 BCR:0.9984591375
2032_0_101  SR:0.000024 CR:0.9984591375 BCR:0.9984591375
2032_0_102  SR:0.000022 CR:0.9984591375 BCR:0.9984591375
2032_0_103  SR:0.000019 CR:0.9984591375 BCR:0.9984591375
2032_0_104  SR:0.000017 CR:0.9984591375 BCR:0.9984591375
2032_0_105  SR:0.000016 CR:0.9984591375 BCR:0.9984591375
2032_0_106  SR:0.000014 CR:0.9984591375 BCR:0.9984591375
2032_0_107  SR:0.000013 CR:0.9984591375 BCR:0.9984591375
2032_0_108  SR:0.000011 CR:0.9984591375 BCR:0.9984591375
2032_0_109  SR:0.000010 CR:0.9984591375 BCR:0.9984591375
2032_0_110  SR:0.000009 CR:0.9984591375 BCR:0.9984591375
PRODUCER FINAL COMPLIANCE DELTA 0.001541
Target GHG Offset Mg -223724, Actual GHG Offset Mg -200074
Target Compliance Ratio 0.998, Actual Compliance Ratio 0.998
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.053716
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.212247
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.734038
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053716 / 0.112227 (DELTA:0.058512)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.212247 / 0.153735 (DELTA:0.058512)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146808 (DELTA:0.146808)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.734038 / 0.587230 (DELTA:0.146808)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61788 / $61788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60678 / $60678 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73047 / $73047 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70660 / $70660 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55788 / $61788 R:0.902894
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60678 / $60678 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67047 / $73047 R:0.917862
modified cross subsidized price / cost ALT pickup.ICE                 $70660 / $70660 R:1.000000

cross subsidized price / cost ALT BEV                                 $61793 / $61793 R:1.000000
cross subsidized price / cost ALT ICE                                 $68421 / $68421 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60902 / $60902 R:1.000000
cross subsidized price / cost ALT pickup                              $70661 / $70661 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68480 / $68480 R:1.000000

2032_0_0  SCORE:0.040205, CE:0.146808, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2033  Iteration=0 General Motors
2033_0_0    SR:1.000000 CR:1.0083490878 BCR:1.0083490878
2033_0_1    SR:0.900000 CR:1.0083490878 BCR:1.0083490878
2033_0_2    SR:0.810000 CR:0.9985896411 BCR:0.9985896411
2033_0_3    SR:0.729000 CR:0.9985896411 BCR:0.9985896411
2033_0_4    SR:0.656100 CR:0.9985896411 BCR:0.9985896411
2033_0_5    SR:0.590490 CR:0.9985896411 BCR:0.9985896411
2033_0_6    SR:0.531441 CR:0.9985896411 BCR:0.9985896411
2033_0_7    SR:0.478297 CR:0.9985896411 BCR:0.9985896411
2033_0_8    SR:0.430467 CR:0.9985896411 BCR:0.9985896411
2033_0_9    SR:0.387420 CR:0.9985896411 BCR:0.9985896411
2033_0_10   SR:0.348678 CR:0.9985896411 BCR:0.9985896411
2033_0_11   SR:0.313811 CR:0.9985896411 BCR:0.9985896411
2033_0_12   SR:0.282430 CR:0.9990530974 BCR:0.9990530974
2033_0_13   SR:0.254187 CR:0.9990530974 BCR:0.9990530974
2033_0_14   SR:0.228768 CR:0.9990530974 BCR:0.9990530974
2033_0_15   SR:0.205891 CR:0.9990530974 BCR:0.9990530974
2033_0_16   SR:0.185302 CR:0.9990530974 BCR:0.9990530974
2033_0_17   SR:0.166772 CR:0.9990530974 BCR:0.9990530974
2033_0_18   SR:0.150095 CR:0.9990530974 BCR:0.9990530974
2033_0_19   SR:0.135085 CR:0.9990530974 BCR:0.9990530974
2033_0_20   SR:0.121577 CR:0.9990530974 BCR:0.9990530974
2033_0_21   SR:0.109419 CR:0.9990530974 BCR:0.9990530974
2033_0_22   SR:0.098477 CR:0.9990530974 BCR:0.9990530974
2033_0_23   SR:0.088629 CR:0.9990530974 BCR:0.9990530974
2033_0_24   SR:0.079766 CR:0.9990530974 BCR:0.9990530974
2033_0_25   SR:0.071790 CR:0.9990530974 BCR:0.9990530974
2033_0_26   SR:0.064611 CR:0.9990530974 BCR:0.9990530974
2033_0_27   SR:0.058150 CR:0.9990530974 BCR:0.9990530974
2033_0_28   SR:0.052335 CR:0.9990530974 BCR:0.9990530974
2033_0_29   SR:0.047101 CR:0.9990530974 BCR:0.9990530974
2033_0_30   SR:0.042391 CR:0.9990530974 BCR:0.9990530974
2033_0_31   SR:0.038152 CR:0.9990530974 BCR:0.9990530974
2033_0_32   SR:0.034337 CR:0.9990530974 BCR:0.9990530974
2033_0_33   SR:0.030903 CR:0.9990530974 BCR:0.9990530974
2033_0_34   SR:0.027813 CR:0.9990530974 BCR:0.9990530974
2033_0_35   SR:0.025032 CR:0.9990530974 BCR:0.9990530974
2033_0_36   SR:0.022528 CR:0.9990530974 BCR:0.9990530974
2033_0_37   SR:0.020276 CR:0.9990530974 BCR:0.9990530974
2033_0_38   SR:0.018248 CR:0.9990530974 BCR:0.9990530974
2033_0_39   SR:0.016423 CR:0.9990530974 BCR:0.9990530974
2033_0_40   SR:0.014781 CR:0.9990530974 BCR:0.9990530974
2033_0_41   SR:0.013303 CR:0.9990530974 BCR:0.9990530974
2033_0_42   SR:0.011973 CR:0.9990530974 BCR:0.9990530974
2033_0_43   SR:0.010775 CR:0.9990530974 BCR:0.9990530974
2033_0_44   SR:0.009698 CR:0.9990530974 BCR:0.9990530974
2033_0_45   SR:0.008728 CR:0.9990530974 BCR:0.9990530974
2033_0_46   SR:0.007855 CR:0.9990530974 BCR:0.9990530974
2033_0_47   SR:0.007070 CR:0.9990530974 BCR:0.9990530974
2033_0_48   SR:0.006363 CR:0.9990530974 BCR:0.9990530974
2033_0_49   SR:0.005726 CR:0.9990530974 BCR:0.9990530974
2033_0_50   SR:0.005154 CR:0.9990530974 BCR:0.9990530974
2033_0_51   SR:0.004638 CR:0.9990530974 BCR:0.9990530974
2033_0_52   SR:0.004175 CR:0.9990530974 BCR:0.9990530974
2033_0_53   SR:0.003757 CR:0.9990530974 BCR:0.9990530974
2033_0_54   SR:0.003381 CR:0.9990530974 BCR:0.9990530974
2033_0_55   SR:0.003043 CR:0.9990530974 BCR:0.9990530974
2033_0_56   SR:0.002739 CR:0.9990530974 BCR:0.9990530974
2033_0_57   SR:0.002465 CR:0.9990530974 BCR:0.9990530974
2033_0_58   SR:0.002219 CR:0.9990530974 BCR:0.9990530974
2033_0_59   SR:0.001997 CR:0.9990530974 BCR:0.9990530974
2033_0_60   SR:0.001797 CR:0.9990530974 BCR:0.9990530974
2033_0_61   SR:0.001617 CR:0.9990530974 BCR:0.9990530974
2033_0_62   SR:0.001456 CR:0.9990530974 BCR:0.9990530974
2033_0_63   SR:0.001310 CR:0.9990530974 BCR:0.9990530974
2033_0_64   SR:0.001179 CR:0.9990530974 BCR:0.9990530974
2033_0_65   SR:0.001061 CR:0.9990530974 BCR:0.9990530974
2033_0_66   SR:0.000955 CR:0.9990530974 BCR:0.9990530974
2033_0_67   SR:0.000860 CR:0.9990530974 BCR:0.9990530974
2033_0_68   SR:0.000774 CR:0.9990530974 BCR:0.9990530974
2033_0_69   SR:0.000696 CR:0.9990530974 BCR:0.9990530974
2033_0_70   SR:0.000627 CR:0.9990530974 BCR:0.9990530974
2033_0_71   SR:0.000564 CR:0.9990530974 BCR:0.9990530974
2033_0_72   SR:0.000508 CR:0.9990530974 BCR:0.9990530974
2033_0_73   SR:0.000457 CR:0.9990530974 BCR:0.9990530974
2033_0_74   SR:0.000411 CR:0.9990530974 BCR:0.9990530974
2033_0_75   SR:0.000370 CR:0.9990530974 BCR:0.9990530974
2033_0_76   SR:0.000333 CR:0.9990530974 BCR:0.9990530974
2033_0_77   SR:0.000300 CR:0.9990530974 BCR:0.9990530974
2033_0_78   SR:0.000270 CR:0.9990530974 BCR:0.9990530974
2033_0_79   SR:0.000243 CR:0.9990530974 BCR:0.9990530974
2033_0_80   SR:0.000218 CR:0.9990530974 BCR:0.9990530974
2033_0_81   SR:0.000197 CR:0.9990530974 BCR:0.9990530974
2033_0_82   SR:0.000177 CR:0.9990530974 BCR:0.9990530974
2033_0_83   SR:0.000159 CR:0.9990530974 BCR:0.9990530974
2033_0_84   SR:0.000143 CR:0.9990530974 BCR:0.9990530974
2033_0_85   SR:0.000129 CR:0.9990530974 BCR:0.9990530974
2033_0_86   SR:0.000116 CR:0.9990530974 BCR:0.9990530974
2033_0_87   SR:0.000104 CR:0.9990530974 BCR:0.9990530974
2033_0_88   SR:0.000094 CR:0.9990530974 BCR:0.9990530974
2033_0_89   SR:0.000085 CR:0.9990530974 BCR:0.9990530974
2033_0_90   SR:0.000076 CR:0.9990530974 BCR:0.9990530974
2033_0_91   SR:0.000069 CR:0.9990530974 BCR:0.9990530974
2033_0_92   SR:0.000062 CR:0.9990530974 BCR:0.9990530974
2033_0_93   SR:0.000056 CR:0.9990530974 BCR:0.9990530974
2033_0_94   SR:0.000050 CR:0.9990530974 BCR:0.9990530974
2033_0_95   SR:0.000045 CR:0.9990530974 BCR:0.9990530974
2033_0_96   SR:0.000040 CR:0.9990530974 BCR:0.9990530974
2033_0_97   SR:0.000036 CR:0.9990530974 BCR:0.9990530974
2033_0_98   SR:0.000033 CR:0.9990530974 BCR:0.9990530974
2033_0_99   SR:0.000030 CR:0.9990530974 BCR:0.9990530974
2033_0_100  SR:0.000027 CR:0.9990530974 BCR:0.9990530974
2033_0_101  SR:0.000024 CR:0.9990530974 BCR:0.9990530974
2033_0_102  SR:0.000022 CR:0.9990530974 BCR:0.9990530974
2033_0_103  SR:0.000019 CR:0.9990530974 BCR:0.9990530974
2033_0_104  SR:0.000017 CR:0.9990530974 BCR:0.9990530974
2033_0_105  SR:0.000016 CR:0.9990530974 BCR:0.9990530974
2033_0_106  SR:0.000014 CR:0.9990530974 BCR:0.9990530974
2033_0_107  SR:0.000013 CR:0.9990530974 BCR:0.9990530974
2033_0_108  SR:0.000011 CR:0.9990530974 BCR:0.9990530974
2033_0_109  SR:0.000010 CR:0.9990530974 BCR:0.9990530974
2033_0_110  SR:0.000009 CR:0.9990530974 BCR:0.9990530974
PRODUCER FINAL COMPLIANCE DELTA 0.000947
Target GHG Offset Mg -225713, Actual GHG Offset Mg -210986
Target Compliance Ratio 0.999, Actual Compliance Ratio 0.999
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.053502
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.211403
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.735095
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053502 / 0.106483 (DELTA:0.052981)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.211403 / 0.158422 (DELTA:0.052981)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147019 (DELTA:0.147019)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.735095 / 0.588076 (DELTA:0.147019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62351 / $62351 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60611 / $60611 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74462 / $74462 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70563 / $70563 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62351 / $62351 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60611 / $60611 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74462 / $74462 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70563 / $70563 R:1.000000

cross subsidized price / cost ALT BEV                                 $62356 / $62356 R:1.000000
cross subsidized price / cost ALT ICE                                 $68340 / $68340 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60962 / $60962 R:1.000000
cross subsidized price / cost ALT pickup                              $70563 / $70563 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68685 / $68685 R:1.000000

2033_0_0  SCORE:0.040263, CE:0.147019, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2034  Iteration=0 General Motors
2034_0_0    SR:1.000000 CR:0.9998894037 BCR:0.9998894037
2034_0_1    SR:0.900000 CR:0.9998894037 BCR:0.9998894037
2034_0_2    SR:0.810000 CR:0.9998894037 BCR:0.9998894037
2034_0_3    SR:0.729000 CR:0.9998894037 BCR:0.9998894037
2034_0_4    SR:0.656100 CR:0.9998894037 BCR:0.9998894037
2034_0_5    SR:0.590490 CR:0.9998894037 BCR:0.9998894037
2034_0_6    SR:0.531441 CR:0.9998894037 BCR:0.9998894037
2034_0_7    SR:0.478297 CR:0.9998894037 BCR:0.9998894037
2034_0_8    SR:0.430467 CR:0.9998894037 BCR:0.9998894037
2034_0_9    SR:0.387420 CR:0.9998894037 BCR:0.9998894037
2034_0_10   SR:0.348678 CR:0.9998894037 BCR:0.9998894037
2034_0_11   SR:0.313811 CR:0.9998894037 BCR:0.9998894037
2034_0_12   SR:0.282430 CR:0.9998894037 BCR:0.9998894037
2034_0_13   SR:0.254187 CR:0.9998894037 BCR:0.9998894037
2034_0_14   SR:0.228768 CR:0.9998894037 BCR:0.9998894037
2034_0_15   SR:0.205891 CR:0.9998894037 BCR:0.9998894037
2034_0_16   SR:0.185302 CR:0.9998894037 BCR:0.9998894037
2034_0_17   SR:0.166772 CR:0.9998894037 BCR:0.9998894037
2034_0_18   SR:0.150095 CR:0.9998894037 BCR:0.9998894037
2034_0_19   SR:0.135085 CR:0.9998894037 BCR:0.9998894037
2034_0_20   SR:0.121577 CR:0.9998894037 BCR:0.9998894037
2034_0_21   SR:0.109419 CR:0.9998894037 BCR:0.9998894037
2034_0_22   SR:0.098477 CR:0.9998894037 BCR:0.9998894037
2034_0_23   SR:0.088629 CR:0.9998894037 BCR:0.9998894037
2034_0_24   SR:0.079766 CR:0.9998894037 BCR:0.9998894037
2034_0_25   SR:0.071790 CR:0.9998894037 BCR:0.9998894037
2034_0_26   SR:0.064611 CR:0.9998894037 BCR:0.9998894037
2034_0_27   SR:0.058150 CR:0.9998894037 BCR:0.9998894037
2034_0_28   SR:0.052335 CR:0.9998894037 BCR:0.9998894037
2034_0_29   SR:0.047101 CR:0.9998894037 BCR:0.9998894037
2034_0_30   SR:0.042391 CR:0.9998894037 BCR:0.9998894037
2034_0_31   SR:0.038152 CR:0.9998894037 BCR:0.9998894037
2034_0_32   SR:0.034337 CR:0.9998894037 BCR:0.9998894037
2034_0_33   SR:0.030903 CR:0.9998894037 BCR:0.9998894037
2034_0_34   SR:0.027813 CR:0.9998894037 BCR:0.9998894037
2034_0_35   SR:0.025032 CR:0.9998894037 BCR:0.9998894037
2034_0_36   SR:0.022528 CR:0.9998894037 BCR:0.9998894037
2034_0_37   SR:0.020276 CR:0.9998894037 BCR:0.9998894037
2034_0_38   SR:0.018248 CR:0.9998894037 BCR:0.9998894037
2034_0_39   SR:0.016423 CR:0.9998894037 BCR:0.9998894037
2034_0_40   SR:0.014781 CR:0.9998894037 BCR:0.9998894037
2034_0_41   SR:0.013303 CR:0.9998894037 BCR:0.9998894037
2034_0_42   SR:0.011973 CR:0.9998894037 BCR:0.9998894037
2034_0_43   SR:0.010775 CR:0.9998894037 BCR:0.9998894037
2034_0_44   SR:0.009698 CR:0.9998894037 BCR:0.9998894037
2034_0_45   SR:0.008728 CR:0.9998894037 BCR:0.9998894037
2034_0_46   SR:0.007855 CR:0.9998894037 BCR:0.9998894037
2034_0_47   SR:0.007070 CR:0.9998894037 BCR:0.9998894037
2034_0_48   SR:0.006363 CR:0.9998894037 BCR:0.9998894037
2034_0_49   SR:0.005726 CR:0.9998894037 BCR:0.9998894037
2034_0_50   SR:0.005154 CR:0.9998894037 BCR:0.9998894037
2034_0_51   SR:0.004638 CR:0.9998894037 BCR:0.9998894037
2034_0_52   SR:0.004175 CR:0.9998894037 BCR:0.9998894037
2034_0_53   SR:0.003757 CR:0.9998894037 BCR:0.9998894037
2034_0_54   SR:0.003381 CR:0.9998894037 BCR:0.9998894037
2034_0_55   SR:0.003043 CR:0.9998894037 BCR:0.9998894037
2034_0_56   SR:0.002739 CR:0.9998894037 BCR:0.9998894037
2034_0_57   SR:0.002465 CR:0.9998894037 BCR:0.9998894037
2034_0_58   SR:0.002219 CR:0.9998894037 BCR:0.9998894037
2034_0_59   SR:0.001997 CR:0.9998894037 BCR:0.9998894037
2034_0_60   SR:0.001797 CR:0.9998894037 BCR:0.9998894037
2034_0_61   SR:0.001617 CR:0.9998894037 BCR:0.9998894037
2034_0_62   SR:0.001456 CR:0.9998894037 BCR:0.9998894037
2034_0_63   SR:0.001310 CR:0.9998894037 BCR:0.9998894037
2034_0_64   SR:0.001179 CR:0.9998894037 BCR:0.9998894037
2034_0_65   SR:0.001061 CR:0.9998894037 BCR:0.9998894037
2034_0_66   SR:0.000955 CR:0.9998894037 BCR:0.9998894037
2034_0_67   SR:0.000860 CR:0.9998894037 BCR:0.9998894037
2034_0_68   SR:0.000774 CR:0.9998894037 BCR:0.9998894037
2034_0_69   SR:0.000696 CR:0.9998894037 BCR:0.9998894037
2034_0_70   SR:0.000627 CR:0.9998894037 BCR:0.9998894037
2034_0_71   SR:0.000564 CR:0.9998894037 BCR:0.9998894037
2034_0_72   SR:0.000508 CR:0.9998894037 BCR:0.9998894037
2034_0_73   SR:0.000457 CR:0.9998894037 BCR:0.9998894037
2034_0_74   SR:0.000411 CR:0.9998894037 BCR:0.9998894037
2034_0_75   SR:0.000370 CR:0.9998894037 BCR:0.9998894037
2034_0_76   SR:0.000333 CR:0.9998894037 BCR:0.9998894037
2034_0_77   SR:0.000300 CR:0.9998894037 BCR:0.9998894037
2034_0_78   SR:0.000270 CR:0.9998894037 BCR:0.9998894037
2034_0_79   SR:0.000243 CR:0.9998894037 BCR:0.9998894037
2034_0_80   SR:0.000218 CR:0.9998894037 BCR:0.9998894037
2034_0_81   SR:0.000197 CR:0.9998894037 BCR:0.9998894037
2034_0_82   SR:0.000177 CR:0.9998894037 BCR:0.9998894037
2034_0_83   SR:0.000159 CR:0.9998894037 BCR:0.9998894037
2034_0_84   SR:0.000143 CR:0.9998894037 BCR:0.9998894037
2034_0_85   SR:0.000129 CR:0.9998894037 BCR:0.9998894037
2034_0_86   SR:0.000116 CR:0.9998894037 BCR:0.9998894037
2034_0_87   SR:0.000104 CR:0.9998894037 BCR:0.9998894037
2034_0_88   SR:0.000094 CR:0.9998894037 BCR:0.9998894037
2034_0_89   SR:0.000085 CR:0.9998894037 BCR:0.9998894037
2034_0_90   SR:0.000076 CR:0.9998894037 BCR:0.9998894037
2034_0_91   SR:0.000069 CR:0.9998894037 BCR:0.9998894037
2034_0_92   SR:0.000062 CR:0.9998894037 BCR:0.9998894037
2034_0_93   SR:0.000056 CR:0.9998894037 BCR:0.9998894037
2034_0_94   SR:0.000050 CR:0.9998894037 BCR:0.9998894037
2034_0_95   SR:0.000045 CR:0.9998894037 BCR:0.9998894037
2034_0_96   SR:0.000040 CR:0.9998894037 BCR:0.9998894037
2034_0_97   SR:0.000036 CR:0.9998894037 BCR:0.9998894037
2034_0_98   SR:0.000033 CR:0.9998894037 BCR:0.9998894037
2034_0_99   SR:0.000030 CR:0.9998894037 BCR:0.9998894037
2034_0_100  SR:0.000027 CR:0.9998894037 BCR:0.9998894037
2034_0_101  SR:0.000024 CR:0.9998894037 BCR:0.9998894037
2034_0_102  SR:0.000022 CR:0.9998894037 BCR:0.9998894037
2034_0_103  SR:0.000019 CR:0.9998894037 BCR:0.9998894037
2034_0_104  SR:0.000017 CR:0.9998894037 BCR:0.9998894037
2034_0_105  SR:0.000016 CR:0.9998894037 BCR:0.9998894037
2034_0_106  SR:0.000014 CR:0.9998894037 BCR:0.9998894037
2034_0_107  SR:0.000013 CR:0.9998894037 BCR:0.9998894037
2034_0_108  SR:0.000011 CR:0.9998894037 BCR:0.9998894037
2034_0_109  SR:0.000010 CR:0.9998894037 BCR:0.9998894037
2034_0_110  SR:0.000009 CR:0.9998894037 BCR:0.9998894037
PRODUCER FINAL COMPLIANCE DELTA 0.000111
Target GHG Offset Mg -228444, Actual GHG Offset Mg -226697
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.058581
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.205336
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.736083
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058581 / 0.106086 (DELTA:0.047505)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.205336 / 0.157831 (DELTA:0.047505)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147217 (DELTA:0.147217)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736083 / 0.588867 (DELTA:0.147217)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62221 / $62221 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60703 / $60703 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74310 / $74310 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70377 / $70377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62221 / $62221 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60703 / $60703 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74310 / $74310 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70377 / $70377 R:1.000000

cross subsidized price / cost ALT BEV                                 $62226 / $62226 R:1.000000
cross subsidized price / cost ALT ICE                                 $68267 / $68267 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61040 / $61040 R:1.000000
cross subsidized price / cost ALT pickup                              $70378 / $70378 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68564 / $68564 R:1.000000

2034_0_0  SCORE:0.040317, CE:0.147217, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2035  Iteration=0 General Motors
2035_0_0    SR:1.000000 CR:1.0045696153 BCR:1.0045696153
2035_0_1    SR:0.900000 CR:1.0045696153 BCR:1.0045696153
2035_0_2    SR:0.810000 CR:1.0041053252 BCR:1.0041053252
2035_0_3    SR:0.729000 CR:1.0041053252 BCR:1.0041053252
2035_0_4    SR:0.656100 CR:1.0041053252 BCR:1.0041053252
2035_0_5    SR:0.590490 CR:1.0041053252 BCR:1.0041053252
2035_0_6    SR:0.531441 CR:1.0041053252 BCR:1.0041053252
2035_0_7    SR:0.478297 CR:1.0041053252 BCR:1.0041053252
2035_0_8    SR:0.430467 CR:1.0041053252 BCR:1.0041053252
2035_0_9    SR:0.387420 CR:1.0041053252 BCR:1.0041053252
2035_0_10   SR:0.348678 CR:1.0041053252 BCR:1.0041053252
2035_0_11   SR:0.313811 CR:1.0041053252 BCR:1.0041053252
2035_0_12   SR:0.282430 CR:1.0041053252 BCR:1.0041053252
2035_0_13   SR:0.254187 CR:1.0041053252 BCR:1.0041053252
2035_0_14   SR:0.228768 CR:1.0041053252 BCR:1.0041053252
2035_0_15   SR:0.205891 CR:1.0041053252 BCR:1.0041053252
2035_0_16   SR:0.185302 CR:0.9996104575 BCR:0.9996104575
2035_0_17   SR:0.166772 CR:0.9996104575 BCR:0.9996104575
2035_0_18   SR:0.150095 CR:0.9996104575 BCR:0.9996104575
2035_0_19   SR:0.135085 CR:0.9996104575 BCR:0.9996104575
2035_0_20   SR:0.121577 CR:0.9996104575 BCR:0.9996104575
2035_0_21   SR:0.109419 CR:0.9996104575 BCR:0.9996104575
2035_0_22   SR:0.098477 CR:0.9996104575 BCR:0.9996104575
2035_0_23   SR:0.088629 CR:0.9996104575 BCR:0.9996104575
2035_0_24   SR:0.079766 CR:0.9996104575 BCR:0.9996104575
2035_0_25   SR:0.071790 CR:0.9996104575 BCR:0.9996104575
2035_0_26   SR:0.064611 CR:0.9996104575 BCR:0.9996104575
2035_0_27   SR:0.058150 CR:0.9996104575 BCR:0.9996104575
2035_0_28   SR:0.052335 CR:0.9996104575 BCR:0.9996104575
2035_0_29   SR:0.047101 CR:0.9996104575 BCR:0.9996104575
2035_0_30   SR:0.042391 CR:0.9996104575 BCR:0.9996104575
2035_0_31   SR:0.038152 CR:0.9996104575 BCR:0.9996104575
2035_0_32   SR:0.034337 CR:0.9996104575 BCR:0.9996104575
2035_0_33   SR:0.030903 CR:0.9996104575 BCR:0.9996104575
2035_0_34   SR:0.027813 CR:0.9996104575 BCR:0.9996104575
2035_0_35   SR:0.025032 CR:0.9996104575 BCR:0.9996104575
2035_0_36   SR:0.022528 CR:0.9996104575 BCR:0.9996104575
2035_0_37   SR:0.020276 CR:0.9996104575 BCR:0.9996104575
2035_0_38   SR:0.018248 CR:0.9996104575 BCR:0.9996104575
2035_0_39   SR:0.016423 CR:0.9996104575 BCR:0.9996104575
2035_0_40   SR:0.014781 CR:0.9996104575 BCR:0.9996104575
2035_0_41   SR:0.013303 CR:0.9996104575 BCR:0.9996104575
2035_0_42   SR:0.011973 CR:0.9996104575 BCR:0.9996104575
2035_0_43   SR:0.010775 CR:0.9996104575 BCR:0.9996104575
2035_0_44   SR:0.009698 CR:0.9996104575 BCR:0.9996104575
2035_0_45   SR:0.008728 CR:0.9996104575 BCR:0.9996104575
2035_0_46   SR:0.007855 CR:0.9996104575 BCR:0.9996104575
2035_0_47   SR:0.007070 CR:0.9996104575 BCR:0.9996104575
2035_0_48   SR:0.006363 CR:0.9996104575 BCR:0.9996104575
2035_0_49   SR:0.005726 CR:0.9996104575 BCR:0.9996104575
2035_0_50   SR:0.005154 CR:0.9996104575 BCR:0.9996104575
2035_0_51   SR:0.004638 CR:0.9996104575 BCR:0.9996104575
2035_0_52   SR:0.004175 CR:0.9996104575 BCR:0.9996104575
2035_0_53   SR:0.003757 CR:0.9996104575 BCR:0.9996104575
2035_0_54   SR:0.003381 CR:0.9996104575 BCR:0.9996104575
2035_0_55   SR:0.003043 CR:0.9996104575 BCR:0.9996104575
2035_0_56   SR:0.002739 CR:0.9996104575 BCR:0.9996104575
2035_0_57   SR:0.002465 CR:0.9996104575 BCR:0.9996104575
2035_0_58   SR:0.002219 CR:0.9996104575 BCR:0.9996104575
2035_0_59   SR:0.001997 CR:0.9996104575 BCR:0.9996104575
2035_0_60   SR:0.001797 CR:0.9996104575 BCR:0.9996104575
2035_0_61   SR:0.001617 CR:0.9996104575 BCR:0.9996104575
2035_0_62   SR:0.001456 CR:0.9996104575 BCR:0.9996104575
2035_0_63   SR:0.001310 CR:0.9996104575 BCR:0.9996104575
2035_0_64   SR:0.001179 CR:0.9996104575 BCR:0.9996104575
2035_0_65   SR:0.001061 CR:0.9996104575 BCR:0.9996104575
2035_0_66   SR:0.000955 CR:0.9996104575 BCR:0.9996104575
2035_0_67   SR:0.000860 CR:0.9996104575 BCR:0.9996104575
2035_0_68   SR:0.000774 CR:0.9996104575 BCR:0.9996104575
2035_0_69   SR:0.000696 CR:0.9996104575 BCR:0.9996104575
2035_0_70   SR:0.000627 CR:0.9996104575 BCR:0.9996104575
2035_0_71   SR:0.000564 CR:0.9996104575 BCR:0.9996104575
2035_0_72   SR:0.000508 CR:0.9996104575 BCR:0.9996104575
2035_0_73   SR:0.000457 CR:0.9996104575 BCR:0.9996104575
2035_0_74   SR:0.000411 CR:0.9996104575 BCR:0.9996104575
2035_0_75   SR:0.000370 CR:0.9996104575 BCR:0.9996104575
2035_0_76   SR:0.000333 CR:0.9996104575 BCR:0.9996104575
2035_0_77   SR:0.000300 CR:0.9996104575 BCR:0.9996104575
2035_0_78   SR:0.000270 CR:0.9996104575 BCR:0.9996104575
2035_0_79   SR:0.000243 CR:0.9996104575 BCR:0.9996104575
2035_0_80   SR:0.000218 CR:0.9996104575 BCR:0.9996104575
2035_0_81   SR:0.000197 CR:0.9996104575 BCR:0.9996104575
2035_0_82   SR:0.000177 CR:0.9996104575 BCR:0.9996104575
2035_0_83   SR:0.000159 CR:0.9996104575 BCR:0.9996104575
2035_0_84   SR:0.000143 CR:0.9996104575 BCR:0.9996104575
2035_0_85   SR:0.000129 CR:0.9996104575 BCR:0.9996104575
2035_0_86   SR:0.000116 CR:0.9996104575 BCR:0.9996104575
2035_0_87   SR:0.000104 CR:0.9996104575 BCR:0.9996104575
2035_0_88   SR:0.000094 CR:0.9996104575 BCR:0.9996104575
2035_0_89   SR:0.000085 CR:0.9996104575 BCR:0.9996104575
2035_0_90   SR:0.000076 CR:0.9996104575 BCR:0.9996104575
2035_0_91   SR:0.000069 CR:0.9996104575 BCR:0.9996104575
2035_0_92   SR:0.000062 CR:0.9996104575 BCR:0.9996104575
2035_0_93   SR:0.000056 CR:0.9996104575 BCR:0.9996104575
2035_0_94   SR:0.000050 CR:0.9996104575 BCR:0.9996104575
2035_0_95   SR:0.000045 CR:0.9996104575 BCR:0.9996104575
2035_0_96   SR:0.000040 CR:0.9996104575 BCR:0.9996104575
2035_0_97   SR:0.000036 CR:0.9996104575 BCR:0.9996104575
2035_0_98   SR:0.000033 CR:0.9996104575 BCR:0.9996104575
2035_0_99   SR:0.000030 CR:0.9996104575 BCR:0.9996104575
2035_0_100  SR:0.000027 CR:0.9996104575 BCR:0.9996104575
2035_0_101  SR:0.000024 CR:0.9996104575 BCR:0.9996104575
2035_0_102  SR:0.000022 CR:0.9996104575 BCR:0.9996104575
2035_0_103  SR:0.000019 CR:0.9996104575 BCR:0.9996104575
2035_0_104  SR:0.000017 CR:0.9996104575 BCR:0.9996104575
2035_0_105  SR:0.000016 CR:0.9996104575 BCR:0.9996104575
2035_0_106  SR:0.000014 CR:0.9996104575 BCR:0.9996104575
2035_0_107  SR:0.000013 CR:0.9996104575 BCR:0.9996104575
2035_0_108  SR:0.000011 CR:0.9996104575 BCR:0.9996104575
2035_0_109  SR:0.000010 CR:0.9996104575 BCR:0.9996104575
2035_0_110  SR:0.000009 CR:0.9996104575 BCR:0.9996104575
PRODUCER FINAL COMPLIANCE DELTA 0.000390
Target GHG Offset Mg -145249, Actual GHG Offset Mg -139030
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.053878
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.209431
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.736692
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053878 / 0.111107 (DELTA:0.057230)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.209431 / 0.152201 (DELTA:0.057230)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147338 (DELTA:0.147338)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736692 / 0.589353 (DELTA:0.147338)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62100 / $62100 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60637 / $60637 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74168 / $74168 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70386 / $70386 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62100 / $62100 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60637 / $60637 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74168 / $74168 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70386 / $70386 R:1.000000

cross subsidized price / cost ALT BEV                                 $62105 / $62105 R:1.000000
cross subsidized price / cost ALT ICE                                 $68228 / $68228 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60937 / $60937 R:1.000000
cross subsidized price / cost ALT pickup                              $70386 / $70386 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68539 / $68539 R:1.000000

2035_0_0  SCORE:0.040350, CE:0.147338, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2 Pass 1: Manufacturer=Mercedes
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2022  Iteration=0 Mercedes
2022_0_0    SR:1.000000 CR:0.9999999809 BCR:0.9999999809
2022_0_1    SR:0.900000 CR:0.9999999809 BCR:0.9999999809
2022_0_2    SR:0.810000 CR:0.9999999809 BCR:0.9999999809
2022_0_3    SR:0.729000 CR:0.9999999809 BCR:0.9999999809
2022_0_4    SR:0.656100 CR:0.9999999809 BCR:0.9999999809
2022_0_5    SR:0.590490 CR:0.9999999809 BCR:0.9999999809
2022_0_6    SR:0.531441 CR:0.9999999809 BCR:0.9999999809
2022_0_7    SR:0.478297 CR:0.9999999809 BCR:0.9999999809
2022_0_8    SR:0.430467 CR:0.9999999809 BCR:0.9999999809
2022_0_9    SR:0.387420 CR:0.9999999809 BCR:0.9999999809
2022_0_10   SR:0.348678 CR:0.9999999809 BCR:0.9999999809
2022_0_11   SR:0.313811 CR:0.9999999809 BCR:0.9999999809
2022_0_12   SR:0.282430 CR:0.9999999809 BCR:0.9999999809
2022_0_13   SR:0.254187 CR:0.9999999809 BCR:0.9999999809
2022_0_14   SR:0.228768 CR:0.9999999809 BCR:0.9999999809
2022_0_15   SR:0.205891 CR:0.9999999809 BCR:0.9999999809
2022_0_16   SR:0.185302 CR:0.9999999809 BCR:0.9999999809
2022_0_17   SR:0.166772 CR:0.9999999809 BCR:0.9999999809
2022_0_18   SR:0.150095 CR:0.9999999809 BCR:0.9999999809
2022_0_19   SR:0.135085 CR:0.9999999809 BCR:0.9999999809
2022_0_20   SR:0.121577 CR:0.9999999809 BCR:0.9999999809
2022_0_21   SR:0.109419 CR:0.9999999809 BCR:0.9999999809
2022_0_22   SR:0.098477 CR:0.9999999809 BCR:0.9999999809
2022_0_23   SR:0.088629 CR:0.9999999809 BCR:0.9999999809
2022_0_24   SR:0.079766 CR:0.9999999809 BCR:0.9999999809
2022_0_25   SR:0.071790 CR:0.9999999809 BCR:0.9999999809
2022_0_26   SR:0.064611 CR:0.9999999809 BCR:0.9999999809
2022_0_27   SR:0.058150 CR:0.9999999809 BCR:0.9999999809
2022_0_28   SR:0.052335 CR:0.9999999809 BCR:0.9999999809
2022_0_29   SR:0.047101 CR:0.9999999809 BCR:0.9999999809
2022_0_30   SR:0.042391 CR:0.9999999809 BCR:0.9999999809
2022_0_31   SR:0.038152 CR:0.9999999809 BCR:0.9999999809
2022_0_32   SR:0.034337 CR:0.9999999809 BCR:0.9999999809
2022_0_33   SR:0.030903 CR:0.9999999809 BCR:0.9999999809
2022_0_34   SR:0.027813 CR:0.9999999809 BCR:0.9999999809
2022_0_35   SR:0.025032 CR:0.9999999809 BCR:0.9999999809
2022_0_36   SR:0.022528 CR:0.9999999809 BCR:0.9999999809
2022_0_37   SR:0.020276 CR:0.9999999809 BCR:0.9999999809
2022_0_38   SR:0.018248 CR:0.9999999809 BCR:0.9999999809
2022_0_39   SR:0.016423 CR:0.9999999809 BCR:0.9999999809
2022_0_40   SR:0.014781 CR:0.9999999809 BCR:0.9999999809
2022_0_41   SR:0.013303 CR:0.9999999809 BCR:0.9999999809
2022_0_42   SR:0.011973 CR:0.9999999809 BCR:0.9999999809
2022_0_43   SR:0.010775 CR:0.9999999809 BCR:0.9999999809
2022_0_44   SR:0.009698 CR:0.9999999809 BCR:0.9999999809
2022_0_45   SR:0.008728 CR:0.9999999809 BCR:0.9999999809
2022_0_46   SR:0.007855 CR:0.9999999809 BCR:0.9999999809
2022_0_47   SR:0.007070 CR:0.9999999809 BCR:0.9999999809
2022_0_48   SR:0.006363 CR:0.9999999809 BCR:0.9999999809
2022_0_49   SR:0.005726 CR:0.9999999809 BCR:0.9999999809
2022_0_50   SR:0.005154 CR:0.9999999809 BCR:0.9999999809
2022_0_51   SR:0.004638 CR:0.9999999809 BCR:0.9999999809
2022_0_52   SR:0.004175 CR:0.9999999809 BCR:0.9999999809
2022_0_53   SR:0.003757 CR:0.9999999809 BCR:0.9999999809
2022_0_54   SR:0.003381 CR:0.9999999809 BCR:0.9999999809
2022_0_55   SR:0.003043 CR:0.9999999809 BCR:0.9999999809
2022_0_56   SR:0.002739 CR:0.9999999809 BCR:0.9999999809
2022_0_57   SR:0.002465 CR:0.9999999809 BCR:0.9999999809
2022_0_58   SR:0.002219 CR:0.9999999809 BCR:0.9999999809
2022_0_59   SR:0.001997 CR:0.9999999809 BCR:0.9999999809
2022_0_60   SR:0.001797 CR:0.9999999809 BCR:0.9999999809
2022_0_61   SR:0.001617 CR:0.9999999809 BCR:0.9999999809
2022_0_62   SR:0.001456 CR:0.9999999809 BCR:0.9999999809
2022_0_63   SR:0.001310 CR:0.9999999809 BCR:0.9999999809
2022_0_64   SR:0.001179 CR:0.9999999809 BCR:0.9999999809
2022_0_65   SR:0.001061 CR:0.9999999809 BCR:0.9999999809
2022_0_66   SR:0.000955 CR:0.9999999809 BCR:0.9999999809
2022_0_67   SR:0.000860 CR:0.9999999809 BCR:0.9999999809
2022_0_68   SR:0.000774 CR:0.9999999809 BCR:0.9999999809
2022_0_69   SR:0.000696 CR:0.9999999809 BCR:0.9999999809
2022_0_70   SR:0.000627 CR:0.9999999809 BCR:0.9999999809
2022_0_71   SR:0.000564 CR:0.9999999809 BCR:0.9999999809
2022_0_72   SR:0.000508 CR:0.9999999809 BCR:0.9999999809
2022_0_73   SR:0.000457 CR:0.9999999809 BCR:0.9999999809
2022_0_74   SR:0.000411 CR:0.9999999809 BCR:0.9999999809
2022_0_75   SR:0.000370 CR:0.9999999809 BCR:0.9999999809
2022_0_76   SR:0.000333 CR:0.9999999809 BCR:0.9999999809
2022_0_77   SR:0.000300 CR:0.9999999809 BCR:0.9999999809
2022_0_78   SR:0.000270 CR:0.9999999809 BCR:0.9999999809
2022_0_79   SR:0.000243 CR:0.9999999809 BCR:0.9999999809
2022_0_80   SR:0.000218 CR:0.9999999809 BCR:0.9999999809
2022_0_81   SR:0.000197 CR:0.9999999809 BCR:0.9999999809
2022_0_82   SR:0.000177 CR:0.9999999809 BCR:0.9999999809
2022_0_83   SR:0.000159 CR:0.9999999809 BCR:0.9999999809
2022_0_84   SR:0.000143 CR:0.9999999809 BCR:0.9999999809
2022_0_85   SR:0.000129 CR:0.9999999809 BCR:0.9999999809
2022_0_86   SR:0.000116 CR:0.9999999809 BCR:0.9999999809
2022_0_87   SR:0.000104 CR:0.9999999809 BCR:0.9999999809
2022_0_88   SR:0.000094 CR:0.9999999809 BCR:0.9999999809
2022_0_89   SR:0.000085 CR:0.9999999809 BCR:0.9999999809
2022_0_90   SR:0.000076 CR:0.9999999809 BCR:0.9999999809
2022_0_91   SR:0.000069 CR:0.9999999809 BCR:0.9999999809
2022_0_92   SR:0.000062 CR:0.9999999809 BCR:0.9999999809
2022_0_93   SR:0.000056 CR:0.9999999809 BCR:0.9999999809
2022_0_94   SR:0.000050 CR:0.9999999809 BCR:0.9999999809
2022_0_95   SR:0.000045 CR:0.9999999809 BCR:0.9999999809
2022_0_96   SR:0.000040 CR:0.9999999809 BCR:0.9999999809
2022_0_97   SR:0.000036 CR:0.9999999809 BCR:0.9999999809
2022_0_98   SR:0.000033 CR:0.9999999809 BCR:0.9999999809
2022_0_99   SR:0.000030 CR:0.9999999809 BCR:0.9999999809
2022_0_100  SR:0.000027 CR:0.9999999809 BCR:0.9999999809
2022_0_101  SR:0.000024 CR:0.9999999809 BCR:0.9999999809
2022_0_102  SR:0.000022 CR:0.9999999809 BCR:0.9999999809
2022_0_103  SR:0.000019 CR:0.9999999809 BCR:0.9999999809
2022_0_104  SR:0.000017 CR:0.9999999809 BCR:0.9999999809
2022_0_105  SR:0.000016 CR:0.9999999809 BCR:0.9999999809
2022_0_106  SR:0.000014 CR:0.9999999809 BCR:0.9999999809
2022_0_107  SR:0.000013 CR:0.9999999809 BCR:0.9999999809
2022_0_108  SR:0.000011 CR:0.9999999809 BCR:0.9999999809
2022_0_109  SR:0.000010 CR:0.9999999809 BCR:0.9999999809
2022_0_110  SR:0.000009 CR:0.9999999809 BCR:0.9999999809
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145047, Actual GHG Offset Mg 145047
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.000000
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.064021 (DELTA:0.064021)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.935979 (DELTA:0.064021)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73951 / $73951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66451 / $66451 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73951 / $73951 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66451 / $66451 R:1.000000

cross subsidized price / cost ALT BEV                                 $73951 / $73951 R:1.000000
cross subsidized price / cost ALT ICE                                 $66451 / $66451 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66453 / $66453 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66931 / $66931 R:1.000000

2022_0_0  SCORE:0.017533, CE:0.064021, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2023  Iteration=0 Mercedes
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 107912, Actual GHG Offset Mg 107912
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.000000
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.151754 (DELTA:0.151754)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.848246 (DELTA:0.151754)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70552 / $70552 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66376 / $66376 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66802 / $70552 R:0.946848
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66376 / $66376 R:1.000000

cross subsidized price / cost ALT BEV                                 $70552 / $70552 R:1.000000
cross subsidized price / cost ALT ICE                                 $66376 / $66376 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66379 / $66379 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67010 / $67010 R:1.000000

2023_0_0  SCORE:0.041560, CE:0.151754, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2024  Iteration=0 Mercedes
2024_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2024_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2024_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2024_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2024_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2024_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2024_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2024_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2024_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2024_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2024_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2024_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2024_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2024_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2024_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2024_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2024_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2024_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2024_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2024_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2024_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2024_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2024_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2024_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2024_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2024_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2024_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2024_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2024_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2024_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2024_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2024_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2024_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2024_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2024_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2024_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2024_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2024_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2024_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2024_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2024_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2024_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2024_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2024_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2024_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2024_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2024_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2024_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2024_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2024_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2024_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2024_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2024_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2024_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2024_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2024_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2024_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2024_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2024_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2024_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2024_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2024_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2024_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2024_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2024_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2024_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2024_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2024_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2024_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2024_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2024_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2024_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2024_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2024_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2024_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2024_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2024_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2024_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2024_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2024_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2024_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2024_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2024_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2024_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2024_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2024_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2024_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2024_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2024_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2024_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2024_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2024_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2024_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2024_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2024_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2024_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2024_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2024_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2024_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2024_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2024_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2024_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2024_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2024_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2024_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2024_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2024_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2024_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2024_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2024_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2024_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64490, Actual GHG Offset Mg 64490
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.000000
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.200000 (DELTA:0.200000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.800000 (DELTA:0.200000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69576 / $69576 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66304 / $66304 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65576 / $69576 R:0.942509
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66304 / $66304 R:1.000000

cross subsidized price / cost ALT BEV                                 $69576 / $69576 R:1.000000
cross subsidized price / cost ALT ICE                                 $66304 / $66304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66306 / $66306 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66958 / $66958 R:1.000000

2024_0_0  SCORE:0.054772, CE:0.200000, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2025  Iteration=0 Mercedes
2025_0_0    SR:1.000000 CR:1.0086425341 BCR:1.0086425341
2025_0_1    SR:0.900000 CR:1.0086425341 BCR:1.0086425341
2025_0_2    SR:0.810000 CR:1.0086425341 BCR:1.0086425341
2025_0_3    SR:0.729000 CR:1.0086425341 BCR:1.0086425341
2025_0_4    SR:0.656100 CR:1.0086425341 BCR:1.0086425341
2025_0_5    SR:0.590490 CR:1.0086425341 BCR:1.0086425341
2025_0_6    SR:0.531441 CR:1.0086425341 BCR:1.0086425341
2025_0_7    SR:0.478297 CR:1.0086425341 BCR:1.0086425341
2025_0_8    SR:0.430467 CR:1.0086425341 BCR:1.0086425341
2025_0_9    SR:0.387420 CR:1.0086425341 BCR:1.0086425341
2025_0_10   SR:0.348678 CR:1.0086425341 BCR:1.0086425341
2025_0_11   SR:0.313811 CR:1.0086425341 BCR:1.0086425341
2025_0_12   SR:0.282430 CR:1.0086425341 BCR:1.0086425341
2025_0_13   SR:0.254187 CR:1.0086425341 BCR:1.0086425341
2025_0_14   SR:0.228768 CR:1.0086425341 BCR:1.0086425341
2025_0_15   SR:0.205891 CR:1.0086425341 BCR:1.0086425341
2025_0_16   SR:0.185302 CR:1.0086425341 BCR:1.0086425341
2025_0_17   SR:0.166772 CR:1.0086425341 BCR:1.0086425341
2025_0_18   SR:0.150095 CR:1.0015182180 BCR:1.0015182180
2025_0_19   SR:0.135085 CR:1.0015182180 BCR:1.0015182180
2025_0_20   SR:0.121577 CR:1.0015182180 BCR:1.0015182180
2025_0_21   SR:0.109419 CR:1.0015182180 BCR:1.0015182180
2025_0_22   SR:0.098477 CR:1.0015182180 BCR:1.0015182180
2025_0_23   SR:0.088629 CR:1.0013951752 BCR:1.0013951752
2025_0_24   SR:0.079766 CR:1.0013951752 BCR:1.0013951752
2025_0_25   SR:0.071790 CR:1.0012779289 BCR:1.0012779289
2025_0_26   SR:0.064611 CR:1.0012779289 BCR:1.0012779289
2025_0_27   SR:0.058150 CR:1.0012779289 BCR:1.0012779289
2025_0_28   SR:0.052335 CR:1.0012779289 BCR:1.0012779289
2025_0_29   SR:0.047101 CR:1.0012779289 BCR:1.0012779289
2025_0_30   SR:0.042391 CR:1.0012779289 BCR:1.0012779289
2025_0_31   SR:0.038152 CR:1.0012779289 BCR:1.0012779289
2025_0_32   SR:0.034337 CR:1.0012779289 BCR:1.0012779289
2025_0_33   SR:0.030903 CR:1.0012779289 BCR:1.0012779289
2025_0_34   SR:0.027813 CR:1.0012779289 BCR:1.0012779289
2025_0_35   SR:0.025032 CR:1.0012779289 BCR:1.0012779289
2025_0_36   SR:0.022528 CR:1.0012779289 BCR:1.0012779289
2025_0_37   SR:0.020276 CR:1.0012779289 BCR:1.0012779289
2025_0_38   SR:0.018248 CR:0.9997093726 BCR:0.9997093726
2025_0_39   SR:0.016423 CR:1.0001582637 BCR:1.0001582637
2025_0_40   SR:0.014781 CR:1.0001582637 BCR:1.0001582637
2025_0_41   SR:0.013303 CR:1.0001582637 BCR:1.0001582637
2025_0_42   SR:0.011973 CR:1.0001582637 BCR:1.0001582637
2025_0_43   SR:0.010775 CR:1.0001582637 BCR:1.0001582637
2025_0_44   SR:0.009698 CR:1.0001582637 BCR:1.0001582637
2025_0_45   SR:0.008728 CR:1.0001582637 BCR:1.0001582637
2025_0_46   SR:0.007855 CR:1.0001582637 BCR:1.0001582637
2025_0_47   SR:0.007070 CR:1.0001582637 BCR:1.0001582637
2025_0_48   SR:0.006363 CR:1.0001582637 BCR:1.0001582637
2025_0_49   SR:0.005726 CR:1.0001582637 BCR:1.0001582637
2025_0_50   SR:0.005154 CR:1.0001582637 BCR:1.0001582637
2025_0_51   SR:0.004638 CR:1.0001582637 BCR:1.0001582637
2025_0_52   SR:0.004175 CR:1.0001582637 BCR:1.0001582637
2025_0_53   SR:0.003757 CR:1.0001582637 BCR:1.0001582637
2025_0_54   SR:0.003381 CR:1.0001582637 BCR:1.0001582637
2025_0_55   SR:0.003043 CR:1.0001582637 BCR:1.0001582637
2025_0_56   SR:0.002739 CR:1.0001582637 BCR:1.0001582637
2025_0_57   SR:0.002465 CR:1.0001582637 BCR:1.0001582637
2025_0_58   SR:0.002219 CR:1.0001582637 BCR:1.0001582637
2025_0_59   SR:0.001997 CR:1.0001582637 BCR:1.0001582637
2025_0_60   SR:0.001797 CR:1.0001582637 BCR:1.0001582637
2025_0_61   SR:0.001617 CR:1.0000049338 BCR:1.0000049338
2025_0_62   SR:0.001456 CR:1.0000049338 BCR:1.0000049338
2025_0_63   SR:0.001310 CR:1.0000049338 BCR:1.0000049338
2025_0_64   SR:0.001179 CR:1.0000049338 BCR:1.0000049338
2025_0_65   SR:0.001061 CR:1.0000049338 BCR:1.0000049338
2025_0_66   SR:0.000955 CR:1.0000049338 BCR:1.0000049338
2025_0_67   SR:0.000860 CR:1.0000049338 BCR:1.0000049338
2025_0_68   SR:0.000774 CR:1.0000049338 BCR:1.0000049338
2025_0_69   SR:0.000696 CR:1.0000049338 BCR:1.0000049338
2025_0_70   SR:0.000627 CR:1.0000049338 BCR:1.0000049338
2025_0_71   SR:0.000564 CR:1.0000049338 BCR:1.0000049338
2025_0_72   SR:0.000508 CR:1.0000049338 BCR:1.0000049338
2025_0_73   SR:0.000457 CR:1.0000049338 BCR:1.0000049338
2025_0_74   SR:0.000411 CR:1.0000023645 BCR:1.0000023645
2025_0_75   SR:0.000370 CR:1.0000023645 BCR:1.0000023645
2025_0_76   SR:0.000333 CR:1.0000004160 BCR:1.0000004160
2025_0_77   SR:0.000300 CR:1.0000004160 BCR:1.0000004160
2025_0_78   SR:0.000270 CR:1.0000004160 BCR:1.0000004160
2025_0_79   SR:0.000243 CR:1.0000004160 BCR:1.0000004160
2025_0_80   SR:0.000218 CR:1.0000004160 BCR:1.0000004160
2025_0_81   SR:0.000197 CR:1.0000004160 BCR:1.0000004160
2025_0_82   SR:0.000177 CR:1.0000004160 BCR:1.0000004160
2025_0_83   SR:0.000159 CR:1.0000004160 BCR:1.0000004160
2025_0_84   SR:0.000143 CR:1.0000004160 BCR:1.0000004160
2025_0_85   SR:0.000129 CR:1.0000004160 BCR:1.0000004160
2025_0_86   SR:0.000116 CR:1.0000004160 BCR:1.0000004160
2025_0_87   SR:0.000104 CR:1.0000004160 BCR:1.0000004160
2025_0_88   SR:0.000094 CR:1.0000004160 BCR:1.0000004160
2025_0_89   SR:0.000085 CR:1.0000004160 BCR:1.0000004160
2025_0_90   SR:0.000076 CR:1.0000004160 BCR:1.0000004160
2025_0_91   SR:0.000069 CR:1.0000004160 BCR:1.0000004160
2025_0_92   SR:0.000062 CR:1.0000004160 BCR:1.0000004160
2025_0_93   SR:0.000056 CR:1.0000004160 BCR:1.0000004160
2025_0_94   SR:0.000050 CR:1.0000004160 BCR:1.0000004160
2025_0_95   SR:0.000045 CR:1.0000004160 BCR:1.0000004160
2025_0_96   SR:0.000040 CR:1.0000004160 BCR:1.0000004160
2025_0_97   SR:0.000036 CR:1.0000004160 BCR:1.0000004160
2025_0_98   SR:0.000033 CR:1.0000004160 BCR:1.0000004160
2025_0_99   SR:0.000030 CR:1.0000004160 BCR:1.0000004160
2025_0_100  SR:0.000027 CR:1.0000004160 BCR:1.0000004160
2025_0_101  SR:0.000024 CR:1.0000004160 BCR:1.0000004160
2025_0_102  SR:0.000022 CR:1.0000004160 BCR:1.0000004160
2025_0_103  SR:0.000019 CR:1.0000004160 BCR:1.0000004160
2025_0_104  SR:0.000017 CR:1.0000004160 BCR:1.0000004160
2025_0_105  SR:0.000016 CR:1.0000004160 BCR:1.0000004160
2025_0_106  SR:0.000014 CR:1.0000004160 BCR:1.0000004160
2025_0_107  SR:0.000013 CR:1.0000004160 BCR:1.0000004160
2025_0_108  SR:0.000011 CR:1.0000004160 BCR:1.0000004160
2025_0_109  SR:0.000010 CR:1.0000004160 BCR:1.0000004160
2025_0_110  SR:0.000009 CR:1.0000004160 BCR:1.0000004160
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 99262, Actual GHG Offset Mg 99261
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049769
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.950231
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.000000
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049769 / 0.200000 (DELTA:0.150231)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.950231 / 0.800000 (DELTA:0.150231)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68783 / $68783 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66236 / $66236 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64533 / $68783 R:0.938212
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66236 / $66236 R:1.000000

cross subsidized price / cost ALT BEV                                 $68783 / $68783 R:1.000000
cross subsidized price / cost ALT ICE                                 $66236 / $66236 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66362 / $66362 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66745 / $66745 R:1.000000

2025_0_0  SCORE:0.041143, CE:0.150231, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2026  Iteration=0 Mercedes
2026_0_0    SR:1.000000 CR:1.0085747242 BCR:1.0085747242
2026_0_1    SR:0.900000 CR:1.0085747242 BCR:1.0085747242
2026_0_2    SR:0.810000 CR:1.0085747242 BCR:1.0085747242
2026_0_3    SR:0.729000 CR:1.0085747242 BCR:1.0085747242
2026_0_4    SR:0.656100 CR:1.0085747242 BCR:1.0085747242
2026_0_5    SR:0.590490 CR:1.0085747242 BCR:1.0085747242
2026_0_6    SR:0.531441 CR:1.0085747242 BCR:1.0085747242
2026_0_7    SR:0.478297 CR:1.0085747242 BCR:1.0085747242
2026_0_8    SR:0.430467 CR:1.0085747242 BCR:1.0085747242
2026_0_9    SR:0.387420 CR:1.0085747242 BCR:1.0085747242
2026_0_10   SR:0.348678 CR:1.0085747242 BCR:1.0085747242
2026_0_11   SR:0.313811 CR:1.0085747242 BCR:1.0085747242
2026_0_12   SR:0.282430 CR:1.0085747242 BCR:1.0085747242
2026_0_13   SR:0.254187 CR:1.0085747242 BCR:1.0085747242
2026_0_14   SR:0.228768 CR:1.0085747242 BCR:1.0085747242
2026_0_15   SR:0.205891 CR:1.0085747242 BCR:1.0085747242
2026_0_16   SR:0.185302 CR:1.0085747242 BCR:1.0085747242
2026_0_17   SR:0.166772 CR:1.0085747242 BCR:1.0085747242
2026_0_18   SR:0.150095 CR:1.0043786764 BCR:1.0043786764
2026_0_19   SR:0.135085 CR:1.0043786764 BCR:1.0043786764
2026_0_20   SR:0.121577 CR:1.0031583309 BCR:1.0031583309
2026_0_21   SR:0.109419 CR:1.0031583309 BCR:1.0031583309
2026_0_22   SR:0.098477 CR:1.0024530888 BCR:1.0024530888
2026_0_23   SR:0.088629 CR:1.0024530888 BCR:1.0024530888
2026_0_24   SR:0.079766 CR:1.0024530888 BCR:1.0024530888
2026_0_25   SR:0.071790 CR:1.0024530888 BCR:1.0024530888
2026_0_26   SR:0.064611 CR:1.0024530888 BCR:1.0024530888
2026_0_27   SR:0.058150 CR:1.0024530888 BCR:1.0024530888
2026_0_28   SR:0.052335 CR:1.0024530888 BCR:1.0024530888
2026_0_29   SR:0.047101 CR:1.0024530888 BCR:1.0024530888
2026_0_30   SR:0.042391 CR:1.0024530888 BCR:1.0024530888
2026_0_31   SR:0.038152 CR:1.0024530888 BCR:1.0024530888
2026_0_32   SR:0.034337 CR:1.0024530888 BCR:1.0024530888
2026_0_33   SR:0.030903 CR:1.0024530888 BCR:1.0024530888
2026_0_34   SR:0.027813 CR:1.0024530888 BCR:1.0024530888
2026_0_35   SR:0.025032 CR:1.0000033379 BCR:1.0000033379
2026_0_36   SR:0.022528 CR:1.0000033379 BCR:1.0000033379
2026_0_37   SR:0.020276 CR:1.0000033379 BCR:1.0000033379
2026_0_38   SR:0.018248 CR:1.0000033379 BCR:1.0000033379
2026_0_39   SR:0.016423 CR:1.0000033379 BCR:1.0000033379
2026_0_40   SR:0.014781 CR:1.0000033379 BCR:1.0000033379
2026_0_41   SR:0.013303 CR:1.0000033379 BCR:1.0000033379
2026_0_42   SR:0.011973 CR:1.0000033379 BCR:1.0000033379
2026_0_43   SR:0.010775 CR:1.0000033379 BCR:1.0000033379
2026_0_44   SR:0.009698 CR:1.0000033379 BCR:1.0000033379
2026_0_45   SR:0.008728 CR:1.0000033379 BCR:1.0000033379
2026_0_46   SR:0.007855 CR:1.0000033379 BCR:1.0000033379
2026_0_47   SR:0.007070 CR:1.0000033379 BCR:1.0000033379
2026_0_48   SR:0.006363 CR:1.0000033379 BCR:1.0000033379
2026_0_49   SR:0.005726 CR:1.0000033379 BCR:1.0000033379
2026_0_50   SR:0.005154 CR:1.0000033379 BCR:1.0000033379
2026_0_51   SR:0.004638 CR:1.0000033379 BCR:1.0000033379
2026_0_52   SR:0.004175 CR:1.0000033379 BCR:1.0000033379
2026_0_53   SR:0.003757 CR:1.0000033379 BCR:1.0000033379
2026_0_54   SR:0.003381 CR:1.0000033379 BCR:1.0000033379
2026_0_55   SR:0.003043 CR:1.0000033379 BCR:1.0000033379
2026_0_56   SR:0.002739 CR:1.0000033379 BCR:1.0000033379
2026_0_57   SR:0.002465 CR:1.0000033379 BCR:1.0000033379
2026_0_58   SR:0.002219 CR:1.0000033379 BCR:1.0000033379
2026_0_59   SR:0.001997 CR:1.0000033379 BCR:1.0000033379
2026_0_60   SR:0.001797 CR:1.0000033379 BCR:1.0000033379
2026_0_61   SR:0.001617 CR:1.0000033379 BCR:1.0000033379
2026_0_62   SR:0.001456 CR:1.0000033379 BCR:1.0000033379
2026_0_63   SR:0.001310 CR:1.0000033379 BCR:1.0000033379
2026_0_64   SR:0.001179 CR:1.0000033379 BCR:1.0000033379
2026_0_65   SR:0.001061 CR:1.0000033379 BCR:1.0000033379
2026_0_66   SR:0.000955 CR:1.0000033379 BCR:1.0000033379
2026_0_67   SR:0.000860 CR:1.0000033379 BCR:1.0000033379
2026_0_68   SR:0.000774 CR:1.0000033379 BCR:1.0000033379
2026_0_69   SR:0.000696 CR:1.0000033379 BCR:1.0000033379
2026_0_70   SR:0.000627 CR:1.0000033379 BCR:1.0000033379
2026_0_71   SR:0.000564 CR:1.0000033379 BCR:1.0000033379
2026_0_72   SR:0.000508 CR:1.0000033379 BCR:1.0000033379
2026_0_73   SR:0.000457 CR:1.0000033379 BCR:1.0000033379
2026_0_74   SR:0.000411 CR:1.0000033379 BCR:1.0000033379
2026_0_75   SR:0.000370 CR:1.0000033379 BCR:1.0000033379
2026_0_76   SR:0.000333 CR:1.0000033379 BCR:1.0000033379
2026_0_77   SR:0.000300 CR:1.0000033379 BCR:1.0000033379
2026_0_78   SR:0.000270 CR:1.0000033379 BCR:1.0000033379
2026_0_79   SR:0.000243 CR:1.0000033379 BCR:1.0000033379
2026_0_80   SR:0.000218 CR:1.0000033379 BCR:1.0000033379
2026_0_81   SR:0.000197 CR:1.0000033379 BCR:1.0000033379
2026_0_82   SR:0.000177 CR:1.0000033379 BCR:1.0000033379
2026_0_83   SR:0.000159 CR:1.0000033379 BCR:1.0000033379
2026_0_84   SR:0.000143 CR:1.0000033379 BCR:1.0000033379
2026_0_85   SR:0.000129 CR:1.0000033379 BCR:1.0000033379
2026_0_86   SR:0.000116 CR:1.0000033379 BCR:1.0000033379
2026_0_87   SR:0.000104 CR:1.0000033379 BCR:1.0000033379
2026_0_88   SR:0.000094 CR:1.0000033379 BCR:1.0000033379
2026_0_89   SR:0.000085 CR:1.0000033379 BCR:1.0000033379
2026_0_90   SR:0.000076 CR:1.0000033379 BCR:1.0000033379
2026_0_91   SR:0.000069 CR:1.0000033379 BCR:1.0000033379
2026_0_92   SR:0.000062 CR:1.0000033379 BCR:1.0000033379
2026_0_93   SR:0.000056 CR:1.0000033379 BCR:1.0000033379
2026_0_94   SR:0.000050 CR:1.0000033379 BCR:1.0000033379
2026_0_95   SR:0.000045 CR:1.0000033379 BCR:1.0000033379
2026_0_96   SR:0.000040 CR:1.0000033379 BCR:1.0000033379
2026_0_97   SR:0.000036 CR:1.0000033379 BCR:1.0000033379
2026_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2026_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2026_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2026_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2026_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2026_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2026_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2026_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2026_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2026_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2026_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2026_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2026_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 239959, Actual GHG Offset Mg 239959
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.171113
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.828887
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.000000
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.171113 / 0.249769 (DELTA:0.078655)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.828887 / 0.750231 (DELTA:0.078655)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68541 / $68541 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66166 / $66166 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64041 / $68541 R:0.934346
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66166 / $66166 R:1.000000

cross subsidized price / cost ALT BEV                                 $68541 / $68541 R:1.000000
cross subsidized price / cost ALT ICE                                 $66166 / $66166 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66572 / $66572 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66759 / $66759 R:1.000000

2026_0_0  SCORE:0.021541, CE:0.078655, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2027  Iteration=0 Mercedes
2027_0_0    SR:1.000000 CR:1.0120044947 BCR:1.0120044947
2027_0_1    SR:0.900000 CR:1.0120044947 BCR:1.0120044947
2027_0_2    SR:0.810000 CR:1.0120044947 BCR:1.0120044947
2027_0_3    SR:0.729000 CR:1.0120044947 BCR:1.0120044947
2027_0_4    SR:0.656100 CR:1.0120044947 BCR:1.0120044947
2027_0_5    SR:0.590490 CR:1.0120044947 BCR:1.0120044947
2027_0_6    SR:0.531441 CR:1.0120044947 BCR:1.0120044947
2027_0_7    SR:0.478297 CR:1.0120044947 BCR:1.0120044947
2027_0_8    SR:0.430467 CR:1.0120044947 BCR:1.0120044947
2027_0_9    SR:0.387420 CR:1.0120044947 BCR:1.0120044947
2027_0_10   SR:0.348678 CR:1.0120044947 BCR:1.0120044947
2027_0_11   SR:0.313811 CR:1.0120044947 BCR:1.0120044947
2027_0_12   SR:0.282430 CR:1.0120044947 BCR:1.0120044947
2027_0_13   SR:0.254187 CR:1.0120044947 BCR:1.0120044947
2027_0_14   SR:0.228768 CR:1.0076130629 BCR:1.0076130629
2027_0_15   SR:0.205891 CR:1.0076130629 BCR:1.0076130629
2027_0_16   SR:0.185302 CR:1.0064066648 BCR:1.0064066648
2027_0_17   SR:0.166772 CR:1.0064066648 BCR:1.0064066648
2027_0_18   SR:0.150095 CR:1.0055598021 BCR:1.0055598021
2027_0_19   SR:0.135085 CR:1.0055598021 BCR:1.0055598021
2027_0_20   SR:0.121577 CR:1.0055598021 BCR:1.0055598021
2027_0_21   SR:0.109419 CR:1.0055598021 BCR:1.0055598021
2027_0_22   SR:0.098477 CR:1.0055598021 BCR:1.0055598021
2027_0_23   SR:0.088629 CR:1.0055598021 BCR:1.0055598021
2027_0_24   SR:0.079766 CR:1.0055598021 BCR:1.0055598021
2027_0_25   SR:0.071790 CR:1.0055598021 BCR:1.0055598021
2027_0_26   SR:0.064611 CR:1.0055598021 BCR:1.0055598021
2027_0_27   SR:0.058150 CR:1.0055598021 BCR:1.0055598021
2027_0_28   SR:0.052335 CR:1.0002850294 BCR:1.0002850294
2027_0_29   SR:0.047101 CR:1.0002850294 BCR:1.0002850294
2027_0_30   SR:0.042391 CR:1.0002850294 BCR:1.0002850294
2027_0_31   SR:0.038152 CR:1.0002850294 BCR:1.0002850294
2027_0_32   SR:0.034337 CR:1.0002850294 BCR:1.0002850294
2027_0_33   SR:0.030903 CR:1.0002850294 BCR:1.0002850294
2027_0_34   SR:0.027813 CR:1.0002850294 BCR:1.0002850294
2027_0_35   SR:0.025032 CR:1.0002850294 BCR:1.0002850294
2027_0_36   SR:0.022528 CR:1.0002850294 BCR:1.0002850294
2027_0_37   SR:0.020276 CR:1.0002850294 BCR:1.0002850294
2027_0_38   SR:0.018248 CR:1.0002850294 BCR:1.0002850294
2027_0_39   SR:0.016423 CR:1.0002850294 BCR:1.0002850294
2027_0_40   SR:0.014781 CR:1.0002850294 BCR:1.0002850294
2027_0_41   SR:0.013303 CR:1.0002850294 BCR:1.0002850294
2027_0_42   SR:0.011973 CR:1.0002850294 BCR:1.0002850294
2027_0_43   SR:0.010775 CR:1.0002850294 BCR:1.0002850294
2027_0_44   SR:0.009698 CR:1.0002850294 BCR:1.0002850294
2027_0_45   SR:0.008728 CR:1.0002850294 BCR:1.0002850294
2027_0_46   SR:0.007855 CR:1.0002850294 BCR:1.0002850294
2027_0_47   SR:0.007070 CR:1.0002850294 BCR:1.0002850294
2027_0_48   SR:0.006363 CR:1.0002850294 BCR:1.0002850294
2027_0_49   SR:0.005726 CR:1.0002850294 BCR:1.0002850294
2027_0_50   SR:0.005154 CR:1.0002850294 BCR:1.0002850294
2027_0_51   SR:0.004638 CR:1.0002850294 BCR:1.0002850294
2027_0_52   SR:0.004175 CR:1.0002850294 BCR:1.0002850294
2027_0_53   SR:0.003757 CR:1.0002850294 BCR:1.0002850294
2027_0_54   SR:0.003381 CR:1.0002850294 BCR:1.0002850294
2027_0_55   SR:0.003043 CR:1.0002850294 BCR:1.0002850294
2027_0_56   SR:0.002739 CR:1.0000089407 BCR:1.0000089407
2027_0_57   SR:0.002465 CR:1.0000089407 BCR:1.0000089407
2027_0_58   SR:0.002219 CR:1.0000089407 BCR:1.0000089407
2027_0_59   SR:0.001997 CR:1.0000089407 BCR:1.0000089407
2027_0_60   SR:0.001797 CR:1.0000089407 BCR:1.0000089407
2027_0_61   SR:0.001617 CR:1.0000089407 BCR:1.0000089407
2027_0_62   SR:0.001456 CR:1.0000089407 BCR:1.0000089407
2027_0_63   SR:0.001310 CR:1.0000089407 BCR:1.0000089407
2027_0_64   SR:0.001179 CR:1.0000089407 BCR:1.0000089407
2027_0_65   SR:0.001061 CR:1.0000089407 BCR:1.0000089407
2027_0_66   SR:0.000955 CR:1.0000089407 BCR:1.0000089407
2027_0_67   SR:0.000860 CR:1.0000089407 BCR:1.0000089407
2027_0_68   SR:0.000774 CR:1.0000089407 BCR:1.0000089407
2027_0_69   SR:0.000696 CR:1.0000089407 BCR:1.0000089407
2027_0_70   SR:0.000627 CR:1.0000089407 BCR:1.0000089407
2027_0_71   SR:0.000564 CR:1.0000089407 BCR:1.0000089407
2027_0_72   SR:0.000508 CR:1.0000089407 BCR:1.0000089407
2027_0_73   SR:0.000457 CR:1.0000089407 BCR:1.0000089407
2027_0_74   SR:0.000411 CR:1.0000089407 BCR:1.0000089407
2027_0_75   SR:0.000370 CR:1.0000089407 BCR:1.0000089407
2027_0_76   SR:0.000333 CR:1.0000089407 BCR:1.0000089407
2027_0_77   SR:0.000300 CR:1.0000089407 BCR:1.0000089407
2027_0_78   SR:0.000270 CR:1.0000089407 BCR:1.0000089407
2027_0_79   SR:0.000243 CR:1.0000089407 BCR:1.0000089407
2027_0_80   SR:0.000218 CR:1.0000089407 BCR:1.0000089407
2027_0_81   SR:0.000197 CR:1.0000089407 BCR:1.0000089407
2027_0_82   SR:0.000177 CR:1.0000089407 BCR:1.0000089407
2027_0_83   SR:0.000159 CR:1.0000089407 BCR:1.0000089407
2027_0_84   SR:0.000143 CR:1.0000089407 BCR:1.0000089407
2027_0_85   SR:0.000129 CR:1.0000089407 BCR:1.0000089407
2027_0_86   SR:0.000116 CR:1.0000089407 BCR:1.0000089407
2027_0_87   SR:0.000104 CR:1.0000089407 BCR:1.0000089407
2027_0_88   SR:0.000094 CR:1.0000089407 BCR:1.0000089407
2027_0_89   SR:0.000085 CR:1.0000003576 BCR:1.0000003576
2027_0_90   SR:0.000076 CR:1.0000003576 BCR:1.0000003576
2027_0_91   SR:0.000069 CR:1.0000003576 BCR:1.0000003576
2027_0_92   SR:0.000062 CR:1.0000003576 BCR:1.0000003576
2027_0_93   SR:0.000056 CR:1.0000003576 BCR:1.0000003576
2027_0_94   SR:0.000050 CR:1.0000003576 BCR:1.0000003576
2027_0_95   SR:0.000045 CR:1.0000003576 BCR:1.0000003576
2027_0_96   SR:0.000040 CR:1.0000003576 BCR:1.0000003576
2027_0_97   SR:0.000036 CR:1.0000003576 BCR:1.0000003576
2027_0_98   SR:0.000033 CR:1.0000003576 BCR:1.0000003576
2027_0_99   SR:0.000030 CR:1.0000003576 BCR:1.0000003576
2027_0_100  SR:0.000027 CR:1.0000003576 BCR:1.0000003576
2027_0_101  SR:0.000024 CR:1.0000003576 BCR:1.0000003576
2027_0_102  SR:0.000022 CR:1.0000003576 BCR:1.0000003576
2027_0_103  SR:0.000019 CR:1.0000003576 BCR:1.0000003576
2027_0_104  SR:0.000017 CR:1.0000003576 BCR:1.0000003576
2027_0_105  SR:0.000016 CR:1.0000003576 BCR:1.0000003576
2027_0_106  SR:0.000014 CR:1.0000003576 BCR:1.0000003576
2027_0_107  SR:0.000013 CR:1.0000003576 BCR:1.0000003576
2027_0_108  SR:0.000011 CR:1.0000003576 BCR:1.0000003576
2027_0_109  SR:0.000010 CR:1.0000003576 BCR:1.0000003576
2027_0_110  SR:0.000009 CR:1.0000003576 BCR:1.0000003576
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 328135, Actual GHG Offset Mg 328134
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.253137
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.746863
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.253137 / 0.371113 (DELTA:0.117977)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.746863 / 0.628887 (DELTA:0.117977)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66487 / $66487 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66097 / $66097 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61737 / $66487 R:0.928558
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66097 / $66097 R:1.000000

cross subsidized price / cost ALT BEV                                 $66487 / $66487 R:1.000000
cross subsidized price / cost ALT ICE                                 $66097 / $66097 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66196 / $66196 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66242 / $66242 R:1.000000

2027_0_0  SCORE:0.032309, CE:0.117977, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2028  Iteration=0 Mercedes
2028_0_0    SR:1.000000 CR:1.0000022650 BCR:1.0000022650
2028_0_1    SR:0.900000 CR:1.0000022650 BCR:1.0000022650
2028_0_2    SR:0.810000 CR:1.0000022650 BCR:1.0000022650
2028_0_3    SR:0.729000 CR:1.0000022650 BCR:1.0000022650
2028_0_4    SR:0.656100 CR:1.0000022650 BCR:1.0000022650
2028_0_5    SR:0.590490 CR:1.0000022650 BCR:1.0000022650
2028_0_6    SR:0.531441 CR:1.0000022650 BCR:1.0000022650
2028_0_7    SR:0.478297 CR:1.0000022650 BCR:1.0000022650
2028_0_8    SR:0.430467 CR:1.0000022650 BCR:1.0000022650
2028_0_9    SR:0.387420 CR:1.0000022650 BCR:1.0000022650
2028_0_10   SR:0.348678 CR:1.0000022650 BCR:1.0000022650
2028_0_11   SR:0.313811 CR:1.0000022650 BCR:1.0000022650
2028_0_12   SR:0.282430 CR:1.0000022650 BCR:1.0000022650
2028_0_13   SR:0.254187 CR:1.0000022650 BCR:1.0000022650
2028_0_14   SR:0.228768 CR:1.0000022650 BCR:1.0000022650
2028_0_15   SR:0.205891 CR:1.0000022650 BCR:1.0000022650
2028_0_16   SR:0.185302 CR:1.0000022650 BCR:1.0000022650
2028_0_17   SR:0.166772 CR:1.0000022650 BCR:1.0000022650
2028_0_18   SR:0.150095 CR:1.0000022650 BCR:1.0000022650
2028_0_19   SR:0.135085 CR:1.0000022650 BCR:1.0000022650
2028_0_20   SR:0.121577 CR:1.0000022650 BCR:1.0000022650
2028_0_21   SR:0.109419 CR:1.0000022650 BCR:1.0000022650
2028_0_22   SR:0.098477 CR:1.0000022650 BCR:1.0000022650
2028_0_23   SR:0.088629 CR:1.0000022650 BCR:1.0000022650
2028_0_24   SR:0.079766 CR:1.0000022650 BCR:1.0000022650
2028_0_25   SR:0.071790 CR:1.0000022650 BCR:1.0000022650
2028_0_26   SR:0.064611 CR:1.0000022650 BCR:1.0000022650
2028_0_27   SR:0.058150 CR:1.0000022650 BCR:1.0000022650
2028_0_28   SR:0.052335 CR:1.0000022650 BCR:1.0000022650
2028_0_29   SR:0.047101 CR:1.0000022650 BCR:1.0000022650
2028_0_30   SR:0.042391 CR:1.0000022650 BCR:1.0000022650
2028_0_31   SR:0.038152 CR:1.0000022650 BCR:1.0000022650
2028_0_32   SR:0.034337 CR:1.0000022650 BCR:1.0000022650
2028_0_33   SR:0.030903 CR:1.0000022650 BCR:1.0000022650
2028_0_34   SR:0.027813 CR:1.0000022650 BCR:1.0000022650
2028_0_35   SR:0.025032 CR:1.0000022650 BCR:1.0000022650
2028_0_36   SR:0.022528 CR:1.0000022650 BCR:1.0000022650
2028_0_37   SR:0.020276 CR:1.0000022650 BCR:1.0000022650
2028_0_38   SR:0.018248 CR:1.0000022650 BCR:1.0000022650
2028_0_39   SR:0.016423 CR:1.0000022650 BCR:1.0000022650
2028_0_40   SR:0.014781 CR:1.0000022650 BCR:1.0000022650
2028_0_41   SR:0.013303 CR:1.0000022650 BCR:1.0000022650
2028_0_42   SR:0.011973 CR:1.0000022650 BCR:1.0000022650
2028_0_43   SR:0.010775 CR:1.0000022650 BCR:1.0000022650
2028_0_44   SR:0.009698 CR:1.0000022650 BCR:1.0000022650
2028_0_45   SR:0.008728 CR:1.0000022650 BCR:1.0000022650
2028_0_46   SR:0.007855 CR:1.0000022650 BCR:1.0000022650
2028_0_47   SR:0.007070 CR:1.0000022650 BCR:1.0000022650
2028_0_48   SR:0.006363 CR:1.0000022650 BCR:1.0000022650
2028_0_49   SR:0.005726 CR:1.0000022650 BCR:1.0000022650
2028_0_50   SR:0.005154 CR:1.0000022650 BCR:1.0000022650
2028_0_51   SR:0.004638 CR:1.0000022650 BCR:1.0000022650
2028_0_52   SR:0.004175 CR:1.0000022650 BCR:1.0000022650
2028_0_53   SR:0.003757 CR:1.0000022650 BCR:1.0000022650
2028_0_54   SR:0.003381 CR:1.0000022650 BCR:1.0000022650
2028_0_55   SR:0.003043 CR:1.0000022650 BCR:1.0000022650
2028_0_56   SR:0.002739 CR:1.0000022650 BCR:1.0000022650
2028_0_57   SR:0.002465 CR:1.0000022650 BCR:1.0000022650
2028_0_58   SR:0.002219 CR:1.0000022650 BCR:1.0000022650
2028_0_59   SR:0.001997 CR:1.0000022650 BCR:1.0000022650
2028_0_60   SR:0.001797 CR:1.0000022650 BCR:1.0000022650
2028_0_61   SR:0.001617 CR:1.0000022650 BCR:1.0000022650
2028_0_62   SR:0.001456 CR:1.0000022650 BCR:1.0000022650
2028_0_63   SR:0.001310 CR:1.0000022650 BCR:1.0000022650
2028_0_64   SR:0.001179 CR:1.0000022650 BCR:1.0000022650
2028_0_65   SR:0.001061 CR:1.0000022650 BCR:1.0000022650
2028_0_66   SR:0.000955 CR:1.0000022650 BCR:1.0000022650
2028_0_67   SR:0.000860 CR:1.0000022650 BCR:1.0000022650
2028_0_68   SR:0.000774 CR:1.0000022650 BCR:1.0000022650
2028_0_69   SR:0.000696 CR:1.0000022650 BCR:1.0000022650
2028_0_70   SR:0.000627 CR:1.0000022650 BCR:1.0000022650
2028_0_71   SR:0.000564 CR:1.0000022650 BCR:1.0000022650
2028_0_72   SR:0.000508 CR:1.0000022650 BCR:1.0000022650
2028_0_73   SR:0.000457 CR:1.0000022650 BCR:1.0000022650
2028_0_74   SR:0.000411 CR:1.0000022650 BCR:1.0000022650
2028_0_75   SR:0.000370 CR:1.0000022650 BCR:1.0000022650
2028_0_76   SR:0.000333 CR:1.0000022650 BCR:1.0000022650
2028_0_77   SR:0.000300 CR:1.0000022650 BCR:1.0000022650
2028_0_78   SR:0.000270 CR:1.0000022650 BCR:1.0000022650
2028_0_79   SR:0.000243 CR:1.0000022650 BCR:1.0000022650
2028_0_80   SR:0.000218 CR:1.0000022650 BCR:1.0000022650
2028_0_81   SR:0.000197 CR:1.0000022650 BCR:1.0000022650
2028_0_82   SR:0.000177 CR:1.0000022650 BCR:1.0000022650
2028_0_83   SR:0.000159 CR:1.0000022650 BCR:1.0000022650
2028_0_84   SR:0.000143 CR:1.0000022650 BCR:1.0000022650
2028_0_85   SR:0.000129 CR:1.0000022650 BCR:1.0000022650
2028_0_86   SR:0.000116 CR:1.0000022650 BCR:1.0000022650
2028_0_87   SR:0.000104 CR:1.0000022650 BCR:1.0000022650
2028_0_88   SR:0.000094 CR:1.0000022650 BCR:1.0000022650
2028_0_89   SR:0.000085 CR:1.0000022650 BCR:1.0000022650
2028_0_90   SR:0.000076 CR:1.0000022650 BCR:1.0000022650
2028_0_91   SR:0.000069 CR:1.0000022650 BCR:1.0000022650
2028_0_92   SR:0.000062 CR:1.0000022650 BCR:1.0000022650
2028_0_93   SR:0.000056 CR:1.0000022650 BCR:1.0000022650
2028_0_94   SR:0.000050 CR:1.0000022650 BCR:1.0000022650
2028_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2028_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2028_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2028_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2028_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2028_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2028_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2028_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2028_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2028_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2028_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2028_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2028_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2028_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2028_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2028_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25615, Actual GHG Offset Mg 25615
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.053139
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.946861
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.053139 / 0.453137 (DELTA:0.399998)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.946861 / 0.546863 (DELTA:0.399998)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65430 / $65430 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66029 / $66029 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60430 / $65430 R:0.923583
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66029 / $66029 R:1.000000

cross subsidized price / cost ALT BEV                                 $65430 / $65430 R:1.000000
cross subsidized price / cost ALT ICE                                 $66029 / $66029 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65998 / $65998 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65758 / $65758 R:1.000000

2028_0_0  SCORE:0.109544, CE:0.399998, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2029  Iteration=0 Mercedes
2029_0_0    SR:1.000000 CR:1.0072360051 BCR:1.0072360051
2029_0_1    SR:0.900000 CR:1.0072360051 BCR:1.0072360051
2029_0_2    SR:0.810000 CR:1.0072360051 BCR:1.0072360051
2029_0_3    SR:0.729000 CR:1.0072360051 BCR:1.0072360051
2029_0_4    SR:0.656100 CR:1.0072360051 BCR:1.0072360051
2029_0_5    SR:0.590490 CR:1.0072360051 BCR:1.0072360051
2029_0_6    SR:0.531441 CR:1.0072360051 BCR:1.0072360051
2029_0_7    SR:0.478297 CR:1.0072360051 BCR:1.0072360051
2029_0_8    SR:0.430467 CR:1.0072360051 BCR:1.0072360051
2029_0_9    SR:0.387420 CR:1.0072360051 BCR:1.0072360051
2029_0_10   SR:0.348678 CR:1.0072360051 BCR:1.0072360051
2029_0_11   SR:0.313811 CR:1.0072360051 BCR:1.0072360051
2029_0_12   SR:0.282430 CR:1.0072360051 BCR:1.0072360051
2029_0_13   SR:0.254187 CR:1.0072360051 BCR:1.0072360051
2029_0_14   SR:0.228768 CR:1.0072360051 BCR:1.0072360051
2029_0_15   SR:0.205891 CR:1.0072360051 BCR:1.0072360051
2029_0_16   SR:0.185302 CR:1.0072360051 BCR:1.0072360051
2029_0_17   SR:0.166772 CR:1.0072360051 BCR:1.0072360051
2029_0_18   SR:0.150095 CR:1.0072360051 BCR:1.0072360051
2029_0_19   SR:0.135085 CR:1.0072360051 BCR:1.0072360051
2029_0_20   SR:0.121577 CR:1.0072360051 BCR:1.0072360051
2029_0_21   SR:0.109419 CR:1.0072360051 BCR:1.0072360051
2029_0_22   SR:0.098477 CR:1.0072360051 BCR:1.0072360051
2029_0_23   SR:0.088629 CR:1.0072360051 BCR:1.0072360051
2029_0_24   SR:0.079766 CR:1.0072360051 BCR:1.0072360051
2029_0_25   SR:0.071790 CR:1.0072360051 BCR:1.0072360051
2029_0_26   SR:0.064611 CR:1.0072360051 BCR:1.0072360051
2029_0_27   SR:0.058150 CR:1.0072360051 BCR:1.0072360051
2029_0_28   SR:0.052335 CR:1.0072360051 BCR:1.0072360051
2029_0_29   SR:0.047101 CR:1.0072360051 BCR:1.0072360051
2029_0_30   SR:0.042391 CR:1.0072360051 BCR:1.0072360051
2029_0_31   SR:0.038152 CR:1.0072360051 BCR:1.0072360051
2029_0_32   SR:0.034337 CR:1.0072360051 BCR:1.0072360051
2029_0_33   SR:0.030903 CR:1.0072360051 BCR:1.0072360051
2029_0_34   SR:0.027813 CR:1.0072360051 BCR:1.0072360051
2029_0_35   SR:0.025032 CR:1.0072360051 BCR:1.0072360051
2029_0_36   SR:0.022528 CR:1.0072360051 BCR:1.0072360051
2029_0_37   SR:0.020276 CR:1.0072360051 BCR:1.0072360051
2029_0_38   SR:0.018248 CR:1.0072360051 BCR:1.0072360051
2029_0_39   SR:0.016423 CR:1.0072360051 BCR:1.0072360051
2029_0_40   SR:0.014781 CR:1.0072360051 BCR:1.0072360051
2029_0_41   SR:0.013303 CR:1.0072360051 BCR:1.0072360051
2029_0_42   SR:0.011973 CR:1.0072360051 BCR:1.0072360051
2029_0_43   SR:0.010775 CR:1.0072360051 BCR:1.0072360051
2029_0_44   SR:0.009698 CR:1.0072360051 BCR:1.0072360051
2029_0_45   SR:0.008728 CR:1.0072360051 BCR:1.0072360051
2029_0_46   SR:0.007855 CR:1.0072360051 BCR:1.0072360051
2029_0_47   SR:0.007070 CR:1.0072360051 BCR:1.0072360051
2029_0_48   SR:0.006363 CR:1.0072360051 BCR:1.0072360051
2029_0_49   SR:0.005726 CR:1.0072360051 BCR:1.0072360051
2029_0_50   SR:0.005154 CR:1.0072360051 BCR:1.0072360051
2029_0_51   SR:0.004638 CR:1.0072360051 BCR:1.0072360051
2029_0_52   SR:0.004175 CR:1.0072360051 BCR:1.0072360051
2029_0_53   SR:0.003757 CR:1.0072360051 BCR:1.0072360051
2029_0_54   SR:0.003381 CR:1.0072360051 BCR:1.0072360051
2029_0_55   SR:0.003043 CR:1.0072360051 BCR:1.0072360051
2029_0_56   SR:0.002739 CR:1.0072360051 BCR:1.0072360051
2029_0_57   SR:0.002465 CR:1.0072360051 BCR:1.0072360051
2029_0_58   SR:0.002219 CR:1.0072360051 BCR:1.0072360051
2029_0_59   SR:0.001997 CR:1.0072360051 BCR:1.0072360051
2029_0_60   SR:0.001797 CR:1.0072360051 BCR:1.0072360051
2029_0_61   SR:0.001617 CR:1.0072360051 BCR:1.0072360051
2029_0_62   SR:0.001456 CR:1.0072360051 BCR:1.0072360051
2029_0_63   SR:0.001310 CR:1.0072360051 BCR:1.0072360051
2029_0_64   SR:0.001179 CR:1.0072360051 BCR:1.0072360051
2029_0_65   SR:0.001061 CR:1.0072360051 BCR:1.0072360051
2029_0_66   SR:0.000955 CR:1.0072360051 BCR:1.0072360051
2029_0_67   SR:0.000860 CR:1.0072360051 BCR:1.0072360051
2029_0_68   SR:0.000774 CR:1.0072360051 BCR:1.0072360051
2029_0_69   SR:0.000696 CR:1.0072360051 BCR:1.0072360051
2029_0_70   SR:0.000627 CR:1.0072360051 BCR:1.0072360051
2029_0_71   SR:0.000564 CR:1.0072360051 BCR:1.0072360051
2029_0_72   SR:0.000508 CR:1.0072360051 BCR:1.0072360051
2029_0_73   SR:0.000457 CR:1.0072360051 BCR:1.0072360051
2029_0_74   SR:0.000411 CR:1.0072360051 BCR:1.0072360051
2029_0_75   SR:0.000370 CR:1.0072360051 BCR:1.0072360051
2029_0_76   SR:0.000333 CR:1.0072360051 BCR:1.0072360051
2029_0_77   SR:0.000300 CR:1.0072360051 BCR:1.0072360051
2029_0_78   SR:0.000270 CR:1.0072360051 BCR:1.0072360051
2029_0_79   SR:0.000243 CR:1.0072360051 BCR:1.0072360051
2029_0_80   SR:0.000218 CR:1.0072360051 BCR:1.0072360051
2029_0_81   SR:0.000197 CR:1.0072360051 BCR:1.0072360051
2029_0_82   SR:0.000177 CR:1.0072360051 BCR:1.0072360051
2029_0_83   SR:0.000159 CR:1.0072360051 BCR:1.0072360051
2029_0_84   SR:0.000143 CR:1.0072360051 BCR:1.0072360051
2029_0_85   SR:0.000129 CR:1.0072295671 BCR:1.0072295671
2029_0_86   SR:0.000116 CR:1.0072295671 BCR:1.0072295671
2029_0_87   SR:0.000104 CR:1.0072295671 BCR:1.0072295671
2029_0_88   SR:0.000094 CR:1.0072295671 BCR:1.0072295671
2029_0_89   SR:0.000085 CR:1.0072295671 BCR:1.0072295671
2029_0_90   SR:0.000076 CR:1.0072295671 BCR:1.0072295671
2029_0_91   SR:0.000069 CR:1.0072295671 BCR:1.0072295671
2029_0_92   SR:0.000062 CR:1.0072292017 BCR:1.0072292017
2029_0_93   SR:0.000056 CR:1.0072292017 BCR:1.0072292017
2029_0_94   SR:0.000050 CR:1.0072292017 BCR:1.0072292017
2029_0_95   SR:0.000045 CR:1.0072292017 BCR:1.0072292017
2029_0_96   SR:0.000040 CR:1.0072292017 BCR:1.0072292017
2029_0_97   SR:0.000036 CR:1.0072292017 BCR:1.0072292017
2029_0_98   SR:0.000033 CR:1.0072292017 BCR:1.0072292017
2029_0_99   SR:0.000030 CR:1.0072292017 BCR:1.0072292017
2029_0_100  SR:0.000027 CR:1.0072292017 BCR:1.0072292017
2029_0_101  SR:0.000024 CR:1.0072292017 BCR:1.0072292017
2029_0_102  SR:0.000022 CR:1.0072292017 BCR:1.0072292017
2029_0_103  SR:0.000019 CR:1.0072292017 BCR:1.0072292017
2029_0_104  SR:0.000017 CR:1.0072292017 BCR:1.0072292017
2029_0_105  SR:0.000016 CR:1.0072292017 BCR:1.0072292017
2029_0_106  SR:0.000014 CR:1.0072292017 BCR:1.0072292017
2029_0_107  SR:0.000013 CR:1.0072291857 BCR:1.0072291857
2029_0_108  SR:0.000011 CR:1.0072291857 BCR:1.0072291857
2029_0_109  SR:0.000010 CR:1.0072291857 BCR:1.0072291857
2029_0_110  SR:0.000009 CR:1.0072291857 BCR:1.0072291857
PRODUCER FINAL COMPLIANCE DELTA 0.007229
Target GHG Offset Mg -43913, Actual GHG Offset Mg -54891
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000007
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.999993
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.000000
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000007 / 0.253139 (DELTA:0.253132)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.999993 / 0.746861 (DELTA:0.253132)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64668 / $64668 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65963 / $65963 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59418 / $64668 R:0.918817
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65963 / $65963 R:1.000000

cross subsidized price / cost ALT BEV                                 $64668 / $64668 R:1.000000
cross subsidized price / cost ALT ICE                                 $65963 / $65963 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65965 / $65965 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65635 / $65635 R:1.000000

2029_0_0  SCORE:0.069323, CE:0.253132, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2030  Iteration=0 Mercedes
2030_0_0    SR:1.000000 CR:1.0122938044 BCR:1.0122938044
2030_0_1    SR:0.900000 CR:1.0122938044 BCR:1.0122938044
2030_0_2    SR:0.810000 CR:1.0122938044 BCR:1.0122938044
2030_0_3    SR:0.729000 CR:1.0122938044 BCR:1.0122938044
2030_0_4    SR:0.656100 CR:1.0122938044 BCR:1.0122938044
2030_0_5    SR:0.590490 CR:1.0122938044 BCR:1.0122938044
2030_0_6    SR:0.531441 CR:1.0122938044 BCR:1.0122938044
2030_0_7    SR:0.478297 CR:1.0122938044 BCR:1.0122938044
2030_0_8    SR:0.430467 CR:1.0122938044 BCR:1.0122938044
2030_0_9    SR:0.387420 CR:1.0122938044 BCR:1.0122938044
2030_0_10   SR:0.348678 CR:1.0122938044 BCR:1.0122938044
2030_0_11   SR:0.313811 CR:1.0122938044 BCR:1.0122938044
2030_0_12   SR:0.282430 CR:1.0122938044 BCR:1.0122938044
2030_0_13   SR:0.254187 CR:1.0122938044 BCR:1.0122938044
2030_0_14   SR:0.228768 CR:1.0122938044 BCR:1.0122938044
2030_0_15   SR:0.205891 CR:1.0122938044 BCR:1.0122938044
2030_0_16   SR:0.185302 CR:1.0122938044 BCR:1.0122938044
2030_0_17   SR:0.166772 CR:1.0046270259 BCR:1.0046270259
2030_0_18   SR:0.150095 CR:1.0046270259 BCR:1.0046270259
2030_0_19   SR:0.135085 CR:1.0046270259 BCR:1.0046270259
2030_0_20   SR:0.121577 CR:1.0046270259 BCR:1.0046270259
2030_0_21   SR:0.109419 CR:1.0046270259 BCR:1.0046270259
2030_0_22   SR:0.098477 CR:1.0046270259 BCR:1.0046270259
2030_0_23   SR:0.088629 CR:1.0046270259 BCR:1.0046270259
2030_0_24   SR:0.079766 CR:1.0046270259 BCR:1.0046270259
2030_0_25   SR:0.071790 CR:1.0044110587 BCR:1.0044110587
2030_0_26   SR:0.064611 CR:1.0044110587 BCR:1.0044110587
2030_0_27   SR:0.058150 CR:1.0044110587 BCR:1.0044110587
2030_0_28   SR:0.052335 CR:1.0044110587 BCR:1.0044110587
2030_0_29   SR:0.047101 CR:1.0044110587 BCR:1.0044110587
2030_0_30   SR:0.042391 CR:1.0042192858 BCR:1.0042192858
2030_0_31   SR:0.038152 CR:1.0042192858 BCR:1.0042192858
2030_0_32   SR:0.034337 CR:1.0039571395 BCR:1.0039571395
2030_0_33   SR:0.030903 CR:1.0039571395 BCR:1.0039571395
2030_0_34   SR:0.027813 CR:1.0038407795 BCR:1.0038407795
2030_0_35   SR:0.025032 CR:1.0038407795 BCR:1.0038407795
2030_0_36   SR:0.022528 CR:1.0038407795 BCR:1.0038407795
2030_0_37   SR:0.020276 CR:1.0038407795 BCR:1.0038407795
2030_0_38   SR:0.018248 CR:1.0038407795 BCR:1.0038407795
2030_0_39   SR:0.016423 CR:1.0038407795 BCR:1.0038407795
2030_0_40   SR:0.014781 CR:1.0038407795 BCR:1.0038407795
2030_0_41   SR:0.013303 CR:1.0038407795 BCR:1.0038407795
2030_0_42   SR:0.011973 CR:1.0038407795 BCR:1.0038407795
2030_0_43   SR:0.010775 CR:1.0038407795 BCR:1.0038407795
2030_0_44   SR:0.009698 CR:1.0038407795 BCR:1.0038407795
2030_0_45   SR:0.008728 CR:1.0038407795 BCR:1.0038407795
2030_0_46   SR:0.007855 CR:1.0038407795 BCR:1.0038407795
2030_0_47   SR:0.007070 CR:1.0038407795 BCR:1.0038407795
2030_0_48   SR:0.006363 CR:1.0038407795 BCR:1.0038407795
2030_0_49   SR:0.005726 CR:1.0038407795 BCR:1.0038407795
2030_0_50   SR:0.005154 CR:1.0038407795 BCR:1.0038407795
2030_0_51   SR:0.004638 CR:1.0038407795 BCR:1.0038407795
2030_0_52   SR:0.004175 CR:1.0038407795 BCR:1.0038407795
2030_0_53   SR:0.003757 CR:1.0038407795 BCR:1.0038407795
2030_0_54   SR:0.003381 CR:1.0035029630 BCR:1.0035029630
2030_0_55   SR:0.003043 CR:1.0035029630 BCR:1.0035029630
2030_0_56   SR:0.002739 CR:1.0035029630 BCR:1.0035029630
2030_0_57   SR:0.002465 CR:1.0035029630 BCR:1.0035029630
2030_0_58   SR:0.002219 CR:1.0035029630 BCR:1.0035029630
2030_0_59   SR:0.001997 CR:1.0035029630 BCR:1.0035029630
2030_0_60   SR:0.001797 CR:1.0035029630 BCR:1.0035029630
2030_0_61   SR:0.001617 CR:1.0035029630 BCR:1.0035029630
2030_0_62   SR:0.001456 CR:1.0035029630 BCR:1.0035029630
2030_0_63   SR:0.001310 CR:1.0035029630 BCR:1.0035029630
2030_0_64   SR:0.001179 CR:1.0035029630 BCR:1.0035029630
2030_0_65   SR:0.001061 CR:1.0035029630 BCR:1.0035029630
2030_0_66   SR:0.000955 CR:1.0035029630 BCR:1.0035029630
2030_0_67   SR:0.000860 CR:1.0035029630 BCR:1.0035029630
2030_0_68   SR:0.000774 CR:1.0035029630 BCR:1.0035029630
2030_0_69   SR:0.000696 CR:1.0035029630 BCR:1.0035029630
2030_0_70   SR:0.000627 CR:1.0035029630 BCR:1.0035029630
2030_0_71   SR:0.000564 CR:1.0035029630 BCR:1.0035029630
2030_0_72   SR:0.000508 CR:1.0035029630 BCR:1.0035029630
2030_0_73   SR:0.000457 CR:1.0035029630 BCR:1.0035029630
2030_0_74   SR:0.000411 CR:1.0035029630 BCR:1.0035029630
2030_0_75   SR:0.000370 CR:1.0035029630 BCR:1.0035029630
2030_0_76   SR:0.000333 CR:1.0035029630 BCR:1.0035029630
2030_0_77   SR:0.000300 CR:1.0034730242 BCR:1.0034730242
2030_0_78   SR:0.000270 CR:1.0034730242 BCR:1.0034730242
2030_0_79   SR:0.000243 CR:1.0034730242 BCR:1.0034730242
2030_0_80   SR:0.000218 CR:1.0034730242 BCR:1.0034730242
2030_0_81   SR:0.000197 CR:1.0034730242 BCR:1.0034730242
2030_0_82   SR:0.000177 CR:1.0034730242 BCR:1.0034730242
2030_0_83   SR:0.000159 CR:1.0034730242 BCR:1.0034730242
2030_0_84   SR:0.000143 CR:1.0034730242 BCR:1.0034730242
2030_0_85   SR:0.000129 CR:1.0034730242 BCR:1.0034730242
2030_0_86   SR:0.000116 CR:1.0034730242 BCR:1.0034730242
2030_0_87   SR:0.000104 CR:1.0034730242 BCR:1.0034730242
2030_0_88   SR:0.000094 CR:1.0034730242 BCR:1.0034730242
2030_0_89   SR:0.000085 CR:1.0034730242 BCR:1.0034730242
2030_0_90   SR:0.000076 CR:1.0034730242 BCR:1.0034730242
2030_0_91   SR:0.000069 CR:1.0034730242 BCR:1.0034730242
2030_0_92   SR:0.000062 CR:1.0034730242 BCR:1.0034730242
2030_0_93   SR:0.000056 CR:1.0034730242 BCR:1.0034730242
2030_0_94   SR:0.000050 CR:1.0034730242 BCR:1.0034730242
2030_0_95   SR:0.000045 CR:1.0034730242 BCR:1.0034730242
2030_0_96   SR:0.000040 CR:1.0034730242 BCR:1.0034730242
2030_0_97   SR:0.000036 CR:1.0034730242 BCR:1.0034730242
2030_0_98   SR:0.000033 CR:1.0034730242 BCR:1.0034730242
2030_0_99   SR:0.000030 CR:1.0034730242 BCR:1.0034730242
2030_0_100  SR:0.000027 CR:1.0034730242 BCR:1.0034730242
2030_0_101  SR:0.000024 CR:1.0034730242 BCR:1.0034730242
2030_0_102  SR:0.000022 CR:1.0034730242 BCR:1.0034730242
2030_0_103  SR:0.000019 CR:1.0034730242 BCR:1.0034730242
2030_0_104  SR:0.000017 CR:1.0034730242 BCR:1.0034730242
2030_0_105  SR:0.000016 CR:1.0034730242 BCR:1.0034730242
2030_0_106  SR:0.000014 CR:1.0034730242 BCR:1.0034730242
2030_0_107  SR:0.000013 CR:1.0034730242 BCR:1.0034730242
2030_0_108  SR:0.000011 CR:1.0034720721 BCR:1.0034720721
2030_0_109  SR:0.000010 CR:1.0034720721 BCR:1.0034720721
2030_0_110  SR:0.000009 CR:1.0034720721 BCR:1.0034720721
PRODUCER FINAL COMPLIANCE DELTA 0.003472
Target GHG Offset Mg -21167, Actual GHG Offset Mg -26458
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.018833
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.981167
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.000000
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.018833 / 0.200007 (DELTA:0.181174)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.981167 / 0.799993 (DELTA:0.181174)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65035 / $65035 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65898 / $65898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59535 / $65035 R:0.915431
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65898 / $65898 R:1.000000

cross subsidized price / cost ALT BEV                                 $65035 / $65035 R:1.000000
cross subsidized price / cost ALT ICE                                 $65898 / $65898 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65882 / $65882 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65726 / $65726 R:1.000000

2030_0_0  SCORE:0.049616, CE:0.181174, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2031  Iteration=0 Mercedes
2031_0_0    SR:1.000000 CR:1.0109777550 BCR:1.0109777550
2031_0_1    SR:0.900000 CR:1.0109777550 BCR:1.0109777550
2031_0_2    SR:0.810000 CR:1.0109777550 BCR:1.0109777550
2031_0_3    SR:0.729000 CR:1.0109777550 BCR:1.0109777550
2031_0_4    SR:0.656100 CR:1.0109777550 BCR:1.0109777550
2031_0_5    SR:0.590490 CR:1.0109777550 BCR:1.0109777550
2031_0_6    SR:0.531441 CR:1.0109777550 BCR:1.0109777550
2031_0_7    SR:0.478297 CR:1.0109777550 BCR:1.0109777550
2031_0_8    SR:0.430467 CR:1.0109777550 BCR:1.0109777550
2031_0_9    SR:0.387420 CR:1.0109777550 BCR:1.0109777550
2031_0_10   SR:0.348678 CR:1.0109777550 BCR:1.0109777550
2031_0_11   SR:0.313811 CR:1.0109777550 BCR:1.0109777550
2031_0_12   SR:0.282430 CR:1.0109777550 BCR:1.0109777550
2031_0_13   SR:0.254187 CR:1.0109777550 BCR:1.0109777550
2031_0_14   SR:0.228768 CR:1.0109777550 BCR:1.0109777550
2031_0_15   SR:0.205891 CR:1.0108771449 BCR:1.0108771449
2031_0_16   SR:0.185302 CR:1.0098364728 BCR:1.0098364728
2031_0_17   SR:0.166772 CR:1.0088522989 BCR:1.0088522989
2031_0_18   SR:0.150095 CR:1.0079641292 BCR:1.0079641292
2031_0_19   SR:0.135085 CR:1.0071645718 BCR:1.0071645718
2031_0_20   SR:0.121577 CR:1.0064449314 BCR:1.0064449314
2031_0_21   SR:0.109419 CR:1.0057972390 BCR:1.0057972390
2031_0_22   SR:0.098477 CR:1.0052142581 BCR:1.0052142581
2031_0_23   SR:0.088629 CR:1.0046895763 BCR:1.0046895763
2031_0_24   SR:0.079766 CR:1.0042173518 BCR:1.0042173518
2031_0_25   SR:0.071790 CR:1.0037923156 BCR:1.0037923156
2031_0_26   SR:0.064611 CR:1.0034097722 BCR:1.0034097722
2031_0_27   SR:0.058150 CR:1.0030654758 BCR:1.0030654758
2031_0_28   SR:0.052335 CR:1.0027556101 BCR:1.0027556101
2031_0_29   SR:0.047101 CR:1.0024767207 BCR:1.0024767207
2031_0_30   SR:0.042391 CR:1.0022257110 BCR:1.0022257110
2031_0_31   SR:0.038152 CR:1.0019998092 BCR:1.0019998092
2031_0_32   SR:0.034337 CR:1.0017964888 BCR:1.0017964888
2031_0_33   SR:0.030903 CR:1.0016134867 BCR:1.0016134867
2031_0_34   SR:0.027813 CR:1.0014488082 BCR:1.0014488082
2031_0_35   SR:0.025032 CR:1.0013005636 BCR:1.0013005636
2031_0_36   SR:0.022528 CR:1.0011671639 BCR:1.0011671639
2031_0_37   SR:0.020276 CR:1.0010471023 BCR:1.0010471023
2031_0_38   SR:0.018248 CR:1.0009390303 BCR:1.0009390303
2031_0_39   SR:0.016423 CR:1.0008417715 BCR:1.0008417715
2031_0_40   SR:0.014781 CR:1.0007542385 BCR:1.0007542385
2031_0_41   SR:0.013303 CR:1.0006754706 BCR:1.0006754706
2031_0_42   SR:0.011973 CR:1.0006045685 BCR:1.0006045685
2031_0_43   SR:0.010775 CR:1.0001339603 BCR:1.0001339603
2031_0_44   SR:0.009698 CR:1.0001339603 BCR:1.0001339603
2031_0_45   SR:0.008728 CR:1.0001339603 BCR:1.0001339603
2031_0_46   SR:0.007855 CR:1.0001339603 BCR:1.0001339603
2031_0_47   SR:0.007070 CR:1.0001339603 BCR:1.0001339603
2031_0_48   SR:0.006363 CR:1.0001339603 BCR:1.0001339603
2031_0_49   SR:0.005726 CR:1.0001339603 BCR:1.0001339603
2031_0_50   SR:0.005154 CR:1.0001339603 BCR:1.0001339603
2031_0_51   SR:0.004638 CR:1.0001339603 BCR:1.0001339603
2031_0_52   SR:0.004175 CR:1.0001339603 BCR:1.0001339603
2031_0_53   SR:0.003757 CR:1.0001339603 BCR:1.0001339603
2031_0_54   SR:0.003381 CR:1.0001339603 BCR:1.0001339603
2031_0_55   SR:0.003043 CR:1.0001280071 BCR:1.0001280071
2031_0_56   SR:0.002739 CR:1.0001123910 BCR:1.0001123910
2031_0_57   SR:0.002465 CR:1.0000978346 BCR:1.0000978346
2031_0_58   SR:0.002219 CR:1.0000846961 BCR:1.0000846961
2031_0_59   SR:0.001997 CR:1.0000728697 BCR:1.0000728697
2031_0_60   SR:0.001797 CR:1.0000622249 BCR:1.0000622249
2031_0_61   SR:0.001617 CR:1.0000526606 BCR:1.0000526606
2031_0_62   SR:0.001456 CR:1.0000440276 BCR:1.0000440276
2031_0_63   SR:0.001310 CR:1.0000362781 BCR:1.0000362781
2031_0_64   SR:0.001179 CR:1.0000292763 BCR:1.0000292763
2031_0_65   SR:0.001061 CR:1.0000230064 BCR:1.0000230064
2031_0_66   SR:0.000955 CR:1.0000173353 BCR:1.0000173353
2031_0_67   SR:0.000860 CR:1.0000122606 BCR:1.0000122606
2031_0_68   SR:0.000774 CR:1.0000076860 BCR:1.0000076860
2031_0_69   SR:0.000696 CR:1.0000035611 BCR:1.0000035611
2031_0_70   SR:0.000627 CR:1.0000035611 BCR:1.0000035611
2031_0_71   SR:0.000564 CR:1.0000035611 BCR:1.0000035611
2031_0_72   SR:0.000508 CR:1.0000035611 BCR:1.0000035611
2031_0_73   SR:0.000457 CR:1.0000035611 BCR:1.0000035611
2031_0_74   SR:0.000411 CR:1.0000035611 BCR:1.0000035611
2031_0_75   SR:0.000370 CR:1.0000035611 BCR:1.0000035611
2031_0_76   SR:0.000333 CR:1.0000035611 BCR:1.0000035611
2031_0_77   SR:0.000300 CR:1.0000003356 BCR:1.0000003356
2031_0_78   SR:0.000270 CR:1.0000003356 BCR:1.0000003356
2031_0_79   SR:0.000243 CR:1.0000003356 BCR:1.0000003356
2031_0_80   SR:0.000218 CR:1.0000003356 BCR:1.0000003356
2031_0_81   SR:0.000197 CR:1.0000003356 BCR:1.0000003356
2031_0_82   SR:0.000177 CR:1.0000003356 BCR:1.0000003356
2031_0_83   SR:0.000159 CR:1.0000003356 BCR:1.0000003356
2031_0_84   SR:0.000143 CR:1.0000003356 BCR:1.0000003356
2031_0_85   SR:0.000129 CR:1.0000003356 BCR:1.0000003356
2031_0_86   SR:0.000116 CR:1.0000003356 BCR:1.0000003356
2031_0_87   SR:0.000104 CR:1.0000003356 BCR:1.0000003356
2031_0_88   SR:0.000094 CR:1.0000003356 BCR:1.0000003356
2031_0_89   SR:0.000085 CR:1.0000003356 BCR:1.0000003356
2031_0_90   SR:0.000076 CR:1.0000003356 BCR:1.0000003356
2031_0_91   SR:0.000069 CR:1.0000003356 BCR:1.0000003356
2031_0_92   SR:0.000062 CR:1.0000000350 BCR:1.0000000350
2031_0_93   SR:0.000056 CR:1.0000000350 BCR:1.0000000350
2031_0_94   SR:0.000050 CR:1.0000000189 BCR:1.0000000189
2031_0_95   SR:0.000045 CR:1.0000000189 BCR:1.0000000189
2031_0_96   SR:0.000040 CR:1.0000000189 BCR:1.0000000189
2031_0_97   SR:0.000036 CR:1.0000000189 BCR:1.0000000189
2031_0_98   SR:0.000033 CR:1.0000000189 BCR:1.0000000189
2031_0_99   SR:0.000030 CR:1.0000000189 BCR:1.0000000189
2031_0_100  SR:0.000027 CR:1.0000000189 BCR:1.0000000189
2031_0_101  SR:0.000024 CR:1.0000000189 BCR:1.0000000189
2031_0_102  SR:0.000022 CR:1.0000000189 BCR:1.0000000189
2031_0_103  SR:0.000019 CR:1.0000000189 BCR:1.0000000189
2031_0_104  SR:0.000017 CR:1.0000000189 BCR:1.0000000189
2031_0_105  SR:0.000016 CR:1.0000000189 BCR:1.0000000189
2031_0_106  SR:0.000014 CR:1.0000000189 BCR:1.0000000189
2031_0_107  SR:0.000013 CR:1.0000000189 BCR:1.0000000189
2031_0_108  SR:0.000011 CR:1.0000000189 BCR:1.0000000189
2031_0_109  SR:0.000010 CR:1.0000000189 BCR:1.0000000189
2031_0_110  SR:0.000009 CR:1.0000000189 BCR:1.0000000189
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 280305, Actual GHG Offset Mg 280305
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.218800
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.781200
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.000000
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.218800 / 0.218833 (DELTA:0.000033)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.781200 / 0.781167 (DELTA:0.000033)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65493 / $65493 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65834 / $65834 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59743 / $65493 R:0.912205
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65834 / $65834 R:1.000000

cross subsidized price / cost ALT BEV                                 $65493 / $65493 R:1.000000
cross subsidized price / cost ALT ICE                                 $65834 / $65834 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65760 / $65760 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65760 / $65760 R:1.000000

2031_0_0  SCORE:0.000009, CE:0.000033, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2032  Iteration=0 Mercedes
2032_0_0    SR:1.000000 CR:1.0020051388 BCR:1.0020051388
2032_0_1    SR:0.900000 CR:1.0020051388 BCR:1.0020051388
2032_0_2    SR:0.810000 CR:1.0020051388 BCR:1.0020051388
2032_0_3    SR:0.729000 CR:1.0020051388 BCR:1.0020051388
2032_0_4    SR:0.656100 CR:1.0020051388 BCR:1.0020051388
2032_0_5    SR:0.590490 CR:1.0020051388 BCR:1.0020051388
2032_0_6    SR:0.531441 CR:1.0020051388 BCR:1.0020051388
2032_0_7    SR:0.478297 CR:1.0020051388 BCR:1.0020051388
2032_0_8    SR:0.430467 CR:1.0020051388 BCR:1.0020051388
2032_0_9    SR:0.387420 CR:1.0020051388 BCR:1.0020051388
2032_0_10   SR:0.348678 CR:1.0020051388 BCR:1.0020051388
2032_0_11   SR:0.313811 CR:1.0020051388 BCR:1.0020051388
2032_0_12   SR:0.282430 CR:1.0020051388 BCR:1.0020051388
2032_0_13   SR:0.254187 CR:1.0020051388 BCR:1.0020051388
2032_0_14   SR:0.228768 CR:1.0020051388 BCR:1.0020051388
2032_0_15   SR:0.205891 CR:1.0020051388 BCR:1.0020051388
2032_0_16   SR:0.185302 CR:1.0020051388 BCR:1.0020051388
2032_0_17   SR:0.166772 CR:1.0020051388 BCR:1.0020051388
2032_0_18   SR:0.150095 CR:1.0020051388 BCR:1.0020051388
2032_0_19   SR:0.135085 CR:1.0020051388 BCR:1.0020051388
2032_0_20   SR:0.121577 CR:1.0020051388 BCR:1.0020051388
2032_0_21   SR:0.109419 CR:1.0020051388 BCR:1.0020051388
2032_0_22   SR:0.098477 CR:1.0020051388 BCR:1.0020051388
2032_0_23   SR:0.088629 CR:1.0020051388 BCR:1.0020051388
2032_0_24   SR:0.079766 CR:1.0020051388 BCR:1.0020051388
2032_0_25   SR:0.071790 CR:1.0020051388 BCR:1.0020051388
2032_0_26   SR:0.064611 CR:1.0020051388 BCR:1.0020051388
2032_0_27   SR:0.058150 CR:1.0020051388 BCR:1.0020051388
2032_0_28   SR:0.052335 CR:1.0020051388 BCR:1.0020051388
2032_0_29   SR:0.047101 CR:1.0020051388 BCR:1.0020051388
2032_0_30   SR:0.042391 CR:1.0020051388 BCR:1.0020051388
2032_0_31   SR:0.038152 CR:1.0020051388 BCR:1.0020051388
2032_0_32   SR:0.034337 CR:1.0020051388 BCR:1.0020051388
2032_0_33   SR:0.030903 CR:1.0020051388 BCR:1.0020051388
2032_0_34   SR:0.027813 CR:1.0020051388 BCR:1.0020051388
2032_0_35   SR:0.025032 CR:1.0020051388 BCR:1.0020051388
2032_0_36   SR:0.022528 CR:1.0020051388 BCR:1.0020051388
2032_0_37   SR:0.020276 CR:1.0020051388 BCR:1.0020051388
2032_0_38   SR:0.018248 CR:1.0001679851 BCR:1.0001679851
2032_0_39   SR:0.016423 CR:1.0001679851 BCR:1.0001679851
2032_0_40   SR:0.014781 CR:1.0001679851 BCR:1.0001679851
2032_0_41   SR:0.013303 CR:1.0001679851 BCR:1.0001679851
2032_0_42   SR:0.011973 CR:1.0001679851 BCR:1.0001679851
2032_0_43   SR:0.010775 CR:1.0001679851 BCR:1.0001679851
2032_0_44   SR:0.009698 CR:1.0000524457 BCR:1.0000524457
2032_0_45   SR:0.008728 CR:1.0000524433 BCR:1.0000524433
2032_0_46   SR:0.007855 CR:1.0000524433 BCR:1.0000524433
2032_0_47   SR:0.007070 CR:1.0000524433 BCR:1.0000524433
2032_0_48   SR:0.006363 CR:1.0000524433 BCR:1.0000524433
2032_0_49   SR:0.005726 CR:1.0000524433 BCR:1.0000524433
2032_0_50   SR:0.005154 CR:1.0000524433 BCR:1.0000524433
2032_0_51   SR:0.004638 CR:1.0000524433 BCR:1.0000524433
2032_0_52   SR:0.004175 CR:1.0000524433 BCR:1.0000524433
2032_0_53   SR:0.003757 CR:1.0000524433 BCR:1.0000524433
2032_0_54   SR:0.003381 CR:1.0000524433 BCR:1.0000524433
2032_0_55   SR:0.003043 CR:1.0000524433 BCR:1.0000524433
2032_0_56   SR:0.002739 CR:1.0000524433 BCR:1.0000524433
2032_0_57   SR:0.002465 CR:1.0000197430 BCR:1.0000197430
2032_0_58   SR:0.002219 CR:1.0000197406 BCR:1.0000197406
2032_0_59   SR:0.001997 CR:1.0000197406 BCR:1.0000197406
2032_0_60   SR:0.001797 CR:1.0000197406 BCR:1.0000197406
2032_0_61   SR:0.001617 CR:1.0000197406 BCR:1.0000197406
2032_0_62   SR:0.001456 CR:1.0000197406 BCR:1.0000197406
2032_0_63   SR:0.001310 CR:1.0000197406 BCR:1.0000197406
2032_0_64   SR:0.001179 CR:1.0000197406 BCR:1.0000197406
2032_0_65   SR:0.001061 CR:1.0000197406 BCR:1.0000197406
2032_0_66   SR:0.000955 CR:1.0000197406 BCR:1.0000197406
2032_0_67   SR:0.000860 CR:1.0000197406 BCR:1.0000197406
2032_0_68   SR:0.000774 CR:1.0000197406 BCR:1.0000197406
2032_0_69   SR:0.000696 CR:1.0000197406 BCR:1.0000197406
2032_0_70   SR:0.000627 CR:1.0000197406 BCR:1.0000197406
2032_0_71   SR:0.000564 CR:1.0000197406 BCR:1.0000197406
2032_0_72   SR:0.000508 CR:1.0000197406 BCR:1.0000197406
2032_0_73   SR:0.000457 CR:1.0000197406 BCR:1.0000197406
2032_0_74   SR:0.000411 CR:1.0000197406 BCR:1.0000197406
2032_0_75   SR:0.000370 CR:1.0000197406 BCR:1.0000197406
2032_0_76   SR:0.000333 CR:1.0000197406 BCR:1.0000197406
2032_0_77   SR:0.000300 CR:1.0000197406 BCR:1.0000197406
2032_0_78   SR:0.000270 CR:1.0000197406 BCR:1.0000197406
2032_0_79   SR:0.000243 CR:1.0000197406 BCR:1.0000197406
2032_0_80   SR:0.000218 CR:1.0000197406 BCR:1.0000197406
2032_0_81   SR:0.000197 CR:1.0000197406 BCR:1.0000197406
2032_0_82   SR:0.000177 CR:1.0000019156 BCR:1.0000019156
2032_0_83   SR:0.000159 CR:1.0000019156 BCR:1.0000019156
2032_0_84   SR:0.000143 CR:1.0000019132 BCR:1.0000019132
2032_0_85   SR:0.000129 CR:1.0000019132 BCR:1.0000019132
2032_0_86   SR:0.000116 CR:1.0000019132 BCR:1.0000019132
2032_0_87   SR:0.000104 CR:1.0000019132 BCR:1.0000019132
2032_0_88   SR:0.000094 CR:1.0000019132 BCR:1.0000019132
2032_0_89   SR:0.000085 CR:1.0000019132 BCR:1.0000019132
2032_0_90   SR:0.000076 CR:1.0000019132 BCR:1.0000019132
2032_0_91   SR:0.000069 CR:1.0000019132 BCR:1.0000019132
2032_0_92   SR:0.000062 CR:1.0000019132 BCR:1.0000019132
2032_0_93   SR:0.000056 CR:1.0000019132 BCR:1.0000019132
2032_0_94   SR:0.000050 CR:1.0000019132 BCR:1.0000019132
2032_0_95   SR:0.000045 CR:1.0000019132 BCR:1.0000019132
2032_0_96   SR:0.000040 CR:1.0000019132 BCR:1.0000019132
2032_0_97   SR:0.000036 CR:1.0000019132 BCR:1.0000019132
2032_0_98   SR:0.000033 CR:1.0000019132 BCR:1.0000019132
2032_0_99   SR:0.000030 CR:1.0000019132 BCR:1.0000019132
2032_0_100  SR:0.000027 CR:1.0000019132 BCR:1.0000019132
2032_0_101  SR:0.000024 CR:1.0000019132 BCR:1.0000019132
2032_0_102  SR:0.000022 CR:1.0000019132 BCR:1.0000019132
2032_0_103  SR:0.000019 CR:1.0000019132 BCR:1.0000019132
2032_0_104  SR:0.000017 CR:1.0000001521 BCR:1.0000001521
2032_0_105  SR:0.000016 CR:1.0000001521 BCR:1.0000001521
2032_0_106  SR:0.000014 CR:1.0000001521 BCR:1.0000001521
2032_0_107  SR:0.000013 CR:1.0000001521 BCR:1.0000001521
2032_0_108  SR:0.000011 CR:1.0000001521 BCR:1.0000001521
2032_0_109  SR:0.000010 CR:1.0000001521 BCR:1.0000001521
2032_0_110  SR:0.000009 CR:1.0000001521 BCR:1.0000001521
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 286091, Actual GHG Offset Mg 286091
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.220791
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.779209
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.000000
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.220791 / 0.418800 (DELTA:0.198009)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.779209 / 0.581200 (DELTA:0.198009)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66034 / $66034 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65772 / $65772 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60034 / $66034 R:0.909138
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65772 / $65772 R:1.000000

cross subsidized price / cost ALT BEV                                 $66034 / $66034 R:1.000000
cross subsidized price / cost ALT ICE                                 $65772 / $65772 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65830 / $65830 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65881 / $65881 R:1.000000

2032_0_0  SCORE:0.054227, CE:0.198009, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2033  Iteration=0 Mercedes
2033_0_0    SR:1.000000 CR:1.0007282343 BCR:1.0007282343
2033_0_1    SR:0.900000 CR:1.0007282343 BCR:1.0007282343
2033_0_2    SR:0.810000 CR:1.0007282343 BCR:1.0007282343
2033_0_3    SR:0.729000 CR:1.0007282343 BCR:1.0007282343
2033_0_4    SR:0.656100 CR:1.0007282343 BCR:1.0007282343
2033_0_5    SR:0.590490 CR:1.0007282343 BCR:1.0007282343
2033_0_6    SR:0.531441 CR:1.0007282343 BCR:1.0007282343
2033_0_7    SR:0.478297 CR:1.0007282343 BCR:1.0007282343
2033_0_8    SR:0.430467 CR:1.0007282343 BCR:1.0007282343
2033_0_9    SR:0.387420 CR:1.0007282343 BCR:1.0007282343
2033_0_10   SR:0.348678 CR:1.0007282343 BCR:1.0007282343
2033_0_11   SR:0.313811 CR:1.0007282343 BCR:1.0007282343
2033_0_12   SR:0.282430 CR:1.0007282343 BCR:1.0007282343
2033_0_13   SR:0.254187 CR:1.0007282343 BCR:1.0007282343
2033_0_14   SR:0.228768 CR:1.0007282343 BCR:1.0007282343
2033_0_15   SR:0.205891 CR:1.0007282343 BCR:1.0007282343
2033_0_16   SR:0.185302 CR:1.0007282343 BCR:1.0007282343
2033_0_17   SR:0.166772 CR:1.0007282343 BCR:1.0007282343
2033_0_18   SR:0.150095 CR:1.0007282343 BCR:1.0007282343
2033_0_19   SR:0.135085 CR:1.0007282343 BCR:1.0007282343
2033_0_20   SR:0.121577 CR:1.0007282343 BCR:1.0007282343
2033_0_21   SR:0.109419 CR:1.0007282343 BCR:1.0007282343
2033_0_22   SR:0.098477 CR:1.0007282343 BCR:1.0007282343
2033_0_23   SR:0.088629 CR:1.0007282343 BCR:1.0007282343
2033_0_24   SR:0.079766 CR:1.0007282343 BCR:1.0007282343
2033_0_25   SR:0.071790 CR:1.0007282343 BCR:1.0007282343
2033_0_26   SR:0.064611 CR:1.0007282343 BCR:1.0007282343
2033_0_27   SR:0.058150 CR:1.0007282343 BCR:1.0007282343
2033_0_28   SR:0.052335 CR:1.0007282343 BCR:1.0007282343
2033_0_29   SR:0.047101 CR:1.0007282343 BCR:1.0007282343
2033_0_30   SR:0.042391 CR:1.0007282343 BCR:1.0007282343
2033_0_31   SR:0.038152 CR:1.0007282343 BCR:1.0007282343
2033_0_32   SR:0.034337 CR:1.0007282343 BCR:1.0007282343
2033_0_33   SR:0.030903 CR:1.0007282343 BCR:1.0007282343
2033_0_34   SR:0.027813 CR:1.0007282343 BCR:1.0007282343
2033_0_35   SR:0.025032 CR:1.0007282343 BCR:1.0007282343
2033_0_36   SR:0.022528 CR:1.0007282343 BCR:1.0007282343
2033_0_37   SR:0.020276 CR:1.0007282343 BCR:1.0007282343
2033_0_38   SR:0.018248 CR:1.0007282343 BCR:1.0007282343
2033_0_39   SR:0.016423 CR:1.0007282343 BCR:1.0007282343
2033_0_40   SR:0.014781 CR:1.0007282343 BCR:1.0007282343
2033_0_41   SR:0.013303 CR:1.0007282343 BCR:1.0007282343
2033_0_42   SR:0.011973 CR:1.0007282343 BCR:1.0007282343
2033_0_43   SR:0.010775 CR:1.0007282343 BCR:1.0007282343
2033_0_44   SR:0.009698 CR:1.0007282343 BCR:1.0007282343
2033_0_45   SR:0.008728 CR:1.0007282343 BCR:1.0007282343
2033_0_46   SR:0.007855 CR:1.0007282343 BCR:1.0007282343
2033_0_47   SR:0.007070 CR:1.0000164139 BCR:1.0000164139
2033_0_48   SR:0.006363 CR:1.0000164139 BCR:1.0000164139
2033_0_49   SR:0.005726 CR:1.0000164139 BCR:1.0000164139
2033_0_50   SR:0.005154 CR:1.0000164139 BCR:1.0000164139
2033_0_51   SR:0.004638 CR:1.0000164139 BCR:1.0000164139
2033_0_52   SR:0.004175 CR:1.0000164139 BCR:1.0000164139
2033_0_53   SR:0.003757 CR:1.0000164139 BCR:1.0000164139
2033_0_54   SR:0.003381 CR:1.0000164139 BCR:1.0000164139
2033_0_55   SR:0.003043 CR:1.0000164139 BCR:1.0000164139
2033_0_56   SR:0.002739 CR:1.0000164139 BCR:1.0000164139
2033_0_57   SR:0.002465 CR:1.0000164139 BCR:1.0000164139
2033_0_58   SR:0.002219 CR:1.0000164139 BCR:1.0000164139
2033_0_59   SR:0.001997 CR:1.0000164139 BCR:1.0000164139
2033_0_60   SR:0.001797 CR:1.0000045090 BCR:1.0000045090
2033_0_61   SR:0.001617 CR:1.0000045090 BCR:1.0000045090
2033_0_62   SR:0.001456 CR:1.0000045090 BCR:1.0000045090
2033_0_63   SR:0.001310 CR:1.0000045090 BCR:1.0000045090
2033_0_64   SR:0.001179 CR:1.0000045090 BCR:1.0000045090
2033_0_65   SR:0.001061 CR:1.0000045090 BCR:1.0000045090
2033_0_66   SR:0.000955 CR:1.0000045090 BCR:1.0000045090
2033_0_67   SR:0.000860 CR:1.0000045090 BCR:1.0000045090
2033_0_68   SR:0.000774 CR:1.0000045090 BCR:1.0000045090
2033_0_69   SR:0.000696 CR:1.0000045090 BCR:1.0000045090
2033_0_70   SR:0.000627 CR:1.0000045090 BCR:1.0000045090
2033_0_71   SR:0.000564 CR:1.0000045090 BCR:1.0000045090
2033_0_72   SR:0.000508 CR:1.0000045090 BCR:1.0000045090
2033_0_73   SR:0.000457 CR:1.0000045090 BCR:1.0000045090
2033_0_74   SR:0.000411 CR:1.0000045090 BCR:1.0000045090
2033_0_75   SR:0.000370 CR:1.0000045090 BCR:1.0000045090
2033_0_76   SR:0.000333 CR:1.0000045090 BCR:1.0000045090
2033_0_77   SR:0.000300 CR:1.0000045090 BCR:1.0000045090
2033_0_78   SR:0.000270 CR:1.0000045090 BCR:1.0000045090
2033_0_79   SR:0.000243 CR:1.0000045090 BCR:1.0000045090
2033_0_80   SR:0.000218 CR:1.0000045090 BCR:1.0000045090
2033_0_81   SR:0.000197 CR:1.0000045090 BCR:1.0000045090
2033_0_82   SR:0.000177 CR:1.0000045090 BCR:1.0000045090
2033_0_83   SR:0.000159 CR:1.0000045090 BCR:1.0000045090
2033_0_84   SR:0.000143 CR:1.0000045090 BCR:1.0000045090
2033_0_85   SR:0.000129 CR:1.0000045090 BCR:1.0000045090
2033_0_86   SR:0.000116 CR:1.0000045090 BCR:1.0000045090
2033_0_87   SR:0.000104 CR:1.0000045090 BCR:1.0000045090
2033_0_88   SR:0.000094 CR:1.0000045090 BCR:1.0000045090
2033_0_89   SR:0.000085 CR:1.0000045090 BCR:1.0000045090
2033_0_90   SR:0.000076 CR:1.0000045090 BCR:1.0000045090
2033_0_91   SR:0.000069 CR:1.0000045090 BCR:1.0000045090
2033_0_92   SR:0.000062 CR:1.0000045090 BCR:1.0000045090
2033_0_93   SR:0.000056 CR:1.0000045090 BCR:1.0000045090
2033_0_94   SR:0.000050 CR:1.0000045090 BCR:1.0000045090
2033_0_95   SR:0.000045 CR:0.9999999733 BCR:0.9999999733
2033_0_96   SR:0.000040 CR:0.9999999733 BCR:0.9999999733
2033_0_97   SR:0.000036 CR:0.9999999733 BCR:0.9999999733
2033_0_98   SR:0.000033 CR:0.9999999733 BCR:0.9999999733
2033_0_99   SR:0.000030 CR:0.9999999733 BCR:0.9999999733
2033_0_100  SR:0.000027 CR:0.9999999733 BCR:0.9999999733
2033_0_101  SR:0.000024 CR:0.9999999733 BCR:0.9999999733
2033_0_102  SR:0.000022 CR:0.9999999733 BCR:0.9999999733
2033_0_103  SR:0.000019 CR:0.9999999733 BCR:0.9999999733
2033_0_104  SR:0.000017 CR:0.9999999733 BCR:0.9999999733
2033_0_105  SR:0.000016 CR:0.9999999733 BCR:0.9999999733
2033_0_106  SR:0.000014 CR:0.9999999733 BCR:0.9999999733
2033_0_107  SR:0.000013 CR:0.9999999733 BCR:0.9999999733
2033_0_108  SR:0.000011 CR:0.9999999733 BCR:0.9999999733
2033_0_109  SR:0.000010 CR:0.9999999733 BCR:0.9999999733
2033_0_110  SR:0.000009 CR:0.9999999733 BCR:0.9999999733
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 289808, Actual GHG Offset Mg 289808
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.221515
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.778485
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.221515 / 0.420791 (DELTA:0.199277)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.778485 / 0.579209 (DELTA:0.199277)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66626 / $66626 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65710 / $65710 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66626 / $66626 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65710 / $65710 R:1.000000

cross subsidized price / cost ALT BEV                                 $66626 / $66626 R:1.000000
cross subsidized price / cost ALT ICE                                 $65710 / $65710 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65913 / $65913 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66096 / $66096 R:1.000000

2033_0_0  SCORE:0.054574, CE:0.199277, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2033  Iteration=1 Mercedes
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 0.583457, 0.583457, 0.000000, 0.583457->0.577623
2033_1_0    SR:1.000000 CR:1.0022302213 BCR:1.0022302213
2033_1_1    SR:0.900000 CR:1.0022302213 BCR:1.0022302213
2033_1_2    SR:0.810000 CR:1.0022302213 BCR:1.0022302213
2033_1_3    SR:0.729000 CR:1.0022302213 BCR:1.0022302213
2033_1_4    SR:0.656100 CR:1.0022302213 BCR:1.0022302213
2033_1_5    SR:0.590490 CR:1.0022302213 BCR:1.0022302213
2033_1_6    SR:0.531441 CR:1.0022302213 BCR:1.0022302213
2033_1_7    SR:0.478297 CR:1.0022302213 BCR:1.0022302213
2033_1_8    SR:0.430467 CR:1.0022302213 BCR:1.0022302213
2033_1_9    SR:0.387420 CR:1.0022302213 BCR:1.0022302213
2033_1_10   SR:0.348678 CR:1.0022302213 BCR:1.0022302213
2033_1_11   SR:0.313811 CR:1.0022302213 BCR:1.0022302213
2033_1_12   SR:0.282430 CR:1.0022302213 BCR:1.0022302213
2033_1_13   SR:0.254187 CR:1.0022302213 BCR:1.0022302213
2033_1_14   SR:0.228768 CR:1.0022302213 BCR:1.0022302213
2033_1_15   SR:0.205891 CR:1.0022302213 BCR:1.0022302213
2033_1_16   SR:0.185302 CR:1.0022302213 BCR:1.0022302213
2033_1_17   SR:0.166772 CR:1.0022302213 BCR:1.0022302213
2033_1_18   SR:0.150095 CR:1.0022302213 BCR:1.0022302213
2033_1_19   SR:0.135085 CR:1.0022302213 BCR:1.0022302213
2033_1_20   SR:0.121577 CR:1.0022302213 BCR:1.0022302213
2033_1_21   SR:0.109419 CR:1.0022302213 BCR:1.0022302213
2033_1_22   SR:0.098477 CR:1.0022302213 BCR:1.0022302213
2033_1_23   SR:0.088629 CR:1.0022302213 BCR:1.0022302213
2033_1_24   SR:0.079766 CR:1.0022302213 BCR:1.0022302213
2033_1_25   SR:0.071790 CR:1.0022302213 BCR:1.0022302213
2033_1_26   SR:0.064611 CR:1.0022302213 BCR:1.0022302213
2033_1_27   SR:0.058150 CR:1.0022302213 BCR:1.0022302213
2033_1_28   SR:0.052335 CR:1.0022302213 BCR:1.0022302213
2033_1_29   SR:0.047101 CR:1.0022302213 BCR:1.0022302213
2033_1_30   SR:0.042391 CR:1.0022302213 BCR:1.0022302213
2033_1_31   SR:0.038152 CR:1.0022302213 BCR:1.0022302213
2033_1_32   SR:0.034337 CR:1.0022302213 BCR:1.0022302213
2033_1_33   SR:0.030903 CR:1.0022302213 BCR:1.0022302213
2033_1_34   SR:0.027813 CR:1.0022302213 BCR:1.0022302213
2033_1_35   SR:0.025032 CR:1.0022302213 BCR:1.0022302213
2033_1_36   SR:0.022528 CR:1.0022302213 BCR:1.0022302213
2033_1_37   SR:0.020276 CR:1.0022302213 BCR:1.0022302213
2033_1_38   SR:0.018248 CR:1.0022302213 BCR:1.0022302213
2033_1_39   SR:0.016423 CR:1.0022302213 BCR:1.0022302213
2033_1_40   SR:0.014781 CR:1.0022302213 BCR:1.0022302213
2033_1_41   SR:0.013303 CR:1.0022302213 BCR:1.0022302213
2033_1_42   SR:0.011973 CR:1.0022302213 BCR:1.0022302213
2033_1_43   SR:0.010775 CR:1.0022302213 BCR:1.0022302213
2033_1_44   SR:0.009698 CR:1.0022302213 BCR:1.0022302213
2033_1_45   SR:0.008728 CR:1.0022302213 BCR:1.0022302213
2033_1_46   SR:0.007855 CR:1.0022302213 BCR:1.0022302213
2033_1_47   SR:0.007070 CR:1.0022302213 BCR:1.0022302213
2033_1_48   SR:0.006363 CR:1.0022302213 BCR:1.0022302213
2033_1_49   SR:0.005726 CR:1.0022302213 BCR:1.0022302213
2033_1_50   SR:0.005154 CR:1.0022302213 BCR:1.0022302213
2033_1_51   SR:0.004638 CR:1.0022302213 BCR:1.0022302213
2033_1_52   SR:0.004175 CR:1.0022302213 BCR:1.0022302213
2033_1_53   SR:0.003757 CR:1.0022302213 BCR:1.0022302213
2033_1_54   SR:0.003381 CR:1.0022302213 BCR:1.0022302213
2033_1_55   SR:0.003043 CR:1.0022302213 BCR:1.0022302213
2033_1_56   SR:0.002739 CR:1.0022302213 BCR:1.0022302213
2033_1_57   SR:0.002465 CR:1.0022302213 BCR:1.0022302213
2033_1_58   SR:0.002219 CR:1.0022302213 BCR:1.0022302213
2033_1_59   SR:0.001997 CR:1.0022302213 BCR:1.0022302213
2033_1_60   SR:0.001797 CR:1.0022302213 BCR:1.0022302213
2033_1_61   SR:0.001617 CR:1.0022302213 BCR:1.0022302213
2033_1_62   SR:0.001456 CR:1.0022302213 BCR:1.0022302213
2033_1_63   SR:0.001310 CR:1.0022302213 BCR:1.0022302213
2033_1_64   SR:0.001179 CR:1.0022302213 BCR:1.0022302213
2033_1_65   SR:0.001061 CR:1.0022302213 BCR:1.0022302213
2033_1_66   SR:0.000955 CR:1.0022302213 BCR:1.0022302213
2033_1_67   SR:0.000860 CR:1.0022302213 BCR:1.0022302213
2033_1_68   SR:0.000774 CR:1.0022302213 BCR:1.0022302213
2033_1_69   SR:0.000696 CR:1.0022302213 BCR:1.0022302213
2033_1_70   SR:0.000627 CR:1.0022302213 BCR:1.0022302213
2033_1_71   SR:0.000564 CR:1.0022302213 BCR:1.0022302213
2033_1_72   SR:0.000508 CR:1.0022302213 BCR:1.0022302213
2033_1_73   SR:0.000457 CR:1.0022302213 BCR:1.0022302213
2033_1_74   SR:0.000411 CR:1.0022302213 BCR:1.0022302213
2033_1_75   SR:0.000370 CR:1.0022302213 BCR:1.0022302213
2033_1_76   SR:0.000333 CR:1.0022302213 BCR:1.0022302213
2033_1_77   SR:0.000300 CR:1.0022302213 BCR:1.0022302213
2033_1_78   SR:0.000270 CR:1.0022302213 BCR:1.0022302213
2033_1_79   SR:0.000243 CR:1.0022302213 BCR:1.0022302213
2033_1_80   SR:0.000218 CR:1.0022302213 BCR:1.0022302213
2033_1_81   SR:0.000197 CR:1.0022302213 BCR:1.0022302213
2033_1_82   SR:0.000177 CR:1.0022302213 BCR:1.0022302213
2033_1_83   SR:0.000159 CR:1.0022302213 BCR:1.0022302213
2033_1_84   SR:0.000143 CR:1.0022302213 BCR:1.0022302213
2033_1_85   SR:0.000129 CR:1.0022302213 BCR:1.0022302213
2033_1_86   SR:0.000116 CR:1.0022302213 BCR:1.0022302213
2033_1_87   SR:0.000104 CR:1.0022302213 BCR:1.0022302213
2033_1_88   SR:0.000094 CR:1.0022302213 BCR:1.0022302213
2033_1_89   SR:0.000085 CR:1.0022302213 BCR:1.0022302213
2033_1_90   SR:0.000076 CR:1.0022302213 BCR:1.0022302213
2033_1_91   SR:0.000069 CR:1.0022302213 BCR:1.0022302213
2033_1_92   SR:0.000062 CR:1.0022302213 BCR:1.0022302213
2033_1_93   SR:0.000056 CR:1.0022302213 BCR:1.0022302213
2033_1_94   SR:0.000050 CR:1.0022302213 BCR:1.0022302213
2033_1_95   SR:0.000045 CR:1.0022302213 BCR:1.0022302213
2033_1_96   SR:0.000040 CR:1.0022302213 BCR:1.0022302213
2033_1_97   SR:0.000036 CR:1.0022302213 BCR:1.0022302213
2033_1_98   SR:0.000033 CR:1.0022302213 BCR:1.0022302213
2033_1_99   SR:0.000030 CR:1.0022302213 BCR:1.0022302213
2033_1_100  SR:0.000027 CR:1.0022302213 BCR:1.0022302213
2033_1_101  SR:0.000024 CR:1.0022302213 BCR:1.0022302213
2033_1_102  SR:0.000022 CR:1.0022302213 BCR:1.0022302213
2033_1_103  SR:0.000019 CR:1.0022302213 BCR:1.0022302213
2033_1_104  SR:0.000017 CR:1.0022302213 BCR:1.0022302213
2033_1_105  SR:0.000016 CR:1.0022302213 BCR:1.0022302213
2033_1_106  SR:0.000014 CR:1.0022302213 BCR:1.0022302213
2033_1_107  SR:0.000013 CR:1.0022302213 BCR:1.0022302213
2033_1_108  SR:0.000011 CR:1.0022302213 BCR:1.0022302213
2033_1_109  SR:0.000010 CR:1.0022302213 BCR:1.0022302213
2033_1_110  SR:0.000009 CR:1.0022302213 BCR:1.0022302213
PRODUCER FINAL COMPLIANCE DELTA 0.002230
Target GHG Offset Mg 289808, Actual GHG Offset Mg 286344
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.219300
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.780700
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.219300 / 0.219300 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.780700 / 0.780700 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66626 / $66626 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65710 / $65710 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66626 / $66626 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65710 / $65710 R:1.000000

cross subsidized price / cost ALT BEV                                 $66626 / $66626 R:1.000000
cross subsidized price / cost ALT ICE                                 $65710 / $65710 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65911 / $65911 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65911 / $65911 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2034  Iteration=0 Mercedes
2034_0_0    SR:1.000000 CR:1.0029325434 BCR:1.0029325434
2034_0_1    SR:0.900000 CR:1.0029325434 BCR:1.0029325434
2034_0_2    SR:0.810000 CR:1.0029325434 BCR:1.0029325434
2034_0_3    SR:0.729000 CR:1.0029325434 BCR:1.0029325434
2034_0_4    SR:0.656100 CR:1.0029325434 BCR:1.0029325434
2034_0_5    SR:0.590490 CR:1.0029325434 BCR:1.0029325434
2034_0_6    SR:0.531441 CR:1.0029325434 BCR:1.0029325434
2034_0_7    SR:0.478297 CR:1.0029325434 BCR:1.0029325434
2034_0_8    SR:0.430467 CR:1.0029325434 BCR:1.0029325434
2034_0_9    SR:0.387420 CR:1.0029325434 BCR:1.0029325434
2034_0_10   SR:0.348678 CR:1.0029325434 BCR:1.0029325434
2034_0_11   SR:0.313811 CR:1.0029325434 BCR:1.0029325434
2034_0_12   SR:0.282430 CR:1.0029325434 BCR:1.0029325434
2034_0_13   SR:0.254187 CR:1.0029325434 BCR:1.0029325434
2034_0_14   SR:0.228768 CR:1.0029325434 BCR:1.0029325434
2034_0_15   SR:0.205891 CR:1.0029325434 BCR:1.0029325434
2034_0_16   SR:0.185302 CR:1.0029325434 BCR:1.0029325434
2034_0_17   SR:0.166772 CR:1.0029325434 BCR:1.0029325434
2034_0_18   SR:0.150095 CR:1.0029325434 BCR:1.0029325434
2034_0_19   SR:0.135085 CR:1.0029325434 BCR:1.0029325434
2034_0_20   SR:0.121577 CR:1.0029325434 BCR:1.0029325434
2034_0_21   SR:0.109419 CR:1.0029325434 BCR:1.0029325434
2034_0_22   SR:0.098477 CR:1.0029325434 BCR:1.0029325434
2034_0_23   SR:0.088629 CR:1.0029325434 BCR:1.0029325434
2034_0_24   SR:0.079766 CR:1.0029325434 BCR:1.0029325434
2034_0_25   SR:0.071790 CR:1.0029325434 BCR:1.0029325434
2034_0_26   SR:0.064611 CR:1.0029325434 BCR:1.0029325434
2034_0_27   SR:0.058150 CR:1.0029325434 BCR:1.0029325434
2034_0_28   SR:0.052335 CR:1.0029325434 BCR:1.0029325434
2034_0_29   SR:0.047101 CR:1.0029325434 BCR:1.0029325434
2034_0_30   SR:0.042391 CR:1.0029325434 BCR:1.0029325434
2034_0_31   SR:0.038152 CR:1.0029325434 BCR:1.0029325434
2034_0_32   SR:0.034337 CR:1.0029325434 BCR:1.0029325434
2034_0_33   SR:0.030903 CR:1.0029325434 BCR:1.0029325434
2034_0_34   SR:0.027813 CR:1.0001323576 BCR:1.0001323576
2034_0_35   SR:0.025032 CR:1.0001323552 BCR:1.0001323552
2034_0_36   SR:0.022528 CR:1.0001323552 BCR:1.0001323552
2034_0_37   SR:0.020276 CR:1.0001323552 BCR:1.0001323552
2034_0_38   SR:0.018248 CR:1.0001323552 BCR:1.0001323552
2034_0_39   SR:0.016423 CR:1.0001323552 BCR:1.0001323552
2034_0_40   SR:0.014781 CR:1.0001323552 BCR:1.0001323552
2034_0_41   SR:0.013303 CR:1.0001323552 BCR:1.0001323552
2034_0_42   SR:0.011973 CR:1.0001323552 BCR:1.0001323552
2034_0_43   SR:0.010775 CR:1.0001323552 BCR:1.0001323552
2034_0_44   SR:0.009698 CR:1.0000034432 BCR:1.0000034432
2034_0_45   SR:0.008728 CR:1.0000034432 BCR:1.0000034432
2034_0_46   SR:0.007855 CR:1.0000034432 BCR:1.0000034432
2034_0_47   SR:0.007070 CR:1.0000034432 BCR:1.0000034432
2034_0_48   SR:0.006363 CR:1.0000034432 BCR:1.0000034432
2034_0_49   SR:0.005726 CR:1.0000034432 BCR:1.0000034432
2034_0_50   SR:0.005154 CR:1.0000034432 BCR:1.0000034432
2034_0_51   SR:0.004638 CR:1.0000034432 BCR:1.0000034432
2034_0_52   SR:0.004175 CR:1.0000034432 BCR:1.0000034432
2034_0_53   SR:0.003757 CR:1.0000034432 BCR:1.0000034432
2034_0_54   SR:0.003381 CR:1.0000034432 BCR:1.0000034432
2034_0_55   SR:0.003043 CR:1.0000034432 BCR:1.0000034432
2034_0_56   SR:0.002739 CR:1.0000034432 BCR:1.0000034432
2034_0_57   SR:0.002465 CR:1.0000034432 BCR:1.0000034432
2034_0_58   SR:0.002219 CR:1.0000034432 BCR:1.0000034432
2034_0_59   SR:0.001997 CR:1.0000034432 BCR:1.0000034432
2034_0_60   SR:0.001797 CR:1.0000034432 BCR:1.0000034432
2034_0_61   SR:0.001617 CR:1.0000034432 BCR:1.0000034432
2034_0_62   SR:0.001456 CR:1.0000034432 BCR:1.0000034432
2034_0_63   SR:0.001310 CR:1.0000034432 BCR:1.0000034432
2034_0_64   SR:0.001179 CR:1.0000034432 BCR:1.0000034432
2034_0_65   SR:0.001061 CR:1.0000034432 BCR:1.0000034432
2034_0_66   SR:0.000955 CR:1.0000034432 BCR:1.0000034432
2034_0_67   SR:0.000860 CR:1.0000034432 BCR:1.0000034432
2034_0_68   SR:0.000774 CR:1.0000034432 BCR:1.0000034432
2034_0_69   SR:0.000696 CR:1.0000034432 BCR:1.0000034432
2034_0_70   SR:0.000627 CR:1.0000034432 BCR:1.0000034432
2034_0_71   SR:0.000564 CR:1.0000034432 BCR:1.0000034432
2034_0_72   SR:0.000508 CR:1.0000034432 BCR:1.0000034432
2034_0_73   SR:0.000457 CR:1.0000034432 BCR:1.0000034432
2034_0_74   SR:0.000411 CR:1.0000034432 BCR:1.0000034432
2034_0_75   SR:0.000370 CR:1.0000034432 BCR:1.0000034432
2034_0_76   SR:0.000333 CR:1.0000034432 BCR:1.0000034432
2034_0_77   SR:0.000300 CR:1.0000034432 BCR:1.0000034432
2034_0_78   SR:0.000270 CR:1.0000034432 BCR:1.0000034432
2034_0_79   SR:0.000243 CR:1.0000034432 BCR:1.0000034432
2034_0_80   SR:0.000218 CR:1.0000034432 BCR:1.0000034432
2034_0_81   SR:0.000197 CR:1.0000034432 BCR:1.0000034432
2034_0_82   SR:0.000177 CR:1.0000034432 BCR:1.0000034432
2034_0_83   SR:0.000159 CR:1.0000034432 BCR:1.0000034432
2034_0_84   SR:0.000143 CR:1.0000034432 BCR:1.0000034432
2034_0_85   SR:0.000129 CR:1.0000034432 BCR:1.0000034432
2034_0_86   SR:0.000116 CR:1.0000034432 BCR:1.0000034432
2034_0_87   SR:0.000104 CR:1.0000034432 BCR:1.0000034432
2034_0_88   SR:0.000094 CR:1.0000034432 BCR:1.0000034432
2034_0_89   SR:0.000085 CR:1.0000034432 BCR:1.0000034432
2034_0_90   SR:0.000076 CR:1.0000034432 BCR:1.0000034432
2034_0_91   SR:0.000069 CR:1.0000034432 BCR:1.0000034432
2034_0_92   SR:0.000062 CR:1.0000034432 BCR:1.0000034432
2034_0_93   SR:0.000056 CR:1.0000034432 BCR:1.0000034432
2034_0_94   SR:0.000050 CR:1.0000034432 BCR:1.0000034432
2034_0_95   SR:0.000045 CR:1.0000034432 BCR:1.0000034432
2034_0_96   SR:0.000040 CR:1.0000034432 BCR:1.0000034432
2034_0_97   SR:0.000036 CR:1.0000034432 BCR:1.0000034432
2034_0_98   SR:0.000033 CR:1.0000001367 BCR:1.0000001367
2034_0_99   SR:0.000030 CR:1.0000001367 BCR:1.0000001367
2034_0_100  SR:0.000027 CR:1.0000001367 BCR:1.0000001367
2034_0_101  SR:0.000024 CR:1.0000001367 BCR:1.0000001367
2034_0_102  SR:0.000022 CR:1.0000001367 BCR:1.0000001367
2034_0_103  SR:0.000019 CR:1.0000001367 BCR:1.0000001367
2034_0_104  SR:0.000017 CR:1.0000001367 BCR:1.0000001367
2034_0_105  SR:0.000016 CR:1.0000001367 BCR:1.0000001367
2034_0_106  SR:0.000014 CR:1.0000001367 BCR:1.0000001367
2034_0_107  SR:0.000013 CR:1.0000001367 BCR:1.0000001367
2034_0_108  SR:0.000011 CR:1.0000001367 BCR:1.0000001367
2034_0_109  SR:0.000010 CR:1.0000001367 BCR:1.0000001367
2034_0_110  SR:0.000009 CR:1.0000001367 BCR:1.0000001367
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 294441, Actual GHG Offset Mg 294440
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.222212
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.777788
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.000000
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.222212 / 0.419300 (DELTA:0.197087)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.777788 / 0.580700 (DELTA:0.197087)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66520 / $66520 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65649 / $65649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66520 / $66520 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65649 / $65649 R:1.000000

cross subsidized price / cost ALT BEV                                 $66520 / $66520 R:1.000000
cross subsidized price / cost ALT ICE                                 $65649 / $65649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65843 / $65843 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66014 / $66014 R:1.000000

2034_0_0  SCORE:0.053975, CE:0.197087, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2035  Iteration=0 Mercedes
2035_0_0    SR:1.000000 CR:1.0093827383 BCR:1.0093827383
2035_0_1    SR:0.900000 CR:1.0093827383 BCR:1.0093827383
2035_0_2    SR:0.810000 CR:1.0093827383 BCR:1.0093827383
2035_0_3    SR:0.729000 CR:1.0093827383 BCR:1.0093827383
2035_0_4    SR:0.656100 CR:1.0093827383 BCR:1.0093827383
2035_0_5    SR:0.590490 CR:1.0093827383 BCR:1.0093827383
2035_0_6    SR:0.531441 CR:1.0093827383 BCR:1.0093827383
2035_0_7    SR:0.478297 CR:1.0093827383 BCR:1.0093827383
2035_0_8    SR:0.430467 CR:1.0093827383 BCR:1.0093827383
2035_0_9    SR:0.387420 CR:1.0093827383 BCR:1.0093827383
2035_0_10   SR:0.348678 CR:1.0093827383 BCR:1.0093827383
2035_0_11   SR:0.313811 CR:1.0093827383 BCR:1.0093827383
2035_0_12   SR:0.282430 CR:1.0093827383 BCR:1.0093827383
2035_0_13   SR:0.254187 CR:1.0093827383 BCR:1.0093827383
2035_0_14   SR:0.228768 CR:1.0093827383 BCR:1.0093827383
2035_0_15   SR:0.205891 CR:1.0093827383 BCR:1.0093827383
2035_0_16   SR:0.185302 CR:1.0067161081 BCR:1.0067161081
2035_0_17   SR:0.166772 CR:1.0067161081 BCR:1.0067161081
2035_0_18   SR:0.150095 CR:1.0067161081 BCR:1.0067161081
2035_0_19   SR:0.135085 CR:1.0067161081 BCR:1.0067161081
2035_0_20   SR:0.121577 CR:1.0067161081 BCR:1.0067161081
2035_0_21   SR:0.109419 CR:1.0067161081 BCR:1.0067161081
2035_0_22   SR:0.098477 CR:1.0067161081 BCR:1.0067161081
2035_0_23   SR:0.088629 CR:1.0004654643 BCR:1.0004654643
2035_0_24   SR:0.079766 CR:1.0004654643 BCR:1.0004654643
2035_0_25   SR:0.071790 CR:1.0004654643 BCR:1.0004654643
2035_0_26   SR:0.064611 CR:1.0004654643 BCR:1.0004654643
2035_0_27   SR:0.058150 CR:1.0004654643 BCR:1.0004654643
2035_0_28   SR:0.052335 CR:1.0004654643 BCR:1.0004654643
2035_0_29   SR:0.047101 CR:1.0004654643 BCR:1.0004654643
2035_0_30   SR:0.042391 CR:1.0004654643 BCR:1.0004654643
2035_0_31   SR:0.038152 CR:1.0004654643 BCR:1.0004654643
2035_0_32   SR:0.034337 CR:1.0004654643 BCR:1.0004654643
2035_0_33   SR:0.030903 CR:1.0000548008 BCR:1.0000548008
2035_0_34   SR:0.027813 CR:1.0000548008 BCR:1.0000548008
2035_0_35   SR:0.025032 CR:1.0000548008 BCR:1.0000548008
2035_0_36   SR:0.022528 CR:1.0000548008 BCR:1.0000548008
2035_0_37   SR:0.020276 CR:1.0000548008 BCR:1.0000548008
2035_0_38   SR:0.018248 CR:1.0000548008 BCR:1.0000548008
2035_0_39   SR:0.016423 CR:1.0000548008 BCR:1.0000548008
2035_0_40   SR:0.014781 CR:1.0000548008 BCR:1.0000548008
2035_0_41   SR:0.013303 CR:1.0000135298 BCR:1.0000135298
2035_0_42   SR:0.011973 CR:1.0000135298 BCR:1.0000135298
2035_0_43   SR:0.010775 CR:1.0000135298 BCR:1.0000135298
2035_0_44   SR:0.009698 CR:1.0000135298 BCR:1.0000135298
2035_0_45   SR:0.008728 CR:1.0000135298 BCR:1.0000135298
2035_0_46   SR:0.007855 CR:1.0000135298 BCR:1.0000135298
2035_0_47   SR:0.007070 CR:1.0000135298 BCR:1.0000135298
2035_0_48   SR:0.006363 CR:1.0000135298 BCR:1.0000135298
2035_0_49   SR:0.005726 CR:1.0000135298 BCR:1.0000135298
2035_0_50   SR:0.005154 CR:1.0000135298 BCR:1.0000135298
2035_0_51   SR:0.004638 CR:1.0000135298 BCR:1.0000135298
2035_0_52   SR:0.004175 CR:1.0000135298 BCR:1.0000135298
2035_0_53   SR:0.003757 CR:1.0000135298 BCR:1.0000135298
2035_0_54   SR:0.003381 CR:1.0000135298 BCR:1.0000135298
2035_0_55   SR:0.003043 CR:1.0000135298 BCR:1.0000135298
2035_0_56   SR:0.002739 CR:1.0000135298 BCR:1.0000135298
2035_0_57   SR:0.002465 CR:1.0000135298 BCR:1.0000135298
2035_0_58   SR:0.002219 CR:1.0000135298 BCR:1.0000135298
2035_0_59   SR:0.001997 CR:1.0000135298 BCR:1.0000135298
2035_0_60   SR:0.001797 CR:1.0000135298 BCR:1.0000135298
2035_0_61   SR:0.001617 CR:1.0000135298 BCR:1.0000135298
2035_0_62   SR:0.001456 CR:1.0000135298 BCR:1.0000135298
2035_0_63   SR:0.001310 CR:1.0000135298 BCR:1.0000135298
2035_0_64   SR:0.001179 CR:1.0000135298 BCR:1.0000135298
2035_0_65   SR:0.001061 CR:1.0000135298 BCR:1.0000135298
2035_0_66   SR:0.000955 CR:1.0000135298 BCR:1.0000135298
2035_0_67   SR:0.000860 CR:1.0000135298 BCR:1.0000135298
2035_0_68   SR:0.000774 CR:1.0000135298 BCR:1.0000135298
2035_0_69   SR:0.000696 CR:1.0000135298 BCR:1.0000135298
2035_0_70   SR:0.000627 CR:1.0000135298 BCR:1.0000135298
2035_0_71   SR:0.000564 CR:1.0000135298 BCR:1.0000135298
2035_0_72   SR:0.000508 CR:1.0000135298 BCR:1.0000135298
2035_0_73   SR:0.000457 CR:1.0000135298 BCR:1.0000135298
2035_0_74   SR:0.000411 CR:1.0000135298 BCR:1.0000135298
2035_0_75   SR:0.000370 CR:1.0000135298 BCR:1.0000135298
2035_0_76   SR:0.000333 CR:1.0000135298 BCR:1.0000135298
2035_0_77   SR:0.000300 CR:1.0000135298 BCR:1.0000135298
2035_0_78   SR:0.000270 CR:1.0000135298 BCR:1.0000135298
2035_0_79   SR:0.000243 CR:1.0000135298 BCR:1.0000135298
2035_0_80   SR:0.000218 CR:1.0000135298 BCR:1.0000135298
2035_0_81   SR:0.000197 CR:1.0000135298 BCR:1.0000135298
2035_0_82   SR:0.000177 CR:1.0000135298 BCR:1.0000135298
2035_0_83   SR:0.000159 CR:1.0000135298 BCR:1.0000135298
2035_0_84   SR:0.000143 CR:1.0000135298 BCR:1.0000135298
2035_0_85   SR:0.000129 CR:1.0000005534 BCR:1.0000005534
2035_0_86   SR:0.000116 CR:1.0000005511 BCR:1.0000005511
2035_0_87   SR:0.000104 CR:1.0000005511 BCR:1.0000005511
2035_0_88   SR:0.000094 CR:1.0000005511 BCR:1.0000005511
2035_0_89   SR:0.000085 CR:1.0000005511 BCR:1.0000005511
2035_0_90   SR:0.000076 CR:1.0000005511 BCR:1.0000005511
2035_0_91   SR:0.000069 CR:1.0000005511 BCR:1.0000005511
2035_0_92   SR:0.000062 CR:1.0000005511 BCR:1.0000005511
2035_0_93   SR:0.000056 CR:1.0000005511 BCR:1.0000005511
2035_0_94   SR:0.000050 CR:1.0000005511 BCR:1.0000005511
2035_0_95   SR:0.000045 CR:1.0000005511 BCR:1.0000005511
2035_0_96   SR:0.000040 CR:1.0000005511 BCR:1.0000005511
2035_0_97   SR:0.000036 CR:1.0000005511 BCR:1.0000005511
2035_0_98   SR:0.000033 CR:1.0000005511 BCR:1.0000005511
2035_0_99   SR:0.000030 CR:1.0000005511 BCR:1.0000005511
2035_0_100  SR:0.000027 CR:1.0000005511 BCR:1.0000005511
2035_0_101  SR:0.000024 CR:1.0000005511 BCR:1.0000005511
2035_0_102  SR:0.000022 CR:1.0000005511 BCR:1.0000005511
2035_0_103  SR:0.000019 CR:1.0000005511 BCR:1.0000005511
2035_0_104  SR:0.000017 CR:1.0000005511 BCR:1.0000005511
2035_0_105  SR:0.000016 CR:1.0000005511 BCR:1.0000005511
2035_0_106  SR:0.000014 CR:1.0000005511 BCR:1.0000005511
2035_0_107  SR:0.000013 CR:1.0000005511 BCR:1.0000005511
2035_0_108  SR:0.000011 CR:1.0000005511 BCR:1.0000005511
2035_0_109  SR:0.000010 CR:1.0000005511 BCR:1.0000005511
2035_0_110  SR:0.000009 CR:1.0000005511 BCR:1.0000005511
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 279677, Actual GHG Offset Mg 279677
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.211537
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.788463
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.000000
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.211537 / 0.422212 (DELTA:0.210675)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.788463 / 0.577788 (DELTA:0.210675)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66421 / $66421 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65590 / $65590 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66421 / $66421 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65590 / $65590 R:1.000000

cross subsidized price / cost ALT BEV                                 $66421 / $66421 R:1.000000
cross subsidized price / cost ALT ICE                                 $65590 / $65590 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65766 / $65766 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65941 / $65941 R:1.000000

2035_0_0  SCORE:0.057696, CE:0.210675, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2 Pass 1: Manufacturer=Nissan
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2022  Iteration=0 Nissan
2022_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2022_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2022_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2022_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2022_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2022_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2022_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2022_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2022_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2022_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2022_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2022_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2022_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2022_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2022_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2022_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2022_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2022_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2022_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2022_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2022_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2022_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2022_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2022_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2022_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2022_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2022_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2022_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2022_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2022_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2022_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2022_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2022_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2022_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2022_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2022_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2022_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2022_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2022_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2022_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2022_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2022_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2022_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2022_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2022_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2022_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2022_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2022_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2022_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2022_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2022_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2022_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2022_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2022_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2022_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2022_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2022_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2022_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2022_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2022_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2022_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2022_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2022_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2022_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2022_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2022_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2022_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2022_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2022_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2022_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2022_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2022_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2022_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2022_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2022_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2022_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2022_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2022_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2022_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2022_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2022_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2022_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2022_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2022_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2022_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2022_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2022_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2022_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2022_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2022_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2022_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2022_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2022_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2022_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2022_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2022_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2022_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2022_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2022_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2022_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2022_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2022_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2022_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2022_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2022_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2022_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2022_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2022_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2022_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2022_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2022_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 42121, Actual GHG Offset Mg 42121
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935239
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.064761
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935239 / 0.935239 (DELTA:0.000000)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064761 / 0.064761 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61229 / $61229 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64487 / $64487 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61229 / $61229 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64487 / $64487 R:1.000000

cross subsidized price / cost ALT ICE                                 $61440 / $61440 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61229 / $61229 R:1.000000
cross subsidized price / cost ALT pickup                              $64487 / $64487 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61440 / $61440 R:1.000000

2022_0_0  SCORE:0.000000, CE:0.000000, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2023  Iteration=0 Nissan
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25551, Actual GHG Offset Mg 25551
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935567
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.064433
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935567 / 0.935567 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064433 / 0.064433 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61144 / $61144 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64397 / $64397 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61144 / $61144 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64397 / $64397 R:1.000000

cross subsidized price / cost ALT ICE                                 $61354 / $61354 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61144 / $61144 R:1.000000
cross subsidized price / cost ALT pickup                              $64397 / $64397 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61354 / $61354 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2024  Iteration=0 Nissan
2024_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2024_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2024_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2024_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2024_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2024_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2024_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2024_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2024_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2024_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2024_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2024_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2024_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2024_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2024_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2024_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2024_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2024_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2024_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2024_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2024_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2024_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2024_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2024_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2024_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2024_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2024_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2024_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2024_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2024_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2024_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2024_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2024_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2024_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2024_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2024_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2024_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2024_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2024_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2024_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2024_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2024_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2024_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2024_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2024_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2024_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2024_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2024_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2024_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2024_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2024_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2024_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2024_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2024_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2024_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2024_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2024_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2024_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2024_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2024_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2024_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2024_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2024_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2024_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2024_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2024_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2024_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2024_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2024_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2024_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2024_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2024_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2024_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2024_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2024_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2024_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2024_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2024_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2024_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2024_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2024_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2024_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2024_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2024_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2024_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2024_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2024_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2024_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2024_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2024_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2024_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2024_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2024_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2024_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2024_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2024_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2024_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2024_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2024_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2024_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2024_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2024_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2024_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2024_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2024_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2024_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2024_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2024_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2024_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2024_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2024_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 8499, Actual GHG Offset Mg 8499
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935464
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.064536
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935464 / 0.935464 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064536 / 0.064536 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61061 / $61061 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64309 / $64309 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61061 / $61061 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64309 / $64309 R:1.000000

cross subsidized price / cost ALT ICE                                 $61271 / $61271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61061 / $61061 R:1.000000
cross subsidized price / cost ALT pickup                              $64309 / $64309 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61271 / $61271 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2025  Iteration=0 Nissan
2025_0_0    SR:1.000000 CR:1.0082507470 BCR:1.0082507470
2025_0_1    SR:0.900000 CR:1.0082507470 BCR:1.0082507470
2025_0_2    SR:0.810000 CR:1.0082507470 BCR:1.0082507470
2025_0_3    SR:0.729000 CR:1.0082507470 BCR:1.0082507470
2025_0_4    SR:0.656100 CR:1.0082507470 BCR:1.0082507470
2025_0_5    SR:0.590490 CR:1.0082507470 BCR:1.0082507470
2025_0_6    SR:0.531441 CR:1.0082507470 BCR:1.0082507470
2025_0_7    SR:0.478297 CR:1.0082507470 BCR:1.0082507470
2025_0_8    SR:0.430467 CR:1.0082507470 BCR:1.0082507470
2025_0_9    SR:0.387420 CR:1.0082507470 BCR:1.0082507470
2025_0_10   SR:0.348678 CR:1.0082507470 BCR:1.0082507470
2025_0_11   SR:0.313811 CR:1.0082507470 BCR:1.0082507470
2025_0_12   SR:0.282430 CR:1.0082507470 BCR:1.0082507470
2025_0_13   SR:0.254187 CR:1.0082507470 BCR:1.0082507470
2025_0_14   SR:0.228768 CR:1.0082507470 BCR:1.0082507470
2025_0_15   SR:0.205891 CR:1.0082507470 BCR:1.0082507470
2025_0_16   SR:0.185302 CR:1.0082507470 BCR:1.0082507470
2025_0_17   SR:0.166772 CR:1.0082507470 BCR:1.0082507470
2025_0_18   SR:0.150095 CR:1.0018976350 BCR:1.0018976350
2025_0_19   SR:0.135085 CR:1.0018976350 BCR:1.0018976350
2025_0_20   SR:0.121577 CR:1.0018976350 BCR:1.0018976350
2025_0_21   SR:0.109419 CR:1.0018976350 BCR:1.0018976350
2025_0_22   SR:0.098477 CR:1.0018976350 BCR:1.0018976350
2025_0_23   SR:0.088629 CR:1.0017878721 BCR:1.0017878721
2025_0_24   SR:0.079766 CR:1.0017878721 BCR:1.0017878721
2025_0_25   SR:0.071790 CR:1.0016832773 BCR:1.0016832773
2025_0_26   SR:0.064611 CR:1.0016832773 BCR:1.0016832773
2025_0_27   SR:0.058150 CR:1.0016832728 BCR:1.0016832728
2025_0_28   SR:0.052335 CR:1.0016832683 BCR:1.0016832683
2025_0_29   SR:0.047101 CR:1.0016832638 BCR:1.0016832638
2025_0_30   SR:0.042391 CR:1.0016832638 BCR:1.0016832638
2025_0_31   SR:0.038152 CR:1.0016832638 BCR:1.0016832638
2025_0_32   SR:0.034337 CR:1.0016832638 BCR:1.0016832638
2025_0_33   SR:0.030903 CR:1.0016832638 BCR:1.0016832638
2025_0_34   SR:0.027813 CR:1.0016832638 BCR:1.0016832638
2025_0_35   SR:0.025032 CR:1.0016832638 BCR:1.0016832638
2025_0_36   SR:0.022528 CR:1.0016832638 BCR:1.0016832638
2025_0_37   SR:0.020276 CR:1.0016832638 BCR:1.0016832638
2025_0_38   SR:0.018248 CR:1.0001410920 BCR:1.0001410920
2025_0_39   SR:0.016423 CR:1.0001410920 BCR:1.0001410920
2025_0_40   SR:0.014781 CR:1.0001410920 BCR:1.0001410920
2025_0_41   SR:0.013303 CR:1.0001410920 BCR:1.0001410920
2025_0_42   SR:0.011973 CR:1.0001410920 BCR:1.0001410920
2025_0_43   SR:0.010775 CR:1.0001410920 BCR:1.0001410920
2025_0_44   SR:0.009698 CR:1.0001410920 BCR:1.0001410920
2025_0_45   SR:0.008728 CR:1.0001410920 BCR:1.0001410920
2025_0_46   SR:0.007855 CR:1.0001410920 BCR:1.0001410920
2025_0_47   SR:0.007070 CR:1.0001410920 BCR:1.0001410920
2025_0_48   SR:0.006363 CR:1.0001410920 BCR:1.0001410920
2025_0_49   SR:0.005726 CR:1.0001410920 BCR:1.0001410920
2025_0_50   SR:0.005154 CR:1.0001410920 BCR:1.0001410920
2025_0_51   SR:0.004638 CR:1.0001410920 BCR:1.0001410920
2025_0_52   SR:0.004175 CR:1.0001410920 BCR:1.0001410920
2025_0_53   SR:0.003757 CR:1.0001410920 BCR:1.0001410920
2025_0_54   SR:0.003381 CR:1.0001410920 BCR:1.0001410920
2025_0_55   SR:0.003043 CR:1.0001410920 BCR:1.0001410920
2025_0_56   SR:0.002739 CR:1.0001410920 BCR:1.0001410920
2025_0_57   SR:0.002465 CR:1.0001410920 BCR:1.0001410920
2025_0_58   SR:0.002219 CR:1.0001410920 BCR:1.0001410920
2025_0_59   SR:0.001997 CR:1.0001410920 BCR:1.0001410920
2025_0_60   SR:0.001797 CR:1.0001410920 BCR:1.0001410920
2025_0_61   SR:0.001617 CR:1.0000043868 BCR:1.0000043868
2025_0_62   SR:0.001456 CR:1.0000043868 BCR:1.0000043868
2025_0_63   SR:0.001310 CR:1.0000043868 BCR:1.0000043868
2025_0_64   SR:0.001179 CR:1.0000043868 BCR:1.0000043868
2025_0_65   SR:0.001061 CR:1.0000043868 BCR:1.0000043868
2025_0_66   SR:0.000955 CR:1.0000043868 BCR:1.0000043868
2025_0_67   SR:0.000860 CR:1.0000043868 BCR:1.0000043868
2025_0_68   SR:0.000774 CR:1.0000043868 BCR:1.0000043868
2025_0_69   SR:0.000696 CR:1.0000043868 BCR:1.0000043868
2025_0_70   SR:0.000627 CR:1.0000043868 BCR:1.0000043868
2025_0_71   SR:0.000564 CR:1.0000043868 BCR:1.0000043868
2025_0_72   SR:0.000508 CR:1.0000043868 BCR:1.0000043868
2025_0_73   SR:0.000457 CR:1.0000043868 BCR:1.0000043868
2025_0_74   SR:0.000411 CR:1.0000043868 BCR:1.0000043868
2025_0_75   SR:0.000370 CR:1.0000043868 BCR:1.0000043868
2025_0_76   SR:0.000333 CR:1.0000043868 BCR:1.0000043868
2025_0_77   SR:0.000300 CR:1.0000043868 BCR:1.0000043868
2025_0_78   SR:0.000270 CR:1.0000043868 BCR:1.0000043868
2025_0_79   SR:0.000243 CR:1.0000043868 BCR:1.0000043868
2025_0_80   SR:0.000218 CR:1.0000043868 BCR:1.0000043868
2025_0_81   SR:0.000197 CR:1.0000043868 BCR:1.0000043868
2025_0_82   SR:0.000177 CR:1.0000043868 BCR:1.0000043868
2025_0_83   SR:0.000159 CR:1.0000043868 BCR:1.0000043868
2025_0_84   SR:0.000143 CR:1.0000043868 BCR:1.0000043868
2025_0_85   SR:0.000129 CR:1.0000043868 BCR:1.0000043868
2025_0_86   SR:0.000116 CR:1.0000043868 BCR:1.0000043868
2025_0_87   SR:0.000104 CR:1.0000043868 BCR:1.0000043868
2025_0_88   SR:0.000094 CR:1.0000043868 BCR:1.0000043868
2025_0_89   SR:0.000085 CR:1.0000043868 BCR:1.0000043868
2025_0_90   SR:0.000076 CR:1.0000043868 BCR:1.0000043868
2025_0_91   SR:0.000069 CR:1.0000043868 BCR:1.0000043868
2025_0_92   SR:0.000062 CR:1.0000003932 BCR:1.0000003932
2025_0_93   SR:0.000056 CR:1.0000003932 BCR:1.0000003932
2025_0_94   SR:0.000050 CR:1.0000003932 BCR:1.0000003932
2025_0_95   SR:0.000045 CR:1.0000003932 BCR:1.0000003932
2025_0_96   SR:0.000040 CR:1.0000003932 BCR:1.0000003932
2025_0_97   SR:0.000036 CR:1.0000003932 BCR:1.0000003932
2025_0_98   SR:0.000033 CR:1.0000003932 BCR:1.0000003932
2025_0_99   SR:0.000030 CR:1.0000003932 BCR:1.0000003932
2025_0_100  SR:0.000027 CR:1.0000003932 BCR:1.0000003932
2025_0_101  SR:0.000024 CR:1.0000003932 BCR:1.0000003932
2025_0_102  SR:0.000022 CR:1.0000003932 BCR:1.0000003932
2025_0_103  SR:0.000019 CR:1.0000003932 BCR:1.0000003932
2025_0_104  SR:0.000017 CR:1.0000003932 BCR:1.0000003932
2025_0_105  SR:0.000016 CR:1.0000003932 BCR:1.0000003932
2025_0_106  SR:0.000014 CR:1.0000003932 BCR:1.0000003932
2025_0_107  SR:0.000013 CR:1.0000003932 BCR:1.0000003932
2025_0_108  SR:0.000011 CR:1.0000003932 BCR:1.0000003932
2025_0_109  SR:0.000010 CR:1.0000003932 BCR:1.0000003932
2025_0_110  SR:0.000009 CR:1.0000003932 BCR:1.0000003932
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 31924, Actual GHG Offset Mg 31924
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046556
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.888886
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.064559
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046556 / 0.187088 (DELTA:0.140533)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.888886 / 0.748353 (DELTA:0.140533)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064559 / 0.064559 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62867 / $62867 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59784 / $59784 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64222 / $64222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58617 / $62867 R:0.932397
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59784 / $59784 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64222 / $64222 R:1.000000

cross subsidized price / cost ALT BEV                                 $62867 / $62867 R:1.000000
cross subsidized price / cost ALT ICE                                 $60085 / $60085 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59938 / $59938 R:1.000000
cross subsidized price / cost ALT pickup                              $64222 / $64222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60648 / $60648 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.140533, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2026  Iteration=0 Nissan
2026_0_0    SR:1.000000 CR:1.0011667013 BCR:1.0011667013
2026_0_1    SR:0.900000 CR:1.0011667013 BCR:1.0011667013
2026_0_2    SR:0.810000 CR:1.0011667013 BCR:1.0011667013
2026_0_3    SR:0.729000 CR:1.0011667013 BCR:1.0011667013
2026_0_4    SR:0.656100 CR:1.0011667013 BCR:1.0011667013
2026_0_5    SR:0.590490 CR:1.0011665821 BCR:1.0011665821
2026_0_6    SR:0.531441 CR:1.0011665821 BCR:1.0011665821
2026_0_7    SR:0.478297 CR:1.0011665821 BCR:1.0011665821
2026_0_8    SR:0.430467 CR:1.0011665821 BCR:1.0011665821
2026_0_9    SR:0.387420 CR:1.0011665821 BCR:1.0011665821
2026_0_10   SR:0.348678 CR:1.0011665821 BCR:1.0011665821
2026_0_11   SR:0.313811 CR:1.0011665821 BCR:1.0011665821
2026_0_12   SR:0.282430 CR:1.0011665821 BCR:1.0011665821
2026_0_13   SR:0.254187 CR:1.0011665821 BCR:1.0011665821
2026_0_14   SR:0.228768 CR:1.0011665821 BCR:1.0011665821
2026_0_15   SR:0.205891 CR:1.0011665821 BCR:1.0011665821
2026_0_16   SR:0.185302 CR:1.0011665821 BCR:1.0011665821
2026_0_17   SR:0.166772 CR:1.0011665821 BCR:1.0011665821
2026_0_18   SR:0.150095 CR:1.0008350611 BCR:1.0008350611
2026_0_19   SR:0.135085 CR:1.0000619888 BCR:1.0000619888
2026_0_20   SR:0.121577 CR:1.0000619888 BCR:1.0000619888
2026_0_21   SR:0.109419 CR:1.0000619888 BCR:1.0000619888
2026_0_22   SR:0.098477 CR:1.0000619888 BCR:1.0000619888
2026_0_23   SR:0.088629 CR:1.0000619888 BCR:1.0000619888
2026_0_24   SR:0.079766 CR:1.0000619888 BCR:1.0000619888
2026_0_25   SR:0.071790 CR:1.0000619888 BCR:1.0000619888
2026_0_26   SR:0.064611 CR:1.0000619888 BCR:1.0000619888
2026_0_27   SR:0.058150 CR:1.0000619888 BCR:1.0000619888
2026_0_28   SR:0.052335 CR:1.0000619888 BCR:1.0000619888
2026_0_29   SR:0.047101 CR:1.0000619888 BCR:1.0000619888
2026_0_30   SR:0.042391 CR:1.0000619888 BCR:1.0000619888
2026_0_31   SR:0.038152 CR:1.0000619888 BCR:1.0000619888
2026_0_32   SR:0.034337 CR:1.0000619888 BCR:1.0000619888
2026_0_33   SR:0.030903 CR:1.0000619888 BCR:1.0000619888
2026_0_34   SR:0.027813 CR:1.0000619888 BCR:1.0000619888
2026_0_35   SR:0.025032 CR:1.0000619888 BCR:1.0000619888
2026_0_36   SR:0.022528 CR:1.0000619888 BCR:1.0000619888
2026_0_37   SR:0.020276 CR:1.0000619888 BCR:1.0000619888
2026_0_38   SR:0.018248 CR:1.0000619888 BCR:1.0000619888
2026_0_39   SR:0.016423 CR:1.0000619888 BCR:1.0000619888
2026_0_40   SR:0.014781 CR:1.0000619888 BCR:1.0000619888
2026_0_41   SR:0.013303 CR:1.0000619888 BCR:1.0000619888
2026_0_42   SR:0.011973 CR:1.0000619888 BCR:1.0000619888
2026_0_43   SR:0.010775 CR:1.0000184774 BCR:1.0000184774
2026_0_44   SR:0.009698 CR:1.0000184774 BCR:1.0000184774
2026_0_45   SR:0.008728 CR:1.0000184774 BCR:1.0000184774
2026_0_46   SR:0.007855 CR:1.0000184774 BCR:1.0000184774
2026_0_47   SR:0.007070 CR:1.0000184774 BCR:1.0000184774
2026_0_48   SR:0.006363 CR:0.9999820590 BCR:0.9999820590
2026_0_49   SR:0.005726 CR:0.9999820590 BCR:0.9999820590
2026_0_50   SR:0.005154 CR:0.9999820590 BCR:0.9999820590
2026_0_51   SR:0.004638 CR:0.9999820590 BCR:0.9999820590
2026_0_52   SR:0.004175 CR:0.9999820590 BCR:0.9999820590
2026_0_53   SR:0.003757 CR:0.9999820590 BCR:0.9999820590
2026_0_54   SR:0.003381 CR:0.9999820590 BCR:0.9999820590
2026_0_55   SR:0.003043 CR:0.9999820590 BCR:0.9999820590
2026_0_56   SR:0.002739 CR:0.9999977946 BCR:0.9999977946
2026_0_57   SR:0.002465 CR:0.9999977946 BCR:0.9999977946
2026_0_58   SR:0.002219 CR:0.9999977946 BCR:0.9999977946
2026_0_59   SR:0.001997 CR:0.9999977946 BCR:0.9999977946
2026_0_60   SR:0.001797 CR:0.9999977946 BCR:0.9999977946
2026_0_61   SR:0.001617 CR:0.9999977946 BCR:0.9999977946
2026_0_62   SR:0.001456 CR:0.9999977946 BCR:0.9999977946
2026_0_63   SR:0.001310 CR:0.9999977946 BCR:0.9999977946
2026_0_64   SR:0.001179 CR:0.9999977946 BCR:0.9999977946
2026_0_65   SR:0.001061 CR:0.9999977946 BCR:0.9999977946
2026_0_66   SR:0.000955 CR:0.9999977946 BCR:0.9999977946
2026_0_67   SR:0.000860 CR:0.9999977946 BCR:0.9999977946
2026_0_68   SR:0.000774 CR:0.9999977946 BCR:0.9999977946
2026_0_69   SR:0.000696 CR:0.9999977946 BCR:0.9999977946
2026_0_70   SR:0.000627 CR:0.9999994040 BCR:0.9999994040
2026_0_71   SR:0.000564 CR:0.9999994040 BCR:0.9999994040
2026_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2026_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2026_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2026_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2026_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2026_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2026_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2026_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2026_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2026_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2026_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2026_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2026_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2026_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2026_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2026_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2026_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2026_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2026_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2026_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2026_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2026_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2026_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2026_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2026_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2026_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2026_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2026_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2026_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2026_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2026_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2026_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2026_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2026_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2026_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2026_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2026_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2026_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 82803, Actual GHG Offset Mg 82804
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.156185
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.779169
2026 producer_abs_share_frac_pickup.BEV           = 0.000606
2026 producer_abs_share_frac_pickup.ICE           = 0.064041
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.156185 / 0.233622 (DELTA:0.077437)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.779169 / 0.701732 (DELTA:0.077437)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000606 / 0.010573 (DELTA:0.009967)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064041 / 0.054074 (DELTA:0.009967)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62579 / $62579 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59710 / $59710 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71663 / $71663 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63386 / $63386 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58079 / $62579 R:0.928092
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59710 / $59710 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67163 / $71663 R:0.937206
modified cross subsidized price / cost ALT pickup.ICE                 $63386 / $63386 R:1.000000

cross subsidized price / cost ALT BEV                                 $62615 / $62615 R:1.000000
cross subsidized price / cost ALT ICE                                 $59989 / $59989 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60189 / $60189 R:1.000000
cross subsidized price / cost ALT pickup                              $63463 / $63463 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60705 / $60705 R:1.000000

2026_0_0  SCORE:0.002730, CE:0.077437, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2027  Iteration=0 Nissan
2027_0_0    SR:1.000000 CR:1.0045661926 BCR:1.0045661926
2027_0_1    SR:0.900000 CR:1.0045661926 BCR:1.0045661926
2027_0_2    SR:0.810000 CR:1.0045661926 BCR:1.0045661926
2027_0_3    SR:0.729000 CR:1.0045661926 BCR:1.0045661926
2027_0_4    SR:0.656100 CR:1.0045661926 BCR:1.0045661926
2027_0_5    SR:0.590490 CR:1.0045661926 BCR:1.0045661926
2027_0_6    SR:0.531441 CR:1.0045661926 BCR:1.0045661926
2027_0_7    SR:0.478297 CR:1.0045661926 BCR:1.0045661926
2027_0_8    SR:0.430467 CR:1.0045661926 BCR:1.0045661926
2027_0_9    SR:0.387420 CR:1.0045661926 BCR:1.0045661926
2027_0_10   SR:0.348678 CR:1.0045661926 BCR:1.0045661926
2027_0_11   SR:0.313811 CR:1.0045661926 BCR:1.0045661926
2027_0_12   SR:0.282430 CR:1.0045661926 BCR:1.0045661926
2027_0_13   SR:0.254187 CR:1.0045661926 BCR:1.0045661926
2027_0_14   SR:0.228768 CR:1.0026997328 BCR:1.0026997328
2027_0_15   SR:0.205891 CR:0.9986727834 BCR:0.9986727834
2027_0_16   SR:0.185302 CR:0.9986727834 BCR:0.9986727834
2027_0_17   SR:0.166772 CR:0.9986727834 BCR:0.9986727834
2027_0_18   SR:0.150095 CR:0.9986727834 BCR:0.9986727834
2027_0_19   SR:0.135085 CR:0.9986727834 BCR:0.9986727834
2027_0_20   SR:0.121577 CR:1.0012835264 BCR:1.0012835264
2027_0_21   SR:0.109419 CR:1.0012835264 BCR:1.0012835264
2027_0_22   SR:0.098477 CR:1.0012835264 BCR:1.0012835264
2027_0_23   SR:0.088629 CR:1.0012835264 BCR:1.0012835264
2027_0_24   SR:0.079766 CR:1.0012835264 BCR:1.0012835264
2027_0_25   SR:0.071790 CR:1.0012835264 BCR:1.0012835264
2027_0_26   SR:0.064611 CR:1.0012835264 BCR:1.0012835264
2027_0_27   SR:0.058150 CR:1.0012835264 BCR:1.0012835264
2027_0_28   SR:0.052335 CR:1.0012835264 BCR:1.0012835264
2027_0_29   SR:0.047101 CR:1.0012835264 BCR:1.0012835264
2027_0_30   SR:0.042391 CR:1.0012835264 BCR:1.0012835264
2027_0_31   SR:0.038152 CR:1.0012835264 BCR:1.0012835264
2027_0_32   SR:0.034337 CR:1.0012835264 BCR:1.0012835264
2027_0_33   SR:0.030903 CR:1.0012835264 BCR:1.0012835264
2027_0_34   SR:0.027813 CR:1.0011955500 BCR:1.0011955500
2027_0_35   SR:0.025032 CR:1.0011955500 BCR:1.0011955500
2027_0_36   SR:0.022528 CR:1.0011955500 BCR:1.0011955500
2027_0_37   SR:0.020276 CR:1.0005999804 BCR:1.0005999804
2027_0_38   SR:0.018248 CR:1.0004160404 BCR:1.0004160404
2027_0_39   SR:0.016423 CR:1.0002504587 BCR:1.0002504587
2027_0_40   SR:0.014781 CR:1.0001015663 BCR:1.0001015663
2027_0_41   SR:0.013303 CR:1.0001015663 BCR:1.0001015663
2027_0_42   SR:0.011973 CR:1.0001015663 BCR:1.0001015663
2027_0_43   SR:0.010775 CR:1.0000699759 BCR:1.0000699759
2027_0_44   SR:0.009698 CR:1.0000699759 BCR:1.0000699759
2027_0_45   SR:0.008728 CR:1.0000699759 BCR:1.0000699759
2027_0_46   SR:0.007855 CR:1.0000699759 BCR:1.0000699759
2027_0_47   SR:0.007070 CR:1.0000699759 BCR:1.0000699759
2027_0_48   SR:0.006363 CR:1.0000699759 BCR:1.0000699759
2027_0_49   SR:0.005726 CR:1.0000699759 BCR:1.0000699759
2027_0_50   SR:0.005154 CR:1.0000699759 BCR:1.0000699759
2027_0_51   SR:0.004638 CR:1.0000699759 BCR:1.0000699759
2027_0_52   SR:0.004175 CR:1.0000699759 BCR:1.0000699759
2027_0_53   SR:0.003757 CR:1.0000699759 BCR:1.0000699759
2027_0_54   SR:0.003381 CR:1.0000699759 BCR:1.0000699759
2027_0_55   SR:0.003043 CR:1.0000699759 BCR:1.0000699759
2027_0_56   SR:0.002739 CR:1.0000663996 BCR:1.0000663996
2027_0_57   SR:0.002465 CR:1.0000623465 BCR:1.0000623465
2027_0_58   SR:0.002219 CR:1.0000599623 BCR:1.0000599623
2027_0_59   SR:0.001997 CR:1.0000566244 BCR:1.0000566244
2027_0_60   SR:0.001797 CR:1.0000566244 BCR:1.0000566244
2027_0_61   SR:0.001617 CR:1.0000404119 BCR:1.0000404119
2027_0_62   SR:0.001456 CR:1.0000404119 BCR:1.0000404119
2027_0_63   SR:0.001310 CR:1.0000404119 BCR:1.0000404119
2027_0_64   SR:0.001179 CR:1.0000005960 BCR:1.0000005960
2027_0_65   SR:0.001061 CR:1.0000005960 BCR:1.0000005960
2027_0_66   SR:0.000955 CR:1.0000005960 BCR:1.0000005960
2027_0_67   SR:0.000860 CR:1.0000005960 BCR:1.0000005960
2027_0_68   SR:0.000774 CR:1.0000005960 BCR:1.0000005960
2027_0_69   SR:0.000696 CR:1.0000005960 BCR:1.0000005960
2027_0_70   SR:0.000627 CR:1.0000005960 BCR:1.0000005960
2027_0_71   SR:0.000564 CR:1.0000005960 BCR:1.0000005960
2027_0_72   SR:0.000508 CR:1.0000005960 BCR:1.0000005960
2027_0_73   SR:0.000457 CR:1.0000005960 BCR:1.0000005960
2027_0_74   SR:0.000411 CR:1.0000005960 BCR:1.0000005960
2027_0_75   SR:0.000370 CR:1.0000005960 BCR:1.0000005960
2027_0_76   SR:0.000333 CR:1.0000005960 BCR:1.0000005960
2027_0_77   SR:0.000300 CR:1.0000005960 BCR:1.0000005960
2027_0_78   SR:0.000270 CR:1.0000005960 BCR:1.0000005960
2027_0_79   SR:0.000243 CR:1.0000005960 BCR:1.0000005960
2027_0_80   SR:0.000218 CR:1.0000005960 BCR:1.0000005960
2027_0_81   SR:0.000197 CR:1.0000005960 BCR:1.0000005960
2027_0_82   SR:0.000177 CR:1.0000005960 BCR:1.0000005960
2027_0_83   SR:0.000159 CR:1.0000005960 BCR:1.0000005960
2027_0_84   SR:0.000143 CR:1.0000005960 BCR:1.0000005960
2027_0_85   SR:0.000129 CR:1.0000005960 BCR:1.0000005960
2027_0_86   SR:0.000116 CR:1.0000005960 BCR:1.0000005960
2027_0_87   SR:0.000104 CR:1.0000005960 BCR:1.0000005960
2027_0_88   SR:0.000094 CR:1.0000005960 BCR:1.0000005960
2027_0_89   SR:0.000085 CR:1.0000005960 BCR:1.0000005960
2027_0_90   SR:0.000076 CR:1.0000005960 BCR:1.0000005960
2027_0_91   SR:0.000069 CR:1.0000005960 BCR:1.0000005960
2027_0_92   SR:0.000062 CR:1.0000005960 BCR:1.0000005960
2027_0_93   SR:0.000056 CR:1.0000005960 BCR:1.0000005960
2027_0_94   SR:0.000050 CR:1.0000005960 BCR:1.0000005960
2027_0_95   SR:0.000045 CR:1.0000005960 BCR:1.0000005960
2027_0_96   SR:0.000040 CR:1.0000005960 BCR:1.0000005960
2027_0_97   SR:0.000036 CR:1.0000005960 BCR:1.0000005960
2027_0_98   SR:0.000033 CR:1.0000005960 BCR:1.0000005960
2027_0_99   SR:0.000030 CR:1.0000005960 BCR:1.0000005960
2027_0_100  SR:0.000027 CR:1.0000005960 BCR:1.0000005960
2027_0_101  SR:0.000024 CR:1.0000005960 BCR:1.0000005960
2027_0_102  SR:0.000022 CR:1.0000005960 BCR:1.0000005960
2027_0_103  SR:0.000019 CR:1.0000005960 BCR:1.0000005960
2027_0_104  SR:0.000017 CR:1.0000005960 BCR:1.0000005960
2027_0_105  SR:0.000016 CR:1.0000005960 BCR:1.0000005960
2027_0_106  SR:0.000014 CR:1.0000005960 BCR:1.0000005960
2027_0_107  SR:0.000013 CR:0.9999998212 BCR:0.9999998212
2027_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2027_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2027_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 114539, Actual GHG Offset Mg 114539
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.233629
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.702022
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.064349
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.233629 / 0.335043 (DELTA:0.101414)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.702022 / 0.600608 (DELTA:0.101414)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013473 (DELTA:0.013473)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064349 / 0.050876 (DELTA:0.013473)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60698 / $60698 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59636 / $59636 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68396 / $68396 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63305 / $63305 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55948 / $60698 R:0.921744
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59636 / $59636 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $63646 / $68396 R:0.930552
modified cross subsidized price / cost ALT pickup.ICE                 $63305 / $63305 R:1.000000

cross subsidized price / cost ALT BEV                                 $60721 / $60721 R:1.000000
cross subsidized price / cost ALT ICE                                 $59944 / $59944 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59901 / $59901 R:1.000000
cross subsidized price / cost ALT pickup                              $63390 / $63390 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60297 / $60297 R:1.000000

2027_0_0  SCORE:0.003690, CE:0.101414, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2028  Iteration=0 Nissan
2028_0_0    SR:1.000000 CR:1.0001714230 BCR:1.0001714230
2028_0_1    SR:0.900000 CR:1.0001714230 BCR:1.0001714230
2028_0_2    SR:0.810000 CR:1.0001714230 BCR:1.0001714230
2028_0_3    SR:0.729000 CR:1.0001714230 BCR:1.0001714230
2028_0_4    SR:0.656100 CR:1.0001714230 BCR:1.0001714230
2028_0_5    SR:0.590490 CR:1.0001714230 BCR:1.0001714230
2028_0_6    SR:0.531441 CR:1.0001714230 BCR:1.0001714230
2028_0_7    SR:0.478297 CR:1.0001714230 BCR:1.0001714230
2028_0_8    SR:0.430467 CR:1.0001714230 BCR:1.0001714230
2028_0_9    SR:0.387420 CR:1.0001714230 BCR:1.0001714230
2028_0_10   SR:0.348678 CR:1.0001714230 BCR:1.0001714230
2028_0_11   SR:0.313811 CR:1.0001714230 BCR:1.0001714230
2028_0_12   SR:0.282430 CR:1.0001714230 BCR:1.0001714230
2028_0_13   SR:0.254187 CR:1.0001714230 BCR:1.0001714230
2028_0_14   SR:0.228768 CR:1.0001714230 BCR:1.0001714230
2028_0_15   SR:0.205891 CR:1.0001714230 BCR:1.0001714230
2028_0_16   SR:0.185302 CR:1.0001714230 BCR:1.0001714230
2028_0_17   SR:0.166772 CR:1.0001714230 BCR:1.0001714230
2028_0_18   SR:0.150095 CR:1.0001714230 BCR:1.0001714230
2028_0_19   SR:0.135085 CR:1.0001714230 BCR:1.0001714230
2028_0_20   SR:0.121577 CR:1.0001714230 BCR:1.0001714230
2028_0_21   SR:0.109419 CR:1.0001714230 BCR:1.0001714230
2028_0_22   SR:0.098477 CR:1.0000379086 BCR:1.0000379086
2028_0_23   SR:0.088629 CR:1.0000379086 BCR:1.0000379086
2028_0_24   SR:0.079766 CR:1.0000379086 BCR:1.0000379086
2028_0_25   SR:0.071790 CR:1.0000379086 BCR:1.0000379086
2028_0_26   SR:0.064611 CR:1.0000379086 BCR:1.0000379086
2028_0_27   SR:0.058150 CR:1.0000379086 BCR:1.0000379086
2028_0_28   SR:0.052335 CR:1.0000379086 BCR:1.0000379086
2028_0_29   SR:0.047101 CR:1.0000379086 BCR:1.0000379086
2028_0_30   SR:0.042391 CR:1.0000379086 BCR:1.0000379086
2028_0_31   SR:0.038152 CR:1.0000379086 BCR:1.0000379086
2028_0_32   SR:0.034337 CR:1.0000379086 BCR:1.0000379086
2028_0_33   SR:0.030903 CR:1.0000379086 BCR:1.0000379086
2028_0_34   SR:0.027813 CR:1.0000379086 BCR:1.0000379086
2028_0_35   SR:0.025032 CR:1.0000379086 BCR:1.0000379086
2028_0_36   SR:0.022528 CR:1.0000199080 BCR:1.0000199080
2028_0_37   SR:0.020276 CR:1.0000199080 BCR:1.0000199080
2028_0_38   SR:0.018248 CR:1.0000108480 BCR:1.0000108480
2028_0_39   SR:0.016423 CR:1.0000108480 BCR:1.0000108480
2028_0_40   SR:0.014781 CR:1.0000108480 BCR:1.0000108480
2028_0_41   SR:0.013303 CR:1.0000108480 BCR:1.0000108480
2028_0_42   SR:0.011973 CR:1.0000108480 BCR:1.0000108480
2028_0_43   SR:0.010775 CR:1.0000108480 BCR:1.0000108480
2028_0_44   SR:0.009698 CR:1.0000108480 BCR:1.0000108480
2028_0_45   SR:0.008728 CR:1.0000108480 BCR:1.0000108480
2028_0_46   SR:0.007855 CR:1.0000108480 BCR:1.0000108480
2028_0_47   SR:0.007070 CR:1.0000108480 BCR:1.0000108480
2028_0_48   SR:0.006363 CR:1.0000108480 BCR:1.0000108480
2028_0_49   SR:0.005726 CR:1.0000108480 BCR:1.0000108480
2028_0_50   SR:0.005154 CR:1.0000108480 BCR:1.0000108480
2028_0_51   SR:0.004638 CR:1.0000098944 BCR:1.0000098944
2028_0_52   SR:0.004175 CR:1.0000098944 BCR:1.0000098944
2028_0_53   SR:0.003757 CR:1.0000098944 BCR:1.0000098944
2028_0_54   SR:0.003381 CR:1.0000098944 BCR:1.0000098944
2028_0_55   SR:0.003043 CR:1.0000098944 BCR:1.0000098944
2028_0_56   SR:0.002739 CR:1.0000098944 BCR:1.0000098944
2028_0_57   SR:0.002465 CR:1.0000098944 BCR:1.0000098944
2028_0_58   SR:0.002219 CR:1.0000098944 BCR:1.0000098944
2028_0_59   SR:0.001997 CR:1.0000098944 BCR:1.0000098944
2028_0_60   SR:0.001797 CR:1.0000098944 BCR:1.0000098944
2028_0_61   SR:0.001617 CR:1.0000098944 BCR:1.0000098944
2028_0_62   SR:0.001456 CR:1.0000098944 BCR:1.0000098944
2028_0_63   SR:0.001310 CR:1.0000098944 BCR:1.0000098944
2028_0_64   SR:0.001179 CR:1.0000098944 BCR:1.0000098944
2028_0_65   SR:0.001061 CR:1.0000098944 BCR:1.0000098944
2028_0_66   SR:0.000955 CR:1.0000098944 BCR:1.0000098944
2028_0_67   SR:0.000860 CR:1.0000098944 BCR:1.0000098944
2028_0_68   SR:0.000774 CR:1.0000098944 BCR:1.0000098944
2028_0_69   SR:0.000696 CR:1.0000019073 BCR:1.0000019073
2028_0_70   SR:0.000627 CR:1.0000019073 BCR:1.0000019073
2028_0_71   SR:0.000564 CR:1.0000019073 BCR:1.0000019073
2028_0_72   SR:0.000508 CR:1.0000019073 BCR:1.0000019073
2028_0_73   SR:0.000457 CR:1.0000019073 BCR:1.0000019073
2028_0_74   SR:0.000411 CR:1.0000019073 BCR:1.0000019073
2028_0_75   SR:0.000370 CR:1.0000019073 BCR:1.0000019073
2028_0_76   SR:0.000333 CR:1.0000019073 BCR:1.0000019073
2028_0_77   SR:0.000300 CR:1.0000019073 BCR:1.0000019073
2028_0_78   SR:0.000270 CR:1.0000019073 BCR:1.0000019073
2028_0_79   SR:0.000243 CR:1.0000019073 BCR:1.0000019073
2028_0_80   SR:0.000218 CR:1.0000019073 BCR:1.0000019073
2028_0_81   SR:0.000197 CR:1.0000019073 BCR:1.0000019073
2028_0_82   SR:0.000177 CR:1.0000019073 BCR:1.0000019073
2028_0_83   SR:0.000159 CR:1.0000019073 BCR:1.0000019073
2028_0_84   SR:0.000143 CR:1.0000019073 BCR:1.0000019073
2028_0_85   SR:0.000129 CR:1.0000019073 BCR:1.0000019073
2028_0_86   SR:0.000116 CR:1.0000019073 BCR:1.0000019073
2028_0_87   SR:0.000104 CR:1.0000019073 BCR:1.0000019073
2028_0_88   SR:0.000094 CR:1.0000019073 BCR:1.0000019073
2028_0_89   SR:0.000085 CR:1.0000019073 BCR:1.0000019073
2028_0_90   SR:0.000076 CR:1.0000019073 BCR:1.0000019073
2028_0_91   SR:0.000069 CR:1.0000019073 BCR:1.0000019073
2028_0_92   SR:0.000062 CR:1.0000019073 BCR:1.0000019073
2028_0_93   SR:0.000056 CR:1.0000019073 BCR:1.0000019073
2028_0_94   SR:0.000050 CR:1.0000019073 BCR:1.0000019073
2028_0_95   SR:0.000045 CR:1.0000019073 BCR:1.0000019073
2028_0_96   SR:0.000040 CR:1.0000019073 BCR:1.0000019073
2028_0_97   SR:0.000036 CR:1.0000019073 BCR:1.0000019073
2028_0_98   SR:0.000033 CR:1.0000019073 BCR:1.0000019073
2028_0_99   SR:0.000030 CR:1.0000019073 BCR:1.0000019073
2028_0_100  SR:0.000027 CR:1.0000019073 BCR:1.0000019073
2028_0_101  SR:0.000024 CR:1.0000019073 BCR:1.0000019073
2028_0_102  SR:0.000022 CR:1.0000019073 BCR:1.0000019073
2028_0_103  SR:0.000019 CR:1.0000019073 BCR:1.0000019073
2028_0_104  SR:0.000017 CR:1.0000019073 BCR:1.0000019073
2028_0_105  SR:0.000016 CR:1.0000004768 BCR:1.0000004768
2028_0_106  SR:0.000014 CR:1.0000004768 BCR:1.0000004768
2028_0_107  SR:0.000013 CR:1.0000004768 BCR:1.0000004768
2028_0_108  SR:0.000011 CR:1.0000004768 BCR:1.0000004768
2028_0_109  SR:0.000010 CR:1.0000004768 BCR:1.0000004768
2028_0_110  SR:0.000009 CR:1.0000004768 BCR:1.0000004768
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 5609, Actual GHG Offset Mg 5609
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.052163
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.883193
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.064643
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.052163 / 0.409525 (DELTA:0.357361)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.883193 / 0.525832 (DELTA:0.357361)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.012929 (DELTA:0.012929)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064643 / 0.051715 (DELTA:0.012929)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59702 / $59702 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59564 / $59564 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66767 / $66767 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63226 / $63226 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54702 / $59702 R:0.916252
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59564 / $59564 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61767 / $66767 R:0.925113
modified cross subsidized price / cost ALT pickup.ICE                 $63226 / $63226 R:1.000000

cross subsidized price / cost ALT BEV                                 $59805 / $59805 R:1.000000
cross subsidized price / cost ALT ICE                                 $59814 / $59814 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59572 / $59572 R:1.000000
cross subsidized price / cost ALT pickup                              $63308 / $63308 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59903 / $59903 R:1.000000

2028_0_0  SCORE:0.003541, CE:0.357361, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2029  Iteration=0 Nissan
2029_0_0    SR:1.000000 CR:0.9997955561 BCR:0.9997955561
2029_0_1    SR:0.900000 CR:0.9997955561 BCR:0.9997955561
2029_0_2    SR:0.810000 CR:0.9997955561 BCR:0.9997955561
2029_0_3    SR:0.729000 CR:0.9997955561 BCR:0.9997955561
2029_0_4    SR:0.656100 CR:0.9997955561 BCR:0.9997955561
2029_0_5    SR:0.590490 CR:0.9997955561 BCR:0.9997955561
2029_0_6    SR:0.531441 CR:0.9997955561 BCR:0.9997955561
2029_0_7    SR:0.478297 CR:0.9997955561 BCR:0.9997955561
2029_0_8    SR:0.430467 CR:0.9997955561 BCR:0.9997955561
2029_0_9    SR:0.387420 CR:0.9997955561 BCR:0.9997955561
2029_0_10   SR:0.348678 CR:0.9997955561 BCR:0.9997955561
2029_0_11   SR:0.313811 CR:0.9997955561 BCR:0.9997955561
2029_0_12   SR:0.282430 CR:0.9997955561 BCR:0.9997955561
2029_0_13   SR:0.254187 CR:0.9997955561 BCR:0.9997955561
2029_0_14   SR:0.228768 CR:0.9997955561 BCR:0.9997955561
2029_0_15   SR:0.205891 CR:0.9997955561 BCR:0.9997955561
2029_0_16   SR:0.185302 CR:0.9997955561 BCR:0.9997955561
2029_0_17   SR:0.166772 CR:0.9997955561 BCR:0.9997955561
2029_0_18   SR:0.150095 CR:0.9997955561 BCR:0.9997955561
2029_0_19   SR:0.135085 CR:0.9997955561 BCR:0.9997955561
2029_0_20   SR:0.121577 CR:0.9997955561 BCR:0.9997955561
2029_0_21   SR:0.109419 CR:0.9997955561 BCR:0.9997955561
2029_0_22   SR:0.098477 CR:0.9997955561 BCR:0.9997955561
2029_0_23   SR:0.088629 CR:0.9997955561 BCR:0.9997955561
2029_0_24   SR:0.079766 CR:0.9997955561 BCR:0.9997955561
2029_0_25   SR:0.071790 CR:0.9997955561 BCR:0.9997955561
2029_0_26   SR:0.064611 CR:0.9997955561 BCR:0.9997955561
2029_0_27   SR:0.058150 CR:0.9997955561 BCR:0.9997955561
2029_0_28   SR:0.052335 CR:0.9997955561 BCR:0.9997955561
2029_0_29   SR:0.047101 CR:0.9997955561 BCR:0.9997955561
2029_0_30   SR:0.042391 CR:0.9997955561 BCR:0.9997955561
2029_0_31   SR:0.038152 CR:0.9997955561 BCR:0.9997955561
2029_0_32   SR:0.034337 CR:0.9997955561 BCR:0.9997955561
2029_0_33   SR:0.030903 CR:0.9997955561 BCR:0.9997955561
2029_0_34   SR:0.027813 CR:0.9997955561 BCR:0.9997955561
2029_0_35   SR:0.025032 CR:0.9997955561 BCR:0.9997955561
2029_0_36   SR:0.022528 CR:1.0001754761 BCR:1.0001754761
2029_0_37   SR:0.020276 CR:1.0001754761 BCR:1.0001754761
2029_0_38   SR:0.018248 CR:1.0001277924 BCR:1.0001277924
2029_0_39   SR:0.016423 CR:1.0001277924 BCR:1.0001277924
2029_0_40   SR:0.014781 CR:1.0001277924 BCR:1.0001277924
2029_0_41   SR:0.013303 CR:1.0001277924 BCR:1.0001277924
2029_0_42   SR:0.011973 CR:1.0001277924 BCR:1.0001277924
2029_0_43   SR:0.010775 CR:1.0001277924 BCR:1.0001277924
2029_0_44   SR:0.009698 CR:1.0001277924 BCR:1.0001277924
2029_0_45   SR:0.008728 CR:1.0001277924 BCR:1.0001277924
2029_0_46   SR:0.007855 CR:1.0001277924 BCR:1.0001277924
2029_0_47   SR:0.007070 CR:1.0001277924 BCR:1.0001277924
2029_0_48   SR:0.006363 CR:1.0001277924 BCR:1.0001277924
2029_0_49   SR:0.005726 CR:1.0001277924 BCR:1.0001277924
2029_0_50   SR:0.005154 CR:1.0001277924 BCR:1.0001277924
2029_0_51   SR:0.004638 CR:1.0001277924 BCR:1.0001277924
2029_0_52   SR:0.004175 CR:1.0001277924 BCR:1.0001277924
2029_0_53   SR:0.003757 CR:1.0001277924 BCR:1.0001277924
2029_0_54   SR:0.003381 CR:1.0000959635 BCR:1.0000959635
2029_0_55   SR:0.003043 CR:1.0000659227 BCR:1.0000659227
2029_0_56   SR:0.002739 CR:1.0000389814 BCR:1.0000389814
2029_0_57   SR:0.002465 CR:1.0000145435 BCR:1.0000145435
2029_0_58   SR:0.002219 CR:1.0000145435 BCR:1.0000145435
2029_0_59   SR:0.001997 CR:1.0000145435 BCR:1.0000145435
2029_0_60   SR:0.001797 CR:1.0000145435 BCR:1.0000145435
2029_0_61   SR:0.001617 CR:1.0000145435 BCR:1.0000145435
2029_0_62   SR:0.001456 CR:1.0000145435 BCR:1.0000145435
2029_0_63   SR:0.001310 CR:1.0000145435 BCR:1.0000145435
2029_0_64   SR:0.001179 CR:1.0000145435 BCR:1.0000145435
2029_0_65   SR:0.001061 CR:1.0000145435 BCR:1.0000145435
2029_0_66   SR:0.000955 CR:1.0000145435 BCR:1.0000145435
2029_0_67   SR:0.000860 CR:1.0000145435 BCR:1.0000145435
2029_0_68   SR:0.000774 CR:1.0000145435 BCR:1.0000145435
2029_0_69   SR:0.000696 CR:1.0000145435 BCR:1.0000145435
2029_0_70   SR:0.000627 CR:1.0000145435 BCR:1.0000145435
2029_0_71   SR:0.000564 CR:1.0000145435 BCR:1.0000145435
2029_0_72   SR:0.000508 CR:1.0000145435 BCR:1.0000145435
2029_0_73   SR:0.000457 CR:1.0000133514 BCR:1.0000133514
2029_0_74   SR:0.000411 CR:1.0000133514 BCR:1.0000133514
2029_0_75   SR:0.000370 CR:1.0000133514 BCR:1.0000133514
2029_0_76   SR:0.000333 CR:1.0000133514 BCR:1.0000133514
2029_0_77   SR:0.000300 CR:1.0000133514 BCR:1.0000133514
2029_0_78   SR:0.000270 CR:1.0000133514 BCR:1.0000133514
2029_0_79   SR:0.000243 CR:1.0000133514 BCR:1.0000133514
2029_0_80   SR:0.000218 CR:1.0000051260 BCR:1.0000051260
2029_0_81   SR:0.000197 CR:1.0000039339 BCR:1.0000039339
2029_0_82   SR:0.000177 CR:1.0000039339 BCR:1.0000039339
2029_0_83   SR:0.000159 CR:1.0000039339 BCR:1.0000039339
2029_0_84   SR:0.000143 CR:1.0000039339 BCR:1.0000039339
2029_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2029_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2029_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2029_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2029_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2029_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2029_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2029_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2029_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2029_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -18709, Actual GHG Offset Mg -18708
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.011744
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.923449
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.064806
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.011744 / 0.239193 (DELTA:0.227449)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.923449 / 0.696001 (DELTA:0.227449)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.012961 (DELTA:0.012961)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064806 / 0.051845 (DELTA:0.012961)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58976 / $58976 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59493 / $59493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65600 / $65600 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63148 / $63148 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53726 / $58976 R:0.910982
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59493 / $59493 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60350 / $65600 R:0.919970
modified cross subsidized price / cost ALT pickup.ICE                 $63148 / $63148 R:1.000000

cross subsidized price / cost ALT BEV                                 $59422 / $59422 R:1.000000
cross subsidized price / cost ALT ICE                                 $59733 / $59733 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59487 / $59487 R:1.000000
cross subsidized price / cost ALT pickup                              $63229 / $63229 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59638 / $59638 R:1.000000

2029_0_0  SCORE:0.003550, CE:0.227449, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2030  Iteration=0 Nissan
2030_0_0    SR:1.000000 CR:1.0004568937 BCR:1.0004568937
2030_0_1    SR:0.900000 CR:1.0004568937 BCR:1.0004568937
2030_0_2    SR:0.810000 CR:1.0004568937 BCR:1.0004568937
2030_0_3    SR:0.729000 CR:1.0004568937 BCR:1.0004568937
2030_0_4    SR:0.656100 CR:1.0004568937 BCR:1.0004568937
2030_0_5    SR:0.590490 CR:1.0004568937 BCR:1.0004568937
2030_0_6    SR:0.531441 CR:1.0004568937 BCR:1.0004568937
2030_0_7    SR:0.478297 CR:1.0004568937 BCR:1.0004568937
2030_0_8    SR:0.430467 CR:1.0004568937 BCR:1.0004568937
2030_0_9    SR:0.387420 CR:1.0004568937 BCR:1.0004568937
2030_0_10   SR:0.348678 CR:1.0004568937 BCR:1.0004568937
2030_0_11   SR:0.313811 CR:1.0004568937 BCR:1.0004568937
2030_0_12   SR:0.282430 CR:1.0004568937 BCR:1.0004568937
2030_0_13   SR:0.254187 CR:1.0004568937 BCR:1.0004568937
2030_0_14   SR:0.228768 CR:1.0004568937 BCR:1.0004568937
2030_0_15   SR:0.205891 CR:1.0004568937 BCR:1.0004568937
2030_0_16   SR:0.185302 CR:1.0004568937 BCR:1.0004568937
2030_0_17   SR:0.166772 CR:1.0004568937 BCR:1.0004568937
2030_0_18   SR:0.150095 CR:1.0001564512 BCR:1.0001564512
2030_0_19   SR:0.135085 CR:1.0001150125 BCR:1.0001150125
2030_0_20   SR:0.121577 CR:1.0001150125 BCR:1.0001150125
2030_0_21   SR:0.109419 CR:1.0000202197 BCR:1.0000202197
2030_0_22   SR:0.098477 CR:1.0000202197 BCR:1.0000202197
2030_0_23   SR:0.088629 CR:1.0000202197 BCR:1.0000202197
2030_0_24   SR:0.079766 CR:1.0000202197 BCR:1.0000202197
2030_0_25   SR:0.071790 CR:1.0000202197 BCR:1.0000202197
2030_0_26   SR:0.064611 CR:1.0000202197 BCR:1.0000202197
2030_0_27   SR:0.058150 CR:1.0000202197 BCR:1.0000202197
2030_0_28   SR:0.052335 CR:1.0000202197 BCR:1.0000202197
2030_0_29   SR:0.047101 CR:1.0000202197 BCR:1.0000202197
2030_0_30   SR:0.042391 CR:1.0000202197 BCR:1.0000202197
2030_0_31   SR:0.038152 CR:1.0000161437 BCR:1.0000161437
2030_0_32   SR:0.034337 CR:1.0000161437 BCR:1.0000161437
2030_0_33   SR:0.030903 CR:1.0000071437 BCR:1.0000071437
2030_0_34   SR:0.027813 CR:1.0000071437 BCR:1.0000071437
2030_0_35   SR:0.025032 CR:1.0000013243 BCR:1.0000013243
2030_0_36   SR:0.022528 CR:1.0000013243 BCR:1.0000013243
2030_0_37   SR:0.020276 CR:1.0000013243 BCR:1.0000013243
2030_0_38   SR:0.018248 CR:1.0000013243 BCR:1.0000013243
2030_0_39   SR:0.016423 CR:1.0000013243 BCR:1.0000013243
2030_0_40   SR:0.014781 CR:1.0000013243 BCR:1.0000013243
2030_0_41   SR:0.013303 CR:1.0000013243 BCR:1.0000013243
2030_0_42   SR:0.011973 CR:1.0000013243 BCR:1.0000013243
2030_0_43   SR:0.010775 CR:1.0000013243 BCR:1.0000013243
2030_0_44   SR:0.009698 CR:1.0000013243 BCR:1.0000013243
2030_0_45   SR:0.008728 CR:1.0000002619 BCR:1.0000002619
2030_0_46   SR:0.007855 CR:1.0000002619 BCR:1.0000002619
2030_0_47   SR:0.007070 CR:1.0000002619 BCR:1.0000002619
2030_0_48   SR:0.006363 CR:1.0000002619 BCR:1.0000002619
2030_0_49   SR:0.005726 CR:1.0000002619 BCR:1.0000002619
2030_0_50   SR:0.005154 CR:1.0000002619 BCR:1.0000002619
2030_0_51   SR:0.004638 CR:1.0000002619 BCR:1.0000002619
2030_0_52   SR:0.004175 CR:1.0000002619 BCR:1.0000002619
2030_0_53   SR:0.003757 CR:1.0000002619 BCR:1.0000002619
2030_0_54   SR:0.003381 CR:1.0000002619 BCR:1.0000002619
2030_0_55   SR:0.003043 CR:1.0000002619 BCR:1.0000002619
2030_0_56   SR:0.002739 CR:1.0000002619 BCR:1.0000002619
2030_0_57   SR:0.002465 CR:1.0000002619 BCR:1.0000002619
2030_0_58   SR:0.002219 CR:1.0000002619 BCR:1.0000002619
2030_0_59   SR:0.001997 CR:1.0000002619 BCR:1.0000002619
2030_0_60   SR:0.001797 CR:1.0000002619 BCR:1.0000002619
2030_0_61   SR:0.001617 CR:1.0000002619 BCR:1.0000002619
2030_0_62   SR:0.001456 CR:1.0000002619 BCR:1.0000002619
2030_0_63   SR:0.001310 CR:1.0000002619 BCR:1.0000002619
2030_0_64   SR:0.001179 CR:1.0000002619 BCR:1.0000002619
2030_0_65   SR:0.001061 CR:1.0000002619 BCR:1.0000002619
2030_0_66   SR:0.000955 CR:1.0000002619 BCR:1.0000002619
2030_0_67   SR:0.000860 CR:1.0000002619 BCR:1.0000002619
2030_0_68   SR:0.000774 CR:1.0000002619 BCR:1.0000002619
2030_0_69   SR:0.000696 CR:1.0000002619 BCR:1.0000002619
2030_0_70   SR:0.000627 CR:1.0000002619 BCR:1.0000002619
2030_0_71   SR:0.000564 CR:1.0000002619 BCR:1.0000002619
2030_0_72   SR:0.000508 CR:1.0000002619 BCR:1.0000002619
2030_0_73   SR:0.000457 CR:1.0000002619 BCR:1.0000002619
2030_0_74   SR:0.000411 CR:1.0000002619 BCR:1.0000002619
2030_0_75   SR:0.000370 CR:1.0000002619 BCR:1.0000002619
2030_0_76   SR:0.000333 CR:1.0000002619 BCR:1.0000002619
2030_0_77   SR:0.000300 CR:1.0000002619 BCR:1.0000002619
2030_0_78   SR:0.000270 CR:1.0000002619 BCR:1.0000002619
2030_0_79   SR:0.000243 CR:1.0000001234 BCR:1.0000001234
2030_0_80   SR:0.000218 CR:1.0000000170 BCR:1.0000000170
2030_0_81   SR:0.000197 CR:1.0000000170 BCR:1.0000000170
2030_0_82   SR:0.000177 CR:1.0000000170 BCR:1.0000000170
2030_0_83   SR:0.000159 CR:1.0000000170 BCR:1.0000000170
2030_0_84   SR:0.000143 CR:1.0000000170 BCR:1.0000000170
2030_0_85   SR:0.000129 CR:1.0000000170 BCR:1.0000000170
2030_0_86   SR:0.000116 CR:1.0000000170 BCR:1.0000000170
2030_0_87   SR:0.000104 CR:1.0000000170 BCR:1.0000000170
2030_0_88   SR:0.000094 CR:1.0000000170 BCR:1.0000000170
2030_0_89   SR:0.000085 CR:1.0000000170 BCR:1.0000000170
2030_0_90   SR:0.000076 CR:1.0000000170 BCR:1.0000000170
2030_0_91   SR:0.000069 CR:1.0000000170 BCR:1.0000000170
2030_0_92   SR:0.000062 CR:1.0000000170 BCR:1.0000000170
2030_0_93   SR:0.000056 CR:1.0000000170 BCR:1.0000000170
2030_0_94   SR:0.000050 CR:1.0000000170 BCR:1.0000000170
2030_0_95   SR:0.000045 CR:1.0000000170 BCR:1.0000000170
2030_0_96   SR:0.000040 CR:1.0000000170 BCR:1.0000000170
2030_0_97   SR:0.000036 CR:1.0000000170 BCR:1.0000000170
2030_0_98   SR:0.000033 CR:1.0000000170 BCR:1.0000000170
2030_0_99   SR:0.000030 CR:1.0000000170 BCR:1.0000000170
2030_0_100  SR:0.000027 CR:1.0000000170 BCR:1.0000000170
2030_0_101  SR:0.000024 CR:1.0000000170 BCR:1.0000000170
2030_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2030_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2030_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2030_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2030_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2030_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2030_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2030_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2030_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -10976, Actual GHG Offset Mg -10976
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.024657
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.910319
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.065024
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.024657 / 0.198737 (DELTA:0.174080)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.910319 / 0.736239 (DELTA:0.174080)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013005 (DELTA:0.013005)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065024 / 0.052019 (DELTA:0.013005)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59234 / $59234 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59424 / $59424 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66386 / $66386 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63072 / $63072 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53734 / $59234 R:0.907149
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59424 / $59424 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60886 / $66386 R:0.917152
modified cross subsidized price / cost ALT pickup.ICE                 $63072 / $63072 R:1.000000

cross subsidized price / cost ALT BEV                                 $59447 / $59447 R:1.000000
cross subsidized price / cost ALT ICE                                 $59667 / $59667 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59419 / $59419 R:1.000000
cross subsidized price / cost ALT pickup                              $63153 / $63153 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59667 / $59667 R:1.000000

2030_0_0  SCORE:0.003561, CE:0.174080, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2031  Iteration=0 Nissan
2031_0_0    SR:1.000000 CR:0.9990562722 BCR:0.9990562722
2031_0_1    SR:0.900000 CR:0.9990562722 BCR:0.9990562722
2031_0_2    SR:0.810000 CR:0.9990562722 BCR:0.9990562722
2031_0_3    SR:0.729000 CR:0.9990562722 BCR:0.9990562722
2031_0_4    SR:0.656100 CR:0.9990562722 BCR:0.9990562722
2031_0_5    SR:0.590490 CR:0.9990562722 BCR:0.9990562722
2031_0_6    SR:0.531441 CR:0.9990562722 BCR:0.9990562722
2031_0_7    SR:0.478297 CR:0.9990562722 BCR:0.9990562722
2031_0_8    SR:0.430467 CR:0.9990562722 BCR:0.9990562722
2031_0_9    SR:0.387420 CR:0.9990562722 BCR:0.9990562722
2031_0_10   SR:0.348678 CR:0.9990562722 BCR:0.9990562722
2031_0_11   SR:0.313811 CR:0.9990562722 BCR:0.9990562722
2031_0_12   SR:0.282430 CR:0.9990562722 BCR:0.9990562722
2031_0_13   SR:0.254187 CR:0.9990562722 BCR:0.9990562722
2031_0_14   SR:0.228768 CR:0.9990562722 BCR:0.9990562722
2031_0_15   SR:0.205891 CR:0.9992396131 BCR:0.9992396131
2031_0_16   SR:0.185302 CR:0.9992396131 BCR:0.9992396131
2031_0_17   SR:0.166772 CR:1.0006245623 BCR:1.0006245623
2031_0_18   SR:0.150095 CR:1.0003823991 BCR:1.0003823991
2031_0_19   SR:0.135085 CR:1.0003823956 BCR:1.0003823956
2031_0_20   SR:0.121577 CR:1.0003823779 BCR:1.0003823779
2031_0_21   SR:0.109419 CR:1.0003823601 BCR:1.0003823601
2031_0_22   SR:0.098477 CR:1.0003823424 BCR:1.0003823424
2031_0_23   SR:0.088629 CR:1.0003823424 BCR:1.0003823424
2031_0_24   SR:0.079766 CR:1.0003823424 BCR:1.0003823424
2031_0_25   SR:0.071790 CR:1.0003823424 BCR:1.0003823424
2031_0_26   SR:0.064611 CR:1.0000212455 BCR:1.0000212455
2031_0_27   SR:0.058150 CR:1.0000212455 BCR:1.0000212455
2031_0_28   SR:0.052335 CR:1.0000212455 BCR:1.0000212455
2031_0_29   SR:0.047101 CR:1.0000212455 BCR:1.0000212455
2031_0_30   SR:0.042391 CR:1.0000212455 BCR:1.0000212455
2031_0_31   SR:0.038152 CR:1.0000212455 BCR:1.0000212455
2031_0_32   SR:0.034337 CR:1.0000212455 BCR:1.0000212455
2031_0_33   SR:0.030903 CR:1.0000212455 BCR:1.0000212455
2031_0_34   SR:0.027813 CR:1.0000212455 BCR:1.0000212455
2031_0_35   SR:0.025032 CR:1.0000212455 BCR:1.0000212455
2031_0_36   SR:0.022528 CR:0.9999829344 BCR:0.9999829344
2031_0_37   SR:0.020276 CR:0.9999829344 BCR:0.9999829344
2031_0_38   SR:0.018248 CR:0.9999829344 BCR:0.9999829344
2031_0_39   SR:0.016423 CR:0.9999829344 BCR:0.9999829344
2031_0_40   SR:0.014781 CR:0.9999829344 BCR:0.9999829344
2031_0_41   SR:0.013303 CR:0.9999829344 BCR:0.9999829344
2031_0_42   SR:0.011973 CR:0.9999829344 BCR:0.9999829344
2031_0_43   SR:0.010775 CR:0.9999829344 BCR:0.9999829344
2031_0_44   SR:0.009698 CR:0.9999829344 BCR:0.9999829344
2031_0_45   SR:0.008728 CR:0.9999829344 BCR:0.9999829344
2031_0_46   SR:0.007855 CR:0.9999829344 BCR:0.9999829344
2031_0_47   SR:0.007070 CR:0.9999829344 BCR:0.9999829344
2031_0_48   SR:0.006363 CR:0.9999829344 BCR:0.9999829344
2031_0_49   SR:0.005726 CR:0.9999829344 BCR:0.9999829344
2031_0_50   SR:0.005154 CR:0.9999829344 BCR:0.9999829344
2031_0_51   SR:0.004638 CR:0.9999829344 BCR:0.9999829344
2031_0_52   SR:0.004175 CR:0.9999829344 BCR:0.9999829344
2031_0_53   SR:0.003757 CR:0.9999829344 BCR:0.9999829344
2031_0_54   SR:0.003381 CR:0.9999829344 BCR:0.9999829344
2031_0_55   SR:0.003043 CR:0.9999829344 BCR:0.9999829344
2031_0_56   SR:0.002739 CR:0.9999829344 BCR:0.9999829344
2031_0_57   SR:0.002465 CR:0.9999829344 BCR:0.9999829344
2031_0_58   SR:0.002219 CR:0.9999829344 BCR:0.9999829344
2031_0_59   SR:0.001997 CR:0.9999829344 BCR:0.9999829344
2031_0_60   SR:0.001797 CR:0.9999829344 BCR:0.9999829344
2031_0_61   SR:0.001617 CR:0.9999829344 BCR:0.9999829344
2031_0_62   SR:0.001456 CR:0.9999829344 BCR:0.9999829344
2031_0_63   SR:0.001310 CR:0.9999829344 BCR:0.9999829344
2031_0_64   SR:0.001179 CR:0.9999829344 BCR:0.9999829344
2031_0_65   SR:0.001061 CR:0.9999829344 BCR:0.9999829344
2031_0_66   SR:0.000955 CR:0.9999829344 BCR:0.9999829344
2031_0_67   SR:0.000860 CR:0.9999829344 BCR:0.9999829344
2031_0_68   SR:0.000774 CR:0.9999829344 BCR:0.9999829344
2031_0_69   SR:0.000696 CR:0.9999829344 BCR:0.9999829344
2031_0_70   SR:0.000627 CR:0.9999829344 BCR:0.9999829344
2031_0_71   SR:0.000564 CR:0.9999829344 BCR:0.9999829344
2031_0_72   SR:0.000508 CR:0.9999829344 BCR:0.9999829344
2031_0_73   SR:0.000457 CR:0.9999829344 BCR:0.9999829344
2031_0_74   SR:0.000411 CR:0.9999829344 BCR:0.9999829344
2031_0_75   SR:0.000370 CR:1.0000164056 BCR:1.0000164056
2031_0_76   SR:0.000333 CR:1.0000130550 BCR:1.0000130550
2031_0_77   SR:0.000300 CR:1.0000130550 BCR:1.0000130550
2031_0_78   SR:0.000270 CR:0.9999886500 BCR:0.9999886500
2031_0_79   SR:0.000243 CR:0.9999886500 BCR:0.9999886500
2031_0_80   SR:0.000218 CR:0.9999886500 BCR:0.9999886500
2031_0_81   SR:0.000197 CR:0.9999886500 BCR:0.9999886500
2031_0_82   SR:0.000177 CR:0.9999886500 BCR:0.9999886500
2031_0_83   SR:0.000159 CR:0.9999986453 BCR:0.9999986453
2031_0_84   SR:0.000143 CR:1.0000000778 BCR:1.0000000778
2031_0_85   SR:0.000129 CR:1.0000000778 BCR:1.0000000778
2031_0_86   SR:0.000116 CR:1.0000000778 BCR:1.0000000778
2031_0_87   SR:0.000104 CR:1.0000000778 BCR:1.0000000778
2031_0_88   SR:0.000094 CR:1.0000000778 BCR:1.0000000778
2031_0_89   SR:0.000085 CR:1.0000000778 BCR:1.0000000778
2031_0_90   SR:0.000076 CR:1.0000000778 BCR:1.0000000778
2031_0_91   SR:0.000069 CR:1.0000000778 BCR:1.0000000778
2031_0_92   SR:0.000062 CR:1.0000000778 BCR:1.0000000778
2031_0_93   SR:0.000056 CR:1.0000000778 BCR:1.0000000778
2031_0_94   SR:0.000050 CR:1.0000000778 BCR:1.0000000778
2031_0_95   SR:0.000045 CR:1.0000000778 BCR:1.0000000778
2031_0_96   SR:0.000040 CR:1.0000000778 BCR:1.0000000778
2031_0_97   SR:0.000036 CR:1.0000000778 BCR:1.0000000778
2031_0_98   SR:0.000033 CR:1.0000000778 BCR:1.0000000778
2031_0_99   SR:0.000030 CR:1.0000000778 BCR:1.0000000778
2031_0_100  SR:0.000027 CR:1.0000000778 BCR:1.0000000778
2031_0_101  SR:0.000024 CR:1.0000000778 BCR:1.0000000778
2031_0_102  SR:0.000022 CR:1.0000000778 BCR:1.0000000778
2031_0_103  SR:0.000019 CR:1.0000000778 BCR:1.0000000778
2031_0_104  SR:0.000017 CR:1.0000000778 BCR:1.0000000778
2031_0_105  SR:0.000016 CR:1.0000000778 BCR:1.0000000778
2031_0_106  SR:0.000014 CR:1.0000000778 BCR:1.0000000778
2031_0_107  SR:0.000013 CR:1.0000000778 BCR:1.0000000778
2031_0_108  SR:0.000011 CR:1.0000000778 BCR:1.0000000778
2031_0_109  SR:0.000010 CR:1.0000000778 BCR:1.0000000778
2031_0_110  SR:0.000009 CR:1.0000000778 BCR:1.0000000778
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 96658, Actual GHG Offset Mg 96658
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.204548
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.730110
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.065342
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.204548 / 0.211580 (DELTA:0.007032)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.730110 / 0.723078 (DELTA:0.007032)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013069 (DELTA:0.013069)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065342 / 0.052273 (DELTA:0.013069)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59577 / $59577 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59356 / $59356 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67312 / $67312 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62702 / $62702 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53827 / $59577 R:0.903487
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59356 / $59356 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61562 / $67312 R:0.914577
modified cross subsidized price / cost ALT pickup.ICE                 $62702 / $62702 R:1.000000

cross subsidized price / cost ALT BEV                                 $59603 / $59603 R:1.000000
cross subsidized price / cost ALT ICE                                 $59631 / $59631 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59404 / $59404 R:1.000000
cross subsidized price / cost ALT pickup                              $62783 / $62783 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59682 / $59682 R:1.000000

2031_0_0  SCORE:0.003579, CE:0.013069, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2032  Iteration=0 Nissan
2032_0_0    SR:1.000000 CR:1.0011270975 BCR:1.0011270975
2032_0_1    SR:0.900000 CR:1.0011270975 BCR:1.0011270975
2032_0_2    SR:0.810000 CR:1.0011270975 BCR:1.0011270975
2032_0_3    SR:0.729000 CR:1.0011270975 BCR:1.0011270975
2032_0_4    SR:0.656100 CR:1.0011270975 BCR:1.0011270975
2032_0_5    SR:0.590490 CR:1.0011270975 BCR:1.0011270975
2032_0_6    SR:0.531441 CR:1.0011270975 BCR:1.0011270975
2032_0_7    SR:0.478297 CR:1.0011270975 BCR:1.0011270975
2032_0_8    SR:0.430467 CR:1.0011270975 BCR:1.0011270975
2032_0_9    SR:0.387420 CR:1.0011270975 BCR:1.0011270975
2032_0_10   SR:0.348678 CR:1.0011270975 BCR:1.0011270975
2032_0_11   SR:0.313811 CR:1.0011270975 BCR:1.0011270975
2032_0_12   SR:0.282430 CR:1.0011270975 BCR:1.0011270975
2032_0_13   SR:0.254187 CR:1.0011270975 BCR:1.0011270975
2032_0_14   SR:0.228768 CR:1.0011270975 BCR:1.0011270975
2032_0_15   SR:0.205891 CR:1.0011270975 BCR:1.0011270975
2032_0_16   SR:0.185302 CR:1.0011270975 BCR:1.0011270975
2032_0_17   SR:0.166772 CR:1.0011270975 BCR:1.0011270975
2032_0_18   SR:0.150095 CR:1.0011270975 BCR:1.0011270975
2032_0_19   SR:0.135085 CR:1.0011270975 BCR:1.0011270975
2032_0_20   SR:0.121577 CR:1.0009275596 BCR:1.0009275596
2032_0_21   SR:0.109419 CR:1.0009275596 BCR:1.0009275596
2032_0_22   SR:0.098477 CR:1.0009275596 BCR:1.0009275596
2032_0_23   SR:0.088629 CR:1.0009275596 BCR:1.0009275596
2032_0_24   SR:0.079766 CR:1.0009081401 BCR:1.0009081401
2032_0_25   SR:0.071790 CR:1.0009081401 BCR:1.0009081401
2032_0_26   SR:0.064611 CR:1.0009081401 BCR:1.0009081401
2032_0_27   SR:0.058150 CR:1.0009081401 BCR:1.0009081401
2032_0_28   SR:0.052335 CR:1.0009081401 BCR:1.0009081401
2032_0_29   SR:0.047101 CR:1.0009081401 BCR:1.0009081401
2032_0_30   SR:0.042391 CR:1.0009081401 BCR:1.0009081401
2032_0_31   SR:0.038152 CR:1.0009081401 BCR:1.0009081401
2032_0_32   SR:0.034337 CR:1.0009081401 BCR:1.0009081401
2032_0_33   SR:0.030903 CR:1.0009081401 BCR:1.0009081401
2032_0_34   SR:0.027813 CR:1.0009081401 BCR:1.0009081401
2032_0_35   SR:0.025032 CR:1.0009081401 BCR:1.0009081401
2032_0_36   SR:0.022528 CR:1.0009081401 BCR:1.0009081401
2032_0_37   SR:0.020276 CR:1.0008980901 BCR:1.0008980901
2032_0_38   SR:0.018248 CR:1.0001077690 BCR:1.0001077690
2032_0_39   SR:0.016423 CR:1.0000558686 BCR:1.0000558686
2032_0_40   SR:0.014781 CR:1.0000374699 BCR:1.0000374699
2032_0_41   SR:0.013303 CR:1.0000374699 BCR:1.0000374699
2032_0_42   SR:0.011973 CR:1.0000038307 BCR:1.0000038307
2032_0_43   SR:0.010775 CR:1.0000038307 BCR:1.0000038307
2032_0_44   SR:0.009698 CR:1.0000038307 BCR:1.0000038307
2032_0_45   SR:0.008728 CR:1.0000038307 BCR:1.0000038307
2032_0_46   SR:0.007855 CR:1.0000038307 BCR:1.0000038307
2032_0_47   SR:0.007070 CR:1.0000038307 BCR:1.0000038307
2032_0_48   SR:0.006363 CR:1.0000038307 BCR:1.0000038307
2032_0_49   SR:0.005726 CR:1.0000038307 BCR:1.0000038307
2032_0_50   SR:0.005154 CR:1.0000038307 BCR:1.0000038307
2032_0_51   SR:0.004638 CR:1.0000038307 BCR:1.0000038307
2032_0_52   SR:0.004175 CR:1.0000003651 BCR:1.0000003651
2032_0_53   SR:0.003757 CR:1.0000003476 BCR:1.0000003476
2032_0_54   SR:0.003381 CR:1.0000003476 BCR:1.0000003476
2032_0_55   SR:0.003043 CR:1.0000003266 BCR:1.0000003266
2032_0_56   SR:0.002739 CR:1.0000003266 BCR:1.0000003266
2032_0_57   SR:0.002465 CR:1.0000003266 BCR:1.0000003266
2032_0_58   SR:0.002219 CR:1.0000003266 BCR:1.0000003266
2032_0_59   SR:0.001997 CR:1.0000003266 BCR:1.0000003266
2032_0_60   SR:0.001797 CR:1.0000003266 BCR:1.0000003266
2032_0_61   SR:0.001617 CR:1.0000003266 BCR:1.0000003266
2032_0_62   SR:0.001456 CR:1.0000003266 BCR:1.0000003266
2032_0_63   SR:0.001310 CR:1.0000003266 BCR:1.0000003266
2032_0_64   SR:0.001179 CR:1.0000003266 BCR:1.0000003266
2032_0_65   SR:0.001061 CR:1.0000003266 BCR:1.0000003266
2032_0_66   SR:0.000955 CR:1.0000003266 BCR:1.0000003266
2032_0_67   SR:0.000860 CR:1.0000003266 BCR:1.0000003266
2032_0_68   SR:0.000774 CR:1.0000003266 BCR:1.0000003266
2032_0_69   SR:0.000696 CR:1.0000003266 BCR:1.0000003266
2032_0_70   SR:0.000627 CR:1.0000003266 BCR:1.0000003266
2032_0_71   SR:0.000564 CR:1.0000003266 BCR:1.0000003266
2032_0_72   SR:0.000508 CR:1.0000003266 BCR:1.0000003266
2032_0_73   SR:0.000457 CR:1.0000003266 BCR:1.0000003266
2032_0_74   SR:0.000411 CR:1.0000003266 BCR:1.0000003266
2032_0_75   SR:0.000370 CR:1.0000003266 BCR:1.0000003266
2032_0_76   SR:0.000333 CR:1.0000003266 BCR:1.0000003266
2032_0_77   SR:0.000300 CR:1.0000003266 BCR:1.0000003266
2032_0_78   SR:0.000270 CR:1.0000003266 BCR:1.0000003266
2032_0_79   SR:0.000243 CR:1.0000003266 BCR:1.0000003266
2032_0_80   SR:0.000218 CR:1.0000003266 BCR:1.0000003266
2032_0_81   SR:0.000197 CR:1.0000003266 BCR:1.0000003266
2032_0_82   SR:0.000177 CR:1.0000003266 BCR:1.0000003266
2032_0_83   SR:0.000159 CR:1.0000003266 BCR:1.0000003266
2032_0_84   SR:0.000143 CR:1.0000003266 BCR:1.0000003266
2032_0_85   SR:0.000129 CR:1.0000003266 BCR:1.0000003266
2032_0_86   SR:0.000116 CR:1.0000003266 BCR:1.0000003266
2032_0_87   SR:0.000104 CR:1.0000002571 BCR:1.0000002571
2032_0_88   SR:0.000094 CR:1.0000002571 BCR:1.0000002571
2032_0_89   SR:0.000085 CR:1.0000002571 BCR:1.0000002571
2032_0_90   SR:0.000076 CR:1.0000002571 BCR:1.0000002571
2032_0_91   SR:0.000069 CR:1.0000002571 BCR:1.0000002571
2032_0_92   SR:0.000062 CR:1.0000002571 BCR:1.0000002571
2032_0_93   SR:0.000056 CR:1.0000002571 BCR:1.0000002571
2032_0_94   SR:0.000050 CR:1.0000002571 BCR:1.0000002571
2032_0_95   SR:0.000045 CR:1.0000002571 BCR:1.0000002571
2032_0_96   SR:0.000040 CR:0.9999998737 BCR:0.9999998737
2032_0_97   SR:0.000036 CR:0.9999998737 BCR:0.9999998737
2032_0_98   SR:0.000033 CR:0.9999998737 BCR:0.9999998737
2032_0_99   SR:0.000030 CR:0.9999998737 BCR:0.9999998737
2032_0_100  SR:0.000027 CR:0.9999998737 BCR:0.9999998737
2032_0_101  SR:0.000024 CR:0.9999998737 BCR:0.9999998737
2032_0_102  SR:0.000022 CR:0.9999998737 BCR:0.9999998737
2032_0_103  SR:0.000019 CR:0.9999998737 BCR:0.9999998737
2032_0_104  SR:0.000017 CR:0.9999998737 BCR:0.9999998737
2032_0_105  SR:0.000016 CR:0.9999998737 BCR:0.9999998737
2032_0_106  SR:0.000014 CR:0.9999998737 BCR:0.9999998737
2032_0_107  SR:0.000013 CR:0.9999998767 BCR:0.9999998767
2032_0_108  SR:0.000011 CR:0.9999998767 BCR:0.9999998767
2032_0_109  SR:0.000010 CR:0.9999998767 BCR:0.9999998767
2032_0_110  SR:0.000009 CR:0.9999998767 BCR:0.9999998767
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 98702, Actual GHG Offset Mg 98702
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.202955
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.731503
2032 producer_abs_share_frac_pickup.BEV           = 0.000072
2032 producer_abs_share_frac_pickup.ICE           = 0.065470
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.202955 / 0.391396 (DELTA:0.188441)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.731503 / 0.543062 (DELTA:0.188441)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000072 / 0.013108 (DELTA:0.013036)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065470 / 0.052433 (DELTA:0.013036)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59997 / $59997 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59289 / $59289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68366 / $68366 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62924 / $62924 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53997 / $59997 R:0.899996
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59289 / $59289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $62366 / $68366 R:0.912238
modified cross subsidized price / cost ALT pickup.ICE                 $62924 / $62924 R:1.000000

cross subsidized price / cost ALT BEV                                 $60002 / $60002 R:1.000000
cross subsidized price / cost ALT ICE                                 $59588 / $59588 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59443 / $59443 R:1.000000
cross subsidized price / cost ALT pickup                              $62936 / $62936 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59876 / $59876 R:1.000000

2032_0_0  SCORE:0.003570, CE:0.188441, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2033  Iteration=0 Nissan
2033_0_0    SR:1.000000 CR:1.0026350625 BCR:1.0026350625
2033_0_1    SR:0.900000 CR:1.0026350451 BCR:1.0026350451
2033_0_2    SR:0.810000 CR:1.0026350451 BCR:1.0026350451
2033_0_3    SR:0.729000 CR:1.0026350451 BCR:1.0026350451
2033_0_4    SR:0.656100 CR:1.0026350451 BCR:1.0026350451
2033_0_5    SR:0.590490 CR:1.0026350451 BCR:1.0026350451
2033_0_6    SR:0.531441 CR:1.0026350451 BCR:1.0026350451
2033_0_7    SR:0.478297 CR:1.0026350451 BCR:1.0026350451
2033_0_8    SR:0.430467 CR:1.0026350451 BCR:1.0026350451
2033_0_9    SR:0.387420 CR:1.0026350451 BCR:1.0026350451
2033_0_10   SR:0.348678 CR:1.0026350451 BCR:1.0026350451
2033_0_11   SR:0.313811 CR:1.0026350451 BCR:1.0026350451
2033_0_12   SR:0.282430 CR:1.0026350451 BCR:1.0026350451
2033_0_13   SR:0.254187 CR:1.0026350451 BCR:1.0026350451
2033_0_14   SR:0.228768 CR:1.0026350451 BCR:1.0026350451
2033_0_15   SR:0.205891 CR:1.0026350451 BCR:1.0026350451
2033_0_16   SR:0.185302 CR:1.0026350451 BCR:1.0026350451
2033_0_17   SR:0.166772 CR:1.0021320029 BCR:1.0021320029
2033_0_18   SR:0.150095 CR:1.0021320029 BCR:1.0021320029
2033_0_19   SR:0.135085 CR:1.0020687697 BCR:1.0020687697
2033_0_20   SR:0.121577 CR:1.0019993663 BCR:1.0019993663
2033_0_21   SR:0.109419 CR:1.0019993663 BCR:1.0019993663
2033_0_22   SR:0.098477 CR:1.0019993663 BCR:1.0019993663
2033_0_23   SR:0.088629 CR:1.0019993663 BCR:1.0019993663
2033_0_24   SR:0.079766 CR:1.0019993663 BCR:1.0019993663
2033_0_25   SR:0.071790 CR:1.0019993663 BCR:1.0019993663
2033_0_26   SR:0.064611 CR:1.0019993663 BCR:1.0019993663
2033_0_27   SR:0.058150 CR:1.0019993663 BCR:1.0019993663
2033_0_28   SR:0.052335 CR:1.0019993663 BCR:1.0019993663
2033_0_29   SR:0.047101 CR:1.0019993663 BCR:1.0019993663
2033_0_30   SR:0.042391 CR:1.0000778604 BCR:1.0000778604
2033_0_31   SR:0.038152 CR:1.0000778604 BCR:1.0000778604
2033_0_32   SR:0.034337 CR:1.0000778604 BCR:1.0000778604
2033_0_33   SR:0.030903 CR:1.0000778604 BCR:1.0000778604
2033_0_34   SR:0.027813 CR:1.0000778604 BCR:1.0000778604
2033_0_35   SR:0.025032 CR:1.0000778604 BCR:1.0000778604
2033_0_36   SR:0.022528 CR:1.0000778604 BCR:1.0000778604
2033_0_37   SR:0.020276 CR:1.0000778604 BCR:1.0000778604
2033_0_38   SR:0.018248 CR:1.0000778604 BCR:1.0000778604
2033_0_39   SR:0.016423 CR:1.0000778604 BCR:1.0000778604
2033_0_40   SR:0.014781 CR:1.0000778604 BCR:1.0000778604
2033_0_41   SR:0.013303 CR:1.0000778604 BCR:1.0000778604
2033_0_42   SR:0.011973 CR:1.0000398347 BCR:1.0000398347
2033_0_43   SR:0.010775 CR:1.0000398347 BCR:1.0000398347
2033_0_44   SR:0.009698 CR:1.0000398347 BCR:1.0000398347
2033_0_45   SR:0.008728 CR:1.0000398347 BCR:1.0000398347
2033_0_46   SR:0.007855 CR:1.0000398347 BCR:1.0000398347
2033_0_47   SR:0.007070 CR:1.0000398347 BCR:1.0000398347
2033_0_48   SR:0.006363 CR:1.0000398347 BCR:1.0000398347
2033_0_49   SR:0.005726 CR:1.0000398347 BCR:1.0000398347
2033_0_50   SR:0.005154 CR:1.0000398347 BCR:1.0000398347
2033_0_51   SR:0.004638 CR:1.0000398347 BCR:1.0000398347
2033_0_52   SR:0.004175 CR:1.0000398347 BCR:1.0000398347
2033_0_53   SR:0.003757 CR:1.0000398347 BCR:1.0000398347
2033_0_54   SR:0.003381 CR:1.0000398347 BCR:1.0000398347
2033_0_55   SR:0.003043 CR:1.0000398347 BCR:1.0000398347
2033_0_56   SR:0.002739 CR:1.0000398347 BCR:1.0000398347
2033_0_57   SR:0.002465 CR:1.0000398347 BCR:1.0000398347
2033_0_58   SR:0.002219 CR:1.0000398347 BCR:1.0000398347
2033_0_59   SR:0.001997 CR:1.0000398107 BCR:1.0000398107
2033_0_60   SR:0.001797 CR:1.0000398107 BCR:1.0000398107
2033_0_61   SR:0.001617 CR:1.0000398107 BCR:1.0000398107
2033_0_62   SR:0.001456 CR:1.0000398107 BCR:1.0000398107
2033_0_63   SR:0.001310 CR:1.0000398107 BCR:1.0000398107
2033_0_64   SR:0.001179 CR:1.0000398107 BCR:1.0000398107
2033_0_65   SR:0.001061 CR:1.0000398107 BCR:1.0000398107
2033_0_66   SR:0.000955 CR:1.0000398107 BCR:1.0000398107
2033_0_67   SR:0.000860 CR:1.0000000930 BCR:1.0000000930
2033_0_68   SR:0.000774 CR:1.0000000930 BCR:1.0000000930
2033_0_69   SR:0.000696 CR:1.0000000930 BCR:1.0000000930
2033_0_70   SR:0.000627 CR:1.0000000930 BCR:1.0000000930
2033_0_71   SR:0.000564 CR:1.0000000930 BCR:1.0000000930
2033_0_72   SR:0.000508 CR:1.0000000930 BCR:1.0000000930
2033_0_73   SR:0.000457 CR:1.0000000930 BCR:1.0000000930
2033_0_74   SR:0.000411 CR:1.0000000930 BCR:1.0000000930
2033_0_75   SR:0.000370 CR:1.0000000930 BCR:1.0000000930
2033_0_76   SR:0.000333 CR:1.0000000930 BCR:1.0000000930
2033_0_77   SR:0.000300 CR:1.0000000930 BCR:1.0000000930
2033_0_78   SR:0.000270 CR:1.0000000930 BCR:1.0000000930
2033_0_79   SR:0.000243 CR:1.0000000930 BCR:1.0000000930
2033_0_80   SR:0.000218 CR:1.0000000930 BCR:1.0000000930
2033_0_81   SR:0.000197 CR:1.0000000930 BCR:1.0000000930
2033_0_82   SR:0.000177 CR:1.0000000930 BCR:1.0000000930
2033_0_83   SR:0.000159 CR:1.0000000930 BCR:1.0000000930
2033_0_84   SR:0.000143 CR:1.0000000374 BCR:1.0000000374
2033_0_85   SR:0.000129 CR:1.0000000374 BCR:1.0000000374
2033_0_86   SR:0.000116 CR:1.0000000374 BCR:1.0000000374
2033_0_87   SR:0.000104 CR:1.0000000374 BCR:1.0000000374
2033_0_88   SR:0.000094 CR:1.0000000374 BCR:1.0000000374
2033_0_89   SR:0.000085 CR:1.0000000374 BCR:1.0000000374
2033_0_90   SR:0.000076 CR:1.0000000374 BCR:1.0000000374
2033_0_91   SR:0.000069 CR:1.0000000374 BCR:1.0000000374
2033_0_92   SR:0.000062 CR:1.0000000374 BCR:1.0000000374
2033_0_93   SR:0.000056 CR:1.0000000374 BCR:1.0000000374
2033_0_94   SR:0.000050 CR:1.0000000374 BCR:1.0000000374
2033_0_95   SR:0.000045 CR:1.0000000374 BCR:1.0000000374
2033_0_96   SR:0.000040 CR:1.0000000374 BCR:1.0000000374
2033_0_97   SR:0.000036 CR:1.0000000374 BCR:1.0000000374
2033_0_98   SR:0.000033 CR:1.0000000374 BCR:1.0000000374
2033_0_99   SR:0.000030 CR:1.0000000374 BCR:1.0000000374
2033_0_100  SR:0.000027 CR:1.0000000374 BCR:1.0000000374
2033_0_101  SR:0.000024 CR:1.0000000374 BCR:1.0000000374
2033_0_102  SR:0.000022 CR:1.0000000374 BCR:1.0000000374
2033_0_103  SR:0.000019 CR:1.0000000374 BCR:1.0000000374
2033_0_104  SR:0.000017 CR:1.0000000374 BCR:1.0000000374
2033_0_105  SR:0.000016 CR:1.0000000374 BCR:1.0000000374
2033_0_106  SR:0.000014 CR:1.0000000374 BCR:1.0000000374
2033_0_107  SR:0.000013 CR:1.0000000374 BCR:1.0000000374
2033_0_108  SR:0.000011 CR:1.0000000374 BCR:1.0000000374
2033_0_109  SR:0.000010 CR:1.0000000374 BCR:1.0000000374
2033_0_110  SR:0.000009 CR:1.0000000374 BCR:1.0000000374
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 100005, Actual GHG Offset Mg 100005
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.206923
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.727202
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.065875
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.206923 / 0.389708 (DELTA:0.182785)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.727202 / 0.544418 (DELTA:0.182785)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013247 (DELTA:0.013247)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065875 / 0.052627 (DELTA:0.013247)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60466 / $60466 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59223 / $59223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69500 / $69500 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62560 / $62560 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60466 / $60466 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59223 / $59223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69500 / $69500 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62560 / $62560 R:1.000000

cross subsidized price / cost ALT BEV                                 $60492 / $60492 R:1.000000
cross subsidized price / cost ALT ICE                                 $59501 / $59501 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59499 / $59499 R:1.000000
cross subsidized price / cost ALT pickup                              $62642 / $62642 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60019 / $60019 R:1.000000

2033_0_0  SCORE:0.003628, CE:0.182785, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2034  Iteration=0 Nissan
2034_0_0    SR:1.000000 CR:1.0006306853 BCR:1.0006306853
2034_0_1    SR:0.900000 CR:1.0006306853 BCR:1.0006306853
2034_0_2    SR:0.810000 CR:1.0006306853 BCR:1.0006306853
2034_0_3    SR:0.729000 CR:1.0006306853 BCR:1.0006306853
2034_0_4    SR:0.656100 CR:1.0006306853 BCR:1.0006306853
2034_0_5    SR:0.590490 CR:1.0006306853 BCR:1.0006306853
2034_0_6    SR:0.531441 CR:1.0006306853 BCR:1.0006306853
2034_0_7    SR:0.478297 CR:1.0006306853 BCR:1.0006306853
2034_0_8    SR:0.430467 CR:1.0006306853 BCR:1.0006306853
2034_0_9    SR:0.387420 CR:1.0006306853 BCR:1.0006306853
2034_0_10   SR:0.348678 CR:1.0006306853 BCR:1.0006306853
2034_0_11   SR:0.313811 CR:1.0006306853 BCR:1.0006306853
2034_0_12   SR:0.282430 CR:1.0006306853 BCR:1.0006306853
2034_0_13   SR:0.254187 CR:1.0006306853 BCR:1.0006306853
2034_0_14   SR:0.228768 CR:1.0006306853 BCR:1.0006306853
2034_0_15   SR:0.205891 CR:1.0006306853 BCR:1.0006306853
2034_0_16   SR:0.185302 CR:1.0006306853 BCR:1.0006306853
2034_0_17   SR:0.166772 CR:1.0006306853 BCR:1.0006306853
2034_0_18   SR:0.150095 CR:1.0006306853 BCR:1.0006306853
2034_0_19   SR:0.135085 CR:1.0006306853 BCR:1.0006306853
2034_0_20   SR:0.121577 CR:1.0006306853 BCR:1.0006306853
2034_0_21   SR:0.109419 CR:1.0006306853 BCR:1.0006306853
2034_0_22   SR:0.098477 CR:1.0006306853 BCR:1.0006306853
2034_0_23   SR:0.088629 CR:1.0003478445 BCR:1.0003478445
2034_0_24   SR:0.079766 CR:1.0003478445 BCR:1.0003478445
2034_0_25   SR:0.071790 CR:1.0003478445 BCR:1.0003478445
2034_0_26   SR:0.064611 CR:1.0003478445 BCR:1.0003478445
2034_0_27   SR:0.058150 CR:1.0003478445 BCR:1.0003478445
2034_0_28   SR:0.052335 CR:1.0003478445 BCR:1.0003478445
2034_0_29   SR:0.047101 CR:1.0003300579 BCR:1.0003300579
2034_0_30   SR:0.042391 CR:1.0003300579 BCR:1.0003300579
2034_0_31   SR:0.038152 CR:1.0003300578 BCR:1.0003300578
2034_0_32   SR:0.034337 CR:1.0003300578 BCR:1.0003300578
2034_0_33   SR:0.030903 CR:1.0003300578 BCR:1.0003300578
2034_0_34   SR:0.027813 CR:1.0003300578 BCR:1.0003300578
2034_0_35   SR:0.025032 CR:1.0003300577 BCR:1.0003300577
2034_0_36   SR:0.022528 CR:1.0003300577 BCR:1.0003300577
2034_0_37   SR:0.020276 CR:1.0003300577 BCR:1.0003300577
2034_0_38   SR:0.018248 CR:1.0003300577 BCR:1.0003300577
2034_0_39   SR:0.016423 CR:1.0003300577 BCR:1.0003300577
2034_0_40   SR:0.014781 CR:1.0003300577 BCR:1.0003300577
2034_0_41   SR:0.013303 CR:1.0003300577 BCR:1.0003300577
2034_0_42   SR:0.011973 CR:1.0003250234 BCR:1.0003250234
2034_0_43   SR:0.010775 CR:1.0003250234 BCR:1.0003250234
2034_0_44   SR:0.009698 CR:1.0003250234 BCR:1.0003250234
2034_0_45   SR:0.008728 CR:1.0003242974 BCR:1.0003242974
2034_0_46   SR:0.007855 CR:1.0003242974 BCR:1.0003242974
2034_0_47   SR:0.007070 CR:1.0003242974 BCR:1.0003242974
2034_0_48   SR:0.006363 CR:1.0000349578 BCR:1.0000349578
2034_0_49   SR:0.005726 CR:1.0000349578 BCR:1.0000349578
2034_0_50   SR:0.005154 CR:1.0000349578 BCR:1.0000349578
2034_0_51   SR:0.004638 CR:1.0000349578 BCR:1.0000349578
2034_0_52   SR:0.004175 CR:1.0000286180 BCR:1.0000286180
2034_0_53   SR:0.003757 CR:1.0000286180 BCR:1.0000286180
2034_0_54   SR:0.003381 CR:1.0000190752 BCR:1.0000190752
2034_0_55   SR:0.003043 CR:1.0000190752 BCR:1.0000190752
2034_0_56   SR:0.002739 CR:1.0000103337 BCR:1.0000103337
2034_0_57   SR:0.002465 CR:1.0000103337 BCR:1.0000103337
2034_0_58   SR:0.002219 CR:1.0000103337 BCR:1.0000103337
2034_0_59   SR:0.001997 CR:1.0000103337 BCR:1.0000103337
2034_0_60   SR:0.001797 CR:1.0000103337 BCR:1.0000103337
2034_0_61   SR:0.001617 CR:1.0000103337 BCR:1.0000103337
2034_0_62   SR:0.001456 CR:1.0000097839 BCR:1.0000097839
2034_0_63   SR:0.001310 CR:1.0000097839 BCR:1.0000097839
2034_0_64   SR:0.001179 CR:1.0000097839 BCR:1.0000097839
2034_0_65   SR:0.001061 CR:1.0000097839 BCR:1.0000097839
2034_0_66   SR:0.000955 CR:1.0000097839 BCR:1.0000097839
2034_0_67   SR:0.000860 CR:1.0000056241 BCR:1.0000056241
2034_0_68   SR:0.000774 CR:1.0000010524 BCR:1.0000010524
2034_0_69   SR:0.000696 CR:1.0000010352 BCR:1.0000010352
2034_0_70   SR:0.000627 CR:1.0000010352 BCR:1.0000010352
2034_0_71   SR:0.000564 CR:1.0000010352 BCR:1.0000010352
2034_0_72   SR:0.000508 CR:1.0000010352 BCR:1.0000010352
2034_0_73   SR:0.000457 CR:1.0000010352 BCR:1.0000010352
2034_0_74   SR:0.000411 CR:1.0000010352 BCR:1.0000010352
2034_0_75   SR:0.000370 CR:1.0000010352 BCR:1.0000010352
2034_0_76   SR:0.000333 CR:1.0000010352 BCR:1.0000010352
2034_0_77   SR:0.000300 CR:1.0000010352 BCR:1.0000010352
2034_0_78   SR:0.000270 CR:1.0000010352 BCR:1.0000010352
2034_0_79   SR:0.000243 CR:1.0000010352 BCR:1.0000010352
2034_0_80   SR:0.000218 CR:1.0000010352 BCR:1.0000010352
2034_0_81   SR:0.000197 CR:1.0000010352 BCR:1.0000010352
2034_0_82   SR:0.000177 CR:1.0000010352 BCR:1.0000010352
2034_0_83   SR:0.000159 CR:1.0000010352 BCR:1.0000010352
2034_0_84   SR:0.000143 CR:1.0000010352 BCR:1.0000010352
2034_0_85   SR:0.000129 CR:1.0000010352 BCR:1.0000010352
2034_0_86   SR:0.000116 CR:1.0000010352 BCR:1.0000010352
2034_0_87   SR:0.000104 CR:1.0000010352 BCR:1.0000010352
2034_0_88   SR:0.000094 CR:1.0000010352 BCR:1.0000010352
2034_0_89   SR:0.000085 CR:1.0000010352 BCR:1.0000010352
2034_0_90   SR:0.000076 CR:1.0000007922 BCR:1.0000007922
2034_0_91   SR:0.000069 CR:1.0000005974 BCR:1.0000005974
2034_0_92   SR:0.000062 CR:1.0000005974 BCR:1.0000005974
2034_0_93   SR:0.000056 CR:1.0000005974 BCR:1.0000005974
2034_0_94   SR:0.000050 CR:1.0000005974 BCR:1.0000005974
2034_0_95   SR:0.000045 CR:1.0000005974 BCR:1.0000005974
2034_0_96   SR:0.000040 CR:1.0000005183 BCR:1.0000005183
2034_0_97   SR:0.000036 CR:1.0000005183 BCR:1.0000005183
2034_0_98   SR:0.000033 CR:1.0000005121 BCR:1.0000005121
2034_0_99   SR:0.000030 CR:1.0000005121 BCR:1.0000005121
2034_0_100  SR:0.000027 CR:1.0000005121 BCR:1.0000005121
2034_0_101  SR:0.000024 CR:1.0000005121 BCR:1.0000005121
2034_0_102  SR:0.000022 CR:1.0000005121 BCR:1.0000005121
2034_0_103  SR:0.000019 CR:1.0000005121 BCR:1.0000005121
2034_0_104  SR:0.000017 CR:1.0000005121 BCR:1.0000005121
2034_0_105  SR:0.000016 CR:1.0000005121 BCR:1.0000005121
2034_0_106  SR:0.000014 CR:1.0000005121 BCR:1.0000005121
2034_0_107  SR:0.000013 CR:0.9999998806 BCR:0.9999998806
2034_0_108  SR:0.000011 CR:0.9999999540 BCR:0.9999999540
2034_0_109  SR:0.000010 CR:0.9999999872 BCR:0.9999999872
2034_0_110  SR:0.000009 CR:0.9999999872 BCR:0.9999999872
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 101624, Actual GHG Offset Mg 101624
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.207505
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.726307
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.066188
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.207505 / 0.393616 (DELTA:0.186111)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.726307 / 0.540196 (DELTA:0.186111)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013238 (DELTA:0.013238)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066188 / 0.052951 (DELTA:0.013238)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60340 / $60340 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59159 / $59159 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69354 / $69354 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62491 / $62491 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60340 / $60340 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59159 / $59159 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69354 / $69354 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62491 / $62491 R:1.000000

cross subsidized price / cost ALT BEV                                 $60365 / $60365 R:1.000000
cross subsidized price / cost ALT ICE                                 $59437 / $59437 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59421 / $59421 R:1.000000
cross subsidized price / cost ALT pickup                              $62571 / $62571 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59935 / $59935 R:1.000000

2034_0_0  SCORE:0.003625, CE:0.186111, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2035  Iteration=0 Nissan
2035_0_0    SR:1.000000 CR:0.9973606755 BCR:0.9973606755
2035_0_1    SR:0.900000 CR:0.9973606755 BCR:0.9973606755
2035_0_2    SR:0.810000 CR:0.9973606755 BCR:0.9973606755
2035_0_3    SR:0.729000 CR:0.9973606755 BCR:0.9973606755
2035_0_4    SR:0.656100 CR:0.9973606755 BCR:0.9973606755
2035_0_5    SR:0.590490 CR:0.9973606755 BCR:0.9973606755
2035_0_6    SR:0.531441 CR:0.9973606755 BCR:0.9973606755
2035_0_7    SR:0.478297 CR:0.9973606755 BCR:0.9973606755
2035_0_8    SR:0.430467 CR:0.9973606755 BCR:0.9973606755
2035_0_9    SR:0.387420 CR:0.9973606755 BCR:0.9973606755
2035_0_10   SR:0.348678 CR:0.9973606755 BCR:0.9973606755
2035_0_11   SR:0.313811 CR:0.9973606755 BCR:0.9973606755
2035_0_12   SR:0.282430 CR:0.9973606755 BCR:0.9973606755
2035_0_13   SR:0.254187 CR:0.9973606755 BCR:0.9973606755
2035_0_14   SR:0.228768 CR:0.9973606755 BCR:0.9973606755
2035_0_15   SR:0.205891 CR:0.9973606755 BCR:0.9973606755
2035_0_16   SR:0.185302 CR:0.9973606755 BCR:0.9973606755
2035_0_17   SR:0.166772 CR:0.9973606755 BCR:0.9973606755
2035_0_18   SR:0.150095 CR:0.9973606755 BCR:0.9973606755
2035_0_19   SR:0.135085 CR:0.9973606755 BCR:0.9973606755
2035_0_20   SR:0.121577 CR:0.9973606755 BCR:0.9973606755
2035_0_21   SR:0.109419 CR:0.9973606755 BCR:0.9973606755
2035_0_22   SR:0.098477 CR:0.9973606755 BCR:0.9973606755
2035_0_23   SR:0.088629 CR:0.9973606755 BCR:0.9973606755
2035_0_24   SR:0.079766 CR:1.0021592648 BCR:1.0021592648
2035_0_25   SR:0.071790 CR:1.0014408269 BCR:1.0014408269
2035_0_26   SR:0.064611 CR:1.0008659993 BCR:1.0008659993
2035_0_27   SR:0.058150 CR:1.0008659993 BCR:1.0008659993
2035_0_28   SR:0.052335 CR:1.0008659993 BCR:1.0008659993
2035_0_29   SR:0.047101 CR:1.0008659993 BCR:1.0008659993
2035_0_30   SR:0.042391 CR:1.0006814954 BCR:1.0006814954
2035_0_31   SR:0.038152 CR:1.0006814954 BCR:1.0006814954
2035_0_32   SR:0.034337 CR:1.0006814954 BCR:1.0006814954
2035_0_33   SR:0.030903 CR:1.0003606888 BCR:1.0003606888
2035_0_34   SR:0.027813 CR:1.0003606888 BCR:1.0003606888
2035_0_35   SR:0.025032 CR:1.0003606888 BCR:1.0003606888
2035_0_36   SR:0.022528 CR:1.0003606888 BCR:1.0003606888
2035_0_37   SR:0.020276 CR:1.0000449649 BCR:1.0000449649
2035_0_38   SR:0.018248 CR:1.0000449649 BCR:1.0000449649
2035_0_39   SR:0.016423 CR:1.0000449649 BCR:1.0000449649
2035_0_40   SR:0.014781 CR:1.0000449649 BCR:1.0000449649
2035_0_41   SR:0.013303 CR:1.0000449649 BCR:1.0000449649
2035_0_42   SR:0.011973 CR:1.0000449649 BCR:1.0000449649
2035_0_43   SR:0.010775 CR:1.0000449649 BCR:1.0000449649
2035_0_44   SR:0.009698 CR:1.0000449649 BCR:1.0000449649
2035_0_45   SR:0.008728 CR:1.0000449649 BCR:1.0000449649
2035_0_46   SR:0.007855 CR:1.0000449649 BCR:1.0000449649
2035_0_47   SR:0.007070 CR:1.0000449649 BCR:1.0000449649
2035_0_48   SR:0.006363 CR:1.0000449649 BCR:1.0000449649
2035_0_49   SR:0.005726 CR:1.0000449649 BCR:1.0000449649
2035_0_50   SR:0.005154 CR:1.0000449649 BCR:1.0000449649
2035_0_51   SR:0.004638 CR:1.0000449649 BCR:1.0000449649
2035_0_52   SR:0.004175 CR:1.0000449649 BCR:1.0000449649
2035_0_53   SR:0.003757 CR:1.0000449649 BCR:1.0000449649
2035_0_54   SR:0.003381 CR:1.0000449649 BCR:1.0000449649
2035_0_55   SR:0.003043 CR:1.0000449649 BCR:1.0000449649
2035_0_56   SR:0.002739 CR:1.0000449649 BCR:1.0000449649
2035_0_57   SR:0.002465 CR:1.0000449649 BCR:1.0000449649
2035_0_58   SR:0.002219 CR:1.0000449649 BCR:1.0000449649
2035_0_59   SR:0.001997 CR:1.0000449649 BCR:1.0000449649
2035_0_60   SR:0.001797 CR:1.0000449649 BCR:1.0000449649
2035_0_61   SR:0.001617 CR:1.0000449649 BCR:1.0000449649
2035_0_62   SR:0.001456 CR:1.0000449649 BCR:1.0000449649
2035_0_63   SR:0.001310 CR:1.0000449649 BCR:1.0000449649
2035_0_64   SR:0.001179 CR:1.0000449649 BCR:1.0000449649
2035_0_65   SR:0.001061 CR:1.0000449649 BCR:1.0000449649
2035_0_66   SR:0.000955 CR:1.0000449649 BCR:1.0000449649
2035_0_67   SR:0.000860 CR:1.0000449649 BCR:1.0000449649
2035_0_68   SR:0.000774 CR:1.0000449649 BCR:1.0000449649
2035_0_69   SR:0.000696 CR:1.0000449649 BCR:1.0000449649
2035_0_70   SR:0.000627 CR:1.0000449649 BCR:1.0000449649
2035_0_71   SR:0.000564 CR:1.0000449649 BCR:1.0000449649
2035_0_72   SR:0.000508 CR:1.0000449649 BCR:1.0000449649
2035_0_73   SR:0.000457 CR:1.0000038072 BCR:1.0000038072
2035_0_74   SR:0.000411 CR:1.0000027397 BCR:1.0000027397
2035_0_75   SR:0.000370 CR:1.0000018898 BCR:1.0000018898
2035_0_76   SR:0.000333 CR:1.0000012237 BCR:1.0000012237
2035_0_77   SR:0.000300 CR:1.0000005247 BCR:1.0000005247
2035_0_78   SR:0.000270 CR:1.0000005247 BCR:1.0000005247
2035_0_79   SR:0.000243 CR:1.0000005247 BCR:1.0000005247
2035_0_80   SR:0.000218 CR:1.0000005247 BCR:1.0000005247
2035_0_81   SR:0.000197 CR:1.0000005247 BCR:1.0000005247
2035_0_82   SR:0.000177 CR:1.0000005247 BCR:1.0000005247
2035_0_83   SR:0.000159 CR:1.0000005247 BCR:1.0000005247
2035_0_84   SR:0.000143 CR:1.0000005247 BCR:1.0000005247
2035_0_85   SR:0.000129 CR:1.0000005247 BCR:1.0000005247
2035_0_86   SR:0.000116 CR:1.0000005247 BCR:1.0000005247
2035_0_87   SR:0.000104 CR:1.0000005247 BCR:1.0000005247
2035_0_88   SR:0.000094 CR:1.0000005247 BCR:1.0000005247
2035_0_89   SR:0.000085 CR:1.0000005247 BCR:1.0000005247
2035_0_90   SR:0.000076 CR:1.0000005247 BCR:1.0000005247
2035_0_91   SR:0.000069 CR:1.0000005247 BCR:1.0000005247
2035_0_92   SR:0.000062 CR:1.0000005247 BCR:1.0000005247
2035_0_93   SR:0.000056 CR:1.0000005247 BCR:1.0000005247
2035_0_94   SR:0.000050 CR:1.0000005247 BCR:1.0000005247
2035_0_95   SR:0.000045 CR:1.0000005247 BCR:1.0000005247
2035_0_96   SR:0.000040 CR:1.0000001378 BCR:1.0000001378
2035_0_97   SR:0.000036 CR:1.0000001378 BCR:1.0000001378
2035_0_98   SR:0.000033 CR:1.0000001378 BCR:1.0000001378
2035_0_99   SR:0.000030 CR:1.0000001378 BCR:1.0000001378
2035_0_100  SR:0.000027 CR:1.0000001378 BCR:1.0000001378
2035_0_101  SR:0.000024 CR:1.0000001378 BCR:1.0000001378
2035_0_102  SR:0.000022 CR:1.0000001378 BCR:1.0000001378
2035_0_103  SR:0.000019 CR:1.0000001378 BCR:1.0000001378
2035_0_104  SR:0.000017 CR:1.0000001378 BCR:1.0000001378
2035_0_105  SR:0.000016 CR:1.0000001378 BCR:1.0000001378
2035_0_106  SR:0.000014 CR:1.0000001378 BCR:1.0000001378
2035_0_107  SR:0.000013 CR:1.0000001378 BCR:1.0000001378
2035_0_108  SR:0.000011 CR:1.0000001378 BCR:1.0000001378
2035_0_109  SR:0.000010 CR:1.0000001378 BCR:1.0000001378
2035_0_110  SR:0.000009 CR:1.0000001378 BCR:1.0000001378
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 96077, Actual GHG Offset Mg 96077
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.186055
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.747563
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.066382
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.186055 / 0.394185 (DELTA:0.208130)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.747563 / 0.539433 (DELTA:0.208130)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013276 (DELTA:0.013276)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066382 / 0.053106 (DELTA:0.013276)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60222 / $60222 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59096 / $59096 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69218 / $69218 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64141 / $64141 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60222 / $60222 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59096 / $59096 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69218 / $69218 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64141 / $64141 R:1.000000

cross subsidized price / cost ALT BEV                                 $60250 / $60250 R:1.000000
cross subsidized price / cost ALT ICE                                 $59507 / $59507 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59320 / $59320 R:1.000000
cross subsidized price / cost ALT pickup                              $64220 / $64220 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59942 / $59942 R:1.000000

2035_0_0  SCORE:0.003636, CE:0.208130, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2 Pass 1: Manufacturer=Stellantis
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2022  Iteration=0 Stellantis
2022_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2022_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2022_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2022_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2022_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2022_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2022_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2022_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2022_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2022_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2022_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2022_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2022_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2022_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2022_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2022_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2022_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2022_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2022_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2022_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2022_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2022_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2022_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2022_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2022_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2022_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2022_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2022_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2022_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2022_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2022_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2022_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2022_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2022_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2022_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2022_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2022_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2022_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2022_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2022_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2022_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2022_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2022_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2022_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2022_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2022_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2022_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2022_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2022_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2022_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2022_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2022_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2022_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2022_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2022_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2022_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2022_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2022_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2022_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2022_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2022_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2022_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2022_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2022_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2022_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2022_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2022_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2022_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2022_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2022_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2022_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2022_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2022_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2022_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2022_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2022_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2022_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2022_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2022_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2022_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2022_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2022_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2022_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2022_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2022_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2022_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2022_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2022_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2022_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2022_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2022_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2022_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2022_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2022_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2022_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2022_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2022_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2022_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2022_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2022_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2022_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2022_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2022_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2022_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2022_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2022_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2022_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2022_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2022_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2022_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2022_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1172109, Actual GHG Offset Mg 1172108
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221995
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.778005
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.221995 / 0.221995 (DELTA:0.000000)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778005 / 0.778005 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60640 / $60640 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66472 / $66472 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60640 / $60640 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66472 / $66472 R:1.000000

cross subsidized price / cost ALT ICE                                 $65177 / $65177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60640 / $60640 R:1.000000
cross subsidized price / cost ALT pickup                              $66472 / $66472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65177 / $65177 R:1.000000

2022_0_0  SCORE:0.000000, CE:0.000000, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2023  Iteration=0 Stellantis
2023_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2023_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2023_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2023_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2023_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2023_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2023_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2023_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2023_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2023_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2023_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2023_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2023_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2023_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2023_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2023_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2023_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2023_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2023_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2023_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2023_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2023_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2023_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2023_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2023_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2023_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2023_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2023_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2023_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2023_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2023_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2023_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2023_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2023_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2023_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2023_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2023_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2023_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2023_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2023_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2023_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2023_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2023_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2023_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2023_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2023_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2023_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2023_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2023_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2023_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2023_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2023_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2023_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2023_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2023_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2023_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2023_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2023_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2023_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2023_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2023_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2023_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2023_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2023_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2023_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2023_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2023_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2023_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2023_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2023_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2023_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2023_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2023_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2023_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2023_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2023_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2023_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2023_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2023_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2023_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2023_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2023_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2023_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2023_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2023_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2023_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2023_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2023_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2023_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2023_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2023_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2023_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2023_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2023_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2023_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2023_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2023_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2023_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2023_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2023_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2023_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2023_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2023_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2023_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2023_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2023_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2023_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2023_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2023_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2023_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2023_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 958532, Actual GHG Offset Mg 958533
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222933
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.777067
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.222933 / 0.222933 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777067 / 0.777067 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60556 / $60556 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66355 / $66355 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60556 / $60556 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66355 / $66355 R:1.000000

cross subsidized price / cost ALT ICE                                 $65062 / $65062 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60556 / $60556 R:1.000000
cross subsidized price / cost ALT pickup                              $66355 / $66355 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65062 / $65062 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2024  Iteration=0 Stellantis
2024_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2024_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2024_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2024_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2024_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2024_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2024_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2024_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2024_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2024_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2024_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2024_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2024_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2024_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2024_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2024_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2024_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2024_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2024_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2024_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2024_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2024_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2024_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2024_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2024_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2024_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2024_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2024_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2024_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2024_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2024_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2024_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2024_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2024_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2024_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2024_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2024_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2024_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2024_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2024_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2024_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2024_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2024_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2024_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2024_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2024_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2024_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2024_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2024_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2024_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2024_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2024_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2024_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2024_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2024_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2024_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2024_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2024_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2024_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2024_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2024_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2024_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2024_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2024_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2024_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2024_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2024_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2024_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2024_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2024_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2024_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2024_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2024_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2024_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2024_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2024_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2024_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2024_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2024_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2024_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2024_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2024_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2024_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2024_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2024_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2024_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2024_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2024_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2024_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2024_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2024_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2024_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2024_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2024_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2024_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2024_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2024_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2024_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2024_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2024_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2024_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2024_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2024_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2024_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2024_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2024_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2024_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2024_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2024_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2024_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2024_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 723725, Actual GHG Offset Mg 723726
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222638
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.777362
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.222638 / 0.222638 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777362 / 0.777362 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60473 / $60473 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66241 / $66241 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60473 / $60473 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66241 / $66241 R:1.000000

cross subsidized price / cost ALT ICE                                 $64957 / $64957 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60473 / $60473 R:1.000000
cross subsidized price / cost ALT pickup                              $66241 / $66241 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64957 / $64957 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2025  Iteration=0 Stellantis
2025_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2025_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2025_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2025_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2025_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2025_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2025_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2025_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2025_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2025_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2025_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2025_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2025_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2025_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2025_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2025_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2025_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2025_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2025_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2025_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2025_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2025_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2025_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2025_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2025_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2025_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2025_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2025_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2025_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2025_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2025_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2025_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2025_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2025_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2025_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2025_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2025_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2025_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2025_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2025_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2025_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2025_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2025_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2025_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2025_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2025_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2025_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2025_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2025_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2025_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2025_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2025_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2025_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2025_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2025_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2025_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2025_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2025_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2025_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2025_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2025_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2025_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2025_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2025_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2025_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2025_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2025_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2025_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2025_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2025_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2025_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2025_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2025_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2025_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2025_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2025_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2025_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2025_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2025_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2025_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2025_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2025_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2025_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2025_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2025_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2025_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2025_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2025_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2025_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2025_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2025_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2025_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2025_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2025_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2025_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2025_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2025_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2025_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2025_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2025_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2025_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2025_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2025_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2025_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2025_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2025_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2025_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2025_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2025_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2025_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2025_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 510746, Actual GHG Offset Mg 510746
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222573
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.777427
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.222573 / 0.222573 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777427 / 0.777427 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60393 / $60393 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66129 / $66129 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60393 / $60393 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66129 / $66129 R:1.000000

cross subsidized price / cost ALT ICE                                 $64852 / $64852 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60393 / $60393 R:1.000000
cross subsidized price / cost ALT pickup                              $66129 / $66129 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64852 / $64852 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2026  Iteration=0 Stellantis
2026_0_0    SR:1.000000 CR:0.9998345356 BCR:0.9998345356
2026_0_1    SR:0.900000 CR:0.9998345356 BCR:0.9998345356
2026_0_2    SR:0.810000 CR:0.9998345356 BCR:0.9998345356
2026_0_3    SR:0.729000 CR:0.9998345356 BCR:0.9998345356
2026_0_4    SR:0.656100 CR:0.9998345356 BCR:0.9998345356
2026_0_5    SR:0.590490 CR:0.9998345356 BCR:0.9998345356
2026_0_6    SR:0.531441 CR:0.9998345356 BCR:0.9998345356
2026_0_7    SR:0.478297 CR:0.9998345356 BCR:0.9998345356
2026_0_8    SR:0.430467 CR:0.9998345356 BCR:0.9998345356
2026_0_9    SR:0.387420 CR:0.9998345356 BCR:0.9998345356
2026_0_10   SR:0.348678 CR:0.9998345356 BCR:0.9998345356
2026_0_11   SR:0.313811 CR:0.9998345356 BCR:0.9998345356
2026_0_12   SR:0.282430 CR:0.9998345356 BCR:0.9998345356
2026_0_13   SR:0.254187 CR:0.9998345356 BCR:0.9998345356
2026_0_14   SR:0.228768 CR:0.9998345356 BCR:0.9998345356
2026_0_15   SR:0.205891 CR:0.9998345356 BCR:0.9998345356
2026_0_16   SR:0.185302 CR:0.9998345356 BCR:0.9998345356
2026_0_17   SR:0.166772 CR:0.9999318411 BCR:0.9999318411
2026_0_18   SR:0.150095 CR:0.9999318411 BCR:0.9999318411
2026_0_19   SR:0.135085 CR:0.9999318411 BCR:0.9999318411
2026_0_20   SR:0.121577 CR:0.9999318411 BCR:0.9999318411
2026_0_21   SR:0.109419 CR:0.9999318411 BCR:0.9999318411
2026_0_22   SR:0.098477 CR:0.9999318411 BCR:0.9999318411
2026_0_23   SR:0.088629 CR:0.9999318411 BCR:0.9999318411
2026_0_24   SR:0.079766 CR:0.9999318411 BCR:0.9999318411
2026_0_25   SR:0.071790 CR:0.9999318411 BCR:0.9999318411
2026_0_26   SR:0.064611 CR:0.9999318411 BCR:0.9999318411
2026_0_27   SR:0.058150 CR:0.9999318411 BCR:0.9999318411
2026_0_28   SR:0.052335 CR:0.9999318411 BCR:0.9999318411
2026_0_29   SR:0.047101 CR:0.9999318411 BCR:0.9999318411
2026_0_30   SR:0.042391 CR:0.9999318411 BCR:0.9999318411
2026_0_31   SR:0.038152 CR:0.9999318411 BCR:0.9999318411
2026_0_32   SR:0.034337 CR:0.9999318411 BCR:0.9999318411
2026_0_33   SR:0.030903 CR:0.9999318411 BCR:0.9999318411
2026_0_34   SR:0.027813 CR:0.9999318411 BCR:0.9999318411
2026_0_35   SR:0.025032 CR:0.9999318411 BCR:0.9999318411
2026_0_36   SR:0.022528 CR:0.9999318411 BCR:0.9999318411
2026_0_37   SR:0.020276 CR:0.9999318411 BCR:0.9999318411
2026_0_38   SR:0.018248 CR:0.9999318411 BCR:0.9999318411
2026_0_39   SR:0.016423 CR:0.9999318411 BCR:0.9999318411
2026_0_40   SR:0.014781 CR:0.9999318411 BCR:0.9999318411
2026_0_41   SR:0.013303 CR:0.9999318411 BCR:0.9999318411
2026_0_42   SR:0.011973 CR:0.9999318411 BCR:0.9999318411
2026_0_43   SR:0.010775 CR:0.9999318411 BCR:0.9999318411
2026_0_44   SR:0.009698 CR:0.9999318411 BCR:0.9999318411
2026_0_45   SR:0.008728 CR:0.9999318411 BCR:0.9999318411
2026_0_46   SR:0.007855 CR:0.9999469547 BCR:0.9999469547
2026_0_47   SR:0.007070 CR:0.9999469574 BCR:0.9999469574
2026_0_48   SR:0.006363 CR:0.9999578502 BCR:0.9999578502
2026_0_49   SR:0.005726 CR:0.9999581497 BCR:0.9999581497
2026_0_50   SR:0.005154 CR:0.9999679230 BCR:0.9999679230
2026_0_51   SR:0.004638 CR:0.9999769856 BCR:0.9999769856
2026_0_52   SR:0.004175 CR:0.9999769856 BCR:0.9999769856
2026_0_53   SR:0.003757 CR:0.9999990130 BCR:0.9999990130
2026_0_54   SR:0.003381 CR:0.9999990156 BCR:0.9999990156
2026_0_55   SR:0.003043 CR:0.9999990159 BCR:0.9999990159
2026_0_56   SR:0.002739 CR:0.9999990159 BCR:0.9999990159
2026_0_57   SR:0.002465 CR:0.9999990159 BCR:0.9999990159
2026_0_58   SR:0.002219 CR:0.9999990159 BCR:0.9999990159
2026_0_59   SR:0.001997 CR:0.9999990159 BCR:0.9999990159
2026_0_60   SR:0.001797 CR:0.9999990159 BCR:0.9999990159
2026_0_61   SR:0.001617 CR:0.9999990159 BCR:0.9999990159
2026_0_62   SR:0.001456 CR:0.9999990159 BCR:0.9999990159
2026_0_63   SR:0.001310 CR:0.9999990159 BCR:0.9999990159
2026_0_64   SR:0.001179 CR:0.9999990159 BCR:0.9999990159
2026_0_65   SR:0.001061 CR:0.9999990159 BCR:0.9999990159
2026_0_66   SR:0.000955 CR:0.9999990159 BCR:0.9999990159
2026_0_67   SR:0.000860 CR:0.9999990159 BCR:0.9999990159
2026_0_68   SR:0.000774 CR:0.9999990159 BCR:0.9999990159
2026_0_69   SR:0.000696 CR:0.9999990159 BCR:0.9999990159
2026_0_70   SR:0.000627 CR:0.9999990159 BCR:0.9999990159
2026_0_71   SR:0.000564 CR:0.9999990159 BCR:0.9999990159
2026_0_72   SR:0.000508 CR:0.9999990159 BCR:0.9999990159
2026_0_73   SR:0.000457 CR:0.9999990159 BCR:0.9999990159
2026_0_74   SR:0.000411 CR:0.9999998219 BCR:0.9999998219
2026_0_75   SR:0.000370 CR:0.9999998219 BCR:0.9999998219
2026_0_76   SR:0.000333 CR:0.9999998219 BCR:0.9999998219
2026_0_77   SR:0.000300 CR:0.9999998219 BCR:0.9999998219
2026_0_78   SR:0.000270 CR:0.9999998219 BCR:0.9999998219
2026_0_79   SR:0.000243 CR:0.9999998219 BCR:0.9999998219
2026_0_80   SR:0.000218 CR:0.9999998219 BCR:0.9999998219
2026_0_81   SR:0.000197 CR:0.9999998219 BCR:0.9999998219
2026_0_82   SR:0.000177 CR:0.9999998219 BCR:0.9999998219
2026_0_83   SR:0.000159 CR:0.9999998219 BCR:0.9999998219
2026_0_84   SR:0.000143 CR:0.9999998219 BCR:0.9999998219
2026_0_85   SR:0.000129 CR:0.9999998219 BCR:0.9999998219
2026_0_86   SR:0.000116 CR:0.9999998219 BCR:0.9999998219
2026_0_87   SR:0.000104 CR:0.9999998219 BCR:0.9999998219
2026_0_88   SR:0.000094 CR:1.0000000526 BCR:1.0000000526
2026_0_89   SR:0.000085 CR:1.0000000165 BCR:1.0000000165
2026_0_90   SR:0.000076 CR:1.0000000165 BCR:1.0000000165
2026_0_91   SR:0.000069 CR:1.0000000165 BCR:1.0000000165
2026_0_92   SR:0.000062 CR:1.0000000165 BCR:1.0000000165
2026_0_93   SR:0.000056 CR:1.0000000165 BCR:1.0000000165
2026_0_94   SR:0.000050 CR:1.0000000165 BCR:1.0000000165
2026_0_95   SR:0.000045 CR:1.0000000165 BCR:1.0000000165
2026_0_96   SR:0.000040 CR:1.0000000109 BCR:1.0000000109
2026_0_97   SR:0.000036 CR:1.0000000109 BCR:1.0000000109
2026_0_98   SR:0.000033 CR:1.0000000083 BCR:1.0000000083
2026_0_99   SR:0.000030 CR:1.0000000083 BCR:1.0000000083
2026_0_100  SR:0.000027 CR:1.0000000083 BCR:1.0000000083
2026_0_101  SR:0.000024 CR:1.0000000083 BCR:1.0000000083
2026_0_102  SR:0.000022 CR:1.0000000059 BCR:1.0000000059
2026_0_103  SR:0.000019 CR:1.0000000059 BCR:1.0000000059
2026_0_104  SR:0.000017 CR:1.0000000059 BCR:1.0000000059
2026_0_105  SR:0.000016 CR:1.0000000059 BCR:1.0000000059
2026_0_106  SR:0.000014 CR:1.0000000059 BCR:1.0000000059
2026_0_107  SR:0.000013 CR:1.0000000059 BCR:1.0000000059
2026_0_108  SR:0.000011 CR:1.0000000059 BCR:1.0000000059
2026_0_109  SR:0.000010 CR:1.0000000059 BCR:1.0000000059
2026_0_110  SR:0.000009 CR:1.0000000059 BCR:1.0000000059
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 89977, Actual GHG Offset Mg 89977
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.035622
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.186700
2026 producer_abs_share_frac_pickup.BEV           = 0.000005
2026 producer_abs_share_frac_pickup.ICE           = 0.777673
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.035622 / 0.044464 (DELTA:0.008842)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.186700 / 0.177858 (DELTA:0.008842)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000005 / 0.155536 (DELTA:0.155530)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777673 / 0.622142 (DELTA:0.155530)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62608 / $62608 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59096 / $59096 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69998 / $69998 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64027 / $64027 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58108 / $62608 R:0.928125
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59096 / $59096 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65498 / $69998 R:0.935713
modified cross subsidized price / cost ALT pickup.ICE                 $64027 / $64027 R:1.000000

cross subsidized price / cost ALT BEV                                 $62613 / $62613 R:1.000000
cross subsidized price / cost ALT ICE                                 $63072 / $63072 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59658 / $59658 R:1.000000
cross subsidized price / cost ALT pickup                              $64027 / $64027 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64015 / $64015 R:1.000000

2026_0_0  SCORE:0.042594, CE:0.155530, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2027  Iteration=0 Stellantis
2027_0_0    SR:1.000000 CR:0.9984372258 BCR:0.9984372258
2027_0_1    SR:0.900000 CR:0.9984372258 BCR:0.9984372258
2027_0_2    SR:0.810000 CR:0.9984372258 BCR:0.9984372258
2027_0_3    SR:0.729000 CR:0.9984372258 BCR:0.9984372258
2027_0_4    SR:0.656100 CR:0.9984372258 BCR:0.9984372258
2027_0_5    SR:0.590490 CR:0.9984372258 BCR:0.9984372258
2027_0_6    SR:0.531441 CR:0.9984372258 BCR:0.9984372258
2027_0_7    SR:0.478297 CR:0.9984372258 BCR:0.9984372258
2027_0_8    SR:0.430467 CR:0.9984372258 BCR:0.9984372258
2027_0_9    SR:0.387420 CR:0.9984372258 BCR:0.9984372258
2027_0_10   SR:0.348678 CR:0.9984372258 BCR:0.9984372258
2027_0_11   SR:0.313811 CR:0.9984372258 BCR:0.9984372258
2027_0_12   SR:0.282430 CR:0.9984372258 BCR:0.9984372258
2027_0_13   SR:0.254187 CR:0.9984372258 BCR:0.9984372258
2027_0_14   SR:0.228768 CR:1.0002208948 BCR:1.0002208948
2027_0_15   SR:0.205891 CR:1.0002208948 BCR:1.0002208948
2027_0_16   SR:0.185302 CR:1.0002208948 BCR:1.0002208948
2027_0_17   SR:0.166772 CR:1.0002208948 BCR:1.0002208948
2027_0_18   SR:0.150095 CR:1.0002208948 BCR:1.0002208948
2027_0_19   SR:0.135085 CR:1.0002208948 BCR:1.0002208948
2027_0_20   SR:0.121577 CR:1.0002208948 BCR:1.0002208948
2027_0_21   SR:0.109419 CR:1.0002208948 BCR:1.0002208948
2027_0_22   SR:0.098477 CR:1.0002208948 BCR:1.0002208948
2027_0_23   SR:0.088629 CR:1.0002208948 BCR:1.0002208948
2027_0_24   SR:0.079766 CR:1.0002208948 BCR:1.0002208948
2027_0_25   SR:0.071790 CR:1.0002208948 BCR:1.0002208948
2027_0_26   SR:0.064611 CR:1.0002208948 BCR:1.0002208948
2027_0_27   SR:0.058150 CR:1.0002208948 BCR:1.0002208948
2027_0_28   SR:0.052335 CR:1.0002208948 BCR:1.0002208948
2027_0_29   SR:0.047101 CR:1.0002208948 BCR:1.0002208948
2027_0_30   SR:0.042391 CR:1.0002208948 BCR:1.0002208948
2027_0_31   SR:0.038152 CR:1.0002208948 BCR:1.0002208948
2027_0_32   SR:0.034337 CR:1.0002208948 BCR:1.0002208948
2027_0_33   SR:0.030903 CR:1.0002208948 BCR:1.0002208948
2027_0_34   SR:0.027813 CR:1.0000332594 BCR:1.0000332594
2027_0_35   SR:0.025032 CR:1.0000332594 BCR:1.0000332594
2027_0_36   SR:0.022528 CR:1.0000332594 BCR:1.0000332594
2027_0_37   SR:0.020276 CR:1.0000332594 BCR:1.0000332594
2027_0_38   SR:0.018248 CR:1.0000332594 BCR:1.0000332594
2027_0_39   SR:0.016423 CR:1.0000332594 BCR:1.0000332594
2027_0_40   SR:0.014781 CR:1.0000332594 BCR:1.0000332594
2027_0_41   SR:0.013303 CR:1.0000332594 BCR:1.0000332594
2027_0_42   SR:0.011973 CR:1.0000332594 BCR:1.0000332594
2027_0_43   SR:0.010775 CR:1.0000332594 BCR:1.0000332594
2027_0_44   SR:0.009698 CR:1.0000332594 BCR:1.0000332594
2027_0_45   SR:0.008728 CR:1.0000332594 BCR:1.0000332594
2027_0_46   SR:0.007855 CR:1.0000332594 BCR:1.0000332594
2027_0_47   SR:0.007070 CR:1.0000332594 BCR:1.0000332594
2027_0_48   SR:0.006363 CR:1.0000332594 BCR:1.0000332594
2027_0_49   SR:0.005726 CR:1.0000332594 BCR:1.0000332594
2027_0_50   SR:0.005154 CR:1.0000332594 BCR:1.0000332594
2027_0_51   SR:0.004638 CR:1.0000332594 BCR:1.0000332594
2027_0_52   SR:0.004175 CR:1.0000332594 BCR:1.0000332594
2027_0_53   SR:0.003757 CR:1.0000332594 BCR:1.0000332594
2027_0_54   SR:0.003381 CR:0.9999718070 BCR:0.9999718070
2027_0_55   SR:0.003043 CR:1.0000270605 BCR:1.0000270605
2027_0_56   SR:0.002739 CR:1.0000214577 BCR:1.0000214577
2027_0_57   SR:0.002465 CR:1.0000214577 BCR:1.0000214577
2027_0_58   SR:0.002219 CR:1.0000120401 BCR:1.0000120401
2027_0_59   SR:0.001997 CR:1.0000120401 BCR:1.0000120401
2027_0_60   SR:0.001797 CR:1.0000120401 BCR:1.0000120401
2027_0_61   SR:0.001617 CR:1.0000120401 BCR:1.0000120401
2027_0_62   SR:0.001456 CR:1.0000120401 BCR:1.0000120401
2027_0_63   SR:0.001310 CR:1.0000094175 BCR:1.0000094175
2027_0_64   SR:0.001179 CR:1.0000063181 BCR:1.0000063181
2027_0_65   SR:0.001061 CR:1.0000063181 BCR:1.0000063181
2027_0_66   SR:0.000955 CR:1.0000005960 BCR:1.0000005960
2027_0_67   SR:0.000860 CR:1.0000005960 BCR:1.0000005960
2027_0_68   SR:0.000774 CR:1.0000005960 BCR:1.0000005960
2027_0_69   SR:0.000696 CR:1.0000005960 BCR:1.0000005960
2027_0_70   SR:0.000627 CR:1.0000005960 BCR:1.0000005960
2027_0_71   SR:0.000564 CR:1.0000005960 BCR:1.0000005960
2027_0_72   SR:0.000508 CR:1.0000005960 BCR:1.0000005960
2027_0_73   SR:0.000457 CR:1.0000005960 BCR:1.0000005960
2027_0_74   SR:0.000411 CR:1.0000005960 BCR:1.0000005960
2027_0_75   SR:0.000370 CR:1.0000005960 BCR:1.0000005960
2027_0_76   SR:0.000333 CR:1.0000005960 BCR:1.0000005960
2027_0_77   SR:0.000300 CR:1.0000005960 BCR:1.0000005960
2027_0_78   SR:0.000270 CR:1.0000005960 BCR:1.0000005960
2027_0_79   SR:0.000243 CR:1.0000005960 BCR:1.0000005960
2027_0_80   SR:0.000218 CR:1.0000005960 BCR:1.0000005960
2027_0_81   SR:0.000197 CR:1.0000005960 BCR:1.0000005960
2027_0_82   SR:0.000177 CR:1.0000005960 BCR:1.0000005960
2027_0_83   SR:0.000159 CR:1.0000005960 BCR:1.0000005960
2027_0_84   SR:0.000143 CR:1.0000005960 BCR:1.0000005960
2027_0_85   SR:0.000129 CR:1.0000005960 BCR:1.0000005960
2027_0_86   SR:0.000116 CR:1.0000005960 BCR:1.0000005960
2027_0_87   SR:0.000104 CR:1.0000005960 BCR:1.0000005960
2027_0_88   SR:0.000094 CR:1.0000005960 BCR:1.0000005960
2027_0_89   SR:0.000085 CR:1.0000005960 BCR:1.0000005960
2027_0_90   SR:0.000076 CR:1.0000005960 BCR:1.0000005960
2027_0_91   SR:0.000069 CR:1.0000005960 BCR:1.0000005960
2027_0_92   SR:0.000062 CR:1.0000005960 BCR:1.0000005960
2027_0_93   SR:0.000056 CR:1.0000005960 BCR:1.0000005960
2027_0_94   SR:0.000050 CR:1.0000005960 BCR:1.0000005960
2027_0_95   SR:0.000045 CR:1.0000005960 BCR:1.0000005960
2027_0_96   SR:0.000040 CR:1.0000005960 BCR:1.0000005960
2027_0_97   SR:0.000036 CR:1.0000005960 BCR:1.0000005960
2027_0_98   SR:0.000033 CR:1.0000005960 BCR:1.0000005960
2027_0_99   SR:0.000030 CR:1.0000005960 BCR:1.0000005960
2027_0_100  SR:0.000027 CR:1.0000005960 BCR:1.0000005960
2027_0_101  SR:0.000024 CR:1.0000005960 BCR:1.0000005960
2027_0_102  SR:0.000022 CR:1.0000005960 BCR:1.0000005960
2027_0_103  SR:0.000019 CR:1.0000005960 BCR:1.0000005960
2027_0_104  SR:0.000017 CR:1.0000005960 BCR:1.0000005960
2027_0_105  SR:0.000016 CR:1.0000005960 BCR:1.0000005960
2027_0_106  SR:0.000014 CR:1.0000005960 BCR:1.0000005960
2027_0_107  SR:0.000013 CR:1.0000005960 BCR:1.0000005960
2027_0_108  SR:0.000011 CR:1.0000005960 BCR:1.0000005960
2027_0_109  SR:0.000010 CR:1.0000005960 BCR:1.0000005960
2027_0_110  SR:0.000009 CR:1.0000005960 BCR:1.0000005960
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 4424, Actual GHG Offset Mg 4419
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.054307
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.168869
2027 producer_abs_share_frac_pickup.BEV           = 0.000039
2027 producer_abs_share_frac_pickup.ICE           = 0.776786
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.054307 / 0.076721 (DELTA:0.022414)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.168869 / 0.146455 (DELTA:0.022414)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000039 / 0.155370 (DELTA:0.155332)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776786 / 0.621454 (DELTA:0.155332)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60653 / $60653 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59023 / $59023 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66205 / $66205 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63927 / $63927 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55903 / $60653 R:0.921686
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59023 / $59023 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61455 / $66205 R:0.928254
modified cross subsidized price / cost ALT pickup.ICE                 $63927 / $63927 R:1.000000

cross subsidized price / cost ALT BEV                                 $60657 / $60657 R:1.000000
cross subsidized price / cost ALT ICE                                 $63051 / $63051 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59420 / $59420 R:1.000000
cross subsidized price / cost ALT pickup                              $63927 / $63927 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63311 / $63311 R:1.000000

2027_0_0  SCORE:0.042539, CE:0.155332, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2028  Iteration=0 Stellantis
2028_0_0    SR:1.000000 CR:0.9995464087 BCR:0.9995464087
2028_0_1    SR:0.900000 CR:0.9995464087 BCR:0.9995464087
2028_0_2    SR:0.810000 CR:0.9995464087 BCR:0.9995464087
2028_0_3    SR:0.729000 CR:0.9995464087 BCR:0.9995464087
2028_0_4    SR:0.656100 CR:0.9995464087 BCR:0.9995464087
2028_0_5    SR:0.590490 CR:0.9995464087 BCR:0.9995464087
2028_0_6    SR:0.531441 CR:0.9995464087 BCR:0.9995464087
2028_0_7    SR:0.478297 CR:0.9995464087 BCR:0.9995464087
2028_0_8    SR:0.430467 CR:0.9995464087 BCR:0.9995464087
2028_0_9    SR:0.387420 CR:0.9995464087 BCR:0.9995464087
2028_0_10   SR:0.348678 CR:0.9995464087 BCR:0.9995464087
2028_0_11   SR:0.313811 CR:0.9995464087 BCR:0.9995464087
2028_0_12   SR:0.282430 CR:0.9995517731 BCR:0.9995517731
2028_0_13   SR:0.254187 CR:0.9995517731 BCR:0.9995517731
2028_0_14   SR:0.228768 CR:1.0000382662 BCR:1.0000382662
2028_0_15   SR:0.205891 CR:1.0000382662 BCR:1.0000382662
2028_0_16   SR:0.185302 CR:1.0000382662 BCR:1.0000382662
2028_0_17   SR:0.166772 CR:1.0000382662 BCR:1.0000382662
2028_0_18   SR:0.150095 CR:1.0000382662 BCR:1.0000382662
2028_0_19   SR:0.135085 CR:1.0000382662 BCR:1.0000382662
2028_0_20   SR:0.121577 CR:1.0000382662 BCR:1.0000382662
2028_0_21   SR:0.109419 CR:1.0000382662 BCR:1.0000382662
2028_0_22   SR:0.098477 CR:1.0000382662 BCR:1.0000382662
2028_0_23   SR:0.088629 CR:1.0000382662 BCR:1.0000382662
2028_0_24   SR:0.079766 CR:1.0000382662 BCR:1.0000382662
2028_0_25   SR:0.071790 CR:1.0000382662 BCR:1.0000382662
2028_0_26   SR:0.064611 CR:1.0000262260 BCR:1.0000262260
2028_0_27   SR:0.058150 CR:1.0000262260 BCR:1.0000262260
2028_0_28   SR:0.052335 CR:1.0000262260 BCR:1.0000262260
2028_0_29   SR:0.047101 CR:1.0000262260 BCR:1.0000262260
2028_0_30   SR:0.042391 CR:1.0000262260 BCR:1.0000262260
2028_0_31   SR:0.038152 CR:1.0000262260 BCR:1.0000262260
2028_0_32   SR:0.034337 CR:1.0000078678 BCR:1.0000078678
2028_0_33   SR:0.030903 CR:1.0000078678 BCR:1.0000078678
2028_0_34   SR:0.027813 CR:1.0000078678 BCR:1.0000078678
2028_0_35   SR:0.025032 CR:1.0000078678 BCR:1.0000078678
2028_0_36   SR:0.022528 CR:1.0000078678 BCR:1.0000078678
2028_0_37   SR:0.020276 CR:1.0000078678 BCR:1.0000078678
2028_0_38   SR:0.018248 CR:1.0000078678 BCR:1.0000078678
2028_0_39   SR:0.016423 CR:1.0000078678 BCR:1.0000078678
2028_0_40   SR:0.014781 CR:1.0000010729 BCR:1.0000010729
2028_0_41   SR:0.013303 CR:1.0000010729 BCR:1.0000010729
2028_0_42   SR:0.011973 CR:1.0000010729 BCR:1.0000010729
2028_0_43   SR:0.010775 CR:1.0000010729 BCR:1.0000010729
2028_0_44   SR:0.009698 CR:1.0000010729 BCR:1.0000010729
2028_0_45   SR:0.008728 CR:1.0000010729 BCR:1.0000010729
2028_0_46   SR:0.007855 CR:1.0000002384 BCR:1.0000002384
2028_0_47   SR:0.007070 CR:1.0000002384 BCR:1.0000002384
2028_0_48   SR:0.006363 CR:1.0000002384 BCR:1.0000002384
2028_0_49   SR:0.005726 CR:1.0000002384 BCR:1.0000002384
2028_0_50   SR:0.005154 CR:1.0000002384 BCR:1.0000002384
2028_0_51   SR:0.004638 CR:1.0000002384 BCR:1.0000002384
2028_0_52   SR:0.004175 CR:1.0000002384 BCR:1.0000002384
2028_0_53   SR:0.003757 CR:1.0000002384 BCR:1.0000002384
2028_0_54   SR:0.003381 CR:1.0000002384 BCR:1.0000002384
2028_0_55   SR:0.003043 CR:1.0000002384 BCR:1.0000002384
2028_0_56   SR:0.002739 CR:1.0000002384 BCR:1.0000002384
2028_0_57   SR:0.002465 CR:1.0000002384 BCR:1.0000002384
2028_0_58   SR:0.002219 CR:1.0000002384 BCR:1.0000002384
2028_0_59   SR:0.001997 CR:0.9999997616 BCR:0.9999997616
2028_0_60   SR:0.001797 CR:0.9999997616 BCR:0.9999997616
2028_0_61   SR:0.001617 CR:0.9999997616 BCR:0.9999997616
2028_0_62   SR:0.001456 CR:0.9999997616 BCR:0.9999997616
2028_0_63   SR:0.001310 CR:0.9999997616 BCR:0.9999997616
2028_0_64   SR:0.001179 CR:0.9999997616 BCR:0.9999997616
2028_0_65   SR:0.001061 CR:0.9999997616 BCR:0.9999997616
2028_0_66   SR:0.000955 CR:0.9999997616 BCR:0.9999997616
2028_0_67   SR:0.000860 CR:0.9999997616 BCR:0.9999997616
2028_0_68   SR:0.000774 CR:0.9999997616 BCR:0.9999997616
2028_0_69   SR:0.000696 CR:0.9999997616 BCR:0.9999997616
2028_0_70   SR:0.000627 CR:0.9999997616 BCR:0.9999997616
2028_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2028_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2028_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2028_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2028_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2028_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2028_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2028_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2028_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2028_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2028_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2028_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2028_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2028_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2028_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2028_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2028_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2028_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2028_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2028_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2028_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2028_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2028_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2028_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2028_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2028_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2028_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2028_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2028_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2028_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282909, Actual GHG Offset Mg 282909
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.009635
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.212696
2028 producer_abs_share_frac_pickup.BEV           = 0.069000
2028 producer_abs_share_frac_pickup.ICE           = 0.708669
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.009635 / 0.094151 (DELTA:0.084515)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.212696 / 0.128180 (DELTA:0.084515)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.069000 / 0.155572 (DELTA:0.086573)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.708669 / 0.622097 (DELTA:0.086573)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59625 / $59625 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58952 / $58952 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64347 / $64347 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63829 / $63829 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54625 / $59625 R:0.916143
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58952 / $58952 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59347 / $64347 R:0.922296
modified cross subsidized price / cost ALT pickup.ICE                 $63829 / $63829 R:1.000000

cross subsidized price / cost ALT BEV                                 $63768 / $63768 R:1.000000
cross subsidized price / cost ALT ICE                                 $62703 / $62703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58981 / $58981 R:1.000000
cross subsidized price / cost ALT pickup                              $63875 / $63875 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62888 / $62888 R:1.000000

2028_0_0  SCORE:0.023709, CE:0.086573, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2029  Iteration=0 Stellantis
2029_0_0    SR:1.000000 CR:1.0002412796 BCR:1.0002412796
2029_0_1    SR:0.900000 CR:1.0002412796 BCR:1.0002412796
2029_0_2    SR:0.810000 CR:1.0002412796 BCR:1.0002412796
2029_0_3    SR:0.729000 CR:1.0002412796 BCR:1.0002412796
2029_0_4    SR:0.656100 CR:1.0002412796 BCR:1.0002412796
2029_0_5    SR:0.590490 CR:1.0002412796 BCR:1.0002412796
2029_0_6    SR:0.531441 CR:1.0002412796 BCR:1.0002412796
2029_0_7    SR:0.478297 CR:1.0002412796 BCR:1.0002412796
2029_0_8    SR:0.430467 CR:1.0002412796 BCR:1.0002412796
2029_0_9    SR:0.387420 CR:1.0002412796 BCR:1.0002412796
2029_0_10   SR:0.348678 CR:1.0002412796 BCR:1.0002412796
2029_0_11   SR:0.313811 CR:1.0002412796 BCR:1.0002412796
2029_0_12   SR:0.282430 CR:1.0002412796 BCR:1.0002412796
2029_0_13   SR:0.254187 CR:1.0002412796 BCR:1.0002412796
2029_0_14   SR:0.228768 CR:1.0002412796 BCR:1.0002412796
2029_0_15   SR:0.205891 CR:1.0002412796 BCR:1.0002412796
2029_0_16   SR:0.185302 CR:1.0002412796 BCR:1.0002412796
2029_0_17   SR:0.166772 CR:1.0001873970 BCR:1.0001873970
2029_0_18   SR:0.150095 CR:1.0001873970 BCR:1.0001873970
2029_0_19   SR:0.135085 CR:1.0001873970 BCR:1.0001873970
2029_0_20   SR:0.121577 CR:1.0001873970 BCR:1.0001873970
2029_0_21   SR:0.109419 CR:1.0000375509 BCR:1.0000375509
2029_0_22   SR:0.098477 CR:1.0000375509 BCR:1.0000375509
2029_0_23   SR:0.088629 CR:1.0000375509 BCR:1.0000375509
2029_0_24   SR:0.079766 CR:1.0000375509 BCR:1.0000375509
2029_0_25   SR:0.071790 CR:1.0000375509 BCR:1.0000375509
2029_0_26   SR:0.064611 CR:0.9999960065 BCR:0.9999960065
2029_0_27   SR:0.058150 CR:0.9999960065 BCR:0.9999960065
2029_0_28   SR:0.052335 CR:0.9999960065 BCR:0.9999960065
2029_0_29   SR:0.047101 CR:0.9999960065 BCR:0.9999960065
2029_0_30   SR:0.042391 CR:0.9999960065 BCR:0.9999960065
2029_0_31   SR:0.038152 CR:0.9999960065 BCR:0.9999960065
2029_0_32   SR:0.034337 CR:0.9999960065 BCR:0.9999960065
2029_0_33   SR:0.030903 CR:0.9999960065 BCR:0.9999960065
2029_0_34   SR:0.027813 CR:0.9999960065 BCR:0.9999960065
2029_0_35   SR:0.025032 CR:0.9999960065 BCR:0.9999960065
2029_0_36   SR:0.022528 CR:0.9999960065 BCR:0.9999960065
2029_0_37   SR:0.020276 CR:0.9999960065 BCR:0.9999960065
2029_0_38   SR:0.018248 CR:0.9999960065 BCR:0.9999960065
2029_0_39   SR:0.016423 CR:0.9999960065 BCR:0.9999960065
2029_0_40   SR:0.014781 CR:0.9999960065 BCR:0.9999960065
2029_0_41   SR:0.013303 CR:0.9999960065 BCR:0.9999960065
2029_0_42   SR:0.011973 CR:0.9999960065 BCR:0.9999960065
2029_0_43   SR:0.010775 CR:0.9999961257 BCR:0.9999961257
2029_0_44   SR:0.009698 CR:0.9999961257 BCR:0.9999961257
2029_0_45   SR:0.008728 CR:0.9999961257 BCR:0.9999961257
2029_0_46   SR:0.007855 CR:0.9999961257 BCR:0.9999961257
2029_0_47   SR:0.007070 CR:0.9999961257 BCR:0.9999961257
2029_0_48   SR:0.006363 CR:0.9999961257 BCR:0.9999961257
2029_0_49   SR:0.005726 CR:0.9999961257 BCR:0.9999961257
2029_0_50   SR:0.005154 CR:0.9999997616 BCR:0.9999997616
2029_0_51   SR:0.004638 CR:0.9999997616 BCR:0.9999997616
2029_0_52   SR:0.004175 CR:0.9999997616 BCR:0.9999997616
2029_0_53   SR:0.003757 CR:0.9999997616 BCR:0.9999997616
2029_0_54   SR:0.003381 CR:0.9999997616 BCR:0.9999997616
2029_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2029_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2029_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2029_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2029_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2029_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2029_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2029_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2029_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2029_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2029_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2029_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2029_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2029_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2029_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2029_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2029_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2029_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2029_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2029_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2029_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2029_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2029_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2029_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2029_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2029_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2029_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2029_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2029_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2029_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2029_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2029_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2029_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2029_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2029_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2029_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2029_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2029_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2029_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2029_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 357946, Actual GHG Offset Mg 357946
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000150
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221716
2029 producer_abs_share_frac_pickup.BEV           = 0.085329
2029 producer_abs_share_frac_pickup.ICE           = 0.692805
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000150 / 0.053988 (DELTA:0.053838)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.221716 / 0.167878 (DELTA:0.053838)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.085329 / 0.224668 (DELTA:0.139339)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.692805 / 0.553467 (DELTA:0.139339)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58878 / $58878 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58882 / $58882 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63022 / $63022 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63732 / $63732 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53628 / $58878 R:0.910833
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58882 / $58882 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $57772 / $63022 R:0.916696
modified cross subsidized price / cost ALT pickup.ICE                 $63732 / $63732 R:1.000000

cross subsidized price / cost ALT BEV                                 $63015 / $63015 R:1.000000
cross subsidized price / cost ALT ICE                                 $62556 / $62556 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58882 / $58882 R:1.000000
cross subsidized price / cost ALT pickup                              $63654 / $63654 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62496 / $62496 R:1.000000

2029_0_0  SCORE:0.038159, CE:0.139339, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2030  Iteration=0 Stellantis
2030_0_0    SR:1.000000 CR:1.0000373552 BCR:1.0000373552
2030_0_1    SR:0.900000 CR:1.0000373552 BCR:1.0000373552
2030_0_2    SR:0.810000 CR:1.0000373552 BCR:1.0000373552
2030_0_3    SR:0.729000 CR:1.0000373552 BCR:1.0000373552
2030_0_4    SR:0.656100 CR:1.0000373552 BCR:1.0000373552
2030_0_5    SR:0.590490 CR:1.0000373552 BCR:1.0000373552
2030_0_6    SR:0.531441 CR:1.0000373552 BCR:1.0000373552
2030_0_7    SR:0.478297 CR:1.0000373552 BCR:1.0000373552
2030_0_8    SR:0.430467 CR:1.0000373552 BCR:1.0000373552
2030_0_9    SR:0.387420 CR:1.0000373552 BCR:1.0000373552
2030_0_10   SR:0.348678 CR:1.0000373552 BCR:1.0000373552
2030_0_11   SR:0.313811 CR:1.0000373552 BCR:1.0000373552
2030_0_12   SR:0.282430 CR:1.0000373552 BCR:1.0000373552
2030_0_13   SR:0.254187 CR:1.0000373552 BCR:1.0000373552
2030_0_14   SR:0.228768 CR:1.0000373552 BCR:1.0000373552
2030_0_15   SR:0.205891 CR:1.0000373552 BCR:1.0000373552
2030_0_16   SR:0.185302 CR:1.0000373552 BCR:1.0000373552
2030_0_17   SR:0.166772 CR:1.0000373552 BCR:1.0000373552
2030_0_18   SR:0.150095 CR:1.0000373552 BCR:1.0000373552
2030_0_19   SR:0.135085 CR:1.0000373552 BCR:1.0000373552
2030_0_20   SR:0.121577 CR:1.0000038846 BCR:1.0000038846
2030_0_21   SR:0.109419 CR:1.0000038846 BCR:1.0000038846
2030_0_22   SR:0.098477 CR:1.0000038846 BCR:1.0000038846
2030_0_23   SR:0.088629 CR:1.0000038846 BCR:1.0000038846
2030_0_24   SR:0.079766 CR:1.0000038846 BCR:1.0000038846
2030_0_25   SR:0.071790 CR:1.0000038846 BCR:1.0000038846
2030_0_26   SR:0.064611 CR:1.0000038846 BCR:1.0000038846
2030_0_27   SR:0.058150 CR:1.0000038846 BCR:1.0000038846
2030_0_28   SR:0.052335 CR:1.0000038846 BCR:1.0000038846
2030_0_29   SR:0.047101 CR:1.0000038846 BCR:1.0000038846
2030_0_30   SR:0.042391 CR:1.0000038846 BCR:1.0000038846
2030_0_31   SR:0.038152 CR:1.0000038846 BCR:1.0000038846
2030_0_32   SR:0.034337 CR:1.0000038846 BCR:1.0000038846
2030_0_33   SR:0.030903 CR:1.0000037814 BCR:1.0000037814
2030_0_34   SR:0.027813 CR:1.0000037814 BCR:1.0000037814
2030_0_35   SR:0.025032 CR:1.0000037814 BCR:1.0000037814
2030_0_36   SR:0.022528 CR:1.0000037814 BCR:1.0000037814
2030_0_37   SR:0.020276 CR:1.0000037814 BCR:1.0000037814
2030_0_38   SR:0.018248 CR:1.0000037814 BCR:1.0000037814
2030_0_39   SR:0.016423 CR:1.0000037814 BCR:1.0000037814
2030_0_40   SR:0.014781 CR:1.0000037814 BCR:1.0000037814
2030_0_41   SR:0.013303 CR:1.0000037814 BCR:1.0000037814
2030_0_42   SR:0.011973 CR:1.0000037814 BCR:1.0000037814
2030_0_43   SR:0.010775 CR:1.0000037814 BCR:1.0000037814
2030_0_44   SR:0.009698 CR:1.0000037814 BCR:1.0000037814
2030_0_45   SR:0.008728 CR:1.0000037814 BCR:1.0000037814
2030_0_46   SR:0.007855 CR:1.0000037814 BCR:1.0000037814
2030_0_47   SR:0.007070 CR:1.0000037814 BCR:1.0000037814
2030_0_48   SR:0.006363 CR:1.0000037814 BCR:1.0000037814
2030_0_49   SR:0.005726 CR:1.0000037814 BCR:1.0000037814
2030_0_50   SR:0.005154 CR:1.0000037814 BCR:1.0000037814
2030_0_51   SR:0.004638 CR:1.0000037814 BCR:1.0000037814
2030_0_52   SR:0.004175 CR:1.0000037814 BCR:1.0000037814
2030_0_53   SR:0.003757 CR:1.0000037814 BCR:1.0000037814
2030_0_54   SR:0.003381 CR:1.0000037814 BCR:1.0000037814
2030_0_55   SR:0.003043 CR:1.0000037814 BCR:1.0000037814
2030_0_56   SR:0.002739 CR:1.0000037814 BCR:1.0000037814
2030_0_57   SR:0.002465 CR:1.0000037814 BCR:1.0000037814
2030_0_58   SR:0.002219 CR:1.0000037814 BCR:1.0000037814
2030_0_59   SR:0.001997 CR:1.0000037814 BCR:1.0000037814
2030_0_60   SR:0.001797 CR:1.0000037814 BCR:1.0000037814
2030_0_61   SR:0.001617 CR:1.0000037814 BCR:1.0000037814
2030_0_62   SR:0.001456 CR:1.0000037814 BCR:1.0000037814
2030_0_63   SR:0.001310 CR:1.0000037814 BCR:1.0000037814
2030_0_64   SR:0.001179 CR:1.0000037814 BCR:1.0000037814
2030_0_65   SR:0.001061 CR:1.0000037814 BCR:1.0000037814
2030_0_66   SR:0.000955 CR:1.0000037814 BCR:1.0000037814
2030_0_67   SR:0.000860 CR:1.0000037814 BCR:1.0000037814
2030_0_68   SR:0.000774 CR:1.0000037814 BCR:1.0000037814
2030_0_69   SR:0.000696 CR:1.0000037814 BCR:1.0000037814
2030_0_70   SR:0.000627 CR:1.0000000055 BCR:1.0000000055
2030_0_71   SR:0.000564 CR:1.0000000055 BCR:1.0000000055
2030_0_72   SR:0.000508 CR:1.0000000055 BCR:1.0000000055
2030_0_73   SR:0.000457 CR:1.0000000055 BCR:1.0000000055
2030_0_74   SR:0.000411 CR:1.0000000055 BCR:1.0000000055
2030_0_75   SR:0.000370 CR:1.0000000055 BCR:1.0000000055
2030_0_76   SR:0.000333 CR:1.0000000055 BCR:1.0000000055
2030_0_77   SR:0.000300 CR:1.0000000055 BCR:1.0000000055
2030_0_78   SR:0.000270 CR:1.0000000055 BCR:1.0000000055
2030_0_79   SR:0.000243 CR:1.0000000055 BCR:1.0000000055
2030_0_80   SR:0.000218 CR:1.0000000055 BCR:1.0000000055
2030_0_81   SR:0.000197 CR:1.0000000055 BCR:1.0000000055
2030_0_82   SR:0.000177 CR:1.0000000055 BCR:1.0000000055
2030_0_83   SR:0.000159 CR:1.0000000055 BCR:1.0000000055
2030_0_84   SR:0.000143 CR:1.0000000055 BCR:1.0000000055
2030_0_85   SR:0.000129 CR:1.0000000055 BCR:1.0000000055
2030_0_86   SR:0.000116 CR:1.0000000055 BCR:1.0000000055
2030_0_87   SR:0.000104 CR:1.0000000055 BCR:1.0000000055
2030_0_88   SR:0.000094 CR:1.0000000055 BCR:1.0000000055
2030_0_89   SR:0.000085 CR:1.0000000055 BCR:1.0000000055
2030_0_90   SR:0.000076 CR:1.0000000055 BCR:1.0000000055
2030_0_91   SR:0.000069 CR:1.0000000055 BCR:1.0000000055
2030_0_92   SR:0.000062 CR:1.0000000055 BCR:1.0000000055
2030_0_93   SR:0.000056 CR:1.0000000055 BCR:1.0000000055
2030_0_94   SR:0.000050 CR:1.0000000055 BCR:1.0000000055
2030_0_95   SR:0.000045 CR:1.0000000055 BCR:1.0000000055
2030_0_96   SR:0.000040 CR:1.0000000055 BCR:1.0000000055
2030_0_97   SR:0.000036 CR:1.0000000055 BCR:1.0000000055
2030_0_98   SR:0.000033 CR:1.0000000055 BCR:1.0000000055
2030_0_99   SR:0.000030 CR:1.0000000055 BCR:1.0000000055
2030_0_100  SR:0.000027 CR:1.0000000055 BCR:1.0000000055
2030_0_101  SR:0.000024 CR:1.0000000055 BCR:1.0000000055
2030_0_102  SR:0.000022 CR:1.0000000055 BCR:1.0000000055
2030_0_103  SR:0.000019 CR:1.0000000055 BCR:1.0000000055
2030_0_104  SR:0.000017 CR:1.0000000055 BCR:1.0000000055
2030_0_105  SR:0.000016 CR:1.0000000055 BCR:1.0000000055
2030_0_106  SR:0.000014 CR:1.0000000055 BCR:1.0000000055
2030_0_107  SR:0.000013 CR:1.0000000055 BCR:1.0000000055
2030_0_108  SR:0.000011 CR:1.0000000055 BCR:1.0000000055
2030_0_109  SR:0.000010 CR:1.0000000055 BCR:1.0000000055
2030_0_110  SR:0.000009 CR:1.0000000055 BCR:1.0000000055
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 252366, Actual GHG Offset Mg 252366
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.038190
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.183057
2030 producer_abs_share_frac_pickup.BEV           = 0.041931
2030 producer_abs_share_frac_pickup.ICE           = 0.736822
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.038190 / 0.044399 (DELTA:0.006209)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.183057 / 0.176848 (DELTA:0.006209)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.041931 / 0.241147 (DELTA:0.199217)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736822 / 0.537606 (DELTA:0.199217)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59168 / $59168 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58814 / $58814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64050 / $64050 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63637 / $63637 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53668 / $59168 R:0.907045
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58814 / $58814 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $58550 / $64050 R:0.914130
modified cross subsidized price / cost ALT pickup.ICE                 $63637 / $63637 R:1.000000

cross subsidized price / cost ALT BEV                                 $61723 / $61723 R:1.000000
cross subsidized price / cost ALT ICE                                 $62678 / $62678 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58875 / $58875 R:1.000000
cross subsidized price / cost ALT pickup                              $63660 / $63660 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62685 / $62685 R:1.000000

2030_0_0  SCORE:0.054558, CE:0.199217, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2031  Iteration=0 Stellantis
2031_0_0    SR:1.000000 CR:1.0004810810 BCR:1.0004810810
2031_0_1    SR:0.900000 CR:1.0004810810 BCR:1.0004810810
2031_0_2    SR:0.810000 CR:1.0004810810 BCR:1.0004810810
2031_0_3    SR:0.729000 CR:1.0004810810 BCR:1.0004810810
2031_0_4    SR:0.656100 CR:1.0004810810 BCR:1.0004810810
2031_0_5    SR:0.590490 CR:1.0004810810 BCR:1.0004810810
2031_0_6    SR:0.531441 CR:1.0004810810 BCR:1.0004810810
2031_0_7    SR:0.478297 CR:1.0004810810 BCR:1.0004810810
2031_0_8    SR:0.430467 CR:1.0004810810 BCR:1.0004810810
2031_0_9    SR:0.387420 CR:1.0004810810 BCR:1.0004810810
2031_0_10   SR:0.348678 CR:1.0004445478 BCR:1.0004445478
2031_0_11   SR:0.313811 CR:1.0004445478 BCR:1.0004445478
2031_0_12   SR:0.282430 CR:1.0004445478 BCR:1.0004445478
2031_0_13   SR:0.254187 CR:1.0004445478 BCR:1.0004445478
2031_0_14   SR:0.228768 CR:1.0004445478 BCR:1.0004445478
2031_0_15   SR:0.205891 CR:1.0004445478 BCR:1.0004445478
2031_0_16   SR:0.185302 CR:1.0004445478 BCR:1.0004445478
2031_0_17   SR:0.166772 CR:1.0004445478 BCR:1.0004445478
2031_0_18   SR:0.150095 CR:1.0004445478 BCR:1.0004445478
2031_0_19   SR:0.135085 CR:1.0004445478 BCR:1.0004445478
2031_0_20   SR:0.121577 CR:1.0004445478 BCR:1.0004445478
2031_0_21   SR:0.109419 CR:1.0004445478 BCR:1.0004445478
2031_0_22   SR:0.098477 CR:1.0004445478 BCR:1.0004445478
2031_0_23   SR:0.088629 CR:1.0004445478 BCR:1.0004445478
2031_0_24   SR:0.079766 CR:1.0004445478 BCR:1.0004445478
2031_0_25   SR:0.071790 CR:1.0004445478 BCR:1.0004445478
2031_0_26   SR:0.064611 CR:1.0004445478 BCR:1.0004445478
2031_0_27   SR:0.058150 CR:1.0004445478 BCR:1.0004445478
2031_0_28   SR:0.052335 CR:1.0004445478 BCR:1.0004445478
2031_0_29   SR:0.047101 CR:1.0004445478 BCR:1.0004445478
2031_0_30   SR:0.042391 CR:1.0004445478 BCR:1.0004445478
2031_0_31   SR:0.038152 CR:1.0004445478 BCR:1.0004445478
2031_0_32   SR:0.034337 CR:1.0004445478 BCR:1.0004445478
2031_0_33   SR:0.030903 CR:1.0004445478 BCR:1.0004445478
2031_0_34   SR:0.027813 CR:1.0004445478 BCR:1.0004445478
2031_0_35   SR:0.025032 CR:1.0004445478 BCR:1.0004445478
2031_0_36   SR:0.022528 CR:1.0004445478 BCR:1.0004445478
2031_0_37   SR:0.020276 CR:1.0004445478 BCR:1.0004445478
2031_0_38   SR:0.018248 CR:1.0004445478 BCR:1.0004445478
2031_0_39   SR:0.016423 CR:1.0004445478 BCR:1.0004445478
2031_0_40   SR:0.014781 CR:1.0004445478 BCR:1.0004445478
2031_0_41   SR:0.013303 CR:1.0004445478 BCR:1.0004445478
2031_0_42   SR:0.011973 CR:1.0004445478 BCR:1.0004445478
2031_0_43   SR:0.010775 CR:1.0004445478 BCR:1.0004445478
2031_0_44   SR:0.009698 CR:1.0004445478 BCR:1.0004445478
2031_0_45   SR:0.008728 CR:1.0002882707 BCR:1.0002882707
2031_0_46   SR:0.007855 CR:1.0002882707 BCR:1.0002882707
2031_0_47   SR:0.007070 CR:1.0002882707 BCR:1.0002882707
2031_0_48   SR:0.006363 CR:1.0002882707 BCR:1.0002882707
2031_0_49   SR:0.005726 CR:1.0002882707 BCR:1.0002882707
2031_0_50   SR:0.005154 CR:1.0002882707 BCR:1.0002882707
2031_0_51   SR:0.004638 CR:1.0002882707 BCR:1.0002882707
2031_0_52   SR:0.004175 CR:1.0002882707 BCR:1.0002882707
2031_0_53   SR:0.003757 CR:1.0002882707 BCR:1.0002882707
2031_0_54   SR:0.003381 CR:1.0002882707 BCR:1.0002882707
2031_0_55   SR:0.003043 CR:1.0002882707 BCR:1.0002882707
2031_0_56   SR:0.002739 CR:1.0002882707 BCR:1.0002882707
2031_0_57   SR:0.002465 CR:1.0002882707 BCR:1.0002882707
2031_0_58   SR:0.002219 CR:1.0002882707 BCR:1.0002882707
2031_0_59   SR:0.001997 CR:1.0002882707 BCR:1.0002882707
2031_0_60   SR:0.001797 CR:1.0002882707 BCR:1.0002882707
2031_0_61   SR:0.001617 CR:1.0002882707 BCR:1.0002882707
2031_0_62   SR:0.001456 CR:1.0002882707 BCR:1.0002882707
2031_0_63   SR:0.001310 CR:1.0002882707 BCR:1.0002882707
2031_0_64   SR:0.001179 CR:1.0002882707 BCR:1.0002882707
2031_0_65   SR:0.001061 CR:1.0002882707 BCR:1.0002882707
2031_0_66   SR:0.000955 CR:1.0002882707 BCR:1.0002882707
2031_0_67   SR:0.000860 CR:1.0002882707 BCR:1.0002882707
2031_0_68   SR:0.000774 CR:1.0002882707 BCR:1.0002882707
2031_0_69   SR:0.000696 CR:1.0002882707 BCR:1.0002882707
2031_0_70   SR:0.000627 CR:1.0002882707 BCR:1.0002882707
2031_0_71   SR:0.000564 CR:1.0002882707 BCR:1.0002882707
2031_0_72   SR:0.000508 CR:1.0002882707 BCR:1.0002882707
2031_0_73   SR:0.000457 CR:1.0002882707 BCR:1.0002882707
2031_0_74   SR:0.000411 CR:1.0002882707 BCR:1.0002882707
2031_0_75   SR:0.000370 CR:1.0002882707 BCR:1.0002882707
2031_0_76   SR:0.000333 CR:1.0002823064 BCR:1.0002823064
2031_0_77   SR:0.000300 CR:1.0002823064 BCR:1.0002823064
2031_0_78   SR:0.000270 CR:1.0002823064 BCR:1.0002823064
2031_0_79   SR:0.000243 CR:1.0002823064 BCR:1.0002823064
2031_0_80   SR:0.000218 CR:1.0002823064 BCR:1.0002823064
2031_0_81   SR:0.000197 CR:1.0002823064 BCR:1.0002823064
2031_0_82   SR:0.000177 CR:1.0002823064 BCR:1.0002823064
2031_0_83   SR:0.000159 CR:1.0002823064 BCR:1.0002823064
2031_0_84   SR:0.000143 CR:1.0002823064 BCR:1.0002823064
2031_0_85   SR:0.000129 CR:1.0002823064 BCR:1.0002823064
2031_0_86   SR:0.000116 CR:1.0002823064 BCR:1.0002823064
2031_0_87   SR:0.000104 CR:1.0002823064 BCR:1.0002823064
2031_0_88   SR:0.000094 CR:1.0002823064 BCR:1.0002823064
2031_0_89   SR:0.000085 CR:1.0002823064 BCR:1.0002823064
2031_0_90   SR:0.000076 CR:1.0002823064 BCR:1.0002823064
2031_0_91   SR:0.000069 CR:1.0002823064 BCR:1.0002823064
2031_0_92   SR:0.000062 CR:1.0002822361 BCR:1.0002822361
2031_0_93   SR:0.000056 CR:1.0002822361 BCR:1.0002822361
2031_0_94   SR:0.000050 CR:1.0002818940 BCR:1.0002818940
2031_0_95   SR:0.000045 CR:1.0002818940 BCR:1.0002818940
2031_0_96   SR:0.000040 CR:1.0002818940 BCR:1.0002818940
2031_0_97   SR:0.000036 CR:1.0002818940 BCR:1.0002818940
2031_0_98   SR:0.000033 CR:1.0002818940 BCR:1.0002818940
2031_0_99   SR:0.000030 CR:1.0002818611 BCR:1.0002818611
2031_0_100  SR:0.000027 CR:1.0002818611 BCR:1.0002818611
2031_0_101  SR:0.000024 CR:1.0002818611 BCR:1.0002818611
2031_0_102  SR:0.000022 CR:1.0002818611 BCR:1.0002818611
2031_0_103  SR:0.000019 CR:1.0002818611 BCR:1.0002818611
2031_0_104  SR:0.000017 CR:1.0002818611 BCR:1.0002818611
2031_0_105  SR:0.000016 CR:1.0002818586 BCR:1.0002818586
2031_0_106  SR:0.000014 CR:1.0002818586 BCR:1.0002818586
2031_0_107  SR:0.000013 CR:1.0002818586 BCR:1.0002818586
2031_0_108  SR:0.000011 CR:1.0002818586 BCR:1.0002818586
2031_0_109  SR:0.000010 CR:1.0002818586 BCR:1.0002818586
2031_0_110  SR:0.000009 CR:1.0002818586 BCR:1.0002818586
PRODUCER FINAL COMPLIANCE DELTA 0.000282
Target GHG Offset Mg -27818, Actual GHG Offset Mg -30275
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049463
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.170887
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.779650
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049463 / 0.082105 (DELTA:0.032642)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.170887 / 0.138245 (DELTA:0.032642)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.197909 (DELTA:0.197909)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.779650 / 0.581741 (DELTA:0.197909)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59545 / $59545 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58747 / $58747 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65237 / $65237 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63545 / $63545 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53795 / $59545 R:0.903436
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58747 / $58747 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59487 / $65237 R:0.911860
modified cross subsidized price / cost ALT pickup.ICE                 $63545 / $63545 R:1.000000

cross subsidized price / cost ALT BEV                                 $59554 / $59554 R:1.000000
cross subsidized price / cost ALT ICE                                 $62682 / $62682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58926 / $58926 R:1.000000
cross subsidized price / cost ALT pickup                              $63545 / $63545 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62888 / $62888 R:1.000000

2031_0_0  SCORE:0.054200, CE:0.197909, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2032  Iteration=0 Stellantis
2032_0_0    SR:1.000000 CR:1.0037679525 BCR:1.0037679525
2032_0_1    SR:0.900000 CR:1.0021577495 BCR:1.0021577495
2032_0_2    SR:0.810000 CR:1.0021577495 BCR:1.0021577495
2032_0_3    SR:0.729000 CR:1.0021577495 BCR:1.0021577495
2032_0_4    SR:0.656100 CR:1.0021577495 BCR:1.0021577495
2032_0_5    SR:0.590490 CR:1.0021577495 BCR:1.0021577495
2032_0_6    SR:0.531441 CR:1.0021577495 BCR:1.0021577495
2032_0_7    SR:0.478297 CR:1.0021577495 BCR:1.0021577495
2032_0_8    SR:0.430467 CR:1.0021577495 BCR:1.0021577495
2032_0_9    SR:0.387420 CR:1.0021577495 BCR:1.0021577495
2032_0_10   SR:0.348678 CR:1.0021577495 BCR:1.0021577495
2032_0_11   SR:0.313811 CR:1.0021577495 BCR:1.0021577495
2032_0_12   SR:0.282430 CR:1.0021577495 BCR:1.0021577495
2032_0_13   SR:0.254187 CR:1.0021577495 BCR:1.0021577495
2032_0_14   SR:0.228768 CR:1.0021577495 BCR:1.0021577495
2032_0_15   SR:0.205891 CR:0.9998467888 BCR:0.9998467888
2032_0_16   SR:0.185302 CR:0.9998467888 BCR:0.9998467888
2032_0_17   SR:0.166772 CR:0.9998467888 BCR:0.9998467888
2032_0_18   SR:0.150095 CR:0.9998467888 BCR:0.9998467888
2032_0_19   SR:0.135085 CR:0.9998467888 BCR:0.9998467888
2032_0_20   SR:0.121577 CR:0.9998467888 BCR:0.9998467888
2032_0_21   SR:0.109419 CR:0.9998467888 BCR:0.9998467888
2032_0_22   SR:0.098477 CR:0.9998467888 BCR:0.9998467888
2032_0_23   SR:0.088629 CR:0.9998467888 BCR:0.9998467888
2032_0_24   SR:0.079766 CR:0.9998467888 BCR:0.9998467888
2032_0_25   SR:0.071790 CR:0.9998467888 BCR:0.9998467888
2032_0_26   SR:0.064611 CR:0.9998467888 BCR:0.9998467888
2032_0_27   SR:0.058150 CR:0.9998467888 BCR:0.9998467888
2032_0_28   SR:0.052335 CR:0.9998467888 BCR:0.9998467888
2032_0_29   SR:0.047101 CR:0.9998467888 BCR:0.9998467888
2032_0_30   SR:0.042391 CR:0.9998467888 BCR:0.9998467888
2032_0_31   SR:0.038152 CR:0.9998467888 BCR:0.9998467888
2032_0_32   SR:0.034337 CR:0.9998467888 BCR:0.9998467888
2032_0_33   SR:0.030903 CR:0.9998467888 BCR:0.9998467888
2032_0_34   SR:0.027813 CR:0.9998467888 BCR:0.9998467888
2032_0_35   SR:0.025032 CR:0.9998467888 BCR:0.9998467888
2032_0_36   SR:0.022528 CR:0.9998467888 BCR:0.9998467888
2032_0_37   SR:0.020276 CR:0.9998467888 BCR:0.9998467888
2032_0_38   SR:0.018248 CR:0.9998467888 BCR:0.9998467888
2032_0_39   SR:0.016423 CR:0.9998467888 BCR:0.9998467888
2032_0_40   SR:0.014781 CR:0.9998467888 BCR:0.9998467888
2032_0_41   SR:0.013303 CR:0.9998467888 BCR:0.9998467888
2032_0_42   SR:0.011973 CR:0.9998467888 BCR:0.9998467888
2032_0_43   SR:0.010775 CR:0.9998467888 BCR:0.9998467888
2032_0_44   SR:0.009698 CR:0.9998467888 BCR:0.9998467888
2032_0_45   SR:0.008728 CR:0.9998467888 BCR:0.9998467888
2032_0_46   SR:0.007855 CR:0.9998467888 BCR:0.9998467888
2032_0_47   SR:0.007070 CR:0.9998467888 BCR:0.9998467888
2032_0_48   SR:0.006363 CR:0.9998467888 BCR:0.9998467888
2032_0_49   SR:0.005726 CR:0.9998467888 BCR:0.9998467888
2032_0_50   SR:0.005154 CR:0.9998467888 BCR:0.9998467888
2032_0_51   SR:0.004638 CR:0.9998467888 BCR:0.9998467888
2032_0_52   SR:0.004175 CR:0.9998467888 BCR:0.9998467888
2032_0_53   SR:0.003757 CR:0.9998467888 BCR:0.9998467888
2032_0_54   SR:0.003381 CR:0.9998467888 BCR:0.9998467888
2032_0_55   SR:0.003043 CR:0.9998467888 BCR:0.9998467888
2032_0_56   SR:0.002739 CR:0.9998467888 BCR:0.9998467888
2032_0_57   SR:0.002465 CR:0.9998467888 BCR:0.9998467888
2032_0_58   SR:0.002219 CR:0.9998467888 BCR:0.9998467888
2032_0_59   SR:0.001997 CR:0.9998467888 BCR:0.9998467888
2032_0_60   SR:0.001797 CR:0.9998467888 BCR:0.9998467888
2032_0_61   SR:0.001617 CR:0.9998467888 BCR:0.9998467888
2032_0_62   SR:0.001456 CR:0.9998467888 BCR:0.9998467888
2032_0_63   SR:0.001310 CR:0.9998467888 BCR:0.9998467888
2032_0_64   SR:0.001179 CR:0.9998467888 BCR:0.9998467888
2032_0_65   SR:0.001061 CR:0.9998467888 BCR:0.9998467888
2032_0_66   SR:0.000955 CR:0.9998467888 BCR:0.9998467888
2032_0_67   SR:0.000860 CR:0.9998467888 BCR:0.9998467888
2032_0_68   SR:0.000774 CR:0.9998467888 BCR:0.9998467888
2032_0_69   SR:0.000696 CR:0.9998467888 BCR:0.9998467888
2032_0_70   SR:0.000627 CR:0.9998467888 BCR:0.9998467888
2032_0_71   SR:0.000564 CR:0.9998467888 BCR:0.9998467888
2032_0_72   SR:0.000508 CR:0.9998467888 BCR:0.9998467888
2032_0_73   SR:0.000457 CR:0.9998467888 BCR:0.9998467888
2032_0_74   SR:0.000411 CR:0.9998467888 BCR:0.9998467888
2032_0_75   SR:0.000370 CR:0.9998467888 BCR:0.9998467888
2032_0_76   SR:0.000333 CR:0.9998467888 BCR:0.9998467888
2032_0_77   SR:0.000300 CR:0.9998467888 BCR:0.9998467888
2032_0_78   SR:0.000270 CR:0.9998467888 BCR:0.9998467888
2032_0_79   SR:0.000243 CR:0.9998467888 BCR:0.9998467888
2032_0_80   SR:0.000218 CR:0.9998467888 BCR:0.9998467888
2032_0_81   SR:0.000197 CR:0.9998467888 BCR:0.9998467888
2032_0_82   SR:0.000177 CR:0.9998467888 BCR:0.9998467888
2032_0_83   SR:0.000159 CR:0.9998467888 BCR:0.9998467888
2032_0_84   SR:0.000143 CR:0.9998467888 BCR:0.9998467888
2032_0_85   SR:0.000129 CR:0.9998467888 BCR:0.9998467888
2032_0_86   SR:0.000116 CR:0.9998467888 BCR:0.9998467888
2032_0_87   SR:0.000104 CR:0.9998467888 BCR:0.9998467888
2032_0_88   SR:0.000094 CR:0.9998467888 BCR:0.9998467888
2032_0_89   SR:0.000085 CR:0.9998467888 BCR:0.9998467888
2032_0_90   SR:0.000076 CR:0.9998467888 BCR:0.9998467888
2032_0_91   SR:0.000069 CR:0.9998467888 BCR:0.9998467888
2032_0_92   SR:0.000062 CR:0.9998467888 BCR:0.9998467888
2032_0_93   SR:0.000056 CR:0.9998467888 BCR:0.9998467888
2032_0_94   SR:0.000050 CR:0.9998467888 BCR:0.9998467888
2032_0_95   SR:0.000045 CR:0.9998467888 BCR:0.9998467888
2032_0_96   SR:0.000040 CR:0.9998467888 BCR:0.9998467888
2032_0_97   SR:0.000036 CR:0.9998467888 BCR:0.9998467888
2032_0_98   SR:0.000033 CR:0.9998467888 BCR:0.9998467888
2032_0_99   SR:0.000030 CR:0.9998467888 BCR:0.9998467888
2032_0_100  SR:0.000027 CR:0.9998467888 BCR:0.9998467888
2032_0_101  SR:0.000024 CR:0.9998467888 BCR:0.9998467888
2032_0_102  SR:0.000022 CR:0.9998467888 BCR:0.9998467888
2032_0_103  SR:0.000019 CR:0.9998467888 BCR:0.9998467888
2032_0_104  SR:0.000017 CR:0.9998467888 BCR:0.9998467888
2032_0_105  SR:0.000016 CR:0.9998467888 BCR:0.9998467888
2032_0_106  SR:0.000014 CR:0.9998467888 BCR:0.9998467888
2032_0_107  SR:0.000013 CR:0.9998467888 BCR:0.9998467888
2032_0_108  SR:0.000011 CR:0.9998467888 BCR:0.9998467888
2032_0_109  SR:0.000010 CR:0.9998467888 BCR:0.9998467888
2032_0_110  SR:0.000009 CR:0.9998467888 BCR:0.9998467888
PRODUCER FINAL COMPLIANCE DELTA 0.000153
Target GHG Offset Mg -30159, Actual GHG Offset Mg -28807
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.047787
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.172002
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.780211
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.047787 / 0.093295 (DELTA:0.045508)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.172002 / 0.126494 (DELTA:0.045508)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156042 (DELTA:0.156042)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.780211 / 0.624169 (DELTA:0.156042)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60003 / $60003 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58681 / $58681 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66572 / $66572 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63471 / $63471 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54003 / $60003 R:0.900006
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58681 / $58681 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60572 / $66572 R:0.909873
modified cross subsidized price / cost ALT pickup.ICE                 $63471 / $63471 R:1.000000

cross subsidized price / cost ALT BEV                                 $60013 / $60013 R:1.000000
cross subsidized price / cost ALT ICE                                 $62606 / $62606 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58968 / $58968 R:1.000000
cross subsidized price / cost ALT pickup                              $63472 / $63472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63026 / $63026 R:1.000000

2032_0_0  SCORE:0.042734, CE:0.156042, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2033  Iteration=0 Stellantis
2033_0_0    SR:1.000000 CR:1.0015941148 BCR:1.0015941148
2033_0_1    SR:0.900000 CR:0.9999821138 BCR:0.9999821138
2033_0_2    SR:0.810000 CR:0.9999821138 BCR:0.9999821138
2033_0_3    SR:0.729000 CR:0.9999821138 BCR:0.9999821138
2033_0_4    SR:0.656100 CR:0.9999821138 BCR:0.9999821138
2033_0_5    SR:0.590490 CR:0.9999821138 BCR:0.9999821138
2033_0_6    SR:0.531441 CR:0.9999821138 BCR:0.9999821138
2033_0_7    SR:0.478297 CR:0.9999821138 BCR:0.9999821138
2033_0_8    SR:0.430467 CR:0.9999821138 BCR:0.9999821138
2033_0_9    SR:0.387420 CR:0.9999821138 BCR:0.9999821138
2033_0_10   SR:0.348678 CR:0.9999821138 BCR:0.9999821138
2033_0_11   SR:0.313811 CR:0.9999821138 BCR:0.9999821138
2033_0_12   SR:0.282430 CR:0.9999821138 BCR:0.9999821138
2033_0_13   SR:0.254187 CR:0.9999821138 BCR:0.9999821138
2033_0_14   SR:0.228768 CR:0.9999821138 BCR:0.9999821138
2033_0_15   SR:0.205891 CR:0.9999821138 BCR:0.9999821138
2033_0_16   SR:0.185302 CR:0.9999821138 BCR:0.9999821138
2033_0_17   SR:0.166772 CR:0.9999821138 BCR:0.9999821138
2033_0_18   SR:0.150095 CR:0.9999821138 BCR:0.9999821138
2033_0_19   SR:0.135085 CR:0.9999821138 BCR:0.9999821138
2033_0_20   SR:0.121577 CR:0.9999821138 BCR:0.9999821138
2033_0_21   SR:0.109419 CR:0.9999821138 BCR:0.9999821138
2033_0_22   SR:0.098477 CR:0.9999821138 BCR:0.9999821138
2033_0_23   SR:0.088629 CR:0.9999821138 BCR:0.9999821138
2033_0_24   SR:0.079766 CR:0.9999821138 BCR:0.9999821138
2033_0_25   SR:0.071790 CR:0.9999821138 BCR:0.9999821138
2033_0_26   SR:0.064611 CR:0.9999821138 BCR:0.9999821138
2033_0_27   SR:0.058150 CR:0.9999821138 BCR:0.9999821138
2033_0_28   SR:0.052335 CR:0.9999821138 BCR:0.9999821138
2033_0_29   SR:0.047101 CR:0.9999821138 BCR:0.9999821138
2033_0_30   SR:0.042391 CR:0.9999821138 BCR:0.9999821138
2033_0_31   SR:0.038152 CR:0.9999821138 BCR:0.9999821138
2033_0_32   SR:0.034337 CR:0.9999821138 BCR:0.9999821138
2033_0_33   SR:0.030903 CR:0.9999821138 BCR:0.9999821138
2033_0_34   SR:0.027813 CR:0.9999821138 BCR:0.9999821138
2033_0_35   SR:0.025032 CR:0.9999821138 BCR:0.9999821138
2033_0_36   SR:0.022528 CR:0.9999821138 BCR:0.9999821138
2033_0_37   SR:0.020276 CR:0.9999821138 BCR:0.9999821138
2033_0_38   SR:0.018248 CR:0.9999821138 BCR:0.9999821138
2033_0_39   SR:0.016423 CR:0.9999821138 BCR:0.9999821138
2033_0_40   SR:0.014781 CR:0.9999821138 BCR:0.9999821138
2033_0_41   SR:0.013303 CR:0.9999821138 BCR:0.9999821138
2033_0_42   SR:0.011973 CR:0.9999821138 BCR:0.9999821138
2033_0_43   SR:0.010775 CR:0.9999821138 BCR:0.9999821138
2033_0_44   SR:0.009698 CR:0.9999821138 BCR:0.9999821138
2033_0_45   SR:0.008728 CR:0.9999821138 BCR:0.9999821138
2033_0_46   SR:0.007855 CR:0.9999821138 BCR:0.9999821138
2033_0_47   SR:0.007070 CR:0.9999821138 BCR:0.9999821138
2033_0_48   SR:0.006363 CR:0.9999821138 BCR:0.9999821138
2033_0_49   SR:0.005726 CR:0.9999821138 BCR:0.9999821138
2033_0_50   SR:0.005154 CR:0.9999821138 BCR:0.9999821138
2033_0_51   SR:0.004638 CR:0.9999821138 BCR:0.9999821138
2033_0_52   SR:0.004175 CR:0.9999821138 BCR:0.9999821138
2033_0_53   SR:0.003757 CR:0.9999821138 BCR:0.9999821138
2033_0_54   SR:0.003381 CR:0.9999821138 BCR:0.9999821138
2033_0_55   SR:0.003043 CR:0.9999821138 BCR:0.9999821138
2033_0_56   SR:0.002739 CR:0.9999821138 BCR:0.9999821138
2033_0_57   SR:0.002465 CR:0.9999821138 BCR:0.9999821138
2033_0_58   SR:0.002219 CR:0.9999821138 BCR:0.9999821138
2033_0_59   SR:0.001997 CR:0.9999821138 BCR:0.9999821138
2033_0_60   SR:0.001797 CR:0.9999821138 BCR:0.9999821138
2033_0_61   SR:0.001617 CR:0.9999821138 BCR:0.9999821138
2033_0_62   SR:0.001456 CR:0.9999821138 BCR:0.9999821138
2033_0_63   SR:0.001310 CR:0.9999821138 BCR:0.9999821138
2033_0_64   SR:0.001179 CR:0.9999821138 BCR:0.9999821138
2033_0_65   SR:0.001061 CR:0.9999821138 BCR:0.9999821138
2033_0_66   SR:0.000955 CR:0.9999821138 BCR:0.9999821138
2033_0_67   SR:0.000860 CR:0.9999821138 BCR:0.9999821138
2033_0_68   SR:0.000774 CR:0.9999821138 BCR:0.9999821138
2033_0_69   SR:0.000696 CR:0.9999821138 BCR:0.9999821138
2033_0_70   SR:0.000627 CR:0.9999821138 BCR:0.9999821138
2033_0_71   SR:0.000564 CR:0.9999821138 BCR:0.9999821138
2033_0_72   SR:0.000508 CR:0.9999821138 BCR:0.9999821138
2033_0_73   SR:0.000457 CR:0.9999821138 BCR:0.9999821138
2033_0_74   SR:0.000411 CR:0.9999821138 BCR:0.9999821138
2033_0_75   SR:0.000370 CR:0.9999821138 BCR:0.9999821138
2033_0_76   SR:0.000333 CR:0.9999821138 BCR:0.9999821138
2033_0_77   SR:0.000300 CR:0.9999821138 BCR:0.9999821138
2033_0_78   SR:0.000270 CR:0.9999821138 BCR:0.9999821138
2033_0_79   SR:0.000243 CR:0.9999821138 BCR:0.9999821138
2033_0_80   SR:0.000218 CR:0.9999821138 BCR:0.9999821138
2033_0_81   SR:0.000197 CR:0.9999821138 BCR:0.9999821138
2033_0_82   SR:0.000177 CR:0.9999821138 BCR:0.9999821138
2033_0_83   SR:0.000159 CR:0.9999821138 BCR:0.9999821138
2033_0_84   SR:0.000143 CR:0.9999821138 BCR:0.9999821138
2033_0_85   SR:0.000129 CR:0.9999821138 BCR:0.9999821138
2033_0_86   SR:0.000116 CR:0.9999821138 BCR:0.9999821138
2033_0_87   SR:0.000104 CR:0.9999821138 BCR:0.9999821138
2033_0_88   SR:0.000094 CR:0.9999821138 BCR:0.9999821138
2033_0_89   SR:0.000085 CR:0.9999821138 BCR:0.9999821138
2033_0_90   SR:0.000076 CR:0.9999821138 BCR:0.9999821138
2033_0_91   SR:0.000069 CR:0.9999821138 BCR:0.9999821138
2033_0_92   SR:0.000062 CR:0.9999821138 BCR:0.9999821138
2033_0_93   SR:0.000056 CR:0.9999821138 BCR:0.9999821138
2033_0_94   SR:0.000050 CR:0.9999821138 BCR:0.9999821138
2033_0_95   SR:0.000045 CR:0.9999821138 BCR:0.9999821138
2033_0_96   SR:0.000040 CR:0.9999821138 BCR:0.9999821138
2033_0_97   SR:0.000036 CR:0.9999821138 BCR:0.9999821138
2033_0_98   SR:0.000033 CR:0.9999821138 BCR:0.9999821138
2033_0_99   SR:0.000030 CR:0.9999821138 BCR:0.9999821138
2033_0_100  SR:0.000027 CR:0.9999821138 BCR:0.9999821138
2033_0_101  SR:0.000024 CR:0.9999821138 BCR:0.9999821138
2033_0_102  SR:0.000022 CR:0.9999821138 BCR:0.9999821138
2033_0_103  SR:0.000019 CR:0.9999821138 BCR:0.9999821138
2033_0_104  SR:0.000017 CR:0.9999821138 BCR:0.9999821138
2033_0_105  SR:0.000016 CR:0.9999821138 BCR:0.9999821138
2033_0_106  SR:0.000014 CR:0.9999821138 BCR:0.9999821138
2033_0_107  SR:0.000013 CR:0.9999821138 BCR:0.9999821138
2033_0_108  SR:0.000011 CR:0.9999821138 BCR:0.9999821138
2033_0_109  SR:0.000010 CR:0.9999821138 BCR:0.9999821138
2033_0_110  SR:0.000009 CR:0.9999821138 BCR:0.9999821138
PRODUCER FINAL COMPLIANCE DELTA 0.000018
Target GHG Offset Mg -30855, Actual GHG Offset Mg -30695
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.047585
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.171275
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.781140
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.047585 / 0.091357 (DELTA:0.043772)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.171275 / 0.127503 (DELTA:0.043772)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156228 (DELTA:0.156228)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.781140 / 0.624912 (DELTA:0.156228)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60511 / $60511 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58616 / $58616 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67997 / $67997 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63382 / $63382 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60511 / $60511 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58616 / $58616 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67997 / $67997 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63382 / $63382 R:1.000000

cross subsidized price / cost ALT BEV                                 $60521 / $60521 R:1.000000
cross subsidized price / cost ALT ICE                                 $62525 / $62525 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59028 / $59028 R:1.000000
cross subsidized price / cost ALT pickup                              $63382 / $63382 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63233 / $63233 R:1.000000

2033_0_0  SCORE:0.042785, CE:0.156228, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2034  Iteration=0 Stellantis
2034_0_0    SR:1.000000 CR:1.0017198524 BCR:1.0017198524
2034_0_1    SR:0.900000 CR:1.0001063457 BCR:1.0001063457
2034_0_2    SR:0.810000 CR:1.0001063457 BCR:1.0001063457
2034_0_3    SR:0.729000 CR:1.0001063457 BCR:1.0001063457
2034_0_4    SR:0.656100 CR:1.0001063457 BCR:1.0001063457
2034_0_5    SR:0.590490 CR:1.0001063457 BCR:1.0001063457
2034_0_6    SR:0.531441 CR:1.0001063457 BCR:1.0001063457
2034_0_7    SR:0.478297 CR:1.0001063457 BCR:1.0001063457
2034_0_8    SR:0.430467 CR:1.0001063457 BCR:1.0001063457
2034_0_9    SR:0.387420 CR:1.0001063457 BCR:1.0001063457
2034_0_10   SR:0.348678 CR:1.0001063457 BCR:1.0001063457
2034_0_11   SR:0.313811 CR:1.0001063457 BCR:1.0001063457
2034_0_12   SR:0.282430 CR:1.0001063457 BCR:1.0001063457
2034_0_13   SR:0.254187 CR:1.0001063457 BCR:1.0001063457
2034_0_14   SR:0.228768 CR:1.0001063457 BCR:1.0001063457
2034_0_15   SR:0.205891 CR:1.0001063457 BCR:1.0001063457
2034_0_16   SR:0.185302 CR:1.0001063457 BCR:1.0001063457
2034_0_17   SR:0.166772 CR:1.0001063457 BCR:1.0001063457
2034_0_18   SR:0.150095 CR:1.0001063457 BCR:1.0001063457
2034_0_19   SR:0.135085 CR:1.0001063457 BCR:1.0001063457
2034_0_20   SR:0.121577 CR:1.0001063457 BCR:1.0001063457
2034_0_21   SR:0.109419 CR:1.0001063457 BCR:1.0001063457
2034_0_22   SR:0.098477 CR:1.0001063457 BCR:1.0001063457
2034_0_23   SR:0.088629 CR:1.0001063457 BCR:1.0001063457
2034_0_24   SR:0.079766 CR:1.0001063457 BCR:1.0001063457
2034_0_25   SR:0.071790 CR:1.0001063457 BCR:1.0001063457
2034_0_26   SR:0.064611 CR:1.0001063457 BCR:1.0001063457
2034_0_27   SR:0.058150 CR:1.0001063457 BCR:1.0001063457
2034_0_28   SR:0.052335 CR:1.0001063457 BCR:1.0001063457
2034_0_29   SR:0.047101 CR:1.0001063457 BCR:1.0001063457
2034_0_30   SR:0.042391 CR:1.0001063457 BCR:1.0001063457
2034_0_31   SR:0.038152 CR:1.0001063457 BCR:1.0001063457
2034_0_32   SR:0.034337 CR:1.0001063457 BCR:1.0001063457
2034_0_33   SR:0.030903 CR:1.0001063457 BCR:1.0001063457
2034_0_34   SR:0.027813 CR:1.0001063457 BCR:1.0001063457
2034_0_35   SR:0.025032 CR:1.0001063457 BCR:1.0001063457
2034_0_36   SR:0.022528 CR:1.0001063457 BCR:1.0001063457
2034_0_37   SR:0.020276 CR:1.0001063457 BCR:1.0001063457
2034_0_38   SR:0.018248 CR:1.0001063457 BCR:1.0001063457
2034_0_39   SR:0.016423 CR:1.0001063457 BCR:1.0001063457
2034_0_40   SR:0.014781 CR:1.0001063457 BCR:1.0001063457
2034_0_41   SR:0.013303 CR:1.0001063457 BCR:1.0001063457
2034_0_42   SR:0.011973 CR:1.0001063457 BCR:1.0001063457
2034_0_43   SR:0.010775 CR:1.0000215731 BCR:1.0000215731
2034_0_44   SR:0.009698 CR:1.0000215731 BCR:1.0000215731
2034_0_45   SR:0.008728 CR:1.0000215731 BCR:1.0000215731
2034_0_46   SR:0.007855 CR:1.0000215731 BCR:1.0000215731
2034_0_47   SR:0.007070 CR:1.0000094806 BCR:1.0000094806
2034_0_48   SR:0.006363 CR:1.0000094806 BCR:1.0000094806
2034_0_49   SR:0.005726 CR:1.0000094806 BCR:1.0000094806
2034_0_50   SR:0.005154 CR:1.0000094806 BCR:1.0000094806
2034_0_51   SR:0.004638 CR:1.0000094806 BCR:1.0000094806
2034_0_52   SR:0.004175 CR:1.0000094806 BCR:1.0000094806
2034_0_53   SR:0.003757 CR:1.0000094806 BCR:1.0000094806
2034_0_54   SR:0.003381 CR:1.0000094806 BCR:1.0000094806
2034_0_55   SR:0.003043 CR:1.0000094806 BCR:1.0000094806
2034_0_56   SR:0.002739 CR:1.0000094806 BCR:1.0000094806
2034_0_57   SR:0.002465 CR:1.0000005718 BCR:1.0000005718
2034_0_58   SR:0.002219 CR:1.0000005718 BCR:1.0000005718
2034_0_59   SR:0.001997 CR:1.0000005718 BCR:1.0000005718
2034_0_60   SR:0.001797 CR:1.0000005718 BCR:1.0000005718
2034_0_61   SR:0.001617 CR:1.0000002142 BCR:1.0000002142
2034_0_62   SR:0.001456 CR:1.0000002142 BCR:1.0000002142
2034_0_63   SR:0.001310 CR:1.0000002142 BCR:1.0000002142
2034_0_64   SR:0.001179 CR:1.0000002142 BCR:1.0000002142
2034_0_65   SR:0.001061 CR:1.0000002142 BCR:1.0000002142
2034_0_66   SR:0.000955 CR:1.0000002142 BCR:1.0000002142
2034_0_67   SR:0.000860 CR:1.0000002142 BCR:1.0000002142
2034_0_68   SR:0.000774 CR:1.0000002142 BCR:1.0000002142
2034_0_69   SR:0.000696 CR:1.0000002142 BCR:1.0000002142
2034_0_70   SR:0.000627 CR:1.0000002142 BCR:1.0000002142
2034_0_71   SR:0.000564 CR:1.0000002142 BCR:1.0000002142
2034_0_72   SR:0.000508 CR:1.0000000106 BCR:1.0000000106
2034_0_73   SR:0.000457 CR:1.0000000106 BCR:1.0000000106
2034_0_74   SR:0.000411 CR:1.0000000106 BCR:1.0000000106
2034_0_75   SR:0.000370 CR:1.0000000106 BCR:1.0000000106
2034_0_76   SR:0.000333 CR:1.0000000106 BCR:1.0000000106
2034_0_77   SR:0.000300 CR:1.0000000106 BCR:1.0000000106
2034_0_78   SR:0.000270 CR:1.0000000106 BCR:1.0000000106
2034_0_79   SR:0.000243 CR:1.0000000106 BCR:1.0000000106
2034_0_80   SR:0.000218 CR:1.0000000051 BCR:1.0000000051
2034_0_81   SR:0.000197 CR:1.0000000051 BCR:1.0000000051
2034_0_82   SR:0.000177 CR:1.0000000051 BCR:1.0000000051
2034_0_83   SR:0.000159 CR:1.0000000051 BCR:1.0000000051
2034_0_84   SR:0.000143 CR:1.0000000051 BCR:1.0000000051
2034_0_85   SR:0.000129 CR:1.0000000051 BCR:1.0000000051
2034_0_86   SR:0.000116 CR:1.0000000051 BCR:1.0000000051
2034_0_87   SR:0.000104 CR:1.0000000051 BCR:1.0000000051
2034_0_88   SR:0.000094 CR:1.0000000051 BCR:1.0000000051
2034_0_89   SR:0.000085 CR:1.0000000051 BCR:1.0000000051
2034_0_90   SR:0.000076 CR:1.0000000051 BCR:1.0000000051
2034_0_91   SR:0.000069 CR:1.0000000051 BCR:1.0000000051
2034_0_92   SR:0.000062 CR:1.0000000051 BCR:1.0000000051
2034_0_93   SR:0.000056 CR:1.0000000051 BCR:1.0000000051
2034_0_94   SR:0.000050 CR:1.0000000051 BCR:1.0000000051
2034_0_95   SR:0.000045 CR:1.0000000051 BCR:1.0000000051
2034_0_96   SR:0.000040 CR:1.0000000051 BCR:1.0000000051
2034_0_97   SR:0.000036 CR:1.0000000051 BCR:1.0000000051
2034_0_98   SR:0.000033 CR:1.0000000051 BCR:1.0000000051
2034_0_99   SR:0.000030 CR:1.0000000051 BCR:1.0000000051
2034_0_100  SR:0.000027 CR:1.0000000051 BCR:1.0000000051
2034_0_101  SR:0.000024 CR:1.0000000051 BCR:1.0000000051
2034_0_102  SR:0.000022 CR:1.0000000051 BCR:1.0000000051
2034_0_103  SR:0.000019 CR:1.0000000051 BCR:1.0000000051
2034_0_104  SR:0.000017 CR:1.0000000051 BCR:1.0000000051
2034_0_105  SR:0.000016 CR:1.0000000051 BCR:1.0000000051
2034_0_106  SR:0.000014 CR:1.0000000051 BCR:1.0000000051
2034_0_107  SR:0.000013 CR:1.0000000051 BCR:1.0000000051
2034_0_108  SR:0.000011 CR:1.0000000051 BCR:1.0000000051
2034_0_109  SR:0.000010 CR:1.0000000051 BCR:1.0000000051
2034_0_110  SR:0.000009 CR:1.0000000051 BCR:1.0000000051
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -31653, Actual GHG Offset Mg -31653
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.047527
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.170466
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.782007
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.047527 / 0.090995 (DELTA:0.043468)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.170466 / 0.126998 (DELTA:0.043468)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156401 (DELTA:0.156401)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782007 / 0.625606 (DELTA:0.156401)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60386 / $60386 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58552 / $58552 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67849 / $67849 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63293 / $63293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60386 / $60386 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58552 / $58552 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67849 / $67849 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63293 / $63293 R:1.000000

cross subsidized price / cost ALT BEV                                 $60395 / $60395 R:1.000000
cross subsidized price / cost ALT ICE                                 $62445 / $62445 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58952 / $58952 R:1.000000
cross subsidized price / cost ALT pickup                              $63294 / $63294 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63139 / $63139 R:1.000000

2034_0_0  SCORE:0.042832, CE:0.156401, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2:  Year=2035  Iteration=0 Stellantis
2035_0_0    SR:1.000000 CR:1.0036532909 BCR:1.0036532909
2035_0_1    SR:0.900000 CR:1.0017118202 BCR:1.0017118202
2035_0_2    SR:0.810000 CR:1.0017118202 BCR:1.0017118202
2035_0_3    SR:0.729000 CR:1.0017118202 BCR:1.0017118202
2035_0_4    SR:0.656100 CR:1.0017118202 BCR:1.0017118202
2035_0_5    SR:0.590490 CR:1.0017118202 BCR:1.0017118202
2035_0_6    SR:0.531441 CR:1.0017118202 BCR:1.0017118202
2035_0_7    SR:0.478297 CR:1.0017118202 BCR:1.0017118202
2035_0_8    SR:0.430467 CR:1.0017118202 BCR:1.0017118202
2035_0_9    SR:0.387420 CR:1.0017118202 BCR:1.0017118202
2035_0_10   SR:0.348678 CR:1.0002103535 BCR:1.0002103535
2035_0_11   SR:0.313811 CR:1.0002103535 BCR:1.0002103535
2035_0_12   SR:0.282430 CR:1.0002103535 BCR:1.0002103535
2035_0_13   SR:0.254187 CR:1.0002103535 BCR:1.0002103535
2035_0_14   SR:0.228768 CR:1.0002103535 BCR:1.0002103535
2035_0_15   SR:0.205891 CR:1.0002103535 BCR:1.0002103535
2035_0_16   SR:0.185302 CR:1.0002103535 BCR:1.0002103535
2035_0_17   SR:0.166772 CR:1.0002103535 BCR:1.0002103535
2035_0_18   SR:0.150095 CR:1.0002103535 BCR:1.0002103535
2035_0_19   SR:0.135085 CR:1.0002103535 BCR:1.0002103535
2035_0_20   SR:0.121577 CR:1.0002103535 BCR:1.0002103535
2035_0_21   SR:0.109419 CR:1.0002103535 BCR:1.0002103535
2035_0_22   SR:0.098477 CR:1.0002103535 BCR:1.0002103535
2035_0_23   SR:0.088629 CR:1.0002103535 BCR:1.0002103535
2035_0_24   SR:0.079766 CR:1.0002103535 BCR:1.0002103535
2035_0_25   SR:0.071790 CR:1.0002103535 BCR:1.0002103535
2035_0_26   SR:0.064611 CR:1.0002103535 BCR:1.0002103535
2035_0_27   SR:0.058150 CR:1.0002103535 BCR:1.0002103535
2035_0_28   SR:0.052335 CR:1.0002103535 BCR:1.0002103535
2035_0_29   SR:0.047101 CR:1.0002103535 BCR:1.0002103535
2035_0_30   SR:0.042391 CR:1.0002103535 BCR:1.0002103535
2035_0_31   SR:0.038152 CR:1.0002103535 BCR:1.0002103535
2035_0_32   SR:0.034337 CR:1.0002103535 BCR:1.0002103535
2035_0_33   SR:0.030903 CR:1.0002103535 BCR:1.0002103535
2035_0_34   SR:0.027813 CR:1.0002103535 BCR:1.0002103535
2035_0_35   SR:0.025032 CR:1.0002103535 BCR:1.0002103535
2035_0_36   SR:0.022528 CR:1.0002103535 BCR:1.0002103535
2035_0_37   SR:0.020276 CR:1.0002103535 BCR:1.0002103535
2035_0_38   SR:0.018248 CR:1.0002103535 BCR:1.0002103535
2035_0_39   SR:0.016423 CR:1.0000583690 BCR:1.0000583690
2035_0_40   SR:0.014781 CR:1.0000583690 BCR:1.0000583690
2035_0_41   SR:0.013303 CR:1.0000583690 BCR:1.0000583690
2035_0_42   SR:0.011973 CR:1.0000583690 BCR:1.0000583690
2035_0_43   SR:0.010775 CR:1.0000583690 BCR:1.0000583690
2035_0_44   SR:0.009698 CR:1.0000583690 BCR:1.0000583690
2035_0_45   SR:0.008728 CR:1.0000583690 BCR:1.0000583690
2035_0_46   SR:0.007855 CR:1.0000583690 BCR:1.0000583690
2035_0_47   SR:0.007070 CR:1.0000583690 BCR:1.0000583690
2035_0_48   SR:0.006363 CR:1.0000583690 BCR:1.0000583690
2035_0_49   SR:0.005726 CR:1.0000583690 BCR:1.0000583690
2035_0_50   SR:0.005154 CR:1.0000413855 BCR:1.0000413855
2035_0_51   SR:0.004638 CR:1.0000413855 BCR:1.0000413855
2035_0_52   SR:0.004175 CR:1.0000413855 BCR:1.0000413855
2035_0_53   SR:0.003757 CR:1.0000413855 BCR:1.0000413855
2035_0_54   SR:0.003381 CR:1.0000413855 BCR:1.0000413855
2035_0_55   SR:0.003043 CR:1.0000413855 BCR:1.0000413855
2035_0_56   SR:0.002739 CR:1.0000413855 BCR:1.0000413855
2035_0_57   SR:0.002465 CR:1.0000413855 BCR:1.0000413855
2035_0_58   SR:0.002219 CR:1.0000022186 BCR:1.0000022186
2035_0_59   SR:0.001997 CR:1.0000022186 BCR:1.0000022186
2035_0_60   SR:0.001797 CR:1.0000022186 BCR:1.0000022186
2035_0_61   SR:0.001617 CR:1.0000022186 BCR:1.0000022186
2035_0_62   SR:0.001456 CR:1.0000022186 BCR:1.0000022186
2035_0_63   SR:0.001310 CR:1.0000022186 BCR:1.0000022186
2035_0_64   SR:0.001179 CR:1.0000022186 BCR:1.0000022186
2035_0_65   SR:0.001061 CR:1.0000022186 BCR:1.0000022186
2035_0_66   SR:0.000955 CR:1.0000022186 BCR:1.0000022186
2035_0_67   SR:0.000860 CR:1.0000022186 BCR:1.0000022186
2035_0_68   SR:0.000774 CR:1.0000022186 BCR:1.0000022186
2035_0_69   SR:0.000696 CR:1.0000022186 BCR:1.0000022186
2035_0_70   SR:0.000627 CR:1.0000022186 BCR:1.0000022186
2035_0_71   SR:0.000564 CR:1.0000022186 BCR:1.0000022186
2035_0_72   SR:0.000508 CR:1.0000022186 BCR:1.0000022186
2035_0_73   SR:0.000457 CR:1.0000022186 BCR:1.0000022186
2035_0_74   SR:0.000411 CR:1.0000022186 BCR:1.0000022186
2035_0_75   SR:0.000370 CR:1.0000022186 BCR:1.0000022186
2035_0_76   SR:0.000333 CR:1.0000022186 BCR:1.0000022186
2035_0_77   SR:0.000300 CR:1.0000022186 BCR:1.0000022186
2035_0_78   SR:0.000270 CR:1.0000022186 BCR:1.0000022186
2035_0_79   SR:0.000243 CR:1.0000022186 BCR:1.0000022186
2035_0_80   SR:0.000218 CR:1.0000022186 BCR:1.0000022186
2035_0_81   SR:0.000197 CR:1.0000022186 BCR:1.0000022186
2035_0_82   SR:0.000177 CR:1.0000022186 BCR:1.0000022186
2035_0_83   SR:0.000159 CR:1.0000022186 BCR:1.0000022186
2035_0_84   SR:0.000143 CR:1.0000022186 BCR:1.0000022186
2035_0_85   SR:0.000129 CR:1.0000022186 BCR:1.0000022186
2035_0_86   SR:0.000116 CR:1.0000022186 BCR:1.0000022186
2035_0_87   SR:0.000104 CR:1.0000003733 BCR:1.0000003733
2035_0_88   SR:0.000094 CR:1.0000003733 BCR:1.0000003733
2035_0_89   SR:0.000085 CR:1.0000003733 BCR:1.0000003733
2035_0_90   SR:0.000076 CR:1.0000003733 BCR:1.0000003733
2035_0_91   SR:0.000069 CR:1.0000003733 BCR:1.0000003733
2035_0_92   SR:0.000062 CR:1.0000003733 BCR:1.0000003733
2035_0_93   SR:0.000056 CR:1.0000003733 BCR:1.0000003733
2035_0_94   SR:0.000050 CR:1.0000003733 BCR:1.0000003733
2035_0_95   SR:0.000045 CR:1.0000003733 BCR:1.0000003733
2035_0_96   SR:0.000040 CR:1.0000003733 BCR:1.0000003733
2035_0_97   SR:0.000036 CR:1.0000003733 BCR:1.0000003733
2035_0_98   SR:0.000033 CR:1.0000003733 BCR:1.0000003733
2035_0_99   SR:0.000030 CR:1.0000003733 BCR:1.0000003733
2035_0_100  SR:0.000027 CR:1.0000003733 BCR:1.0000003733
2035_0_101  SR:0.000024 CR:1.0000000853 BCR:1.0000000853
2035_0_102  SR:0.000022 CR:1.0000000021 BCR:1.0000000021
2035_0_103  SR:0.000019 CR:1.0000000012 BCR:1.0000000012
2035_0_104  SR:0.000017 CR:1.0000000012 BCR:1.0000000012
2035_0_105  SR:0.000016 CR:1.0000000012 BCR:1.0000000012
2035_0_106  SR:0.000014 CR:1.0000000012 BCR:1.0000000012
2035_0_107  SR:0.000013 CR:1.0000000012 BCR:1.0000000012
2035_0_108  SR:0.000011 CR:1.0000000012 BCR:1.0000000012
2035_0_109  SR:0.000010 CR:1.0000000012 BCR:1.0000000012
2035_0_110  SR:0.000009 CR:1.0000000012 BCR:1.0000000012
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -46568, Actual GHG Offset Mg -46568
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.045709
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.171750
2035 producer_abs_share_frac_pickup.BEV           = 0.000003
2035 producer_abs_share_frac_pickup.ICE           = 0.782538
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%
%%% consumer pickup shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.045709 / 0.090902 (DELTA:0.045193)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.171750 / 0.126556 (DELTA:0.045193)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.156508 (DELTA:0.156505)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782538 / 0.626033 (DELTA:0.156505)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60270 / $60270 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58490 / $58490 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67712 / $67712 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63206 / $63206 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60270 / $60270 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58490 / $58490 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67712 / $67712 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63206 / $63206 R:1.000000

cross subsidized price / cost ALT BEV                                 $60276 / $60276 R:1.000000
cross subsidized price / cost ALT ICE                                 $62357 / $62357 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58864 / $58864 R:1.000000
cross subsidized price / cost ALT pickup                              $63207 / $63207 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63048 / $63048 R:1.000000

2035_0_0  SCORE:0.042861, CE:0.156505, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
HDP2: Post Processing ...

Session ended at 2023-03-17 15:41:01
Session elapsed time 854.47 seconds


Session Complete