OMEGA 2.1.0 session HDP2_noIRA started at 2023-03-17 15:12:54

Initializing 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA Pass 0: Manufacturer=consolidated_OEM
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 consolidated_OEM

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
2022_0_0    SR:1.000000 CR:0.9121969342 BCR:0.9121969342
2022_0_1    SR:0.900000 CR:0.9121969342 BCR:0.9121969342
2022_0_2    SR:0.810000 CR:0.9121969342 BCR:0.9121969342
2022_0_3    SR:0.729000 CR:0.9121969342 BCR:0.9121969342
2022_0_4    SR:0.656100 CR:0.9121969342 BCR:0.9121969342
2022_0_5    SR:0.590490 CR:0.9121969342 BCR:0.9121969342
2022_0_6    SR:0.531441 CR:0.9121969342 BCR:0.9121969342
2022_0_7    SR:0.478297 CR:0.9121969342 BCR:0.9121969342
2022_0_8    SR:0.430467 CR:0.9121969342 BCR:0.9121969342
2022_0_9    SR:0.387420 CR:0.9121969342 BCR:0.9121969342
2022_0_10   SR:0.348678 CR:0.9121969342 BCR:0.9121969342
2022_0_11   SR:0.313811 CR:0.9121969342 BCR:0.9121969342
2022_0_12   SR:0.282430 CR:0.9121969342 BCR:0.9121969342
2022_0_13   SR:0.254187 CR:0.9121969342 BCR:0.9121969342
2022_0_14   SR:0.228768 CR:0.9121969342 BCR:0.9121969342
2022_0_15   SR:0.205891 CR:0.9121969342 BCR:0.9121969342
2022_0_16   SR:0.185302 CR:0.9121969342 BCR:0.9121969342
2022_0_17   SR:0.166772 CR:0.9121969342 BCR:0.9121969342
2022_0_18   SR:0.150095 CR:0.9121969342 BCR:0.9121969342
2022_0_19   SR:0.135085 CR:0.9121969342 BCR:0.9121969342
2022_0_20   SR:0.121577 CR:0.9121969342 BCR:0.9121969342
2022_0_21   SR:0.109419 CR:0.9121969342 BCR:0.9121969342
2022_0_22   SR:0.098477 CR:0.9121969342 BCR:0.9121969342
2022_0_23   SR:0.088629 CR:0.9121969342 BCR:0.9121969342
2022_0_24   SR:0.079766 CR:0.9121969342 BCR:0.9121969342
2022_0_25   SR:0.071790 CR:0.9121969342 BCR:0.9121969342
2022_0_26   SR:0.064611 CR:0.9121969342 BCR:0.9121969342
2022_0_27   SR:0.058150 CR:0.9121969342 BCR:0.9121969342
2022_0_28   SR:0.052335 CR:0.9121969342 BCR:0.9121969342
2022_0_29   SR:0.047101 CR:0.9121969342 BCR:0.9121969342
2022_0_30   SR:0.042391 CR:0.9121969342 BCR:0.9121969342
2022_0_31   SR:0.038152 CR:0.9121969342 BCR:0.9121969342
2022_0_32   SR:0.034337 CR:0.9121969342 BCR:0.9121969342
2022_0_33   SR:0.030903 CR:0.9121969342 BCR:0.9121969342
2022_0_34   SR:0.027813 CR:0.9121969342 BCR:0.9121969342
2022_0_35   SR:0.025032 CR:0.9121969342 BCR:0.9121969342
2022_0_36   SR:0.022528 CR:0.9121969342 BCR:0.9121969342
2022_0_37   SR:0.020276 CR:0.9121969342 BCR:0.9121969342
2022_0_38   SR:0.018248 CR:0.9121969342 BCR:0.9121969342
2022_0_39   SR:0.016423 CR:0.9121969342 BCR:0.9121969342
2022_0_40   SR:0.014781 CR:0.9121969342 BCR:0.9121969342
2022_0_41   SR:0.013303 CR:0.9121969342 BCR:0.9121969342
2022_0_42   SR:0.011973 CR:0.9121969342 BCR:0.9121969342
2022_0_43   SR:0.010775 CR:0.9121969342 BCR:0.9121969342
2022_0_44   SR:0.009698 CR:0.9121969342 BCR:0.9121969342
2022_0_45   SR:0.008728 CR:0.9121969342 BCR:0.9121969342
2022_0_46   SR:0.007855 CR:0.9121969342 BCR:0.9121969342
2022_0_47   SR:0.007070 CR:0.9121969342 BCR:0.9121969342
2022_0_48   SR:0.006363 CR:0.9121969342 BCR:0.9121969342
2022_0_49   SR:0.005726 CR:0.9121969342 BCR:0.9121969342
2022_0_50   SR:0.005154 CR:0.9121969342 BCR:0.9121969342
2022_0_51   SR:0.004638 CR:0.9121969342 BCR:0.9121969342
2022_0_52   SR:0.004175 CR:0.9121969342 BCR:0.9121969342
2022_0_53   SR:0.003757 CR:0.9121969342 BCR:0.9121969342
2022_0_54   SR:0.003381 CR:0.9121969342 BCR:0.9121969342
2022_0_55   SR:0.003043 CR:0.9121969342 BCR:0.9121969342
2022_0_56   SR:0.002739 CR:0.9121969342 BCR:0.9121969342
2022_0_57   SR:0.002465 CR:0.9121969342 BCR:0.9121969342
2022_0_58   SR:0.002219 CR:0.9121969342 BCR:0.9121969342
2022_0_59   SR:0.001997 CR:0.9121969342 BCR:0.9121969342
2022_0_60   SR:0.001797 CR:0.9121969342 BCR:0.9121969342
2022_0_61   SR:0.001617 CR:0.9121969342 BCR:0.9121969342
2022_0_62   SR:0.001456 CR:0.9121969342 BCR:0.9121969342
2022_0_63   SR:0.001310 CR:0.9121969342 BCR:0.9121969342
2022_0_64   SR:0.001179 CR:0.9121969342 BCR:0.9121969342
2022_0_65   SR:0.001061 CR:0.9121969342 BCR:0.9121969342
2022_0_66   SR:0.000955 CR:0.9121969342 BCR:0.9121969342
2022_0_67   SR:0.000860 CR:0.9121969342 BCR:0.9121969342
2022_0_68   SR:0.000774 CR:0.9121969342 BCR:0.9121969342
2022_0_69   SR:0.000696 CR:0.9121969342 BCR:0.9121969342
2022_0_70   SR:0.000627 CR:0.9121969342 BCR:0.9121969342
2022_0_71   SR:0.000564 CR:0.9121969342 BCR:0.9121969342
2022_0_72   SR:0.000508 CR:0.9121969342 BCR:0.9121969342
2022_0_73   SR:0.000457 CR:0.9121969342 BCR:0.9121969342
2022_0_74   SR:0.000411 CR:0.9121969342 BCR:0.9121969342
2022_0_75   SR:0.000370 CR:0.9121969342 BCR:0.9121969342
2022_0_76   SR:0.000333 CR:0.9121969342 BCR:0.9121969342
2022_0_77   SR:0.000300 CR:0.9121969342 BCR:0.9121969342
2022_0_78   SR:0.000270 CR:0.9121969342 BCR:0.9121969342
2022_0_79   SR:0.000243 CR:0.9121969342 BCR:0.9121969342
2022_0_80   SR:0.000218 CR:0.9121969342 BCR:0.9121969342
2022_0_81   SR:0.000197 CR:0.9121969342 BCR:0.9121969342
2022_0_82   SR:0.000177 CR:0.9121969342 BCR:0.9121969342
2022_0_83   SR:0.000159 CR:0.9121969342 BCR:0.9121969342
2022_0_84   SR:0.000143 CR:0.9121969342 BCR:0.9121969342
2022_0_85   SR:0.000129 CR:0.9121969342 BCR:0.9121969342
2022_0_86   SR:0.000116 CR:0.9121969342 BCR:0.9121969342
2022_0_87   SR:0.000104 CR:0.9121969342 BCR:0.9121969342
2022_0_88   SR:0.000094 CR:0.9121969342 BCR:0.9121969342
2022_0_89   SR:0.000085 CR:0.9121969342 BCR:0.9121969342
2022_0_90   SR:0.000076 CR:0.9121969342 BCR:0.9121969342
2022_0_91   SR:0.000069 CR:0.9121969342 BCR:0.9121969342
2022_0_92   SR:0.000062 CR:0.9121969342 BCR:0.9121969342
2022_0_93   SR:0.000056 CR:0.9121969342 BCR:0.9121969342
2022_0_94   SR:0.000050 CR:0.9121969342 BCR:0.9121969342
2022_0_95   SR:0.000045 CR:0.9121969342 BCR:0.9121969342
2022_0_96   SR:0.000040 CR:0.9121969342 BCR:0.9121969342
2022_0_97   SR:0.000036 CR:0.9121969342 BCR:0.9121969342
2022_0_98   SR:0.000033 CR:0.9121969342 BCR:0.9121969342
2022_0_99   SR:0.000030 CR:0.9121969342 BCR:0.9121969342
2022_0_100  SR:0.000027 CR:0.9121969342 BCR:0.9121969342
2022_0_101  SR:0.000024 CR:0.9121969342 BCR:0.9121969342
2022_0_102  SR:0.000022 CR:0.9121969342 BCR:0.9121969342
2022_0_103  SR:0.000019 CR:0.9121969342 BCR:0.9121969342
2022_0_104  SR:0.000017 CR:0.9121969342 BCR:0.9121969342
2022_0_105  SR:0.000016 CR:0.9121969342 BCR:0.9121969342
2022_0_106  SR:0.000014 CR:0.9121969342 BCR:0.9121969342
2022_0_107  SR:0.000013 CR:0.9121969342 BCR:0.9121969342
2022_0_108  SR:0.000011 CR:0.9121969342 BCR:0.9121969342
2022_0_109  SR:0.000010 CR:0.9121969342 BCR:0.9121969342
2022_0_110  SR:0.000009 CR:0.9121969342 BCR:0.9121969342
PRODUCER FINAL COMPLIANCE DELTA 0.087803
Target GHG Offset Mg -0, Actual GHG Offset Mg 4051280
Target Compliance Ratio 0.912, Actual Compliance Ratio 0.912
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.346548
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.653452
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.022186 (DELTA:0.022186)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.346548 / 0.324362 (DELTA:0.022186)
2022 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.001378 (DELTA:0.001378)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653452 / 0.652074 (DELTA:0.001378)

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
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.BEV            $73951 / $73951 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66451 / $66451 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                                 $155732 / $155732 R:1.000000
cross subsidized price / cost ALT ICE                                 $64821 / $64821 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup                              $63957 / $63957 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65012 / $65012 R:1.000000

2022_0_0  SCORE:0.000377, CE:0.022186, 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_noIRA:  Year=2023  Iteration=0 consolidated_OEM
2023_0_0    SR:1.000000 CR:0.9631582126 BCR:0.9631582126
2023_0_1    SR:0.900000 CR:0.9631582126 BCR:0.9631582126
2023_0_2    SR:0.810000 CR:0.9631582126 BCR:0.9631582126
2023_0_3    SR:0.729000 CR:0.9631582126 BCR:0.9631582126
2023_0_4    SR:0.656100 CR:0.9631582126 BCR:0.9631582126
2023_0_5    SR:0.590490 CR:0.9631582126 BCR:0.9631582126
2023_0_6    SR:0.531441 CR:0.9631582126 BCR:0.9631582126
2023_0_7    SR:0.478297 CR:0.9631582126 BCR:0.9631582126
2023_0_8    SR:0.430467 CR:0.9631582126 BCR:0.9631582126
2023_0_9    SR:0.387420 CR:0.9631582126 BCR:0.9631582126
2023_0_10   SR:0.348678 CR:0.9631582126 BCR:0.9631582126
2023_0_11   SR:0.313811 CR:0.9631582126 BCR:0.9631582126
2023_0_12   SR:0.282430 CR:0.9631582126 BCR:0.9631582126
2023_0_13   SR:0.254187 CR:0.9631582126 BCR:0.9631582126
2023_0_14   SR:0.228768 CR:0.9631582126 BCR:0.9631582126
2023_0_15   SR:0.205891 CR:0.9631582126 BCR:0.9631582126
2023_0_16   SR:0.185302 CR:0.9631582126 BCR:0.9631582126
2023_0_17   SR:0.166772 CR:0.9631582126 BCR:0.9631582126
2023_0_18   SR:0.150095 CR:0.9631582126 BCR:0.9631582126
2023_0_19   SR:0.135085 CR:0.9631582126 BCR:0.9631582126
2023_0_20   SR:0.121577 CR:0.9631582126 BCR:0.9631582126
2023_0_21   SR:0.109419 CR:0.9631582126 BCR:0.9631582126
2023_0_22   SR:0.098477 CR:0.9631582126 BCR:0.9631582126
2023_0_23   SR:0.088629 CR:0.9631582126 BCR:0.9631582126
2023_0_24   SR:0.079766 CR:0.9631582126 BCR:0.9631582126
2023_0_25   SR:0.071790 CR:0.9631582126 BCR:0.9631582126
2023_0_26   SR:0.064611 CR:0.9631582126 BCR:0.9631582126
2023_0_27   SR:0.058150 CR:0.9631582126 BCR:0.9631582126
2023_0_28   SR:0.052335 CR:0.9631582126 BCR:0.9631582126
2023_0_29   SR:0.047101 CR:0.9631582126 BCR:0.9631582126
2023_0_30   SR:0.042391 CR:0.9631582126 BCR:0.9631582126
2023_0_31   SR:0.038152 CR:0.9631582126 BCR:0.9631582126
2023_0_32   SR:0.034337 CR:0.9631582126 BCR:0.9631582126
2023_0_33   SR:0.030903 CR:0.9631582126 BCR:0.9631582126
2023_0_34   SR:0.027813 CR:0.9631582126 BCR:0.9631582126
2023_0_35   SR:0.025032 CR:0.9631582126 BCR:0.9631582126
2023_0_36   SR:0.022528 CR:0.9631582126 BCR:0.9631582126
2023_0_37   SR:0.020276 CR:0.9631582126 BCR:0.9631582126
2023_0_38   SR:0.018248 CR:0.9631582126 BCR:0.9631582126
2023_0_39   SR:0.016423 CR:0.9631582126 BCR:0.9631582126
2023_0_40   SR:0.014781 CR:0.9631582126 BCR:0.9631582126
2023_0_41   SR:0.013303 CR:0.9631582126 BCR:0.9631582126
2023_0_42   SR:0.011973 CR:0.9631582126 BCR:0.9631582126
2023_0_43   SR:0.010775 CR:0.9631582126 BCR:0.9631582126
2023_0_44   SR:0.009698 CR:0.9631582126 BCR:0.9631582126
2023_0_45   SR:0.008728 CR:0.9631582126 BCR:0.9631582126
2023_0_46   SR:0.007855 CR:0.9631582126 BCR:0.9631582126
2023_0_47   SR:0.007070 CR:0.9631582126 BCR:0.9631582126
2023_0_48   SR:0.006363 CR:0.9631582126 BCR:0.9631582126
2023_0_49   SR:0.005726 CR:0.9631582126 BCR:0.9631582126
2023_0_50   SR:0.005154 CR:0.9631582126 BCR:0.9631582126
2023_0_51   SR:0.004638 CR:0.9631582126 BCR:0.9631582126
2023_0_52   SR:0.004175 CR:0.9631582126 BCR:0.9631582126
2023_0_53   SR:0.003757 CR:0.9631582126 BCR:0.9631582126
2023_0_54   SR:0.003381 CR:0.9631582126 BCR:0.9631582126
2023_0_55   SR:0.003043 CR:0.9631582126 BCR:0.9631582126
2023_0_56   SR:0.002739 CR:0.9631582126 BCR:0.9631582126
2023_0_57   SR:0.002465 CR:0.9631582126 BCR:0.9631582126
2023_0_58   SR:0.002219 CR:0.9631582126 BCR:0.9631582126
2023_0_59   SR:0.001997 CR:0.9631582126 BCR:0.9631582126
2023_0_60   SR:0.001797 CR:0.9631582126 BCR:0.9631582126
2023_0_61   SR:0.001617 CR:0.9631582126 BCR:0.9631582126
2023_0_62   SR:0.001456 CR:0.9631582126 BCR:0.9631582126
2023_0_63   SR:0.001310 CR:0.9631582126 BCR:0.9631582126
2023_0_64   SR:0.001179 CR:0.9631582126 BCR:0.9631582126
2023_0_65   SR:0.001061 CR:0.9631582126 BCR:0.9631582126
2023_0_66   SR:0.000955 CR:0.9631582126 BCR:0.9631582126
2023_0_67   SR:0.000860 CR:0.9631582126 BCR:0.9631582126
2023_0_68   SR:0.000774 CR:0.9631582126 BCR:0.9631582126
2023_0_69   SR:0.000696 CR:0.9631582126 BCR:0.9631582126
2023_0_70   SR:0.000627 CR:0.9631582126 BCR:0.9631582126
2023_0_71   SR:0.000564 CR:0.9631582126 BCR:0.9631582126
2023_0_72   SR:0.000508 CR:0.9631582126 BCR:0.9631582126
2023_0_73   SR:0.000457 CR:0.9631582126 BCR:0.9631582126
2023_0_74   SR:0.000411 CR:0.9631582126 BCR:0.9631582126
2023_0_75   SR:0.000370 CR:0.9631582126 BCR:0.9631582126
2023_0_76   SR:0.000333 CR:0.9631582126 BCR:0.9631582126
2023_0_77   SR:0.000300 CR:0.9631582126 BCR:0.9631582126
2023_0_78   SR:0.000270 CR:0.9631582126 BCR:0.9631582126
2023_0_79   SR:0.000243 CR:0.9631582126 BCR:0.9631582126
2023_0_80   SR:0.000218 CR:0.9631582126 BCR:0.9631582126
2023_0_81   SR:0.000197 CR:0.9631582126 BCR:0.9631582126
2023_0_82   SR:0.000177 CR:0.9631582126 BCR:0.9631582126
2023_0_83   SR:0.000159 CR:0.9631582126 BCR:0.9631582126
2023_0_84   SR:0.000143 CR:0.9631582126 BCR:0.9631582126
2023_0_85   SR:0.000129 CR:0.9631582126 BCR:0.9631582126
2023_0_86   SR:0.000116 CR:0.9631582126 BCR:0.9631582126
2023_0_87   SR:0.000104 CR:0.9631582126 BCR:0.9631582126
2023_0_88   SR:0.000094 CR:0.9631582126 BCR:0.9631582126
2023_0_89   SR:0.000085 CR:0.9631582126 BCR:0.9631582126
2023_0_90   SR:0.000076 CR:0.9631582126 BCR:0.9631582126
2023_0_91   SR:0.000069 CR:0.9631582126 BCR:0.9631582126
2023_0_92   SR:0.000062 CR:0.9631582126 BCR:0.9631582126
2023_0_93   SR:0.000056 CR:0.9631582126 BCR:0.9631582126
2023_0_94   SR:0.000050 CR:0.9631582126 BCR:0.9631582126
2023_0_95   SR:0.000045 CR:0.9631582126 BCR:0.9631582126
2023_0_96   SR:0.000040 CR:0.9631582126 BCR:0.9631582126
2023_0_97   SR:0.000036 CR:0.9631582126 BCR:0.9631582126
2023_0_98   SR:0.000033 CR:0.9631582126 BCR:0.9631582126
2023_0_99   SR:0.000030 CR:0.9631582126 BCR:0.9631582126
2023_0_100  SR:0.000027 CR:0.9631582126 BCR:0.9631582126
2023_0_101  SR:0.000024 CR:0.9631582126 BCR:0.9631582126
2023_0_102  SR:0.000022 CR:0.9631582126 BCR:0.9631582126
2023_0_103  SR:0.000019 CR:0.9631582126 BCR:0.9631582126
2023_0_104  SR:0.000017 CR:0.9631582126 BCR:0.9631582126
2023_0_105  SR:0.000016 CR:0.9631582126 BCR:0.9631582126
2023_0_106  SR:0.000014 CR:0.9631582126 BCR:0.9631582126
2023_0_107  SR:0.000013 CR:0.9631582126 BCR:0.9631582126
2023_0_108  SR:0.000011 CR:0.9631582126 BCR:0.9631582126
2023_0_109  SR:0.000010 CR:0.9631582126 BCR:0.9631582126
2023_0_110  SR:0.000009 CR:0.9631582126 BCR:0.9631582126
PRODUCER FINAL COMPLIANCE DELTA 0.036842
Target GHG Offset Mg -0, Actual GHG Offset Mg 1679446
Target Compliance Ratio 0.963, Actual Compliance Ratio 0.963
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347777
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.652223
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 / 0.025585 (DELTA:0.025585)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347777 / 0.322192 (DELTA:0.025585)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.033083 (DELTA:0.033083)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652223 / 0.619140 (DELTA:0.033083)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68679 / $68679 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61119 / $61119 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81477 / $81477 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67507 / $67507 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68679 / $68679 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61119 / $61119 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81477 / $81477 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67507 / $67507 R:1.000000

cross subsidized price / cost ALT BEV                                 $150157 / $150157 R:1.000000
cross subsidized price / cost ALT ICE                                 $65285 / $65285 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61119 / $61119 R:1.000000
cross subsidized price / cost ALT pickup                              $67507 / $67507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65941 / $65941 R:1.000000

2023_0_0  SCORE:0.009060, CE:0.033083, 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_noIRA:  Year=2024  Iteration=0 consolidated_OEM
2024_0_0    SR:1.000000 CR:0.9885705563 BCR:0.9885705563
2024_0_1    SR:0.900000 CR:0.9885705563 BCR:0.9885705563
2024_0_2    SR:0.810000 CR:0.9885705563 BCR:0.9885705563
2024_0_3    SR:0.729000 CR:0.9885705563 BCR:0.9885705563
2024_0_4    SR:0.656100 CR:0.9885705563 BCR:0.9885705563
2024_0_5    SR:0.590490 CR:0.9885705563 BCR:0.9885705563
2024_0_6    SR:0.531441 CR:0.9885705563 BCR:0.9885705563
2024_0_7    SR:0.478297 CR:0.9885705563 BCR:0.9885705563
2024_0_8    SR:0.430467 CR:0.9885705563 BCR:0.9885705563
2024_0_9    SR:0.387420 CR:0.9885705563 BCR:0.9885705563
2024_0_10   SR:0.348678 CR:0.9885705563 BCR:0.9885705563
2024_0_11   SR:0.313811 CR:0.9885705563 BCR:0.9885705563
2024_0_12   SR:0.282430 CR:0.9885705563 BCR:0.9885705563
2024_0_13   SR:0.254187 CR:0.9885705563 BCR:0.9885705563
2024_0_14   SR:0.228768 CR:0.9885705563 BCR:0.9885705563
2024_0_15   SR:0.205891 CR:0.9885705563 BCR:0.9885705563
2024_0_16   SR:0.185302 CR:0.9885705563 BCR:0.9885705563
2024_0_17   SR:0.166772 CR:0.9885705563 BCR:0.9885705563
2024_0_18   SR:0.150095 CR:0.9885705563 BCR:0.9885705563
2024_0_19   SR:0.135085 CR:0.9885705563 BCR:0.9885705563
2024_0_20   SR:0.121577 CR:0.9885705563 BCR:0.9885705563
2024_0_21   SR:0.109419 CR:0.9885705563 BCR:0.9885705563
2024_0_22   SR:0.098477 CR:0.9885705563 BCR:0.9885705563
2024_0_23   SR:0.088629 CR:0.9885705563 BCR:0.9885705563
2024_0_24   SR:0.079766 CR:0.9885705563 BCR:0.9885705563
2024_0_25   SR:0.071790 CR:0.9885705563 BCR:0.9885705563
2024_0_26   SR:0.064611 CR:0.9885705563 BCR:0.9885705563
2024_0_27   SR:0.058150 CR:0.9885705563 BCR:0.9885705563
2024_0_28   SR:0.052335 CR:0.9885705563 BCR:0.9885705563
2024_0_29   SR:0.047101 CR:0.9885705563 BCR:0.9885705563
2024_0_30   SR:0.042391 CR:0.9885705563 BCR:0.9885705563
2024_0_31   SR:0.038152 CR:0.9885705563 BCR:0.9885705563
2024_0_32   SR:0.034337 CR:0.9885705563 BCR:0.9885705563
2024_0_33   SR:0.030903 CR:0.9885705563 BCR:0.9885705563
2024_0_34   SR:0.027813 CR:0.9885705563 BCR:0.9885705563
2024_0_35   SR:0.025032 CR:0.9885705563 BCR:0.9885705563
2024_0_36   SR:0.022528 CR:0.9885705563 BCR:0.9885705563
2024_0_37   SR:0.020276 CR:0.9885705563 BCR:0.9885705563
2024_0_38   SR:0.018248 CR:0.9885705563 BCR:0.9885705563
2024_0_39   SR:0.016423 CR:0.9885705563 BCR:0.9885705563
2024_0_40   SR:0.014781 CR:0.9885705563 BCR:0.9885705563
2024_0_41   SR:0.013303 CR:0.9885705563 BCR:0.9885705563
2024_0_42   SR:0.011973 CR:0.9885705563 BCR:0.9885705563
2024_0_43   SR:0.010775 CR:0.9885705563 BCR:0.9885705563
2024_0_44   SR:0.009698 CR:0.9885705563 BCR:0.9885705563
2024_0_45   SR:0.008728 CR:0.9885705563 BCR:0.9885705563
2024_0_46   SR:0.007855 CR:0.9885705563 BCR:0.9885705563
2024_0_47   SR:0.007070 CR:0.9885705563 BCR:0.9885705563
2024_0_48   SR:0.006363 CR:0.9885705563 BCR:0.9885705563
2024_0_49   SR:0.005726 CR:0.9885705563 BCR:0.9885705563
2024_0_50   SR:0.005154 CR:0.9885705563 BCR:0.9885705563
2024_0_51   SR:0.004638 CR:0.9885705563 BCR:0.9885705563
2024_0_52   SR:0.004175 CR:0.9885705563 BCR:0.9885705563
2024_0_53   SR:0.003757 CR:0.9885705563 BCR:0.9885705563
2024_0_54   SR:0.003381 CR:0.9885705563 BCR:0.9885705563
2024_0_55   SR:0.003043 CR:0.9885705563 BCR:0.9885705563
2024_0_56   SR:0.002739 CR:0.9885705563 BCR:0.9885705563
2024_0_57   SR:0.002465 CR:0.9885705563 BCR:0.9885705563
2024_0_58   SR:0.002219 CR:0.9885705563 BCR:0.9885705563
2024_0_59   SR:0.001997 CR:0.9885705563 BCR:0.9885705563
2024_0_60   SR:0.001797 CR:0.9885705563 BCR:0.9885705563
2024_0_61   SR:0.001617 CR:0.9885705563 BCR:0.9885705563
2024_0_62   SR:0.001456 CR:0.9885705563 BCR:0.9885705563
2024_0_63   SR:0.001310 CR:0.9885705563 BCR:0.9885705563
2024_0_64   SR:0.001179 CR:0.9885705563 BCR:0.9885705563
2024_0_65   SR:0.001061 CR:0.9885705563 BCR:0.9885705563
2024_0_66   SR:0.000955 CR:0.9885705563 BCR:0.9885705563
2024_0_67   SR:0.000860 CR:0.9885705563 BCR:0.9885705563
2024_0_68   SR:0.000774 CR:0.9885705563 BCR:0.9885705563
2024_0_69   SR:0.000696 CR:0.9885705563 BCR:0.9885705563
2024_0_70   SR:0.000627 CR:0.9885705563 BCR:0.9885705563
2024_0_71   SR:0.000564 CR:0.9885705563 BCR:0.9885705563
2024_0_72   SR:0.000508 CR:0.9885705563 BCR:0.9885705563
2024_0_73   SR:0.000457 CR:0.9885705563 BCR:0.9885705563
2024_0_74   SR:0.000411 CR:0.9885705563 BCR:0.9885705563
2024_0_75   SR:0.000370 CR:0.9885705563 BCR:0.9885705563
2024_0_76   SR:0.000333 CR:0.9885705563 BCR:0.9885705563
2024_0_77   SR:0.000300 CR:0.9885705563 BCR:0.9885705563
2024_0_78   SR:0.000270 CR:0.9885705563 BCR:0.9885705563
2024_0_79   SR:0.000243 CR:0.9885705563 BCR:0.9885705563
2024_0_80   SR:0.000218 CR:0.9885705563 BCR:0.9885705563
2024_0_81   SR:0.000197 CR:0.9885705563 BCR:0.9885705563
2024_0_82   SR:0.000177 CR:0.9885705563 BCR:0.9885705563
2024_0_83   SR:0.000159 CR:0.9885705563 BCR:0.9885705563
2024_0_84   SR:0.000143 CR:0.9885705563 BCR:0.9885705563
2024_0_85   SR:0.000129 CR:0.9885705563 BCR:0.9885705563
2024_0_86   SR:0.000116 CR:0.9885705563 BCR:0.9885705563
2024_0_87   SR:0.000104 CR:0.9885705563 BCR:0.9885705563
2024_0_88   SR:0.000094 CR:0.9885705563 BCR:0.9885705563
2024_0_89   SR:0.000085 CR:0.9885705563 BCR:0.9885705563
2024_0_90   SR:0.000076 CR:0.9885705563 BCR:0.9885705563
2024_0_91   SR:0.000069 CR:0.9885705563 BCR:0.9885705563
2024_0_92   SR:0.000062 CR:0.9885705563 BCR:0.9885705563
2024_0_93   SR:0.000056 CR:0.9885705563 BCR:0.9885705563
2024_0_94   SR:0.000050 CR:0.9885705563 BCR:0.9885705563
2024_0_95   SR:0.000045 CR:0.9885705563 BCR:0.9885705563
2024_0_96   SR:0.000040 CR:0.9885705563 BCR:0.9885705563
2024_0_97   SR:0.000036 CR:0.9885705563 BCR:0.9885705563
2024_0_98   SR:0.000033 CR:0.9885705563 BCR:0.9885705563
2024_0_99   SR:0.000030 CR:0.9885705563 BCR:0.9885705563
2024_0_100  SR:0.000027 CR:0.9885705563 BCR:0.9885705563
2024_0_101  SR:0.000024 CR:0.9885705563 BCR:0.9885705563
2024_0_102  SR:0.000022 CR:0.9885705563 BCR:0.9885705563
2024_0_103  SR:0.000019 CR:0.9885705563 BCR:0.9885705563
2024_0_104  SR:0.000017 CR:0.9885705563 BCR:0.9885705563
2024_0_105  SR:0.000016 CR:0.9885705563 BCR:0.9885705563
2024_0_106  SR:0.000014 CR:0.9885705563 BCR:0.9885705563
2024_0_107  SR:0.000013 CR:0.9885705563 BCR:0.9885705563
2024_0_108  SR:0.000011 CR:0.9885705563 BCR:0.9885705563
2024_0_109  SR:0.000010 CR:0.9885705563 BCR:0.9885705563
2024_0_110  SR:0.000009 CR:0.9885705563 BCR:0.9885705563
PRODUCER FINAL COMPLIANCE DELTA 0.011429
Target GHG Offset Mg -0, Actual GHG Offset Mg 509028
Target Compliance Ratio 0.989, Actual Compliance Ratio 0.989
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347392
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.652608
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 / 0.032272 (DELTA:0.032272)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347392 / 0.315120 (DELTA:0.032272)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.042762 (DELTA:0.042762)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652608 / 0.609846 (DELTA:0.042762)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68031 / $68031 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61051 / $61051 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80658 / $80658 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67390 / $67390 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68031 / $68031 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61051 / $61051 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80658 / $80658 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67390 / $67390 R:1.000000

cross subsidized price / cost ALT BEV                                 $148689 / $148689 R:1.000000
cross subsidized price / cost ALT ICE                                 $65188 / $65188 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61051 / $61051 R:1.000000
cross subsidized price / cost ALT pickup                              $67390 / $67390 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65980 / $65980 R:1.000000

2024_0_0  SCORE:0.011711, CE:0.042762, 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_noIRA:  Year=2025  Iteration=0 consolidated_OEM
2025_0_0    SR:1.000000 CR:0.9981246591 BCR:0.9981246591
2025_0_1    SR:0.900000 CR:0.9981246591 BCR:0.9981246591
2025_0_2    SR:0.810000 CR:0.9981246591 BCR:0.9981246591
2025_0_3    SR:0.729000 CR:0.9981246591 BCR:0.9981246591
2025_0_4    SR:0.656100 CR:0.9981246591 BCR:0.9981246591
2025_0_5    SR:0.590490 CR:0.9981246591 BCR:0.9981246591
2025_0_6    SR:0.531441 CR:0.9981246591 BCR:0.9981246591
2025_0_7    SR:0.478297 CR:0.9981246591 BCR:0.9981246591
2025_0_8    SR:0.430467 CR:0.9981246591 BCR:0.9981246591
2025_0_9    SR:0.387420 CR:0.9981246591 BCR:0.9981246591
2025_0_10   SR:0.348678 CR:0.9981246591 BCR:0.9981246591
2025_0_11   SR:0.313811 CR:0.9981246591 BCR:0.9981246591
2025_0_12   SR:0.282430 CR:0.9981246591 BCR:0.9981246591
2025_0_13   SR:0.254187 CR:0.9981246591 BCR:0.9981246591
2025_0_14   SR:0.228768 CR:0.9981246591 BCR:0.9981246591
2025_0_15   SR:0.205891 CR:0.9981246591 BCR:0.9981246591
2025_0_16   SR:0.185302 CR:0.9991821051 BCR:0.9991821051
2025_0_17   SR:0.166772 CR:0.9991821051 BCR:0.9991821051
2025_0_18   SR:0.150095 CR:0.9995554686 BCR:0.9995554686
2025_0_19   SR:0.135085 CR:0.9995554686 BCR:0.9995554686
2025_0_20   SR:0.121577 CR:0.9995554686 BCR:0.9995554686
2025_0_21   SR:0.109419 CR:0.9999181628 BCR:0.9999181628
2025_0_22   SR:0.098477 CR:0.9999181628 BCR:0.9999181628
2025_0_23   SR:0.088629 CR:0.9999181628 BCR:0.9999181628
2025_0_24   SR:0.079766 CR:0.9999181628 BCR:0.9999181628
2025_0_25   SR:0.071790 CR:0.9999181628 BCR:0.9999181628
2025_0_26   SR:0.064611 CR:0.9999181628 BCR:0.9999181628
2025_0_27   SR:0.058150 CR:0.9999629259 BCR:0.9999629259
2025_0_28   SR:0.052335 CR:0.9999629259 BCR:0.9999629259
2025_0_29   SR:0.047101 CR:0.9999629259 BCR:0.9999629259
2025_0_30   SR:0.042391 CR:0.9999629259 BCR:0.9999629259
2025_0_31   SR:0.038152 CR:0.9999629259 BCR:0.9999629259
2025_0_32   SR:0.034337 CR:0.9999629259 BCR:0.9999629259
2025_0_33   SR:0.030903 CR:0.9999629259 BCR:0.9999629259
2025_0_34   SR:0.027813 CR:0.9999629259 BCR:0.9999629259
2025_0_35   SR:0.025032 CR:0.9999629259 BCR:0.9999629259
2025_0_36   SR:0.022528 CR:0.9999629259 BCR:0.9999629259
2025_0_37   SR:0.020276 CR:0.9999629259 BCR:0.9999629259
2025_0_38   SR:0.018248 CR:0.9999629259 BCR:0.9999629259
2025_0_39   SR:0.016423 CR:0.9999629259 BCR:0.9999629259
2025_0_40   SR:0.014781 CR:0.9999629259 BCR:0.9999629259
2025_0_41   SR:0.013303 CR:0.9999629259 BCR:0.9999629259
2025_0_42   SR:0.011973 CR:0.9999629259 BCR:0.9999629259
2025_0_43   SR:0.010775 CR:0.9999629259 BCR:0.9999629259
2025_0_44   SR:0.009698 CR:0.9999629259 BCR:0.9999629259
2025_0_45   SR:0.008728 CR:0.9999629259 BCR:0.9999629259
2025_0_46   SR:0.007855 CR:0.9999629259 BCR:0.9999629259
2025_0_47   SR:0.007070 CR:0.9999629259 BCR:0.9999629259
2025_0_48   SR:0.006363 CR:0.9999629259 BCR:0.9999629259
2025_0_49   SR:0.005726 CR:0.9999629259 BCR:0.9999629259
2025_0_50   SR:0.005154 CR:0.9999629259 BCR:0.9999629259
2025_0_51   SR:0.004638 CR:0.9999629259 BCR:0.9999629259
2025_0_52   SR:0.004175 CR:0.9999629259 BCR:0.9999629259
2025_0_53   SR:0.003757 CR:0.9999629259 BCR:0.9999629259
2025_0_54   SR:0.003381 CR:0.9999629259 BCR:0.9999629259
2025_0_55   SR:0.003043 CR:0.9999629259 BCR:0.9999629259
2025_0_56   SR:0.002739 CR:0.9999629259 BCR:0.9999629259
2025_0_57   SR:0.002465 CR:0.9999629259 BCR:0.9999629259
2025_0_58   SR:0.002219 CR:0.9999629259 BCR:0.9999629259
2025_0_59   SR:0.001997 CR:0.9999629259 BCR:0.9999629259
2025_0_60   SR:0.001797 CR:0.9999629259 BCR:0.9999629259
2025_0_61   SR:0.001617 CR:1.0000095367 BCR:1.0000095367
2025_0_62   SR:0.001456 CR:1.0000095367 BCR:1.0000095367
2025_0_63   SR:0.001310 CR:1.0000095367 BCR:1.0000095367
2025_0_64   SR:0.001179 CR:1.0000095367 BCR:1.0000095367
2025_0_65   SR:0.001061 CR:1.0000095367 BCR:1.0000095367
2025_0_66   SR:0.000955 CR:1.0000064373 BCR:1.0000064373
2025_0_67   SR:0.000860 CR:1.0000064373 BCR:1.0000064373
2025_0_68   SR:0.000774 CR:1.0000064373 BCR:1.0000064373
2025_0_69   SR:0.000696 CR:1.0000064373 BCR:1.0000064373
2025_0_70   SR:0.000627 CR:1.0000064373 BCR:1.0000064373
2025_0_71   SR:0.000564 CR:1.0000064373 BCR:1.0000064373
2025_0_72   SR:0.000508 CR:1.0000064373 BCR:1.0000064373
2025_0_73   SR:0.000457 CR:1.0000064373 BCR:1.0000064373
2025_0_74   SR:0.000411 CR:0.9999946952 BCR:0.9999946952
2025_0_75   SR:0.000370 CR:0.9999958873 BCR:0.9999958873
2025_0_76   SR:0.000333 CR:0.9999969006 BCR:0.9999969006
2025_0_77   SR:0.000300 CR:0.9999979138 BCR:0.9999979138
2025_0_78   SR:0.000270 CR:0.9999986887 BCR:0.9999986887
2025_0_79   SR:0.000243 CR:0.9999993443 BCR:0.9999993443
2025_0_80   SR:0.000218 CR:0.9999993443 BCR:0.9999993443
2025_0_81   SR:0.000197 CR:0.9999993443 BCR:0.9999993443
2025_0_82   SR:0.000177 CR:0.9999993443 BCR:0.9999993443
2025_0_83   SR:0.000159 CR:0.9999993443 BCR:0.9999993443
2025_0_84   SR:0.000143 CR:0.9999993443 BCR:0.9999993443
2025_0_85   SR:0.000129 CR:0.9999993443 BCR:0.9999993443
2025_0_86   SR:0.000116 CR:0.9999993443 BCR:0.9999993443
2025_0_87   SR:0.000104 CR:0.9999993443 BCR:0.9999993443
2025_0_88   SR:0.000094 CR:0.9999993443 BCR:0.9999993443
2025_0_89   SR:0.000085 CR:0.9999993443 BCR:0.9999993443
2025_0_90   SR:0.000076 CR:0.9999993443 BCR:0.9999993443
2025_0_91   SR:0.000069 CR:0.9999993443 BCR:0.9999993443
2025_0_92   SR:0.000062 CR:0.9999993443 BCR:0.9999993443
2025_0_93   SR:0.000056 CR:0.9999993443 BCR:0.9999993443
2025_0_94   SR:0.000050 CR:0.9999993443 BCR:0.9999993443
2025_0_95   SR:0.000045 CR:0.9999993443 BCR:0.9999993443
2025_0_96   SR:0.000040 CR:0.9999995232 BCR:0.9999995232
2025_0_97   SR:0.000036 CR:1.0000004768 BCR:1.0000004768
2025_0_98   SR:0.000033 CR:1.0000004768 BCR:1.0000004768
2025_0_99   SR:0.000030 CR:0.9999995232 BCR:0.9999995232
2025_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2025_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2025_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2025_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2025_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2025_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2025_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2025_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2025_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2025_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2025_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.015101
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.332205
2025 producer_abs_share_frac_pickup.BEV           = 0.000001
2025 producer_abs_share_frac_pickup.ICE           = 0.652693
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.015101 / 0.039759 (DELTA:0.024658)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332205 / 0.307547 (DELTA:0.024658)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.053289 (DELTA:0.053289)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652693 / 0.599404 (DELTA:0.053289)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67482 / $67482 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60924 / $60924 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80093 / $80093 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67283 / $67283 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67482 / $67482 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60924 / $60924 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80093 / $80093 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67283 / $67283 R:1.000000

cross subsidized price / cost ALT BEV                                 $67487 / $67487 R:1.000000
cross subsidized price / cost ALT ICE                                 $65138 / $65138 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61209 / $61209 R:1.000000
cross subsidized price / cost ALT pickup                              $67283 / $67283 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66018 / $66018 R:1.000000

2025_0_0  SCORE:0.014594, CE:0.053289, 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_noIRA:  Year=2026  Iteration=0 consolidated_OEM
2026_0_0    SR:1.000000 CR:0.9991752741 BCR:0.9991752741
2026_0_1    SR:0.900000 CR:0.9991752741 BCR:0.9991752741
2026_0_2    SR:0.810000 CR:0.9991752741 BCR:0.9991752741
2026_0_3    SR:0.729000 CR:0.9991752741 BCR:0.9991752741
2026_0_4    SR:0.656100 CR:0.9991752741 BCR:0.9991752741
2026_0_5    SR:0.590490 CR:0.9991752741 BCR:0.9991752741
2026_0_6    SR:0.531441 CR:0.9991752741 BCR:0.9991752741
2026_0_7    SR:0.478297 CR:0.9991752741 BCR:0.9991752741
2026_0_8    SR:0.430467 CR:0.9991752741 BCR:0.9991752741
2026_0_9    SR:0.387420 CR:0.9991752741 BCR:0.9991752741
2026_0_10   SR:0.348678 CR:0.9991752741 BCR:0.9991752741
2026_0_11   SR:0.313811 CR:0.9991752741 BCR:0.9991752741
2026_0_12   SR:0.282430 CR:0.9991752741 BCR:0.9991752741
2026_0_13   SR:0.254187 CR:0.9991752741 BCR:0.9991752741
2026_0_14   SR:0.228768 CR:0.9991752741 BCR:0.9991752741
2026_0_15   SR:0.205891 CR:0.9995751387 BCR:0.9995751387
2026_0_16   SR:0.185302 CR:0.9995751387 BCR:0.9995751387
2026_0_17   SR:0.166772 CR:0.9995751387 BCR:0.9995751387
2026_0_18   SR:0.150095 CR:0.9995751387 BCR:0.9995751387
2026_0_19   SR:0.135085 CR:0.9998955956 BCR:0.9998955956
2026_0_20   SR:0.121577 CR:0.9998955956 BCR:0.9998955956
2026_0_21   SR:0.109419 CR:0.9998955956 BCR:0.9998955956
2026_0_22   SR:0.098477 CR:0.9998955956 BCR:0.9998955956
2026_0_23   SR:0.088629 CR:0.9998955956 BCR:0.9998955956
2026_0_24   SR:0.079766 CR:1.0000927711 BCR:1.0000927711
2026_0_25   SR:0.071790 CR:1.0000880597 BCR:1.0000880597
2026_0_26   SR:0.064611 CR:1.0000880597 BCR:1.0000880597
2026_0_27   SR:0.058150 CR:1.0000554466 BCR:1.0000554466
2026_0_28   SR:0.052335 CR:1.0000554466 BCR:1.0000554466
2026_0_29   SR:0.047101 CR:1.0000554466 BCR:1.0000554466
2026_0_30   SR:0.042391 CR:1.0000554466 BCR:1.0000554466
2026_0_31   SR:0.038152 CR:1.0000554466 BCR:1.0000554466
2026_0_32   SR:0.034337 CR:1.0000554466 BCR:1.0000554466
2026_0_33   SR:0.030903 CR:1.0000554466 BCR:1.0000554466
2026_0_34   SR:0.027813 CR:0.9999697174 BCR:0.9999697174
2026_0_35   SR:0.025032 CR:0.9999697174 BCR:0.9999697174
2026_0_36   SR:0.022528 CR:0.9999697174 BCR:0.9999697174
2026_0_37   SR:0.020276 CR:0.9999697174 BCR:0.9999697174
2026_0_38   SR:0.018248 CR:0.9999956093 BCR:0.9999956093
2026_0_39   SR:0.016423 CR:0.9999956093 BCR:0.9999956093
2026_0_40   SR:0.014781 CR:0.9999956093 BCR:0.9999956093
2026_0_41   SR:0.013303 CR:0.9999956093 BCR:0.9999956093
2026_0_42   SR:0.011973 CR:0.9999956093 BCR:0.9999956093
2026_0_43   SR:0.010775 CR:0.9999956093 BCR:0.9999956093
2026_0_44   SR:0.009698 CR:0.9999956093 BCR:0.9999956093
2026_0_45   SR:0.008728 CR:0.9999956093 BCR:0.9999956093
2026_0_46   SR:0.007855 CR:0.9999956093 BCR:0.9999956093
2026_0_47   SR:0.007070 CR:0.9999956093 BCR:0.9999956093
2026_0_48   SR:0.006363 CR:0.9999956093 BCR:0.9999956093
2026_0_49   SR:0.005726 CR:0.9999956093 BCR:0.9999956093
2026_0_50   SR:0.005154 CR:0.9999956093 BCR:0.9999956093
2026_0_51   SR:0.004638 CR:0.9999956093 BCR:0.9999956093
2026_0_52   SR:0.004175 CR:0.9999956093 BCR:0.9999956093
2026_0_53   SR:0.003757 CR:0.9999956093 BCR:0.9999956093
2026_0_54   SR:0.003381 CR:0.9999956093 BCR:0.9999956093
2026_0_55   SR:0.003043 CR:0.9999956093 BCR:0.9999956093
2026_0_56   SR:0.002739 CR:0.9999956093 BCR:0.9999956093
2026_0_57   SR:0.002465 CR:0.9999956093 BCR:0.9999956093
2026_0_58   SR:0.002219 CR:0.9999956093 BCR:0.9999956093
2026_0_59   SR:0.001997 CR:0.9999956093 BCR:0.9999956093
2026_0_60   SR:0.001797 CR:0.9999956093 BCR:0.9999956093
2026_0_61   SR:0.001617 CR:0.9999956093 BCR:0.9999956093
2026_0_62   SR:0.001456 CR:0.9999978816 BCR:0.9999978816
2026_0_63   SR:0.001310 CR:1.0000010362 BCR:1.0000010362
2026_0_64   SR:0.001179 CR:1.0000010362 BCR:1.0000010362
2026_0_65   SR:0.001061 CR:1.0000010362 BCR:1.0000010362
2026_0_66   SR:0.000955 CR:1.0000010362 BCR:1.0000010362
2026_0_67   SR:0.000860 CR:1.0000010362 BCR:1.0000010362
2026_0_68   SR:0.000774 CR:1.0000010362 BCR:1.0000010362
2026_0_69   SR:0.000696 CR:1.0000010362 BCR:1.0000010362
2026_0_70   SR:0.000627 CR:1.0000010362 BCR:1.0000010362
2026_0_71   SR:0.000564 CR:1.0000010362 BCR:1.0000010362
2026_0_72   SR:0.000508 CR:1.0000010362 BCR:1.0000010362
2026_0_73   SR:0.000457 CR:1.0000010362 BCR:1.0000010362
2026_0_74   SR:0.000411 CR:1.0000010362 BCR:1.0000010362
2026_0_75   SR:0.000370 CR:1.0000010362 BCR:1.0000010362
2026_0_76   SR:0.000333 CR:1.0000010362 BCR:1.0000010362
2026_0_77   SR:0.000300 CR:1.0000010362 BCR:1.0000010362
2026_0_78   SR:0.000270 CR:1.0000010362 BCR:1.0000010362
2026_0_79   SR:0.000243 CR:1.0000010362 BCR:1.0000010362
2026_0_80   SR:0.000218 CR:1.0000010362 BCR:1.0000010362
2026_0_81   SR:0.000197 CR:1.0000010362 BCR:1.0000010362
2026_0_82   SR:0.000177 CR:1.0000010362 BCR:1.0000010362
2026_0_83   SR:0.000159 CR:1.0000010362 BCR:1.0000010362
2026_0_84   SR:0.000143 CR:1.0000009703 BCR:1.0000009703
2026_0_85   SR:0.000129 CR:1.0000006168 BCR:1.0000006168
2026_0_86   SR:0.000116 CR:1.0000005887 BCR:1.0000005887
2026_0_87   SR:0.000104 CR:1.0000002751 BCR:1.0000002751
2026_0_88   SR:0.000094 CR:1.0000002751 BCR:1.0000002751
2026_0_89   SR:0.000085 CR:1.0000002751 BCR:1.0000002751
2026_0_90   SR:0.000076 CR:1.0000002751 BCR:1.0000002751
2026_0_91   SR:0.000069 CR:1.0000000481 BCR:1.0000000481
2026_0_92   SR:0.000062 CR:1.0000000481 BCR:1.0000000481
2026_0_93   SR:0.000056 CR:1.0000000481 BCR:1.0000000481
2026_0_94   SR:0.000050 CR:1.0000000481 BCR:1.0000000481
2026_0_95   SR:0.000045 CR:1.0000000481 BCR:1.0000000481
2026_0_96   SR:0.000040 CR:1.0000000481 BCR:1.0000000481
2026_0_97   SR:0.000036 CR:1.0000000481 BCR:1.0000000481
2026_0_98   SR:0.000033 CR:1.0000000481 BCR:1.0000000481
2026_0_99   SR:0.000030 CR:0.9999999617 BCR:0.9999999617
2026_0_100  SR:0.000027 CR:1.0000000093 BCR:1.0000000093
2026_0_101  SR:0.000024 CR:1.0000000093 BCR:1.0000000093
2026_0_102  SR:0.000022 CR:1.0000000093 BCR:1.0000000093
2026_0_103  SR:0.000019 CR:1.0000000093 BCR:1.0000000093
2026_0_104  SR:0.000017 CR:1.0000000093 BCR:1.0000000093
2026_0_105  SR:0.000016 CR:1.0000000093 BCR:1.0000000093
2026_0_106  SR:0.000014 CR:1.0000000093 BCR:1.0000000093
2026_0_107  SR:0.000013 CR:1.0000000093 BCR:1.0000000093
2026_0_108  SR:0.000011 CR:1.0000000093 BCR:1.0000000093
2026_0_109  SR:0.000010 CR:1.0000000093 BCR:1.0000000093
2026_0_110  SR:0.000009 CR:1.0000000093 BCR:1.0000000093
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.037040
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.309937
2026 producer_abs_share_frac_pickup.BEV           = 0.000001
2026 producer_abs_share_frac_pickup.ICE           = 0.653022
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.037040 / 0.045850 (DELTA:0.008810)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.309937 / 0.301127 (DELTA:0.008810)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.060341 (DELTA:0.060340)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653022 / 0.592682 (DELTA:0.060340)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67355 / $67355 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60635 / $60635 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79814 / $79814 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66679 / $66679 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67355 / $67355 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60635 / $60635 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79814 / $79814 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66679 / $66679 R:1.000000

cross subsidized price / cost ALT BEV                                 $67357 / $67357 R:1.000000
cross subsidized price / cost ALT ICE                                 $64734 / $64734 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61353 / $61353 R:1.000000
cross subsidized price / cost ALT pickup                              $66679 / $66679 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65683 / $65683 R:1.000000

2026_0_0  SCORE:0.016525, CE:0.060340, 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_noIRA:  Year=2027  Iteration=0 consolidated_OEM
2027_0_0    SR:1.000000 CR:0.9971461892 BCR:0.9971461892
2027_0_1    SR:0.900000 CR:0.9971461892 BCR:0.9971461892
2027_0_2    SR:0.810000 CR:0.9971461892 BCR:0.9971461892
2027_0_3    SR:0.729000 CR:0.9971461892 BCR:0.9971461892
2027_0_4    SR:0.656100 CR:0.9971461892 BCR:0.9971461892
2027_0_5    SR:0.590490 CR:0.9971461892 BCR:0.9971461892
2027_0_6    SR:0.531441 CR:0.9971461892 BCR:0.9971461892
2027_0_7    SR:0.478297 CR:0.9971461892 BCR:0.9971461892
2027_0_8    SR:0.430467 CR:0.9971461892 BCR:0.9971461892
2027_0_9    SR:0.387420 CR:0.9971461892 BCR:0.9971461892
2027_0_10   SR:0.348678 CR:0.9971461892 BCR:0.9971461892
2027_0_11   SR:0.313811 CR:0.9971461892 BCR:0.9971461892
2027_0_12   SR:0.282430 CR:0.9976578355 BCR:0.9976578355
2027_0_13   SR:0.254187 CR:0.9997979999 BCR:0.9997979999
2027_0_14   SR:0.228768 CR:0.9997979999 BCR:0.9997979999
2027_0_15   SR:0.205891 CR:0.9997979999 BCR:0.9997979999
2027_0_16   SR:0.185302 CR:0.9997979999 BCR:0.9997979999
2027_0_17   SR:0.166772 CR:0.9997979999 BCR:0.9997979999
2027_0_18   SR:0.150095 CR:0.9997979999 BCR:0.9997979999
2027_0_19   SR:0.135085 CR:0.9997979999 BCR:0.9997979999
2027_0_20   SR:0.121577 CR:0.9997979999 BCR:0.9997979999
2027_0_21   SR:0.109419 CR:0.9997979999 BCR:0.9997979999
2027_0_22   SR:0.098477 CR:0.9997979999 BCR:0.9997979999
2027_0_23   SR:0.088629 CR:0.9997979999 BCR:0.9997979999
2027_0_24   SR:0.079766 CR:0.9997979999 BCR:0.9997979999
2027_0_25   SR:0.071790 CR:0.9997979999 BCR:0.9997979999
2027_0_26   SR:0.064611 CR:0.9997979999 BCR:0.9997979999
2027_0_27   SR:0.058150 CR:0.9997979999 BCR:0.9997979999
2027_0_28   SR:0.052335 CR:0.9997979999 BCR:0.9997979999
2027_0_29   SR:0.047101 CR:0.9997979999 BCR:0.9997979999
2027_0_30   SR:0.042391 CR:0.9997979999 BCR:0.9997979999
2027_0_31   SR:0.038152 CR:0.9997979999 BCR:0.9997979999
2027_0_32   SR:0.034337 CR:0.9997979999 BCR:0.9997979999
2027_0_33   SR:0.030903 CR:0.9997979999 BCR:0.9997979999
2027_0_34   SR:0.027813 CR:0.9997979999 BCR:0.9997979999
2027_0_35   SR:0.025032 CR:0.9997979999 BCR:0.9997979999
2027_0_36   SR:0.022528 CR:0.9997979999 BCR:0.9997979999
2027_0_37   SR:0.020276 CR:0.9997979999 BCR:0.9997979999
2027_0_38   SR:0.018248 CR:0.9997979999 BCR:0.9997979999
2027_0_39   SR:0.016423 CR:0.9997979999 BCR:0.9997979999
2027_0_40   SR:0.014781 CR:0.9997979999 BCR:0.9997979999
2027_0_41   SR:0.013303 CR:0.9997979999 BCR:0.9997979999
2027_0_42   SR:0.011973 CR:0.9997979999 BCR:0.9997979999
2027_0_43   SR:0.010775 CR:0.9997979999 BCR:0.9997979999
2027_0_44   SR:0.009698 CR:0.9997979999 BCR:0.9997979999
2027_0_45   SR:0.008728 CR:0.9997979999 BCR:0.9997979999
2027_0_46   SR:0.007855 CR:0.9997979999 BCR:0.9997979999
2027_0_47   SR:0.007070 CR:0.9997979999 BCR:0.9997979999
2027_0_48   SR:0.006363 CR:0.9999908209 BCR:0.9999908209
2027_0_49   SR:0.005726 CR:0.9999908209 BCR:0.9999908209
2027_0_50   SR:0.005154 CR:0.9999908209 BCR:0.9999908209
2027_0_51   SR:0.004638 CR:0.9999908209 BCR:0.9999908209
2027_0_52   SR:0.004175 CR:0.9999908209 BCR:0.9999908209
2027_0_53   SR:0.003757 CR:0.9999908209 BCR:0.9999908209
2027_0_54   SR:0.003381 CR:0.9999908209 BCR:0.9999908209
2027_0_55   SR:0.003043 CR:0.9999908209 BCR:0.9999908209
2027_0_56   SR:0.002739 CR:0.9999908209 BCR:0.9999908209
2027_0_57   SR:0.002465 CR:0.9999908209 BCR:0.9999908209
2027_0_58   SR:0.002219 CR:0.9999908209 BCR:0.9999908209
2027_0_59   SR:0.001997 CR:0.9999908209 BCR:0.9999908209
2027_0_60   SR:0.001797 CR:0.9999908209 BCR:0.9999908209
2027_0_61   SR:0.001617 CR:0.9999908209 BCR:0.9999908209
2027_0_62   SR:0.001456 CR:0.9999908209 BCR:0.9999908209
2027_0_63   SR:0.001310 CR:0.9999908209 BCR:0.9999908209
2027_0_64   SR:0.001179 CR:0.9999908209 BCR:0.9999908209
2027_0_65   SR:0.001061 CR:0.9999908209 BCR:0.9999908209
2027_0_66   SR:0.000955 CR:0.9999908209 BCR:0.9999908209
2027_0_67   SR:0.000860 CR:0.9999908209 BCR:0.9999908209
2027_0_68   SR:0.000774 CR:0.9999908209 BCR:0.9999908209
2027_0_69   SR:0.000696 CR:0.9999908209 BCR:0.9999908209
2027_0_70   SR:0.000627 CR:0.9999908209 BCR:0.9999908209
2027_0_71   SR:0.000564 CR:0.9999908209 BCR:0.9999908209
2027_0_72   SR:0.000508 CR:0.9999908209 BCR:0.9999908209
2027_0_73   SR:0.000457 CR:0.9999908209 BCR:0.9999908209
2027_0_74   SR:0.000411 CR:0.9999908209 BCR:0.9999908209
2027_0_75   SR:0.000370 CR:0.9999908209 BCR:0.9999908209
2027_0_76   SR:0.000333 CR:0.9999908209 BCR:0.9999908209
2027_0_77   SR:0.000300 CR:0.9999998212 BCR:0.9999998212
2027_0_78   SR:0.000270 CR:0.9999998212 BCR:0.9999998212
2027_0_79   SR:0.000243 CR:0.9999998212 BCR:0.9999998212
2027_0_80   SR:0.000218 CR:0.9999998212 BCR:0.9999998212
2027_0_81   SR:0.000197 CR:0.9999998212 BCR:0.9999998212
2027_0_82   SR:0.000177 CR:0.9999998212 BCR:0.9999998212
2027_0_83   SR:0.000159 CR:0.9999998212 BCR:0.9999998212
2027_0_84   SR:0.000143 CR:0.9999998212 BCR:0.9999998212
2027_0_85   SR:0.000129 CR:0.9999998212 BCR:0.9999998212
2027_0_86   SR:0.000116 CR:0.9999998212 BCR:0.9999998212
2027_0_87   SR:0.000104 CR:0.9999998212 BCR:0.9999998212
2027_0_88   SR:0.000094 CR:0.9999998212 BCR:0.9999998212
2027_0_89   SR:0.000085 CR:0.9999998212 BCR:0.9999998212
2027_0_90   SR:0.000076 CR:0.9999998212 BCR:0.9999998212
2027_0_91   SR:0.000069 CR:0.9999998212 BCR:0.9999998212
2027_0_92   SR:0.000062 CR:0.9999998212 BCR:0.9999998212
2027_0_93   SR:0.000056 CR:0.9999998212 BCR:0.9999998212
2027_0_94   SR:0.000050 CR:0.9999998212 BCR:0.9999998212
2027_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2027_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2027_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2027_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2027_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2027_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2027_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2027_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2027_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2027_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2027_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2027_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2027_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2027_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2027_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.066127
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.281968
2027 producer_abs_share_frac_pickup.BEV           = 0.000001
2027 producer_abs_share_frac_pickup.ICE           = 0.651904
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.066127 / 0.061276 (DELTA:0.004851)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.281968 / 0.286819 (DELTA:0.004851)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.089085 (DELTA:0.089084)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.651904 / 0.562820 (DELTA:0.089084)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65753 / $65753 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60570 / $60570 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76834 / $76834 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66576 / $66576 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65753 / $65753 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60570 / $60570 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76834 / $76834 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66576 / $66576 R:1.000000

cross subsidized price / cost ALT BEV                                 $65753 / $65753 R:1.000000
cross subsidized price / cost ALT ICE                                 $64762 / $64762 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61554 / $61554 R:1.000000
cross subsidized price / cost ALT pickup                              $66576 / $66576 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65717 / $65717 R:1.000000

2027_0_0  SCORE:0.024397, CE:0.089084, 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_noIRA:  Year=2028  Iteration=0 consolidated_OEM
2028_0_0    SR:1.000000 CR:0.9986397624 BCR:0.9986397624
2028_0_1    SR:0.900000 CR:0.9986397624 BCR:0.9986397624
2028_0_2    SR:0.810000 CR:0.9986397624 BCR:0.9986397624
2028_0_3    SR:0.729000 CR:0.9986397624 BCR:0.9986397624
2028_0_4    SR:0.656100 CR:0.9986397624 BCR:0.9986397624
2028_0_5    SR:0.590490 CR:0.9986397624 BCR:0.9986397624
2028_0_6    SR:0.531441 CR:0.9986397624 BCR:0.9986397624
2028_0_7    SR:0.478297 CR:0.9986397624 BCR:0.9986397624
2028_0_8    SR:0.430467 CR:0.9986397624 BCR:0.9986397624
2028_0_9    SR:0.387420 CR:0.9986397624 BCR:0.9986397624
2028_0_10   SR:0.348678 CR:0.9989861846 BCR:0.9989861846
2028_0_11   SR:0.313811 CR:0.9995127320 BCR:0.9995127320
2028_0_12   SR:0.282430 CR:0.9995127320 BCR:0.9995127320
2028_0_13   SR:0.254187 CR:0.9995127320 BCR:0.9995127320
2028_0_14   SR:0.228768 CR:0.9998207688 BCR:0.9998207688
2028_0_15   SR:0.205891 CR:0.9998207688 BCR:0.9998207688
2028_0_16   SR:0.185302 CR:0.9998207688 BCR:0.9998207688
2028_0_17   SR:0.166772 CR:0.9998207688 BCR:0.9998207688
2028_0_18   SR:0.150095 CR:0.9998207688 BCR:0.9998207688
2028_0_19   SR:0.135085 CR:0.9998207688 BCR:0.9998207688
2028_0_20   SR:0.121577 CR:0.9998207688 BCR:0.9998207688
2028_0_21   SR:0.109419 CR:0.9998207688 BCR:0.9998207688
2028_0_22   SR:0.098477 CR:0.9998207688 BCR:0.9998207688
2028_0_23   SR:0.088629 CR:0.9998207688 BCR:0.9998207688
2028_0_24   SR:0.079766 CR:0.9998207688 BCR:0.9998207688
2028_0_25   SR:0.071790 CR:0.9998207688 BCR:0.9998207688
2028_0_26   SR:0.064611 CR:0.9998207688 BCR:0.9998207688
2028_0_27   SR:0.058150 CR:0.9998207688 BCR:0.9998207688
2028_0_28   SR:0.052335 CR:0.9998207688 BCR:0.9998207688
2028_0_29   SR:0.047101 CR:0.9998207688 BCR:0.9998207688
2028_0_30   SR:0.042391 CR:0.9998207688 BCR:0.9998207688
2028_0_31   SR:0.038152 CR:0.9998207688 BCR:0.9998207688
2028_0_32   SR:0.034337 CR:0.9998207688 BCR:0.9998207688
2028_0_33   SR:0.030903 CR:0.9998207688 BCR:0.9998207688
2028_0_34   SR:0.027813 CR:0.9998207688 BCR:0.9998207688
2028_0_35   SR:0.025032 CR:0.9998207688 BCR:0.9998207688
2028_0_36   SR:0.022528 CR:0.9998207688 BCR:0.9998207688
2028_0_37   SR:0.020276 CR:0.9998207688 BCR:0.9998207688
2028_0_38   SR:0.018248 CR:0.9998207688 BCR:0.9998207688
2028_0_39   SR:0.016423 CR:0.9998207688 BCR:0.9998207688
2028_0_40   SR:0.014781 CR:0.9998207688 BCR:0.9998207688
2028_0_41   SR:0.013303 CR:0.9998207688 BCR:0.9998207688
2028_0_42   SR:0.011973 CR:0.9998207688 BCR:0.9998207688
2028_0_43   SR:0.010775 CR:0.9998207688 BCR:0.9998207688
2028_0_44   SR:0.009698 CR:0.9998207688 BCR:0.9998207688
2028_0_45   SR:0.008728 CR:0.9998207688 BCR:0.9998207688
2028_0_46   SR:0.007855 CR:0.9998207688 BCR:0.9998207688
2028_0_47   SR:0.007070 CR:0.9998207688 BCR:0.9998207688
2028_0_48   SR:0.006363 CR:0.9998207688 BCR:0.9998207688
2028_0_49   SR:0.005726 CR:0.9999937415 BCR:0.9999937415
2028_0_50   SR:0.005154 CR:0.9999937415 BCR:0.9999937415
2028_0_51   SR:0.004638 CR:0.9999937415 BCR:0.9999937415
2028_0_52   SR:0.004175 CR:0.9999937415 BCR:0.9999937415
2028_0_53   SR:0.003757 CR:0.9999937415 BCR:0.9999937415
2028_0_54   SR:0.003381 CR:0.9999937415 BCR:0.9999937415
2028_0_55   SR:0.003043 CR:0.9999937415 BCR:0.9999937415
2028_0_56   SR:0.002739 CR:0.9999937415 BCR:0.9999937415
2028_0_57   SR:0.002465 CR:0.9999937415 BCR:0.9999937415
2028_0_58   SR:0.002219 CR:0.9999937415 BCR:0.9999937415
2028_0_59   SR:0.001997 CR:0.9999937415 BCR:0.9999937415
2028_0_60   SR:0.001797 CR:0.9999937415 BCR:0.9999937415
2028_0_61   SR:0.001617 CR:0.9999937415 BCR:0.9999937415
2028_0_62   SR:0.001456 CR:0.9999937415 BCR:0.9999937415
2028_0_63   SR:0.001310 CR:0.9999937415 BCR:0.9999937415
2028_0_64   SR:0.001179 CR:0.9999937415 BCR:0.9999937415
2028_0_65   SR:0.001061 CR:0.9999937415 BCR:0.9999937415
2028_0_66   SR:0.000955 CR:0.9999937415 BCR:0.9999937415
2028_0_67   SR:0.000860 CR:0.9999937415 BCR:0.9999937415
2028_0_68   SR:0.000774 CR:0.9999937415 BCR:0.9999937415
2028_0_69   SR:0.000696 CR:0.9999937415 BCR:0.9999937415
2028_0_70   SR:0.000627 CR:0.9999937415 BCR:0.9999937415
2028_0_71   SR:0.000564 CR:0.9999937415 BCR:0.9999937415
2028_0_72   SR:0.000508 CR:0.9999937415 BCR:0.9999937415
2028_0_73   SR:0.000457 CR:0.9999937415 BCR:0.9999937415
2028_0_74   SR:0.000411 CR:0.9999937415 BCR:0.9999937415
2028_0_75   SR:0.000370 CR:0.9999979138 BCR:0.9999979138
2028_0_76   SR:0.000333 CR:0.9999990463 BCR:0.9999990463
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 -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.066094
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.280895
2028 producer_abs_share_frac_pickup.BEV           = 0.000001
2028 producer_abs_share_frac_pickup.ICE           = 0.653010
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.066094 / 0.077183 (DELTA:0.011089)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.280895 / 0.269806 (DELTA:0.011089)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.119879 (DELTA:0.119878)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653010 / 0.533132 (DELTA:0.119878)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64723 / $64723 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60505 / $60505 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74955 / $74955 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66475 / $66475 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64723 / $64723 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60505 / $60505 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74955 / $74955 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66475 / $66475 R:1.000000

cross subsidized price / cost ALT BEV                                 $64724 / $64724 R:1.000000
cross subsidized price / cost ALT ICE                                 $64679 / $64679 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61309 / $61309 R:1.000000
cross subsidized price / cost ALT pickup                              $66475 / $66475 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65746 / $65746 R:1.000000

2028_0_0  SCORE:0.032830, CE:0.119878, 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_noIRA:  Year=2029  Iteration=0 consolidated_OEM
2029_0_0    SR:1.000000 CR:1.0045340089 BCR:1.0045340089
2029_0_1    SR:0.900000 CR:1.0045340089 BCR:1.0045340089
2029_0_2    SR:0.810000 CR:1.0045340089 BCR:1.0045340089
2029_0_3    SR:0.729000 CR:1.0045340089 BCR:1.0045340089
2029_0_4    SR:0.656100 CR:1.0045340089 BCR:1.0045340089
2029_0_5    SR:0.590490 CR:1.0045340089 BCR:1.0045340089
2029_0_6    SR:0.531441 CR:1.0045340089 BCR:1.0045340089
2029_0_7    SR:0.478297 CR:1.0045340089 BCR:1.0045340089
2029_0_8    SR:0.430467 CR:1.0045340089 BCR:1.0045340089
2029_0_9    SR:0.387420 CR:1.0040273784 BCR:1.0040273784
2029_0_10   SR:0.348678 CR:1.0028602191 BCR:1.0028602191
2029_0_11   SR:0.313811 CR:1.0012841912 BCR:1.0012841912
2029_0_12   SR:0.282430 CR:1.0012841912 BCR:1.0012841912
2029_0_13   SR:0.254187 CR:1.0010950383 BCR:1.0010950383
2029_0_14   SR:0.228768 CR:1.0010950383 BCR:1.0010950383
2029_0_15   SR:0.205891 CR:1.0010950383 BCR:1.0010950383
2029_0_16   SR:0.185302 CR:1.0010950383 BCR:1.0010950383
2029_0_17   SR:0.166772 CR:1.0010950383 BCR:1.0010950383
2029_0_18   SR:0.150095 CR:1.0010950383 BCR:1.0010950383
2029_0_19   SR:0.135085 CR:1.0010950383 BCR:1.0010950383
2029_0_20   SR:0.121577 CR:1.0010950383 BCR:1.0010950383
2029_0_21   SR:0.109419 CR:1.0010950383 BCR:1.0010950383
2029_0_22   SR:0.098477 CR:1.0010950383 BCR:1.0010950383
2029_0_23   SR:0.088629 CR:1.0010950383 BCR:1.0010950383
2029_0_24   SR:0.079766 CR:1.0010950383 BCR:1.0010950383
2029_0_25   SR:0.071790 CR:1.0010950383 BCR:1.0010950383
2029_0_26   SR:0.064611 CR:1.0010950383 BCR:1.0010950383
2029_0_27   SR:0.058150 CR:1.0010950383 BCR:1.0010950383
2029_0_28   SR:0.052335 CR:1.0010950383 BCR:1.0010950383
2029_0_29   SR:0.047101 CR:1.0010950383 BCR:1.0010950383
2029_0_30   SR:0.042391 CR:1.0010950383 BCR:1.0010950383
2029_0_31   SR:0.038152 CR:1.0010950383 BCR:1.0010950383
2029_0_32   SR:0.034337 CR:1.0000600915 BCR:1.0000600915
2029_0_33   SR:0.030903 CR:1.0000600915 BCR:1.0000600915
2029_0_34   SR:0.027813 CR:1.0000600915 BCR:1.0000600915
2029_0_35   SR:0.025032 CR:1.0000600915 BCR:1.0000600915
2029_0_36   SR:0.022528 CR:1.0000600915 BCR:1.0000600915
2029_0_37   SR:0.020276 CR:1.0000600915 BCR:1.0000600915
2029_0_38   SR:0.018248 CR:1.0000600915 BCR:1.0000600915
2029_0_39   SR:0.016423 CR:1.0000600915 BCR:1.0000600915
2029_0_40   SR:0.014781 CR:1.0000600915 BCR:1.0000600915
2029_0_41   SR:0.013303 CR:1.0000600915 BCR:1.0000600915
2029_0_42   SR:0.011973 CR:1.0000600915 BCR:1.0000600915
2029_0_43   SR:0.010775 CR:1.0000600915 BCR:1.0000600915
2029_0_44   SR:0.009698 CR:1.0000600915 BCR:1.0000600915
2029_0_45   SR:0.008728 CR:1.0000600915 BCR:1.0000600915
2029_0_46   SR:0.007855 CR:1.0000600915 BCR:1.0000600915
2029_0_47   SR:0.007070 CR:1.0000600915 BCR:1.0000600915
2029_0_48   SR:0.006363 CR:1.0000600915 BCR:1.0000600915
2029_0_49   SR:0.005726 CR:1.0000600915 BCR:1.0000600915
2029_0_50   SR:0.005154 CR:1.0000600915 BCR:1.0000600915
2029_0_51   SR:0.004638 CR:1.0000600915 BCR:1.0000600915
2029_0_52   SR:0.004175 CR:1.0000600915 BCR:1.0000600915
2029_0_53   SR:0.003757 CR:1.0000600915 BCR:1.0000600915
2029_0_54   SR:0.003381 CR:1.0000600915 BCR:1.0000600915
2029_0_55   SR:0.003043 CR:1.0000600915 BCR:1.0000600915
2029_0_56   SR:0.002739 CR:1.0000600915 BCR:1.0000600915
2029_0_57   SR:0.002465 CR:1.0000600915 BCR:1.0000600915
2029_0_58   SR:0.002219 CR:1.0000600915 BCR:1.0000600915
2029_0_59   SR:0.001997 CR:1.0000600915 BCR:1.0000600915
2029_0_60   SR:0.001797 CR:1.0000600915 BCR:1.0000600915
2029_0_61   SR:0.001617 CR:1.0000600915 BCR:1.0000600915
2029_0_62   SR:0.001456 CR:1.0000600915 BCR:1.0000600915
2029_0_63   SR:0.001310 CR:1.0000600915 BCR:1.0000600915
2029_0_64   SR:0.001179 CR:1.0000600915 BCR:1.0000600915
2029_0_65   SR:0.001061 CR:1.0000600915 BCR:1.0000600915
2029_0_66   SR:0.000955 CR:1.0000600915 BCR:1.0000600915
2029_0_67   SR:0.000860 CR:1.0000600915 BCR:1.0000600915
2029_0_68   SR:0.000774 CR:1.0000600915 BCR:1.0000600915
2029_0_69   SR:0.000696 CR:1.0000600915 BCR:1.0000600915
2029_0_70   SR:0.000627 CR:1.0000600915 BCR:1.0000600915
2029_0_71   SR:0.000564 CR:1.0000600915 BCR:1.0000600915
2029_0_72   SR:0.000508 CR:1.0000600915 BCR:1.0000600915
2029_0_73   SR:0.000457 CR:1.0000050176 BCR:1.0000050176
2029_0_74   SR:0.000411 CR:1.0000050176 BCR:1.0000050176
2029_0_75   SR:0.000370 CR:1.0000050176 BCR:1.0000050176
2029_0_76   SR:0.000333 CR:1.0000050176 BCR:1.0000050176
2029_0_77   SR:0.000300 CR:1.0000050176 BCR:1.0000050176
2029_0_78   SR:0.000270 CR:1.0000050176 BCR:1.0000050176
2029_0_79   SR:0.000243 CR:1.0000050176 BCR:1.0000050176
2029_0_80   SR:0.000218 CR:1.0000050176 BCR:1.0000050176
2029_0_81   SR:0.000197 CR:1.0000050176 BCR:1.0000050176
2029_0_82   SR:0.000177 CR:1.0000050176 BCR:1.0000050176
2029_0_83   SR:0.000159 CR:1.0000050176 BCR:1.0000050176
2029_0_84   SR:0.000143 CR:1.0000050176 BCR:1.0000050176
2029_0_85   SR:0.000129 CR:1.0000050176 BCR:1.0000050176
2029_0_86   SR:0.000116 CR:1.0000050176 BCR:1.0000050176
2029_0_87   SR:0.000104 CR:1.0000050176 BCR:1.0000050176
2029_0_88   SR:0.000094 CR:1.0000050176 BCR:1.0000050176
2029_0_89   SR:0.000085 CR:1.0000050176 BCR:1.0000050176
2029_0_90   SR:0.000076 CR:1.0000050176 BCR:1.0000050176
2029_0_91   SR:0.000069 CR:1.0000050176 BCR:1.0000050176
2029_0_92   SR:0.000062 CR:1.0000050176 BCR:1.0000050176
2029_0_93   SR:0.000056 CR:1.0000050176 BCR:1.0000050176
2029_0_94   SR:0.000050 CR:1.0000050176 BCR:1.0000050176
2029_0_95   SR:0.000045 CR:1.0000050176 BCR:1.0000050176
2029_0_96   SR:0.000040 CR:1.0000050176 BCR:1.0000050176
2029_0_97   SR:0.000036 CR:1.0000050176 BCR:1.0000050176
2029_0_98   SR:0.000033 CR:1.0000050176 BCR:1.0000050176
2029_0_99   SR:0.000030 CR:1.0000050176 BCR:1.0000050176
2029_0_100  SR:0.000027 CR:1.0000050176 BCR:1.0000050176
2029_0_101  SR:0.000024 CR:1.0000050176 BCR:1.0000050176
2029_0_102  SR:0.000022 CR:1.0000050176 BCR:1.0000050176
2029_0_103  SR:0.000019 CR:1.0000050176 BCR:1.0000050176
2029_0_104  SR:0.000017 CR:1.0000050176 BCR:1.0000050176
2029_0_105  SR:0.000016 CR:1.0000050176 BCR:1.0000050176
2029_0_106  SR:0.000014 CR:1.0000050176 BCR:1.0000050176
2029_0_107  SR:0.000013 CR:1.0000050176 BCR:1.0000050176
2029_0_108  SR:0.000011 CR:1.0000050176 BCR:1.0000050176
2029_0_109  SR:0.000010 CR:1.0000050176 BCR:1.0000050176
2029_0_110  SR:0.000009 CR:1.0000050176 BCR:1.0000050176
PRODUCER FINAL COMPLIANCE DELTA 0.000005
Target GHG Offset Mg -0, Actual GHG Offset Mg -212
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.066070
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.280309
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.653621
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.066070 / 0.092572 (DELTA:0.026502)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.280309 / 0.253807 (DELTA:0.026502)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.130725 (DELTA:0.130725)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653621 / 0.522896 (DELTA:0.130725)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63982 / $63982 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60442 / $60442 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73626 / $73626 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66375 / $66375 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63982 / $63982 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60442 / $60442 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73626 / $73626 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66375 / $66375 R:1.000000

cross subsidized price / cost ALT BEV                                 $63983 / $63983 R:1.000000
cross subsidized price / cost ALT ICE                                 $64595 / $64595 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61117 / $61117 R:1.000000
cross subsidized price / cost ALT pickup                              $66376 / $66376 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65596 / $65596 R:1.000000

2029_0_0  SCORE:0.035801, CE:0.130725, 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_noIRA:  Year=2030  Iteration=0 consolidated_OEM
2030_0_0    SR:1.000000 CR:1.0014278609 BCR:1.0014278609
2030_0_1    SR:0.900000 CR:1.0014278609 BCR:1.0014278609
2030_0_2    SR:0.810000 CR:1.0014278609 BCR:1.0014278609
2030_0_3    SR:0.729000 CR:1.0014278609 BCR:1.0014278609
2030_0_4    SR:0.656100 CR:1.0014278609 BCR:1.0014278609
2030_0_5    SR:0.590490 CR:1.0014278609 BCR:1.0014278609
2030_0_6    SR:0.531441 CR:1.0014278609 BCR:1.0014278609
2030_0_7    SR:0.478297 CR:1.0014278609 BCR:1.0014278609
2030_0_8    SR:0.430467 CR:1.0014278609 BCR:1.0014278609
2030_0_9    SR:0.387420 CR:1.0009779113 BCR:1.0009779113
2030_0_10   SR:0.348678 CR:1.0009779113 BCR:1.0009779113
2030_0_11   SR:0.313811 CR:1.0004536252 BCR:1.0004536252
2030_0_12   SR:0.282430 CR:1.0004536252 BCR:1.0004536252
2030_0_13   SR:0.254187 CR:1.0004536252 BCR:1.0004536252
2030_0_14   SR:0.228768 CR:1.0001469007 BCR:1.0001469007
2030_0_15   SR:0.205891 CR:1.0000122853 BCR:1.0000122853
2030_0_16   SR:0.185302 CR:1.0000122853 BCR:1.0000122853
2030_0_17   SR:0.166772 CR:1.0000122853 BCR:1.0000122853
2030_0_18   SR:0.150095 CR:1.0000122853 BCR:1.0000122853
2030_0_19   SR:0.135085 CR:1.0000122853 BCR:1.0000122853
2030_0_20   SR:0.121577 CR:1.0000122853 BCR:1.0000122853
2030_0_21   SR:0.109419 CR:1.0000065939 BCR:1.0000065939
2030_0_22   SR:0.098477 CR:1.0000065939 BCR:1.0000065939
2030_0_23   SR:0.088629 CR:1.0000065939 BCR:1.0000065939
2030_0_24   SR:0.079766 CR:1.0000065939 BCR:1.0000065939
2030_0_25   SR:0.071790 CR:1.0000015289 BCR:1.0000015289
2030_0_26   SR:0.064611 CR:1.0000015289 BCR:1.0000015289
2030_0_27   SR:0.058150 CR:1.0000015289 BCR:1.0000015289
2030_0_28   SR:0.052335 CR:1.0000015289 BCR:1.0000015289
2030_0_29   SR:0.047101 CR:1.0000015289 BCR:1.0000015289
2030_0_30   SR:0.042391 CR:1.0000015289 BCR:1.0000015289
2030_0_31   SR:0.038152 CR:1.0000015289 BCR:1.0000015289
2030_0_32   SR:0.034337 CR:1.0000015289 BCR:1.0000015289
2030_0_33   SR:0.030903 CR:1.0000015289 BCR:1.0000015289
2030_0_34   SR:0.027813 CR:1.0000015289 BCR:1.0000015289
2030_0_35   SR:0.025032 CR:1.0000015289 BCR:1.0000015289
2030_0_36   SR:0.022528 CR:1.0000015289 BCR:1.0000015289
2030_0_37   SR:0.020276 CR:1.0000015289 BCR:1.0000015289
2030_0_38   SR:0.018248 CR:1.0000015289 BCR:1.0000015289
2030_0_39   SR:0.016423 CR:1.0000015289 BCR:1.0000015289
2030_0_40   SR:0.014781 CR:1.0000015289 BCR:1.0000015289
2030_0_41   SR:0.013303 CR:1.0000015289 BCR:1.0000015289
2030_0_42   SR:0.011973 CR:1.0000015289 BCR:1.0000015289
2030_0_43   SR:0.010775 CR:1.0000015289 BCR:1.0000015289
2030_0_44   SR:0.009698 CR:1.0000015289 BCR:1.0000015289
2030_0_45   SR:0.008728 CR:1.0000015289 BCR:1.0000015289
2030_0_46   SR:0.007855 CR:1.0000015289 BCR:1.0000015289
2030_0_47   SR:0.007070 CR:1.0000001117 BCR:1.0000001117
2030_0_48   SR:0.006363 CR:1.0000001117 BCR:1.0000001117
2030_0_49   SR:0.005726 CR:1.0000001117 BCR:1.0000001117
2030_0_50   SR:0.005154 CR:1.0000001117 BCR:1.0000001117
2030_0_51   SR:0.004638 CR:1.0000001117 BCR:1.0000001117
2030_0_52   SR:0.004175 CR:1.0000001117 BCR:1.0000001117
2030_0_53   SR:0.003757 CR:1.0000001117 BCR:1.0000001117
2030_0_54   SR:0.003381 CR:1.0000001117 BCR:1.0000001117
2030_0_55   SR:0.003043 CR:1.0000001117 BCR:1.0000001117
2030_0_56   SR:0.002739 CR:1.0000001117 BCR:1.0000001117
2030_0_57   SR:0.002465 CR:1.0000001117 BCR:1.0000001117
2030_0_58   SR:0.002219 CR:1.0000001117 BCR:1.0000001117
2030_0_59   SR:0.001997 CR:1.0000001117 BCR:1.0000001117
2030_0_60   SR:0.001797 CR:1.0000001117 BCR:1.0000001117
2030_0_61   SR:0.001617 CR:1.0000001117 BCR:1.0000001117
2030_0_62   SR:0.001456 CR:1.0000001117 BCR:1.0000001117
2030_0_63   SR:0.001310 CR:1.0000001117 BCR:1.0000001117
2030_0_64   SR:0.001179 CR:1.0000001117 BCR:1.0000001117
2030_0_65   SR:0.001061 CR:1.0000001117 BCR:1.0000001117
2030_0_66   SR:0.000955 CR:1.0000001117 BCR:1.0000001117
2030_0_67   SR:0.000860 CR:1.0000001117 BCR:1.0000001117
2030_0_68   SR:0.000774 CR:1.0000001117 BCR:1.0000001117
2030_0_69   SR:0.000696 CR:1.0000001117 BCR:1.0000001117
2030_0_70   SR:0.000627 CR:1.0000001117 BCR:1.0000001117
2030_0_71   SR:0.000564 CR:1.0000000025 BCR:1.0000000025
2030_0_72   SR:0.000508 CR:1.0000000025 BCR:1.0000000025
2030_0_73   SR:0.000457 CR:1.0000000025 BCR:1.0000000025
2030_0_74   SR:0.000411 CR:1.0000000025 BCR:1.0000000025
2030_0_75   SR:0.000370 CR:1.0000000025 BCR:1.0000000025
2030_0_76   SR:0.000333 CR:1.0000000025 BCR:1.0000000025
2030_0_77   SR:0.000300 CR:1.0000000025 BCR:1.0000000025
2030_0_78   SR:0.000270 CR:1.0000000025 BCR:1.0000000025
2030_0_79   SR:0.000243 CR:1.0000000025 BCR:1.0000000025
2030_0_80   SR:0.000218 CR:1.0000000025 BCR:1.0000000025
2030_0_81   SR:0.000197 CR:1.0000000025 BCR:1.0000000025
2030_0_82   SR:0.000177 CR:1.0000000025 BCR:1.0000000025
2030_0_83   SR:0.000159 CR:1.0000000025 BCR:1.0000000025
2030_0_84   SR:0.000143 CR:1.0000000025 BCR:1.0000000025
2030_0_85   SR:0.000129 CR:1.0000000025 BCR:1.0000000025
2030_0_86   SR:0.000116 CR:1.0000000025 BCR:1.0000000025
2030_0_87   SR:0.000104 CR:1.0000000025 BCR:1.0000000025
2030_0_88   SR:0.000094 CR:1.0000000025 BCR:1.0000000025
2030_0_89   SR:0.000085 CR:1.0000000025 BCR:1.0000000025
2030_0_90   SR:0.000076 CR:1.0000000025 BCR:1.0000000025
2030_0_91   SR:0.000069 CR:1.0000000025 BCR:1.0000000025
2030_0_92   SR:0.000062 CR:1.0000000025 BCR:1.0000000025
2030_0_93   SR:0.000056 CR:1.0000000025 BCR:1.0000000025
2030_0_94   SR:0.000050 CR:1.0000000025 BCR:1.0000000025
2030_0_95   SR:0.000045 CR:1.0000000025 BCR:1.0000000025
2030_0_96   SR:0.000040 CR:1.0000000025 BCR:1.0000000025
2030_0_97   SR:0.000036 CR:1.0000000002 BCR:1.0000000002
2030_0_98   SR:0.000033 CR:1.0000000002 BCR:1.0000000002
2030_0_99   SR:0.000030 CR:1.0000000002 BCR:1.0000000002
2030_0_100  SR:0.000027 CR:1.0000000002 BCR:1.0000000002
2030_0_101  SR:0.000024 CR:1.0000000002 BCR:1.0000000002
2030_0_102  SR:0.000022 CR:1.0000000002 BCR:1.0000000002
2030_0_103  SR:0.000019 CR:1.0000000002 BCR:1.0000000002
2030_0_104  SR:0.000017 CR:1.0000000002 BCR:1.0000000002
2030_0_105  SR:0.000016 CR:1.0000000002 BCR:1.0000000002
2030_0_106  SR:0.000014 CR:1.0000000002 BCR:1.0000000002
2030_0_107  SR:0.000013 CR:1.0000000002 BCR:1.0000000002
2030_0_108  SR:0.000011 CR:1.0000000002 BCR:1.0000000002
2030_0_109  SR:0.000010 CR:1.0000000002 BCR:1.0000000002
2030_0_110  SR:0.000009 CR:1.0000000002 BCR:1.0000000002
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.042035
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.303532
2030 producer_abs_share_frac_pickup.BEV           = 0.028530
2030 producer_abs_share_frac_pickup.ICE           = 0.625903
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.042035 / 0.111254 (DELTA:0.069219)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.303532 / 0.234313 (DELTA:0.069219)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.028530 / 0.130887 (DELTA:0.102356)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.625903 / 0.523546 (DELTA:0.102356)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63378 / $63378 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60380 / $60380 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72553 / $72553 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66095 / $66095 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63378 / $63378 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60380 / $60380 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72553 / $72553 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66095 / $66095 R:1.000000

cross subsidized price / cost ALT BEV                                 $67087 / $67087 R:1.000000
cross subsidized price / cost ALT ICE                                 $64229 / $64229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60745 / $60745 R:1.000000
cross subsidized price / cost ALT pickup                              $66377 / $66377 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65299 / $65299 R:1.000000

2030_0_0  SCORE:0.028031, CE:0.102356, 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_noIRA:  Year=2031  Iteration=0 consolidated_OEM
2031_0_0    SR:1.000000 CR:1.0033818775 BCR:1.0033818775
2031_0_1    SR:0.900000 CR:1.0033818775 BCR:1.0033818775
2031_0_2    SR:0.810000 CR:1.0033818775 BCR:1.0033818775
2031_0_3    SR:0.729000 CR:1.0033818775 BCR:1.0033818775
2031_0_4    SR:0.656100 CR:1.0033818775 BCR:1.0033818775
2031_0_5    SR:0.590490 CR:1.0033818775 BCR:1.0033818775
2031_0_6    SR:0.531441 CR:1.0033818775 BCR:1.0033818775
2031_0_7    SR:0.478297 CR:1.0033818775 BCR:1.0033818775
2031_0_8    SR:0.430467 CR:1.0033818775 BCR:1.0033818775
2031_0_9    SR:0.387420 CR:1.0033818775 BCR:1.0033818775
2031_0_10   SR:0.348678 CR:1.0033818775 BCR:1.0033818775
2031_0_11   SR:0.313811 CR:1.0025610092 BCR:1.0025610092
2031_0_12   SR:0.282430 CR:1.0009438171 BCR:1.0009438171
2031_0_13   SR:0.254187 CR:1.0001165931 BCR:1.0001165931
2031_0_14   SR:0.228768 CR:1.0001165931 BCR:1.0001165931
2031_0_15   SR:0.205891 CR:1.0001165931 BCR:1.0001165931
2031_0_16   SR:0.185302 CR:1.0001165931 BCR:1.0001165931
2031_0_17   SR:0.166772 CR:1.0001165931 BCR:1.0001165931
2031_0_18   SR:0.150095 CR:1.0001165931 BCR:1.0001165931
2031_0_19   SR:0.135085 CR:1.0000084911 BCR:1.0000084911
2031_0_20   SR:0.121577 CR:1.0000084911 BCR:1.0000084911
2031_0_21   SR:0.109419 CR:1.0000084911 BCR:1.0000084911
2031_0_22   SR:0.098477 CR:1.0000084911 BCR:1.0000084911
2031_0_23   SR:0.088629 CR:1.0000084911 BCR:1.0000084911
2031_0_24   SR:0.079766 CR:1.0000084911 BCR:1.0000084911
2031_0_25   SR:0.071790 CR:1.0000084911 BCR:1.0000084911
2031_0_26   SR:0.064611 CR:1.0000084911 BCR:1.0000084911
2031_0_27   SR:0.058150 CR:1.0000048058 BCR:1.0000048058
2031_0_28   SR:0.052335 CR:1.0000048058 BCR:1.0000048058
2031_0_29   SR:0.047101 CR:1.0000048058 BCR:1.0000048058
2031_0_30   SR:0.042391 CR:1.0000048058 BCR:1.0000048058
2031_0_31   SR:0.038152 CR:1.0000048058 BCR:1.0000048058
2031_0_32   SR:0.034337 CR:1.0000048058 BCR:1.0000048058
2031_0_33   SR:0.030903 CR:1.0000048058 BCR:1.0000048058
2031_0_34   SR:0.027813 CR:1.0000048058 BCR:1.0000048058
2031_0_35   SR:0.025032 CR:1.0000048058 BCR:1.0000048058
2031_0_36   SR:0.022528 CR:1.0000048058 BCR:1.0000048058
2031_0_37   SR:0.020276 CR:1.0000048058 BCR:1.0000048058
2031_0_38   SR:0.018248 CR:1.0000048058 BCR:1.0000048058
2031_0_39   SR:0.016423 CR:1.0000048058 BCR:1.0000048058
2031_0_40   SR:0.014781 CR:1.0000048058 BCR:1.0000048058
2031_0_41   SR:0.013303 CR:1.0000015734 BCR:1.0000015734
2031_0_42   SR:0.011973 CR:1.0000015734 BCR:1.0000015734
2031_0_43   SR:0.010775 CR:1.0000015734 BCR:1.0000015734
2031_0_44   SR:0.009698 CR:1.0000015734 BCR:1.0000015734
2031_0_45   SR:0.008728 CR:1.0000015734 BCR:1.0000015734
2031_0_46   SR:0.007855 CR:1.0000006378 BCR:1.0000006378
2031_0_47   SR:0.007070 CR:1.0000006378 BCR:1.0000006378
2031_0_48   SR:0.006363 CR:1.0000006378 BCR:1.0000006378
2031_0_49   SR:0.005726 CR:1.0000006378 BCR:1.0000006378
2031_0_50   SR:0.005154 CR:1.0000006378 BCR:1.0000006378
2031_0_51   SR:0.004638 CR:1.0000006378 BCR:1.0000006378
2031_0_52   SR:0.004175 CR:1.0000006378 BCR:1.0000006378
2031_0_53   SR:0.003757 CR:1.0000006378 BCR:1.0000006378
2031_0_54   SR:0.003381 CR:1.0000006378 BCR:1.0000006378
2031_0_55   SR:0.003043 CR:1.0000006378 BCR:1.0000006378
2031_0_56   SR:0.002739 CR:1.0000006378 BCR:1.0000006378
2031_0_57   SR:0.002465 CR:1.0000006378 BCR:1.0000006378
2031_0_58   SR:0.002219 CR:1.0000006378 BCR:1.0000006378
2031_0_59   SR:0.001997 CR:1.0000006378 BCR:1.0000006378
2031_0_60   SR:0.001797 CR:1.0000006378 BCR:1.0000006378
2031_0_61   SR:0.001617 CR:1.0000006378 BCR:1.0000006378
2031_0_62   SR:0.001456 CR:1.0000006378 BCR:1.0000006378
2031_0_63   SR:0.001310 CR:1.0000006378 BCR:1.0000006378
2031_0_64   SR:0.001179 CR:1.0000006378 BCR:1.0000006378
2031_0_65   SR:0.001061 CR:1.0000006378 BCR:1.0000006378
2031_0_66   SR:0.000955 CR:1.0000006378 BCR:1.0000006378
2031_0_67   SR:0.000860 CR:1.0000006378 BCR:1.0000006378
2031_0_68   SR:0.000774 CR:1.0000006378 BCR:1.0000006378
2031_0_69   SR:0.000696 CR:1.0000006378 BCR:1.0000006378
2031_0_70   SR:0.000627 CR:1.0000006378 BCR:1.0000006378
2031_0_71   SR:0.000564 CR:1.0000006378 BCR:1.0000006378
2031_0_72   SR:0.000508 CR:1.0000006378 BCR:1.0000006378
2031_0_73   SR:0.000457 CR:1.0000006378 BCR:1.0000006378
2031_0_74   SR:0.000411 CR:1.0000006378 BCR:1.0000006378
2031_0_75   SR:0.000370 CR:1.0000006378 BCR:1.0000006378
2031_0_76   SR:0.000333 CR:1.0000006378 BCR:1.0000006378
2031_0_77   SR:0.000300 CR:1.0000006378 BCR:1.0000006378
2031_0_78   SR:0.000270 CR:1.0000006378 BCR:1.0000006378
2031_0_79   SR:0.000243 CR:1.0000006378 BCR:1.0000006378
2031_0_80   SR:0.000218 CR:1.0000006378 BCR:1.0000006378
2031_0_81   SR:0.000197 CR:1.0000006378 BCR:1.0000006378
2031_0_82   SR:0.000177 CR:1.0000006378 BCR:1.0000006378
2031_0_83   SR:0.000159 CR:1.0000006378 BCR:1.0000006378
2031_0_84   SR:0.000143 CR:1.0000006378 BCR:1.0000006378
2031_0_85   SR:0.000129 CR:1.0000006378 BCR:1.0000006378
2031_0_86   SR:0.000116 CR:1.0000006378 BCR:1.0000006378
2031_0_87   SR:0.000104 CR:1.0000006378 BCR:1.0000006378
2031_0_88   SR:0.000094 CR:1.0000006378 BCR:1.0000006378
2031_0_89   SR:0.000085 CR:1.0000006378 BCR:1.0000006378
2031_0_90   SR:0.000076 CR:1.0000006378 BCR:1.0000006378
2031_0_91   SR:0.000069 CR:1.0000006378 BCR:1.0000006378
2031_0_92   SR:0.000062 CR:1.0000006378 BCR:1.0000006378
2031_0_93   SR:0.000056 CR:1.0000006378 BCR:1.0000006378
2031_0_94   SR:0.000050 CR:1.0000006378 BCR:1.0000006378
2031_0_95   SR:0.000045 CR:1.0000006378 BCR:1.0000006378
2031_0_96   SR:0.000040 CR:1.0000006378 BCR:1.0000006378
2031_0_97   SR:0.000036 CR:1.0000006378 BCR:1.0000006378
2031_0_98   SR:0.000033 CR:1.0000006378 BCR:1.0000006378
2031_0_99   SR:0.000030 CR:1.0000006378 BCR:1.0000006378
2031_0_100  SR:0.000027 CR:1.0000006378 BCR:1.0000006378
2031_0_101  SR:0.000024 CR:1.0000006378 BCR:1.0000006378
2031_0_102  SR:0.000022 CR:1.0000006378 BCR:1.0000006378
2031_0_103  SR:0.000019 CR:1.0000006378 BCR:1.0000006378
2031_0_104  SR:0.000017 CR:1.0000006378 BCR:1.0000006378
2031_0_105  SR:0.000016 CR:1.0000006378 BCR:1.0000006378
2031_0_106  SR:0.000014 CR:1.0000006378 BCR:1.0000006378
2031_0_107  SR:0.000013 CR:1.0000006378 BCR:1.0000006378
2031_0_108  SR:0.000011 CR:1.0000006378 BCR:1.0000006378
2031_0_109  SR:0.000010 CR:1.0000006378 BCR:1.0000006378
2031_0_110  SR:0.000009 CR:1.0000006378 BCR:1.0000006378
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg -0, Actual GHG Offset Mg -27
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.075887
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268502
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.655611
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               = 0.075887 / 0.110770 (DELTA:0.034882)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.268502 / 0.233619 (DELTA:0.034882)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.159704 (DELTA:0.159704)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.655611 / 0.495907 (DELTA:0.159704)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62856 / $62856 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60319 / $60319 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71628 / $71628 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66000 / $66000 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62856 / $62856 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60319 / $60319 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71628 / $71628 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66000 / $66000 R:1.000000

cross subsidized price / cost ALT BEV                                 $62858 / $62858 R:1.000000
cross subsidized price / cost ALT ICE                                 $64350 / $64350 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60878 / $60878 R:1.000000
cross subsidized price / cost ALT pickup                              $66000 / $66000 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65224 / $65224 R:1.000000

2031_0_0  SCORE:0.043737, CE:0.159704, 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_noIRA:  Year=2032  Iteration=0 consolidated_OEM
2032_0_0    SR:1.000000 CR:1.0001323003 BCR:1.0001323003
2032_0_1    SR:0.900000 CR:1.0001323003 BCR:1.0001323003
2032_0_2    SR:0.810000 CR:1.0001323003 BCR:1.0001323003
2032_0_3    SR:0.729000 CR:1.0001323003 BCR:1.0001323003
2032_0_4    SR:0.656100 CR:1.0001323003 BCR:1.0001323003
2032_0_5    SR:0.590490 CR:1.0001323003 BCR:1.0001323003
2032_0_6    SR:0.531441 CR:1.0001323003 BCR:1.0001323003
2032_0_7    SR:0.478297 CR:1.0001323003 BCR:1.0001323003
2032_0_8    SR:0.430467 CR:1.0001323003 BCR:1.0001323003
2032_0_9    SR:0.387420 CR:1.0001323003 BCR:1.0001323003
2032_0_10   SR:0.348678 CR:1.0001323003 BCR:1.0001323003
2032_0_11   SR:0.313811 CR:1.0001323003 BCR:1.0001323003
2032_0_12   SR:0.282430 CR:1.0001323003 BCR:1.0001323003
2032_0_13   SR:0.254187 CR:1.0001323003 BCR:1.0001323003
2032_0_14   SR:0.228768 CR:1.0001323003 BCR:1.0001323003
2032_0_15   SR:0.205891 CR:1.0001323003 BCR:1.0001323003
2032_0_16   SR:0.185302 CR:1.0001322962 BCR:1.0001322962
2032_0_17   SR:0.166772 CR:1.0001322962 BCR:1.0001322962
2032_0_18   SR:0.150095 CR:1.0001322962 BCR:1.0001322962
2032_0_19   SR:0.135085 CR:1.0001322962 BCR:1.0001322962
2032_0_20   SR:0.121577 CR:1.0001322962 BCR:1.0001322962
2032_0_21   SR:0.109419 CR:1.0001322962 BCR:1.0001322962
2032_0_22   SR:0.098477 CR:1.0001322962 BCR:1.0001322962
2032_0_23   SR:0.088629 CR:1.0001322962 BCR:1.0001322962
2032_0_24   SR:0.079766 CR:1.0001322962 BCR:1.0001322962
2032_0_25   SR:0.071790 CR:1.0001322962 BCR:1.0001322962
2032_0_26   SR:0.064611 CR:1.0001322962 BCR:1.0001322962
2032_0_27   SR:0.058150 CR:1.0001322962 BCR:1.0001322962
2032_0_28   SR:0.052335 CR:1.0001322962 BCR:1.0001322962
2032_0_29   SR:0.047101 CR:1.0001322962 BCR:1.0001322962
2032_0_30   SR:0.042391 CR:1.0001322962 BCR:1.0001322962
2032_0_31   SR:0.038152 CR:1.0001322962 BCR:1.0001322962
2032_0_32   SR:0.034337 CR:1.0001322962 BCR:1.0001322962
2032_0_33   SR:0.030903 CR:1.0001322962 BCR:1.0001322962
2032_0_34   SR:0.027813 CR:1.0001322962 BCR:1.0001322962
2032_0_35   SR:0.025032 CR:1.0001322962 BCR:1.0001322962
2032_0_36   SR:0.022528 CR:1.0001322962 BCR:1.0001322962
2032_0_37   SR:0.020276 CR:1.0001322962 BCR:1.0001322962
2032_0_38   SR:0.018248 CR:1.0001322962 BCR:1.0001322962
2032_0_39   SR:0.016423 CR:1.0001322962 BCR:1.0001322962
2032_0_40   SR:0.014781 CR:1.0001030602 BCR:1.0001030602
2032_0_41   SR:0.013303 CR:1.0000588773 BCR:1.0000588773
2032_0_42   SR:0.011973 CR:1.0000191004 BCR:1.0000191004
2032_0_43   SR:0.010775 CR:0.9999833067 BCR:0.9999833067
2032_0_44   SR:0.009698 CR:0.9999988175 BCR:0.9999988175
2032_0_45   SR:0.008728 CR:0.9999988175 BCR:0.9999988175
2032_0_46   SR:0.007855 CR:0.9999988175 BCR:0.9999988175
2032_0_47   SR:0.007070 CR:0.9999988175 BCR:0.9999988175
2032_0_48   SR:0.006363 CR:0.9999988175 BCR:0.9999988175
2032_0_49   SR:0.005726 CR:0.9999988175 BCR:0.9999988175
2032_0_50   SR:0.005154 CR:0.9999988175 BCR:0.9999988175
2032_0_51   SR:0.004638 CR:0.9999988175 BCR:0.9999988175
2032_0_52   SR:0.004175 CR:0.9999988175 BCR:0.9999988175
2032_0_53   SR:0.003757 CR:0.9999992367 BCR:0.9999992367
2032_0_54   SR:0.003381 CR:0.9999992367 BCR:0.9999992367
2032_0_55   SR:0.003043 CR:0.9999992367 BCR:0.9999992367
2032_0_56   SR:0.002739 CR:0.9999992367 BCR:0.9999992367
2032_0_57   SR:0.002465 CR:0.9999993854 BCR:0.9999993854
2032_0_58   SR:0.002219 CR:0.9999993854 BCR:0.9999993854
2032_0_59   SR:0.001997 CR:0.9999993854 BCR:0.9999993854
2032_0_60   SR:0.001797 CR:0.9999993854 BCR:0.9999993854
2032_0_61   SR:0.001617 CR:0.9999995569 BCR:0.9999995569
2032_0_62   SR:0.001456 CR:0.9999995569 BCR:0.9999995569
2032_0_63   SR:0.001310 CR:0.9999999187 BCR:0.9999999187
2032_0_64   SR:0.001179 CR:0.9999999187 BCR:0.9999999187
2032_0_65   SR:0.001061 CR:0.9999999187 BCR:0.9999999187
2032_0_66   SR:0.000955 CR:0.9999999187 BCR:0.9999999187
2032_0_67   SR:0.000860 CR:0.9999999187 BCR:0.9999999187
2032_0_68   SR:0.000774 CR:0.9999999187 BCR:0.9999999187
2032_0_69   SR:0.000696 CR:0.9999999187 BCR:0.9999999187
2032_0_70   SR:0.000627 CR:0.9999999187 BCR:0.9999999187
2032_0_71   SR:0.000564 CR:0.9999999187 BCR:0.9999999187
2032_0_72   SR:0.000508 CR:0.9999999395 BCR:0.9999999395
2032_0_73   SR:0.000457 CR:0.9999999395 BCR:0.9999999395
2032_0_74   SR:0.000411 CR:0.9999999395 BCR:0.9999999395
2032_0_75   SR:0.000370 CR:0.9999999395 BCR:0.9999999395
2032_0_76   SR:0.000333 CR:0.9999999816 BCR:0.9999999816
2032_0_77   SR:0.000300 CR:0.9999999816 BCR:0.9999999816
2032_0_78   SR:0.000270 CR:0.9999999816 BCR:0.9999999816
2032_0_79   SR:0.000243 CR:0.9999999816 BCR:0.9999999816
2032_0_80   SR:0.000218 CR:0.9999999816 BCR:0.9999999816
2032_0_81   SR:0.000197 CR:0.9999999816 BCR:0.9999999816
2032_0_82   SR:0.000177 CR:0.9999999816 BCR:0.9999999816
2032_0_83   SR:0.000159 CR:0.9999999854 BCR:0.9999999854
2032_0_84   SR:0.000143 CR:0.9999999854 BCR:0.9999999854
2032_0_85   SR:0.000129 CR:0.9999999854 BCR:0.9999999854
2032_0_86   SR:0.000116 CR:0.9999999854 BCR:0.9999999854
2032_0_87   SR:0.000104 CR:0.9999999854 BCR:0.9999999854
2032_0_88   SR:0.000094 CR:0.9999999854 BCR:0.9999999854
2032_0_89   SR:0.000085 CR:0.9999999854 BCR:0.9999999854
2032_0_90   SR:0.000076 CR:0.9999999854 BCR:0.9999999854
2032_0_91   SR:0.000069 CR:0.9999999854 BCR:0.9999999854
2032_0_92   SR:0.000062 CR:0.9999999917 BCR:0.9999999917
2032_0_93   SR:0.000056 CR:0.9999999917 BCR:0.9999999917
2032_0_94   SR:0.000050 CR:0.9999999917 BCR:0.9999999917
2032_0_95   SR:0.000045 CR:0.9999999917 BCR:0.9999999917
2032_0_96   SR:0.000040 CR:0.9999999977 BCR:0.9999999977
2032_0_97   SR:0.000036 CR:0.9999999977 BCR:0.9999999977
2032_0_98   SR:0.000033 CR:0.9999999977 BCR:0.9999999977
2032_0_99   SR:0.000030 CR:0.9999999977 BCR:0.9999999977
2032_0_100  SR:0.000027 CR:0.9999999977 BCR:0.9999999977
2032_0_101  SR:0.000024 CR:0.9999999977 BCR:0.9999999977
2032_0_102  SR:0.000022 CR:0.9999999977 BCR:0.9999999977
2032_0_103  SR:0.000019 CR:0.9999999991 BCR:0.9999999991
2032_0_104  SR:0.000017 CR:0.9999999991 BCR:0.9999999991
2032_0_105  SR:0.000016 CR:0.9999999991 BCR:0.9999999991
2032_0_106  SR:0.000014 CR:0.9999999991 BCR:0.9999999991
2032_0_107  SR:0.000013 CR:0.9999999991 BCR:0.9999999991
2032_0_108  SR:0.000011 CR:0.9999999991 BCR:0.9999999991
2032_0_109  SR:0.000010 CR:0.9999999998 BCR:0.9999999998
2032_0_110  SR:0.000009 CR:0.9999999998 BCR:0.9999999998
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 14, Actual GHG Offset Mg 14
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.075872
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.267779
2032 producer_abs_share_frac_pickup.BEV           = 0.000004
2032 producer_abs_share_frac_pickup.ICE           = 0.656345
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.075872 / 0.142215 (DELTA:0.066343)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.267779 / 0.201436 (DELTA:0.066343)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000004 / 0.131270 (DELTA:0.131266)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.656345 / 0.525079 (DELTA:0.131266)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62414 / $62414 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60260 / $60260 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70851 / $70851 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65907 / $65907 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62414 / $62414 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60260 / $60260 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70851 / $70851 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65907 / $65907 R:1.000000

cross subsidized price / cost ALT BEV                                 $62415 / $62415 R:1.000000
cross subsidized price / cost ALT ICE                                 $64271 / $64271 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60735 / $60735 R:1.000000
cross subsidized price / cost ALT pickup                              $65907 / $65907 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64922 / $64922 R:1.000000

2032_0_0  SCORE:0.035949, CE:0.131266, 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_noIRA:  Year=2033  Iteration=0 consolidated_OEM
2033_0_0    SR:1.000000 CR:1.0002217502 BCR:1.0002217502
2033_0_1    SR:0.900000 CR:1.0000754446 BCR:1.0000754446
2033_0_2    SR:0.810000 CR:1.0000754446 BCR:1.0000754446
2033_0_3    SR:0.729000 CR:1.0000754446 BCR:1.0000754446
2033_0_4    SR:0.656100 CR:1.0000754446 BCR:1.0000754446
2033_0_5    SR:0.590490 CR:1.0000754446 BCR:1.0000754446
2033_0_6    SR:0.531441 CR:1.0000539729 BCR:1.0000539729
2033_0_7    SR:0.478297 CR:1.0000539729 BCR:1.0000539729
2033_0_8    SR:0.430467 CR:1.0000539729 BCR:1.0000539729
2033_0_9    SR:0.387420 CR:1.0000539729 BCR:1.0000539729
2033_0_10   SR:0.348678 CR:1.0000539729 BCR:1.0000539729
2033_0_11   SR:0.313811 CR:1.0000497965 BCR:1.0000497965
2033_0_12   SR:0.282430 CR:1.0000497965 BCR:1.0000497965
2033_0_13   SR:0.254187 CR:0.9999878025 BCR:0.9999878025
2033_0_14   SR:0.228768 CR:1.0000099077 BCR:1.0000099077
2033_0_15   SR:0.205891 CR:1.0000099077 BCR:1.0000099077
2033_0_16   SR:0.185302 CR:1.0000099077 BCR:1.0000099077
2033_0_17   SR:0.166772 CR:1.0000099077 BCR:1.0000099077
2033_0_18   SR:0.150095 CR:1.0000099077 BCR:1.0000099077
2033_0_19   SR:0.135085 CR:1.0000099077 BCR:1.0000099077
2033_0_20   SR:0.121577 CR:1.0000099077 BCR:1.0000099077
2033_0_21   SR:0.109419 CR:0.9999983247 BCR:0.9999983247
2033_0_22   SR:0.098477 CR:0.9999983247 BCR:0.9999983247
2033_0_23   SR:0.088629 CR:0.9999983247 BCR:0.9999983247
2033_0_24   SR:0.079766 CR:0.9999994065 BCR:0.9999994065
2033_0_25   SR:0.071790 CR:0.9999994065 BCR:0.9999994065
2033_0_26   SR:0.064611 CR:0.9999994065 BCR:0.9999994065
2033_0_27   SR:0.058150 CR:0.9999994065 BCR:0.9999994065
2033_0_28   SR:0.052335 CR:0.9999994384 BCR:0.9999994384
2033_0_29   SR:0.047101 CR:1.0000001377 BCR:1.0000001377
2033_0_30   SR:0.042391 CR:1.0000001377 BCR:1.0000001377
2033_0_31   SR:0.038152 CR:1.0000001377 BCR:1.0000001377
2033_0_32   SR:0.034337 CR:1.0000001377 BCR:1.0000001377
2033_0_33   SR:0.030903 CR:1.0000001377 BCR:1.0000001377
2033_0_34   SR:0.027813 CR:1.0000001377 BCR:1.0000001377
2033_0_35   SR:0.025032 CR:1.0000001377 BCR:1.0000001377
2033_0_36   SR:0.022528 CR:1.0000001377 BCR:1.0000001377
2033_0_37   SR:0.020276 CR:1.0000001377 BCR:1.0000001377
2033_0_38   SR:0.018248 CR:1.0000001377 BCR:1.0000001377
2033_0_39   SR:0.016423 CR:1.0000001377 BCR:1.0000001377
2033_0_40   SR:0.014781 CR:1.0000001377 BCR:1.0000001377
2033_0_41   SR:0.013303 CR:1.0000001377 BCR:1.0000001377
2033_0_42   SR:0.011973 CR:1.0000001377 BCR:1.0000001377
2033_0_43   SR:0.010775 CR:1.0000001377 BCR:1.0000001377
2033_0_44   SR:0.009698 CR:1.0000001377 BCR:1.0000001377
2033_0_45   SR:0.008728 CR:1.0000001377 BCR:1.0000001377
2033_0_46   SR:0.007855 CR:1.0000001377 BCR:1.0000001377
2033_0_47   SR:0.007070 CR:1.0000001377 BCR:1.0000001377
2033_0_48   SR:0.006363 CR:1.0000001377 BCR:1.0000001377
2033_0_49   SR:0.005726 CR:1.0000001377 BCR:1.0000001377
2033_0_50   SR:0.005154 CR:1.0000001377 BCR:1.0000001377
2033_0_51   SR:0.004638 CR:1.0000001377 BCR:1.0000001377
2033_0_52   SR:0.004175 CR:1.0000001377 BCR:1.0000001377
2033_0_53   SR:0.003757 CR:1.0000001377 BCR:1.0000001377
2033_0_54   SR:0.003381 CR:1.0000001377 BCR:1.0000001377
2033_0_55   SR:0.003043 CR:1.0000001377 BCR:1.0000001377
2033_0_56   SR:0.002739 CR:1.0000001377 BCR:1.0000001377
2033_0_57   SR:0.002465 CR:0.9999999716 BCR:0.9999999716
2033_0_58   SR:0.002219 CR:0.9999999716 BCR:0.9999999716
2033_0_59   SR:0.001997 CR:0.9999999716 BCR:0.9999999716
2033_0_60   SR:0.001797 CR:0.9999999716 BCR:0.9999999716
2033_0_61   SR:0.001617 CR:0.9999999716 BCR:0.9999999716
2033_0_62   SR:0.001456 CR:0.9999999716 BCR:0.9999999716
2033_0_63   SR:0.001310 CR:0.9999999716 BCR:0.9999999716
2033_0_64   SR:0.001179 CR:0.9999999716 BCR:0.9999999716
2033_0_65   SR:0.001061 CR:0.9999999716 BCR:0.9999999716
2033_0_66   SR:0.000955 CR:0.9999999716 BCR:0.9999999716
2033_0_67   SR:0.000860 CR:0.9999999716 BCR:0.9999999716
2033_0_68   SR:0.000774 CR:0.9999999934 BCR:0.9999999934
2033_0_69   SR:0.000696 CR:0.9999999934 BCR:0.9999999934
2033_0_70   SR:0.000627 CR:0.9999999934 BCR:0.9999999934
2033_0_71   SR:0.000564 CR:0.9999999934 BCR:0.9999999934
2033_0_72   SR:0.000508 CR:0.9999999934 BCR:0.9999999934
2033_0_73   SR:0.000457 CR:0.9999999934 BCR:0.9999999934
2033_0_74   SR:0.000411 CR:0.9999999934 BCR:0.9999999934
2033_0_75   SR:0.000370 CR:0.9999999934 BCR:0.9999999934
2033_0_76   SR:0.000333 CR:0.9999999934 BCR:0.9999999934
2033_0_77   SR:0.000300 CR:0.9999999934 BCR:0.9999999934
2033_0_78   SR:0.000270 CR:0.9999999934 BCR:0.9999999934
2033_0_79   SR:0.000243 CR:0.9999999934 BCR:0.9999999934
2033_0_80   SR:0.000218 CR:0.9999999934 BCR:0.9999999934
2033_0_81   SR:0.000197 CR:0.9999999934 BCR:0.9999999934
2033_0_82   SR:0.000177 CR:0.9999999934 BCR:0.9999999934
2033_0_83   SR:0.000159 CR:0.9999999934 BCR:0.9999999934
2033_0_84   SR:0.000143 CR:0.9999999934 BCR:0.9999999934
2033_0_85   SR:0.000129 CR:0.9999999934 BCR:0.9999999934
2033_0_86   SR:0.000116 CR:0.9999999934 BCR:0.9999999934
2033_0_87   SR:0.000104 CR:0.9999999934 BCR:0.9999999934
2033_0_88   SR:0.000094 CR:0.9999999934 BCR:0.9999999934
2033_0_89   SR:0.000085 CR:0.9999999934 BCR:0.9999999934
2033_0_90   SR:0.000076 CR:0.9999999934 BCR:0.9999999934
2033_0_91   SR:0.000069 CR:0.9999999934 BCR:0.9999999934
2033_0_92   SR:0.000062 CR:0.9999999934 BCR:0.9999999934
2033_0_93   SR:0.000056 CR:0.9999999934 BCR:0.9999999934
2033_0_94   SR:0.000050 CR:0.9999999934 BCR:0.9999999934
2033_0_95   SR:0.000045 CR:0.9999999934 BCR:0.9999999934
2033_0_96   SR:0.000040 CR:0.9999999934 BCR:0.9999999934
2033_0_97   SR:0.000036 CR:0.9999999934 BCR:0.9999999934
2033_0_98   SR:0.000033 CR:0.9999999934 BCR:0.9999999934
2033_0_99   SR:0.000030 CR:0.9999999934 BCR:0.9999999934
2033_0_100  SR:0.000027 CR:0.9999999934 BCR:0.9999999934
2033_0_101  SR:0.000024 CR:0.9999999934 BCR:0.9999999934
2033_0_102  SR:0.000022 CR:0.9999999934 BCR:0.9999999934
2033_0_103  SR:0.000019 CR:0.9999999934 BCR:0.9999999934
2033_0_104  SR:0.000017 CR:0.9999999934 BCR:0.9999999934
2033_0_105  SR:0.000016 CR:0.9999999934 BCR:0.9999999934
2033_0_106  SR:0.000014 CR:0.9999999934 BCR:0.9999999934
2033_0_107  SR:0.000013 CR:0.9999999934 BCR:0.9999999934
2033_0_108  SR:0.000011 CR:0.9999999934 BCR:0.9999999934
2033_0_109  SR:0.000010 CR:0.9999999934 BCR:0.9999999934
2033_0_110  SR:0.000009 CR:0.9999999935 BCR:0.9999999935
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 14, Actual GHG Offset Mg 14
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.069728
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.272701
2033 producer_abs_share_frac_pickup.BEV           = 0.003833
2033 producer_abs_share_frac_pickup.ICE           = 0.653738
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               = 0.069728 / 0.144088 (DELTA:0.074360)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.272701 / 0.198340 (DELTA:0.074360)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.003833 / 0.131518 (DELTA:0.127685)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653738 / 0.526053 (DELTA:0.127685)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62023 / $62023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60243 / $60243 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70166 / $70166 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65815 / $65815 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62023 / $62023 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60243 / $60243 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70166 / $70166 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65815 / $65815 R:1.000000

cross subsidized price / cost ALT BEV                                 $62448 / $62448 R:1.000000
cross subsidized price / cost ALT ICE                                 $64175 / $64175 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60605 / $60605 R:1.000000
cross subsidized price / cost ALT pickup                              $65841 / $65841 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64736 / $64736 R:1.000000

2033_0_0  SCORE:0.034968, CE:0.127685, 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_noIRA:  Year=2034  Iteration=0 consolidated_OEM
2034_0_0    SR:1.000000 CR:0.9995808637 BCR:0.9995808637
2034_0_1    SR:0.900000 CR:0.9995808637 BCR:0.9995808637
2034_0_2    SR:0.810000 CR:0.9995808637 BCR:0.9995808637
2034_0_3    SR:0.729000 CR:0.9995808637 BCR:0.9995808637
2034_0_4    SR:0.656100 CR:0.9995808637 BCR:0.9995808637
2034_0_5    SR:0.590490 CR:0.9995808637 BCR:0.9995808637
2034_0_6    SR:0.531441 CR:0.9995808637 BCR:0.9995808637
2034_0_7    SR:0.478297 CR:0.9995808637 BCR:0.9995808637
2034_0_8    SR:0.430467 CR:0.9995808637 BCR:0.9995808637
2034_0_9    SR:0.387420 CR:0.9995808637 BCR:0.9995808637
2034_0_10   SR:0.348678 CR:0.9995808637 BCR:0.9995808637
2034_0_11   SR:0.313811 CR:0.9995808637 BCR:0.9995808637
2034_0_12   SR:0.282430 CR:0.9995808637 BCR:0.9995808637
2034_0_13   SR:0.254187 CR:0.9995808637 BCR:0.9995808637
2034_0_14   SR:0.228768 CR:0.9995808637 BCR:0.9995808637
2034_0_15   SR:0.205891 CR:0.9995808637 BCR:0.9995808637
2034_0_16   SR:0.185302 CR:1.0003676095 BCR:1.0003676095
2034_0_17   SR:0.166772 CR:1.0003676095 BCR:1.0003676095
2034_0_18   SR:0.150095 CR:1.0003676095 BCR:1.0003676095
2034_0_19   SR:0.135085 CR:1.0003676095 BCR:1.0003676095
2034_0_20   SR:0.121577 CR:1.0003676095 BCR:1.0003676095
2034_0_21   SR:0.109419 CR:1.0003676095 BCR:1.0003676095
2034_0_22   SR:0.098477 CR:1.0003676095 BCR:1.0003676095
2034_0_23   SR:0.088629 CR:1.0003676095 BCR:1.0003676095
2034_0_24   SR:0.079766 CR:1.0003676095 BCR:1.0003676095
2034_0_25   SR:0.071790 CR:1.0003676095 BCR:1.0003676095
2034_0_26   SR:0.064611 CR:1.0003676095 BCR:1.0003676095
2034_0_27   SR:0.058150 CR:1.0003676095 BCR:1.0003676095
2034_0_28   SR:0.052335 CR:1.0003676095 BCR:1.0003676095
2034_0_29   SR:0.047101 CR:1.0003676095 BCR:1.0003676095
2034_0_30   SR:0.042391 CR:1.0003676095 BCR:1.0003676095
2034_0_31   SR:0.038152 CR:1.0003676095 BCR:1.0003676095
2034_0_32   SR:0.034337 CR:1.0003676095 BCR:1.0003676095
2034_0_33   SR:0.030903 CR:1.0003676095 BCR:1.0003676095
2034_0_34   SR:0.027813 CR:1.0003676095 BCR:1.0003676095
2034_0_35   SR:0.025032 CR:1.0003237321 BCR:1.0003237321
2034_0_36   SR:0.022528 CR:1.0002494504 BCR:1.0002494504
2034_0_37   SR:0.020276 CR:0.9998110399 BCR:0.9998110399
2034_0_38   SR:0.018248 CR:1.0000087663 BCR:1.0000087663
2034_0_39   SR:0.016423 CR:1.0000087663 BCR:1.0000087663
2034_0_40   SR:0.014781 CR:1.0000087663 BCR:1.0000087663
2034_0_41   SR:0.013303 CR:1.0000087663 BCR:1.0000087663
2034_0_42   SR:0.011973 CR:1.0000087663 BCR:1.0000087663
2034_0_43   SR:0.010775 CR:1.0000087663 BCR:1.0000087663
2034_0_44   SR:0.009698 CR:1.0000087663 BCR:1.0000087663
2034_0_45   SR:0.008728 CR:1.0000087663 BCR:1.0000087663
2034_0_46   SR:0.007855 CR:1.0000087663 BCR:1.0000087663
2034_0_47   SR:0.007070 CR:1.0000087663 BCR:1.0000087663
2034_0_48   SR:0.006363 CR:1.0000087663 BCR:1.0000087663
2034_0_49   SR:0.005726 CR:1.0000087663 BCR:1.0000087663
2034_0_50   SR:0.005154 CR:1.0000087663 BCR:1.0000087663
2034_0_51   SR:0.004638 CR:1.0000087663 BCR:1.0000087663
2034_0_52   SR:0.004175 CR:1.0000087663 BCR:1.0000087663
2034_0_53   SR:0.003757 CR:1.0000087663 BCR:1.0000087663
2034_0_54   SR:0.003381 CR:1.0000087663 BCR:1.0000087663
2034_0_55   SR:0.003043 CR:1.0000087663 BCR:1.0000087663
2034_0_56   SR:0.002739 CR:1.0000018424 BCR:1.0000018424
2034_0_57   SR:0.002465 CR:1.0000018424 BCR:1.0000018424
2034_0_58   SR:0.002219 CR:1.0000018424 BCR:1.0000018424
2034_0_59   SR:0.001997 CR:1.0000018424 BCR:1.0000018424
2034_0_60   SR:0.001797 CR:1.0000018424 BCR:1.0000018424
2034_0_61   SR:0.001617 CR:1.0000018424 BCR:1.0000018424
2034_0_62   SR:0.001456 CR:1.0000018424 BCR:1.0000018424
2034_0_63   SR:0.001310 CR:1.0000018424 BCR:1.0000018424
2034_0_64   SR:0.001179 CR:1.0000018424 BCR:1.0000018424
2034_0_65   SR:0.001061 CR:1.0000018424 BCR:1.0000018424
2034_0_66   SR:0.000955 CR:1.0000018424 BCR:1.0000018424
2034_0_67   SR:0.000860 CR:1.0000018424 BCR:1.0000018424
2034_0_68   SR:0.000774 CR:1.0000018424 BCR:1.0000018424
2034_0_69   SR:0.000696 CR:1.0000018424 BCR:1.0000018424
2034_0_70   SR:0.000627 CR:1.0000018424 BCR:1.0000018424
2034_0_71   SR:0.000564 CR:1.0000018424 BCR:1.0000018424
2034_0_72   SR:0.000508 CR:1.0000018424 BCR:1.0000018424
2034_0_73   SR:0.000457 CR:1.0000018424 BCR:1.0000018424
2034_0_74   SR:0.000411 CR:1.0000018424 BCR:1.0000018424
2034_0_75   SR:0.000370 CR:1.0000018424 BCR:1.0000018424
2034_0_76   SR:0.000333 CR:1.0000018424 BCR:1.0000018424
2034_0_77   SR:0.000300 CR:1.0000018424 BCR:1.0000018424
2034_0_78   SR:0.000270 CR:1.0000017183 BCR:1.0000017183
2034_0_79   SR:0.000243 CR:1.0000017183 BCR:1.0000017183
2034_0_80   SR:0.000218 CR:1.0000017183 BCR:1.0000017183
2034_0_81   SR:0.000197 CR:1.0000017183 BCR:1.0000017183
2034_0_82   SR:0.000177 CR:1.0000017183 BCR:1.0000017183
2034_0_83   SR:0.000159 CR:1.0000017183 BCR:1.0000017183
2034_0_84   SR:0.000143 CR:1.0000017183 BCR:1.0000017183
2034_0_85   SR:0.000129 CR:1.0000017183 BCR:1.0000017183
2034_0_86   SR:0.000116 CR:1.0000017183 BCR:1.0000017183
2034_0_87   SR:0.000104 CR:1.0000017183 BCR:1.0000017183
2034_0_88   SR:0.000094 CR:1.0000017183 BCR:1.0000017183
2034_0_89   SR:0.000085 CR:1.0000017183 BCR:1.0000017183
2034_0_90   SR:0.000076 CR:1.0000017183 BCR:1.0000017183
2034_0_91   SR:0.000069 CR:0.9999985004 BCR:0.9999985004
2034_0_92   SR:0.000062 CR:0.9999985004 BCR:0.9999985004
2034_0_93   SR:0.000056 CR:0.9999985004 BCR:0.9999985004
2034_0_94   SR:0.000050 CR:1.0000000185 BCR:1.0000000185
2034_0_95   SR:0.000045 CR:1.0000000185 BCR:1.0000000185
2034_0_96   SR:0.000040 CR:1.0000000185 BCR:1.0000000185
2034_0_97   SR:0.000036 CR:1.0000000185 BCR:1.0000000185
2034_0_98   SR:0.000033 CR:1.0000000185 BCR:1.0000000185
2034_0_99   SR:0.000030 CR:1.0000000185 BCR:1.0000000185
2034_0_100  SR:0.000027 CR:1.0000000185 BCR:1.0000000185
2034_0_101  SR:0.000024 CR:1.0000000185 BCR:1.0000000185
2034_0_102  SR:0.000022 CR:1.0000000185 BCR:1.0000000185
2034_0_103  SR:0.000019 CR:1.0000000185 BCR:1.0000000185
2034_0_104  SR:0.000017 CR:1.0000000185 BCR:1.0000000185
2034_0_105  SR:0.000016 CR:1.0000000185 BCR:1.0000000185
2034_0_106  SR:0.000014 CR:1.0000000185 BCR:1.0000000185
2034_0_107  SR:0.000013 CR:1.0000000185 BCR:1.0000000185
2034_0_108  SR:0.000011 CR:1.0000000185 BCR:1.0000000185
2034_0_109  SR:0.000010 CR:1.0000000185 BCR:1.0000000185
2034_0_110  SR:0.000009 CR:1.0000000185 BCR:1.0000000185
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.075837
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.265448
2034 producer_abs_share_frac_pickup.BEV           = 0.000002
2034 producer_abs_share_frac_pickup.ICE           = 0.658713
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               = 0.075837 / 0.137753 (DELTA:0.061915)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.265448 / 0.203533 (DELTA:0.061915)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.135582 (DELTA:0.135581)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.658713 / 0.523132 (DELTA:0.135581)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61905 / $61905 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60143 / $60143 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70014 / $70014 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65725 / $65725 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61905 / $61905 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60143 / $60143 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70014 / $70014 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65725 / $65725 R:1.000000

cross subsidized price / cost ALT BEV                                 $61905 / $61905 R:1.000000
cross subsidized price / cost ALT ICE                                 $64122 / $64122 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60535 / $60535 R:1.000000
cross subsidized price / cost ALT pickup                              $65725 / $65725 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64644 / $64644 R:1.000000

2034_0_0  SCORE:0.037130, CE:0.135581, 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_noIRA:  Year=2035  Iteration=0 consolidated_OEM
2035_0_0    SR:1.000000 CR:1.0027609623 BCR:1.0027609623
2035_0_1    SR:0.900000 CR:1.0027609623 BCR:1.0027609623
2035_0_2    SR:0.810000 CR:1.0027609623 BCR:1.0027609623
2035_0_3    SR:0.729000 CR:1.0027609623 BCR:1.0027609623
2035_0_4    SR:0.656100 CR:1.0027609623 BCR:1.0027609623
2035_0_5    SR:0.590490 CR:1.0027609623 BCR:1.0027609623
2035_0_6    SR:0.531441 CR:1.0027609623 BCR:1.0027609623
2035_0_7    SR:0.478297 CR:1.0027609623 BCR:1.0027609623
2035_0_8    SR:0.430467 CR:1.0027609623 BCR:1.0027609623
2035_0_9    SR:0.387420 CR:1.0027609623 BCR:1.0027609623
2035_0_10   SR:0.348678 CR:1.0027609623 BCR:1.0027609623
2035_0_11   SR:0.313811 CR:1.0027609623 BCR:1.0027609623
2035_0_12   SR:0.282430 CR:1.0027609623 BCR:1.0027609623
2035_0_13   SR:0.254187 CR:1.0027609623 BCR:1.0027609623
2035_0_14   SR:0.228768 CR:1.0027609623 BCR:1.0027609623
2035_0_15   SR:0.205891 CR:0.9989292204 BCR:0.9989292204
2035_0_16   SR:0.185302 CR:0.9989292204 BCR:0.9989292204
2035_0_17   SR:0.166772 CR:0.9989292204 BCR:0.9989292204
2035_0_18   SR:0.150095 CR:0.9989292204 BCR:0.9989292204
2035_0_19   SR:0.135085 CR:0.9989292204 BCR:0.9989292204
2035_0_20   SR:0.121577 CR:0.9989292204 BCR:0.9989292204
2035_0_21   SR:0.109419 CR:0.9989292204 BCR:0.9989292204
2035_0_22   SR:0.098477 CR:0.9989292204 BCR:0.9989292204
2035_0_23   SR:0.088629 CR:0.9992207864 BCR:0.9992207864
2035_0_24   SR:0.079766 CR:0.9992207864 BCR:0.9992207864
2035_0_25   SR:0.071790 CR:0.9994277900 BCR:0.9994277900
2035_0_26   SR:0.064611 CR:0.9994333359 BCR:0.9994333359
2035_0_27   SR:0.058150 CR:0.9994333359 BCR:0.9994333359
2035_0_28   SR:0.052335 CR:0.9994333359 BCR:0.9994333359
2035_0_29   SR:0.047101 CR:0.9995882746 BCR:0.9995882746
2035_0_30   SR:0.042391 CR:0.9995882746 BCR:0.9995882746
2035_0_31   SR:0.038152 CR:0.9995882746 BCR:0.9995882746
2035_0_32   SR:0.034337 CR:0.9995882746 BCR:0.9995882746
2035_0_33   SR:0.030903 CR:0.9995882746 BCR:0.9995882746
2035_0_34   SR:0.027813 CR:1.0004116200 BCR:1.0004116200
2035_0_35   SR:0.025032 CR:1.0003292898 BCR:1.0003292898
2035_0_36   SR:0.022528 CR:1.0002551944 BCR:1.0002551944
2035_0_37   SR:0.020276 CR:1.0001885091 BCR:1.0001885091
2035_0_38   SR:0.018248 CR:1.0001284836 BCR:1.0001284836
2035_0_39   SR:0.016423 CR:1.0000744694 BCR:1.0000744694
2035_0_40   SR:0.014781 CR:1.0000258495 BCR:1.0000258495
2035_0_41   SR:0.013303 CR:0.9999820967 BCR:0.9999820967
2035_0_42   SR:0.011973 CR:0.9999820967 BCR:0.9999820967
2035_0_43   SR:0.010775 CR:0.9999820967 BCR:0.9999820967
2035_0_44   SR:0.009698 CR:0.9999820967 BCR:0.9999820967
2035_0_45   SR:0.008728 CR:0.9999820967 BCR:0.9999820967
2035_0_46   SR:0.007855 CR:0.9999820967 BCR:0.9999820967
2035_0_47   SR:0.007070 CR:0.9999820967 BCR:0.9999820967
2035_0_48   SR:0.006363 CR:0.9999820967 BCR:0.9999820967
2035_0_49   SR:0.005726 CR:0.9999820967 BCR:0.9999820967
2035_0_50   SR:0.005154 CR:0.9999820967 BCR:0.9999820967
2035_0_51   SR:0.004638 CR:0.9999820967 BCR:0.9999820967
2035_0_52   SR:0.004175 CR:0.9999820967 BCR:0.9999820967
2035_0_53   SR:0.003757 CR:0.9999820967 BCR:0.9999820967
2035_0_54   SR:0.003381 CR:0.9999820967 BCR:0.9999820967
2035_0_55   SR:0.003043 CR:0.9999820967 BCR:0.9999820967
2035_0_56   SR:0.002739 CR:0.9999820967 BCR:0.9999820967
2035_0_57   SR:0.002465 CR:0.9999820967 BCR:0.9999820967
2035_0_58   SR:0.002219 CR:0.9999820967 BCR:0.9999820967
2035_0_59   SR:0.001997 CR:0.9999820967 BCR:0.9999820967
2035_0_60   SR:0.001797 CR:0.9999820967 BCR:0.9999820967
2035_0_61   SR:0.001617 CR:0.9999820967 BCR:0.9999820967
2035_0_62   SR:0.001456 CR:0.9999820967 BCR:0.9999820967
2035_0_63   SR:0.001310 CR:0.9999820967 BCR:0.9999820967
2035_0_64   SR:0.001179 CR:0.9999859773 BCR:0.9999859773
2035_0_65   SR:0.001061 CR:0.9999944196 BCR:0.9999944196
2035_0_66   SR:0.000955 CR:0.9999963055 BCR:0.9999963055
2035_0_67   SR:0.000860 CR:0.9999975463 BCR:0.9999975463
2035_0_68   SR:0.000774 CR:0.9999975463 BCR:0.9999975463
2035_0_69   SR:0.000696 CR:0.9999975463 BCR:0.9999975463
2035_0_70   SR:0.000627 CR:0.9999975463 BCR:0.9999975463
2035_0_71   SR:0.000564 CR:0.9999975463 BCR:0.9999975463
2035_0_72   SR:0.000508 CR:0.9999998302 BCR:0.9999998302
2035_0_73   SR:0.000457 CR:0.9999998302 BCR:0.9999998302
2035_0_74   SR:0.000411 CR:0.9999998302 BCR:0.9999998302
2035_0_75   SR:0.000370 CR:0.9999998302 BCR:0.9999998302
2035_0_76   SR:0.000333 CR:0.9999998302 BCR:0.9999998302
2035_0_77   SR:0.000300 CR:0.9999998302 BCR:0.9999998302
2035_0_78   SR:0.000270 CR:0.9999998302 BCR:0.9999998302
2035_0_79   SR:0.000243 CR:0.9999998302 BCR:0.9999998302
2035_0_80   SR:0.000218 CR:0.9999998302 BCR:0.9999998302
2035_0_81   SR:0.000197 CR:0.9999998302 BCR:0.9999998302
2035_0_82   SR:0.000177 CR:0.9999998302 BCR:0.9999998302
2035_0_83   SR:0.000159 CR:0.9999998302 BCR:0.9999998302
2035_0_84   SR:0.000143 CR:0.9999998302 BCR:0.9999998302
2035_0_85   SR:0.000129 CR:0.9999998302 BCR:0.9999998302
2035_0_86   SR:0.000116 CR:0.9999998302 BCR:0.9999998302
2035_0_87   SR:0.000104 CR:0.9999998302 BCR:0.9999998302
2035_0_88   SR:0.000094 CR:0.9999998302 BCR:0.9999998302
2035_0_89   SR:0.000085 CR:0.9999998302 BCR:0.9999998302
2035_0_90   SR:0.000076 CR:0.9999998302 BCR:0.9999998302
2035_0_91   SR:0.000069 CR:0.9999998302 BCR:0.9999998302
2035_0_92   SR:0.000062 CR:0.9999998302 BCR:0.9999998302
2035_0_93   SR:0.000056 CR:0.9999998302 BCR:0.9999998302
2035_0_94   SR:0.000050 CR:0.9999998302 BCR:0.9999998302
2035_0_95   SR:0.000045 CR:0.9999998302 BCR:0.9999998302
2035_0_96   SR:0.000040 CR:0.9999998302 BCR:0.9999998302
2035_0_97   SR:0.000036 CR:1.0000000416 BCR:1.0000000416
2035_0_98   SR:0.000033 CR:1.0000000416 BCR:1.0000000416
2035_0_99   SR:0.000030 CR:1.0000000416 BCR:1.0000000416
2035_0_100  SR:0.000027 CR:1.0000000416 BCR:1.0000000416
2035_0_101  SR:0.000024 CR:1.0000000416 BCR:1.0000000416
2035_0_102  SR:0.000022 CR:1.0000000416 BCR:1.0000000416
2035_0_103  SR:0.000019 CR:1.0000000416 BCR:1.0000000416
2035_0_104  SR:0.000017 CR:1.0000000416 BCR:1.0000000416
2035_0_105  SR:0.000016 CR:1.0000000416 BCR:1.0000000416
2035_0_106  SR:0.000014 CR:0.9999999895 BCR:0.9999999895
2035_0_107  SR:0.000013 CR:0.9999999895 BCR:0.9999999895
2035_0_108  SR:0.000011 CR:0.9999999895 BCR:0.9999999895
2035_0_109  SR:0.000010 CR:0.9999999895 BCR:0.9999999895
2035_0_110  SR:0.000009 CR:0.9999999895 BCR:0.9999999895
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.072044
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268537
2035 producer_abs_share_frac_pickup.BEV           = 0.000002
2035 producer_abs_share_frac_pickup.ICE           = 0.659417
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               = 0.072044 / 0.143797 (DELTA:0.071753)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.268537 / 0.196784 (DELTA:0.071753)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.131885 (DELTA:0.131884)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.659417 / 0.527533 (DELTA:0.131884)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61794 / $61794 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60086 / $60086 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69872 / $69872 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65672 / $65672 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61794 / $61794 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60086 / $60086 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69872 / $69872 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65672 / $65672 R:1.000000

cross subsidized price / cost ALT BEV                                 $61794 / $61794 R:1.000000
cross subsidized price / cost ALT ICE                                 $64056 / $64056 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60448 / $60448 R:1.000000
cross subsidized price / cost ALT pickup                              $65672 / $65672 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64569 / $64569 R:1.000000

2035_0_0  SCORE:0.036118, CE:0.131884, 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_noIRA: Post Processing ...

Session ended at 2023-03-17 15:15:50
Session elapsed time 194.12 seconds


Session Complete