OMEGA 2.1.0 session HDP2_noIRA started at 2023-03-17 15:16:11

Initializing 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:
2022_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2022_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2022_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2022_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2022_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2022_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2022_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2022_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2022_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2022_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2022_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2022_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2022_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2022_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2022_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2022_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2022_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2022_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2022_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2022_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2022_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2022_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2022_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2022_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2022_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2022_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2022_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2022_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2022_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2022_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2022_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2022_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2022_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2022_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2022_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2022_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2022_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2022_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2022_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2022_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
2022_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2022_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2022_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2022_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2022_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2022_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2022_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2022_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2022_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2022_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2022_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2022_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2022_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2022_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2022_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2022_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2022_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2022_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2022_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2022_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2022_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2022_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2022_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2022_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2022_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2022_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2022_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2022_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2022_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2022_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2022_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2022_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2022_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2022_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2022_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2022_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2022_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2022_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2022_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2022_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2022_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2022_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2022_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2022_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2022_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2022_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2022_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2022_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2022_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2022_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2022_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2022_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2022_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2022_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2022_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2022_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2022_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2022_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2022_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2022_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2022_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2022_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2022_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2022_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2022_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2022_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2022_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2022_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2022_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2022_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2022_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1383129, Actual GHG Offset Mg 1383128
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.383567
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.616433
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Ford
2023_0_0    SR:1.000000 CR:1.0000000008 BCR:1.0000000008
2023_0_1    SR:0.900000 CR:1.0000000008 BCR:1.0000000008
2023_0_2    SR:0.810000 CR:1.0000000008 BCR:1.0000000008
2023_0_3    SR:0.729000 CR:1.0000000008 BCR:1.0000000008
2023_0_4    SR:0.656100 CR:1.0000000008 BCR:1.0000000008
2023_0_5    SR:0.590490 CR:1.0000000008 BCR:1.0000000008
2023_0_6    SR:0.531441 CR:1.0000000008 BCR:1.0000000008
2023_0_7    SR:0.478297 CR:1.0000000008 BCR:1.0000000008
2023_0_8    SR:0.430467 CR:1.0000000008 BCR:1.0000000008
2023_0_9    SR:0.387420 CR:1.0000000008 BCR:1.0000000008
2023_0_10   SR:0.348678 CR:1.0000000008 BCR:1.0000000008
2023_0_11   SR:0.313811 CR:1.0000000008 BCR:1.0000000008
2023_0_12   SR:0.282430 CR:1.0000000008 BCR:1.0000000008
2023_0_13   SR:0.254187 CR:1.0000000008 BCR:1.0000000008
2023_0_14   SR:0.228768 CR:1.0000000008 BCR:1.0000000008
2023_0_15   SR:0.205891 CR:1.0000000008 BCR:1.0000000008
2023_0_16   SR:0.185302 CR:1.0000000008 BCR:1.0000000008
2023_0_17   SR:0.166772 CR:1.0000000008 BCR:1.0000000008
2023_0_18   SR:0.150095 CR:1.0000000008 BCR:1.0000000008
2023_0_19   SR:0.135085 CR:1.0000000008 BCR:1.0000000008
2023_0_20   SR:0.121577 CR:1.0000000008 BCR:1.0000000008
2023_0_21   SR:0.109419 CR:1.0000000008 BCR:1.0000000008
2023_0_22   SR:0.098477 CR:1.0000000008 BCR:1.0000000008
2023_0_23   SR:0.088629 CR:1.0000000008 BCR:1.0000000008
2023_0_24   SR:0.079766 CR:1.0000000008 BCR:1.0000000008
2023_0_25   SR:0.071790 CR:1.0000000008 BCR:1.0000000008
2023_0_26   SR:0.064611 CR:1.0000000008 BCR:1.0000000008
2023_0_27   SR:0.058150 CR:1.0000000008 BCR:1.0000000008
2023_0_28   SR:0.052335 CR:1.0000000008 BCR:1.0000000008
2023_0_29   SR:0.047101 CR:1.0000000008 BCR:1.0000000008
2023_0_30   SR:0.042391 CR:1.0000000008 BCR:1.0000000008
2023_0_31   SR:0.038152 CR:1.0000000008 BCR:1.0000000008
2023_0_32   SR:0.034337 CR:1.0000000008 BCR:1.0000000008
2023_0_33   SR:0.030903 CR:1.0000000008 BCR:1.0000000008
2023_0_34   SR:0.027813 CR:1.0000000008 BCR:1.0000000008
2023_0_35   SR:0.025032 CR:1.0000000008 BCR:1.0000000008
2023_0_36   SR:0.022528 CR:1.0000000008 BCR:1.0000000008
2023_0_37   SR:0.020276 CR:1.0000000008 BCR:1.0000000008
2023_0_38   SR:0.018248 CR:1.0000000008 BCR:1.0000000008
2023_0_39   SR:0.016423 CR:1.0000000008 BCR:1.0000000008
2023_0_40   SR:0.014781 CR:1.0000000008 BCR:1.0000000008
2023_0_41   SR:0.013303 CR:1.0000000008 BCR:1.0000000008
2023_0_42   SR:0.011973 CR:1.0000000008 BCR:1.0000000008
2023_0_43   SR:0.010775 CR:1.0000000008 BCR:1.0000000008
2023_0_44   SR:0.009698 CR:1.0000000008 BCR:1.0000000008
2023_0_45   SR:0.008728 CR:1.0000000008 BCR:1.0000000008
2023_0_46   SR:0.007855 CR:1.0000000008 BCR:1.0000000008
2023_0_47   SR:0.007070 CR:1.0000000008 BCR:1.0000000008
2023_0_48   SR:0.006363 CR:1.0000000008 BCR:1.0000000008
2023_0_49   SR:0.005726 CR:1.0000000008 BCR:1.0000000008
2023_0_50   SR:0.005154 CR:1.0000000008 BCR:1.0000000008
2023_0_51   SR:0.004638 CR:1.0000000008 BCR:1.0000000008
2023_0_52   SR:0.004175 CR:1.0000000008 BCR:1.0000000008
2023_0_53   SR:0.003757 CR:1.0000000008 BCR:1.0000000008
2023_0_54   SR:0.003381 CR:1.0000000008 BCR:1.0000000008
2023_0_55   SR:0.003043 CR:1.0000000008 BCR:1.0000000008
2023_0_56   SR:0.002739 CR:1.0000000008 BCR:1.0000000008
2023_0_57   SR:0.002465 CR:1.0000000008 BCR:1.0000000008
2023_0_58   SR:0.002219 CR:1.0000000008 BCR:1.0000000008
2023_0_59   SR:0.001997 CR:1.0000000008 BCR:1.0000000008
2023_0_60   SR:0.001797 CR:1.0000000008 BCR:1.0000000008
2023_0_61   SR:0.001617 CR:1.0000000008 BCR:1.0000000008
2023_0_62   SR:0.001456 CR:1.0000000008 BCR:1.0000000008
2023_0_63   SR:0.001310 CR:1.0000000008 BCR:1.0000000008
2023_0_64   SR:0.001179 CR:1.0000000008 BCR:1.0000000008
2023_0_65   SR:0.001061 CR:1.0000000008 BCR:1.0000000008
2023_0_66   SR:0.000955 CR:1.0000000008 BCR:1.0000000008
2023_0_67   SR:0.000860 CR:1.0000000008 BCR:1.0000000008
2023_0_68   SR:0.000774 CR:1.0000000008 BCR:1.0000000008
2023_0_69   SR:0.000696 CR:1.0000000008 BCR:1.0000000008
2023_0_70   SR:0.000627 CR:1.0000000008 BCR:1.0000000008
2023_0_71   SR:0.000564 CR:1.0000000008 BCR:1.0000000008
2023_0_72   SR:0.000508 CR:1.0000000008 BCR:1.0000000008
2023_0_73   SR:0.000457 CR:1.0000000008 BCR:1.0000000008
2023_0_74   SR:0.000411 CR:1.0000000008 BCR:1.0000000008
2023_0_75   SR:0.000370 CR:1.0000000008 BCR:1.0000000008
2023_0_76   SR:0.000333 CR:1.0000000008 BCR:1.0000000008
2023_0_77   SR:0.000300 CR:1.0000000008 BCR:1.0000000008
2023_0_78   SR:0.000270 CR:1.0000000008 BCR:1.0000000008
2023_0_79   SR:0.000243 CR:1.0000000008 BCR:1.0000000008
2023_0_80   SR:0.000218 CR:1.0000000008 BCR:1.0000000008
2023_0_81   SR:0.000197 CR:1.0000000008 BCR:1.0000000008
2023_0_82   SR:0.000177 CR:1.0000000008 BCR:1.0000000008
2023_0_83   SR:0.000159 CR:1.0000000008 BCR:1.0000000008
2023_0_84   SR:0.000143 CR:1.0000000008 BCR:1.0000000008
2023_0_85   SR:0.000129 CR:1.0000000008 BCR:1.0000000008
2023_0_86   SR:0.000116 CR:1.0000000008 BCR:1.0000000008
2023_0_87   SR:0.000104 CR:1.0000000008 BCR:1.0000000008
2023_0_88   SR:0.000094 CR:1.0000000008 BCR:1.0000000008
2023_0_89   SR:0.000085 CR:1.0000000008 BCR:1.0000000008
2023_0_90   SR:0.000076 CR:1.0000000008 BCR:1.0000000008
2023_0_91   SR:0.000069 CR:1.0000000008 BCR:1.0000000008
2023_0_92   SR:0.000062 CR:1.0000000008 BCR:1.0000000008
2023_0_93   SR:0.000056 CR:1.0000000008 BCR:1.0000000008
2023_0_94   SR:0.000050 CR:1.0000000008 BCR:1.0000000008
2023_0_95   SR:0.000045 CR:1.0000000008 BCR:1.0000000008
2023_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2023_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2023_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2023_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2023_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2023_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2023_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2023_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2023_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2023_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2023_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2023_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2023_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2023_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2023_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 305255, Actual GHG Offset Mg 305255
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384850
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.615150
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.026713 (DELTA:0.026713)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384850 / 0.358136 (DELTA:0.026713)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.029385 (DELTA:0.029385)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615150 / 0.585766 (DELTA:0.029385)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67348 / $67348 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59642 / $59642 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77943 / $77943 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63565 / $63565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67348 / $67348 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59642 / $59642 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77943 / $77943 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63565 / $63565 R:1.000000

cross subsidized price / cost ALT BEV                                 $145291 / $145291 R:1.000000
cross subsidized price / cost ALT ICE                                 $62055 / $62055 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59643 / $59643 R:1.000000
cross subsidized price / cost ALT pickup                              $63565 / $63565 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62684 / $62684 R:1.000000

2023_0_0  SCORE:0.008047, CE:0.029385, 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 Ford
2024_0_0    SR:1.000000 CR:1.0017899275 BCR:1.0017899275
2024_0_1    SR:0.900000 CR:1.0017899275 BCR:1.0017899275
2024_0_2    SR:0.810000 CR:1.0017899275 BCR:1.0017899275
2024_0_3    SR:0.729000 CR:1.0017899275 BCR:1.0017899275
2024_0_4    SR:0.656100 CR:1.0017899275 BCR:1.0017899275
2024_0_5    SR:0.590490 CR:1.0017899275 BCR:1.0017899275
2024_0_6    SR:0.531441 CR:1.0017899275 BCR:1.0017899275
2024_0_7    SR:0.478297 CR:1.0017899275 BCR:1.0017899275
2024_0_8    SR:0.430467 CR:1.0017899275 BCR:1.0017899275
2024_0_9    SR:0.387420 CR:1.0017899275 BCR:1.0017899275
2024_0_10   SR:0.348678 CR:1.0017899275 BCR:1.0017899275
2024_0_11   SR:0.313811 CR:1.0017899275 BCR:1.0017899275
2024_0_12   SR:0.282430 CR:1.0017899275 BCR:1.0017899275
2024_0_13   SR:0.254187 CR:1.0017899275 BCR:1.0017899275
2024_0_14   SR:0.228768 CR:1.0017899275 BCR:1.0017899275
2024_0_15   SR:0.205891 CR:1.0017899275 BCR:1.0017899275
2024_0_16   SR:0.185302 CR:1.0017899275 BCR:1.0017899275
2024_0_17   SR:0.166772 CR:1.0017899275 BCR:1.0017899275
2024_0_18   SR:0.150095 CR:1.0017899275 BCR:1.0017899275
2024_0_19   SR:0.135085 CR:1.0017899275 BCR:1.0017899275
2024_0_20   SR:0.121577 CR:1.0017899275 BCR:1.0017899275
2024_0_21   SR:0.109419 CR:1.0017899275 BCR:1.0017899275
2024_0_22   SR:0.098477 CR:1.0017899275 BCR:1.0017899275
2024_0_23   SR:0.088629 CR:1.0017899275 BCR:1.0017899275
2024_0_24   SR:0.079766 CR:1.0017899275 BCR:1.0017899275
2024_0_25   SR:0.071790 CR:1.0017899275 BCR:1.0017899275
2024_0_26   SR:0.064611 CR:1.0017899275 BCR:1.0017899275
2024_0_27   SR:0.058150 CR:1.0017899275 BCR:1.0017899275
2024_0_28   SR:0.052335 CR:1.0017899275 BCR:1.0017899275
2024_0_29   SR:0.047101 CR:1.0017899275 BCR:1.0017899275
2024_0_30   SR:0.042391 CR:1.0017899275 BCR:1.0017899275
2024_0_31   SR:0.038152 CR:1.0017899275 BCR:1.0017899275
2024_0_32   SR:0.034337 CR:1.0017899275 BCR:1.0017899275
2024_0_33   SR:0.030903 CR:1.0017899275 BCR:1.0017899275
2024_0_34   SR:0.027813 CR:1.0017899275 BCR:1.0017899275
2024_0_35   SR:0.025032 CR:1.0017899275 BCR:1.0017899275
2024_0_36   SR:0.022528 CR:1.0017899275 BCR:1.0017899275
2024_0_37   SR:0.020276 CR:1.0017899275 BCR:1.0017899275
2024_0_38   SR:0.018248 CR:1.0017899275 BCR:1.0017899275
2024_0_39   SR:0.016423 CR:1.0017899275 BCR:1.0017899275
2024_0_40   SR:0.014781 CR:1.0017899275 BCR:1.0017899275
2024_0_41   SR:0.013303 CR:1.0017899275 BCR:1.0017899275
2024_0_42   SR:0.011973 CR:1.0017899275 BCR:1.0017899275
2024_0_43   SR:0.010775 CR:1.0017899275 BCR:1.0017899275
2024_0_44   SR:0.009698 CR:1.0017899275 BCR:1.0017899275
2024_0_45   SR:0.008728 CR:1.0017899275 BCR:1.0017899275
2024_0_46   SR:0.007855 CR:1.0017899275 BCR:1.0017899275
2024_0_47   SR:0.007070 CR:1.0017899275 BCR:1.0017899275
2024_0_48   SR:0.006363 CR:1.0017899275 BCR:1.0017899275
2024_0_49   SR:0.005726 CR:1.0017899275 BCR:1.0017899275
2024_0_50   SR:0.005154 CR:1.0017899275 BCR:1.0017899275
2024_0_51   SR:0.004638 CR:1.0017899275 BCR:1.0017899275
2024_0_52   SR:0.004175 CR:1.0017899275 BCR:1.0017899275
2024_0_53   SR:0.003757 CR:1.0017899275 BCR:1.0017899275
2024_0_54   SR:0.003381 CR:1.0017899275 BCR:1.0017899275
2024_0_55   SR:0.003043 CR:1.0017899275 BCR:1.0017899275
2024_0_56   SR:0.002739 CR:1.0017899275 BCR:1.0017899275
2024_0_57   SR:0.002465 CR:1.0017899275 BCR:1.0017899275
2024_0_58   SR:0.002219 CR:1.0017899275 BCR:1.0017899275
2024_0_59   SR:0.001997 CR:1.0017899275 BCR:1.0017899275
2024_0_60   SR:0.001797 CR:1.0017899275 BCR:1.0017899275
2024_0_61   SR:0.001617 CR:1.0017899275 BCR:1.0017899275
2024_0_62   SR:0.001456 CR:1.0017899275 BCR:1.0017899275
2024_0_63   SR:0.001310 CR:1.0017899275 BCR:1.0017899275
2024_0_64   SR:0.001179 CR:1.0017899275 BCR:1.0017899275
2024_0_65   SR:0.001061 CR:1.0017899275 BCR:1.0017899275
2024_0_66   SR:0.000955 CR:1.0017899275 BCR:1.0017899275
2024_0_67   SR:0.000860 CR:1.0017899275 BCR:1.0017899275
2024_0_68   SR:0.000774 CR:1.0017899275 BCR:1.0017899275
2024_0_69   SR:0.000696 CR:1.0017899275 BCR:1.0017899275
2024_0_70   SR:0.000627 CR:1.0017899275 BCR:1.0017899275
2024_0_71   SR:0.000564 CR:1.0017899275 BCR:1.0017899275
2024_0_72   SR:0.000508 CR:1.0017899275 BCR:1.0017899275
2024_0_73   SR:0.000457 CR:1.0017899275 BCR:1.0017899275
2024_0_74   SR:0.000411 CR:1.0017899275 BCR:1.0017899275
2024_0_75   SR:0.000370 CR:1.0017899275 BCR:1.0017899275
2024_0_76   SR:0.000333 CR:1.0017899275 BCR:1.0017899275
2024_0_77   SR:0.000300 CR:1.0017899275 BCR:1.0017899275
2024_0_78   SR:0.000270 CR:1.0017899275 BCR:1.0017899275
2024_0_79   SR:0.000243 CR:1.0017899275 BCR:1.0017899275
2024_0_80   SR:0.000218 CR:1.0017899275 BCR:1.0017899275
2024_0_81   SR:0.000197 CR:1.0017899275 BCR:1.0017899275
2024_0_82   SR:0.000177 CR:1.0017899275 BCR:1.0017899275
2024_0_83   SR:0.000159 CR:1.0017899275 BCR:1.0017899275
2024_0_84   SR:0.000143 CR:1.0017899275 BCR:1.0017899275
2024_0_85   SR:0.000129 CR:1.0017899275 BCR:1.0017899275
2024_0_86   SR:0.000116 CR:1.0017899275 BCR:1.0017899275
2024_0_87   SR:0.000104 CR:1.0017899275 BCR:1.0017899275
2024_0_88   SR:0.000094 CR:1.0017899275 BCR:1.0017899275
2024_0_89   SR:0.000085 CR:1.0017899275 BCR:1.0017899275
2024_0_90   SR:0.000076 CR:1.0017899275 BCR:1.0017899275
2024_0_91   SR:0.000069 CR:1.0017899275 BCR:1.0017899275
2024_0_92   SR:0.000062 CR:1.0017899275 BCR:1.0017899275
2024_0_93   SR:0.000056 CR:1.0017899275 BCR:1.0017899275
2024_0_94   SR:0.000050 CR:1.0017899275 BCR:1.0017899275
2024_0_95   SR:0.000045 CR:1.0017899275 BCR:1.0017899275
2024_0_96   SR:0.000040 CR:1.0017899275 BCR:1.0017899275
2024_0_97   SR:0.000036 CR:1.0017899275 BCR:1.0017899275
2024_0_98   SR:0.000033 CR:1.0017899275 BCR:1.0017899275
2024_0_99   SR:0.000030 CR:1.0017899275 BCR:1.0017899275
2024_0_100  SR:0.000027 CR:1.0017899275 BCR:1.0017899275
2024_0_101  SR:0.000024 CR:1.0017899275 BCR:1.0017899275
2024_0_102  SR:0.000022 CR:1.0017899275 BCR:1.0017899275
2024_0_103  SR:0.000019 CR:1.0017899275 BCR:1.0017899275
2024_0_104  SR:0.000017 CR:1.0017899275 BCR:1.0017899275
2024_0_105  SR:0.000016 CR:1.0017899275 BCR:1.0017899275
2024_0_106  SR:0.000014 CR:1.0017899275 BCR:1.0017899275
2024_0_107  SR:0.000013 CR:1.0017899275 BCR:1.0017899275
2024_0_108  SR:0.000011 CR:1.0017899275 BCR:1.0017899275
2024_0_109  SR:0.000010 CR:1.0017899275 BCR:1.0017899275
2024_0_110  SR:0.000009 CR:1.0017899275 BCR:1.0017899275
PRODUCER FINAL COMPLIANCE DELTA 0.001790
Target GHG Offset Mg -126565, Actual GHG Offset Mg -158206
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384447
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.615553
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.033625 (DELTA:0.033625)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384447 / 0.350822 (DELTA:0.033625)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.038152 (DELTA:0.038152)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615553 / 0.577401 (DELTA:0.038152)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66707 / $66707 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77113 / $77113 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63456 / $63456 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66707 / $66707 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59583 / $59583 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77113 / $77113 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63456 / $63456 R:1.000000

cross subsidized price / cost ALT BEV                                 $143820 / $143820 R:1.000000
cross subsidized price / cost ALT ICE                                 $61967 / $61967 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup                              $63457 / $63457 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62728 / $62728 R:1.000000

2024_0_0  SCORE:0.010448, CE:0.038152, 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 Ford
2025_0_0    SR:1.000000 CR:1.0066640377 BCR:1.0066640377
2025_0_1    SR:0.900000 CR:1.0066640377 BCR:1.0066640377
2025_0_2    SR:0.810000 CR:1.0066640377 BCR:1.0066640377
2025_0_3    SR:0.729000 CR:1.0066640377 BCR:1.0066640377
2025_0_4    SR:0.656100 CR:1.0066640377 BCR:1.0066640377
2025_0_5    SR:0.590490 CR:1.0066640377 BCR:1.0066640377
2025_0_6    SR:0.531441 CR:1.0066640377 BCR:1.0066640377
2025_0_7    SR:0.478297 CR:1.0066640377 BCR:1.0066640377
2025_0_8    SR:0.430467 CR:1.0066640377 BCR:1.0066640377
2025_0_9    SR:0.387420 CR:1.0066640377 BCR:1.0066640377
2025_0_10   SR:0.348678 CR:1.0066640377 BCR:1.0066640377
2025_0_11   SR:0.313811 CR:1.0066640377 BCR:1.0066640377
2025_0_12   SR:0.282430 CR:1.0066640377 BCR:1.0066640377
2025_0_13   SR:0.254187 CR:1.0066640377 BCR:1.0066640377
2025_0_14   SR:0.228768 CR:1.0066640377 BCR:1.0066640377
2025_0_15   SR:0.205891 CR:1.0066640377 BCR:1.0066640377
2025_0_16   SR:0.185302 CR:1.0066640377 BCR:1.0066640377
2025_0_17   SR:0.166772 CR:1.0066640377 BCR:1.0066640377
2025_0_18   SR:0.150095 CR:1.0043359995 BCR:1.0043359995
2025_0_19   SR:0.135085 CR:1.0043359995 BCR:1.0043359995
2025_0_20   SR:0.121577 CR:1.0043359995 BCR:1.0043359995
2025_0_21   SR:0.109419 CR:1.0043359995 BCR:1.0043359995
2025_0_22   SR:0.098477 CR:1.0043359995 BCR:1.0043359995
2025_0_23   SR:0.088629 CR:1.0042958260 BCR:1.0042958260
2025_0_24   SR:0.079766 CR:1.0042958260 BCR:1.0042958260
2025_0_25   SR:0.071790 CR:1.0042575598 BCR:1.0042575598
2025_0_26   SR:0.064611 CR:1.0042575598 BCR:1.0042575598
2025_0_27   SR:0.058150 CR:1.0042575598 BCR:1.0042575598
2025_0_28   SR:0.052335 CR:1.0042575598 BCR:1.0042575598
2025_0_29   SR:0.047101 CR:1.0042575598 BCR:1.0042575598
2025_0_30   SR:0.042391 CR:1.0042575598 BCR:1.0042575598
2025_0_31   SR:0.038152 CR:1.0042575598 BCR:1.0042575598
2025_0_32   SR:0.034337 CR:1.0042575598 BCR:1.0042575598
2025_0_33   SR:0.030903 CR:1.0042575598 BCR:1.0042575598
2025_0_34   SR:0.027813 CR:1.0042575598 BCR:1.0042575598
2025_0_35   SR:0.025032 CR:1.0042575598 BCR:1.0042575598
2025_0_36   SR:0.022528 CR:1.0042575598 BCR:1.0042575598
2025_0_37   SR:0.020276 CR:1.0042575598 BCR:1.0042575598
2025_0_38   SR:0.018248 CR:1.0036927462 BCR:1.0036927462
2025_0_39   SR:0.016423 CR:1.0036927462 BCR:1.0036927462
2025_0_40   SR:0.014781 CR:1.0036927462 BCR:1.0036927462
2025_0_41   SR:0.013303 CR:1.0036927462 BCR:1.0036927462
2025_0_42   SR:0.011973 CR:1.0036927462 BCR:1.0036927462
2025_0_43   SR:0.010775 CR:1.0036927462 BCR:1.0036927462
2025_0_44   SR:0.009698 CR:1.0036927462 BCR:1.0036927462
2025_0_45   SR:0.008728 CR:1.0036927462 BCR:1.0036927462
2025_0_46   SR:0.007855 CR:1.0036927462 BCR:1.0036927462
2025_0_47   SR:0.007070 CR:1.0036927462 BCR:1.0036927462
2025_0_48   SR:0.006363 CR:1.0036927462 BCR:1.0036927462
2025_0_49   SR:0.005726 CR:1.0036927462 BCR:1.0036927462
2025_0_50   SR:0.005154 CR:1.0036927462 BCR:1.0036927462
2025_0_51   SR:0.004638 CR:1.0036927462 BCR:1.0036927462
2025_0_52   SR:0.004175 CR:1.0036927462 BCR:1.0036927462
2025_0_53   SR:0.003757 CR:1.0036927462 BCR:1.0036927462
2025_0_54   SR:0.003381 CR:1.0036927462 BCR:1.0036927462
2025_0_55   SR:0.003043 CR:1.0036927462 BCR:1.0036927462
2025_0_56   SR:0.002739 CR:1.0036927462 BCR:1.0036927462
2025_0_57   SR:0.002465 CR:1.0036927462 BCR:1.0036927462
2025_0_58   SR:0.002219 CR:1.0036927462 BCR:1.0036927462
2025_0_59   SR:0.001997 CR:1.0036927462 BCR:1.0036927462
2025_0_60   SR:0.001797 CR:1.0036927462 BCR:1.0036927462
2025_0_61   SR:0.001617 CR:1.0036427975 BCR:1.0036427975
2025_0_62   SR:0.001456 CR:1.0036427975 BCR:1.0036427975
2025_0_63   SR:0.001310 CR:1.0036427975 BCR:1.0036427975
2025_0_64   SR:0.001179 CR:1.0036427975 BCR:1.0036427975
2025_0_65   SR:0.001061 CR:1.0036427975 BCR:1.0036427975
2025_0_66   SR:0.000955 CR:1.0036427975 BCR:1.0036427975
2025_0_67   SR:0.000860 CR:1.0036427975 BCR:1.0036427975
2025_0_68   SR:0.000774 CR:1.0036427975 BCR:1.0036427975
2025_0_69   SR:0.000696 CR:1.0036427975 BCR:1.0036427975
2025_0_70   SR:0.000627 CR:1.0036427975 BCR:1.0036427975
2025_0_71   SR:0.000564 CR:1.0036427975 BCR:1.0036427975
2025_0_72   SR:0.000508 CR:1.0036427975 BCR:1.0036427975
2025_0_73   SR:0.000457 CR:1.0036427975 BCR:1.0036427975
2025_0_74   SR:0.000411 CR:1.0036427975 BCR:1.0036427975
2025_0_75   SR:0.000370 CR:1.0036427975 BCR:1.0036427975
2025_0_76   SR:0.000333 CR:1.0036427975 BCR:1.0036427975
2025_0_77   SR:0.000300 CR:1.0036427975 BCR:1.0036427975
2025_0_78   SR:0.000270 CR:1.0036427975 BCR:1.0036427975
2025_0_79   SR:0.000243 CR:1.0036427975 BCR:1.0036427975
2025_0_80   SR:0.000218 CR:1.0036427975 BCR:1.0036427975
2025_0_81   SR:0.000197 CR:1.0036427975 BCR:1.0036427975
2025_0_82   SR:0.000177 CR:1.0036427975 BCR:1.0036427975
2025_0_83   SR:0.000159 CR:1.0036427975 BCR:1.0036427975
2025_0_84   SR:0.000143 CR:1.0036427975 BCR:1.0036427975
2025_0_85   SR:0.000129 CR:1.0036427975 BCR:1.0036427975
2025_0_86   SR:0.000116 CR:1.0036427975 BCR:1.0036427975
2025_0_87   SR:0.000104 CR:1.0036427975 BCR:1.0036427975
2025_0_88   SR:0.000094 CR:1.0036427975 BCR:1.0036427975
2025_0_89   SR:0.000085 CR:1.0036427975 BCR:1.0036427975
2025_0_90   SR:0.000076 CR:1.0036427975 BCR:1.0036427975
2025_0_91   SR:0.000069 CR:1.0036427975 BCR:1.0036427975
2025_0_92   SR:0.000062 CR:1.0036427975 BCR:1.0036427975
2025_0_93   SR:0.000056 CR:1.0036427975 BCR:1.0036427975
2025_0_94   SR:0.000050 CR:1.0036427975 BCR:1.0036427975
2025_0_95   SR:0.000045 CR:1.0036427975 BCR:1.0036427975
2025_0_96   SR:0.000040 CR:1.0036427975 BCR:1.0036427975
2025_0_97   SR:0.000036 CR:1.0036427975 BCR:1.0036427975
2025_0_98   SR:0.000033 CR:1.0036427975 BCR:1.0036427975
2025_0_99   SR:0.000030 CR:1.0036427975 BCR:1.0036427975
2025_0_100  SR:0.000027 CR:1.0036427975 BCR:1.0036427975
2025_0_101  SR:0.000024 CR:1.0036427975 BCR:1.0036427975
2025_0_102  SR:0.000022 CR:1.0036427975 BCR:1.0036427975
2025_0_103  SR:0.000019 CR:1.0036427975 BCR:1.0036427975
2025_0_104  SR:0.000017 CR:1.0036427975 BCR:1.0036427975
2025_0_105  SR:0.000016 CR:1.0036427975 BCR:1.0036427975
2025_0_106  SR:0.000014 CR:1.0036427975 BCR:1.0036427975
2025_0_107  SR:0.000013 CR:1.0036423206 BCR:1.0036423206
2025_0_108  SR:0.000011 CR:1.0036423206 BCR:1.0036423206
2025_0_109  SR:0.000010 CR:1.0036423206 BCR:1.0036423206
2025_0_110  SR:0.000009 CR:1.0036423206 BCR:1.0036423206
PRODUCER FINAL COMPLIANCE DELTA 0.003642
Target GHG Offset Mg -251807, Actual GHG Offset Mg -314746
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.019128
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.365231
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.615642
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019128 / 0.041384 (DELTA:0.022257)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.365231 / 0.342974 (DELTA:0.022257)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.047717 (DELTA:0.047717)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615642 / 0.567924 (DELTA:0.047717)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66269 / $66269 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59524 / $59524 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76542 / $76542 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63350 / $63350 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66269 / $66269 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59524 / $59524 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76542 / $76542 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63350 / $63350 R:1.000000

cross subsidized price / cost ALT BEV                                 $66282 / $66282 R:1.000000
cross subsidized price / cost ALT ICE                                 $61925 / $61925 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59860 / $59860 R:1.000000
cross subsidized price / cost ALT pickup                              $63351 / $63351 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62788 / $62788 R:1.000000

2025_0_0  SCORE:0.013068, CE:0.047717, 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 Ford
2026_0_0    SR:1.000000 CR:1.0075896478 BCR:1.0075896478
2026_0_1    SR:0.900000 CR:1.0075896478 BCR:1.0075896478
2026_0_2    SR:0.810000 CR:1.0075896478 BCR:1.0075896478
2026_0_3    SR:0.729000 CR:1.0075896478 BCR:1.0075896478
2026_0_4    SR:0.656100 CR:1.0075896478 BCR:1.0075896478
2026_0_5    SR:0.590490 CR:1.0075896478 BCR:1.0075896478
2026_0_6    SR:0.531441 CR:1.0075896478 BCR:1.0075896478
2026_0_7    SR:0.478297 CR:1.0075896478 BCR:1.0075896478
2026_0_8    SR:0.430467 CR:1.0075896478 BCR:1.0075896478
2026_0_9    SR:0.387420 CR:1.0075896478 BCR:1.0075896478
2026_0_10   SR:0.348678 CR:1.0075896478 BCR:1.0075896478
2026_0_11   SR:0.313811 CR:1.0075896478 BCR:1.0075896478
2026_0_12   SR:0.282430 CR:1.0075896478 BCR:1.0075896478
2026_0_13   SR:0.254187 CR:1.0075896478 BCR:1.0075896478
2026_0_14   SR:0.228768 CR:1.0075896478 BCR:1.0075896478
2026_0_15   SR:0.205891 CR:1.0075896478 BCR:1.0075896478
2026_0_16   SR:0.185302 CR:1.0075896478 BCR:1.0075896478
2026_0_17   SR:0.166772 CR:1.0075896478 BCR:1.0075896478
2026_0_18   SR:0.150095 CR:1.0075896478 BCR:1.0075896478
2026_0_19   SR:0.135085 CR:1.0057264287 BCR:1.0057264287
2026_0_20   SR:0.121577 CR:1.0057264287 BCR:1.0057264287
2026_0_21   SR:0.109419 CR:1.0057264287 BCR:1.0057264287
2026_0_22   SR:0.098477 CR:1.0057264287 BCR:1.0057264287
2026_0_23   SR:0.088629 CR:1.0057264287 BCR:1.0057264287
2026_0_24   SR:0.079766 CR:1.0057264287 BCR:1.0057264287
2026_0_25   SR:0.071790 CR:1.0057264287 BCR:1.0057264287
2026_0_26   SR:0.064611 CR:1.0057264287 BCR:1.0057264287
2026_0_27   SR:0.058150 CR:1.0057264287 BCR:1.0057264287
2026_0_28   SR:0.052335 CR:1.0057264287 BCR:1.0057264287
2026_0_29   SR:0.047101 CR:1.0057264287 BCR:1.0057264287
2026_0_30   SR:0.042391 CR:1.0057264287 BCR:1.0057264287
2026_0_31   SR:0.038152 CR:1.0057264287 BCR:1.0057264287
2026_0_32   SR:0.034337 CR:1.0057264287 BCR:1.0057264287
2026_0_33   SR:0.030903 CR:1.0057264287 BCR:1.0057264287
2026_0_34   SR:0.027813 CR:1.0057264287 BCR:1.0057264287
2026_0_35   SR:0.025032 CR:1.0057264287 BCR:1.0057264287
2026_0_36   SR:0.022528 CR:1.0057264287 BCR:1.0057264287
2026_0_37   SR:0.020276 CR:1.0057264287 BCR:1.0057264287
2026_0_38   SR:0.018248 CR:1.0057264287 BCR:1.0057264287
2026_0_39   SR:0.016423 CR:1.0057264287 BCR:1.0057264287
2026_0_40   SR:0.014781 CR:1.0057264287 BCR:1.0057264287
2026_0_41   SR:0.013303 CR:1.0057264287 BCR:1.0057264287
2026_0_42   SR:0.011973 CR:1.0057264287 BCR:1.0057264287
2026_0_43   SR:0.010775 CR:1.0057264287 BCR:1.0057264287
2026_0_44   SR:0.009698 CR:1.0054169636 BCR:1.0054169636
2026_0_45   SR:0.008728 CR:1.0054169636 BCR:1.0054169636
2026_0_46   SR:0.007855 CR:1.0054169636 BCR:1.0054169636
2026_0_47   SR:0.007070 CR:1.0054169636 BCR:1.0054169636
2026_0_48   SR:0.006363 CR:1.0054169636 BCR:1.0054169636
2026_0_49   SR:0.005726 CR:1.0054169636 BCR:1.0054169636
2026_0_50   SR:0.005154 CR:1.0054169636 BCR:1.0054169636
2026_0_51   SR:0.004638 CR:1.0054169636 BCR:1.0054169636
2026_0_52   SR:0.004175 CR:1.0054169636 BCR:1.0054169636
2026_0_53   SR:0.003757 CR:1.0054169636 BCR:1.0054169636
2026_0_54   SR:0.003381 CR:1.0054169636 BCR:1.0054169636
2026_0_55   SR:0.003043 CR:1.0054169636 BCR:1.0054169636
2026_0_56   SR:0.002739 CR:1.0054169636 BCR:1.0054169636
2026_0_57   SR:0.002465 CR:1.0054169636 BCR:1.0054169636
2026_0_58   SR:0.002219 CR:1.0054169636 BCR:1.0054169636
2026_0_59   SR:0.001997 CR:1.0054169636 BCR:1.0054169636
2026_0_60   SR:0.001797 CR:1.0054169636 BCR:1.0054169636
2026_0_61   SR:0.001617 CR:1.0054169636 BCR:1.0054169636
2026_0_62   SR:0.001456 CR:1.0054169636 BCR:1.0054169636
2026_0_63   SR:0.001310 CR:1.0054169636 BCR:1.0054169636
2026_0_64   SR:0.001179 CR:1.0054169636 BCR:1.0054169636
2026_0_65   SR:0.001061 CR:1.0054169636 BCR:1.0054169636
2026_0_66   SR:0.000955 CR:1.0054169636 BCR:1.0054169636
2026_0_67   SR:0.000860 CR:1.0054169636 BCR:1.0054169636
2026_0_68   SR:0.000774 CR:1.0054169636 BCR:1.0054169636
2026_0_69   SR:0.000696 CR:1.0054169636 BCR:1.0054169636
2026_0_70   SR:0.000627 CR:1.0054169636 BCR:1.0054169636
2026_0_71   SR:0.000564 CR:1.0054169636 BCR:1.0054169636
2026_0_72   SR:0.000508 CR:1.0054169636 BCR:1.0054169636
2026_0_73   SR:0.000457 CR:1.0054169636 BCR:1.0054169636
2026_0_74   SR:0.000411 CR:1.0054038442 BCR:1.0054038442
2026_0_75   SR:0.000370 CR:1.0054038442 BCR:1.0054038442
2026_0_76   SR:0.000333 CR:1.0054038442 BCR:1.0054038442
2026_0_77   SR:0.000300 CR:1.0054038442 BCR:1.0054038442
2026_0_78   SR:0.000270 CR:1.0054038442 BCR:1.0054038442
2026_0_79   SR:0.000243 CR:1.0054038442 BCR:1.0054038442
2026_0_80   SR:0.000218 CR:1.0054038442 BCR:1.0054038442
2026_0_81   SR:0.000197 CR:1.0054038442 BCR:1.0054038442
2026_0_82   SR:0.000177 CR:1.0054038442 BCR:1.0054038442
2026_0_83   SR:0.000159 CR:1.0054038442 BCR:1.0054038442
2026_0_84   SR:0.000143 CR:1.0054038442 BCR:1.0054038442
2026_0_85   SR:0.000129 CR:1.0054038442 BCR:1.0054038442
2026_0_86   SR:0.000116 CR:1.0054038442 BCR:1.0054038442
2026_0_87   SR:0.000104 CR:1.0054038442 BCR:1.0054038442
2026_0_88   SR:0.000094 CR:1.0054038442 BCR:1.0054038442
2026_0_89   SR:0.000085 CR:1.0054038442 BCR:1.0054038442
2026_0_90   SR:0.000076 CR:1.0054038442 BCR:1.0054038442
2026_0_91   SR:0.000069 CR:1.0054038442 BCR:1.0054038442
2026_0_92   SR:0.000062 CR:1.0054038442 BCR:1.0054038442
2026_0_93   SR:0.000056 CR:1.0054038442 BCR:1.0054038442
2026_0_94   SR:0.000050 CR:1.0054038442 BCR:1.0054038442
2026_0_95   SR:0.000045 CR:1.0054038442 BCR:1.0054038442
2026_0_96   SR:0.000040 CR:1.0054038442 BCR:1.0054038442
2026_0_97   SR:0.000036 CR:1.0054038442 BCR:1.0054038442
2026_0_98   SR:0.000033 CR:1.0054038442 BCR:1.0054038442
2026_0_99   SR:0.000030 CR:1.0054038442 BCR:1.0054038442
2026_0_100  SR:0.000027 CR:1.0054038442 BCR:1.0054038442
2026_0_101  SR:0.000024 CR:1.0054038442 BCR:1.0054038442
2026_0_102  SR:0.000022 CR:1.0054038442 BCR:1.0054038442
2026_0_103  SR:0.000019 CR:1.0054038442 BCR:1.0054038442
2026_0_104  SR:0.000017 CR:1.0054038442 BCR:1.0054038442
2026_0_105  SR:0.000016 CR:1.0054038442 BCR:1.0054038442
2026_0_106  SR:0.000014 CR:1.0054038442 BCR:1.0054038442
2026_0_107  SR:0.000013 CR:1.0054038442 BCR:1.0054038442
2026_0_108  SR:0.000011 CR:1.0054038442 BCR:1.0054038442
2026_0_109  SR:0.000010 CR:1.0054038442 BCR:1.0054038442
2026_0_110  SR:0.000009 CR:1.0054038442 BCR:1.0054038442
PRODUCER FINAL COMPLIANCE DELTA 0.005404
Target GHG Offset Mg -365844, Actual GHG Offset Mg -456902
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.040996
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.343018
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.615985
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040996 / 0.048035 (DELTA:0.007038)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.343018 / 0.335980 (DELTA:0.007038)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.054339 (DELTA:0.054339)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615985 / 0.561646 (DELTA:0.054339)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66349 / $66349 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59467 / $59467 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76986 / $76986 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63237 / $63237 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66349 / $66349 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59467 / $59467 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76986 / $76986 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63237 / $63237 R:1.000000

cross subsidized price / cost ALT BEV                                 $66356 / $66356 R:1.000000
cross subsidized price / cost ALT ICE                                 $61888 / $61888 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60202 / $60202 R:1.000000
cross subsidized price / cost ALT pickup                              $63237 / $63237 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62867 / $62867 R:1.000000

2026_0_0  SCORE:0.014881, CE:0.054339, 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 Ford
2027_0_0    SR:1.000000 CR:1.0070214272 BCR:1.0070214272
2027_0_1    SR:0.900000 CR:1.0070214272 BCR:1.0070214272
2027_0_2    SR:0.810000 CR:1.0070214272 BCR:1.0070214272
2027_0_3    SR:0.729000 CR:1.0070214272 BCR:1.0070214272
2027_0_4    SR:0.656100 CR:1.0070214272 BCR:1.0070214272
2027_0_5    SR:0.590490 CR:1.0070214272 BCR:1.0070214272
2027_0_6    SR:0.531441 CR:1.0070214272 BCR:1.0070214272
2027_0_7    SR:0.478297 CR:1.0070214272 BCR:1.0070214272
2027_0_8    SR:0.430467 CR:1.0070214272 BCR:1.0070214272
2027_0_9    SR:0.387420 CR:1.0070214272 BCR:1.0070214272
2027_0_10   SR:0.348678 CR:1.0070214272 BCR:1.0070214272
2027_0_11   SR:0.313811 CR:1.0070214272 BCR:1.0070214272
2027_0_12   SR:0.282430 CR:1.0070214272 BCR:1.0070214272
2027_0_13   SR:0.254187 CR:1.0070214272 BCR:1.0070214272
2027_0_14   SR:0.228768 CR:1.0070214272 BCR:1.0070214272
2027_0_15   SR:0.205891 CR:1.0070214272 BCR:1.0070214272
2027_0_16   SR:0.185302 CR:1.0070214272 BCR:1.0070214272
2027_0_17   SR:0.166772 CR:1.0070214272 BCR:1.0070214272
2027_0_18   SR:0.150095 CR:1.0070214272 BCR:1.0070214272
2027_0_19   SR:0.135085 CR:1.0070214272 BCR:1.0070214272
2027_0_20   SR:0.121577 CR:1.0070214272 BCR:1.0070214272
2027_0_21   SR:0.109419 CR:1.0070214272 BCR:1.0070214272
2027_0_22   SR:0.098477 CR:1.0070214272 BCR:1.0070214272
2027_0_23   SR:0.088629 CR:1.0070214272 BCR:1.0070214272
2027_0_24   SR:0.079766 CR:1.0070214272 BCR:1.0070214272
2027_0_25   SR:0.071790 CR:1.0070214272 BCR:1.0070214272
2027_0_26   SR:0.064611 CR:1.0070214272 BCR:1.0070214272
2027_0_27   SR:0.058150 CR:1.0051066875 BCR:1.0051066875
2027_0_28   SR:0.052335 CR:1.0051066875 BCR:1.0051066875
2027_0_29   SR:0.047101 CR:1.0051066875 BCR:1.0051066875
2027_0_30   SR:0.042391 CR:1.0051066875 BCR:1.0051066875
2027_0_31   SR:0.038152 CR:1.0051066875 BCR:1.0051066875
2027_0_32   SR:0.034337 CR:1.0051066875 BCR:1.0051066875
2027_0_33   SR:0.030903 CR:1.0051066875 BCR:1.0051066875
2027_0_34   SR:0.027813 CR:1.0051066875 BCR:1.0051066875
2027_0_35   SR:0.025032 CR:1.0051066875 BCR:1.0051066875
2027_0_36   SR:0.022528 CR:1.0051066875 BCR:1.0051066875
2027_0_37   SR:0.020276 CR:1.0051066875 BCR:1.0051066875
2027_0_38   SR:0.018248 CR:1.0051066875 BCR:1.0051066875
2027_0_39   SR:0.016423 CR:1.0051066875 BCR:1.0051066875
2027_0_40   SR:0.014781 CR:1.0051066875 BCR:1.0051066875
2027_0_41   SR:0.013303 CR:1.0051066875 BCR:1.0051066875
2027_0_42   SR:0.011973 CR:1.0051066875 BCR:1.0051066875
2027_0_43   SR:0.010775 CR:1.0051066875 BCR:1.0051066875
2027_0_44   SR:0.009698 CR:1.0051066875 BCR:1.0051066875
2027_0_45   SR:0.008728 CR:1.0051066875 BCR:1.0051066875
2027_0_46   SR:0.007855 CR:1.0051066875 BCR:1.0051066875
2027_0_47   SR:0.007070 CR:1.0051066875 BCR:1.0051066875
2027_0_48   SR:0.006363 CR:1.0051066875 BCR:1.0051066875
2027_0_49   SR:0.005726 CR:1.0051066875 BCR:1.0051066875
2027_0_50   SR:0.005154 CR:1.0051066875 BCR:1.0051066875
2027_0_51   SR:0.004638 CR:1.0051066875 BCR:1.0051066875
2027_0_52   SR:0.004175 CR:1.0051066875 BCR:1.0051066875
2027_0_53   SR:0.003757 CR:1.0051066875 BCR:1.0051066875
2027_0_54   SR:0.003381 CR:1.0051066875 BCR:1.0051066875
2027_0_55   SR:0.003043 CR:1.0051066875 BCR:1.0051066875
2027_0_56   SR:0.002739 CR:1.0051066875 BCR:1.0051066875
2027_0_57   SR:0.002465 CR:1.0051066875 BCR:1.0051066875
2027_0_58   SR:0.002219 CR:1.0051066875 BCR:1.0051066875
2027_0_59   SR:0.001997 CR:1.0051066875 BCR:1.0051066875
2027_0_60   SR:0.001797 CR:1.0051066875 BCR:1.0051066875
2027_0_61   SR:0.001617 CR:1.0051066875 BCR:1.0051066875
2027_0_62   SR:0.001456 CR:1.0051066875 BCR:1.0051066875
2027_0_63   SR:0.001310 CR:1.0051066875 BCR:1.0051066875
2027_0_64   SR:0.001179 CR:1.0051066875 BCR:1.0051066875
2027_0_65   SR:0.001061 CR:1.0050718784 BCR:1.0050718784
2027_0_66   SR:0.000955 CR:1.0050718784 BCR:1.0050718784
2027_0_67   SR:0.000860 CR:1.0050718784 BCR:1.0050718784
2027_0_68   SR:0.000774 CR:1.0050718784 BCR:1.0050718784
2027_0_69   SR:0.000696 CR:1.0050718784 BCR:1.0050718784
2027_0_70   SR:0.000627 CR:1.0050718784 BCR:1.0050718784
2027_0_71   SR:0.000564 CR:1.0050718784 BCR:1.0050718784
2027_0_72   SR:0.000508 CR:1.0050718784 BCR:1.0050718784
2027_0_73   SR:0.000457 CR:1.0050718784 BCR:1.0050718784
2027_0_74   SR:0.000411 CR:1.0050718784 BCR:1.0050718784
2027_0_75   SR:0.000370 CR:1.0050718784 BCR:1.0050718784
2027_0_76   SR:0.000333 CR:1.0050718784 BCR:1.0050718784
2027_0_77   SR:0.000300 CR:1.0050718784 BCR:1.0050718784
2027_0_78   SR:0.000270 CR:1.0050718784 BCR:1.0050718784
2027_0_79   SR:0.000243 CR:1.0050718784 BCR:1.0050718784
2027_0_80   SR:0.000218 CR:1.0050718784 BCR:1.0050718784
2027_0_81   SR:0.000197 CR:1.0050718784 BCR:1.0050718784
2027_0_82   SR:0.000177 CR:1.0050718784 BCR:1.0050718784
2027_0_83   SR:0.000159 CR:1.0050718784 BCR:1.0050718784
2027_0_84   SR:0.000143 CR:1.0050718784 BCR:1.0050718784
2027_0_85   SR:0.000129 CR:1.0050718784 BCR:1.0050718784
2027_0_86   SR:0.000116 CR:1.0050718784 BCR:1.0050718784
2027_0_87   SR:0.000104 CR:1.0050718784 BCR:1.0050718784
2027_0_88   SR:0.000094 CR:1.0050718784 BCR:1.0050718784
2027_0_89   SR:0.000085 CR:1.0050718784 BCR:1.0050718784
2027_0_90   SR:0.000076 CR:1.0050718784 BCR:1.0050718784
2027_0_91   SR:0.000069 CR:1.0050718784 BCR:1.0050718784
2027_0_92   SR:0.000062 CR:1.0050718784 BCR:1.0050718784
2027_0_93   SR:0.000056 CR:1.0050718784 BCR:1.0050718784
2027_0_94   SR:0.000050 CR:1.0050718784 BCR:1.0050718784
2027_0_95   SR:0.000045 CR:1.0050718784 BCR:1.0050718784
2027_0_96   SR:0.000040 CR:1.0050718784 BCR:1.0050718784
2027_0_97   SR:0.000036 CR:1.0050718784 BCR:1.0050718784
2027_0_98   SR:0.000033 CR:1.0050718784 BCR:1.0050718784
2027_0_99   SR:0.000030 CR:1.0050718784 BCR:1.0050718784
2027_0_100  SR:0.000027 CR:1.0050718784 BCR:1.0050718784
2027_0_101  SR:0.000024 CR:1.0050718784 BCR:1.0050718784
2027_0_102  SR:0.000022 CR:1.0050718784 BCR:1.0050718784
2027_0_103  SR:0.000019 CR:1.0050718784 BCR:1.0050718784
2027_0_104  SR:0.000017 CR:1.0050718784 BCR:1.0050718784
2027_0_105  SR:0.000016 CR:1.0050718784 BCR:1.0050718784
2027_0_106  SR:0.000014 CR:1.0050714016 BCR:1.0050714016
2027_0_107  SR:0.000013 CR:1.0050714016 BCR:1.0050714016
2027_0_108  SR:0.000011 CR:1.0050714016 BCR:1.0050714016
2027_0_109  SR:0.000010 CR:1.0050714016 BCR:1.0050714016
2027_0_110  SR:0.000009 CR:1.0050714016 BCR:1.0050714016
PRODUCER FINAL COMPLIANCE DELTA 0.005071
Target GHG Offset Mg -337412, Actual GHG Offset Mg -421371
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.073175
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.312006
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.614818
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.073175 / 0.064141 (DELTA:0.009035)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.312006 / 0.321041 (DELTA:0.009035)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.081294 (DELTA:0.081294)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.614818 / 0.533524 (DELTA:0.081294)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64806 / $64806 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59411 / $59411 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73957 / $73957 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63135 / $63135 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64806 / $64806 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59411 / $59411 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73957 / $73957 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63135 / $63135 R:1.000000

cross subsidized price / cost ALT BEV                                 $64810 / $64810 R:1.000000
cross subsidized price / cost ALT ICE                                 $61881 / $61881 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60436 / $60436 R:1.000000
cross subsidized price / cost ALT pickup                              $63135 / $63135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62926 / $62926 R:1.000000

2027_0_0  SCORE:0.022263, CE:0.081294, 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 Ford
2028_0_0    SR:1.000000 CR:1.0100066662 BCR:1.0100066662
2028_0_1    SR:0.900000 CR:1.0100066662 BCR:1.0100066662
2028_0_2    SR:0.810000 CR:1.0100066662 BCR:1.0100066662
2028_0_3    SR:0.729000 CR:1.0100066662 BCR:1.0100066662
2028_0_4    SR:0.656100 CR:1.0100066662 BCR:1.0100066662
2028_0_5    SR:0.590490 CR:1.0100066662 BCR:1.0100066662
2028_0_6    SR:0.531441 CR:1.0100066662 BCR:1.0100066662
2028_0_7    SR:0.478297 CR:1.0100066662 BCR:1.0100066662
2028_0_8    SR:0.430467 CR:1.0100066662 BCR:1.0100066662
2028_0_9    SR:0.387420 CR:1.0100066662 BCR:1.0100066662
2028_0_10   SR:0.348678 CR:1.0100066662 BCR:1.0100066662
2028_0_11   SR:0.313811 CR:1.0100066662 BCR:1.0100066662
2028_0_12   SR:0.282430 CR:1.0100066662 BCR:1.0100066662
2028_0_13   SR:0.254187 CR:1.0100066662 BCR:1.0100066662
2028_0_14   SR:0.228768 CR:1.0100066662 BCR:1.0100066662
2028_0_15   SR:0.205891 CR:1.0100066662 BCR:1.0100066662
2028_0_16   SR:0.185302 CR:1.0083973408 BCR:1.0083973408
2028_0_17   SR:0.166772 CR:1.0083973408 BCR:1.0083973408
2028_0_18   SR:0.150095 CR:1.0083973408 BCR:1.0083973408
2028_0_19   SR:0.135085 CR:1.0083973408 BCR:1.0083973408
2028_0_20   SR:0.121577 CR:1.0083973408 BCR:1.0083973408
2028_0_21   SR:0.109419 CR:1.0083973408 BCR:1.0083973408
2028_0_22   SR:0.098477 CR:1.0051659346 BCR:1.0051659346
2028_0_23   SR:0.088629 CR:1.0051659346 BCR:1.0051659346
2028_0_24   SR:0.079766 CR:1.0051659346 BCR:1.0051659346
2028_0_25   SR:0.071790 CR:1.0051659346 BCR:1.0051659346
2028_0_26   SR:0.064611 CR:1.0051659346 BCR:1.0051659346
2028_0_27   SR:0.058150 CR:1.0051659346 BCR:1.0051659346
2028_0_28   SR:0.052335 CR:1.0051659346 BCR:1.0051659346
2028_0_29   SR:0.047101 CR:1.0051659346 BCR:1.0051659346
2028_0_30   SR:0.042391 CR:1.0051659346 BCR:1.0051659346
2028_0_31   SR:0.038152 CR:1.0051659346 BCR:1.0051659346
2028_0_32   SR:0.034337 CR:1.0051659346 BCR:1.0051659346
2028_0_33   SR:0.030903 CR:1.0051659346 BCR:1.0051659346
2028_0_34   SR:0.027813 CR:1.0051659346 BCR:1.0051659346
2028_0_35   SR:0.025032 CR:1.0051659346 BCR:1.0051659346
2028_0_36   SR:0.022528 CR:1.0051659346 BCR:1.0051659346
2028_0_37   SR:0.020276 CR:1.0051659346 BCR:1.0051659346
2028_0_38   SR:0.018248 CR:1.0051659346 BCR:1.0051659346
2028_0_39   SR:0.016423 CR:1.0051659346 BCR:1.0051659346
2028_0_40   SR:0.014781 CR:1.0051659346 BCR:1.0051659346
2028_0_41   SR:0.013303 CR:1.0051659346 BCR:1.0051659346
2028_0_42   SR:0.011973 CR:1.0051659346 BCR:1.0051659346
2028_0_43   SR:0.010775 CR:1.0051659346 BCR:1.0051659346
2028_0_44   SR:0.009698 CR:1.0051659346 BCR:1.0051659346
2028_0_45   SR:0.008728 CR:1.0051659346 BCR:1.0051659346
2028_0_46   SR:0.007855 CR:1.0051659346 BCR:1.0051659346
2028_0_47   SR:0.007070 CR:1.0051659346 BCR:1.0051659346
2028_0_48   SR:0.006363 CR:1.0051659346 BCR:1.0051659346
2028_0_49   SR:0.005726 CR:1.0051659346 BCR:1.0051659346
2028_0_50   SR:0.005154 CR:1.0051659346 BCR:1.0051659346
2028_0_51   SR:0.004638 CR:1.0051659346 BCR:1.0051659346
2028_0_52   SR:0.004175 CR:1.0051659346 BCR:1.0051659346
2028_0_53   SR:0.003757 CR:1.0051659346 BCR:1.0051659346
2028_0_54   SR:0.003381 CR:1.0051659346 BCR:1.0051659346
2028_0_55   SR:0.003043 CR:1.0051659346 BCR:1.0051659346
2028_0_56   SR:0.002739 CR:1.0051659346 BCR:1.0051659346
2028_0_57   SR:0.002465 CR:1.0051659346 BCR:1.0051659346
2028_0_58   SR:0.002219 CR:1.0050930977 BCR:1.0050930977
2028_0_59   SR:0.001997 CR:1.0050930977 BCR:1.0050930977
2028_0_60   SR:0.001797 CR:1.0050930977 BCR:1.0050930977
2028_0_61   SR:0.001617 CR:1.0050930977 BCR:1.0050930977
2028_0_62   SR:0.001456 CR:1.0050930977 BCR:1.0050930977
2028_0_63   SR:0.001310 CR:1.0050930977 BCR:1.0050930977
2028_0_64   SR:0.001179 CR:1.0050930977 BCR:1.0050930977
2028_0_65   SR:0.001061 CR:1.0050930977 BCR:1.0050930977
2028_0_66   SR:0.000955 CR:1.0050930977 BCR:1.0050930977
2028_0_67   SR:0.000860 CR:1.0050930977 BCR:1.0050930977
2028_0_68   SR:0.000774 CR:1.0050930977 BCR:1.0050930977
2028_0_69   SR:0.000696 CR:1.0050930977 BCR:1.0050930977
2028_0_70   SR:0.000627 CR:1.0050930977 BCR:1.0050930977
2028_0_71   SR:0.000564 CR:1.0050930977 BCR:1.0050930977
2028_0_72   SR:0.000508 CR:1.0050930977 BCR:1.0050930977
2028_0_73   SR:0.000457 CR:1.0050930977 BCR:1.0050930977
2028_0_74   SR:0.000411 CR:1.0050930977 BCR:1.0050930977
2028_0_75   SR:0.000370 CR:1.0050930977 BCR:1.0050930977
2028_0_76   SR:0.000333 CR:1.0050930977 BCR:1.0050930977
2028_0_77   SR:0.000300 CR:1.0050930977 BCR:1.0050930977
2028_0_78   SR:0.000270 CR:1.0050930977 BCR:1.0050930977
2028_0_79   SR:0.000243 CR:1.0050930977 BCR:1.0050930977
2028_0_80   SR:0.000218 CR:1.0050930977 BCR:1.0050930977
2028_0_81   SR:0.000197 CR:1.0050930977 BCR:1.0050930977
2028_0_82   SR:0.000177 CR:1.0050929785 BCR:1.0050929785
2028_0_83   SR:0.000159 CR:1.0050885677 BCR:1.0050885677
2028_0_84   SR:0.000143 CR:1.0050885677 BCR:1.0050885677
2028_0_85   SR:0.000129 CR:1.0050885677 BCR:1.0050885677
2028_0_86   SR:0.000116 CR:1.0050885677 BCR:1.0050885677
2028_0_87   SR:0.000104 CR:1.0050885677 BCR:1.0050885677
2028_0_88   SR:0.000094 CR:1.0050885677 BCR:1.0050885677
2028_0_89   SR:0.000085 CR:1.0050885677 BCR:1.0050885677
2028_0_90   SR:0.000076 CR:1.0050885677 BCR:1.0050885677
2028_0_91   SR:0.000069 CR:1.0050885677 BCR:1.0050885677
2028_0_92   SR:0.000062 CR:1.0050885677 BCR:1.0050885677
2028_0_93   SR:0.000056 CR:1.0050885677 BCR:1.0050885677
2028_0_94   SR:0.000050 CR:1.0050885677 BCR:1.0050885677
2028_0_95   SR:0.000045 CR:1.0050885677 BCR:1.0050885677
2028_0_96   SR:0.000040 CR:1.0050885677 BCR:1.0050885677
2028_0_97   SR:0.000036 CR:1.0050885677 BCR:1.0050885677
2028_0_98   SR:0.000033 CR:1.0050873756 BCR:1.0050873756
2028_0_99   SR:0.000030 CR:1.0050873756 BCR:1.0050873756
2028_0_100  SR:0.000027 CR:1.0050873756 BCR:1.0050873756
2028_0_101  SR:0.000024 CR:1.0050873756 BCR:1.0050873756
2028_0_102  SR:0.000022 CR:1.0050873756 BCR:1.0050873756
2028_0_103  SR:0.000019 CR:1.0050873756 BCR:1.0050873756
2028_0_104  SR:0.000017 CR:1.0050873756 BCR:1.0050873756
2028_0_105  SR:0.000016 CR:1.0050873756 BCR:1.0050873756
2028_0_106  SR:0.000014 CR:1.0050873756 BCR:1.0050873756
2028_0_107  SR:0.000013 CR:1.0050873756 BCR:1.0050873756
2028_0_108  SR:0.000011 CR:1.0050873756 BCR:1.0050873756
2028_0_109  SR:0.000010 CR:1.0050873756 BCR:1.0050873756
2028_0_110  SR:0.000009 CR:1.0050873756 BCR:1.0050873756
PRODUCER FINAL COMPLIANCE DELTA 0.005087
Target GHG Offset Mg -339592, Actual GHG Offset Mg -424105
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.073150
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.310876
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.615973
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               = 0.073150 / 0.080948 (DELTA:0.007797)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.310876 / 0.303079 (DELTA:0.007797)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.110563 (DELTA:0.110563)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615973 / 0.505410 (DELTA:0.110563)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63815 / $63815 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59355 / $59355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72047 / $72047 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63034 / $63034 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63815 / $63815 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59355 / $59355 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72047 / $72047 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63034 / $63034 R:1.000000

cross subsidized price / cost ALT BEV                                 $63818 / $63818 R:1.000000
cross subsidized price / cost ALT ICE                                 $61800 / $61800 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60205 / $60205 R:1.000000
cross subsidized price / cost ALT pickup                              $63035 / $63035 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62979 / $62979 R:1.000000

2028_0_0  SCORE:0.030279, CE:0.110563, 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 Ford
2029_0_0    SR:1.000000 CR:1.0100194216 BCR:1.0100194216
2029_0_1    SR:0.900000 CR:1.0100194216 BCR:1.0100194216
2029_0_2    SR:0.810000 CR:1.0100194216 BCR:1.0100194216
2029_0_3    SR:0.729000 CR:1.0100194216 BCR:1.0100194216
2029_0_4    SR:0.656100 CR:1.0100194216 BCR:1.0100194216
2029_0_5    SR:0.590490 CR:1.0100194216 BCR:1.0100194216
2029_0_6    SR:0.531441 CR:1.0100194216 BCR:1.0100194216
2029_0_7    SR:0.478297 CR:1.0100194216 BCR:1.0100194216
2029_0_8    SR:0.430467 CR:1.0100194216 BCR:1.0100194216
2029_0_9    SR:0.387420 CR:1.0100194216 BCR:1.0100194216
2029_0_10   SR:0.348678 CR:1.0100194216 BCR:1.0100194216
2029_0_11   SR:0.313811 CR:1.0100194216 BCR:1.0100194216
2029_0_12   SR:0.282430 CR:1.0100194216 BCR:1.0100194216
2029_0_13   SR:0.254187 CR:1.0100194216 BCR:1.0100194216
2029_0_14   SR:0.228768 CR:1.0100194216 BCR:1.0100194216
2029_0_15   SR:0.205891 CR:1.0100194216 BCR:1.0100194216
2029_0_16   SR:0.185302 CR:1.0084505081 BCR:1.0084505081
2029_0_17   SR:0.166772 CR:1.0084505081 BCR:1.0084505081
2029_0_18   SR:0.150095 CR:1.0084505081 BCR:1.0084505081
2029_0_19   SR:0.135085 CR:1.0084505081 BCR:1.0084505081
2029_0_20   SR:0.121577 CR:1.0084505081 BCR:1.0084505081
2029_0_21   SR:0.109419 CR:1.0084505081 BCR:1.0084505081
2029_0_22   SR:0.098477 CR:1.0052248240 BCR:1.0052248240
2029_0_23   SR:0.088629 CR:1.0052248240 BCR:1.0052248240
2029_0_24   SR:0.079766 CR:1.0052248240 BCR:1.0052248240
2029_0_25   SR:0.071790 CR:1.0052248240 BCR:1.0052248240
2029_0_26   SR:0.064611 CR:1.0052248240 BCR:1.0052248240
2029_0_27   SR:0.058150 CR:1.0052248240 BCR:1.0052248240
2029_0_28   SR:0.052335 CR:1.0052248240 BCR:1.0052248240
2029_0_29   SR:0.047101 CR:1.0052248240 BCR:1.0052248240
2029_0_30   SR:0.042391 CR:1.0052248240 BCR:1.0052248240
2029_0_31   SR:0.038152 CR:1.0052248240 BCR:1.0052248240
2029_0_32   SR:0.034337 CR:1.0052248240 BCR:1.0052248240
2029_0_33   SR:0.030903 CR:1.0052248240 BCR:1.0052248240
2029_0_34   SR:0.027813 CR:1.0052248240 BCR:1.0052248240
2029_0_35   SR:0.025032 CR:1.0052248240 BCR:1.0052248240
2029_0_36   SR:0.022528 CR:1.0052248240 BCR:1.0052248240
2029_0_37   SR:0.020276 CR:1.0052248240 BCR:1.0052248240
2029_0_38   SR:0.018248 CR:1.0052248240 BCR:1.0052248240
2029_0_39   SR:0.016423 CR:1.0052248240 BCR:1.0052248240
2029_0_40   SR:0.014781 CR:1.0052248240 BCR:1.0052248240
2029_0_41   SR:0.013303 CR:1.0052248240 BCR:1.0052248240
2029_0_42   SR:0.011973 CR:1.0052248240 BCR:1.0052248240
2029_0_43   SR:0.010775 CR:1.0052248240 BCR:1.0052248240
2029_0_44   SR:0.009698 CR:1.0052248240 BCR:1.0052248240
2029_0_45   SR:0.008728 CR:1.0052248240 BCR:1.0052248240
2029_0_46   SR:0.007855 CR:1.0052248240 BCR:1.0052248240
2029_0_47   SR:0.007070 CR:1.0052248240 BCR:1.0052248240
2029_0_48   SR:0.006363 CR:1.0052248240 BCR:1.0052248240
2029_0_49   SR:0.005726 CR:1.0052248240 BCR:1.0052248240
2029_0_50   SR:0.005154 CR:1.0052248240 BCR:1.0052248240
2029_0_51   SR:0.004638 CR:1.0052248240 BCR:1.0052248240
2029_0_52   SR:0.004175 CR:1.0052248240 BCR:1.0052248240
2029_0_53   SR:0.003757 CR:1.0051016808 BCR:1.0051016808
2029_0_54   SR:0.003381 CR:1.0051016808 BCR:1.0051016808
2029_0_55   SR:0.003043 CR:1.0051016808 BCR:1.0051016808
2029_0_56   SR:0.002739 CR:1.0051016808 BCR:1.0051016808
2029_0_57   SR:0.002465 CR:1.0051016808 BCR:1.0051016808
2029_0_58   SR:0.002219 CR:1.0051016808 BCR:1.0051016808
2029_0_59   SR:0.001997 CR:1.0051016808 BCR:1.0051016808
2029_0_60   SR:0.001797 CR:1.0051016808 BCR:1.0051016808
2029_0_61   SR:0.001617 CR:1.0051016808 BCR:1.0051016808
2029_0_62   SR:0.001456 CR:1.0051016808 BCR:1.0051016808
2029_0_63   SR:0.001310 CR:1.0051016808 BCR:1.0051016808
2029_0_64   SR:0.001179 CR:1.0051016808 BCR:1.0051016808
2029_0_65   SR:0.001061 CR:1.0051016808 BCR:1.0051016808
2029_0_66   SR:0.000955 CR:1.0051016808 BCR:1.0051016808
2029_0_67   SR:0.000860 CR:1.0051016808 BCR:1.0051016808
2029_0_68   SR:0.000774 CR:1.0051016808 BCR:1.0051016808
2029_0_69   SR:0.000696 CR:1.0051016808 BCR:1.0051016808
2029_0_70   SR:0.000627 CR:1.0051016808 BCR:1.0051016808
2029_0_71   SR:0.000564 CR:1.0051016808 BCR:1.0051016808
2029_0_72   SR:0.000508 CR:1.0051016808 BCR:1.0051016808
2029_0_73   SR:0.000457 CR:1.0051016808 BCR:1.0051016808
2029_0_74   SR:0.000411 CR:1.0051016808 BCR:1.0051016808
2029_0_75   SR:0.000370 CR:1.0051016808 BCR:1.0051016808
2029_0_76   SR:0.000333 CR:1.0051016808 BCR:1.0051016808
2029_0_77   SR:0.000300 CR:1.0051016808 BCR:1.0051016808
2029_0_78   SR:0.000270 CR:1.0051016808 BCR:1.0051016808
2029_0_79   SR:0.000243 CR:1.0051016808 BCR:1.0051016808
2029_0_80   SR:0.000218 CR:1.0051016808 BCR:1.0051016808
2029_0_81   SR:0.000197 CR:1.0051016808 BCR:1.0051016808
2029_0_82   SR:0.000177 CR:1.0051016808 BCR:1.0051016808
2029_0_83   SR:0.000159 CR:1.0051016808 BCR:1.0051016808
2029_0_84   SR:0.000143 CR:1.0051016808 BCR:1.0051016808
2029_0_85   SR:0.000129 CR:1.0051016808 BCR:1.0051016808
2029_0_86   SR:0.000116 CR:1.0050981045 BCR:1.0050981045
2029_0_87   SR:0.000104 CR:1.0050981045 BCR:1.0050981045
2029_0_88   SR:0.000094 CR:1.0050981045 BCR:1.0050981045
2029_0_89   SR:0.000085 CR:1.0050981045 BCR:1.0050981045
2029_0_90   SR:0.000076 CR:1.0050981045 BCR:1.0050981045
2029_0_91   SR:0.000069 CR:1.0050981045 BCR:1.0050981045
2029_0_92   SR:0.000062 CR:1.0050981045 BCR:1.0050981045
2029_0_93   SR:0.000056 CR:1.0050981045 BCR:1.0050981045
2029_0_94   SR:0.000050 CR:1.0050981045 BCR:1.0050981045
2029_0_95   SR:0.000045 CR:1.0050981045 BCR:1.0050981045
2029_0_96   SR:0.000040 CR:1.0050981045 BCR:1.0050981045
2029_0_97   SR:0.000036 CR:1.0050981045 BCR:1.0050981045
2029_0_98   SR:0.000033 CR:1.0050981045 BCR:1.0050981045
2029_0_99   SR:0.000030 CR:1.0050981045 BCR:1.0050981045
2029_0_100  SR:0.000027 CR:1.0050981045 BCR:1.0050981045
2029_0_101  SR:0.000024 CR:1.0050981045 BCR:1.0050981045
2029_0_102  SR:0.000022 CR:1.0050981045 BCR:1.0050981045
2029_0_103  SR:0.000019 CR:1.0050981045 BCR:1.0050981045
2029_0_104  SR:0.000017 CR:1.0050981045 BCR:1.0050981045
2029_0_105  SR:0.000016 CR:1.0050981045 BCR:1.0050981045
2029_0_106  SR:0.000014 CR:1.0050981045 BCR:1.0050981045
2029_0_107  SR:0.000013 CR:1.0050981045 BCR:1.0050981045
2029_0_108  SR:0.000011 CR:1.0050981045 BCR:1.0050981045
2029_0_109  SR:0.000010 CR:1.0050981045 BCR:1.0050981045
2029_0_110  SR:0.000009 CR:1.0050977468 BCR:1.0050977468
PRODUCER FINAL COMPLIANCE DELTA 0.005098
Target GHG Offset Mg -341608, Actual GHG Offset Mg -426635
Target Compliance Ratio 1.005, Actual Compliance Ratio 1.005
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.073130
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.310260
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.616610
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               = 0.073130 / 0.097329 (DELTA:0.024199)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.310260 / 0.286061 (DELTA:0.024199)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123322 (DELTA:0.123322)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616610 / 0.493288 (DELTA:0.123322)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63101 / $63101 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59301 / $59301 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70696 / $70696 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62936 / $62936 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63101 / $63101 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59301 / $59301 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70696 / $70696 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62936 / $62936 R:1.000000

cross subsidized price / cost ALT BEV                                 $63105 / $63105 R:1.000000
cross subsidized price / cost ALT ICE                                 $61719 / $61719 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60026 / $60026 R:1.000000
cross subsidized price / cost ALT pickup                              $62936 / $62936 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62869 / $62869 R:1.000000

2029_0_0  SCORE:0.033773, CE:0.123322, 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 Ford
2030_0_0    SR:1.000000 CR:1.0059224102 BCR:1.0059224102
2030_0_1    SR:0.900000 CR:1.0027279205 BCR:1.0027279205
2030_0_2    SR:0.810000 CR:1.0027279205 BCR:1.0027279205
2030_0_3    SR:0.729000 CR:1.0027279205 BCR:1.0027279205
2030_0_4    SR:0.656100 CR:1.0027279205 BCR:1.0027279205
2030_0_5    SR:0.590490 CR:1.0027279205 BCR:1.0027279205
2030_0_6    SR:0.531441 CR:1.0027279205 BCR:1.0027279205
2030_0_7    SR:0.478297 CR:1.0027279205 BCR:1.0027279205
2030_0_8    SR:0.430467 CR:1.0027279205 BCR:1.0027279205
2030_0_9    SR:0.387420 CR:1.0027279205 BCR:1.0027279205
2030_0_10   SR:0.348678 CR:1.0027279205 BCR:1.0027279205
2030_0_11   SR:0.313811 CR:1.0027279205 BCR:1.0027279205
2030_0_12   SR:0.282430 CR:1.0027279205 BCR:1.0027279205
2030_0_13   SR:0.254187 CR:1.0027279205 BCR:1.0027279205
2030_0_14   SR:0.228768 CR:1.0007471493 BCR:1.0007471493
2030_0_15   SR:0.205891 CR:1.0007471493 BCR:1.0007471493
2030_0_16   SR:0.185302 CR:1.0007471493 BCR:1.0007471493
2030_0_17   SR:0.166772 CR:1.0007471493 BCR:1.0007471493
2030_0_18   SR:0.150095 CR:1.0007471493 BCR:1.0007471493
2030_0_19   SR:0.135085 CR:1.0007471493 BCR:1.0007471493
2030_0_20   SR:0.121577 CR:1.0007471493 BCR:1.0007471493
2030_0_21   SR:0.109419 CR:1.0007471493 BCR:1.0007471493
2030_0_22   SR:0.098477 CR:1.0007471493 BCR:1.0007471493
2030_0_23   SR:0.088629 CR:1.0007471493 BCR:1.0007471493
2030_0_24   SR:0.079766 CR:1.0007471493 BCR:1.0007471493
2030_0_25   SR:0.071790 CR:1.0007471493 BCR:1.0007471493
2030_0_26   SR:0.064611 CR:1.0007471493 BCR:1.0007471493
2030_0_27   SR:0.058150 CR:1.0007471493 BCR:1.0007471493
2030_0_28   SR:0.052335 CR:1.0007471493 BCR:1.0007471493
2030_0_29   SR:0.047101 CR:1.0007471493 BCR:1.0007471493
2030_0_30   SR:0.042391 CR:1.0007471493 BCR:1.0007471493
2030_0_31   SR:0.038152 CR:1.0007471493 BCR:1.0007471493
2030_0_32   SR:0.034337 CR:1.0007471493 BCR:1.0007471493
2030_0_33   SR:0.030903 CR:1.0007471493 BCR:1.0007471493
2030_0_34   SR:0.027813 CR:1.0007471493 BCR:1.0007471493
2030_0_35   SR:0.025032 CR:1.0007471493 BCR:1.0007471493
2030_0_36   SR:0.022528 CR:1.0000099211 BCR:1.0000099211
2030_0_37   SR:0.020276 CR:1.0000099211 BCR:1.0000099211
2030_0_38   SR:0.018248 CR:1.0000099211 BCR:1.0000099211
2030_0_39   SR:0.016423 CR:1.0000099211 BCR:1.0000099211
2030_0_40   SR:0.014781 CR:1.0000099211 BCR:1.0000099211
2030_0_41   SR:0.013303 CR:1.0000099211 BCR:1.0000099211
2030_0_42   SR:0.011973 CR:1.0000099211 BCR:1.0000099211
2030_0_43   SR:0.010775 CR:1.0000099211 BCR:1.0000099211
2030_0_44   SR:0.009698 CR:1.0000099211 BCR:1.0000099211
2030_0_45   SR:0.008728 CR:1.0000099211 BCR:1.0000099211
2030_0_46   SR:0.007855 CR:1.0000099211 BCR:1.0000099211
2030_0_47   SR:0.007070 CR:1.0000099211 BCR:1.0000099211
2030_0_48   SR:0.006363 CR:1.0000099211 BCR:1.0000099211
2030_0_49   SR:0.005726 CR:1.0000099211 BCR:1.0000099211
2030_0_50   SR:0.005154 CR:1.0000099211 BCR:1.0000099211
2030_0_51   SR:0.004638 CR:1.0000099211 BCR:1.0000099211
2030_0_52   SR:0.004175 CR:1.0000099211 BCR:1.0000099211
2030_0_53   SR:0.003757 CR:1.0000099211 BCR:1.0000099211
2030_0_54   SR:0.003381 CR:1.0000099211 BCR:1.0000099211
2030_0_55   SR:0.003043 CR:1.0000099211 BCR:1.0000099211
2030_0_56   SR:0.002739 CR:1.0000099211 BCR:1.0000099211
2030_0_57   SR:0.002465 CR:1.0000099211 BCR:1.0000099211
2030_0_58   SR:0.002219 CR:1.0000099211 BCR:1.0000099211
2030_0_59   SR:0.001997 CR:1.0000099211 BCR:1.0000099211
2030_0_60   SR:0.001797 CR:1.0000099211 BCR:1.0000099211
2030_0_61   SR:0.001617 CR:1.0000099211 BCR:1.0000099211
2030_0_62   SR:0.001456 CR:1.0000099211 BCR:1.0000099211
2030_0_63   SR:0.001310 CR:1.0000099211 BCR:1.0000099211
2030_0_64   SR:0.001179 CR:1.0000099211 BCR:1.0000099211
2030_0_65   SR:0.001061 CR:1.0000099211 BCR:1.0000099211
2030_0_66   SR:0.000955 CR:1.0000099211 BCR:1.0000099211
2030_0_67   SR:0.000860 CR:1.0000099211 BCR:1.0000099211
2030_0_68   SR:0.000774 CR:1.0000099211 BCR:1.0000099211
2030_0_69   SR:0.000696 CR:1.0000099211 BCR:1.0000099211
2030_0_70   SR:0.000627 CR:1.0000099211 BCR:1.0000099211
2030_0_71   SR:0.000564 CR:1.0000099211 BCR:1.0000099211
2030_0_72   SR:0.000508 CR:1.0000099211 BCR:1.0000099211
2030_0_73   SR:0.000457 CR:1.0000099211 BCR:1.0000099211
2030_0_74   SR:0.000411 CR:1.0000099211 BCR:1.0000099211
2030_0_75   SR:0.000370 CR:1.0000099211 BCR:1.0000099211
2030_0_76   SR:0.000333 CR:1.0000099211 BCR:1.0000099211
2030_0_77   SR:0.000300 CR:1.0000001061 BCR:1.0000001061
2030_0_78   SR:0.000270 CR:1.0000001061 BCR:1.0000001061
2030_0_79   SR:0.000243 CR:1.0000001061 BCR:1.0000001061
2030_0_80   SR:0.000218 CR:1.0000001061 BCR:1.0000001061
2030_0_81   SR:0.000197 CR:1.0000001061 BCR:1.0000001061
2030_0_82   SR:0.000177 CR:1.0000001061 BCR:1.0000001061
2030_0_83   SR:0.000159 CR:1.0000001061 BCR:1.0000001061
2030_0_84   SR:0.000143 CR:1.0000001061 BCR:1.0000001061
2030_0_85   SR:0.000129 CR:1.0000001061 BCR:1.0000001061
2030_0_86   SR:0.000116 CR:1.0000001061 BCR:1.0000001061
2030_0_87   SR:0.000104 CR:1.0000001061 BCR:1.0000001061
2030_0_88   SR:0.000094 CR:1.0000001061 BCR:1.0000001061
2030_0_89   SR:0.000085 CR:1.0000001061 BCR:1.0000001061
2030_0_90   SR:0.000076 CR:1.0000001061 BCR:1.0000001061
2030_0_91   SR:0.000069 CR:1.0000001061 BCR:1.0000001061
2030_0_92   SR:0.000062 CR:1.0000001061 BCR:1.0000001061
2030_0_93   SR:0.000056 CR:1.0000001061 BCR:1.0000001061
2030_0_94   SR:0.000050 CR:1.0000001061 BCR:1.0000001061
2030_0_95   SR:0.000045 CR:1.0000001061 BCR:1.0000001061
2030_0_96   SR:0.000040 CR:1.0000001061 BCR:1.0000001061
2030_0_97   SR:0.000036 CR:1.0000001061 BCR:1.0000001061
2030_0_98   SR:0.000033 CR:1.0000001061 BCR:1.0000001061
2030_0_99   SR:0.000030 CR:1.0000001061 BCR:1.0000001061
2030_0_100  SR:0.000027 CR:1.0000001061 BCR:1.0000001061
2030_0_101  SR:0.000024 CR:1.0000001061 BCR:1.0000001061
2030_0_102  SR:0.000022 CR:1.0000001061 BCR:1.0000001061
2030_0_103  SR:0.000019 CR:1.0000001061 BCR:1.0000001061
2030_0_104  SR:0.000017 CR:1.0000001061 BCR:1.0000001061
2030_0_105  SR:0.000016 CR:1.0000001061 BCR:1.0000001061
2030_0_106  SR:0.000014 CR:1.0000001061 BCR:1.0000001061
2030_0_107  SR:0.000013 CR:1.0000001061 BCR:1.0000001061
2030_0_108  SR:0.000011 CR:1.0000001061 BCR:1.0000001061
2030_0_109  SR:0.000010 CR:1.0000001061 BCR:1.0000001061
2030_0_110  SR:0.000009 CR:1.0000001061 BCR:1.0000001061
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -98603, Actual GHG Offset Mg -98605
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.081665
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.300878
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.617458
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               = 0.081665 / 0.117345 (DELTA:0.035681)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.300878 / 0.265197 (DELTA:0.035681)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123492 (DELTA:0.123492)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.617458 / 0.493966 (DELTA:0.123492)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62521 / $62521 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59247 / $59247 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69605 / $69605 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62973 / $62973 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62521 / $62521 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59247 / $59247 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69605 / $69605 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62973 / $62973 R:1.000000

cross subsidized price / cost ALT BEV                                 $62524 / $62524 R:1.000000
cross subsidized price / cost ALT ICE                                 $61752 / $61752 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59946 / $59946 R:1.000000
cross subsidized price / cost ALT pickup                              $62973 / $62973 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62751 / $62751 R:1.000000

2030_0_0  SCORE:0.033820, CE:0.123492, 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 Ford
2031_0_0    SR:1.000000 CR:1.0030219579 BCR:1.0030219579
2031_0_1    SR:0.900000 CR:1.0030219579 BCR:1.0030219579
2031_0_2    SR:0.810000 CR:1.0030219579 BCR:1.0030219579
2031_0_3    SR:0.729000 CR:1.0030219579 BCR:1.0030219579
2031_0_4    SR:0.656100 CR:1.0030219579 BCR:1.0030219579
2031_0_5    SR:0.590490 CR:1.0030219579 BCR:1.0030219579
2031_0_6    SR:0.531441 CR:1.0030219579 BCR:1.0030219579
2031_0_7    SR:0.478297 CR:1.0030219579 BCR:1.0030219579
2031_0_8    SR:0.430467 CR:1.0030219579 BCR:1.0030219579
2031_0_9    SR:0.387420 CR:1.0030219579 BCR:1.0030219579
2031_0_10   SR:0.348678 CR:1.0030219579 BCR:1.0030219579
2031_0_11   SR:0.313811 CR:1.0030219579 BCR:1.0030219579
2031_0_12   SR:0.282430 CR:1.0030219579 BCR:1.0030219579
2031_0_13   SR:0.254187 CR:1.0030219579 BCR:1.0030219579
2031_0_14   SR:0.228768 CR:1.0030219579 BCR:1.0030219579
2031_0_15   SR:0.205891 CR:1.0030219579 BCR:1.0030219579
2031_0_16   SR:0.185302 CR:1.0030219579 BCR:1.0030219579
2031_0_17   SR:0.166772 CR:1.0030219579 BCR:1.0030219579
2031_0_18   SR:0.150095 CR:1.0030219579 BCR:1.0030219579
2031_0_19   SR:0.135085 CR:1.0030219579 BCR:1.0030219579
2031_0_20   SR:0.121577 CR:1.0030219579 BCR:1.0030219579
2031_0_21   SR:0.109419 CR:1.0030219579 BCR:1.0030219579
2031_0_22   SR:0.098477 CR:1.0030219579 BCR:1.0030219579
2031_0_23   SR:0.088629 CR:1.0030219579 BCR:1.0030219579
2031_0_24   SR:0.079766 CR:1.0030219579 BCR:1.0030219579
2031_0_25   SR:0.071790 CR:1.0030219579 BCR:1.0030219579
2031_0_26   SR:0.064611 CR:1.0009124688 BCR:1.0009124688
2031_0_27   SR:0.058150 CR:1.0009124688 BCR:1.0009124688
2031_0_28   SR:0.052335 CR:1.0009124688 BCR:1.0009124688
2031_0_29   SR:0.047101 CR:1.0009124688 BCR:1.0009124688
2031_0_30   SR:0.042391 CR:1.0009124688 BCR:1.0009124688
2031_0_31   SR:0.038152 CR:1.0009124688 BCR:1.0009124688
2031_0_32   SR:0.034337 CR:1.0009124688 BCR:1.0009124688
2031_0_33   SR:0.030903 CR:1.0009124688 BCR:1.0009124688
2031_0_34   SR:0.027813 CR:1.0009124688 BCR:1.0009124688
2031_0_35   SR:0.025032 CR:1.0009124688 BCR:1.0009124688
2031_0_36   SR:0.022528 CR:1.0009124688 BCR:1.0009124688
2031_0_37   SR:0.020276 CR:1.0009124688 BCR:1.0009124688
2031_0_38   SR:0.018248 CR:1.0009124688 BCR:1.0009124688
2031_0_39   SR:0.016423 CR:1.0009124688 BCR:1.0009124688
2031_0_40   SR:0.014781 CR:1.0009124688 BCR:1.0009124688
2031_0_41   SR:0.013303 CR:1.0009124688 BCR:1.0009124688
2031_0_42   SR:0.011973 CR:1.0009124688 BCR:1.0009124688
2031_0_43   SR:0.010775 CR:1.0009124688 BCR:1.0009124688
2031_0_44   SR:0.009698 CR:1.0009124688 BCR:1.0009124688
2031_0_45   SR:0.008728 CR:1.0009124688 BCR:1.0009124688
2031_0_46   SR:0.007855 CR:1.0009124688 BCR:1.0009124688
2031_0_47   SR:0.007070 CR:1.0009124688 BCR:1.0009124688
2031_0_48   SR:0.006363 CR:1.0009124688 BCR:1.0009124688
2031_0_49   SR:0.005726 CR:1.0009124688 BCR:1.0009124688
2031_0_50   SR:0.005154 CR:1.0009124688 BCR:1.0009124688
2031_0_51   SR:0.004638 CR:1.0009124688 BCR:1.0009124688
2031_0_52   SR:0.004175 CR:1.0009124688 BCR:1.0009124688
2031_0_53   SR:0.003757 CR:1.0007899294 BCR:1.0007899294
2031_0_54   SR:0.003381 CR:1.0007899294 BCR:1.0007899294
2031_0_55   SR:0.003043 CR:1.0007899294 BCR:1.0007899294
2031_0_56   SR:0.002739 CR:1.0007899294 BCR:1.0007899294
2031_0_57   SR:0.002465 CR:1.0007899294 BCR:1.0007899294
2031_0_58   SR:0.002219 CR:1.0007899294 BCR:1.0007899294
2031_0_59   SR:0.001997 CR:1.0007899294 BCR:1.0007899294
2031_0_60   SR:0.001797 CR:1.0007899294 BCR:1.0007899294
2031_0_61   SR:0.001617 CR:1.0007899294 BCR:1.0007899294
2031_0_62   SR:0.001456 CR:1.0007899294 BCR:1.0007899294
2031_0_63   SR:0.001310 CR:1.0007899294 BCR:1.0007899294
2031_0_64   SR:0.001179 CR:1.0007899294 BCR:1.0007899294
2031_0_65   SR:0.001061 CR:1.0007899294 BCR:1.0007899294
2031_0_66   SR:0.000955 CR:1.0007899294 BCR:1.0007899294
2031_0_67   SR:0.000860 CR:1.0007899294 BCR:1.0007899294
2031_0_68   SR:0.000774 CR:1.0007899294 BCR:1.0007899294
2031_0_69   SR:0.000696 CR:1.0007899294 BCR:1.0007899294
2031_0_70   SR:0.000627 CR:1.0007899294 BCR:1.0007899294
2031_0_71   SR:0.000564 CR:1.0007899294 BCR:1.0007899294
2031_0_72   SR:0.000508 CR:1.0007899294 BCR:1.0007899294
2031_0_73   SR:0.000457 CR:1.0007899294 BCR:1.0007899294
2031_0_74   SR:0.000411 CR:1.0007899294 BCR:1.0007899294
2031_0_75   SR:0.000370 CR:1.0007778634 BCR:1.0007778634
2031_0_76   SR:0.000333 CR:1.0007778634 BCR:1.0007778634
2031_0_77   SR:0.000300 CR:1.0007778634 BCR:1.0007778634
2031_0_78   SR:0.000270 CR:1.0007778634 BCR:1.0007778634
2031_0_79   SR:0.000243 CR:1.0007778634 BCR:1.0007778634
2031_0_80   SR:0.000218 CR:1.0007778634 BCR:1.0007778634
2031_0_81   SR:0.000197 CR:1.0007778634 BCR:1.0007778634
2031_0_82   SR:0.000177 CR:1.0007778634 BCR:1.0007778634
2031_0_83   SR:0.000159 CR:1.0007778634 BCR:1.0007778634
2031_0_84   SR:0.000143 CR:1.0007778634 BCR:1.0007778634
2031_0_85   SR:0.000129 CR:1.0007778634 BCR:1.0007778634
2031_0_86   SR:0.000116 CR:1.0007778634 BCR:1.0007778634
2031_0_87   SR:0.000104 CR:1.0007778634 BCR:1.0007778634
2031_0_88   SR:0.000094 CR:1.0007775040 BCR:1.0007775040
2031_0_89   SR:0.000085 CR:1.0007775040 BCR:1.0007775040
2031_0_90   SR:0.000076 CR:1.0007775040 BCR:1.0007775040
2031_0_91   SR:0.000069 CR:1.0007775040 BCR:1.0007775040
2031_0_92   SR:0.000062 CR:1.0007775040 BCR:1.0007775040
2031_0_93   SR:0.000056 CR:1.0007775040 BCR:1.0007775040
2031_0_94   SR:0.000050 CR:1.0007775040 BCR:1.0007775040
2031_0_95   SR:0.000045 CR:1.0007775040 BCR:1.0007775040
2031_0_96   SR:0.000040 CR:1.0007775040 BCR:1.0007775040
2031_0_97   SR:0.000036 CR:1.0007775040 BCR:1.0007775040
2031_0_98   SR:0.000033 CR:1.0007775040 BCR:1.0007775040
2031_0_99   SR:0.000030 CR:1.0007775040 BCR:1.0007775040
2031_0_100  SR:0.000027 CR:1.0007775040 BCR:1.0007775040
2031_0_101  SR:0.000024 CR:1.0007775040 BCR:1.0007775040
2031_0_102  SR:0.000022 CR:1.0007775040 BCR:1.0007775040
2031_0_103  SR:0.000019 CR:1.0007775040 BCR:1.0007775040
2031_0_104  SR:0.000017 CR:1.0007775040 BCR:1.0007775040
2031_0_105  SR:0.000016 CR:1.0007775040 BCR:1.0007775040
2031_0_106  SR:0.000014 CR:1.0007775040 BCR:1.0007775040
2031_0_107  SR:0.000013 CR:1.0007775040 BCR:1.0007775040
2031_0_108  SR:0.000011 CR:1.0007775040 BCR:1.0007775040
2031_0_109  SR:0.000010 CR:1.0007775040 BCR:1.0007775040
2031_0_110  SR:0.000009 CR:1.0007775040 BCR:1.0007775040
PRODUCER FINAL COMPLIANCE DELTA 0.000778
Target GHG Offset Mg -52950, Actual GHG Offset Mg -66144
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084023
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.297288
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.618688
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084023 / 0.133426 (DELTA:0.049402)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.297288 / 0.247886 (DELTA:0.049402)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123738 (DELTA:0.123738)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.618688 / 0.494951 (DELTA:0.123738)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62020 / $62020 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59194 / $59194 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68665 / $68665 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62877 / $62877 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62020 / $62020 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59194 / $59194 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68665 / $68665 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62877 / $62877 R:1.000000

cross subsidized price / cost ALT BEV                                 $62023 / $62023 R:1.000000
cross subsidized price / cost ALT ICE                                 $61682 / $61682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59817 / $59817 R:1.000000
cross subsidized price / cost ALT pickup                              $62878 / $62878 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62566 / $62566 R:1.000000

2031_0_0  SCORE:0.033887, CE:0.123738, 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 Ford
2032_0_0    SR:1.000000 CR:1.0009290603 BCR:1.0009290603
2032_0_1    SR:0.900000 CR:1.0009290603 BCR:1.0009290603
2032_0_2    SR:0.810000 CR:1.0009290603 BCR:1.0009290603
2032_0_3    SR:0.729000 CR:1.0009290603 BCR:1.0009290603
2032_0_4    SR:0.656100 CR:1.0009290603 BCR:1.0009290603
2032_0_5    SR:0.590490 CR:1.0009290603 BCR:1.0009290603
2032_0_6    SR:0.531441 CR:1.0009290603 BCR:1.0009290603
2032_0_7    SR:0.478297 CR:1.0009290603 BCR:1.0009290603
2032_0_8    SR:0.430467 CR:1.0009290603 BCR:1.0009290603
2032_0_9    SR:0.387420 CR:1.0009290603 BCR:1.0009290603
2032_0_10   SR:0.348678 CR:1.0009290603 BCR:1.0009290603
2032_0_11   SR:0.313811 CR:1.0009290603 BCR:1.0009290603
2032_0_12   SR:0.282430 CR:1.0009290603 BCR:1.0009290603
2032_0_13   SR:0.254187 CR:1.0009290603 BCR:1.0009290603
2032_0_14   SR:0.228768 CR:1.0009290603 BCR:1.0009290603
2032_0_15   SR:0.205891 CR:1.0009290603 BCR:1.0009290603
2032_0_16   SR:0.185302 CR:1.0009290603 BCR:1.0009290603
2032_0_17   SR:0.166772 CR:1.0009290603 BCR:1.0009290603
2032_0_18   SR:0.150095 CR:1.0009290603 BCR:1.0009290603
2032_0_19   SR:0.135085 CR:1.0009290603 BCR:1.0009290603
2032_0_20   SR:0.121577 CR:1.0009290603 BCR:1.0009290603
2032_0_21   SR:0.109419 CR:1.0009290603 BCR:1.0009290603
2032_0_22   SR:0.098477 CR:1.0009290603 BCR:1.0009290603
2032_0_23   SR:0.088629 CR:1.0009290603 BCR:1.0009290603
2032_0_24   SR:0.079766 CR:1.0009290603 BCR:1.0009290603
2032_0_25   SR:0.071790 CR:1.0009290603 BCR:1.0009290603
2032_0_26   SR:0.064611 CR:1.0009290603 BCR:1.0009290603
2032_0_27   SR:0.058150 CR:1.0009290603 BCR:1.0009290603
2032_0_28   SR:0.052335 CR:1.0009290603 BCR:1.0009290603
2032_0_29   SR:0.047101 CR:1.0009290603 BCR:1.0009290603
2032_0_30   SR:0.042391 CR:1.0009290603 BCR:1.0009290603
2032_0_31   SR:0.038152 CR:1.0009290603 BCR:1.0009290603
2032_0_32   SR:0.034337 CR:1.0009290603 BCR:1.0009290603
2032_0_33   SR:0.030903 CR:1.0009290603 BCR:1.0009290603
2032_0_34   SR:0.027813 CR:1.0009290603 BCR:1.0009290603
2032_0_35   SR:0.025032 CR:1.0009290603 BCR:1.0009290603
2032_0_36   SR:0.022528 CR:1.0009290603 BCR:1.0009290603
2032_0_37   SR:0.020276 CR:1.0009290603 BCR:1.0009290603
2032_0_38   SR:0.018248 CR:1.0009290603 BCR:1.0009290603
2032_0_39   SR:0.016423 CR:1.0009290603 BCR:1.0009290603
2032_0_40   SR:0.014781 CR:1.0009290603 BCR:1.0009290603
2032_0_41   SR:0.013303 CR:1.0009290603 BCR:1.0009290603
2032_0_42   SR:0.011973 CR:1.0009290603 BCR:1.0009290603
2032_0_43   SR:0.010775 CR:1.0009290603 BCR:1.0009290603
2032_0_44   SR:0.009698 CR:1.0009290603 BCR:1.0009290603
2032_0_45   SR:0.008728 CR:1.0009290603 BCR:1.0009290603
2032_0_46   SR:0.007855 CR:1.0009290603 BCR:1.0009290603
2032_0_47   SR:0.007070 CR:1.0009290603 BCR:1.0009290603
2032_0_48   SR:0.006363 CR:1.0009290603 BCR:1.0009290603
2032_0_49   SR:0.005726 CR:1.0009290603 BCR:1.0009290603
2032_0_50   SR:0.005154 CR:1.0009290603 BCR:1.0009290603
2032_0_51   SR:0.004638 CR:1.0009290603 BCR:1.0009290603
2032_0_52   SR:0.004175 CR:1.0007906787 BCR:1.0007906787
2032_0_53   SR:0.003757 CR:1.0007906787 BCR:1.0007906787
2032_0_54   SR:0.003381 CR:1.0007906787 BCR:1.0007906787
2032_0_55   SR:0.003043 CR:1.0007906787 BCR:1.0007906787
2032_0_56   SR:0.002739 CR:1.0007906787 BCR:1.0007906787
2032_0_57   SR:0.002465 CR:1.0007906787 BCR:1.0007906787
2032_0_58   SR:0.002219 CR:1.0007906787 BCR:1.0007906787
2032_0_59   SR:0.001997 CR:1.0007906787 BCR:1.0007906787
2032_0_60   SR:0.001797 CR:1.0007906787 BCR:1.0007906787
2032_0_61   SR:0.001617 CR:1.0007906787 BCR:1.0007906787
2032_0_62   SR:0.001456 CR:1.0007906787 BCR:1.0007906787
2032_0_63   SR:0.001310 CR:1.0007906787 BCR:1.0007906787
2032_0_64   SR:0.001179 CR:1.0007906787 BCR:1.0007906787
2032_0_65   SR:0.001061 CR:1.0007906787 BCR:1.0007906787
2032_0_66   SR:0.000955 CR:1.0007906787 BCR:1.0007906787
2032_0_67   SR:0.000860 CR:1.0007906787 BCR:1.0007906787
2032_0_68   SR:0.000774 CR:1.0007906787 BCR:1.0007906787
2032_0_69   SR:0.000696 CR:1.0007906787 BCR:1.0007906787
2032_0_70   SR:0.000627 CR:1.0007906787 BCR:1.0007906787
2032_0_71   SR:0.000564 CR:1.0007906787 BCR:1.0007906787
2032_0_72   SR:0.000508 CR:1.0007906787 BCR:1.0007906787
2032_0_73   SR:0.000457 CR:1.0007906787 BCR:1.0007906787
2032_0_74   SR:0.000411 CR:1.0007906787 BCR:1.0007906787
2032_0_75   SR:0.000370 CR:1.0007906787 BCR:1.0007906787
2032_0_76   SR:0.000333 CR:1.0007823585 BCR:1.0007823585
2032_0_77   SR:0.000300 CR:1.0007823585 BCR:1.0007823585
2032_0_78   SR:0.000270 CR:1.0007823585 BCR:1.0007823585
2032_0_79   SR:0.000243 CR:1.0007823585 BCR:1.0007823585
2032_0_80   SR:0.000218 CR:1.0007823585 BCR:1.0007823585
2032_0_81   SR:0.000197 CR:1.0007823585 BCR:1.0007823585
2032_0_82   SR:0.000177 CR:1.0007823585 BCR:1.0007823585
2032_0_83   SR:0.000159 CR:1.0007823585 BCR:1.0007823585
2032_0_84   SR:0.000143 CR:1.0007823585 BCR:1.0007823585
2032_0_85   SR:0.000129 CR:1.0007823585 BCR:1.0007823585
2032_0_86   SR:0.000116 CR:1.0007823585 BCR:1.0007823585
2032_0_87   SR:0.000104 CR:1.0007823585 BCR:1.0007823585
2032_0_88   SR:0.000094 CR:1.0007823585 BCR:1.0007823585
2032_0_89   SR:0.000085 CR:1.0007823585 BCR:1.0007823585
2032_0_90   SR:0.000076 CR:1.0007823585 BCR:1.0007823585
2032_0_91   SR:0.000069 CR:1.0007823585 BCR:1.0007823585
2032_0_92   SR:0.000062 CR:1.0007823585 BCR:1.0007823585
2032_0_93   SR:0.000056 CR:1.0007823585 BCR:1.0007823585
2032_0_94   SR:0.000050 CR:1.0007823585 BCR:1.0007823585
2032_0_95   SR:0.000045 CR:1.0007823585 BCR:1.0007823585
2032_0_96   SR:0.000040 CR:1.0007819595 BCR:1.0007819595
2032_0_97   SR:0.000036 CR:1.0007819595 BCR:1.0007819595
2032_0_98   SR:0.000033 CR:1.0007819595 BCR:1.0007819595
2032_0_99   SR:0.000030 CR:1.0007819595 BCR:1.0007819595
2032_0_100  SR:0.000027 CR:1.0007818990 BCR:1.0007818990
2032_0_101  SR:0.000024 CR:1.0007818990 BCR:1.0007818990
2032_0_102  SR:0.000022 CR:1.0007818990 BCR:1.0007818990
2032_0_103  SR:0.000019 CR:1.0007818990 BCR:1.0007818990
2032_0_104  SR:0.000017 CR:1.0007818990 BCR:1.0007818990
2032_0_105  SR:0.000016 CR:1.0007818990 BCR:1.0007818990
2032_0_106  SR:0.000014 CR:1.0007818990 BCR:1.0007818990
2032_0_107  SR:0.000013 CR:1.0007818990 BCR:1.0007818990
2032_0_108  SR:0.000011 CR:1.0007818990 BCR:1.0007818990
2032_0_109  SR:0.000010 CR:1.0007818990 BCR:1.0007818990
2032_0_110  SR:0.000009 CR:1.0007818990 BCR:1.0007818990
PRODUCER FINAL COMPLIANCE DELTA 0.000782
Target GHG Offset Mg -53951, Actual GHG Offset Mg -67378
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084025
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.296515
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.619460
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084025 / 0.150810 (DELTA:0.066785)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.296515 / 0.229730 (DELTA:0.066785)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123892 (DELTA:0.123892)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.619460 / 0.495568 (DELTA:0.123892)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61596 / $61596 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59143 / $59143 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67875 / $67875 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62784 / $62784 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61596 / $61596 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59143 / $59143 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67875 / $67875 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62784 / $62784 R:1.000000

cross subsidized price / cost ALT BEV                                 $61599 / $61599 R:1.000000
cross subsidized price / cost ALT ICE                                 $61605 / $61605 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59684 / $59684 R:1.000000
cross subsidized price / cost ALT pickup                              $62784 / $62784 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62399 / $62399 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 Ford
2033_0_0    SR:1.000000 CR:0.9994594699 BCR:0.9994594699
2033_0_1    SR:0.900000 CR:0.9994594699 BCR:0.9994594699
2033_0_2    SR:0.810000 CR:0.9994594699 BCR:0.9994594699
2033_0_3    SR:0.729000 CR:0.9994594699 BCR:0.9994594699
2033_0_4    SR:0.656100 CR:0.9994594699 BCR:0.9994594699
2033_0_5    SR:0.590490 CR:0.9994594699 BCR:0.9994594699
2033_0_6    SR:0.531441 CR:0.9994594699 BCR:0.9994594699
2033_0_7    SR:0.478297 CR:0.9994594699 BCR:0.9994594699
2033_0_8    SR:0.430467 CR:0.9994594699 BCR:0.9994594699
2033_0_9    SR:0.387420 CR:0.9994594699 BCR:0.9994594699
2033_0_10   SR:0.348678 CR:0.9994594699 BCR:0.9994594699
2033_0_11   SR:0.313811 CR:0.9994594699 BCR:0.9994594699
2033_0_12   SR:0.282430 CR:0.9994594699 BCR:0.9994594699
2033_0_13   SR:0.254187 CR:0.9994594699 BCR:0.9994594699
2033_0_14   SR:0.228768 CR:0.9994594699 BCR:0.9994594699
2033_0_15   SR:0.205891 CR:0.9994594699 BCR:0.9994594699
2033_0_16   SR:0.185302 CR:0.9994594699 BCR:0.9994594699
2033_0_17   SR:0.166772 CR:0.9994594699 BCR:0.9994594699
2033_0_18   SR:0.150095 CR:0.9994594699 BCR:0.9994594699
2033_0_19   SR:0.135085 CR:0.9994594699 BCR:0.9994594699
2033_0_20   SR:0.121577 CR:0.9994594699 BCR:0.9994594699
2033_0_21   SR:0.109419 CR:0.9994594699 BCR:0.9994594699
2033_0_22   SR:0.098477 CR:0.9994594699 BCR:0.9994594699
2033_0_23   SR:0.088629 CR:1.0002406434 BCR:1.0002406434
2033_0_24   SR:0.079766 CR:1.0002381307 BCR:1.0002381307
2033_0_25   SR:0.071790 CR:1.0002381307 BCR:1.0002381307
2033_0_26   SR:0.064611 CR:1.0002381307 BCR:1.0002381307
2033_0_27   SR:0.058150 CR:1.0002381307 BCR:1.0002381307
2033_0_28   SR:0.052335 CR:1.0002381307 BCR:1.0002381307
2033_0_29   SR:0.047101 CR:1.0002381307 BCR:1.0002381307
2033_0_30   SR:0.042391 CR:1.0001158960 BCR:1.0001158960
2033_0_31   SR:0.038152 CR:1.0001158960 BCR:1.0001158960
2033_0_32   SR:0.034337 CR:1.0001158960 BCR:1.0001158960
2033_0_33   SR:0.030903 CR:1.0001158960 BCR:1.0001158960
2033_0_34   SR:0.027813 CR:1.0000723175 BCR:1.0000723175
2033_0_35   SR:0.025032 CR:1.0000723175 BCR:1.0000723175
2033_0_36   SR:0.022528 CR:1.0000723175 BCR:1.0000723175
2033_0_37   SR:0.020276 CR:1.0000723175 BCR:1.0000723175
2033_0_38   SR:0.018248 CR:1.0000723175 BCR:1.0000723175
2033_0_39   SR:0.016423 CR:1.0000294300 BCR:1.0000294300
2033_0_40   SR:0.014781 CR:1.0000294300 BCR:1.0000294300
2033_0_41   SR:0.013303 CR:1.0000294300 BCR:1.0000294300
2033_0_42   SR:0.011973 CR:1.0000294300 BCR:1.0000294300
2033_0_43   SR:0.010775 CR:1.0000294300 BCR:1.0000294300
2033_0_44   SR:0.009698 CR:1.0000294300 BCR:1.0000294300
2033_0_45   SR:0.008728 CR:1.0000294300 BCR:1.0000294300
2033_0_46   SR:0.007855 CR:1.0000294300 BCR:1.0000294300
2033_0_47   SR:0.007070 CR:1.0000294300 BCR:1.0000294300
2033_0_48   SR:0.006363 CR:1.0000294300 BCR:1.0000294300
2033_0_49   SR:0.005726 CR:1.0000294300 BCR:1.0000294300
2033_0_50   SR:0.005154 CR:1.0000294300 BCR:1.0000294300
2033_0_51   SR:0.004638 CR:1.0000294300 BCR:1.0000294300
2033_0_52   SR:0.004175 CR:1.0000294300 BCR:1.0000294300
2033_0_53   SR:0.003757 CR:1.0000294300 BCR:1.0000294300
2033_0_54   SR:0.003381 CR:1.0000294300 BCR:1.0000294300
2033_0_55   SR:0.003043 CR:1.0000294300 BCR:1.0000294300
2033_0_56   SR:0.002739 CR:1.0000294300 BCR:1.0000294300
2033_0_57   SR:0.002465 CR:1.0000294300 BCR:1.0000294300
2033_0_58   SR:0.002219 CR:1.0000294300 BCR:1.0000294300
2033_0_59   SR:0.001997 CR:1.0000294300 BCR:1.0000294300
2033_0_60   SR:0.001797 CR:1.0000294300 BCR:1.0000294300
2033_0_61   SR:0.001617 CR:1.0000294300 BCR:1.0000294300
2033_0_62   SR:0.001456 CR:1.0000294300 BCR:1.0000294300
2033_0_63   SR:0.001310 CR:1.0000294300 BCR:1.0000294300
2033_0_64   SR:0.001179 CR:1.0000294300 BCR:1.0000294300
2033_0_65   SR:0.001061 CR:1.0000294300 BCR:1.0000294300
2033_0_66   SR:0.000955 CR:1.0000294300 BCR:1.0000294300
2033_0_67   SR:0.000860 CR:1.0000294300 BCR:1.0000294300
2033_0_68   SR:0.000774 CR:1.0000294300 BCR:1.0000294300
2033_0_69   SR:0.000696 CR:1.0000294300 BCR:1.0000294300
2033_0_70   SR:0.000627 CR:1.0000091090 BCR:1.0000091090
2033_0_71   SR:0.000564 CR:1.0000091090 BCR:1.0000091090
2033_0_72   SR:0.000508 CR:1.0000091090 BCR:1.0000091090
2033_0_73   SR:0.000457 CR:1.0000091090 BCR:1.0000091090
2033_0_74   SR:0.000411 CR:1.0000091090 BCR:1.0000091090
2033_0_75   SR:0.000370 CR:1.0000091090 BCR:1.0000091090
2033_0_76   SR:0.000333 CR:1.0000091090 BCR:1.0000091090
2033_0_77   SR:0.000300 CR:1.0000091090 BCR:1.0000091090
2033_0_78   SR:0.000270 CR:1.0000091090 BCR:1.0000091090
2033_0_79   SR:0.000243 CR:1.0000091090 BCR:1.0000091090
2033_0_80   SR:0.000218 CR:1.0000091090 BCR:1.0000091090
2033_0_81   SR:0.000197 CR:1.0000091090 BCR:1.0000091090
2033_0_82   SR:0.000177 CR:1.0000033682 BCR:1.0000033682
2033_0_83   SR:0.000159 CR:1.0000033682 BCR:1.0000033682
2033_0_84   SR:0.000143 CR:1.0000033682 BCR:1.0000033682
2033_0_85   SR:0.000129 CR:1.0000033682 BCR:1.0000033682
2033_0_86   SR:0.000116 CR:1.0000033682 BCR:1.0000033682
2033_0_87   SR:0.000104 CR:1.0000033682 BCR:1.0000033682
2033_0_88   SR:0.000094 CR:1.0000033682 BCR:1.0000033682
2033_0_89   SR:0.000085 CR:1.0000033682 BCR:1.0000033682
2033_0_90   SR:0.000076 CR:1.0000033682 BCR:1.0000033682
2033_0_91   SR:0.000069 CR:1.0000033682 BCR:1.0000033682
2033_0_92   SR:0.000062 CR:1.0000033682 BCR:1.0000033682
2033_0_93   SR:0.000056 CR:1.0000033682 BCR:1.0000033682
2033_0_94   SR:0.000050 CR:1.0000033682 BCR:1.0000033682
2033_0_95   SR:0.000045 CR:1.0000033682 BCR:1.0000033682
2033_0_96   SR:0.000040 CR:1.0000033682 BCR:1.0000033682
2033_0_97   SR:0.000036 CR:1.0000033682 BCR:1.0000033682
2033_0_98   SR:0.000033 CR:1.0000033682 BCR:1.0000033682
2033_0_99   SR:0.000030 CR:1.0000033682 BCR:1.0000033682
2033_0_100  SR:0.000027 CR:1.0000007893 BCR:1.0000007893
2033_0_101  SR:0.000024 CR:1.0000007841 BCR:1.0000007841
2033_0_102  SR:0.000022 CR:1.0000001692 BCR:1.0000001692
2033_0_103  SR:0.000019 CR:1.0000001692 BCR:1.0000001692
2033_0_104  SR:0.000017 CR:1.0000001692 BCR:1.0000001692
2033_0_105  SR:0.000016 CR:1.0000001692 BCR:1.0000001692
2033_0_106  SR:0.000014 CR:1.0000001692 BCR:1.0000001692
2033_0_107  SR:0.000013 CR:1.0000001692 BCR:1.0000001692
2033_0_108  SR:0.000011 CR:1.0000001692 BCR:1.0000001692
2033_0_109  SR:0.000010 CR:1.0000001692 BCR:1.0000001692
2033_0_110  SR:0.000009 CR:1.0000001692 BCR:1.0000001692
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -82564, Actual GHG Offset Mg -82567
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.083111
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.296152
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.620737
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.083111 / 0.159596 (DELTA:0.076485)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.296152 / 0.219667 (DELTA:0.076485)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124147 (DELTA:0.124147)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.620737 / 0.496590 (DELTA:0.124147)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61222 / $61222 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59092 / $59092 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67179 / $67179 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62692 / $62692 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61222 / $61222 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59092 / $59092 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67179 / $67179 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62692 / $62692 R:1.000000

cross subsidized price / cost ALT BEV                                 $61224 / $61224 R:1.000000
cross subsidized price / cost ALT ICE                                 $61529 / $61529 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59559 / $59559 R:1.000000
cross subsidized price / cost ALT pickup                              $62692 / $62692 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62223 / $62223 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 Ford
2034_0_0    SR:1.000000 CR:1.0017977257 BCR:1.0017977257
2034_0_1    SR:0.900000 CR:1.0017952162 BCR:1.0017952162
2034_0_2    SR:0.810000 CR:1.0017952162 BCR:1.0017952162
2034_0_3    SR:0.729000 CR:1.0017952162 BCR:1.0017952162
2034_0_4    SR:0.656100 CR:1.0017952162 BCR:1.0017952162
2034_0_5    SR:0.590490 CR:1.0017952162 BCR:1.0017952162
2034_0_6    SR:0.531441 CR:1.0017952162 BCR:1.0017952162
2034_0_7    SR:0.478297 CR:1.0017952162 BCR:1.0017952162
2034_0_8    SR:0.430467 CR:1.0017952162 BCR:1.0017952162
2034_0_9    SR:0.387420 CR:1.0017952162 BCR:1.0017952162
2034_0_10   SR:0.348678 CR:1.0017952162 BCR:1.0017952162
2034_0_11   SR:0.313811 CR:1.0017952162 BCR:1.0017952162
2034_0_12   SR:0.282430 CR:1.0017952162 BCR:1.0017952162
2034_0_13   SR:0.254187 CR:1.0017952162 BCR:1.0017952162
2034_0_14   SR:0.228768 CR:1.0017952162 BCR:1.0017952162
2034_0_15   SR:0.205891 CR:1.0017952162 BCR:1.0017952162
2034_0_16   SR:0.185302 CR:1.0017952162 BCR:1.0017952162
2034_0_17   SR:0.166772 CR:1.0017952162 BCR:1.0017952162
2034_0_18   SR:0.150095 CR:1.0017952162 BCR:1.0017952162
2034_0_19   SR:0.135085 CR:1.0017952162 BCR:1.0017952162
2034_0_20   SR:0.121577 CR:1.0017952162 BCR:1.0017952162
2034_0_21   SR:0.109419 CR:1.0017952162 BCR:1.0017952162
2034_0_22   SR:0.098477 CR:1.0017952162 BCR:1.0017952162
2034_0_23   SR:0.088629 CR:1.0017952162 BCR:1.0017952162
2034_0_24   SR:0.079766 CR:1.0017952162 BCR:1.0017952162
2034_0_25   SR:0.071790 CR:1.0017952162 BCR:1.0017952162
2034_0_26   SR:0.064611 CR:1.0017952162 BCR:1.0017952162
2034_0_27   SR:0.058150 CR:1.0017952162 BCR:1.0017952162
2034_0_28   SR:0.052335 CR:1.0017952162 BCR:1.0017952162
2034_0_29   SR:0.047101 CR:1.0017952162 BCR:1.0017952162
2034_0_30   SR:0.042391 CR:1.0017952162 BCR:1.0017952162
2034_0_31   SR:0.038152 CR:1.0017952162 BCR:1.0017952162
2034_0_32   SR:0.034337 CR:1.0017952162 BCR:1.0017952162
2034_0_33   SR:0.030903 CR:1.0017952162 BCR:1.0017952162
2034_0_34   SR:0.027813 CR:1.0008964660 BCR:1.0008964660
2034_0_35   SR:0.025032 CR:1.0008964660 BCR:1.0008964660
2034_0_36   SR:0.022528 CR:1.0008964660 BCR:1.0008964660
2034_0_37   SR:0.020276 CR:1.0008964660 BCR:1.0008964660
2034_0_38   SR:0.018248 CR:1.0008964660 BCR:1.0008964660
2034_0_39   SR:0.016423 CR:1.0008964660 BCR:1.0008964660
2034_0_40   SR:0.014781 CR:1.0008964660 BCR:1.0008964660
2034_0_41   SR:0.013303 CR:1.0008964660 BCR:1.0008964660
2034_0_42   SR:0.011973 CR:1.0008964660 BCR:1.0008964660
2034_0_43   SR:0.010775 CR:1.0008964660 BCR:1.0008964660
2034_0_44   SR:0.009698 CR:1.0008964660 BCR:1.0008964660
2034_0_45   SR:0.008728 CR:1.0008964660 BCR:1.0008964660
2034_0_46   SR:0.007855 CR:1.0008964660 BCR:1.0008964660
2034_0_47   SR:0.007070 CR:1.0008964660 BCR:1.0008964660
2034_0_48   SR:0.006363 CR:1.0008964660 BCR:1.0008964660
2034_0_49   SR:0.005726 CR:1.0008964660 BCR:1.0008964660
2034_0_50   SR:0.005154 CR:1.0008964660 BCR:1.0008964660
2034_0_51   SR:0.004638 CR:1.0008964660 BCR:1.0008964660
2034_0_52   SR:0.004175 CR:1.0008964660 BCR:1.0008964660
2034_0_53   SR:0.003757 CR:1.0008964660 BCR:1.0008964660
2034_0_54   SR:0.003381 CR:1.0008964660 BCR:1.0008964660
2034_0_55   SR:0.003043 CR:1.0008964660 BCR:1.0008964660
2034_0_56   SR:0.002739 CR:1.0008079550 BCR:1.0008079550
2034_0_57   SR:0.002465 CR:1.0008079550 BCR:1.0008079550
2034_0_58   SR:0.002219 CR:1.0008079550 BCR:1.0008079550
2034_0_59   SR:0.001997 CR:1.0008079550 BCR:1.0008079550
2034_0_60   SR:0.001797 CR:1.0008079550 BCR:1.0008079550
2034_0_61   SR:0.001617 CR:1.0008079550 BCR:1.0008079550
2034_0_62   SR:0.001456 CR:1.0008079550 BCR:1.0008079550
2034_0_63   SR:0.001310 CR:1.0008079550 BCR:1.0008079550
2034_0_64   SR:0.001179 CR:1.0008079550 BCR:1.0008079550
2034_0_65   SR:0.001061 CR:1.0008079550 BCR:1.0008079550
2034_0_66   SR:0.000955 CR:1.0008079550 BCR:1.0008079550
2034_0_67   SR:0.000860 CR:1.0008079550 BCR:1.0008079550
2034_0_68   SR:0.000774 CR:1.0008079550 BCR:1.0008079550
2034_0_69   SR:0.000696 CR:1.0008079550 BCR:1.0008079550
2034_0_70   SR:0.000627 CR:1.0008079550 BCR:1.0008079550
2034_0_71   SR:0.000564 CR:1.0008079550 BCR:1.0008079550
2034_0_72   SR:0.000508 CR:1.0008079550 BCR:1.0008079550
2034_0_73   SR:0.000457 CR:1.0008079550 BCR:1.0008079550
2034_0_74   SR:0.000411 CR:1.0008079550 BCR:1.0008079550
2034_0_75   SR:0.000370 CR:1.0008079550 BCR:1.0008079550
2034_0_76   SR:0.000333 CR:1.0008079550 BCR:1.0008079550
2034_0_77   SR:0.000300 CR:1.0008079550 BCR:1.0008079550
2034_0_78   SR:0.000270 CR:1.0008017264 BCR:1.0008017264
2034_0_79   SR:0.000243 CR:1.0008017251 BCR:1.0008017251
2034_0_80   SR:0.000218 CR:1.0008017251 BCR:1.0008017251
2034_0_81   SR:0.000197 CR:1.0008017251 BCR:1.0008017251
2034_0_82   SR:0.000177 CR:1.0008017251 BCR:1.0008017251
2034_0_83   SR:0.000159 CR:1.0008017251 BCR:1.0008017251
2034_0_84   SR:0.000143 CR:1.0008017251 BCR:1.0008017251
2034_0_85   SR:0.000129 CR:1.0008017251 BCR:1.0008017251
2034_0_86   SR:0.000116 CR:1.0008017251 BCR:1.0008017251
2034_0_87   SR:0.000104 CR:1.0008017251 BCR:1.0008017251
2034_0_88   SR:0.000094 CR:1.0008017251 BCR:1.0008017251
2034_0_89   SR:0.000085 CR:1.0008017251 BCR:1.0008017251
2034_0_90   SR:0.000076 CR:1.0008017251 BCR:1.0008017251
2034_0_91   SR:0.000069 CR:1.0008017251 BCR:1.0008017251
2034_0_92   SR:0.000062 CR:1.0008017251 BCR:1.0008017251
2034_0_93   SR:0.000056 CR:1.0008017251 BCR:1.0008017251
2034_0_94   SR:0.000050 CR:1.0008017251 BCR:1.0008017251
2034_0_95   SR:0.000045 CR:1.0008017251 BCR:1.0008017251
2034_0_96   SR:0.000040 CR:1.0008017251 BCR:1.0008017251
2034_0_97   SR:0.000036 CR:1.0008017251 BCR:1.0008017251
2034_0_98   SR:0.000033 CR:1.0008017251 BCR:1.0008017251
2034_0_99   SR:0.000030 CR:1.0008017251 BCR:1.0008017251
2034_0_100  SR:0.000027 CR:1.0008017251 BCR:1.0008017251
2034_0_101  SR:0.000024 CR:1.0008017251 BCR:1.0008017251
2034_0_102  SR:0.000022 CR:1.0008017251 BCR:1.0008017251
2034_0_103  SR:0.000019 CR:1.0008017251 BCR:1.0008017251
2034_0_104  SR:0.000017 CR:1.0008017251 BCR:1.0008017251
2034_0_105  SR:0.000016 CR:1.0008017251 BCR:1.0008017251
2034_0_106  SR:0.000014 CR:1.0008017251 BCR:1.0008017251
2034_0_107  SR:0.000013 CR:1.0008017251 BCR:1.0008017251
2034_0_108  SR:0.000011 CR:1.0008017251 BCR:1.0008017251
2034_0_109  SR:0.000010 CR:1.0008017251 BCR:1.0008017251
2034_0_110  SR:0.000009 CR:1.0008017251 BCR:1.0008017251
PRODUCER FINAL COMPLIANCE DELTA 0.000802
Target GHG Offset Mg -56755, Actual GHG Offset Mg -70914
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.084014
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.294053
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.621933
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.084014 / 0.158463 (DELTA:0.074448)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.294053 / 0.219605 (DELTA:0.074448)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124387 (DELTA:0.124387)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.621933 / 0.497546 (DELTA:0.124387)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61109 / $61109 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59042 / $59042 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67024 / $67024 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62601 / $62601 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61109 / $61109 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59042 / $59042 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67024 / $67024 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62601 / $62601 R:1.000000

cross subsidized price / cost ALT BEV                                 $61111 / $61111 R:1.000000
cross subsidized price / cost ALT ICE                                 $61459 / $61459 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59502 / $59502 R:1.000000
cross subsidized price / cost ALT pickup                              $62602 / $62602 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62133 / $62133 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 Ford
2035_0_0    SR:1.000000 CR:1.0045275099 BCR:1.0045275099
2035_0_1    SR:0.900000 CR:1.0045249592 BCR:1.0045249592
2035_0_2    SR:0.810000 CR:1.0045249592 BCR:1.0045249592
2035_0_3    SR:0.729000 CR:1.0045249592 BCR:1.0045249592
2035_0_4    SR:0.656100 CR:1.0045249592 BCR:1.0045249592
2035_0_5    SR:0.590490 CR:1.0045249592 BCR:1.0045249592
2035_0_6    SR:0.531441 CR:1.0045249592 BCR:1.0045249592
2035_0_7    SR:0.478297 CR:1.0045249592 BCR:1.0045249592
2035_0_8    SR:0.430467 CR:1.0045249592 BCR:1.0045249592
2035_0_9    SR:0.387420 CR:1.0045249592 BCR:1.0045249592
2035_0_10   SR:0.348678 CR:1.0045249592 BCR:1.0045249592
2035_0_11   SR:0.313811 CR:1.0045249592 BCR:1.0045249592
2035_0_12   SR:0.282430 CR:1.0045249592 BCR:1.0045249592
2035_0_13   SR:0.254187 CR:1.0045249592 BCR:1.0045249592
2035_0_14   SR:0.228768 CR:1.0045249592 BCR:1.0045249592
2035_0_15   SR:0.205891 CR:1.0045249592 BCR:1.0045249592
2035_0_16   SR:0.185302 CR:1.0036732925 BCR:1.0036732925
2035_0_17   SR:0.166772 CR:1.0036732925 BCR:1.0036732925
2035_0_18   SR:0.150095 CR:1.0036732925 BCR:1.0036732925
2035_0_19   SR:0.135085 CR:1.0036732925 BCR:1.0036732925
2035_0_20   SR:0.121577 CR:1.0036732925 BCR:1.0036732925
2035_0_21   SR:0.109419 CR:1.0036732925 BCR:1.0036732925
2035_0_22   SR:0.098477 CR:1.0036732925 BCR:1.0036732925
2035_0_23   SR:0.088629 CR:1.0036732925 BCR:1.0036732925
2035_0_24   SR:0.079766 CR:1.0036732925 BCR:1.0036732925
2035_0_25   SR:0.071790 CR:1.0036732925 BCR:1.0036732925
2035_0_26   SR:0.064611 CR:1.0015908320 BCR:1.0015908320
2035_0_27   SR:0.058150 CR:1.0015883110 BCR:1.0015883110
2035_0_28   SR:0.052335 CR:1.0015883110 BCR:1.0015883110
2035_0_29   SR:0.047101 CR:1.0015883110 BCR:1.0015883110
2035_0_30   SR:0.042391 CR:1.0015883110 BCR:1.0015883110
2035_0_31   SR:0.038152 CR:1.0015883110 BCR:1.0015883110
2035_0_32   SR:0.034337 CR:1.0015883110 BCR:1.0015883110
2035_0_33   SR:0.030903 CR:1.0015883110 BCR:1.0015883110
2035_0_34   SR:0.027813 CR:1.0015883110 BCR:1.0015883110
2035_0_35   SR:0.025032 CR:1.0015883110 BCR:1.0015883110
2035_0_36   SR:0.022528 CR:1.0015883110 BCR:1.0015883110
2035_0_37   SR:0.020276 CR:1.0015883110 BCR:1.0015883110
2035_0_38   SR:0.018248 CR:1.0015883110 BCR:1.0015883110
2035_0_39   SR:0.016423 CR:1.0015883110 BCR:1.0015883110
2035_0_40   SR:0.014781 CR:1.0015883110 BCR:1.0015883110
2035_0_41   SR:0.013303 CR:1.0015883110 BCR:1.0015883110
2035_0_42   SR:0.011973 CR:1.0015883110 BCR:1.0015883110
2035_0_43   SR:0.010775 CR:1.0015883110 BCR:1.0015883110
2035_0_44   SR:0.009698 CR:1.0015883110 BCR:1.0015883110
2035_0_45   SR:0.008728 CR:1.0015883110 BCR:1.0015883110
2035_0_46   SR:0.007855 CR:1.0015883110 BCR:1.0015883110
2035_0_47   SR:0.007070 CR:1.0015883110 BCR:1.0015883110
2035_0_48   SR:0.006363 CR:1.0015883110 BCR:1.0015883110
2035_0_49   SR:0.005726 CR:1.0015883110 BCR:1.0015883110
2035_0_50   SR:0.005154 CR:1.0015883110 BCR:1.0015883110
2035_0_51   SR:0.004638 CR:1.0015883110 BCR:1.0015883110
2035_0_52   SR:0.004175 CR:1.0015883110 BCR:1.0015883110
2035_0_53   SR:0.003757 CR:1.0015883110 BCR:1.0015883110
2035_0_54   SR:0.003381 CR:1.0015883110 BCR:1.0015883110
2035_0_55   SR:0.003043 CR:1.0015883110 BCR:1.0015883110
2035_0_56   SR:0.002739 CR:1.0015883110 BCR:1.0015883110
2035_0_57   SR:0.002465 CR:1.0015883110 BCR:1.0015883110
2035_0_58   SR:0.002219 CR:1.0015883110 BCR:1.0015883110
2035_0_59   SR:0.001997 CR:1.0015239459 BCR:1.0015239459
2035_0_60   SR:0.001797 CR:1.0015239459 BCR:1.0015239459
2035_0_61   SR:0.001617 CR:1.0015239459 BCR:1.0015239459
2035_0_62   SR:0.001456 CR:1.0015239459 BCR:1.0015239459
2035_0_63   SR:0.001310 CR:1.0015239459 BCR:1.0015239459
2035_0_64   SR:0.001179 CR:1.0015239459 BCR:1.0015239459
2035_0_65   SR:0.001061 CR:1.0015239459 BCR:1.0015239459
2035_0_66   SR:0.000955 CR:1.0015239459 BCR:1.0015239459
2035_0_67   SR:0.000860 CR:1.0015239459 BCR:1.0015239459
2035_0_68   SR:0.000774 CR:1.0015239459 BCR:1.0015239459
2035_0_69   SR:0.000696 CR:1.0015239459 BCR:1.0015239459
2035_0_70   SR:0.000627 CR:1.0015239459 BCR:1.0015239459
2035_0_71   SR:0.000564 CR:1.0015239459 BCR:1.0015239459
2035_0_72   SR:0.000508 CR:1.0015239459 BCR:1.0015239459
2035_0_73   SR:0.000457 CR:1.0015239459 BCR:1.0015239459
2035_0_74   SR:0.000411 CR:1.0015239459 BCR:1.0015239459
2035_0_75   SR:0.000370 CR:1.0015239459 BCR:1.0015239459
2035_0_76   SR:0.000333 CR:1.0015239459 BCR:1.0015239459
2035_0_77   SR:0.000300 CR:1.0015239459 BCR:1.0015239459
2035_0_78   SR:0.000270 CR:1.0015239459 BCR:1.0015239459
2035_0_79   SR:0.000243 CR:1.0015239459 BCR:1.0015239459
2035_0_80   SR:0.000218 CR:1.0015239459 BCR:1.0015239459
2035_0_81   SR:0.000197 CR:1.0015239459 BCR:1.0015239459
2035_0_82   SR:0.000177 CR:1.0015239459 BCR:1.0015239459
2035_0_83   SR:0.000159 CR:1.0015239459 BCR:1.0015239459
2035_0_84   SR:0.000143 CR:1.0015239459 BCR:1.0015239459
2035_0_85   SR:0.000129 CR:1.0015239459 BCR:1.0015239459
2035_0_86   SR:0.000116 CR:1.0015239459 BCR:1.0015239459
2035_0_87   SR:0.000104 CR:1.0015230981 BCR:1.0015230981
2035_0_88   SR:0.000094 CR:1.0015230981 BCR:1.0015230981
2035_0_89   SR:0.000085 CR:1.0015230981 BCR:1.0015230981
2035_0_90   SR:0.000076 CR:1.0015230981 BCR:1.0015230981
2035_0_91   SR:0.000069 CR:1.0015230981 BCR:1.0015230981
2035_0_92   SR:0.000062 CR:1.0015230981 BCR:1.0015230981
2035_0_93   SR:0.000056 CR:1.0015230981 BCR:1.0015230981
2035_0_94   SR:0.000050 CR:1.0015230981 BCR:1.0015230981
2035_0_95   SR:0.000045 CR:1.0015230981 BCR:1.0015230981
2035_0_96   SR:0.000040 CR:1.0015230560 BCR:1.0015230560
2035_0_97   SR:0.000036 CR:1.0015230560 BCR:1.0015230560
2035_0_98   SR:0.000033 CR:1.0015230560 BCR:1.0015230560
2035_0_99   SR:0.000030 CR:1.0015230560 BCR:1.0015230560
2035_0_100  SR:0.000027 CR:1.0015230560 BCR:1.0015230560
2035_0_101  SR:0.000024 CR:1.0015230560 BCR:1.0015230560
2035_0_102  SR:0.000022 CR:1.0015230560 BCR:1.0015230560
2035_0_103  SR:0.000019 CR:1.0015228714 BCR:1.0015228714
2035_0_104  SR:0.000017 CR:1.0015228714 BCR:1.0015228714
2035_0_105  SR:0.000016 CR:1.0015228405 BCR:1.0015228405
2035_0_106  SR:0.000014 CR:1.0015228405 BCR:1.0015228405
2035_0_107  SR:0.000013 CR:1.0015228405 BCR:1.0015228405
2035_0_108  SR:0.000011 CR:1.0015228405 BCR:1.0015228405
2035_0_109  SR:0.000010 CR:1.0015228405 BCR:1.0015228405
2035_0_110  SR:0.000009 CR:1.0015228405 BCR:1.0015228405
PRODUCER FINAL COMPLIANCE DELTA 0.001523
Target GHG Offset Mg -108787, Actual GHG Offset Mg -135956
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.079822
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.297509
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.622669
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.079822 / 0.159317 (DELTA:0.079495)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.297509 / 0.218014 (DELTA:0.079495)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124534 (DELTA:0.124534)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.622669 / 0.498135 (DELTA:0.124534)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61004 / $61004 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58993 / $58993 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66880 / $66880 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62513 / $62513 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61004 / $61004 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58993 / $58993 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66880 / $66880 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62513 / $62513 R:1.000000

cross subsidized price / cost ALT BEV                                 $61007 / $61007 R:1.000000
cross subsidized price / cost ALT ICE                                 $61375 / $61375 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59419 / $59419 R:1.000000
cross subsidized price / cost ALT pickup                              $62513 / $62513 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62049 / $62049 R:1.000000

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

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

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA Pass 1: Manufacturer=General Motors
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 General Motors
2022_0_0    SR:1.000000 CR:0.9999999404 BCR:0.9999999404
2022_0_1    SR:0.900000 CR:0.9999999404 BCR:0.9999999404
2022_0_2    SR:0.810000 CR:0.9999999404 BCR:0.9999999404
2022_0_3    SR:0.729000 CR:0.9999999404 BCR:0.9999999404
2022_0_4    SR:0.656100 CR:0.9999999404 BCR:0.9999999404
2022_0_5    SR:0.590490 CR:0.9999999404 BCR:0.9999999404
2022_0_6    SR:0.531441 CR:0.9999999404 BCR:0.9999999404
2022_0_7    SR:0.478297 CR:0.9999999404 BCR:0.9999999404
2022_0_8    SR:0.430467 CR:0.9999999404 BCR:0.9999999404
2022_0_9    SR:0.387420 CR:0.9999999404 BCR:0.9999999404
2022_0_10   SR:0.348678 CR:0.9999999404 BCR:0.9999999404
2022_0_11   SR:0.313811 CR:0.9999999404 BCR:0.9999999404
2022_0_12   SR:0.282430 CR:0.9999999404 BCR:0.9999999404
2022_0_13   SR:0.254187 CR:0.9999999404 BCR:0.9999999404
2022_0_14   SR:0.228768 CR:0.9999999404 BCR:0.9999999404
2022_0_15   SR:0.205891 CR:0.9999999404 BCR:0.9999999404
2022_0_16   SR:0.185302 CR:0.9999999404 BCR:0.9999999404
2022_0_17   SR:0.166772 CR:0.9999999404 BCR:0.9999999404
2022_0_18   SR:0.150095 CR:0.9999999404 BCR:0.9999999404
2022_0_19   SR:0.135085 CR:0.9999999404 BCR:0.9999999404
2022_0_20   SR:0.121577 CR:0.9999999404 BCR:0.9999999404
2022_0_21   SR:0.109419 CR:0.9999999404 BCR:0.9999999404
2022_0_22   SR:0.098477 CR:0.9999999404 BCR:0.9999999404
2022_0_23   SR:0.088629 CR:0.9999999404 BCR:0.9999999404
2022_0_24   SR:0.079766 CR:0.9999999404 BCR:0.9999999404
2022_0_25   SR:0.071790 CR:0.9999999404 BCR:0.9999999404
2022_0_26   SR:0.064611 CR:0.9999999404 BCR:0.9999999404
2022_0_27   SR:0.058150 CR:0.9999999404 BCR:0.9999999404
2022_0_28   SR:0.052335 CR:0.9999999404 BCR:0.9999999404
2022_0_29   SR:0.047101 CR:0.9999999404 BCR:0.9999999404
2022_0_30   SR:0.042391 CR:0.9999999404 BCR:0.9999999404
2022_0_31   SR:0.038152 CR:0.9999999404 BCR:0.9999999404
2022_0_32   SR:0.034337 CR:0.9999999404 BCR:0.9999999404
2022_0_33   SR:0.030903 CR:0.9999999404 BCR:0.9999999404
2022_0_34   SR:0.027813 CR:0.9999999404 BCR:0.9999999404
2022_0_35   SR:0.025032 CR:0.9999999404 BCR:0.9999999404
2022_0_36   SR:0.022528 CR:0.9999999404 BCR:0.9999999404
2022_0_37   SR:0.020276 CR:0.9999999404 BCR:0.9999999404
2022_0_38   SR:0.018248 CR:0.9999999404 BCR:0.9999999404
2022_0_39   SR:0.016423 CR:0.9999999404 BCR:0.9999999404
2022_0_40   SR:0.014781 CR:0.9999999404 BCR:0.9999999404
2022_0_41   SR:0.013303 CR:0.9999999404 BCR:0.9999999404
2022_0_42   SR:0.011973 CR:0.9999999404 BCR:0.9999999404
2022_0_43   SR:0.010775 CR:0.9999999404 BCR:0.9999999404
2022_0_44   SR:0.009698 CR:0.9999999404 BCR:0.9999999404
2022_0_45   SR:0.008728 CR:0.9999999404 BCR:0.9999999404
2022_0_46   SR:0.007855 CR:0.9999999404 BCR:0.9999999404
2022_0_47   SR:0.007070 CR:0.9999999404 BCR:0.9999999404
2022_0_48   SR:0.006363 CR:0.9999999404 BCR:0.9999999404
2022_0_49   SR:0.005726 CR:0.9999999404 BCR:0.9999999404
2022_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2022_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2022_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2022_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2022_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2022_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2022_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2022_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2022_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2022_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2022_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2022_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2022_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2022_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2022_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2022_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2022_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2022_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2022_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2022_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2022_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2022_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2022_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2022_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2022_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2022_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2022_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2022_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2022_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2022_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2022_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2022_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2022_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2022_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2022_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2022_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2022_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2022_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2022_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2022_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2022_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2022_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2022_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2022_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2022_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2022_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2022_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2022_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2022_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2022_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2022_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2022_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2022_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2022_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2022_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2022_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2022_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2022_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2022_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2022_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2022_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1308878, Actual GHG Offset Mg 1308879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268472
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.731528
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 General Motors
2023_0_0    SR:1.000000 CR:0.9999999984 BCR:0.9999999984
2023_0_1    SR:0.900000 CR:0.9999999984 BCR:0.9999999984
2023_0_2    SR:0.810000 CR:0.9999999984 BCR:0.9999999984
2023_0_3    SR:0.729000 CR:0.9999999984 BCR:0.9999999984
2023_0_4    SR:0.656100 CR:0.9999999984 BCR:0.9999999984
2023_0_5    SR:0.590490 CR:0.9999999984 BCR:0.9999999984
2023_0_6    SR:0.531441 CR:0.9999999984 BCR:0.9999999984
2023_0_7    SR:0.478297 CR:0.9999999984 BCR:0.9999999984
2023_0_8    SR:0.430467 CR:0.9999999984 BCR:0.9999999984
2023_0_9    SR:0.387420 CR:0.9999999984 BCR:0.9999999984
2023_0_10   SR:0.348678 CR:0.9999999984 BCR:0.9999999984
2023_0_11   SR:0.313811 CR:0.9999999984 BCR:0.9999999984
2023_0_12   SR:0.282430 CR:0.9999999984 BCR:0.9999999984
2023_0_13   SR:0.254187 CR:0.9999999984 BCR:0.9999999984
2023_0_14   SR:0.228768 CR:0.9999999984 BCR:0.9999999984
2023_0_15   SR:0.205891 CR:0.9999999984 BCR:0.9999999984
2023_0_16   SR:0.185302 CR:0.9999999984 BCR:0.9999999984
2023_0_17   SR:0.166772 CR:0.9999999984 BCR:0.9999999984
2023_0_18   SR:0.150095 CR:0.9999999984 BCR:0.9999999984
2023_0_19   SR:0.135085 CR:0.9999999984 BCR:0.9999999984
2023_0_20   SR:0.121577 CR:0.9999999984 BCR:0.9999999984
2023_0_21   SR:0.109419 CR:0.9999999984 BCR:0.9999999984
2023_0_22   SR:0.098477 CR:0.9999999984 BCR:0.9999999984
2023_0_23   SR:0.088629 CR:0.9999999984 BCR:0.9999999984
2023_0_24   SR:0.079766 CR:0.9999999984 BCR:0.9999999984
2023_0_25   SR:0.071790 CR:0.9999999984 BCR:0.9999999984
2023_0_26   SR:0.064611 CR:0.9999999984 BCR:0.9999999984
2023_0_27   SR:0.058150 CR:0.9999999984 BCR:0.9999999984
2023_0_28   SR:0.052335 CR:0.9999999984 BCR:0.9999999984
2023_0_29   SR:0.047101 CR:0.9999999984 BCR:0.9999999984
2023_0_30   SR:0.042391 CR:0.9999999984 BCR:0.9999999984
2023_0_31   SR:0.038152 CR:0.9999999984 BCR:0.9999999984
2023_0_32   SR:0.034337 CR:0.9999999984 BCR:0.9999999984
2023_0_33   SR:0.030903 CR:0.9999999984 BCR:0.9999999984
2023_0_34   SR:0.027813 CR:0.9999999984 BCR:0.9999999984
2023_0_35   SR:0.025032 CR:0.9999999984 BCR:0.9999999984
2023_0_36   SR:0.022528 CR:0.9999999984 BCR:0.9999999984
2023_0_37   SR:0.020276 CR:0.9999999984 BCR:0.9999999984
2023_0_38   SR:0.018248 CR:0.9999999984 BCR:0.9999999984
2023_0_39   SR:0.016423 CR:0.9999999984 BCR:0.9999999984
2023_0_40   SR:0.014781 CR:0.9999999984 BCR:0.9999999984
2023_0_41   SR:0.013303 CR:0.9999999984 BCR:0.9999999984
2023_0_42   SR:0.011973 CR:0.9999999984 BCR:0.9999999984
2023_0_43   SR:0.010775 CR:0.9999999984 BCR:0.9999999984
2023_0_44   SR:0.009698 CR:0.9999999984 BCR:0.9999999984
2023_0_45   SR:0.008728 CR:0.9999999984 BCR:0.9999999984
2023_0_46   SR:0.007855 CR:0.9999999984 BCR:0.9999999984
2023_0_47   SR:0.007070 CR:0.9999999984 BCR:0.9999999984
2023_0_48   SR:0.006363 CR:0.9999999984 BCR:0.9999999984
2023_0_49   SR:0.005726 CR:0.9999999984 BCR:0.9999999984
2023_0_50   SR:0.005154 CR:0.9999999984 BCR:0.9999999984
2023_0_51   SR:0.004638 CR:0.9999999984 BCR:0.9999999984
2023_0_52   SR:0.004175 CR:0.9999999984 BCR:0.9999999984
2023_0_53   SR:0.003757 CR:0.9999999984 BCR:0.9999999984
2023_0_54   SR:0.003381 CR:0.9999999984 BCR:0.9999999984
2023_0_55   SR:0.003043 CR:0.9999999984 BCR:0.9999999984
2023_0_56   SR:0.002739 CR:0.9999999984 BCR:0.9999999984
2023_0_57   SR:0.002465 CR:0.9999999984 BCR:0.9999999984
2023_0_58   SR:0.002219 CR:0.9999999984 BCR:0.9999999984
2023_0_59   SR:0.001997 CR:0.9999999984 BCR:0.9999999984
2023_0_60   SR:0.001797 CR:0.9999999984 BCR:0.9999999984
2023_0_61   SR:0.001617 CR:0.9999999984 BCR:0.9999999984
2023_0_62   SR:0.001456 CR:0.9999999984 BCR:0.9999999984
2023_0_63   SR:0.001310 CR:0.9999999984 BCR:0.9999999984
2023_0_64   SR:0.001179 CR:0.9999999984 BCR:0.9999999984
2023_0_65   SR:0.001061 CR:0.9999999984 BCR:0.9999999984
2023_0_66   SR:0.000955 CR:0.9999999984 BCR:0.9999999984
2023_0_67   SR:0.000860 CR:0.9999999984 BCR:0.9999999984
2023_0_68   SR:0.000774 CR:0.9999999984 BCR:0.9999999984
2023_0_69   SR:0.000696 CR:0.9999999984 BCR:0.9999999984
2023_0_70   SR:0.000627 CR:0.9999999984 BCR:0.9999999984
2023_0_71   SR:0.000564 CR:0.9999999984 BCR:0.9999999984
2023_0_72   SR:0.000508 CR:0.9999999984 BCR:0.9999999984
2023_0_73   SR:0.000457 CR:0.9999999984 BCR:0.9999999984
2023_0_74   SR:0.000411 CR:0.9999999984 BCR:0.9999999984
2023_0_75   SR:0.000370 CR:0.9999999984 BCR:0.9999999984
2023_0_76   SR:0.000333 CR:0.9999999984 BCR:0.9999999984
2023_0_77   SR:0.000300 CR:0.9999999984 BCR:0.9999999984
2023_0_78   SR:0.000270 CR:0.9999999984 BCR:0.9999999984
2023_0_79   SR:0.000243 CR:0.9999999984 BCR:0.9999999984
2023_0_80   SR:0.000218 CR:0.9999999984 BCR:0.9999999984
2023_0_81   SR:0.000197 CR:0.9999999984 BCR:0.9999999984
2023_0_82   SR:0.000177 CR:0.9999999984 BCR:0.9999999984
2023_0_83   SR:0.000159 CR:0.9999999984 BCR:0.9999999984
2023_0_84   SR:0.000143 CR:0.9999999984 BCR:0.9999999984
2023_0_85   SR:0.000129 CR:0.9999999984 BCR:0.9999999984
2023_0_86   SR:0.000116 CR:0.9999999984 BCR:0.9999999984
2023_0_87   SR:0.000104 CR:0.9999999984 BCR:0.9999999984
2023_0_88   SR:0.000094 CR:0.9999999984 BCR:0.9999999984
2023_0_89   SR:0.000085 CR:0.9999999984 BCR:0.9999999984
2023_0_90   SR:0.000076 CR:0.9999999984 BCR:0.9999999984
2023_0_91   SR:0.000069 CR:0.9999999984 BCR:0.9999999984
2023_0_92   SR:0.000062 CR:0.9999999984 BCR:0.9999999984
2023_0_93   SR:0.000056 CR:0.9999999984 BCR:0.9999999984
2023_0_94   SR:0.000050 CR:0.9999999984 BCR:0.9999999984
2023_0_95   SR:0.000045 CR:0.9999999984 BCR:0.9999999984
2023_0_96   SR:0.000040 CR:0.9999999984 BCR:0.9999999984
2023_0_97   SR:0.000036 CR:0.9999999984 BCR:0.9999999984
2023_0_98   SR:0.000033 CR:0.9999999984 BCR:0.9999999984
2023_0_99   SR:0.000030 CR:0.9999999984 BCR:0.9999999984
2023_0_100  SR:0.000027 CR:0.9999999984 BCR:0.9999999984
2023_0_101  SR:0.000024 CR:0.9999999984 BCR:0.9999999984
2023_0_102  SR:0.000022 CR:0.9999999984 BCR:0.9999999984
2023_0_103  SR:0.000019 CR:0.9999999984 BCR:0.9999999984
2023_0_104  SR:0.000017 CR:0.9999999984 BCR:0.9999999984
2023_0_105  SR:0.000016 CR:0.9999999984 BCR:0.9999999984
2023_0_106  SR:0.000014 CR:0.9999999984 BCR:0.9999999984
2023_0_107  SR:0.000013 CR:0.9999999984 BCR:0.9999999984
2023_0_108  SR:0.000011 CR:0.9999999984 BCR:0.9999999984
2023_0_109  SR:0.000010 CR:0.9999999984 BCR:0.9999999984
2023_0_110  SR:0.000009 CR:0.9999999984 BCR:0.9999999984
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282196, Actual GHG Offset Mg 282197
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269539
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.730461
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.019975 (DELTA:0.019975)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269539 / 0.249563 (DELTA:0.019975)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.039157 (DELTA:0.039157)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730461 / 0.691305 (DELTA:0.039157)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69100 / $69100 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61342 / $61342 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $85027 / $85027 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71466 / $71466 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69100 / $69100 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61342 / $61342 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85027 / $85027 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71466 / $71466 R:1.000000

cross subsidized price / cost ALT BEV                                 $154128 / $154128 R:1.000000
cross subsidized price / cost ALT ICE                                 $68737 / $68737 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61343 / $61343 R:1.000000
cross subsidized price / cost ALT pickup                              $71467 / $71467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69423 / $69423 R:1.000000

2023_0_0  SCORE:0.010723, CE:0.039157, 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 General Motors
2024_0_0    SR:1.000000 CR:1.0008371728 BCR:1.0008371728
2024_0_1    SR:0.900000 CR:1.0008371728 BCR:1.0008371728
2024_0_2    SR:0.810000 CR:1.0008371728 BCR:1.0008371728
2024_0_3    SR:0.729000 CR:1.0008371728 BCR:1.0008371728
2024_0_4    SR:0.656100 CR:1.0008371728 BCR:1.0008371728
2024_0_5    SR:0.590490 CR:1.0008371728 BCR:1.0008371728
2024_0_6    SR:0.531441 CR:1.0008371728 BCR:1.0008371728
2024_0_7    SR:0.478297 CR:1.0008371728 BCR:1.0008371728
2024_0_8    SR:0.430467 CR:1.0008371728 BCR:1.0008371728
2024_0_9    SR:0.387420 CR:1.0008371728 BCR:1.0008371728
2024_0_10   SR:0.348678 CR:1.0008371728 BCR:1.0008371728
2024_0_11   SR:0.313811 CR:1.0008371728 BCR:1.0008371728
2024_0_12   SR:0.282430 CR:1.0008371728 BCR:1.0008371728
2024_0_13   SR:0.254187 CR:1.0008371728 BCR:1.0008371728
2024_0_14   SR:0.228768 CR:1.0008371728 BCR:1.0008371728
2024_0_15   SR:0.205891 CR:1.0008371728 BCR:1.0008371728
2024_0_16   SR:0.185302 CR:1.0008371728 BCR:1.0008371728
2024_0_17   SR:0.166772 CR:1.0008371728 BCR:1.0008371728
2024_0_18   SR:0.150095 CR:1.0008371728 BCR:1.0008371728
2024_0_19   SR:0.135085 CR:1.0008371728 BCR:1.0008371728
2024_0_20   SR:0.121577 CR:1.0008371728 BCR:1.0008371728
2024_0_21   SR:0.109419 CR:1.0008371728 BCR:1.0008371728
2024_0_22   SR:0.098477 CR:1.0008371728 BCR:1.0008371728
2024_0_23   SR:0.088629 CR:1.0008371728 BCR:1.0008371728
2024_0_24   SR:0.079766 CR:1.0008371728 BCR:1.0008371728
2024_0_25   SR:0.071790 CR:1.0008371728 BCR:1.0008371728
2024_0_26   SR:0.064611 CR:1.0008371728 BCR:1.0008371728
2024_0_27   SR:0.058150 CR:1.0008371728 BCR:1.0008371728
2024_0_28   SR:0.052335 CR:1.0008371728 BCR:1.0008371728
2024_0_29   SR:0.047101 CR:1.0008371728 BCR:1.0008371728
2024_0_30   SR:0.042391 CR:1.0008371728 BCR:1.0008371728
2024_0_31   SR:0.038152 CR:1.0008371728 BCR:1.0008371728
2024_0_32   SR:0.034337 CR:1.0008371728 BCR:1.0008371728
2024_0_33   SR:0.030903 CR:1.0008371728 BCR:1.0008371728
2024_0_34   SR:0.027813 CR:1.0008371728 BCR:1.0008371728
2024_0_35   SR:0.025032 CR:1.0008371728 BCR:1.0008371728
2024_0_36   SR:0.022528 CR:1.0008371728 BCR:1.0008371728
2024_0_37   SR:0.020276 CR:1.0008371728 BCR:1.0008371728
2024_0_38   SR:0.018248 CR:1.0008371728 BCR:1.0008371728
2024_0_39   SR:0.016423 CR:1.0008371728 BCR:1.0008371728
2024_0_40   SR:0.014781 CR:1.0008371728 BCR:1.0008371728
2024_0_41   SR:0.013303 CR:1.0008371728 BCR:1.0008371728
2024_0_42   SR:0.011973 CR:1.0008371728 BCR:1.0008371728
2024_0_43   SR:0.010775 CR:1.0008371728 BCR:1.0008371728
2024_0_44   SR:0.009698 CR:1.0008371728 BCR:1.0008371728
2024_0_45   SR:0.008728 CR:1.0008371728 BCR:1.0008371728
2024_0_46   SR:0.007855 CR:1.0008371728 BCR:1.0008371728
2024_0_47   SR:0.007070 CR:1.0008371728 BCR:1.0008371728
2024_0_48   SR:0.006363 CR:1.0008371728 BCR:1.0008371728
2024_0_49   SR:0.005726 CR:1.0008371728 BCR:1.0008371728
2024_0_50   SR:0.005154 CR:1.0008371728 BCR:1.0008371728
2024_0_51   SR:0.004638 CR:1.0008371728 BCR:1.0008371728
2024_0_52   SR:0.004175 CR:1.0008371728 BCR:1.0008371728
2024_0_53   SR:0.003757 CR:1.0008371728 BCR:1.0008371728
2024_0_54   SR:0.003381 CR:1.0008371728 BCR:1.0008371728
2024_0_55   SR:0.003043 CR:1.0008371728 BCR:1.0008371728
2024_0_56   SR:0.002739 CR:1.0008371728 BCR:1.0008371728
2024_0_57   SR:0.002465 CR:1.0008371728 BCR:1.0008371728
2024_0_58   SR:0.002219 CR:1.0008371728 BCR:1.0008371728
2024_0_59   SR:0.001997 CR:1.0008371728 BCR:1.0008371728
2024_0_60   SR:0.001797 CR:1.0008371728 BCR:1.0008371728
2024_0_61   SR:0.001617 CR:1.0008371728 BCR:1.0008371728
2024_0_62   SR:0.001456 CR:1.0008371728 BCR:1.0008371728
2024_0_63   SR:0.001310 CR:1.0008371728 BCR:1.0008371728
2024_0_64   SR:0.001179 CR:1.0008371728 BCR:1.0008371728
2024_0_65   SR:0.001061 CR:1.0008371728 BCR:1.0008371728
2024_0_66   SR:0.000955 CR:1.0008371728 BCR:1.0008371728
2024_0_67   SR:0.000860 CR:1.0008371728 BCR:1.0008371728
2024_0_68   SR:0.000774 CR:1.0008371728 BCR:1.0008371728
2024_0_69   SR:0.000696 CR:1.0008371728 BCR:1.0008371728
2024_0_70   SR:0.000627 CR:1.0008371728 BCR:1.0008371728
2024_0_71   SR:0.000564 CR:1.0008371728 BCR:1.0008371728
2024_0_72   SR:0.000508 CR:1.0008371728 BCR:1.0008371728
2024_0_73   SR:0.000457 CR:1.0008371728 BCR:1.0008371728
2024_0_74   SR:0.000411 CR:1.0008371728 BCR:1.0008371728
2024_0_75   SR:0.000370 CR:1.0008371728 BCR:1.0008371728
2024_0_76   SR:0.000333 CR:1.0008371728 BCR:1.0008371728
2024_0_77   SR:0.000300 CR:1.0008371728 BCR:1.0008371728
2024_0_78   SR:0.000270 CR:1.0008371728 BCR:1.0008371728
2024_0_79   SR:0.000243 CR:1.0008371728 BCR:1.0008371728
2024_0_80   SR:0.000218 CR:1.0008371728 BCR:1.0008371728
2024_0_81   SR:0.000197 CR:1.0008371728 BCR:1.0008371728
2024_0_82   SR:0.000177 CR:1.0008371728 BCR:1.0008371728
2024_0_83   SR:0.000159 CR:1.0008371728 BCR:1.0008371728
2024_0_84   SR:0.000143 CR:1.0008371728 BCR:1.0008371728
2024_0_85   SR:0.000129 CR:1.0008371728 BCR:1.0008371728
2024_0_86   SR:0.000116 CR:1.0008371728 BCR:1.0008371728
2024_0_87   SR:0.000104 CR:1.0008371728 BCR:1.0008371728
2024_0_88   SR:0.000094 CR:1.0008371728 BCR:1.0008371728
2024_0_89   SR:0.000085 CR:1.0008371728 BCR:1.0008371728
2024_0_90   SR:0.000076 CR:1.0008371728 BCR:1.0008371728
2024_0_91   SR:0.000069 CR:1.0008371728 BCR:1.0008371728
2024_0_92   SR:0.000062 CR:1.0008371728 BCR:1.0008371728
2024_0_93   SR:0.000056 CR:1.0008371728 BCR:1.0008371728
2024_0_94   SR:0.000050 CR:1.0008371728 BCR:1.0008371728
2024_0_95   SR:0.000045 CR:1.0008371728 BCR:1.0008371728
2024_0_96   SR:0.000040 CR:1.0008371728 BCR:1.0008371728
2024_0_97   SR:0.000036 CR:1.0008371728 BCR:1.0008371728
2024_0_98   SR:0.000033 CR:1.0008371728 BCR:1.0008371728
2024_0_99   SR:0.000030 CR:1.0008371728 BCR:1.0008371728
2024_0_100  SR:0.000027 CR:1.0008371728 BCR:1.0008371728
2024_0_101  SR:0.000024 CR:1.0008371728 BCR:1.0008371728
2024_0_102  SR:0.000022 CR:1.0008371728 BCR:1.0008371728
2024_0_103  SR:0.000019 CR:1.0008371728 BCR:1.0008371728
2024_0_104  SR:0.000017 CR:1.0008371728 BCR:1.0008371728
2024_0_105  SR:0.000016 CR:1.0008371728 BCR:1.0008371728
2024_0_106  SR:0.000014 CR:1.0008371728 BCR:1.0008371728
2024_0_107  SR:0.000013 CR:1.0008371728 BCR:1.0008371728
2024_0_108  SR:0.000011 CR:1.0008371728 BCR:1.0008371728
2024_0_109  SR:0.000010 CR:1.0008371728 BCR:1.0008371728
2024_0_110  SR:0.000009 CR:1.0008371728 BCR:1.0008371728
PRODUCER FINAL COMPLIANCE DELTA 0.000837
Target GHG Offset Mg -103584, Actual GHG Offset Mg -116666
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269204
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.730796
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.025152 (DELTA:0.025152)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269204 / 0.244052 (DELTA:0.025152)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.050391 (DELTA:0.050391)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730796 / 0.680405 (DELTA:0.050391)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68410 / $68410 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61263 / $61263 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84195 / $84195 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71329 / $71329 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68410 / $68410 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61263 / $61263 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84195 / $84195 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71329 / $71329 R:1.000000

cross subsidized price / cost ALT BEV                                 $152606 / $152606 R:1.000000
cross subsidized price / cost ALT ICE                                 $68619 / $68619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61264 / $61264 R:1.000000
cross subsidized price / cost ALT pickup                              $71330 / $71330 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69447 / $69447 R:1.000000

2024_0_0  SCORE:0.013800, CE:0.050391, 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 General Motors
2025_0_0    SR:1.000000 CR:1.0057213306 BCR:1.0057213306
2025_0_1    SR:0.900000 CR:1.0057213306 BCR:1.0057213306
2025_0_2    SR:0.810000 CR:1.0057213306 BCR:1.0057213306
2025_0_3    SR:0.729000 CR:1.0057213306 BCR:1.0057213306
2025_0_4    SR:0.656100 CR:1.0057213306 BCR:1.0057213306
2025_0_5    SR:0.590490 CR:1.0057213306 BCR:1.0057213306
2025_0_6    SR:0.531441 CR:1.0057213306 BCR:1.0057213306
2025_0_7    SR:0.478297 CR:1.0057213306 BCR:1.0057213306
2025_0_8    SR:0.430467 CR:1.0057213306 BCR:1.0057213306
2025_0_9    SR:0.387420 CR:1.0057213306 BCR:1.0057213306
2025_0_10   SR:0.348678 CR:1.0057213306 BCR:1.0057213306
2025_0_11   SR:0.313811 CR:1.0057213306 BCR:1.0057213306
2025_0_12   SR:0.282430 CR:1.0057213306 BCR:1.0057213306
2025_0_13   SR:0.254187 CR:1.0057213306 BCR:1.0057213306
2025_0_14   SR:0.228768 CR:1.0057213306 BCR:1.0057213306
2025_0_15   SR:0.205891 CR:1.0057213306 BCR:1.0057213306
2025_0_16   SR:0.185302 CR:1.0057213306 BCR:1.0057213306
2025_0_17   SR:0.166772 CR:1.0057213306 BCR:1.0057213306
2025_0_18   SR:0.150095 CR:1.0039690733 BCR:1.0039690733
2025_0_19   SR:0.135085 CR:1.0039690733 BCR:1.0039690733
2025_0_20   SR:0.121577 CR:1.0039690733 BCR:1.0039690733
2025_0_21   SR:0.109419 CR:1.0039690733 BCR:1.0039690733
2025_0_22   SR:0.098477 CR:1.0039690733 BCR:1.0039690733
2025_0_23   SR:0.088629 CR:1.0039387941 BCR:1.0039387941
2025_0_24   SR:0.079766 CR:1.0039387941 BCR:1.0039387941
2025_0_25   SR:0.071790 CR:1.0039099455 BCR:1.0039099455
2025_0_26   SR:0.064611 CR:1.0039099455 BCR:1.0039099455
2025_0_27   SR:0.058150 CR:1.0039099455 BCR:1.0039099455
2025_0_28   SR:0.052335 CR:1.0039099455 BCR:1.0039099455
2025_0_29   SR:0.047101 CR:1.0039099455 BCR:1.0039099455
2025_0_30   SR:0.042391 CR:1.0039099455 BCR:1.0039099455
2025_0_31   SR:0.038152 CR:1.0039099455 BCR:1.0039099455
2025_0_32   SR:0.034337 CR:1.0039099455 BCR:1.0039099455
2025_0_33   SR:0.030903 CR:1.0039099455 BCR:1.0039099455
2025_0_34   SR:0.027813 CR:1.0039099455 BCR:1.0039099455
2025_0_35   SR:0.025032 CR:1.0039099455 BCR:1.0039099455
2025_0_36   SR:0.022528 CR:1.0039099455 BCR:1.0039099455
2025_0_37   SR:0.020276 CR:1.0039099455 BCR:1.0039099455
2025_0_38   SR:0.018248 CR:1.0034848452 BCR:1.0034848452
2025_0_39   SR:0.016423 CR:1.0034848452 BCR:1.0034848452
2025_0_40   SR:0.014781 CR:1.0034848452 BCR:1.0034848452
2025_0_41   SR:0.013303 CR:1.0034848452 BCR:1.0034848452
2025_0_42   SR:0.011973 CR:1.0034848452 BCR:1.0034848452
2025_0_43   SR:0.010775 CR:1.0034848452 BCR:1.0034848452
2025_0_44   SR:0.009698 CR:1.0034848452 BCR:1.0034848452
2025_0_45   SR:0.008728 CR:1.0034848452 BCR:1.0034848452
2025_0_46   SR:0.007855 CR:1.0034848452 BCR:1.0034848452
2025_0_47   SR:0.007070 CR:1.0034848452 BCR:1.0034848452
2025_0_48   SR:0.006363 CR:1.0034848452 BCR:1.0034848452
2025_0_49   SR:0.005726 CR:1.0034848452 BCR:1.0034848452
2025_0_50   SR:0.005154 CR:1.0034848452 BCR:1.0034848452
2025_0_51   SR:0.004638 CR:1.0034848452 BCR:1.0034848452
2025_0_52   SR:0.004175 CR:1.0034848452 BCR:1.0034848452
2025_0_53   SR:0.003757 CR:1.0034848452 BCR:1.0034848452
2025_0_54   SR:0.003381 CR:1.0034848452 BCR:1.0034848452
2025_0_55   SR:0.003043 CR:1.0034848452 BCR:1.0034848452
2025_0_56   SR:0.002739 CR:1.0034848452 BCR:1.0034848452
2025_0_57   SR:0.002465 CR:1.0034848452 BCR:1.0034848452
2025_0_58   SR:0.002219 CR:1.0034848452 BCR:1.0034848452
2025_0_59   SR:0.001997 CR:1.0034848452 BCR:1.0034848452
2025_0_60   SR:0.001797 CR:1.0034848452 BCR:1.0034848452
2025_0_61   SR:0.001617 CR:1.0034471750 BCR:1.0034471750
2025_0_62   SR:0.001456 CR:1.0034471750 BCR:1.0034471750
2025_0_63   SR:0.001310 CR:1.0034471750 BCR:1.0034471750
2025_0_64   SR:0.001179 CR:1.0034471750 BCR:1.0034471750
2025_0_65   SR:0.001061 CR:1.0034471750 BCR:1.0034471750
2025_0_66   SR:0.000955 CR:1.0034471750 BCR:1.0034471750
2025_0_67   SR:0.000860 CR:1.0034471750 BCR:1.0034471750
2025_0_68   SR:0.000774 CR:1.0034471750 BCR:1.0034471750
2025_0_69   SR:0.000696 CR:1.0034471750 BCR:1.0034471750
2025_0_70   SR:0.000627 CR:1.0034471750 BCR:1.0034471750
2025_0_71   SR:0.000564 CR:1.0034471750 BCR:1.0034471750
2025_0_72   SR:0.000508 CR:1.0034471750 BCR:1.0034471750
2025_0_73   SR:0.000457 CR:1.0034471750 BCR:1.0034471750
2025_0_74   SR:0.000411 CR:1.0034471750 BCR:1.0034471750
2025_0_75   SR:0.000370 CR:1.0034471750 BCR:1.0034471750
2025_0_76   SR:0.000333 CR:1.0034471750 BCR:1.0034471750
2025_0_77   SR:0.000300 CR:1.0034471750 BCR:1.0034471750
2025_0_78   SR:0.000270 CR:1.0034471750 BCR:1.0034471750
2025_0_79   SR:0.000243 CR:1.0034471750 BCR:1.0034471750
2025_0_80   SR:0.000218 CR:1.0034471750 BCR:1.0034471750
2025_0_81   SR:0.000197 CR:1.0034471750 BCR:1.0034471750
2025_0_82   SR:0.000177 CR:1.0034471750 BCR:1.0034471750
2025_0_83   SR:0.000159 CR:1.0034471750 BCR:1.0034471750
2025_0_84   SR:0.000143 CR:1.0034438372 BCR:1.0034438372
2025_0_85   SR:0.000129 CR:1.0034438372 BCR:1.0034438372
2025_0_86   SR:0.000116 CR:1.0034438372 BCR:1.0034438372
2025_0_87   SR:0.000104 CR:1.0034438372 BCR:1.0034438372
2025_0_88   SR:0.000094 CR:1.0034438372 BCR:1.0034438372
2025_0_89   SR:0.000085 CR:1.0034438372 BCR:1.0034438372
2025_0_90   SR:0.000076 CR:1.0034438372 BCR:1.0034438372
2025_0_91   SR:0.000069 CR:1.0034438372 BCR:1.0034438372
2025_0_92   SR:0.000062 CR:1.0034438372 BCR:1.0034438372
2025_0_93   SR:0.000056 CR:1.0034438372 BCR:1.0034438372
2025_0_94   SR:0.000050 CR:1.0034438372 BCR:1.0034438372
2025_0_95   SR:0.000045 CR:1.0034438372 BCR:1.0034438372
2025_0_96   SR:0.000040 CR:1.0034438372 BCR:1.0034438372
2025_0_97   SR:0.000036 CR:1.0034438372 BCR:1.0034438372
2025_0_98   SR:0.000033 CR:1.0034438372 BCR:1.0034438372
2025_0_99   SR:0.000030 CR:1.0034438372 BCR:1.0034438372
2025_0_100  SR:0.000027 CR:1.0034438372 BCR:1.0034438372
2025_0_101  SR:0.000024 CR:1.0034438372 BCR:1.0034438372
2025_0_102  SR:0.000022 CR:1.0034438372 BCR:1.0034438372
2025_0_103  SR:0.000019 CR:1.0034438372 BCR:1.0034438372
2025_0_104  SR:0.000017 CR:1.0034438372 BCR:1.0034438372
2025_0_105  SR:0.000016 CR:1.0034438372 BCR:1.0034438372
2025_0_106  SR:0.000014 CR:1.0034438372 BCR:1.0034438372
2025_0_107  SR:0.000013 CR:1.0034438372 BCR:1.0034438372
2025_0_108  SR:0.000011 CR:1.0034438372 BCR:1.0034438372
2025_0_109  SR:0.000010 CR:1.0034435987 BCR:1.0034435987
2025_0_110  SR:0.000009 CR:1.0034435987 BCR:1.0034435987
PRODUCER FINAL COMPLIANCE DELTA 0.003444
Target GHG Offset Mg -261750, Actual GHG Offset Mg -314365
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013397
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.255733
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.730870
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.013397 / 0.030974 (DELTA:0.017577)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.255733 / 0.238156 (DELTA:0.017577)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.062582 (DELTA:0.062582)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730870 / 0.668288 (DELTA:0.062582)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67934 / $67934 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61184 / $61184 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83636 / $83636 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71222 / $71222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67934 / $67934 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61184 / $61184 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83636 / $83636 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71222 / $71222 R:1.000000

cross subsidized price / cost ALT BEV                                 $67959 / $67959 R:1.000000
cross subsidized price / cost ALT ICE                                 $68620 / $68620 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61520 / $61520 R:1.000000
cross subsidized price / cost ALT pickup                              $71222 / $71222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69506 / $69506 R:1.000000

2025_0_0  SCORE:0.017139, CE:0.062582, 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 General Motors
2026_0_0    SR:1.000000 CR:1.0078328848 BCR:1.0078328848
2026_0_1    SR:0.900000 CR:1.0078328848 BCR:1.0078328848
2026_0_2    SR:0.810000 CR:1.0078328848 BCR:1.0078328848
2026_0_3    SR:0.729000 CR:1.0078328848 BCR:1.0078328848
2026_0_4    SR:0.656100 CR:1.0078328848 BCR:1.0078328848
2026_0_5    SR:0.590490 CR:1.0078328848 BCR:1.0078328848
2026_0_6    SR:0.531441 CR:1.0078328848 BCR:1.0078328848
2026_0_7    SR:0.478297 CR:1.0078328848 BCR:1.0078328848
2026_0_8    SR:0.430467 CR:1.0078328848 BCR:1.0078328848
2026_0_9    SR:0.387420 CR:1.0078328848 BCR:1.0078328848
2026_0_10   SR:0.348678 CR:1.0078328848 BCR:1.0078328848
2026_0_11   SR:0.313811 CR:1.0078328848 BCR:1.0078328848
2026_0_12   SR:0.282430 CR:1.0078328848 BCR:1.0078328848
2026_0_13   SR:0.254187 CR:1.0078328848 BCR:1.0078328848
2026_0_14   SR:0.228768 CR:1.0078328848 BCR:1.0078328848
2026_0_15   SR:0.205891 CR:1.0078328848 BCR:1.0078328848
2026_0_16   SR:0.185302 CR:1.0078328848 BCR:1.0078328848
2026_0_17   SR:0.166772 CR:1.0078328848 BCR:1.0078328848
2026_0_18   SR:0.150095 CR:1.0078328848 BCR:1.0078328848
2026_0_19   SR:0.135085 CR:1.0064322948 BCR:1.0064322948
2026_0_20   SR:0.121577 CR:1.0064322948 BCR:1.0064322948
2026_0_21   SR:0.109419 CR:1.0064322948 BCR:1.0064322948
2026_0_22   SR:0.098477 CR:1.0064322948 BCR:1.0064322948
2026_0_23   SR:0.088629 CR:1.0064322948 BCR:1.0064322948
2026_0_24   SR:0.079766 CR:1.0064322948 BCR:1.0064322948
2026_0_25   SR:0.071790 CR:1.0064322948 BCR:1.0064322948
2026_0_26   SR:0.064611 CR:1.0064322948 BCR:1.0064322948
2026_0_27   SR:0.058150 CR:1.0064322948 BCR:1.0064322948
2026_0_28   SR:0.052335 CR:1.0064322948 BCR:1.0064322948
2026_0_29   SR:0.047101 CR:1.0064322948 BCR:1.0064322948
2026_0_30   SR:0.042391 CR:1.0064322948 BCR:1.0064322948
2026_0_31   SR:0.038152 CR:1.0064322948 BCR:1.0064322948
2026_0_32   SR:0.034337 CR:1.0064322948 BCR:1.0064322948
2026_0_33   SR:0.030903 CR:1.0064322948 BCR:1.0064322948
2026_0_34   SR:0.027813 CR:1.0064322948 BCR:1.0064322948
2026_0_35   SR:0.025032 CR:1.0064322948 BCR:1.0064322948
2026_0_36   SR:0.022528 CR:1.0064322948 BCR:1.0064322948
2026_0_37   SR:0.020276 CR:1.0064322948 BCR:1.0064322948
2026_0_38   SR:0.018248 CR:1.0064322948 BCR:1.0064322948
2026_0_39   SR:0.016423 CR:1.0064322948 BCR:1.0064322948
2026_0_40   SR:0.014781 CR:1.0064322948 BCR:1.0064322948
2026_0_41   SR:0.013303 CR:1.0064322948 BCR:1.0064322948
2026_0_42   SR:0.011973 CR:1.0064322948 BCR:1.0064322948
2026_0_43   SR:0.010775 CR:1.0064322948 BCR:1.0064322948
2026_0_44   SR:0.009698 CR:1.0061995983 BCR:1.0061995983
2026_0_45   SR:0.008728 CR:1.0061995983 BCR:1.0061995983
2026_0_46   SR:0.007855 CR:1.0061995983 BCR:1.0061995983
2026_0_47   SR:0.007070 CR:1.0061995983 BCR:1.0061995983
2026_0_48   SR:0.006363 CR:1.0061995983 BCR:1.0061995983
2026_0_49   SR:0.005726 CR:1.0061995983 BCR:1.0061995983
2026_0_50   SR:0.005154 CR:1.0061995983 BCR:1.0061995983
2026_0_51   SR:0.004638 CR:1.0061995983 BCR:1.0061995983
2026_0_52   SR:0.004175 CR:1.0061995983 BCR:1.0061995983
2026_0_53   SR:0.003757 CR:1.0061995983 BCR:1.0061995983
2026_0_54   SR:0.003381 CR:1.0061995983 BCR:1.0061995983
2026_0_55   SR:0.003043 CR:1.0061995983 BCR:1.0061995983
2026_0_56   SR:0.002739 CR:1.0061995983 BCR:1.0061995983
2026_0_57   SR:0.002465 CR:1.0061995983 BCR:1.0061995983
2026_0_58   SR:0.002219 CR:1.0061995983 BCR:1.0061995983
2026_0_59   SR:0.001997 CR:1.0061995983 BCR:1.0061995983
2026_0_60   SR:0.001797 CR:1.0061995983 BCR:1.0061995983
2026_0_61   SR:0.001617 CR:1.0061995983 BCR:1.0061995983
2026_0_62   SR:0.001456 CR:1.0061995983 BCR:1.0061995983
2026_0_63   SR:0.001310 CR:1.0061995983 BCR:1.0061995983
2026_0_64   SR:0.001179 CR:1.0061995983 BCR:1.0061995983
2026_0_65   SR:0.001061 CR:1.0061995983 BCR:1.0061995983
2026_0_66   SR:0.000955 CR:1.0061995983 BCR:1.0061995983
2026_0_67   SR:0.000860 CR:1.0061995983 BCR:1.0061995983
2026_0_68   SR:0.000774 CR:1.0061995983 BCR:1.0061995983
2026_0_69   SR:0.000696 CR:1.0061995983 BCR:1.0061995983
2026_0_70   SR:0.000627 CR:1.0061995983 BCR:1.0061995983
2026_0_71   SR:0.000564 CR:1.0061995983 BCR:1.0061995983
2026_0_72   SR:0.000508 CR:1.0061995983 BCR:1.0061995983
2026_0_73   SR:0.000457 CR:1.0061995983 BCR:1.0061995983
2026_0_74   SR:0.000411 CR:1.0061897039 BCR:1.0061897039
2026_0_75   SR:0.000370 CR:1.0061897039 BCR:1.0061897039
2026_0_76   SR:0.000333 CR:1.0061897039 BCR:1.0061897039
2026_0_77   SR:0.000300 CR:1.0061897039 BCR:1.0061897039
2026_0_78   SR:0.000270 CR:1.0061897039 BCR:1.0061897039
2026_0_79   SR:0.000243 CR:1.0061897039 BCR:1.0061897039
2026_0_80   SR:0.000218 CR:1.0061897039 BCR:1.0061897039
2026_0_81   SR:0.000197 CR:1.0061897039 BCR:1.0061897039
2026_0_82   SR:0.000177 CR:1.0061897039 BCR:1.0061897039
2026_0_83   SR:0.000159 CR:1.0061897039 BCR:1.0061897039
2026_0_84   SR:0.000143 CR:1.0061897039 BCR:1.0061897039
2026_0_85   SR:0.000129 CR:1.0061897039 BCR:1.0061897039
2026_0_86   SR:0.000116 CR:1.0061897039 BCR:1.0061897039
2026_0_87   SR:0.000104 CR:1.0061897039 BCR:1.0061897039
2026_0_88   SR:0.000094 CR:1.0061897039 BCR:1.0061897039
2026_0_89   SR:0.000085 CR:1.0061897039 BCR:1.0061897039
2026_0_90   SR:0.000076 CR:1.0061897039 BCR:1.0061897039
2026_0_91   SR:0.000069 CR:1.0061897039 BCR:1.0061897039
2026_0_92   SR:0.000062 CR:1.0061897039 BCR:1.0061897039
2026_0_93   SR:0.000056 CR:1.0061897039 BCR:1.0061897039
2026_0_94   SR:0.000050 CR:1.0061897039 BCR:1.0061897039
2026_0_95   SR:0.000045 CR:1.0061897039 BCR:1.0061897039
2026_0_96   SR:0.000040 CR:1.0061897039 BCR:1.0061897039
2026_0_97   SR:0.000036 CR:1.0061897039 BCR:1.0061897039
2026_0_98   SR:0.000033 CR:1.0061897039 BCR:1.0061897039
2026_0_99   SR:0.000030 CR:1.0061897039 BCR:1.0061897039
2026_0_100  SR:0.000027 CR:1.0061897039 BCR:1.0061897039
2026_0_101  SR:0.000024 CR:1.0061897039 BCR:1.0061897039
2026_0_102  SR:0.000022 CR:1.0061897039 BCR:1.0061897039
2026_0_103  SR:0.000019 CR:1.0061897039 BCR:1.0061897039
2026_0_104  SR:0.000017 CR:1.0061897039 BCR:1.0061897039
2026_0_105  SR:0.000016 CR:1.0061897039 BCR:1.0061897039
2026_0_106  SR:0.000014 CR:1.0061897039 BCR:1.0061897039
2026_0_107  SR:0.000013 CR:1.0061897039 BCR:1.0061897039
2026_0_108  SR:0.000011 CR:1.0061897039 BCR:1.0061897039
2026_0_109  SR:0.000010 CR:1.0061897039 BCR:1.0061897039
2026_0_110  SR:0.000009 CR:1.0061897039 BCR:1.0061897039
PRODUCER FINAL COMPLIANCE DELTA 0.006190
Target GHG Offset Mg -420409, Actual GHG Offset Mg -512682
Target Compliance Ratio 1.006, Actual Compliance Ratio 1.006
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.028702
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.240143
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.731156
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.028702 / 0.035849 (DELTA:0.007147)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.240143 / 0.232996 (DELTA:0.007147)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.071682 (DELTA:0.071682)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731156 / 0.659474 (DELTA:0.071682)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68023 / $68023 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61108 / $61108 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84053 / $84053 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71117 / $71117 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68023 / $68023 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61108 / $61108 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84053 / $84053 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71117 / $71117 R:1.000000

cross subsidized price / cost ALT BEV                                 $68035 / $68035 R:1.000000
cross subsidized price / cost ALT ICE                                 $68642 / $68642 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61846 / $61846 R:1.000000
cross subsidized price / cost ALT pickup                              $71117 / $71117 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69601 / $69601 R:1.000000

2026_0_0  SCORE:0.019631, CE:0.071682, 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 General Motors
2027_0_0    SR:1.000000 CR:1.0087623596 BCR:1.0087623596
2027_0_1    SR:0.900000 CR:1.0087623596 BCR:1.0087623596
2027_0_2    SR:0.810000 CR:1.0087623596 BCR:1.0087623596
2027_0_3    SR:0.729000 CR:1.0087623596 BCR:1.0087623596
2027_0_4    SR:0.656100 CR:1.0087623596 BCR:1.0087623596
2027_0_5    SR:0.590490 CR:1.0087623596 BCR:1.0087623596
2027_0_6    SR:0.531441 CR:1.0087623596 BCR:1.0087623596
2027_0_7    SR:0.478297 CR:1.0087623596 BCR:1.0087623596
2027_0_8    SR:0.430467 CR:1.0087623596 BCR:1.0087623596
2027_0_9    SR:0.387420 CR:1.0087623596 BCR:1.0087623596
2027_0_10   SR:0.348678 CR:1.0087623596 BCR:1.0087623596
2027_0_11   SR:0.313811 CR:1.0087623596 BCR:1.0087623596
2027_0_12   SR:0.282430 CR:1.0087623596 BCR:1.0087623596
2027_0_13   SR:0.254187 CR:1.0087623596 BCR:1.0087623596
2027_0_14   SR:0.228768 CR:1.0087623596 BCR:1.0087623596
2027_0_15   SR:0.205891 CR:1.0087623596 BCR:1.0087623596
2027_0_16   SR:0.185302 CR:1.0087623596 BCR:1.0087623596
2027_0_17   SR:0.166772 CR:1.0087623596 BCR:1.0087623596
2027_0_18   SR:0.150095 CR:1.0087623596 BCR:1.0087623596
2027_0_19   SR:0.135085 CR:1.0087623596 BCR:1.0087623596
2027_0_20   SR:0.121577 CR:1.0087623596 BCR:1.0087623596
2027_0_21   SR:0.109419 CR:1.0087623596 BCR:1.0087623596
2027_0_22   SR:0.098477 CR:1.0087623596 BCR:1.0087623596
2027_0_23   SR:0.088629 CR:1.0087623596 BCR:1.0087623596
2027_0_24   SR:0.079766 CR:1.0087623596 BCR:1.0087623596
2027_0_25   SR:0.071790 CR:1.0087623596 BCR:1.0087623596
2027_0_26   SR:0.064611 CR:1.0087623596 BCR:1.0087623596
2027_0_27   SR:0.058150 CR:1.0073223114 BCR:1.0073223114
2027_0_28   SR:0.052335 CR:1.0073223114 BCR:1.0073223114
2027_0_29   SR:0.047101 CR:1.0073223114 BCR:1.0073223114
2027_0_30   SR:0.042391 CR:1.0073223114 BCR:1.0073223114
2027_0_31   SR:0.038152 CR:1.0073223114 BCR:1.0073223114
2027_0_32   SR:0.034337 CR:1.0073223114 BCR:1.0073223114
2027_0_33   SR:0.030903 CR:1.0073223114 BCR:1.0073223114
2027_0_34   SR:0.027813 CR:1.0073223114 BCR:1.0073223114
2027_0_35   SR:0.025032 CR:1.0073223114 BCR:1.0073223114
2027_0_36   SR:0.022528 CR:1.0073223114 BCR:1.0073223114
2027_0_37   SR:0.020276 CR:1.0073223114 BCR:1.0073223114
2027_0_38   SR:0.018248 CR:1.0073223114 BCR:1.0073223114
2027_0_39   SR:0.016423 CR:1.0073223114 BCR:1.0073223114
2027_0_40   SR:0.014781 CR:1.0073223114 BCR:1.0073223114
2027_0_41   SR:0.013303 CR:1.0073223114 BCR:1.0073223114
2027_0_42   SR:0.011973 CR:1.0073223114 BCR:1.0073223114
2027_0_43   SR:0.010775 CR:1.0073223114 BCR:1.0073223114
2027_0_44   SR:0.009698 CR:1.0073223114 BCR:1.0073223114
2027_0_45   SR:0.008728 CR:1.0073223114 BCR:1.0073223114
2027_0_46   SR:0.007855 CR:1.0073223114 BCR:1.0073223114
2027_0_47   SR:0.007070 CR:1.0073223114 BCR:1.0073223114
2027_0_48   SR:0.006363 CR:1.0073223114 BCR:1.0073223114
2027_0_49   SR:0.005726 CR:1.0073223114 BCR:1.0073223114
2027_0_50   SR:0.005154 CR:1.0073223114 BCR:1.0073223114
2027_0_51   SR:0.004638 CR:1.0073223114 BCR:1.0073223114
2027_0_52   SR:0.004175 CR:1.0073223114 BCR:1.0073223114
2027_0_53   SR:0.003757 CR:1.0073223114 BCR:1.0073223114
2027_0_54   SR:0.003381 CR:1.0073223114 BCR:1.0073223114
2027_0_55   SR:0.003043 CR:1.0073223114 BCR:1.0073223114
2027_0_56   SR:0.002739 CR:1.0073223114 BCR:1.0073223114
2027_0_57   SR:0.002465 CR:1.0073223114 BCR:1.0073223114
2027_0_58   SR:0.002219 CR:1.0073223114 BCR:1.0073223114
2027_0_59   SR:0.001997 CR:1.0073223114 BCR:1.0073223114
2027_0_60   SR:0.001797 CR:1.0073223114 BCR:1.0073223114
2027_0_61   SR:0.001617 CR:1.0073223114 BCR:1.0073223114
2027_0_62   SR:0.001456 CR:1.0073223114 BCR:1.0073223114
2027_0_63   SR:0.001310 CR:1.0073223114 BCR:1.0073223114
2027_0_64   SR:0.001179 CR:1.0073223114 BCR:1.0073223114
2027_0_65   SR:0.001061 CR:1.0072959661 BCR:1.0072959661
2027_0_66   SR:0.000955 CR:1.0072959661 BCR:1.0072959661
2027_0_67   SR:0.000860 CR:1.0072959661 BCR:1.0072959661
2027_0_68   SR:0.000774 CR:1.0072959661 BCR:1.0072959661
2027_0_69   SR:0.000696 CR:1.0072959661 BCR:1.0072959661
2027_0_70   SR:0.000627 CR:1.0072959661 BCR:1.0072959661
2027_0_71   SR:0.000564 CR:1.0072959661 BCR:1.0072959661
2027_0_72   SR:0.000508 CR:1.0072959661 BCR:1.0072959661
2027_0_73   SR:0.000457 CR:1.0072959661 BCR:1.0072959661
2027_0_74   SR:0.000411 CR:1.0072959661 BCR:1.0072959661
2027_0_75   SR:0.000370 CR:1.0072959661 BCR:1.0072959661
2027_0_76   SR:0.000333 CR:1.0072959661 BCR:1.0072959661
2027_0_77   SR:0.000300 CR:1.0072959661 BCR:1.0072959661
2027_0_78   SR:0.000270 CR:1.0072959661 BCR:1.0072959661
2027_0_79   SR:0.000243 CR:1.0072959661 BCR:1.0072959661
2027_0_80   SR:0.000218 CR:1.0072959661 BCR:1.0072959661
2027_0_81   SR:0.000197 CR:1.0072959661 BCR:1.0072959661
2027_0_82   SR:0.000177 CR:1.0072959661 BCR:1.0072959661
2027_0_83   SR:0.000159 CR:1.0072959661 BCR:1.0072959661
2027_0_84   SR:0.000143 CR:1.0072959661 BCR:1.0072959661
2027_0_85   SR:0.000129 CR:1.0072959661 BCR:1.0072959661
2027_0_86   SR:0.000116 CR:1.0072959661 BCR:1.0072959661
2027_0_87   SR:0.000104 CR:1.0072959661 BCR:1.0072959661
2027_0_88   SR:0.000094 CR:1.0072959661 BCR:1.0072959661
2027_0_89   SR:0.000085 CR:1.0072959661 BCR:1.0072959661
2027_0_90   SR:0.000076 CR:1.0072959661 BCR:1.0072959661
2027_0_91   SR:0.000069 CR:1.0072959661 BCR:1.0072959661
2027_0_92   SR:0.000062 CR:1.0072959661 BCR:1.0072959661
2027_0_93   SR:0.000056 CR:1.0072959661 BCR:1.0072959661
2027_0_94   SR:0.000050 CR:1.0072959661 BCR:1.0072959661
2027_0_95   SR:0.000045 CR:1.0072959661 BCR:1.0072959661
2027_0_96   SR:0.000040 CR:1.0072959661 BCR:1.0072959661
2027_0_97   SR:0.000036 CR:1.0072952509 BCR:1.0072952509
2027_0_98   SR:0.000033 CR:1.0072952509 BCR:1.0072952509
2027_0_99   SR:0.000030 CR:1.0072952509 BCR:1.0072952509
2027_0_100  SR:0.000027 CR:1.0072952509 BCR:1.0072952509
2027_0_101  SR:0.000024 CR:1.0072952509 BCR:1.0072952509
2027_0_102  SR:0.000022 CR:1.0072952509 BCR:1.0072952509
2027_0_103  SR:0.000019 CR:1.0072952509 BCR:1.0072952509
2027_0_104  SR:0.000017 CR:1.0072952509 BCR:1.0072952509
2027_0_105  SR:0.000016 CR:1.0072952509 BCR:1.0072952509
2027_0_106  SR:0.000014 CR:1.0072952509 BCR:1.0072952509
2027_0_107  SR:0.000013 CR:1.0072952509 BCR:1.0072952509
2027_0_108  SR:0.000011 CR:1.0072952509 BCR:1.0072952509
2027_0_109  SR:0.000010 CR:1.0072952509 BCR:1.0072952509
2027_0_110  SR:0.000009 CR:1.0072952509 BCR:1.0072952509
PRODUCER FINAL COMPLIANCE DELTA 0.007295
Target GHG Offset Mg -478965, Actual GHG Offset Mg -585806
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051259
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.218555
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.730185
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.051259 / 0.048158 (DELTA:0.003101)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.218555 / 0.221657 (DELTA:0.003101)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.104315 (DELTA:0.104315)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730185 / 0.625870 (DELTA:0.104315)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66327 / $66327 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61033 / $61033 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81099 / $81099 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71014 / $71014 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66327 / $66327 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61033 / $61033 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81099 / $81099 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71014 / $71014 R:1.000000

cross subsidized price / cost ALT BEV                                 $66334 / $66334 R:1.000000
cross subsidized price / cost ALT ICE                                 $68714 / $68714 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62039 / $62039 R:1.000000
cross subsidized price / cost ALT pickup                              $71014 / $71014 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69628 / $69628 R:1.000000

2027_0_0  SCORE:0.028568, CE:0.104315, 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 General Motors
2028_0_0    SR:1.000000 CR:1.0109839439 BCR:1.0109839439
2028_0_1    SR:0.900000 CR:1.0109839439 BCR:1.0109839439
2028_0_2    SR:0.810000 CR:1.0109839439 BCR:1.0109839439
2028_0_3    SR:0.729000 CR:1.0109839439 BCR:1.0109839439
2028_0_4    SR:0.656100 CR:1.0109839439 BCR:1.0109839439
2028_0_5    SR:0.590490 CR:1.0109839439 BCR:1.0109839439
2028_0_6    SR:0.531441 CR:1.0109839439 BCR:1.0109839439
2028_0_7    SR:0.478297 CR:1.0109839439 BCR:1.0109839439
2028_0_8    SR:0.430467 CR:1.0109839439 BCR:1.0109839439
2028_0_9    SR:0.387420 CR:1.0109839439 BCR:1.0109839439
2028_0_10   SR:0.348678 CR:1.0109839439 BCR:1.0109839439
2028_0_11   SR:0.313811 CR:1.0109839439 BCR:1.0109839439
2028_0_12   SR:0.282430 CR:1.0109839439 BCR:1.0109839439
2028_0_13   SR:0.254187 CR:1.0109839439 BCR:1.0109839439
2028_0_14   SR:0.228768 CR:1.0109839439 BCR:1.0109839439
2028_0_15   SR:0.205891 CR:1.0109839439 BCR:1.0109839439
2028_0_16   SR:0.185302 CR:1.0097742081 BCR:1.0097742081
2028_0_17   SR:0.166772 CR:1.0097742081 BCR:1.0097742081
2028_0_18   SR:0.150095 CR:1.0097742081 BCR:1.0097742081
2028_0_19   SR:0.135085 CR:1.0097742081 BCR:1.0097742081
2028_0_20   SR:0.121577 CR:1.0097742081 BCR:1.0097742081
2028_0_21   SR:0.109419 CR:1.0097742081 BCR:1.0097742081
2028_0_22   SR:0.098477 CR:1.0073447227 BCR:1.0073447227
2028_0_23   SR:0.088629 CR:1.0073447227 BCR:1.0073447227
2028_0_24   SR:0.079766 CR:1.0073447227 BCR:1.0073447227
2028_0_25   SR:0.071790 CR:1.0073447227 BCR:1.0073447227
2028_0_26   SR:0.064611 CR:1.0073447227 BCR:1.0073447227
2028_0_27   SR:0.058150 CR:1.0073447227 BCR:1.0073447227
2028_0_28   SR:0.052335 CR:1.0073447227 BCR:1.0073447227
2028_0_29   SR:0.047101 CR:1.0073447227 BCR:1.0073447227
2028_0_30   SR:0.042391 CR:1.0073447227 BCR:1.0073447227
2028_0_31   SR:0.038152 CR:1.0073447227 BCR:1.0073447227
2028_0_32   SR:0.034337 CR:1.0073447227 BCR:1.0073447227
2028_0_33   SR:0.030903 CR:1.0073447227 BCR:1.0073447227
2028_0_34   SR:0.027813 CR:1.0073447227 BCR:1.0073447227
2028_0_35   SR:0.025032 CR:1.0073447227 BCR:1.0073447227
2028_0_36   SR:0.022528 CR:1.0073447227 BCR:1.0073447227
2028_0_37   SR:0.020276 CR:1.0073447227 BCR:1.0073447227
2028_0_38   SR:0.018248 CR:1.0073447227 BCR:1.0073447227
2028_0_39   SR:0.016423 CR:1.0073447227 BCR:1.0073447227
2028_0_40   SR:0.014781 CR:1.0073447227 BCR:1.0073447227
2028_0_41   SR:0.013303 CR:1.0073447227 BCR:1.0073447227
2028_0_42   SR:0.011973 CR:1.0073447227 BCR:1.0073447227
2028_0_43   SR:0.010775 CR:1.0073447227 BCR:1.0073447227
2028_0_44   SR:0.009698 CR:1.0073447227 BCR:1.0073447227
2028_0_45   SR:0.008728 CR:1.0073447227 BCR:1.0073447227
2028_0_46   SR:0.007855 CR:1.0073447227 BCR:1.0073447227
2028_0_47   SR:0.007070 CR:1.0073447227 BCR:1.0073447227
2028_0_48   SR:0.006363 CR:1.0073447227 BCR:1.0073447227
2028_0_49   SR:0.005726 CR:1.0073447227 BCR:1.0073447227
2028_0_50   SR:0.005154 CR:1.0073447227 BCR:1.0073447227
2028_0_51   SR:0.004638 CR:1.0073447227 BCR:1.0073447227
2028_0_52   SR:0.004175 CR:1.0073447227 BCR:1.0073447227
2028_0_53   SR:0.003757 CR:1.0073447227 BCR:1.0073447227
2028_0_54   SR:0.003381 CR:1.0073447227 BCR:1.0073447227
2028_0_55   SR:0.003043 CR:1.0073447227 BCR:1.0073447227
2028_0_56   SR:0.002739 CR:1.0073447227 BCR:1.0073447227
2028_0_57   SR:0.002465 CR:1.0073447227 BCR:1.0073447227
2028_0_58   SR:0.002219 CR:1.0072900057 BCR:1.0072900057
2028_0_59   SR:0.001997 CR:1.0072900057 BCR:1.0072900057
2028_0_60   SR:0.001797 CR:1.0072900057 BCR:1.0072900057
2028_0_61   SR:0.001617 CR:1.0072900057 BCR:1.0072900057
2028_0_62   SR:0.001456 CR:1.0072900057 BCR:1.0072900057
2028_0_63   SR:0.001310 CR:1.0072900057 BCR:1.0072900057
2028_0_64   SR:0.001179 CR:1.0072900057 BCR:1.0072900057
2028_0_65   SR:0.001061 CR:1.0072900057 BCR:1.0072900057
2028_0_66   SR:0.000955 CR:1.0072900057 BCR:1.0072900057
2028_0_67   SR:0.000860 CR:1.0072900057 BCR:1.0072900057
2028_0_68   SR:0.000774 CR:1.0072900057 BCR:1.0072900057
2028_0_69   SR:0.000696 CR:1.0072900057 BCR:1.0072900057
2028_0_70   SR:0.000627 CR:1.0072900057 BCR:1.0072900057
2028_0_71   SR:0.000564 CR:1.0072900057 BCR:1.0072900057
2028_0_72   SR:0.000508 CR:1.0072900057 BCR:1.0072900057
2028_0_73   SR:0.000457 CR:1.0072900057 BCR:1.0072900057
2028_0_74   SR:0.000411 CR:1.0072900057 BCR:1.0072900057
2028_0_75   SR:0.000370 CR:1.0072900057 BCR:1.0072900057
2028_0_76   SR:0.000333 CR:1.0072900057 BCR:1.0072900057
2028_0_77   SR:0.000300 CR:1.0072900057 BCR:1.0072900057
2028_0_78   SR:0.000270 CR:1.0072900057 BCR:1.0072900057
2028_0_79   SR:0.000243 CR:1.0072900057 BCR:1.0072900057
2028_0_80   SR:0.000218 CR:1.0072900057 BCR:1.0072900057
2028_0_81   SR:0.000197 CR:1.0072900057 BCR:1.0072900057
2028_0_82   SR:0.000177 CR:1.0072855949 BCR:1.0072855949
2028_0_83   SR:0.000159 CR:1.0072855949 BCR:1.0072855949
2028_0_84   SR:0.000143 CR:1.0072855949 BCR:1.0072855949
2028_0_85   SR:0.000129 CR:1.0072855949 BCR:1.0072855949
2028_0_86   SR:0.000116 CR:1.0072855949 BCR:1.0072855949
2028_0_87   SR:0.000104 CR:1.0072855949 BCR:1.0072855949
2028_0_88   SR:0.000094 CR:1.0072855949 BCR:1.0072855949
2028_0_89   SR:0.000085 CR:1.0072855949 BCR:1.0072855949
2028_0_90   SR:0.000076 CR:1.0072855949 BCR:1.0072855949
2028_0_91   SR:0.000069 CR:1.0072855949 BCR:1.0072855949
2028_0_92   SR:0.000062 CR:1.0072855949 BCR:1.0072855949
2028_0_93   SR:0.000056 CR:1.0072855949 BCR:1.0072855949
2028_0_94   SR:0.000050 CR:1.0072855949 BCR:1.0072855949
2028_0_95   SR:0.000045 CR:1.0072855949 BCR:1.0072855949
2028_0_96   SR:0.000040 CR:1.0072855949 BCR:1.0072855949
2028_0_97   SR:0.000036 CR:1.0072855949 BCR:1.0072855949
2028_0_98   SR:0.000033 CR:1.0072855949 BCR:1.0072855949
2028_0_99   SR:0.000030 CR:1.0072855949 BCR:1.0072855949
2028_0_100  SR:0.000027 CR:1.0072855949 BCR:1.0072855949
2028_0_101  SR:0.000024 CR:1.0072855949 BCR:1.0072855949
2028_0_102  SR:0.000022 CR:1.0072855949 BCR:1.0072855949
2028_0_103  SR:0.000019 CR:1.0072855949 BCR:1.0072855949
2028_0_104  SR:0.000017 CR:1.0072855949 BCR:1.0072855949
2028_0_105  SR:0.000016 CR:1.0072855949 BCR:1.0072855949
2028_0_106  SR:0.000014 CR:1.0072855949 BCR:1.0072855949
2028_0_107  SR:0.000013 CR:1.0072855949 BCR:1.0072855949
2028_0_108  SR:0.000011 CR:1.0072852373 BCR:1.0072852373
2028_0_109  SR:0.000010 CR:1.0072852373 BCR:1.0072852373
2028_0_110  SR:0.000009 CR:1.0072852373 BCR:1.0072852373
PRODUCER FINAL COMPLIANCE DELTA 0.007285
Target GHG Offset Mg -480302, Actual GHG Offset Mg -587419
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051213
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217642
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.731146
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               = 0.051213 / 0.060900 (DELTA:0.009688)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217642 / 0.207954 (DELTA:0.009688)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.138880 (DELTA:0.138880)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731146 / 0.592266 (DELTA:0.138880)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65235 / $65235 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60959 / $60959 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79236 / $79236 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70912 / $70912 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65235 / $65235 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60959 / $60959 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79236 / $79236 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70912 / $70912 R:1.000000

cross subsidized price / cost ALT BEV                                 $65242 / $65242 R:1.000000
cross subsidized price / cost ALT ICE                                 $68629 / $68629 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61774 / $61774 R:1.000000
cross subsidized price / cost ALT pickup                              $70913 / $70913 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69653 / $69653 R:1.000000

2028_0_0  SCORE:0.038034, CE:0.138880, 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 General Motors
2029_0_0    SR:1.000000 CR:1.0102949292 BCR:1.0102949292
2029_0_1    SR:0.900000 CR:1.0102949292 BCR:1.0102949292
2029_0_2    SR:0.810000 CR:1.0102949292 BCR:1.0102949292
2029_0_3    SR:0.729000 CR:1.0102949292 BCR:1.0102949292
2029_0_4    SR:0.656100 CR:1.0102949292 BCR:1.0102949292
2029_0_5    SR:0.590490 CR:1.0102949292 BCR:1.0102949292
2029_0_6    SR:0.531441 CR:1.0102949292 BCR:1.0102949292
2029_0_7    SR:0.478297 CR:1.0102949292 BCR:1.0102949292
2029_0_8    SR:0.430467 CR:1.0102949292 BCR:1.0102949292
2029_0_9    SR:0.387420 CR:1.0102949292 BCR:1.0102949292
2029_0_10   SR:0.348678 CR:1.0102949292 BCR:1.0102949292
2029_0_11   SR:0.313811 CR:1.0102949292 BCR:1.0102949292
2029_0_12   SR:0.282430 CR:1.0102949292 BCR:1.0102949292
2029_0_13   SR:0.254187 CR:1.0102949292 BCR:1.0102949292
2029_0_14   SR:0.228768 CR:1.0102949292 BCR:1.0102949292
2029_0_15   SR:0.205891 CR:1.0102949292 BCR:1.0102949292
2029_0_16   SR:0.185302 CR:1.0091156300 BCR:1.0091156300
2029_0_17   SR:0.166772 CR:1.0091156257 BCR:1.0091156257
2029_0_18   SR:0.150095 CR:1.0091156214 BCR:1.0091156214
2029_0_19   SR:0.135085 CR:1.0091156214 BCR:1.0091156214
2029_0_20   SR:0.121577 CR:1.0091156214 BCR:1.0091156214
2029_0_21   SR:0.109419 CR:1.0091156214 BCR:1.0091156214
2029_0_22   SR:0.098477 CR:1.0066913013 BCR:1.0066913013
2029_0_23   SR:0.088629 CR:1.0066912971 BCR:1.0066912971
2029_0_24   SR:0.079766 CR:1.0066912928 BCR:1.0066912928
2029_0_25   SR:0.071790 CR:1.0066912928 BCR:1.0066912928
2029_0_26   SR:0.064611 CR:1.0066912928 BCR:1.0066912928
2029_0_27   SR:0.058150 CR:1.0066912928 BCR:1.0066912928
2029_0_28   SR:0.052335 CR:1.0066912928 BCR:1.0066912928
2029_0_29   SR:0.047101 CR:1.0066912928 BCR:1.0066912928
2029_0_30   SR:0.042391 CR:1.0066912928 BCR:1.0066912928
2029_0_31   SR:0.038152 CR:1.0066912928 BCR:1.0066912928
2029_0_32   SR:0.034337 CR:1.0066912928 BCR:1.0066912928
2029_0_33   SR:0.030903 CR:1.0066912928 BCR:1.0066912928
2029_0_34   SR:0.027813 CR:1.0066912928 BCR:1.0066912928
2029_0_35   SR:0.025032 CR:1.0066912928 BCR:1.0066912928
2029_0_36   SR:0.022528 CR:1.0066912928 BCR:1.0066912928
2029_0_37   SR:0.020276 CR:1.0066912928 BCR:1.0066912928
2029_0_38   SR:0.018248 CR:1.0066912928 BCR:1.0066912928
2029_0_39   SR:0.016423 CR:1.0066912928 BCR:1.0066912928
2029_0_40   SR:0.014781 CR:1.0066912928 BCR:1.0066912928
2029_0_41   SR:0.013303 CR:1.0066912928 BCR:1.0066912928
2029_0_42   SR:0.011973 CR:1.0066912928 BCR:1.0066912928
2029_0_43   SR:0.010775 CR:1.0066912928 BCR:1.0066912928
2029_0_44   SR:0.009698 CR:1.0066912928 BCR:1.0066912928
2029_0_45   SR:0.008728 CR:1.0066912928 BCR:1.0066912928
2029_0_46   SR:0.007855 CR:1.0066912928 BCR:1.0066912928
2029_0_47   SR:0.007070 CR:1.0066912928 BCR:1.0066912928
2029_0_48   SR:0.006363 CR:1.0066912928 BCR:1.0066912928
2029_0_49   SR:0.005726 CR:1.0066912928 BCR:1.0066912928
2029_0_50   SR:0.005154 CR:1.0066912928 BCR:1.0066912928
2029_0_51   SR:0.004638 CR:1.0066912928 BCR:1.0066912928
2029_0_52   SR:0.004175 CR:1.0066912928 BCR:1.0066912928
2029_0_53   SR:0.003757 CR:1.0065987820 BCR:1.0065987820
2029_0_54   SR:0.003381 CR:1.0065987820 BCR:1.0065987820
2029_0_55   SR:0.003043 CR:1.0065987820 BCR:1.0065987820
2029_0_56   SR:0.002739 CR:1.0065987820 BCR:1.0065987820
2029_0_57   SR:0.002465 CR:1.0065987820 BCR:1.0065987820
2029_0_58   SR:0.002219 CR:1.0065987820 BCR:1.0065987820
2029_0_59   SR:0.001997 CR:1.0065987820 BCR:1.0065987820
2029_0_60   SR:0.001797 CR:1.0065987820 BCR:1.0065987820
2029_0_61   SR:0.001617 CR:1.0065987820 BCR:1.0065987820
2029_0_62   SR:0.001456 CR:1.0065987820 BCR:1.0065987820
2029_0_63   SR:0.001310 CR:1.0065987820 BCR:1.0065987820
2029_0_64   SR:0.001179 CR:1.0065987820 BCR:1.0065987820
2029_0_65   SR:0.001061 CR:1.0065987820 BCR:1.0065987820
2029_0_66   SR:0.000955 CR:1.0065987820 BCR:1.0065987820
2029_0_67   SR:0.000860 CR:1.0065987820 BCR:1.0065987820
2029_0_68   SR:0.000774 CR:1.0065987820 BCR:1.0065987820
2029_0_69   SR:0.000696 CR:1.0065987820 BCR:1.0065987820
2029_0_70   SR:0.000627 CR:1.0065987820 BCR:1.0065987820
2029_0_71   SR:0.000564 CR:1.0065987820 BCR:1.0065987820
2029_0_72   SR:0.000508 CR:1.0065987820 BCR:1.0065987820
2029_0_73   SR:0.000457 CR:1.0065987820 BCR:1.0065987820
2029_0_74   SR:0.000411 CR:1.0065987820 BCR:1.0065987820
2029_0_75   SR:0.000370 CR:1.0065987820 BCR:1.0065987820
2029_0_76   SR:0.000333 CR:1.0065987820 BCR:1.0065987820
2029_0_77   SR:0.000300 CR:1.0065987820 BCR:1.0065987820
2029_0_78   SR:0.000270 CR:1.0065987820 BCR:1.0065987820
2029_0_79   SR:0.000243 CR:1.0065987820 BCR:1.0065987820
2029_0_80   SR:0.000218 CR:1.0065987820 BCR:1.0065987820
2029_0_81   SR:0.000197 CR:1.0065987820 BCR:1.0065987820
2029_0_82   SR:0.000177 CR:1.0065987820 BCR:1.0065987820
2029_0_83   SR:0.000159 CR:1.0065987820 BCR:1.0065987820
2029_0_84   SR:0.000143 CR:1.0065987820 BCR:1.0065987820
2029_0_85   SR:0.000129 CR:1.0065987820 BCR:1.0065987820
2029_0_86   SR:0.000116 CR:1.0065959102 BCR:1.0065959102
2029_0_87   SR:0.000104 CR:1.0065959102 BCR:1.0065959102
2029_0_88   SR:0.000094 CR:1.0065959102 BCR:1.0065959102
2029_0_89   SR:0.000085 CR:1.0065959102 BCR:1.0065959102
2029_0_90   SR:0.000076 CR:1.0065959102 BCR:1.0065959102
2029_0_91   SR:0.000069 CR:1.0065959102 BCR:1.0065959102
2029_0_92   SR:0.000062 CR:1.0065959102 BCR:1.0065959102
2029_0_93   SR:0.000056 CR:1.0065959102 BCR:1.0065959102
2029_0_94   SR:0.000050 CR:1.0065959102 BCR:1.0065959102
2029_0_95   SR:0.000045 CR:1.0065959102 BCR:1.0065959102
2029_0_96   SR:0.000040 CR:1.0065959102 BCR:1.0065959102
2029_0_97   SR:0.000036 CR:1.0065959102 BCR:1.0065959102
2029_0_98   SR:0.000033 CR:1.0065959102 BCR:1.0065959102
2029_0_99   SR:0.000030 CR:1.0065959102 BCR:1.0065959102
2029_0_100  SR:0.000027 CR:1.0065959102 BCR:1.0065959102
2029_0_101  SR:0.000024 CR:1.0065959102 BCR:1.0065959102
2029_0_102  SR:0.000022 CR:1.0065959102 BCR:1.0065959102
2029_0_103  SR:0.000019 CR:1.0065959102 BCR:1.0065959102
2029_0_104  SR:0.000017 CR:1.0065959102 BCR:1.0065959102
2029_0_105  SR:0.000016 CR:1.0065959102 BCR:1.0065959102
2029_0_106  SR:0.000014 CR:1.0065959102 BCR:1.0065959102
2029_0_107  SR:0.000013 CR:1.0065959102 BCR:1.0065959102
2029_0_108  SR:0.000011 CR:1.0065959102 BCR:1.0065959102
2029_0_109  SR:0.000010 CR:1.0065959102 BCR:1.0065959102
2029_0_110  SR:0.000009 CR:1.0065959102 BCR:1.0065959102
PRODUCER FINAL COMPLIANCE DELTA 0.006596
Target GHG Offset Mg -482131, Actual GHG Offset Mg -579541
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051182
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217144
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.731675
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               = 0.051182 / 0.073206 (DELTA:0.022024)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217144 / 0.195120 (DELTA:0.022024)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146335 (DELTA:0.146335)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731675 / 0.585340 (DELTA:0.146335)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64448 / $64448 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60887 / $60887 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77918 / $77918 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70825 / $70825 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64448 / $64448 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60887 / $60887 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77918 / $77918 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70825 / $70825 R:1.000000

cross subsidized price / cost ALT BEV                                 $64454 / $64454 R:1.000000
cross subsidized price / cost ALT ICE                                 $68550 / $68550 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61566 / $61566 R:1.000000
cross subsidized price / cost ALT pickup                              $70825 / $70825 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69457 / $69457 R:1.000000

2029_0_0  SCORE:0.040075, CE:0.146335, 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 General Motors
2030_0_0    SR:1.000000 CR:1.0017438216 BCR:1.0017438216
2030_0_1    SR:0.900000 CR:1.0017438216 BCR:1.0017438216
2030_0_2    SR:0.810000 CR:1.0017438216 BCR:1.0017438216
2030_0_3    SR:0.729000 CR:1.0017438216 BCR:1.0017438216
2030_0_4    SR:0.656100 CR:1.0017438216 BCR:1.0017438216
2030_0_5    SR:0.590490 CR:1.0017438216 BCR:1.0017438216
2030_0_6    SR:0.531441 CR:1.0017438216 BCR:1.0017438216
2030_0_7    SR:0.478297 CR:1.0017438216 BCR:1.0017438216
2030_0_8    SR:0.430467 CR:1.0017438216 BCR:1.0017438216
2030_0_9    SR:0.387420 CR:1.0017438216 BCR:1.0017438216
2030_0_10   SR:0.348678 CR:1.0017438216 BCR:1.0017438216
2030_0_11   SR:0.313811 CR:1.0007982064 BCR:1.0007982064
2030_0_12   SR:0.282430 CR:1.0007982064 BCR:1.0007982064
2030_0_13   SR:0.254187 CR:1.0007982064 BCR:1.0007982064
2030_0_14   SR:0.228768 CR:1.0007982064 BCR:1.0007982064
2030_0_15   SR:0.205891 CR:1.0007047440 BCR:1.0007047440
2030_0_16   SR:0.185302 CR:1.0001330272 BCR:1.0001330272
2030_0_17   SR:0.166772 CR:1.0001330190 BCR:1.0001330190
2030_0_18   SR:0.150095 CR:1.0001330130 BCR:1.0001330130
2030_0_19   SR:0.135085 CR:1.0001330130 BCR:1.0001330130
2030_0_20   SR:0.121577 CR:1.0001330130 BCR:1.0001330130
2030_0_21   SR:0.109419 CR:1.0001330130 BCR:1.0001330130
2030_0_22   SR:0.098477 CR:1.0001330130 BCR:1.0001330130
2030_0_23   SR:0.088629 CR:1.0001330130 BCR:1.0001330130
2030_0_24   SR:0.079766 CR:1.0001330130 BCR:1.0001330130
2030_0_25   SR:0.071790 CR:1.0001330130 BCR:1.0001330130
2030_0_26   SR:0.064611 CR:1.0001330130 BCR:1.0001330130
2030_0_27   SR:0.058150 CR:1.0001330130 BCR:1.0001330130
2030_0_28   SR:0.052335 CR:1.0001330130 BCR:1.0001330130
2030_0_29   SR:0.047101 CR:1.0001330130 BCR:1.0001330130
2030_0_30   SR:0.042391 CR:1.0001330130 BCR:1.0001330130
2030_0_31   SR:0.038152 CR:1.0001330130 BCR:1.0001330130
2030_0_32   SR:0.034337 CR:1.0001330130 BCR:1.0001330130
2030_0_33   SR:0.030903 CR:1.0001330130 BCR:1.0001330130
2030_0_34   SR:0.027813 CR:1.0001330130 BCR:1.0001330130
2030_0_35   SR:0.025032 CR:1.0001330130 BCR:1.0001330130
2030_0_36   SR:0.022528 CR:1.0001330130 BCR:1.0001330130
2030_0_37   SR:0.020276 CR:1.0001330130 BCR:1.0001330130
2030_0_38   SR:0.018248 CR:1.0001330130 BCR:1.0001330130
2030_0_39   SR:0.016423 CR:1.0001330130 BCR:1.0001330130
2030_0_40   SR:0.014781 CR:1.0001330130 BCR:1.0001330130
2030_0_41   SR:0.013303 CR:1.0001330130 BCR:1.0001330130
2030_0_42   SR:0.011973 CR:1.0001330130 BCR:1.0001330130
2030_0_43   SR:0.010775 CR:1.0001330130 BCR:1.0001330130
2030_0_44   SR:0.009698 CR:1.0001330130 BCR:1.0001330130
2030_0_45   SR:0.008728 CR:1.0001330130 BCR:1.0001330130
2030_0_46   SR:0.007855 CR:1.0001330130 BCR:1.0001330130
2030_0_47   SR:0.007070 CR:1.0001330130 BCR:1.0001330130
2030_0_48   SR:0.006363 CR:1.0001330130 BCR:1.0001330130
2030_0_49   SR:0.005726 CR:1.0001330130 BCR:1.0001330130
2030_0_50   SR:0.005154 CR:1.0000071330 BCR:1.0000071330
2030_0_51   SR:0.004638 CR:1.0000071247 BCR:1.0000071247
2030_0_52   SR:0.004175 CR:1.0000071247 BCR:1.0000071247
2030_0_53   SR:0.003757 CR:1.0000071247 BCR:1.0000071247
2030_0_54   SR:0.003381 CR:1.0000071247 BCR:1.0000071247
2030_0_55   SR:0.003043 CR:1.0000071247 BCR:1.0000071247
2030_0_56   SR:0.002739 CR:1.0000071247 BCR:1.0000071247
2030_0_57   SR:0.002465 CR:1.0000071247 BCR:1.0000071247
2030_0_58   SR:0.002219 CR:1.0000071247 BCR:1.0000071247
2030_0_59   SR:0.001997 CR:1.0000071247 BCR:1.0000071247
2030_0_60   SR:0.001797 CR:1.0000071247 BCR:1.0000071247
2030_0_61   SR:0.001617 CR:1.0000071247 BCR:1.0000071247
2030_0_62   SR:0.001456 CR:1.0000071247 BCR:1.0000071247
2030_0_63   SR:0.001310 CR:1.0000071247 BCR:1.0000071247
2030_0_64   SR:0.001179 CR:1.0000071247 BCR:1.0000071247
2030_0_65   SR:0.001061 CR:1.0000071247 BCR:1.0000071247
2030_0_66   SR:0.000955 CR:1.0000071247 BCR:1.0000071247
2030_0_67   SR:0.000860 CR:1.0000071247 BCR:1.0000071247
2030_0_68   SR:0.000774 CR:1.0000071247 BCR:1.0000071247
2030_0_69   SR:0.000696 CR:1.0000071247 BCR:1.0000071247
2030_0_70   SR:0.000627 CR:1.0000071247 BCR:1.0000071247
2030_0_71   SR:0.000564 CR:1.0000071247 BCR:1.0000071247
2030_0_72   SR:0.000508 CR:1.0000071247 BCR:1.0000071247
2030_0_73   SR:0.000457 CR:1.0000071247 BCR:1.0000071247
2030_0_74   SR:0.000411 CR:1.0000071247 BCR:1.0000071247
2030_0_75   SR:0.000370 CR:1.0000071247 BCR:1.0000071247
2030_0_76   SR:0.000333 CR:1.0000071247 BCR:1.0000071247
2030_0_77   SR:0.000300 CR:1.0000071247 BCR:1.0000071247
2030_0_78   SR:0.000270 CR:1.0000071247 BCR:1.0000071247
2030_0_79   SR:0.000243 CR:1.0000071247 BCR:1.0000071247
2030_0_80   SR:0.000218 CR:1.0000071247 BCR:1.0000071247
2030_0_81   SR:0.000197 CR:1.0000071247 BCR:1.0000071247
2030_0_82   SR:0.000177 CR:1.0000071247 BCR:1.0000071247
2030_0_83   SR:0.000159 CR:1.0000071247 BCR:1.0000071247
2030_0_84   SR:0.000143 CR:1.0000071247 BCR:1.0000071247
2030_0_85   SR:0.000129 CR:1.0000071247 BCR:1.0000071247
2030_0_86   SR:0.000116 CR:1.0000071247 BCR:1.0000071247
2030_0_87   SR:0.000104 CR:1.0000071247 BCR:1.0000071247
2030_0_88   SR:0.000094 CR:1.0000071247 BCR:1.0000071247
2030_0_89   SR:0.000085 CR:1.0000071247 BCR:1.0000071247
2030_0_90   SR:0.000076 CR:1.0000071247 BCR:1.0000071247
2030_0_91   SR:0.000069 CR:1.0000071247 BCR:1.0000071247
2030_0_92   SR:0.000062 CR:1.0000071247 BCR:1.0000071247
2030_0_93   SR:0.000056 CR:1.0000071247 BCR:1.0000071247
2030_0_94   SR:0.000050 CR:1.0000071247 BCR:1.0000071247
2030_0_95   SR:0.000045 CR:1.0000071247 BCR:1.0000071247
2030_0_96   SR:0.000040 CR:1.0000071247 BCR:1.0000071247
2030_0_97   SR:0.000036 CR:1.0000071247 BCR:1.0000071247
2030_0_98   SR:0.000033 CR:1.0000071247 BCR:1.0000071247
2030_0_99   SR:0.000030 CR:1.0000071247 BCR:1.0000071247
2030_0_100  SR:0.000027 CR:1.0000071247 BCR:1.0000071247
2030_0_101  SR:0.000024 CR:1.0000071247 BCR:1.0000071247
2030_0_102  SR:0.000022 CR:1.0000071247 BCR:1.0000071247
2030_0_103  SR:0.000019 CR:1.0000071247 BCR:1.0000071247
2030_0_104  SR:0.000017 CR:1.0000071247 BCR:1.0000071247
2030_0_105  SR:0.000016 CR:1.0000071247 BCR:1.0000071247
2030_0_106  SR:0.000014 CR:1.0000071247 BCR:1.0000071247
2030_0_107  SR:0.000013 CR:1.0000071247 BCR:1.0000071247
2030_0_108  SR:0.000011 CR:1.0000071247 BCR:1.0000071247
2030_0_109  SR:0.000010 CR:1.0000071247 BCR:1.0000071247
2030_0_110  SR:0.000009 CR:1.0000071247 BCR:1.0000071247
PRODUCER FINAL COMPLIANCE DELTA 0.000007
Target GHG Offset Mg -123282, Actual GHG Offset Mg -123389
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.069875
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.197747
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.732378
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               = 0.069875 / 0.088239 (DELTA:0.018364)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.197747 / 0.179383 (DELTA:0.018364)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146476 (DELTA:0.146476)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732378 / 0.585903 (DELTA:0.146476)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63806 / $63806 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60816 / $60816 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76853 / $76853 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70752 / $70752 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63806 / $63806 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60816 / $60816 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76853 / $76853 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70752 / $70752 R:1.000000

cross subsidized price / cost ALT BEV                                 $63811 / $63811 R:1.000000
cross subsidized price / cost ALT ICE                                 $68640 / $68640 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61597 / $61597 R:1.000000
cross subsidized price / cost ALT pickup                              $70752 / $70752 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69250 / $69250 R:1.000000

2030_0_0  SCORE:0.040114, CE:0.146476, 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 General Motors
2031_0_0    SR:1.000000 CR:1.0083323322 BCR:1.0083323322
2031_0_1    SR:0.900000 CR:0.9985917443 BCR:0.9985917443
2031_0_2    SR:0.810000 CR:0.9985917472 BCR:0.9985917472
2031_0_3    SR:0.729000 CR:0.9985917502 BCR:0.9985917502
2031_0_4    SR:0.656100 CR:0.9985917531 BCR:0.9985917531
2031_0_5    SR:0.590490 CR:0.9985917583 BCR:0.9985917583
2031_0_6    SR:0.531441 CR:0.9985917612 BCR:0.9985917612
2031_0_7    SR:0.478297 CR:0.9985917642 BCR:0.9985917642
2031_0_8    SR:0.430467 CR:0.9985917642 BCR:0.9985917642
2031_0_9    SR:0.387420 CR:0.9985917642 BCR:0.9985917642
2031_0_10   SR:0.348678 CR:0.9985917642 BCR:0.9985917642
2031_0_11   SR:0.313811 CR:0.9985917642 BCR:0.9985917642
2031_0_12   SR:0.282430 CR:0.9985917642 BCR:0.9985917642
2031_0_13   SR:0.254187 CR:0.9985917642 BCR:0.9985917642
2031_0_14   SR:0.228768 CR:1.0001975792 BCR:1.0001975792
2031_0_15   SR:0.205891 CR:1.0001975792 BCR:1.0001975792
2031_0_16   SR:0.185302 CR:1.0001975792 BCR:1.0001975792
2031_0_17   SR:0.166772 CR:1.0001975792 BCR:1.0001975792
2031_0_18   SR:0.150095 CR:1.0001975792 BCR:1.0001975792
2031_0_19   SR:0.135085 CR:1.0001031523 BCR:1.0001031523
2031_0_20   SR:0.121577 CR:1.0001031523 BCR:1.0001031523
2031_0_21   SR:0.109419 CR:1.0001031523 BCR:1.0001031523
2031_0_22   SR:0.098477 CR:1.0001031523 BCR:1.0001031523
2031_0_23   SR:0.088629 CR:1.0001031523 BCR:1.0001031523
2031_0_24   SR:0.079766 CR:1.0001031523 BCR:1.0001031523
2031_0_25   SR:0.071790 CR:1.0001031523 BCR:1.0001031523
2031_0_26   SR:0.064611 CR:1.0001031523 BCR:1.0001031523
2031_0_27   SR:0.058150 CR:1.0001031523 BCR:1.0001031523
2031_0_28   SR:0.052335 CR:1.0000107240 BCR:1.0000107240
2031_0_29   SR:0.047101 CR:1.0000107240 BCR:1.0000107240
2031_0_30   SR:0.042391 CR:1.0000107240 BCR:1.0000107240
2031_0_31   SR:0.038152 CR:1.0000049528 BCR:1.0000049528
2031_0_32   SR:0.034337 CR:1.0000049528 BCR:1.0000049528
2031_0_33   SR:0.030903 CR:1.0000049528 BCR:1.0000049528
2031_0_34   SR:0.027813 CR:1.0000049528 BCR:1.0000049528
2031_0_35   SR:0.025032 CR:1.0000049528 BCR:1.0000049528
2031_0_36   SR:0.022528 CR:1.0000049528 BCR:1.0000049528
2031_0_37   SR:0.020276 CR:1.0000049528 BCR:1.0000049528
2031_0_38   SR:0.018248 CR:1.0000049528 BCR:1.0000049528
2031_0_39   SR:0.016423 CR:1.0000012824 BCR:1.0000012824
2031_0_40   SR:0.014781 CR:1.0000012824 BCR:1.0000012824
2031_0_41   SR:0.013303 CR:1.0000012824 BCR:1.0000012824
2031_0_42   SR:0.011973 CR:1.0000012824 BCR:1.0000012824
2031_0_43   SR:0.010775 CR:1.0000012824 BCR:1.0000012824
2031_0_44   SR:0.009698 CR:1.0000012824 BCR:1.0000012824
2031_0_45   SR:0.008728 CR:1.0000009239 BCR:1.0000009239
2031_0_46   SR:0.007855 CR:1.0000009239 BCR:1.0000009239
2031_0_47   SR:0.007070 CR:1.0000009239 BCR:1.0000009239
2031_0_48   SR:0.006363 CR:1.0000009239 BCR:1.0000009239
2031_0_49   SR:0.005726 CR:1.0000009239 BCR:1.0000009239
2031_0_50   SR:0.005154 CR:1.0000009239 BCR:1.0000009239
2031_0_51   SR:0.004638 CR:1.0000009239 BCR:1.0000009239
2031_0_52   SR:0.004175 CR:1.0000009239 BCR:1.0000009239
2031_0_53   SR:0.003757 CR:1.0000009239 BCR:1.0000009239
2031_0_54   SR:0.003381 CR:1.0000009239 BCR:1.0000009239
2031_0_55   SR:0.003043 CR:1.0000009239 BCR:1.0000009239
2031_0_56   SR:0.002739 CR:1.0000009239 BCR:1.0000009239
2031_0_57   SR:0.002465 CR:1.0000009239 BCR:1.0000009239
2031_0_58   SR:0.002219 CR:1.0000009239 BCR:1.0000009239
2031_0_59   SR:0.001997 CR:1.0000000330 BCR:1.0000000330
2031_0_60   SR:0.001797 CR:1.0000000330 BCR:1.0000000330
2031_0_61   SR:0.001617 CR:1.0000000330 BCR:1.0000000330
2031_0_62   SR:0.001456 CR:1.0000000330 BCR:1.0000000330
2031_0_63   SR:0.001310 CR:1.0000000330 BCR:1.0000000330
2031_0_64   SR:0.001179 CR:1.0000000330 BCR:1.0000000330
2031_0_65   SR:0.001061 CR:1.0000000330 BCR:1.0000000330
2031_0_66   SR:0.000955 CR:1.0000000330 BCR:1.0000000330
2031_0_67   SR:0.000860 CR:1.0000000330 BCR:1.0000000330
2031_0_68   SR:0.000774 CR:1.0000000330 BCR:1.0000000330
2031_0_69   SR:0.000696 CR:1.0000000330 BCR:1.0000000330
2031_0_70   SR:0.000627 CR:1.0000000330 BCR:1.0000000330
2031_0_71   SR:0.000564 CR:1.0000000330 BCR:1.0000000330
2031_0_72   SR:0.000508 CR:1.0000000330 BCR:1.0000000330
2031_0_73   SR:0.000457 CR:1.0000000330 BCR:1.0000000330
2031_0_74   SR:0.000411 CR:1.0000000330 BCR:1.0000000330
2031_0_75   SR:0.000370 CR:1.0000000330 BCR:1.0000000330
2031_0_76   SR:0.000333 CR:1.0000000330 BCR:1.0000000330
2031_0_77   SR:0.000300 CR:1.0000000330 BCR:1.0000000330
2031_0_78   SR:0.000270 CR:1.0000000330 BCR:1.0000000330
2031_0_79   SR:0.000243 CR:1.0000000330 BCR:1.0000000330
2031_0_80   SR:0.000218 CR:1.0000000330 BCR:1.0000000330
2031_0_81   SR:0.000197 CR:1.0000000330 BCR:1.0000000330
2031_0_82   SR:0.000177 CR:1.0000000330 BCR:1.0000000330
2031_0_83   SR:0.000159 CR:1.0000000330 BCR:1.0000000330
2031_0_84   SR:0.000143 CR:1.0000000330 BCR:1.0000000330
2031_0_85   SR:0.000129 CR:1.0000000330 BCR:1.0000000330
2031_0_86   SR:0.000116 CR:1.0000000330 BCR:1.0000000330
2031_0_87   SR:0.000104 CR:1.0000000330 BCR:1.0000000330
2031_0_88   SR:0.000094 CR:1.0000000330 BCR:1.0000000330
2031_0_89   SR:0.000085 CR:1.0000000330 BCR:1.0000000330
2031_0_90   SR:0.000076 CR:1.0000000015 BCR:1.0000000015
2031_0_91   SR:0.000069 CR:1.0000000015 BCR:1.0000000015
2031_0_92   SR:0.000062 CR:1.0000000015 BCR:1.0000000015
2031_0_93   SR:0.000056 CR:1.0000000015 BCR:1.0000000015
2031_0_94   SR:0.000050 CR:1.0000000015 BCR:1.0000000015
2031_0_95   SR:0.000045 CR:1.0000000015 BCR:1.0000000015
2031_0_96   SR:0.000040 CR:1.0000000015 BCR:1.0000000015
2031_0_97   SR:0.000036 CR:1.0000000015 BCR:1.0000000015
2031_0_98   SR:0.000033 CR:1.0000000015 BCR:1.0000000015
2031_0_99   SR:0.000030 CR:1.0000000015 BCR:1.0000000015
2031_0_100  SR:0.000027 CR:1.0000000015 BCR:1.0000000015
2031_0_101  SR:0.000024 CR:1.0000000015 BCR:1.0000000015
2031_0_102  SR:0.000022 CR:1.0000000015 BCR:1.0000000015
2031_0_103  SR:0.000019 CR:1.0000000015 BCR:1.0000000015
2031_0_104  SR:0.000017 CR:1.0000000006 BCR:1.0000000006
2031_0_105  SR:0.000016 CR:1.0000000006 BCR:1.0000000006
2031_0_106  SR:0.000014 CR:1.0000000006 BCR:1.0000000006
2031_0_107  SR:0.000013 CR:1.0000000006 BCR:1.0000000006
2031_0_108  SR:0.000011 CR:1.0000000006 BCR:1.0000000006
2031_0_109  SR:0.000010 CR:1.0000000006 BCR:1.0000000006
2031_0_110  SR:0.000009 CR:1.0000000006 BCR:1.0000000006
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -221614, Actual GHG Offset Mg -221614
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049111
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217490
2031 producer_abs_share_frac_pickup.BEV           = 0.002727
2031 producer_abs_share_frac_pickup.ICE           = 0.730672
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049111 / 0.100021 (DELTA:0.050910)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217490 / 0.166580 (DELTA:0.050910)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002727 / 0.146680 (DELTA:0.143953)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730672 / 0.586719 (DELTA:0.143953)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63251 / $63251 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60746 / $60746 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75936 / $75936 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70755 / $70755 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63251 / $63251 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60746 / $60746 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75936 / $75936 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70755 / $70755 R:1.000000

cross subsidized price / cost ALT BEV                                 $63918 / $63918 R:1.000000
cross subsidized price / cost ALT ICE                                 $68459 / $68459 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61208 / $61208 R:1.000000
cross subsidized price / cost ALT pickup                              $70774 / $70774 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69097 / $69097 R:1.000000

2031_0_0  SCORE:0.039423, CE:0.143953, 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 General Motors
2032_0_0    SR:1.000000 CR:1.0059433628 BCR:1.0059433628
2032_0_1    SR:0.900000 CR:0.9961935455 BCR:0.9961935455
2032_0_2    SR:0.810000 CR:0.9961935455 BCR:0.9961935455
2032_0_3    SR:0.729000 CR:0.9961935455 BCR:0.9961935455
2032_0_4    SR:0.656100 CR:0.9961935455 BCR:0.9961935455
2032_0_5    SR:0.590490 CR:0.9961935455 BCR:0.9961935455
2032_0_6    SR:0.531441 CR:0.9961935455 BCR:0.9961935455
2032_0_7    SR:0.478297 CR:0.9961935455 BCR:0.9961935455
2032_0_8    SR:0.430467 CR:0.9961935455 BCR:0.9961935455
2032_0_9    SR:0.387420 CR:0.9961935455 BCR:0.9961935455
2032_0_10   SR:0.348678 CR:0.9961935455 BCR:0.9961935455
2032_0_11   SR:0.313811 CR:0.9961935455 BCR:0.9961935455
2032_0_12   SR:0.282430 CR:0.9961935455 BCR:0.9961935455
2032_0_13   SR:0.254187 CR:0.9961935455 BCR:0.9961935455
2032_0_14   SR:0.228768 CR:0.9961935455 BCR:0.9961935455
2032_0_15   SR:0.205891 CR:0.9961935455 BCR:0.9961935455
2032_0_16   SR:0.185302 CR:0.9961935455 BCR:0.9961935455
2032_0_17   SR:0.166772 CR:0.9961935455 BCR:0.9961935455
2032_0_18   SR:0.150095 CR:0.9961935455 BCR:0.9961935455
2032_0_19   SR:0.135085 CR:0.9961935455 BCR:0.9961935455
2032_0_20   SR:0.121577 CR:0.9961935455 BCR:0.9961935455
2032_0_21   SR:0.109419 CR:0.9961935455 BCR:0.9961935455
2032_0_22   SR:0.098477 CR:0.9961935455 BCR:0.9961935455
2032_0_23   SR:0.088629 CR:0.9961935455 BCR:0.9961935455
2032_0_24   SR:0.079766 CR:0.9961935455 BCR:0.9961935455
2032_0_25   SR:0.071790 CR:0.9961935455 BCR:0.9961935455
2032_0_26   SR:0.064611 CR:1.0037863030 BCR:1.0037863030
2032_0_27   SR:0.058150 CR:1.0037863001 BCR:1.0037863001
2032_0_28   SR:0.052335 CR:1.0037862950 BCR:1.0037862950
2032_0_29   SR:0.047101 CR:1.0037862921 BCR:1.0037862921
2032_0_30   SR:0.042391 CR:1.0037862892 BCR:1.0037862892
2032_0_31   SR:0.038152 CR:1.0037862892 BCR:1.0037862892
2032_0_32   SR:0.034337 CR:1.0037862892 BCR:1.0037862892
2032_0_33   SR:0.030903 CR:1.0037862892 BCR:1.0037862892
2032_0_34   SR:0.027813 CR:1.0037862892 BCR:1.0037862892
2032_0_35   SR:0.025032 CR:1.0037862892 BCR:1.0037862892
2032_0_36   SR:0.022528 CR:1.0037862892 BCR:1.0037862892
2032_0_37   SR:0.020276 CR:1.0037862892 BCR:1.0037862892
2032_0_38   SR:0.018248 CR:1.0037862892 BCR:1.0037862892
2032_0_39   SR:0.016423 CR:1.0037862892 BCR:1.0037862892
2032_0_40   SR:0.014781 CR:1.0037862892 BCR:1.0037862892
2032_0_41   SR:0.013303 CR:1.0037862892 BCR:1.0037862892
2032_0_42   SR:0.011973 CR:1.0037862892 BCR:1.0037862892
2032_0_43   SR:0.010775 CR:1.0037862892 BCR:1.0037862892
2032_0_44   SR:0.009698 CR:1.0037862892 BCR:1.0037862892
2032_0_45   SR:0.008728 CR:1.0037862892 BCR:1.0037862892
2032_0_46   SR:0.007855 CR:1.0037862892 BCR:1.0037862892
2032_0_47   SR:0.007070 CR:1.0037862892 BCR:1.0037862892
2032_0_48   SR:0.006363 CR:1.0037862892 BCR:1.0037862892
2032_0_49   SR:0.005726 CR:1.0036475102 BCR:1.0036475102
2032_0_50   SR:0.005154 CR:1.0036475073 BCR:1.0036475073
2032_0_51   SR:0.004638 CR:1.0036475044 BCR:1.0036475044
2032_0_52   SR:0.004175 CR:1.0036474993 BCR:1.0036474993
2032_0_53   SR:0.003757 CR:1.0036474964 BCR:1.0036474964
2032_0_54   SR:0.003381 CR:1.0036474935 BCR:1.0036474935
2032_0_55   SR:0.003043 CR:1.0036474935 BCR:1.0036474935
2032_0_56   SR:0.002739 CR:1.0036474935 BCR:1.0036474935
2032_0_57   SR:0.002465 CR:1.0036474935 BCR:1.0036474935
2032_0_58   SR:0.002219 CR:1.0036474935 BCR:1.0036474935
2032_0_59   SR:0.001997 CR:1.0036474935 BCR:1.0036474935
2032_0_60   SR:0.001797 CR:1.0036474935 BCR:1.0036474935
2032_0_61   SR:0.001617 CR:1.0036474935 BCR:1.0036474935
2032_0_62   SR:0.001456 CR:1.0036474935 BCR:1.0036474935
2032_0_63   SR:0.001310 CR:1.0036474935 BCR:1.0036474935
2032_0_64   SR:0.001179 CR:1.0036474935 BCR:1.0036474935
2032_0_65   SR:0.001061 CR:1.0036474935 BCR:1.0036474935
2032_0_66   SR:0.000955 CR:1.0036474935 BCR:1.0036474935
2032_0_67   SR:0.000860 CR:1.0036474935 BCR:1.0036474935
2032_0_68   SR:0.000774 CR:1.0036474935 BCR:1.0036474935
2032_0_69   SR:0.000696 CR:1.0036474935 BCR:1.0036474935
2032_0_70   SR:0.000627 CR:1.0036474935 BCR:1.0036474935
2032_0_71   SR:0.000564 CR:1.0036474935 BCR:1.0036474935
2032_0_72   SR:0.000508 CR:1.0036474935 BCR:1.0036474935
2032_0_73   SR:0.000457 CR:1.0036474935 BCR:1.0036474935
2032_0_74   SR:0.000411 CR:1.0036474935 BCR:1.0036474935
2032_0_75   SR:0.000370 CR:1.0036474935 BCR:1.0036474935
2032_0_76   SR:0.000333 CR:1.0036474935 BCR:1.0036474935
2032_0_77   SR:0.000300 CR:1.0036474935 BCR:1.0036474935
2032_0_78   SR:0.000270 CR:1.0036474935 BCR:1.0036474935
2032_0_79   SR:0.000243 CR:1.0036416062 BCR:1.0036416062
2032_0_80   SR:0.000218 CR:1.0036416062 BCR:1.0036416062
2032_0_81   SR:0.000197 CR:1.0036416062 BCR:1.0036416062
2032_0_82   SR:0.000177 CR:1.0036416062 BCR:1.0036416062
2032_0_83   SR:0.000159 CR:1.0036416062 BCR:1.0036416062
2032_0_84   SR:0.000143 CR:1.0036416062 BCR:1.0036416062
2032_0_85   SR:0.000129 CR:1.0036416062 BCR:1.0036416062
2032_0_86   SR:0.000116 CR:1.0036416062 BCR:1.0036416062
2032_0_87   SR:0.000104 CR:1.0036416062 BCR:1.0036416062
2032_0_88   SR:0.000094 CR:1.0036416062 BCR:1.0036416062
2032_0_89   SR:0.000085 CR:1.0036416062 BCR:1.0036416062
2032_0_90   SR:0.000076 CR:1.0036416062 BCR:1.0036416062
2032_0_91   SR:0.000069 CR:1.0036416062 BCR:1.0036416062
2032_0_92   SR:0.000062 CR:1.0036416062 BCR:1.0036416062
2032_0_93   SR:0.000056 CR:1.0036416062 BCR:1.0036416062
2032_0_94   SR:0.000050 CR:1.0036416062 BCR:1.0036416062
2032_0_95   SR:0.000045 CR:1.0036416062 BCR:1.0036416062
2032_0_96   SR:0.000040 CR:1.0036416062 BCR:1.0036416062
2032_0_97   SR:0.000036 CR:1.0036416062 BCR:1.0036416062
2032_0_98   SR:0.000033 CR:1.0036416062 BCR:1.0036416062
2032_0_99   SR:0.000030 CR:1.0036415203 BCR:1.0036415203
2032_0_100  SR:0.000027 CR:1.0036415173 BCR:1.0036415173
2032_0_101  SR:0.000024 CR:1.0036415122 BCR:1.0036415122
2032_0_102  SR:0.000022 CR:1.0036415093 BCR:1.0036415093
2032_0_103  SR:0.000019 CR:1.0036415064 BCR:1.0036415064
2032_0_104  SR:0.000017 CR:1.0036415035 BCR:1.0036415035
2032_0_105  SR:0.000016 CR:1.0036415035 BCR:1.0036415035
2032_0_106  SR:0.000014 CR:1.0036415035 BCR:1.0036415035
2032_0_107  SR:0.000013 CR:1.0036415035 BCR:1.0036415035
2032_0_108  SR:0.000011 CR:1.0036415035 BCR:1.0036415035
2032_0_109  SR:0.000010 CR:1.0036415035 BCR:1.0036415035
2032_0_110  SR:0.000009 CR:1.0036415035 BCR:1.0036415035
PRODUCER FINAL COMPLIANCE DELTA 0.003642
Target GHG Offset Mg -223711, Actual GHG Offset Mg -279580
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.058729
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.207233
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.734038
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058729 / 0.102186 (DELTA:0.043457)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.207233 / 0.163777 (DELTA:0.043457)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.149537 (DELTA:0.149537)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.734038 / 0.584501 (DELTA:0.149537)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62780 / $62780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60678 / $60678 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75164 / $75164 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70561 / $70561 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62780 / $62780 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60678 / $60678 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75164 / $75164 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70561 / $70561 R:1.000000

cross subsidized price / cost ALT BEV                                 $62785 / $62785 R:1.000000
cross subsidized price / cost ALT ICE                                 $68385 / $68385 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61142 / $61142 R:1.000000
cross subsidized price / cost ALT pickup                              $70562 / $70562 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68836 / $68836 R:1.000000

2032_0_0  SCORE:0.040952, CE:0.149537, 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=1 General Motors
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 1.313265, 1.313265, 0.000000, 1.313265->1.300132
2032_1_0    SR:1.000000 CR:1.0041766371 BCR:1.0041766371
2032_1_1    SR:0.900000 CR:1.0041766371 BCR:1.0041766371
2032_1_2    SR:0.810000 CR:1.0041766371 BCR:1.0041766371
2032_1_3    SR:0.729000 CR:1.0041766371 BCR:1.0041766371
2032_1_4    SR:0.656100 CR:1.0041766371 BCR:1.0041766371
2032_1_5    SR:0.590490 CR:1.0041766371 BCR:1.0041766371
2032_1_6    SR:0.531441 CR:1.0041766371 BCR:1.0041766371
2032_1_7    SR:0.478297 CR:1.0041766371 BCR:1.0041766371
2032_1_8    SR:0.430467 CR:1.0041766371 BCR:1.0041766371
2032_1_9    SR:0.387420 CR:1.0041766371 BCR:1.0041766371
2032_1_10   SR:0.348678 CR:1.0041766371 BCR:1.0041766371
2032_1_11   SR:0.313811 CR:1.0041766371 BCR:1.0041766371
2032_1_12   SR:0.282430 CR:1.0041766371 BCR:1.0041766371
2032_1_13   SR:0.254187 CR:1.0041766371 BCR:1.0041766371
2032_1_14   SR:0.228768 CR:1.0041766371 BCR:1.0041766371
2032_1_15   SR:0.205891 CR:1.0041766371 BCR:1.0041766371
2032_1_16   SR:0.185302 CR:1.0041766371 BCR:1.0041766371
2032_1_17   SR:0.166772 CR:1.0041766371 BCR:1.0041766371
2032_1_18   SR:0.150095 CR:1.0041766371 BCR:1.0041766371
2032_1_19   SR:0.135085 CR:1.0041766371 BCR:1.0041766371
2032_1_20   SR:0.121577 CR:1.0041766371 BCR:1.0041766371
2032_1_21   SR:0.109419 CR:1.0041766371 BCR:1.0041766371
2032_1_22   SR:0.098477 CR:1.0041766371 BCR:1.0041766371
2032_1_23   SR:0.088629 CR:1.0041766371 BCR:1.0041766371
2032_1_24   SR:0.079766 CR:1.0041766371 BCR:1.0041766371
2032_1_25   SR:0.071790 CR:1.0041766371 BCR:1.0041766371
2032_1_26   SR:0.064611 CR:1.0041766371 BCR:1.0041766371
2032_1_27   SR:0.058150 CR:1.0041766371 BCR:1.0041766371
2032_1_28   SR:0.052335 CR:1.0041766371 BCR:1.0041766371
2032_1_29   SR:0.047101 CR:1.0041766371 BCR:1.0041766371
2032_1_30   SR:0.042391 CR:1.0041766371 BCR:1.0041766371
2032_1_31   SR:0.038152 CR:1.0041766371 BCR:1.0041766371
2032_1_32   SR:0.034337 CR:1.0041766371 BCR:1.0041766371
2032_1_33   SR:0.030903 CR:1.0041766371 BCR:1.0041766371
2032_1_34   SR:0.027813 CR:1.0041766371 BCR:1.0041766371
2032_1_35   SR:0.025032 CR:1.0041766371 BCR:1.0041766371
2032_1_36   SR:0.022528 CR:1.0041766371 BCR:1.0041766371
2032_1_37   SR:0.020276 CR:1.0041766371 BCR:1.0041766371
2032_1_38   SR:0.018248 CR:1.0041766371 BCR:1.0041766371
2032_1_39   SR:0.016423 CR:1.0041766371 BCR:1.0041766371
2032_1_40   SR:0.014781 CR:1.0041766371 BCR:1.0041766371
2032_1_41   SR:0.013303 CR:1.0041766371 BCR:1.0041766371
2032_1_42   SR:0.011973 CR:1.0041766371 BCR:1.0041766371
2032_1_43   SR:0.010775 CR:1.0041766371 BCR:1.0041766371
2032_1_44   SR:0.009698 CR:1.0041766371 BCR:1.0041766371
2032_1_45   SR:0.008728 CR:1.0041766371 BCR:1.0041766371
2032_1_46   SR:0.007855 CR:1.0041766371 BCR:1.0041766371
2032_1_47   SR:0.007070 CR:1.0041766371 BCR:1.0041766371
2032_1_48   SR:0.006363 CR:1.0041766371 BCR:1.0041766371
2032_1_49   SR:0.005726 CR:1.0041766371 BCR:1.0041766371
2032_1_50   SR:0.005154 CR:1.0041766371 BCR:1.0041766371
2032_1_51   SR:0.004638 CR:1.0041766371 BCR:1.0041766371
2032_1_52   SR:0.004175 CR:1.0041766371 BCR:1.0041766371
2032_1_53   SR:0.003757 CR:1.0041766371 BCR:1.0041766371
2032_1_54   SR:0.003381 CR:1.0041766371 BCR:1.0041766371
2032_1_55   SR:0.003043 CR:1.0041766371 BCR:1.0041766371
2032_1_56   SR:0.002739 CR:1.0041766371 BCR:1.0041766371
2032_1_57   SR:0.002465 CR:1.0041766371 BCR:1.0041766371
2032_1_58   SR:0.002219 CR:1.0041766371 BCR:1.0041766371
2032_1_59   SR:0.001997 CR:1.0041766371 BCR:1.0041766371
2032_1_60   SR:0.001797 CR:1.0041766371 BCR:1.0041766371
2032_1_61   SR:0.001617 CR:1.0041766371 BCR:1.0041766371
2032_1_62   SR:0.001456 CR:1.0041766371 BCR:1.0041766371
2032_1_63   SR:0.001310 CR:1.0041766371 BCR:1.0041766371
2032_1_64   SR:0.001179 CR:1.0041766371 BCR:1.0041766371
2032_1_65   SR:0.001061 CR:1.0041766371 BCR:1.0041766371
2032_1_66   SR:0.000955 CR:1.0041766371 BCR:1.0041766371
2032_1_67   SR:0.000860 CR:1.0041766371 BCR:1.0041766371
2032_1_68   SR:0.000774 CR:1.0041766371 BCR:1.0041766371
2032_1_69   SR:0.000696 CR:1.0041766371 BCR:1.0041766371
2032_1_70   SR:0.000627 CR:1.0041766371 BCR:1.0041766371
2032_1_71   SR:0.000564 CR:1.0041766371 BCR:1.0041766371
2032_1_72   SR:0.000508 CR:1.0041766371 BCR:1.0041766371
2032_1_73   SR:0.000457 CR:1.0041766371 BCR:1.0041766371
2032_1_74   SR:0.000411 CR:1.0041766371 BCR:1.0041766371
2032_1_75   SR:0.000370 CR:1.0041766371 BCR:1.0041766371
2032_1_76   SR:0.000333 CR:1.0041766371 BCR:1.0041766371
2032_1_77   SR:0.000300 CR:1.0041766371 BCR:1.0041766371
2032_1_78   SR:0.000270 CR:1.0041766371 BCR:1.0041766371
2032_1_79   SR:0.000243 CR:1.0041766371 BCR:1.0041766371
2032_1_80   SR:0.000218 CR:1.0041766371 BCR:1.0041766371
2032_1_81   SR:0.000197 CR:1.0041766371 BCR:1.0041766371
2032_1_82   SR:0.000177 CR:1.0041766371 BCR:1.0041766371
2032_1_83   SR:0.000159 CR:1.0041766371 BCR:1.0041766371
2032_1_84   SR:0.000143 CR:1.0041766371 BCR:1.0041766371
2032_1_85   SR:0.000129 CR:1.0041766371 BCR:1.0041766371
2032_1_86   SR:0.000116 CR:1.0041766371 BCR:1.0041766371
2032_1_87   SR:0.000104 CR:1.0041766371 BCR:1.0041766371
2032_1_88   SR:0.000094 CR:1.0041766371 BCR:1.0041766371
2032_1_89   SR:0.000085 CR:1.0041766371 BCR:1.0041766371
2032_1_90   SR:0.000076 CR:1.0041766371 BCR:1.0041766371
2032_1_91   SR:0.000069 CR:1.0041766371 BCR:1.0041766371
2032_1_92   SR:0.000062 CR:1.0041766371 BCR:1.0041766371
2032_1_93   SR:0.000056 CR:1.0041766371 BCR:1.0041766371
2032_1_94   SR:0.000050 CR:1.0041766371 BCR:1.0041766371
2032_1_95   SR:0.000045 CR:1.0041766371 BCR:1.0041766371
2032_1_96   SR:0.000040 CR:1.0041766371 BCR:1.0041766371
2032_1_97   SR:0.000036 CR:1.0041766371 BCR:1.0041766371
2032_1_98   SR:0.000033 CR:1.0041766371 BCR:1.0041766371
2032_1_99   SR:0.000030 CR:1.0041766371 BCR:1.0041766371
2032_1_100  SR:0.000027 CR:1.0041766371 BCR:1.0041766371
2032_1_101  SR:0.000024 CR:1.0041766371 BCR:1.0041766371
2032_1_102  SR:0.000022 CR:1.0041766371 BCR:1.0041766371
2032_1_103  SR:0.000019 CR:1.0041766371 BCR:1.0041766371
2032_1_104  SR:0.000017 CR:1.0041766371 BCR:1.0041766371
2032_1_105  SR:0.000016 CR:1.0041766371 BCR:1.0041766371
2032_1_106  SR:0.000014 CR:1.0041766371 BCR:1.0041766371
2032_1_107  SR:0.000013 CR:1.0041766371 BCR:1.0041766371
2032_1_108  SR:0.000011 CR:1.0041766371 BCR:1.0041766371
2032_1_109  SR:0.000010 CR:1.0041766371 BCR:1.0041766371
2032_1_110  SR:0.000009 CR:1.0041766371 BCR:1.0041766371
PRODUCER FINAL COMPLIANCE DELTA 0.004177
Target GHG Offset Mg -223711, Actual GHG Offset Mg -287793
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.058142
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.207821
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.734038
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058142 / 0.058142 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.207821 / 0.207821 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.000000 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.734038 / 0.734038 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62780 / $62780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60678 / $60678 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75164 / $75164 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70561 / $70561 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62780 / $62780 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60678 / $60678 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75164 / $75164 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70561 / $70561 R:1.000000

cross subsidized price / cost ALT BEV                                 $62785 / $62785 R:1.000000
cross subsidized price / cost ALT ICE                                 $68381 / $68381 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61138 / $61138 R:1.000000
cross subsidized price / cost ALT pickup                              $70562 / $70562 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68055 / $68055 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 General Motors
2033_0_0    SR:1.000000 CR:1.0074212053 BCR:1.0074212053
2033_0_1    SR:0.900000 CR:1.0074212053 BCR:1.0074212053
2033_0_2    SR:0.810000 CR:0.9976581990 BCR:0.9976581990
2033_0_3    SR:0.729000 CR:0.9976581990 BCR:0.9976581990
2033_0_4    SR:0.656100 CR:0.9976581990 BCR:0.9976581990
2033_0_5    SR:0.590490 CR:0.9976581990 BCR:0.9976581990
2033_0_6    SR:0.531441 CR:0.9976581990 BCR:0.9976581990
2033_0_7    SR:0.478297 CR:0.9976581990 BCR:0.9976581990
2033_0_8    SR:0.430467 CR:0.9976581990 BCR:0.9976581990
2033_0_9    SR:0.387420 CR:0.9976581990 BCR:0.9976581990
2033_0_10   SR:0.348678 CR:0.9976581990 BCR:0.9976581990
2033_0_11   SR:0.313811 CR:0.9976581990 BCR:0.9976581990
2033_0_12   SR:0.282430 CR:0.9981218245 BCR:0.9981218245
2033_0_13   SR:0.254187 CR:0.9981218245 BCR:0.9981218245
2033_0_14   SR:0.228768 CR:0.9981218245 BCR:0.9981218245
2033_0_15   SR:0.205891 CR:0.9981218245 BCR:0.9981218245
2033_0_16   SR:0.185302 CR:0.9981218245 BCR:0.9981218245
2033_0_17   SR:0.166772 CR:0.9981218245 BCR:0.9981218245
2033_0_18   SR:0.150095 CR:0.9981218245 BCR:0.9981218245
2033_0_19   SR:0.135085 CR:0.9981218245 BCR:0.9981218245
2033_0_20   SR:0.121577 CR:0.9981218245 BCR:0.9981218245
2033_0_21   SR:0.109419 CR:0.9981218245 BCR:0.9981218245
2033_0_22   SR:0.098477 CR:0.9981218245 BCR:0.9981218245
2033_0_23   SR:0.088629 CR:0.9981218245 BCR:0.9981218245
2033_0_24   SR:0.079766 CR:0.9981218245 BCR:0.9981218245
2033_0_25   SR:0.071790 CR:0.9981218245 BCR:0.9981218245
2033_0_26   SR:0.064611 CR:0.9981218245 BCR:0.9981218245
2033_0_27   SR:0.058150 CR:0.9981218245 BCR:0.9981218245
2033_0_28   SR:0.052335 CR:0.9981218245 BCR:0.9981218245
2033_0_29   SR:0.047101 CR:0.9981218245 BCR:0.9981218245
2033_0_30   SR:0.042391 CR:0.9981218245 BCR:0.9981218245
2033_0_31   SR:0.038152 CR:0.9981218245 BCR:0.9981218245
2033_0_32   SR:0.034337 CR:0.9981218245 BCR:0.9981218245
2033_0_33   SR:0.030903 CR:0.9981218245 BCR:0.9981218245
2033_0_34   SR:0.027813 CR:0.9981218245 BCR:0.9981218245
2033_0_35   SR:0.025032 CR:0.9981218245 BCR:0.9981218245
2033_0_36   SR:0.022528 CR:0.9981218245 BCR:0.9981218245
2033_0_37   SR:0.020276 CR:0.9981218245 BCR:0.9981218245
2033_0_38   SR:0.018248 CR:0.9981218245 BCR:0.9981218245
2033_0_39   SR:0.016423 CR:0.9981218245 BCR:0.9981218245
2033_0_40   SR:0.014781 CR:0.9981218245 BCR:0.9981218245
2033_0_41   SR:0.013303 CR:0.9981218245 BCR:0.9981218245
2033_0_42   SR:0.011973 CR:0.9981218245 BCR:0.9981218245
2033_0_43   SR:0.010775 CR:0.9981218245 BCR:0.9981218245
2033_0_44   SR:0.009698 CR:0.9981218245 BCR:0.9981218245
2033_0_45   SR:0.008728 CR:0.9981218245 BCR:0.9981218245
2033_0_46   SR:0.007855 CR:0.9981218245 BCR:0.9981218245
2033_0_47   SR:0.007070 CR:0.9981218245 BCR:0.9981218245
2033_0_48   SR:0.006363 CR:0.9981218245 BCR:0.9981218245
2033_0_49   SR:0.005726 CR:0.9981218245 BCR:0.9981218245
2033_0_50   SR:0.005154 CR:0.9981218245 BCR:0.9981218245
2033_0_51   SR:0.004638 CR:0.9981218245 BCR:0.9981218245
2033_0_52   SR:0.004175 CR:0.9981218245 BCR:0.9981218245
2033_0_53   SR:0.003757 CR:0.9981218245 BCR:0.9981218245
2033_0_54   SR:0.003381 CR:0.9981218245 BCR:0.9981218245
2033_0_55   SR:0.003043 CR:0.9981218245 BCR:0.9981218245
2033_0_56   SR:0.002739 CR:0.9981218245 BCR:0.9981218245
2033_0_57   SR:0.002465 CR:0.9981218245 BCR:0.9981218245
2033_0_58   SR:0.002219 CR:0.9981218245 BCR:0.9981218245
2033_0_59   SR:0.001997 CR:0.9981218245 BCR:0.9981218245
2033_0_60   SR:0.001797 CR:0.9981218245 BCR:0.9981218245
2033_0_61   SR:0.001617 CR:0.9981218245 BCR:0.9981218245
2033_0_62   SR:0.001456 CR:0.9981218245 BCR:0.9981218245
2033_0_63   SR:0.001310 CR:0.9981218245 BCR:0.9981218245
2033_0_64   SR:0.001179 CR:0.9981218245 BCR:0.9981218245
2033_0_65   SR:0.001061 CR:0.9981218245 BCR:0.9981218245
2033_0_66   SR:0.000955 CR:0.9981218245 BCR:0.9981218245
2033_0_67   SR:0.000860 CR:0.9981218245 BCR:0.9981218245
2033_0_68   SR:0.000774 CR:0.9981218245 BCR:0.9981218245
2033_0_69   SR:0.000696 CR:0.9981218245 BCR:0.9981218245
2033_0_70   SR:0.000627 CR:0.9981218245 BCR:0.9981218245
2033_0_71   SR:0.000564 CR:0.9981218245 BCR:0.9981218245
2033_0_72   SR:0.000508 CR:0.9981218245 BCR:0.9981218245
2033_0_73   SR:0.000457 CR:0.9981218245 BCR:0.9981218245
2033_0_74   SR:0.000411 CR:0.9981218245 BCR:0.9981218245
2033_0_75   SR:0.000370 CR:0.9981218245 BCR:0.9981218245
2033_0_76   SR:0.000333 CR:0.9981218245 BCR:0.9981218245
2033_0_77   SR:0.000300 CR:0.9981218245 BCR:0.9981218245
2033_0_78   SR:0.000270 CR:0.9981218245 BCR:0.9981218245
2033_0_79   SR:0.000243 CR:0.9981218245 BCR:0.9981218245
2033_0_80   SR:0.000218 CR:0.9981218245 BCR:0.9981218245
2033_0_81   SR:0.000197 CR:0.9981218245 BCR:0.9981218245
2033_0_82   SR:0.000177 CR:0.9981218245 BCR:0.9981218245
2033_0_83   SR:0.000159 CR:0.9981218245 BCR:0.9981218245
2033_0_84   SR:0.000143 CR:0.9981218245 BCR:0.9981218245
2033_0_85   SR:0.000129 CR:0.9981218245 BCR:0.9981218245
2033_0_86   SR:0.000116 CR:0.9981218245 BCR:0.9981218245
2033_0_87   SR:0.000104 CR:0.9981218245 BCR:0.9981218245
2033_0_88   SR:0.000094 CR:0.9981218245 BCR:0.9981218245
2033_0_89   SR:0.000085 CR:0.9981218245 BCR:0.9981218245
2033_0_90   SR:0.000076 CR:0.9981218245 BCR:0.9981218245
2033_0_91   SR:0.000069 CR:0.9981218245 BCR:0.9981218245
2033_0_92   SR:0.000062 CR:0.9981218245 BCR:0.9981218245
2033_0_93   SR:0.000056 CR:0.9981218245 BCR:0.9981218245
2033_0_94   SR:0.000050 CR:0.9981218245 BCR:0.9981218245
2033_0_95   SR:0.000045 CR:0.9981218245 BCR:0.9981218245
2033_0_96   SR:0.000040 CR:0.9981218245 BCR:0.9981218245
2033_0_97   SR:0.000036 CR:0.9981218245 BCR:0.9981218245
2033_0_98   SR:0.000033 CR:0.9981218245 BCR:0.9981218245
2033_0_99   SR:0.000030 CR:0.9981218245 BCR:0.9981218245
2033_0_100  SR:0.000027 CR:0.9981218245 BCR:0.9981218245
2033_0_101  SR:0.000024 CR:0.9981218245 BCR:0.9981218245
2033_0_102  SR:0.000022 CR:0.9981218245 BCR:0.9981218245
2033_0_103  SR:0.000019 CR:0.9981218245 BCR:0.9981218245
2033_0_104  SR:0.000017 CR:0.9981218245 BCR:0.9981218245
2033_0_105  SR:0.000016 CR:0.9981218245 BCR:0.9981218245
2033_0_106  SR:0.000014 CR:0.9981218245 BCR:0.9981218245
2033_0_107  SR:0.000013 CR:0.9981218245 BCR:0.9981218245
2033_0_108  SR:0.000011 CR:0.9981218245 BCR:0.9981218245
2033_0_109  SR:0.000010 CR:0.9981218245 BCR:0.9981218245
2033_0_110  SR:0.000009 CR:0.9981218245 BCR:0.9981218245
PRODUCER FINAL COMPLIANCE DELTA 0.001878
Target GHG Offset Mg -177731, Actual GHG Offset Mg -148531
Target Compliance Ratio 0.998, Actual Compliance Ratio 0.998
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.057910
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.206994
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.735095
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.057910 / 0.110891 (DELTA:0.052981)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.206994 / 0.154014 (DELTA:0.052981)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147019 (DELTA:0.147019)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.735095 / 0.588076 (DELTA:0.147019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62363 / $62363 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60611 / $60611 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74484 / $74484 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70563 / $70563 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62363 / $62363 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60611 / $60611 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74484 / $74484 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70563 / $70563 R:1.000000

cross subsidized price / cost ALT BEV                                 $62367 / $62367 R:1.000000
cross subsidized price / cost ALT ICE                                 $68376 / $68376 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60994 / $60994 R:1.000000
cross subsidized price / cost ALT pickup                              $70563 / $70563 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68697 / $68697 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 General Motors
2034_0_0    SR:1.000000 CR:1.0044828011 BCR:1.0044828011
2034_0_1    SR:0.900000 CR:1.0044827983 BCR:1.0044827983
2034_0_2    SR:0.810000 CR:1.0044827933 BCR:1.0044827933
2034_0_3    SR:0.729000 CR:1.0044827905 BCR:1.0044827905
2034_0_4    SR:0.656100 CR:1.0044827876 BCR:1.0044827876
2034_0_5    SR:0.590490 CR:1.0044827827 BCR:1.0044827827
2034_0_6    SR:0.531441 CR:1.0044827770 BCR:1.0044827770
2034_0_7    SR:0.478297 CR:1.0044827742 BCR:1.0044827742
2034_0_8    SR:0.430467 CR:1.0044827742 BCR:1.0044827742
2034_0_9    SR:0.387420 CR:1.0044827742 BCR:1.0044827742
2034_0_10   SR:0.348678 CR:1.0044827742 BCR:1.0044827742
2034_0_11   SR:0.313811 CR:1.0044827742 BCR:1.0044827742
2034_0_12   SR:0.282430 CR:1.0044827742 BCR:1.0044827742
2034_0_13   SR:0.254187 CR:1.0044827742 BCR:1.0044827742
2034_0_14   SR:0.228768 CR:1.0044827742 BCR:1.0044827742
2034_0_15   SR:0.205891 CR:1.0044827742 BCR:1.0044827742
2034_0_16   SR:0.185302 CR:1.0044827742 BCR:1.0044827742
2034_0_17   SR:0.166772 CR:1.0044827742 BCR:1.0044827742
2034_0_18   SR:0.150095 CR:1.0044827742 BCR:1.0044827742
2034_0_19   SR:0.135085 CR:1.0044827742 BCR:1.0044827742
2034_0_20   SR:0.121577 CR:1.0044827742 BCR:1.0044827742
2034_0_21   SR:0.109419 CR:1.0044827742 BCR:1.0044827742
2034_0_22   SR:0.098477 CR:1.0044827742 BCR:1.0044827742
2034_0_23   SR:0.088629 CR:1.0044827742 BCR:1.0044827742
2034_0_24   SR:0.079766 CR:1.0044827742 BCR:1.0044827742
2034_0_25   SR:0.071790 CR:1.0044827742 BCR:1.0044827742
2034_0_26   SR:0.064611 CR:1.0044827742 BCR:1.0044827742
2034_0_27   SR:0.058150 CR:1.0044827742 BCR:1.0044827742
2034_0_28   SR:0.052335 CR:1.0044827742 BCR:1.0044827742
2034_0_29   SR:0.047101 CR:1.0044827742 BCR:1.0044827742
2034_0_30   SR:0.042391 CR:1.0044827742 BCR:1.0044827742
2034_0_31   SR:0.038152 CR:1.0044827742 BCR:1.0044827742
2034_0_32   SR:0.034337 CR:1.0036574498 BCR:1.0036574498
2034_0_33   SR:0.030903 CR:1.0036574498 BCR:1.0036574498
2034_0_34   SR:0.027813 CR:1.0036574498 BCR:1.0036574498
2034_0_35   SR:0.025032 CR:1.0036574498 BCR:1.0036574498
2034_0_36   SR:0.022528 CR:1.0036574498 BCR:1.0036574498
2034_0_37   SR:0.020276 CR:1.0036574498 BCR:1.0036574498
2034_0_38   SR:0.018248 CR:1.0036574498 BCR:1.0036574498
2034_0_39   SR:0.016423 CR:1.0036574498 BCR:1.0036574498
2034_0_40   SR:0.014781 CR:1.0036574498 BCR:1.0036574498
2034_0_41   SR:0.013303 CR:1.0036574498 BCR:1.0036574498
2034_0_42   SR:0.011973 CR:1.0036574498 BCR:1.0036574498
2034_0_43   SR:0.010775 CR:1.0036574498 BCR:1.0036574498
2034_0_44   SR:0.009698 CR:1.0036574498 BCR:1.0036574498
2034_0_45   SR:0.008728 CR:1.0036574498 BCR:1.0036574498
2034_0_46   SR:0.007855 CR:1.0036574498 BCR:1.0036574498
2034_0_47   SR:0.007070 CR:1.0036574498 BCR:1.0036574498
2034_0_48   SR:0.006363 CR:1.0036574498 BCR:1.0036574498
2034_0_49   SR:0.005726 CR:1.0036574498 BCR:1.0036574498
2034_0_50   SR:0.005154 CR:1.0036574498 BCR:1.0036574498
2034_0_51   SR:0.004638 CR:1.0036574498 BCR:1.0036574498
2034_0_52   SR:0.004175 CR:1.0036574498 BCR:1.0036574498
2034_0_53   SR:0.003757 CR:1.0036574498 BCR:1.0036574498
2034_0_54   SR:0.003381 CR:1.0036574498 BCR:1.0036574498
2034_0_55   SR:0.003043 CR:1.0036574498 BCR:1.0036574498
2034_0_56   SR:0.002739 CR:1.0036574498 BCR:1.0036574498
2034_0_57   SR:0.002465 CR:1.0036574498 BCR:1.0036574498
2034_0_58   SR:0.002219 CR:1.0036574498 BCR:1.0036574498
2034_0_59   SR:0.001997 CR:1.0036574498 BCR:1.0036574498
2034_0_60   SR:0.001797 CR:1.0036142548 BCR:1.0036142548
2034_0_61   SR:0.001617 CR:1.0036142520 BCR:1.0036142520
2034_0_62   SR:0.001456 CR:1.0036142470 BCR:1.0036142470
2034_0_63   SR:0.001310 CR:1.0036142442 BCR:1.0036142442
2034_0_64   SR:0.001179 CR:1.0036142414 BCR:1.0036142414
2034_0_65   SR:0.001061 CR:1.0036142364 BCR:1.0036142364
2034_0_66   SR:0.000955 CR:1.0036142336 BCR:1.0036142336
2034_0_67   SR:0.000860 CR:1.0036142308 BCR:1.0036142308
2034_0_68   SR:0.000774 CR:1.0036142280 BCR:1.0036142280
2034_0_69   SR:0.000696 CR:1.0036142230 BCR:1.0036142230
2034_0_70   SR:0.000627 CR:1.0036142230 BCR:1.0036142230
2034_0_71   SR:0.000564 CR:1.0036142230 BCR:1.0036142230
2034_0_72   SR:0.000508 CR:1.0036142230 BCR:1.0036142230
2034_0_73   SR:0.000457 CR:1.0036142230 BCR:1.0036142230
2034_0_74   SR:0.000411 CR:1.0036142230 BCR:1.0036142230
2034_0_75   SR:0.000370 CR:1.0036142230 BCR:1.0036142230
2034_0_76   SR:0.000333 CR:1.0036142230 BCR:1.0036142230
2034_0_77   SR:0.000300 CR:1.0036142230 BCR:1.0036142230
2034_0_78   SR:0.000270 CR:1.0036142230 BCR:1.0036142230
2034_0_79   SR:0.000243 CR:1.0036142230 BCR:1.0036142230
2034_0_80   SR:0.000218 CR:1.0036142230 BCR:1.0036142230
2034_0_81   SR:0.000197 CR:1.0036142230 BCR:1.0036142230
2034_0_82   SR:0.000177 CR:1.0036142230 BCR:1.0036142230
2034_0_83   SR:0.000159 CR:1.0036142230 BCR:1.0036142230
2034_0_84   SR:0.000143 CR:1.0036142230 BCR:1.0036142230
2034_0_85   SR:0.000129 CR:1.0036142230 BCR:1.0036142230
2034_0_86   SR:0.000116 CR:1.0036142230 BCR:1.0036142230
2034_0_87   SR:0.000104 CR:1.0036142230 BCR:1.0036142230
2034_0_88   SR:0.000094 CR:1.0036142230 BCR:1.0036142230
2034_0_89   SR:0.000085 CR:1.0036142230 BCR:1.0036142230
2034_0_90   SR:0.000076 CR:1.0036142230 BCR:1.0036142230
2034_0_91   SR:0.000069 CR:1.0036142230 BCR:1.0036142230
2034_0_92   SR:0.000062 CR:1.0036142230 BCR:1.0036142230
2034_0_93   SR:0.000056 CR:1.0036135884 BCR:1.0036135884
2034_0_94   SR:0.000050 CR:1.0036135835 BCR:1.0036135835
2034_0_95   SR:0.000045 CR:1.0036135806 BCR:1.0036135806
2034_0_96   SR:0.000040 CR:1.0036135778 BCR:1.0036135778
2034_0_97   SR:0.000036 CR:1.0036135778 BCR:1.0036135778
2034_0_98   SR:0.000033 CR:1.0036135778 BCR:1.0036135778
2034_0_99   SR:0.000030 CR:1.0036135778 BCR:1.0036135778
2034_0_100  SR:0.000027 CR:1.0036135778 BCR:1.0036135778
2034_0_101  SR:0.000024 CR:1.0036135778 BCR:1.0036135778
2034_0_102  SR:0.000022 CR:1.0036135778 BCR:1.0036135778
2034_0_103  SR:0.000019 CR:1.0036135778 BCR:1.0036135778
2034_0_104  SR:0.000017 CR:1.0036134490 BCR:1.0036134490
2034_0_105  SR:0.000016 CR:1.0036134490 BCR:1.0036134490
2034_0_106  SR:0.000014 CR:1.0036134490 BCR:1.0036134490
2034_0_107  SR:0.000013 CR:1.0036134490 BCR:1.0036134490
2034_0_108  SR:0.000011 CR:1.0036134490 BCR:1.0036134490
2034_0_109  SR:0.000010 CR:1.0036134490 BCR:1.0036134490
2034_0_110  SR:0.000009 CR:1.0036134300 BCR:1.0036134300
PRODUCER FINAL COMPLIANCE DELTA 0.003613
Target GHG Offset Mg -228443, Actual GHG Offset Mg -285528
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.058649
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.205268
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.736083
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.058649 / 0.110478 (DELTA:0.051829)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.205268 / 0.153439 (DELTA:0.051829)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147217 (DELTA:0.147217)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736083 / 0.588867 (DELTA:0.147217)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62232 / $62232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60545 / $60545 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74331 / $74331 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70377 / $70377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62232 / $62232 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60545 / $60545 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74331 / $74331 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70377 / $70377 R:1.000000

cross subsidized price / cost ALT BEV                                 $62237 / $62237 R:1.000000
cross subsidized price / cost ALT ICE                                 $68233 / $68233 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60920 / $60920 R:1.000000
cross subsidized price / cost ALT pickup                              $70378 / $70378 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68551 / $68551 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 General Motors
2035_0_0    SR:1.000000 CR:1.0045080596 BCR:1.0045080596
2035_0_1    SR:0.900000 CR:1.0045080596 BCR:1.0045080596
2035_0_2    SR:0.810000 CR:1.0040437669 BCR:1.0040437669
2035_0_3    SR:0.729000 CR:1.0040437669 BCR:1.0040437669
2035_0_4    SR:0.656100 CR:1.0040437669 BCR:1.0040437669
2035_0_5    SR:0.590490 CR:1.0040437669 BCR:1.0040437669
2035_0_6    SR:0.531441 CR:1.0040437669 BCR:1.0040437669
2035_0_7    SR:0.478297 CR:1.0040437669 BCR:1.0040437669
2035_0_8    SR:0.430467 CR:1.0040437669 BCR:1.0040437669
2035_0_9    SR:0.387420 CR:1.0040437669 BCR:1.0040437669
2035_0_10   SR:0.348678 CR:1.0040437669 BCR:1.0040437669
2035_0_11   SR:0.313811 CR:1.0040437669 BCR:1.0040437669
2035_0_12   SR:0.282430 CR:1.0040437669 BCR:1.0040437669
2035_0_13   SR:0.254187 CR:1.0040437669 BCR:1.0040437669
2035_0_14   SR:0.228768 CR:1.0040437669 BCR:1.0040437669
2035_0_15   SR:0.205891 CR:1.0040437669 BCR:1.0040437669
2035_0_16   SR:0.185302 CR:0.9995501265 BCR:0.9995501265
2035_0_17   SR:0.166772 CR:0.9995501265 BCR:0.9995501265
2035_0_18   SR:0.150095 CR:0.9995501265 BCR:0.9995501265
2035_0_19   SR:0.135085 CR:0.9995501265 BCR:0.9995501265
2035_0_20   SR:0.121577 CR:0.9995501265 BCR:0.9995501265
2035_0_21   SR:0.109419 CR:0.9995501265 BCR:0.9995501265
2035_0_22   SR:0.098477 CR:0.9995501265 BCR:0.9995501265
2035_0_23   SR:0.088629 CR:0.9995501265 BCR:0.9995501265
2035_0_24   SR:0.079766 CR:0.9995501265 BCR:0.9995501265
2035_0_25   SR:0.071790 CR:0.9995501265 BCR:0.9995501265
2035_0_26   SR:0.064611 CR:0.9995501265 BCR:0.9995501265
2035_0_27   SR:0.058150 CR:0.9995501265 BCR:0.9995501265
2035_0_28   SR:0.052335 CR:0.9995501265 BCR:0.9995501265
2035_0_29   SR:0.047101 CR:0.9995501265 BCR:0.9995501265
2035_0_30   SR:0.042391 CR:0.9995501265 BCR:0.9995501265
2035_0_31   SR:0.038152 CR:1.0002891253 BCR:1.0002891253
2035_0_32   SR:0.034337 CR:1.0002891253 BCR:1.0002891253
2035_0_33   SR:0.030903 CR:1.0002891253 BCR:1.0002891253
2035_0_34   SR:0.027813 CR:1.0002891253 BCR:1.0002891253
2035_0_35   SR:0.025032 CR:1.0002891253 BCR:1.0002891253
2035_0_36   SR:0.022528 CR:1.0002891253 BCR:1.0002891253
2035_0_37   SR:0.020276 CR:1.0002891253 BCR:1.0002891253
2035_0_38   SR:0.018248 CR:1.0002113217 BCR:1.0002113217
2035_0_39   SR:0.016423 CR:1.0002113217 BCR:1.0002113217
2035_0_40   SR:0.014781 CR:1.0002113217 BCR:1.0002113217
2035_0_41   SR:0.013303 CR:1.0002113217 BCR:1.0002113217
2035_0_42   SR:0.011973 CR:1.0002113217 BCR:1.0002113217
2035_0_43   SR:0.010775 CR:1.0002113217 BCR:1.0002113217
2035_0_44   SR:0.009698 CR:1.0002113217 BCR:1.0002113217
2035_0_45   SR:0.008728 CR:1.0002113217 BCR:1.0002113217
2035_0_46   SR:0.007855 CR:1.0002113217 BCR:1.0002113217
2035_0_47   SR:0.007070 CR:1.0002113217 BCR:1.0002113217
2035_0_48   SR:0.006363 CR:1.0000618528 BCR:1.0000618528
2035_0_49   SR:0.005726 CR:1.0000618528 BCR:1.0000618528
2035_0_50   SR:0.005154 CR:1.0000618528 BCR:1.0000618528
2035_0_51   SR:0.004638 CR:1.0000618528 BCR:1.0000618528
2035_0_52   SR:0.004175 CR:1.0000618528 BCR:1.0000618528
2035_0_53   SR:0.003757 CR:1.0000618528 BCR:1.0000618528
2035_0_54   SR:0.003381 CR:1.0000618528 BCR:1.0000618528
2035_0_55   SR:0.003043 CR:1.0000618528 BCR:1.0000618528
2035_0_56   SR:0.002739 CR:1.0000618528 BCR:1.0000618528
2035_0_57   SR:0.002465 CR:1.0000618528 BCR:1.0000618528
2035_0_58   SR:0.002219 CR:1.0000618528 BCR:1.0000618528
2035_0_59   SR:0.001997 CR:1.0000618528 BCR:1.0000618528
2035_0_60   SR:0.001797 CR:1.0000618528 BCR:1.0000618528
2035_0_61   SR:0.001617 CR:1.0000618528 BCR:1.0000618528
2035_0_62   SR:0.001456 CR:1.0000276604 BCR:1.0000276604
2035_0_63   SR:0.001310 CR:1.0000276604 BCR:1.0000276604
2035_0_64   SR:0.001179 CR:1.0000276604 BCR:1.0000276604
2035_0_65   SR:0.001061 CR:1.0000276604 BCR:1.0000276604
2035_0_66   SR:0.000955 CR:1.0000276604 BCR:1.0000276604
2035_0_67   SR:0.000860 CR:1.0000276604 BCR:1.0000276604
2035_0_68   SR:0.000774 CR:1.0000276604 BCR:1.0000276604
2035_0_69   SR:0.000696 CR:1.0000276604 BCR:1.0000276604
2035_0_70   SR:0.000627 CR:1.0000276604 BCR:1.0000276604
2035_0_71   SR:0.000564 CR:1.0000276604 BCR:1.0000276604
2035_0_72   SR:0.000508 CR:1.0000038154 BCR:1.0000038154
2035_0_73   SR:0.000457 CR:1.0000027743 BCR:1.0000027743
2035_0_74   SR:0.000411 CR:1.0000000756 BCR:1.0000000756
2035_0_75   SR:0.000370 CR:1.0000000756 BCR:1.0000000756
2035_0_76   SR:0.000333 CR:1.0000000756 BCR:1.0000000756
2035_0_77   SR:0.000300 CR:1.0000000756 BCR:1.0000000756
2035_0_78   SR:0.000270 CR:1.0000000756 BCR:1.0000000756
2035_0_79   SR:0.000243 CR:1.0000000756 BCR:1.0000000756
2035_0_80   SR:0.000218 CR:1.0000000756 BCR:1.0000000756
2035_0_81   SR:0.000197 CR:1.0000000756 BCR:1.0000000756
2035_0_82   SR:0.000177 CR:1.0000000667 BCR:1.0000000667
2035_0_83   SR:0.000159 CR:1.0000000667 BCR:1.0000000667
2035_0_84   SR:0.000143 CR:1.0000000667 BCR:1.0000000667
2035_0_85   SR:0.000129 CR:1.0000000667 BCR:1.0000000667
2035_0_86   SR:0.000116 CR:1.0000000667 BCR:1.0000000667
2035_0_87   SR:0.000104 CR:1.0000000667 BCR:1.0000000667
2035_0_88   SR:0.000094 CR:1.0000000667 BCR:1.0000000667
2035_0_89   SR:0.000085 CR:1.0000000667 BCR:1.0000000667
2035_0_90   SR:0.000076 CR:1.0000000667 BCR:1.0000000667
2035_0_91   SR:0.000069 CR:1.0000000667 BCR:1.0000000667
2035_0_92   SR:0.000062 CR:1.0000000667 BCR:1.0000000667
2035_0_93   SR:0.000056 CR:1.0000000667 BCR:1.0000000667
2035_0_94   SR:0.000050 CR:1.0000000667 BCR:1.0000000667
2035_0_95   SR:0.000045 CR:1.0000000667 BCR:1.0000000667
2035_0_96   SR:0.000040 CR:1.0000000667 BCR:1.0000000667
2035_0_97   SR:0.000036 CR:1.0000000667 BCR:1.0000000667
2035_0_98   SR:0.000033 CR:1.0000000667 BCR:1.0000000667
2035_0_99   SR:0.000030 CR:1.0000000667 BCR:1.0000000667
2035_0_100  SR:0.000027 CR:1.0000000076 BCR:1.0000000076
2035_0_101  SR:0.000024 CR:1.0000000076 BCR:1.0000000076
2035_0_102  SR:0.000022 CR:1.0000000076 BCR:1.0000000076
2035_0_103  SR:0.000019 CR:1.0000000076 BCR:1.0000000076
2035_0_104  SR:0.000017 CR:1.0000000076 BCR:1.0000000076
2035_0_105  SR:0.000016 CR:1.0000000076 BCR:1.0000000076
2035_0_106  SR:0.000014 CR:1.0000000076 BCR:1.0000000076
2035_0_107  SR:0.000013 CR:1.0000000076 BCR:1.0000000076
2035_0_108  SR:0.000011 CR:1.0000000076 BCR:1.0000000076
2035_0_109  SR:0.000010 CR:1.0000000076 BCR:1.0000000076
2035_0_110  SR:0.000009 CR:1.0000000076 BCR:1.0000000076
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -145245, Actual GHG Offset Mg -145245
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.053960
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.209349
2035 producer_abs_share_frac_pickup.BEV           = 0.000002
2035 producer_abs_share_frac_pickup.ICE           = 0.736690
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               = 0.053960 / 0.111175 (DELTA:0.057216)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.209349 / 0.152133 (DELTA:0.057216)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.147338 (DELTA:0.147336)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736690 / 0.589353 (DELTA:0.147336)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62111 / $62111 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60637 / $60637 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74189 / $74189 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70381 / $70381 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62111 / $62111 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60637 / $60637 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74189 / $74189 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70381 / $70381 R:1.000000

cross subsidized price / cost ALT BEV                                 $62114 / $62114 R:1.000000
cross subsidized price / cost ALT ICE                                 $68225 / $68225 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60939 / $60939 R:1.000000
cross subsidized price / cost ALT pickup                              $70381 / $70381 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68540 / $68540 R:1.000000

2035_0_0  SCORE:0.040350, CE:0.147336, 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 Pass 1: Manufacturer=Mercedes
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 Mercedes
2022_0_0    SR:1.000000 CR:0.9999999809 BCR:0.9999999809
2022_0_1    SR:0.900000 CR:0.9999999809 BCR:0.9999999809
2022_0_2    SR:0.810000 CR:0.9999999809 BCR:0.9999999809
2022_0_3    SR:0.729000 CR:0.9999999809 BCR:0.9999999809
2022_0_4    SR:0.656100 CR:0.9999999809 BCR:0.9999999809
2022_0_5    SR:0.590490 CR:0.9999999809 BCR:0.9999999809
2022_0_6    SR:0.531441 CR:0.9999999809 BCR:0.9999999809
2022_0_7    SR:0.478297 CR:0.9999999809 BCR:0.9999999809
2022_0_8    SR:0.430467 CR:0.9999999809 BCR:0.9999999809
2022_0_9    SR:0.387420 CR:0.9999999809 BCR:0.9999999809
2022_0_10   SR:0.348678 CR:0.9999999809 BCR:0.9999999809
2022_0_11   SR:0.313811 CR:0.9999999809 BCR:0.9999999809
2022_0_12   SR:0.282430 CR:0.9999999809 BCR:0.9999999809
2022_0_13   SR:0.254187 CR:0.9999999809 BCR:0.9999999809
2022_0_14   SR:0.228768 CR:0.9999999809 BCR:0.9999999809
2022_0_15   SR:0.205891 CR:0.9999999809 BCR:0.9999999809
2022_0_16   SR:0.185302 CR:0.9999999809 BCR:0.9999999809
2022_0_17   SR:0.166772 CR:0.9999999809 BCR:0.9999999809
2022_0_18   SR:0.150095 CR:0.9999999809 BCR:0.9999999809
2022_0_19   SR:0.135085 CR:0.9999999809 BCR:0.9999999809
2022_0_20   SR:0.121577 CR:0.9999999809 BCR:0.9999999809
2022_0_21   SR:0.109419 CR:0.9999999809 BCR:0.9999999809
2022_0_22   SR:0.098477 CR:0.9999999809 BCR:0.9999999809
2022_0_23   SR:0.088629 CR:0.9999999809 BCR:0.9999999809
2022_0_24   SR:0.079766 CR:0.9999999809 BCR:0.9999999809
2022_0_25   SR:0.071790 CR:0.9999999809 BCR:0.9999999809
2022_0_26   SR:0.064611 CR:0.9999999809 BCR:0.9999999809
2022_0_27   SR:0.058150 CR:0.9999999809 BCR:0.9999999809
2022_0_28   SR:0.052335 CR:0.9999999809 BCR:0.9999999809
2022_0_29   SR:0.047101 CR:0.9999999809 BCR:0.9999999809
2022_0_30   SR:0.042391 CR:0.9999999809 BCR:0.9999999809
2022_0_31   SR:0.038152 CR:0.9999999809 BCR:0.9999999809
2022_0_32   SR:0.034337 CR:0.9999999809 BCR:0.9999999809
2022_0_33   SR:0.030903 CR:0.9999999809 BCR:0.9999999809
2022_0_34   SR:0.027813 CR:0.9999999809 BCR:0.9999999809
2022_0_35   SR:0.025032 CR:0.9999999809 BCR:0.9999999809
2022_0_36   SR:0.022528 CR:0.9999999809 BCR:0.9999999809
2022_0_37   SR:0.020276 CR:0.9999999809 BCR:0.9999999809
2022_0_38   SR:0.018248 CR:0.9999999809 BCR:0.9999999809
2022_0_39   SR:0.016423 CR:0.9999999809 BCR:0.9999999809
2022_0_40   SR:0.014781 CR:0.9999999809 BCR:0.9999999809
2022_0_41   SR:0.013303 CR:0.9999999809 BCR:0.9999999809
2022_0_42   SR:0.011973 CR:0.9999999809 BCR:0.9999999809
2022_0_43   SR:0.010775 CR:0.9999999809 BCR:0.9999999809
2022_0_44   SR:0.009698 CR:0.9999999809 BCR:0.9999999809
2022_0_45   SR:0.008728 CR:0.9999999809 BCR:0.9999999809
2022_0_46   SR:0.007855 CR:0.9999999809 BCR:0.9999999809
2022_0_47   SR:0.007070 CR:0.9999999809 BCR:0.9999999809
2022_0_48   SR:0.006363 CR:0.9999999809 BCR:0.9999999809
2022_0_49   SR:0.005726 CR:0.9999999809 BCR:0.9999999809
2022_0_50   SR:0.005154 CR:0.9999999809 BCR:0.9999999809
2022_0_51   SR:0.004638 CR:0.9999999809 BCR:0.9999999809
2022_0_52   SR:0.004175 CR:0.9999999809 BCR:0.9999999809
2022_0_53   SR:0.003757 CR:0.9999999809 BCR:0.9999999809
2022_0_54   SR:0.003381 CR:0.9999999809 BCR:0.9999999809
2022_0_55   SR:0.003043 CR:0.9999999809 BCR:0.9999999809
2022_0_56   SR:0.002739 CR:0.9999999809 BCR:0.9999999809
2022_0_57   SR:0.002465 CR:0.9999999809 BCR:0.9999999809
2022_0_58   SR:0.002219 CR:0.9999999809 BCR:0.9999999809
2022_0_59   SR:0.001997 CR:0.9999999809 BCR:0.9999999809
2022_0_60   SR:0.001797 CR:0.9999999809 BCR:0.9999999809
2022_0_61   SR:0.001617 CR:0.9999999809 BCR:0.9999999809
2022_0_62   SR:0.001456 CR:0.9999999809 BCR:0.9999999809
2022_0_63   SR:0.001310 CR:0.9999999809 BCR:0.9999999809
2022_0_64   SR:0.001179 CR:0.9999999809 BCR:0.9999999809
2022_0_65   SR:0.001061 CR:0.9999999809 BCR:0.9999999809
2022_0_66   SR:0.000955 CR:0.9999999809 BCR:0.9999999809
2022_0_67   SR:0.000860 CR:0.9999999809 BCR:0.9999999809
2022_0_68   SR:0.000774 CR:0.9999999809 BCR:0.9999999809
2022_0_69   SR:0.000696 CR:0.9999999809 BCR:0.9999999809
2022_0_70   SR:0.000627 CR:0.9999999809 BCR:0.9999999809
2022_0_71   SR:0.000564 CR:0.9999999809 BCR:0.9999999809
2022_0_72   SR:0.000508 CR:0.9999999809 BCR:0.9999999809
2022_0_73   SR:0.000457 CR:0.9999999809 BCR:0.9999999809
2022_0_74   SR:0.000411 CR:0.9999999809 BCR:0.9999999809
2022_0_75   SR:0.000370 CR:0.9999999809 BCR:0.9999999809
2022_0_76   SR:0.000333 CR:0.9999999809 BCR:0.9999999809
2022_0_77   SR:0.000300 CR:0.9999999809 BCR:0.9999999809
2022_0_78   SR:0.000270 CR:0.9999999809 BCR:0.9999999809
2022_0_79   SR:0.000243 CR:0.9999999809 BCR:0.9999999809
2022_0_80   SR:0.000218 CR:0.9999999809 BCR:0.9999999809
2022_0_81   SR:0.000197 CR:0.9999999809 BCR:0.9999999809
2022_0_82   SR:0.000177 CR:0.9999999809 BCR:0.9999999809
2022_0_83   SR:0.000159 CR:0.9999999809 BCR:0.9999999809
2022_0_84   SR:0.000143 CR:0.9999999809 BCR:0.9999999809
2022_0_85   SR:0.000129 CR:0.9999999809 BCR:0.9999999809
2022_0_86   SR:0.000116 CR:0.9999999809 BCR:0.9999999809
2022_0_87   SR:0.000104 CR:0.9999999809 BCR:0.9999999809
2022_0_88   SR:0.000094 CR:0.9999999809 BCR:0.9999999809
2022_0_89   SR:0.000085 CR:0.9999999809 BCR:0.9999999809
2022_0_90   SR:0.000076 CR:0.9999999809 BCR:0.9999999809
2022_0_91   SR:0.000069 CR:0.9999999809 BCR:0.9999999809
2022_0_92   SR:0.000062 CR:0.9999999809 BCR:0.9999999809
2022_0_93   SR:0.000056 CR:0.9999999809 BCR:0.9999999809
2022_0_94   SR:0.000050 CR:0.9999999809 BCR:0.9999999809
2022_0_95   SR:0.000045 CR:0.9999999809 BCR:0.9999999809
2022_0_96   SR:0.000040 CR:0.9999999809 BCR:0.9999999809
2022_0_97   SR:0.000036 CR:0.9999999809 BCR:0.9999999809
2022_0_98   SR:0.000033 CR:0.9999999809 BCR:0.9999999809
2022_0_99   SR:0.000030 CR:0.9999999809 BCR:0.9999999809
2022_0_100  SR:0.000027 CR:0.9999999809 BCR:0.9999999809
2022_0_101  SR:0.000024 CR:0.9999999809 BCR:0.9999999809
2022_0_102  SR:0.000022 CR:0.9999999809 BCR:0.9999999809
2022_0_103  SR:0.000019 CR:0.9999999809 BCR:0.9999999809
2022_0_104  SR:0.000017 CR:0.9999999809 BCR:0.9999999809
2022_0_105  SR:0.000016 CR:0.9999999809 BCR:0.9999999809
2022_0_106  SR:0.000014 CR:0.9999999809 BCR:0.9999999809
2022_0_107  SR:0.000013 CR:0.9999999809 BCR:0.9999999809
2022_0_108  SR:0.000011 CR:0.9999999809 BCR:0.9999999809
2022_0_109  SR:0.000010 CR:0.9999999809 BCR:0.9999999809
2022_0_110  SR:0.000009 CR:0.9999999809 BCR:0.9999999809
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145047, Actual GHG Offset Mg 145047
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.000000
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Mercedes
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 107912, Actual GHG Offset Mg 107912
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.000000
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.089265 (DELTA:0.089265)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.910735 (DELTA:0.089265)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72914 / $72914 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66376 / $66376 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72914 / $72914 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66376 / $66376 R:1.000000

cross subsidized price / cost ALT BEV                                 $72914 / $72914 R:1.000000
cross subsidized price / cost ALT ICE                                 $66376 / $66376 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66379 / $66379 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66960 / $66960 R:1.000000

2023_0_0  SCORE:0.024446, CE:0.089265, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2024  Iteration=0 Mercedes
2024_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2024_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2024_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2024_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2024_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2024_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2024_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2024_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2024_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2024_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2024_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2024_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2024_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2024_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2024_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2024_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2024_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2024_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2024_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2024_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2024_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2024_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2024_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2024_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2024_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2024_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2024_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2024_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2024_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2024_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2024_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2024_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2024_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2024_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2024_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2024_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2024_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2024_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2024_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2024_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2024_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2024_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2024_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2024_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2024_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2024_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2024_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2024_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2024_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2024_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2024_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2024_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2024_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2024_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2024_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2024_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2024_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2024_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2024_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2024_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2024_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2024_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2024_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2024_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2024_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2024_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2024_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2024_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2024_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2024_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2024_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2024_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2024_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2024_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2024_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2024_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2024_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2024_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2024_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2024_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2024_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2024_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2024_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2024_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2024_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2024_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2024_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2024_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2024_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2024_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2024_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2024_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2024_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2024_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2024_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2024_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2024_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2024_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2024_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2024_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2024_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2024_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2024_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2024_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2024_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2024_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2024_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2024_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2024_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2024_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2024_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64490, Actual GHG Offset Mg 64490
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.000000
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.113929 (DELTA:0.113929)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.886071 (DELTA:0.113929)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72331 / $72331 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66304 / $66304 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72331 / $72331 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66304 / $66304 R:1.000000

cross subsidized price / cost ALT BEV                                 $72331 / $72331 R:1.000000
cross subsidized price / cost ALT ICE                                 $66304 / $66304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66306 / $66306 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66990 / $66990 R:1.000000

2024_0_0  SCORE:0.031201, CE:0.113929, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2025  Iteration=0 Mercedes
2025_0_0    SR:1.000000 CR:1.0086465617 BCR:1.0086465617
2025_0_1    SR:0.900000 CR:1.0086465617 BCR:1.0086465617
2025_0_2    SR:0.810000 CR:1.0086465617 BCR:1.0086465617
2025_0_3    SR:0.729000 CR:1.0086465617 BCR:1.0086465617
2025_0_4    SR:0.656100 CR:1.0086465617 BCR:1.0086465617
2025_0_5    SR:0.590490 CR:1.0086465617 BCR:1.0086465617
2025_0_6    SR:0.531441 CR:1.0086465617 BCR:1.0086465617
2025_0_7    SR:0.478297 CR:1.0086465617 BCR:1.0086465617
2025_0_8    SR:0.430467 CR:1.0086465617 BCR:1.0086465617
2025_0_9    SR:0.387420 CR:1.0086465617 BCR:1.0086465617
2025_0_10   SR:0.348678 CR:1.0086465617 BCR:1.0086465617
2025_0_11   SR:0.313811 CR:1.0086465617 BCR:1.0086465617
2025_0_12   SR:0.282430 CR:1.0086465617 BCR:1.0086465617
2025_0_13   SR:0.254187 CR:1.0086465617 BCR:1.0086465617
2025_0_14   SR:0.228768 CR:1.0086465617 BCR:1.0086465617
2025_0_15   SR:0.205891 CR:1.0086465617 BCR:1.0086465617
2025_0_16   SR:0.185302 CR:1.0086465617 BCR:1.0086465617
2025_0_17   SR:0.166772 CR:1.0086465617 BCR:1.0086465617
2025_0_18   SR:0.150095 CR:1.0015222467 BCR:1.0015222467
2025_0_19   SR:0.135085 CR:1.0015222467 BCR:1.0015222467
2025_0_20   SR:0.121577 CR:1.0015222467 BCR:1.0015222467
2025_0_21   SR:0.109419 CR:1.0015222467 BCR:1.0015222467
2025_0_22   SR:0.098477 CR:1.0015222467 BCR:1.0015222467
2025_0_23   SR:0.088629 CR:1.0013992040 BCR:1.0013992040
2025_0_24   SR:0.079766 CR:1.0013992040 BCR:1.0013992040
2025_0_25   SR:0.071790 CR:1.0012819577 BCR:1.0012819577
2025_0_26   SR:0.064611 CR:1.0012819577 BCR:1.0012819577
2025_0_27   SR:0.058150 CR:1.0012819577 BCR:1.0012819577
2025_0_28   SR:0.052335 CR:1.0012819577 BCR:1.0012819577
2025_0_29   SR:0.047101 CR:1.0012819577 BCR:1.0012819577
2025_0_30   SR:0.042391 CR:1.0012819577 BCR:1.0012819577
2025_0_31   SR:0.038152 CR:1.0012819577 BCR:1.0012819577
2025_0_32   SR:0.034337 CR:1.0012819577 BCR:1.0012819577
2025_0_33   SR:0.030903 CR:1.0012819577 BCR:1.0012819577
2025_0_34   SR:0.027813 CR:1.0012819577 BCR:1.0012819577
2025_0_35   SR:0.025032 CR:1.0012819577 BCR:1.0012819577
2025_0_36   SR:0.022528 CR:1.0012819577 BCR:1.0012819577
2025_0_37   SR:0.020276 CR:1.0012819577 BCR:1.0012819577
2025_0_38   SR:0.018248 CR:0.9997134021 BCR:0.9997134021
2025_0_39   SR:0.016423 CR:0.9998863177 BCR:0.9998863177
2025_0_40   SR:0.014781 CR:0.9998863177 BCR:0.9998863177
2025_0_41   SR:0.013303 CR:0.9998863177 BCR:0.9998863177
2025_0_42   SR:0.011973 CR:0.9998863177 BCR:0.9998863177
2025_0_43   SR:0.010775 CR:0.9998863177 BCR:0.9998863177
2025_0_44   SR:0.009698 CR:0.9998863177 BCR:0.9998863177
2025_0_45   SR:0.008728 CR:0.9998863177 BCR:0.9998863177
2025_0_46   SR:0.007855 CR:0.9998863177 BCR:0.9998863177
2025_0_47   SR:0.007070 CR:0.9998863177 BCR:0.9998863177
2025_0_48   SR:0.006363 CR:0.9998863177 BCR:0.9998863177
2025_0_49   SR:0.005726 CR:0.9998863177 BCR:0.9998863177
2025_0_50   SR:0.005154 CR:0.9998863177 BCR:0.9998863177
2025_0_51   SR:0.004638 CR:0.9998863177 BCR:0.9998863177
2025_0_52   SR:0.004175 CR:0.9998863177 BCR:0.9998863177
2025_0_53   SR:0.003757 CR:0.9998863177 BCR:0.9998863177
2025_0_54   SR:0.003381 CR:1.0000147155 BCR:1.0000147155
2025_0_55   SR:0.003043 CR:1.0000147155 BCR:1.0000147155
2025_0_56   SR:0.002739 CR:1.0000147155 BCR:1.0000147155
2025_0_57   SR:0.002465 CR:1.0000147155 BCR:1.0000147155
2025_0_58   SR:0.002219 CR:0.9999863471 BCR:0.9999863471
2025_0_59   SR:0.001997 CR:0.9999863471 BCR:0.9999863471
2025_0_60   SR:0.001797 CR:0.9999863471 BCR:0.9999863471
2025_0_61   SR:0.001617 CR:0.9999863471 BCR:0.9999863471
2025_0_62   SR:0.001456 CR:0.9999863471 BCR:0.9999863471
2025_0_63   SR:0.001310 CR:0.9999863471 BCR:0.9999863471
2025_0_64   SR:0.001179 CR:0.9999863471 BCR:0.9999863471
2025_0_65   SR:0.001061 CR:0.9999863471 BCR:0.9999863471
2025_0_66   SR:0.000955 CR:0.9999863471 BCR:0.9999863471
2025_0_67   SR:0.000860 CR:0.9999863471 BCR:0.9999863471
2025_0_68   SR:0.000774 CR:0.9999863471 BCR:0.9999863471
2025_0_69   SR:0.000696 CR:0.9999863471 BCR:0.9999863471
2025_0_70   SR:0.000627 CR:0.9999863471 BCR:0.9999863471
2025_0_71   SR:0.000564 CR:0.9999933865 BCR:0.9999933865
2025_0_72   SR:0.000508 CR:0.9999933865 BCR:0.9999933865
2025_0_73   SR:0.000457 CR:0.9999933865 BCR:0.9999933865
2025_0_74   SR:0.000411 CR:0.9999933865 BCR:0.9999933865
2025_0_75   SR:0.000370 CR:0.9999933865 BCR:0.9999933865
2025_0_76   SR:0.000333 CR:0.9999933865 BCR:0.9999933865
2025_0_77   SR:0.000300 CR:0.9999933865 BCR:0.9999933865
2025_0_78   SR:0.000270 CR:0.9999933865 BCR:0.9999933865
2025_0_79   SR:0.000243 CR:0.9999933865 BCR:0.9999933865
2025_0_80   SR:0.000218 CR:0.9999933865 BCR:0.9999933865
2025_0_81   SR:0.000197 CR:0.9999933865 BCR:0.9999933865
2025_0_82   SR:0.000177 CR:0.9999933865 BCR:0.9999933865
2025_0_83   SR:0.000159 CR:0.9999933865 BCR:0.9999933865
2025_0_84   SR:0.000143 CR:0.9999933865 BCR:0.9999933865
2025_0_85   SR:0.000129 CR:0.9999933865 BCR:0.9999933865
2025_0_86   SR:0.000116 CR:0.9999933865 BCR:0.9999933865
2025_0_87   SR:0.000104 CR:0.9999933865 BCR:0.9999933865
2025_0_88   SR:0.000094 CR:0.9999933865 BCR:0.9999933865
2025_0_89   SR:0.000085 CR:0.9999933865 BCR:0.9999933865
2025_0_90   SR:0.000076 CR:1.0000004481 BCR:1.0000004481
2025_0_91   SR:0.000069 CR:0.9999998823 BCR:0.9999998823
2025_0_92   SR:0.000062 CR:0.9999998823 BCR:0.9999998823
2025_0_93   SR:0.000056 CR:0.9999998823 BCR:0.9999998823
2025_0_94   SR:0.000050 CR:0.9999998823 BCR:0.9999998823
2025_0_95   SR:0.000045 CR:0.9999998823 BCR:0.9999998823
2025_0_96   SR:0.000040 CR:0.9999998823 BCR:0.9999998823
2025_0_97   SR:0.000036 CR:0.9999998823 BCR:0.9999998823
2025_0_98   SR:0.000033 CR:0.9999998823 BCR:0.9999998823
2025_0_99   SR:0.000030 CR:0.9999998823 BCR:0.9999998823
2025_0_100  SR:0.000027 CR:0.9999998823 BCR:0.9999998823
2025_0_101  SR:0.000024 CR:0.9999998823 BCR:0.9999998823
2025_0_102  SR:0.000022 CR:0.9999998823 BCR:0.9999998823
2025_0_103  SR:0.000019 CR:0.9999998823 BCR:0.9999998823
2025_0_104  SR:0.000017 CR:0.9999998823 BCR:0.9999998823
2025_0_105  SR:0.000016 CR:0.9999998823 BCR:0.9999998823
2025_0_106  SR:0.000014 CR:0.9999998823 BCR:0.9999998823
2025_0_107  SR:0.000013 CR:0.9999998823 BCR:0.9999998823
2025_0_108  SR:0.000011 CR:0.9999998823 BCR:0.9999998823
2025_0_109  SR:0.000010 CR:0.9999998823 BCR:0.9999998823
2025_0_110  SR:0.000009 CR:0.9999998823 BCR:0.9999998823
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 99268, Actual GHG Offset Mg 99269
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049300
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.950700
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.000000
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049300 / 0.139448 (DELTA:0.090148)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.950700 / 0.860552 (DELTA:0.090148)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71932 / $71932 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66242 / $66242 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71932 / $71932 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66242 / $66242 R:1.000000

cross subsidized price / cost ALT BEV                                 $71932 / $71932 R:1.000000
cross subsidized price / cost ALT ICE                                 $66242 / $66242 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66522 / $66522 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67035 / $67035 R:1.000000

2025_0_0  SCORE:0.024688, CE:0.090148, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2026  Iteration=0 Mercedes
2026_0_0    SR:1.000000 CR:1.0064262152 BCR:1.0064262152
2026_0_1    SR:0.900000 CR:1.0064262152 BCR:1.0064262152
2026_0_2    SR:0.810000 CR:1.0064262152 BCR:1.0064262152
2026_0_3    SR:0.729000 CR:1.0064262152 BCR:1.0064262152
2026_0_4    SR:0.656100 CR:1.0064262152 BCR:1.0064262152
2026_0_5    SR:0.590490 CR:1.0064262152 BCR:1.0064262152
2026_0_6    SR:0.531441 CR:1.0064262152 BCR:1.0064262152
2026_0_7    SR:0.478297 CR:1.0064262152 BCR:1.0064262152
2026_0_8    SR:0.430467 CR:1.0064262152 BCR:1.0064262152
2026_0_9    SR:0.387420 CR:1.0064262152 BCR:1.0064262152
2026_0_10   SR:0.348678 CR:1.0064262152 BCR:1.0064262152
2026_0_11   SR:0.313811 CR:1.0064262152 BCR:1.0064262152
2026_0_12   SR:0.282430 CR:1.0064262152 BCR:1.0064262152
2026_0_13   SR:0.254187 CR:1.0064262152 BCR:1.0064262152
2026_0_14   SR:0.228768 CR:1.0064262152 BCR:1.0064262152
2026_0_15   SR:0.205891 CR:1.0064262152 BCR:1.0064262152
2026_0_16   SR:0.185302 CR:1.0064262152 BCR:1.0064262152
2026_0_17   SR:0.166772 CR:1.0064262152 BCR:1.0064262152
2026_0_18   SR:0.150095 CR:1.0064262152 BCR:1.0064262152
2026_0_19   SR:0.135085 CR:1.0006288290 BCR:1.0006288290
2026_0_20   SR:0.121577 CR:1.0006288290 BCR:1.0006288290
2026_0_21   SR:0.109419 CR:1.0006288290 BCR:1.0006288290
2026_0_22   SR:0.098477 CR:1.0006288290 BCR:1.0006288290
2026_0_23   SR:0.088629 CR:1.0006288290 BCR:1.0006288290
2026_0_24   SR:0.079766 CR:1.0006288290 BCR:1.0006288290
2026_0_25   SR:0.071790 CR:1.0006288290 BCR:1.0006288290
2026_0_26   SR:0.064611 CR:1.0006288290 BCR:1.0006288290
2026_0_27   SR:0.058150 CR:1.0006288290 BCR:1.0006288290
2026_0_28   SR:0.052335 CR:1.0006288290 BCR:1.0006288290
2026_0_29   SR:0.047101 CR:1.0006288290 BCR:1.0006288290
2026_0_30   SR:0.042391 CR:1.0006288290 BCR:1.0006288290
2026_0_31   SR:0.038152 CR:1.0006288290 BCR:1.0006288290
2026_0_32   SR:0.034337 CR:1.0006288290 BCR:1.0006288290
2026_0_33   SR:0.030903 CR:1.0006288290 BCR:1.0006288290
2026_0_34   SR:0.027813 CR:1.0006288290 BCR:1.0006288290
2026_0_35   SR:0.025032 CR:1.0006288290 BCR:1.0006288290
2026_0_36   SR:0.022528 CR:1.0006288290 BCR:1.0006288290
2026_0_37   SR:0.020276 CR:1.0006288290 BCR:1.0006288290
2026_0_38   SR:0.018248 CR:1.0006288290 BCR:1.0006288290
2026_0_39   SR:0.016423 CR:1.0006288290 BCR:1.0006288290
2026_0_40   SR:0.014781 CR:1.0006288290 BCR:1.0006288290
2026_0_41   SR:0.013303 CR:1.0006288290 BCR:1.0006288290
2026_0_42   SR:0.011973 CR:1.0006288290 BCR:1.0006288290
2026_0_43   SR:0.010775 CR:0.9995772839 BCR:0.9995772839
2026_0_44   SR:0.009698 CR:0.9996824265 BCR:0.9996824265
2026_0_45   SR:0.008728 CR:0.9996824265 BCR:0.9996824265
2026_0_46   SR:0.007855 CR:0.9997570515 BCR:0.9997570515
2026_0_47   SR:0.007070 CR:0.9998337030 BCR:0.9998337030
2026_0_48   SR:0.006363 CR:0.9999027252 BCR:0.9999027252
2026_0_49   SR:0.005726 CR:0.9999648333 BCR:0.9999648333
2026_0_50   SR:0.005154 CR:0.9999648333 BCR:0.9999648333
2026_0_51   SR:0.004638 CR:0.9999648333 BCR:0.9999648333
2026_0_52   SR:0.004175 CR:0.9999648333 BCR:0.9999648333
2026_0_53   SR:0.003757 CR:0.9999648333 BCR:0.9999648333
2026_0_54   SR:0.003381 CR:0.9999648333 BCR:0.9999648333
2026_0_55   SR:0.003043 CR:0.9999648333 BCR:0.9999648333
2026_0_56   SR:0.002739 CR:0.9999648333 BCR:0.9999648333
2026_0_57   SR:0.002465 CR:0.9999914765 BCR:0.9999914765
2026_0_58   SR:0.002219 CR:0.9999914765 BCR:0.9999914765
2026_0_59   SR:0.001997 CR:0.9999914765 BCR:0.9999914765
2026_0_60   SR:0.001797 CR:0.9999914765 BCR:0.9999914765
2026_0_61   SR:0.001617 CR:0.9999914765 BCR:0.9999914765
2026_0_62   SR:0.001456 CR:0.9999914765 BCR:0.9999914765
2026_0_63   SR:0.001310 CR:0.9999914765 BCR:0.9999914765
2026_0_64   SR:0.001179 CR:1.0000019073 BCR:1.0000019073
2026_0_65   SR:0.001061 CR:1.0000019073 BCR:1.0000019073
2026_0_66   SR:0.000955 CR:1.0000019073 BCR:1.0000019073
2026_0_67   SR:0.000860 CR:1.0000019073 BCR:1.0000019073
2026_0_68   SR:0.000774 CR:1.0000019073 BCR:1.0000019073
2026_0_69   SR:0.000696 CR:1.0000019073 BCR:1.0000019073
2026_0_70   SR:0.000627 CR:1.0000019073 BCR:1.0000019073
2026_0_71   SR:0.000564 CR:1.0000019073 BCR:1.0000019073
2026_0_72   SR:0.000508 CR:1.0000019073 BCR:1.0000019073
2026_0_73   SR:0.000457 CR:1.0000019073 BCR:1.0000019073
2026_0_74   SR:0.000411 CR:1.0000019073 BCR:1.0000019073
2026_0_75   SR:0.000370 CR:1.0000019073 BCR:1.0000019073
2026_0_76   SR:0.000333 CR:1.0000019073 BCR:1.0000019073
2026_0_77   SR:0.000300 CR:1.0000019073 BCR:1.0000019073
2026_0_78   SR:0.000270 CR:1.0000019073 BCR:1.0000019073
2026_0_79   SR:0.000243 CR:1.0000019073 BCR:1.0000019073
2026_0_80   SR:0.000218 CR:1.0000019073 BCR:1.0000019073
2026_0_81   SR:0.000197 CR:1.0000019073 BCR:1.0000019073
2026_0_82   SR:0.000177 CR:1.0000019073 BCR:1.0000019073
2026_0_83   SR:0.000159 CR:1.0000019073 BCR:1.0000019073
2026_0_84   SR:0.000143 CR:1.0000019073 BCR:1.0000019073
2026_0_85   SR:0.000129 CR:1.0000019073 BCR:1.0000019073
2026_0_86   SR:0.000116 CR:1.0000019073 BCR:1.0000019073
2026_0_87   SR:0.000104 CR:1.0000019073 BCR:1.0000019073
2026_0_88   SR:0.000094 CR:1.0000019073 BCR:1.0000019073
2026_0_89   SR:0.000085 CR:1.0000019073 BCR:1.0000019073
2026_0_90   SR:0.000076 CR:1.0000019073 BCR:1.0000019073
2026_0_91   SR:0.000069 CR:1.0000019073 BCR:1.0000019073
2026_0_92   SR:0.000062 CR:1.0000019073 BCR:1.0000019073
2026_0_93   SR:0.000056 CR:1.0000019073 BCR:1.0000019073
2026_0_94   SR:0.000050 CR:1.0000019073 BCR:1.0000019073
2026_0_95   SR:0.000045 CR:1.0000014305 BCR:1.0000014305
2026_0_96   SR:0.000040 CR:1.0000014305 BCR:1.0000014305
2026_0_97   SR:0.000036 CR:1.0000014305 BCR:1.0000014305
2026_0_98   SR:0.000033 CR:1.0000014305 BCR:1.0000014305
2026_0_99   SR:0.000030 CR:1.0000014305 BCR:1.0000014305
2026_0_100  SR:0.000027 CR:1.0000014305 BCR:1.0000014305
2026_0_101  SR:0.000024 CR:0.9999991655 BCR:0.9999991655
2026_0_102  SR:0.000022 CR:0.9999991655 BCR:0.9999991655
2026_0_103  SR:0.000019 CR:0.9999995828 BCR:0.9999995828
2026_0_104  SR:0.000017 CR:0.9999998212 BCR:0.9999998212
2026_0_105  SR:0.000016 CR:0.9999998212 BCR:0.9999998212
2026_0_106  SR:0.000014 CR:0.9999998212 BCR:0.9999998212
2026_0_107  SR:0.000013 CR:0.9999998212 BCR:0.9999998212
2026_0_108  SR:0.000011 CR:0.9999998212 BCR:0.9999998212
2026_0_109  SR:0.000010 CR:0.9999998212 BCR:0.9999998212
2026_0_110  SR:0.000009 CR:0.9999998212 BCR:0.9999998212
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 143931, Actual GHG Offset Mg 143931
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.106307
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.893693
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.000000
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.106307 / 0.161944 (DELTA:0.055637)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.893693 / 0.838056 (DELTA:0.055637)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72083 / $72083 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66172 / $66172 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72083 / $72083 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66172 / $66172 R:1.000000

cross subsidized price / cost ALT BEV                                 $72083 / $72083 R:1.000000
cross subsidized price / cost ALT ICE                                 $66172 / $66172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66800 / $66800 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67129 / $67129 R:1.000000

2026_0_0  SCORE:0.015237, CE:0.055637, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2027  Iteration=0 Mercedes
2027_0_0    SR:1.000000 CR:1.0058103800 BCR:1.0058103800
2027_0_1    SR:0.900000 CR:1.0058103800 BCR:1.0058103800
2027_0_2    SR:0.810000 CR:1.0058103800 BCR:1.0058103800
2027_0_3    SR:0.729000 CR:1.0058103800 BCR:1.0058103800
2027_0_4    SR:0.656100 CR:1.0058103800 BCR:1.0058103800
2027_0_5    SR:0.590490 CR:1.0058103800 BCR:1.0058103800
2027_0_6    SR:0.531441 CR:1.0058103800 BCR:1.0058103800
2027_0_7    SR:0.478297 CR:1.0058103800 BCR:1.0058103800
2027_0_8    SR:0.430467 CR:1.0058103800 BCR:1.0058103800
2027_0_9    SR:0.387420 CR:1.0058103800 BCR:1.0058103800
2027_0_10   SR:0.348678 CR:1.0058103800 BCR:1.0058103800
2027_0_11   SR:0.313811 CR:1.0058103800 BCR:1.0058103800
2027_0_12   SR:0.282430 CR:1.0058103800 BCR:1.0058103800
2027_0_13   SR:0.254187 CR:1.0058103800 BCR:1.0058103800
2027_0_14   SR:0.228768 CR:1.0058103800 BCR:1.0058103800
2027_0_15   SR:0.205891 CR:1.0058103800 BCR:1.0058103800
2027_0_16   SR:0.185302 CR:1.0058103800 BCR:1.0058103800
2027_0_17   SR:0.166772 CR:1.0058103800 BCR:1.0058103800
2027_0_18   SR:0.150095 CR:1.0058103800 BCR:1.0058103800
2027_0_19   SR:0.135085 CR:1.0058103800 BCR:1.0058103800
2027_0_20   SR:0.121577 CR:1.0058103800 BCR:1.0058103800
2027_0_21   SR:0.109419 CR:1.0058103800 BCR:1.0058103800
2027_0_22   SR:0.098477 CR:1.0058103800 BCR:1.0058103800
2027_0_23   SR:0.088629 CR:1.0058103800 BCR:1.0058103800
2027_0_24   SR:0.079766 CR:1.0058103800 BCR:1.0058103800
2027_0_25   SR:0.071790 CR:1.0058103800 BCR:1.0058103800
2027_0_26   SR:0.064611 CR:1.0058103800 BCR:1.0058103800
2027_0_27   SR:0.058150 CR:0.9999665618 BCR:0.9999665618
2027_0_28   SR:0.052335 CR:0.9999665618 BCR:0.9999665618
2027_0_29   SR:0.047101 CR:0.9999665618 BCR:0.9999665618
2027_0_30   SR:0.042391 CR:0.9999665618 BCR:0.9999665618
2027_0_31   SR:0.038152 CR:0.9999665618 BCR:0.9999665618
2027_0_32   SR:0.034337 CR:0.9999665618 BCR:0.9999665618
2027_0_33   SR:0.030903 CR:0.9999665618 BCR:0.9999665618
2027_0_34   SR:0.027813 CR:0.9999665618 BCR:0.9999665618
2027_0_35   SR:0.025032 CR:0.9999665618 BCR:0.9999665618
2027_0_36   SR:0.022528 CR:0.9999665618 BCR:0.9999665618
2027_0_37   SR:0.020276 CR:0.9999665618 BCR:0.9999665618
2027_0_38   SR:0.018248 CR:0.9999665618 BCR:0.9999665618
2027_0_39   SR:0.016423 CR:0.9999665618 BCR:0.9999665618
2027_0_40   SR:0.014781 CR:0.9999665618 BCR:0.9999665618
2027_0_41   SR:0.013303 CR:0.9999665618 BCR:0.9999665618
2027_0_42   SR:0.011973 CR:0.9999665618 BCR:0.9999665618
2027_0_43   SR:0.010775 CR:0.9999665618 BCR:0.9999665618
2027_0_44   SR:0.009698 CR:0.9999665618 BCR:0.9999665618
2027_0_45   SR:0.008728 CR:0.9999665618 BCR:0.9999665618
2027_0_46   SR:0.007855 CR:0.9999665618 BCR:0.9999665618
2027_0_47   SR:0.007070 CR:0.9999665618 BCR:0.9999665618
2027_0_48   SR:0.006363 CR:0.9999665618 BCR:0.9999665618
2027_0_49   SR:0.005726 CR:0.9999755025 BCR:0.9999755025
2027_0_50   SR:0.005154 CR:0.9999755025 BCR:0.9999755025
2027_0_51   SR:0.004638 CR:0.9999755025 BCR:0.9999755025
2027_0_52   SR:0.004175 CR:0.9999755025 BCR:0.9999755025
2027_0_53   SR:0.003757 CR:0.9999755025 BCR:0.9999755025
2027_0_54   SR:0.003381 CR:0.9999755025 BCR:0.9999755025
2027_0_55   SR:0.003043 CR:0.9999755025 BCR:0.9999755025
2027_0_56   SR:0.002739 CR:0.9999755025 BCR:0.9999755025
2027_0_57   SR:0.002465 CR:0.9999755025 BCR:0.9999755025
2027_0_58   SR:0.002219 CR:0.9999755025 BCR:0.9999755025
2027_0_59   SR:0.001997 CR:0.9999755025 BCR:0.9999755025
2027_0_60   SR:0.001797 CR:0.9999755025 BCR:0.9999755025
2027_0_61   SR:0.001617 CR:0.9999755025 BCR:0.9999755025
2027_0_62   SR:0.001456 CR:0.9999755025 BCR:0.9999755025
2027_0_63   SR:0.001310 CR:0.9999755025 BCR:0.9999755025
2027_0_64   SR:0.001179 CR:0.9999755025 BCR:0.9999755025
2027_0_65   SR:0.001061 CR:0.9999755025 BCR:0.9999755025
2027_0_66   SR:0.000955 CR:0.9999755025 BCR:0.9999755025
2027_0_67   SR:0.000860 CR:0.9999755025 BCR:0.9999755025
2027_0_68   SR:0.000774 CR:0.9999755025 BCR:0.9999755025
2027_0_69   SR:0.000696 CR:0.9999755025 BCR:0.9999755025
2027_0_70   SR:0.000627 CR:0.9999755025 BCR:0.9999755025
2027_0_71   SR:0.000564 CR:0.9999763966 BCR:0.9999763966
2027_0_72   SR:0.000508 CR:0.9999821186 BCR:0.9999821186
2027_0_73   SR:0.000457 CR:0.9999871850 BCR:0.9999871850
2027_0_74   SR:0.000411 CR:0.9999917746 BCR:0.9999917746
2027_0_75   SR:0.000370 CR:0.9999959469 BCR:0.9999959469
2027_0_76   SR:0.000333 CR:0.9999959469 BCR:0.9999959469
2027_0_77   SR:0.000300 CR:0.9999988079 BCR:0.9999988079
2027_0_78   SR:0.000270 CR:0.9999988079 BCR:0.9999988079
2027_0_79   SR:0.000243 CR:0.9999988079 BCR:0.9999988079
2027_0_80   SR:0.000218 CR:0.9999988079 BCR:0.9999988079
2027_0_81   SR:0.000197 CR:0.9999988079 BCR:0.9999988079
2027_0_82   SR:0.000177 CR:0.9999988079 BCR:0.9999988079
2027_0_83   SR:0.000159 CR:0.9999988079 BCR:0.9999988079
2027_0_84   SR:0.000143 CR:0.9999988079 BCR:0.9999988079
2027_0_85   SR:0.000129 CR:0.9999988079 BCR:0.9999988079
2027_0_86   SR:0.000116 CR:0.9999988079 BCR:0.9999988079
2027_0_87   SR:0.000104 CR:0.9999988079 BCR:0.9999988079
2027_0_88   SR:0.000094 CR:0.9999988079 BCR:0.9999988079
2027_0_89   SR:0.000085 CR:0.9999988079 BCR:0.9999988079
2027_0_90   SR:0.000076 CR:0.9999988079 BCR:0.9999988079
2027_0_91   SR:0.000069 CR:0.9999988079 BCR:0.9999988079
2027_0_92   SR:0.000062 CR:0.9999988079 BCR:0.9999988079
2027_0_93   SR:0.000056 CR:0.9999988079 BCR:0.9999988079
2027_0_94   SR:0.000050 CR:0.9999995828 BCR:0.9999995828
2027_0_95   SR:0.000045 CR:0.9999995828 BCR:0.9999995828
2027_0_96   SR:0.000040 CR:0.9999995828 BCR:0.9999995828
2027_0_97   SR:0.000036 CR:0.9999995828 BCR:0.9999995828
2027_0_98   SR:0.000033 CR:0.9999995828 BCR:0.9999995828
2027_0_99   SR:0.000030 CR:0.9999995828 BCR:0.9999995828
2027_0_100  SR:0.000027 CR:0.9999995828 BCR:0.9999995828
2027_0_101  SR:0.000024 CR:0.9999995828 BCR:0.9999995828
2027_0_102  SR:0.000022 CR:0.9999995828 BCR:0.9999995828
2027_0_103  SR:0.000019 CR:0.9999995828 BCR:0.9999995828
2027_0_104  SR:0.000017 CR:0.9999995828 BCR:0.9999995828
2027_0_105  SR:0.000016 CR:0.9999995828 BCR:0.9999995828
2027_0_106  SR:0.000014 CR:0.9999995828 BCR:0.9999995828
2027_0_107  SR:0.000013 CR:0.9999995828 BCR:0.9999995828
2027_0_108  SR:0.000011 CR:0.9999995828 BCR:0.9999995828
2027_0_109  SR:0.000010 CR:0.9999995828 BCR:0.9999995828
2027_0_110  SR:0.000009 CR:0.9999995828 BCR:0.9999995828
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 232584, Actual GHG Offset Mg 232585
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.189566
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.810434
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.189566 / 0.213687 (DELTA:0.024121)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.810434 / 0.786313 (DELTA:0.024121)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70428 / $70428 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66103 / $66103 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70428 / $70428 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66103 / $66103 R:1.000000

cross subsidized price / cost ALT BEV                                 $70428 / $70428 R:1.000000
cross subsidized price / cost ALT ICE                                 $66103 / $66103 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66923 / $66923 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67027 / $67027 R:1.000000

2027_0_0  SCORE:0.006606, CE:0.024121, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2028  Iteration=0 Mercedes
2028_0_0    SR:1.000000 CR:1.0148392916 BCR:1.0148392916
2028_0_1    SR:0.900000 CR:1.0148392916 BCR:1.0148392916
2028_0_2    SR:0.810000 CR:1.0148392916 BCR:1.0148392916
2028_0_3    SR:0.729000 CR:1.0148392916 BCR:1.0148392916
2028_0_4    SR:0.656100 CR:1.0148392916 BCR:1.0148392916
2028_0_5    SR:0.590490 CR:1.0148392916 BCR:1.0148392916
2028_0_6    SR:0.531441 CR:1.0148392916 BCR:1.0148392916
2028_0_7    SR:0.478297 CR:1.0148392916 BCR:1.0148392916
2028_0_8    SR:0.430467 CR:1.0148392916 BCR:1.0148392916
2028_0_9    SR:0.387420 CR:1.0148392916 BCR:1.0148392916
2028_0_10   SR:0.348678 CR:1.0148392916 BCR:1.0148392916
2028_0_11   SR:0.313811 CR:1.0148392916 BCR:1.0148392916
2028_0_12   SR:0.282430 CR:1.0148392916 BCR:1.0148392916
2028_0_13   SR:0.254187 CR:1.0148392916 BCR:1.0148392916
2028_0_14   SR:0.228768 CR:1.0148392916 BCR:1.0148392916
2028_0_15   SR:0.205891 CR:1.0148392916 BCR:1.0148392916
2028_0_16   SR:0.185302 CR:1.0098193884 BCR:1.0098193884
2028_0_17   SR:0.166772 CR:1.0098193884 BCR:1.0098193884
2028_0_18   SR:0.150095 CR:1.0098193884 BCR:1.0098193884
2028_0_19   SR:0.135085 CR:1.0098193884 BCR:1.0098193884
2028_0_20   SR:0.121577 CR:1.0098193884 BCR:1.0098193884
2028_0_21   SR:0.109419 CR:1.0098193884 BCR:1.0098193884
2028_0_22   SR:0.098477 CR:0.9999243021 BCR:0.9999243021
2028_0_23   SR:0.088629 CR:0.9999243021 BCR:0.9999243021
2028_0_24   SR:0.079766 CR:0.9999243021 BCR:0.9999243021
2028_0_25   SR:0.071790 CR:0.9999243021 BCR:0.9999243021
2028_0_26   SR:0.064611 CR:0.9999243021 BCR:0.9999243021
2028_0_27   SR:0.058150 CR:0.9999243021 BCR:0.9999243021
2028_0_28   SR:0.052335 CR:0.9999243021 BCR:0.9999243021
2028_0_29   SR:0.047101 CR:0.9999243021 BCR:0.9999243021
2028_0_30   SR:0.042391 CR:0.9999243021 BCR:0.9999243021
2028_0_31   SR:0.038152 CR:0.9999243021 BCR:0.9999243021
2028_0_32   SR:0.034337 CR:0.9999243021 BCR:0.9999243021
2028_0_33   SR:0.030903 CR:0.9999243021 BCR:0.9999243021
2028_0_34   SR:0.027813 CR:0.9999243021 BCR:0.9999243021
2028_0_35   SR:0.025032 CR:0.9999243021 BCR:0.9999243021
2028_0_36   SR:0.022528 CR:0.9999243021 BCR:0.9999243021
2028_0_37   SR:0.020276 CR:0.9999243021 BCR:0.9999243021
2028_0_38   SR:0.018248 CR:0.9999243021 BCR:0.9999243021
2028_0_39   SR:0.016423 CR:0.9999243021 BCR:0.9999243021
2028_0_40   SR:0.014781 CR:0.9999243021 BCR:0.9999243021
2028_0_41   SR:0.013303 CR:0.9999243021 BCR:0.9999243021
2028_0_42   SR:0.011973 CR:0.9999243021 BCR:0.9999243021
2028_0_43   SR:0.010775 CR:0.9999243021 BCR:0.9999243021
2028_0_44   SR:0.009698 CR:0.9999243021 BCR:0.9999243021
2028_0_45   SR:0.008728 CR:1.0000218153 BCR:1.0000218153
2028_0_46   SR:0.007855 CR:1.0000218153 BCR:1.0000218153
2028_0_47   SR:0.007070 CR:1.0000218153 BCR:1.0000218153
2028_0_48   SR:0.006363 CR:1.0000218153 BCR:1.0000218153
2028_0_49   SR:0.005726 CR:1.0000218153 BCR:1.0000218153
2028_0_50   SR:0.005154 CR:1.0000218153 BCR:1.0000218153
2028_0_51   SR:0.004638 CR:1.0000218153 BCR:1.0000218153
2028_0_52   SR:0.004175 CR:1.0000218153 BCR:1.0000218153
2028_0_53   SR:0.003757 CR:1.0000218153 BCR:1.0000218153
2028_0_54   SR:0.003381 CR:1.0000218153 BCR:1.0000218153
2028_0_55   SR:0.003043 CR:1.0000218153 BCR:1.0000218153
2028_0_56   SR:0.002739 CR:1.0000218153 BCR:1.0000218153
2028_0_57   SR:0.002465 CR:1.0000218153 BCR:1.0000218153
2028_0_58   SR:0.002219 CR:1.0000218153 BCR:1.0000218153
2028_0_59   SR:0.001997 CR:1.0000218153 BCR:1.0000218153
2028_0_60   SR:0.001797 CR:1.0000218153 BCR:1.0000218153
2028_0_61   SR:0.001617 CR:1.0000218153 BCR:1.0000218153
2028_0_62   SR:0.001456 CR:1.0000218153 BCR:1.0000218153
2028_0_63   SR:0.001310 CR:1.0000218153 BCR:1.0000218153
2028_0_64   SR:0.001179 CR:1.0000218153 BCR:1.0000218153
2028_0_65   SR:0.001061 CR:1.0000218153 BCR:1.0000218153
2028_0_66   SR:0.000955 CR:1.0000218153 BCR:1.0000218153
2028_0_67   SR:0.000860 CR:1.0000218153 BCR:1.0000218153
2028_0_68   SR:0.000774 CR:1.0000218153 BCR:1.0000218153
2028_0_69   SR:0.000696 CR:1.0000218153 BCR:1.0000218153
2028_0_70   SR:0.000627 CR:1.0000218153 BCR:1.0000218153
2028_0_71   SR:0.000564 CR:1.0000218153 BCR:1.0000218153
2028_0_72   SR:0.000508 CR:1.0000218153 BCR:1.0000218153
2028_0_73   SR:0.000457 CR:1.0000218153 BCR:1.0000218153
2028_0_74   SR:0.000411 CR:1.0000218153 BCR:1.0000218153
2028_0_75   SR:0.000370 CR:1.0000218153 BCR:1.0000218153
2028_0_76   SR:0.000333 CR:1.0000218153 BCR:1.0000218153
2028_0_77   SR:0.000300 CR:1.0000218153 BCR:1.0000218153
2028_0_78   SR:0.000270 CR:1.0000218153 BCR:1.0000218153
2028_0_79   SR:0.000243 CR:1.0000218153 BCR:1.0000218153
2028_0_80   SR:0.000218 CR:1.0000218153 BCR:1.0000218153
2028_0_81   SR:0.000197 CR:0.9999812841 BCR:0.9999812841
2028_0_82   SR:0.000177 CR:0.9999812841 BCR:0.9999812841
2028_0_83   SR:0.000159 CR:0.9999812841 BCR:0.9999812841
2028_0_84   SR:0.000143 CR:0.9999812841 BCR:0.9999812841
2028_0_85   SR:0.000129 CR:1.0000073910 BCR:1.0000073910
2028_0_86   SR:0.000116 CR:1.0000073910 BCR:1.0000073910
2028_0_87   SR:0.000104 CR:1.0000023842 BCR:1.0000023842
2028_0_88   SR:0.000094 CR:1.0000023842 BCR:1.0000023842
2028_0_89   SR:0.000085 CR:1.0000023842 BCR:1.0000023842
2028_0_90   SR:0.000076 CR:1.0000023842 BCR:1.0000023842
2028_0_91   SR:0.000069 CR:1.0000023842 BCR:1.0000023842
2028_0_92   SR:0.000062 CR:1.0000023842 BCR:1.0000023842
2028_0_93   SR:0.000056 CR:1.0000023842 BCR:1.0000023842
2028_0_94   SR:0.000050 CR:1.0000023842 BCR:1.0000023842
2028_0_95   SR:0.000045 CR:1.0000023842 BCR:1.0000023842
2028_0_96   SR:0.000040 CR:1.0000023842 BCR:1.0000023842
2028_0_97   SR:0.000036 CR:1.0000023842 BCR:1.0000023842
2028_0_98   SR:0.000033 CR:1.0000023842 BCR:1.0000023842
2028_0_99   SR:0.000030 CR:1.0000023842 BCR:1.0000023842
2028_0_100  SR:0.000027 CR:1.0000023842 BCR:1.0000023842
2028_0_101  SR:0.000024 CR:1.0000023842 BCR:1.0000023842
2028_0_102  SR:0.000022 CR:1.0000023842 BCR:1.0000023842
2028_0_103  SR:0.000019 CR:1.0000023842 BCR:1.0000023842
2028_0_104  SR:0.000017 CR:1.0000023842 BCR:1.0000023842
2028_0_105  SR:0.000016 CR:1.0000023842 BCR:1.0000023842
2028_0_106  SR:0.000014 CR:1.0000023842 BCR:1.0000023842
2028_0_107  SR:0.000013 CR:1.0000023842 BCR:1.0000023842
2028_0_108  SR:0.000011 CR:1.0000023842 BCR:1.0000023842
2028_0_109  SR:0.000010 CR:1.0000023842 BCR:1.0000023842
2028_0_110  SR:0.000009 CR:1.0000023842 BCR:1.0000023842
PRODUCER FINAL COMPLIANCE DELTA 0.000002
Target GHG Offset Mg 233395, Actual GHG Offset Mg 233392
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.190073
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.809926
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.190073 / 0.264956 (DELTA:0.074883)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.809926 / 0.735044 (DELTA:0.074883)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69372 / $69372 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66035 / $66035 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69372 / $69372 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66035 / $66035 R:1.000000

cross subsidized price / cost ALT BEV                                 $69372 / $69372 R:1.000000
cross subsidized price / cost ALT ICE                                 $66035 / $66035 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66670 / $66670 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66919 / $66919 R:1.000000

2028_0_0  SCORE:0.020507, CE:0.074883, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2029  Iteration=0 Mercedes
2029_0_0    SR:1.000000 CR:1.0148785413 BCR:1.0148785413
2029_0_1    SR:0.900000 CR:0.9895285712 BCR:0.9895285712
2029_0_2    SR:0.810000 CR:0.9895285712 BCR:0.9895285712
2029_0_3    SR:0.729000 CR:0.9895285712 BCR:0.9895285712
2029_0_4    SR:0.656100 CR:0.9895285712 BCR:0.9895285712
2029_0_5    SR:0.590490 CR:0.9895285712 BCR:0.9895285712
2029_0_6    SR:0.531441 CR:0.9895285712 BCR:0.9895285712
2029_0_7    SR:0.478297 CR:0.9895285712 BCR:0.9895285712
2029_0_8    SR:0.430467 CR:0.9895285712 BCR:0.9895285712
2029_0_9    SR:0.387420 CR:0.9895285712 BCR:0.9895285712
2029_0_10   SR:0.348678 CR:0.9895285712 BCR:0.9895285712
2029_0_11   SR:0.313811 CR:0.9895285712 BCR:0.9895285712
2029_0_12   SR:0.282430 CR:0.9895285712 BCR:0.9895285712
2029_0_13   SR:0.254187 CR:0.9895285712 BCR:0.9895285712
2029_0_14   SR:0.228768 CR:0.9895285712 BCR:0.9895285712
2029_0_15   SR:0.205891 CR:0.9996290371 BCR:0.9996290371
2029_0_16   SR:0.185302 CR:0.9996290371 BCR:0.9996290371
2029_0_17   SR:0.166772 CR:0.9996290371 BCR:0.9996290371
2029_0_18   SR:0.150095 CR:0.9996290371 BCR:0.9996290371
2029_0_19   SR:0.135085 CR:0.9996290371 BCR:0.9996290371
2029_0_20   SR:0.121577 CR:0.9996290371 BCR:0.9996290371
2029_0_21   SR:0.109419 CR:0.9996290371 BCR:0.9996290371
2029_0_22   SR:0.098477 CR:1.0000782136 BCR:1.0000782136
2029_0_23   SR:0.088629 CR:1.0000782136 BCR:1.0000782136
2029_0_24   SR:0.079766 CR:1.0000782136 BCR:1.0000782136
2029_0_25   SR:0.071790 CR:1.0000782136 BCR:1.0000782136
2029_0_26   SR:0.064611 CR:1.0000782136 BCR:1.0000782136
2029_0_27   SR:0.058150 CR:1.0000782136 BCR:1.0000782136
2029_0_28   SR:0.052335 CR:1.0000782136 BCR:1.0000782136
2029_0_29   SR:0.047101 CR:1.0000782136 BCR:1.0000782136
2029_0_30   SR:0.042391 CR:1.0000782136 BCR:1.0000782136
2029_0_31   SR:0.038152 CR:1.0000782136 BCR:1.0000782136
2029_0_32   SR:0.034337 CR:1.0000782136 BCR:1.0000782136
2029_0_33   SR:0.030903 CR:1.0000782136 BCR:1.0000782136
2029_0_34   SR:0.027813 CR:1.0000782136 BCR:1.0000782136
2029_0_35   SR:0.025032 CR:1.0000782136 BCR:1.0000782136
2029_0_36   SR:0.022528 CR:1.0000782136 BCR:1.0000782136
2029_0_37   SR:0.020276 CR:1.0000782136 BCR:1.0000782136
2029_0_38   SR:0.018248 CR:1.0000782136 BCR:1.0000782136
2029_0_39   SR:0.016423 CR:1.0000782136 BCR:1.0000782136
2029_0_40   SR:0.014781 CR:1.0000782136 BCR:1.0000782136
2029_0_41   SR:0.013303 CR:1.0000782136 BCR:1.0000782136
2029_0_42   SR:0.011973 CR:1.0000782136 BCR:1.0000782136
2029_0_43   SR:0.010775 CR:1.0000782136 BCR:1.0000782136
2029_0_44   SR:0.009698 CR:1.0000782136 BCR:1.0000782136
2029_0_45   SR:0.008728 CR:1.0000782136 BCR:1.0000782136
2029_0_46   SR:0.007855 CR:1.0000782136 BCR:1.0000782136
2029_0_47   SR:0.007070 CR:1.0000782136 BCR:1.0000782136
2029_0_48   SR:0.006363 CR:1.0000782136 BCR:1.0000782136
2029_0_49   SR:0.005726 CR:1.0000782136 BCR:1.0000782136
2029_0_50   SR:0.005154 CR:1.0000782136 BCR:1.0000782136
2029_0_51   SR:0.004638 CR:1.0000782136 BCR:1.0000782136
2029_0_52   SR:0.004175 CR:1.0000486718 BCR:1.0000486718
2029_0_53   SR:0.003757 CR:1.0000362303 BCR:1.0000362303
2029_0_54   SR:0.003381 CR:1.0000362303 BCR:1.0000362303
2029_0_55   SR:0.003043 CR:1.0000362303 BCR:1.0000362303
2029_0_56   SR:0.002739 CR:1.0000362303 BCR:1.0000362303
2029_0_57   SR:0.002465 CR:1.0000362303 BCR:1.0000362303
2029_0_58   SR:0.002219 CR:0.9999839088 BCR:0.9999839088
2029_0_59   SR:0.001997 CR:0.9999839088 BCR:0.9999839088
2029_0_60   SR:0.001797 CR:0.9999839088 BCR:0.9999839088
2029_0_61   SR:0.001617 CR:0.9999839088 BCR:0.9999839088
2029_0_62   SR:0.001456 CR:0.9999839088 BCR:0.9999839088
2029_0_63   SR:0.001310 CR:0.9999839088 BCR:0.9999839088
2029_0_64   SR:0.001179 CR:0.9999839088 BCR:0.9999839088
2029_0_65   SR:0.001061 CR:0.9999839088 BCR:0.9999839088
2029_0_66   SR:0.000955 CR:0.9999839088 BCR:0.9999839088
2029_0_67   SR:0.000860 CR:0.9999839088 BCR:0.9999839088
2029_0_68   SR:0.000774 CR:0.9999839088 BCR:0.9999839088
2029_0_69   SR:0.000696 CR:0.9999839088 BCR:0.9999839088
2029_0_70   SR:0.000627 CR:0.9999839088 BCR:0.9999839088
2029_0_71   SR:0.000564 CR:0.9999839088 BCR:0.9999839088
2029_0_72   SR:0.000508 CR:0.9999839088 BCR:0.9999839088
2029_0_73   SR:0.000457 CR:0.9999839088 BCR:0.9999839088
2029_0_74   SR:0.000411 CR:0.9999839088 BCR:0.9999839088
2029_0_75   SR:0.000370 CR:0.9999839088 BCR:0.9999839088
2029_0_76   SR:0.000333 CR:0.9999839088 BCR:0.9999839088
2029_0_77   SR:0.000300 CR:0.9999839088 BCR:0.9999839088
2029_0_78   SR:0.000270 CR:0.9999839088 BCR:0.9999839088
2029_0_79   SR:0.000243 CR:0.9999839088 BCR:0.9999839088
2029_0_80   SR:0.000218 CR:0.9999839088 BCR:0.9999839088
2029_0_81   SR:0.000197 CR:0.9999976281 BCR:0.9999976281
2029_0_82   SR:0.000177 CR:0.9999976281 BCR:0.9999976281
2029_0_83   SR:0.000159 CR:0.9999976281 BCR:0.9999976281
2029_0_84   SR:0.000143 CR:0.9999976281 BCR:0.9999976281
2029_0_85   SR:0.000129 CR:0.9999976281 BCR:0.9999976281
2029_0_86   SR:0.000116 CR:1.0000003668 BCR:1.0000003668
2029_0_87   SR:0.000104 CR:1.0000003668 BCR:1.0000003668
2029_0_88   SR:0.000094 CR:1.0000003668 BCR:1.0000003668
2029_0_89   SR:0.000085 CR:1.0000003668 BCR:1.0000003668
2029_0_90   SR:0.000076 CR:1.0000003668 BCR:1.0000003668
2029_0_91   SR:0.000069 CR:1.0000003668 BCR:1.0000003668
2029_0_92   SR:0.000062 CR:1.0000003668 BCR:1.0000003668
2029_0_93   SR:0.000056 CR:1.0000003668 BCR:1.0000003668
2029_0_94   SR:0.000050 CR:1.0000003668 BCR:1.0000003668
2029_0_95   SR:0.000045 CR:1.0000003668 BCR:1.0000003668
2029_0_96   SR:0.000040 CR:1.0000003668 BCR:1.0000003668
2029_0_97   SR:0.000036 CR:1.0000003668 BCR:1.0000003668
2029_0_98   SR:0.000033 CR:1.0000003668 BCR:1.0000003668
2029_0_99   SR:0.000030 CR:1.0000003668 BCR:1.0000003668
2029_0_100  SR:0.000027 CR:1.0000003668 BCR:1.0000003668
2029_0_101  SR:0.000024 CR:1.0000001002 BCR:1.0000001002
2029_0_102  SR:0.000022 CR:1.0000001002 BCR:1.0000001002
2029_0_103  SR:0.000019 CR:1.0000001002 BCR:1.0000001002
2029_0_104  SR:0.000017 CR:1.0000001002 BCR:1.0000001002
2029_0_105  SR:0.000016 CR:1.0000001002 BCR:1.0000001002
2029_0_106  SR:0.000014 CR:1.0000001002 BCR:1.0000001002
2029_0_107  SR:0.000013 CR:1.0000001002 BCR:1.0000001002
2029_0_108  SR:0.000011 CR:1.0000001002 BCR:1.0000001002
2029_0_109  SR:0.000010 CR:1.0000001002 BCR:1.0000001002
2029_0_110  SR:0.000009 CR:1.0000001002 BCR:1.0000001002
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 234325, Actual GHG Offset Mg 234325
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.190343
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.809657
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.000000
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.190343 / 0.313078 (DELTA:0.122735)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.809657 / 0.686922 (DELTA:0.122735)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68618 / $68618 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65969 / $65969 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68618 / $68618 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65969 / $65969 R:1.000000

cross subsidized price / cost ALT BEV                                 $68618 / $68618 R:1.000000
cross subsidized price / cost ALT ICE                                 $65969 / $65969 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66473 / $66473 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66798 / $66798 R:1.000000

2029_0_0  SCORE:0.033612, CE:0.122735, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2030  Iteration=0 Mercedes
2030_0_0    SR:1.000000 CR:1.0045514704 BCR:1.0045514704
2030_0_1    SR:0.900000 CR:1.0045514704 BCR:1.0045514704
2030_0_2    SR:0.810000 CR:1.0045514704 BCR:1.0045514704
2030_0_3    SR:0.729000 CR:1.0045514704 BCR:1.0045514704
2030_0_4    SR:0.656100 CR:1.0045514704 BCR:1.0045514704
2030_0_5    SR:0.590490 CR:1.0045514704 BCR:1.0045514704
2030_0_6    SR:0.531441 CR:1.0045514704 BCR:1.0045514704
2030_0_7    SR:0.478297 CR:1.0045514704 BCR:1.0045514704
2030_0_8    SR:0.430467 CR:1.0045514704 BCR:1.0045514704
2030_0_9    SR:0.387420 CR:1.0045514704 BCR:1.0045514704
2030_0_10   SR:0.348678 CR:1.0045514704 BCR:1.0045514704
2030_0_11   SR:0.313811 CR:1.0045514704 BCR:1.0045514704
2030_0_12   SR:0.282430 CR:1.0045514704 BCR:1.0045514704
2030_0_13   SR:0.254187 CR:1.0045514704 BCR:1.0045514704
2030_0_14   SR:0.228768 CR:1.0005881705 BCR:1.0005881705
2030_0_15   SR:0.205891 CR:1.0005881705 BCR:1.0005881705
2030_0_16   SR:0.185302 CR:1.0005881705 BCR:1.0005881705
2030_0_17   SR:0.166772 CR:1.0005881705 BCR:1.0005881705
2030_0_18   SR:0.150095 CR:1.0005881705 BCR:1.0005881705
2030_0_19   SR:0.135085 CR:1.0005881705 BCR:1.0005881705
2030_0_20   SR:0.121577 CR:1.0003264409 BCR:1.0003264409
2030_0_21   SR:0.109419 CR:1.0003264409 BCR:1.0003264409
2030_0_22   SR:0.098477 CR:1.0003264409 BCR:1.0003264409
2030_0_23   SR:0.088629 CR:1.0003264409 BCR:1.0003264409
2030_0_24   SR:0.079766 CR:1.0003264409 BCR:1.0003264409
2030_0_25   SR:0.071790 CR:1.0003264409 BCR:1.0003264409
2030_0_26   SR:0.064611 CR:1.0003264409 BCR:1.0003264409
2030_0_27   SR:0.058150 CR:1.0003264409 BCR:1.0003264409
2030_0_28   SR:0.052335 CR:1.0003264409 BCR:1.0003264409
2030_0_29   SR:0.047101 CR:1.0003264409 BCR:1.0003264409
2030_0_30   SR:0.042391 CR:1.0003264409 BCR:1.0003264409
2030_0_31   SR:0.038152 CR:1.0003264409 BCR:1.0003264409
2030_0_32   SR:0.034337 CR:1.0003264409 BCR:1.0003264409
2030_0_33   SR:0.030903 CR:1.0003264409 BCR:1.0003264409
2030_0_34   SR:0.027813 CR:1.0003264409 BCR:1.0003264409
2030_0_35   SR:0.025032 CR:1.0003264409 BCR:1.0003264409
2030_0_36   SR:0.022528 CR:1.0003264409 BCR:1.0003264409
2030_0_37   SR:0.020276 CR:1.0003264409 BCR:1.0003264409
2030_0_38   SR:0.018248 CR:1.0003264409 BCR:1.0003264409
2030_0_39   SR:0.016423 CR:1.0003264409 BCR:1.0003264409
2030_0_40   SR:0.014781 CR:1.0003264409 BCR:1.0003264409
2030_0_41   SR:0.013303 CR:1.0003264409 BCR:1.0003264409
2030_0_42   SR:0.011973 CR:1.0003264409 BCR:1.0003264409
2030_0_43   SR:0.010775 CR:1.0003264409 BCR:1.0003264409
2030_0_44   SR:0.009698 CR:1.0003264409 BCR:1.0003264409
2030_0_45   SR:0.008728 CR:1.0003264409 BCR:1.0003264409
2030_0_46   SR:0.007855 CR:1.0003264409 BCR:1.0003264409
2030_0_47   SR:0.007070 CR:1.0003264409 BCR:1.0003264409
2030_0_48   SR:0.006363 CR:1.0003264409 BCR:1.0003264409
2030_0_49   SR:0.005726 CR:1.0003264409 BCR:1.0003264409
2030_0_50   SR:0.005154 CR:1.0003264409 BCR:1.0003264409
2030_0_51   SR:0.004638 CR:1.0003264409 BCR:1.0003264409
2030_0_52   SR:0.004175 CR:1.0003264409 BCR:1.0003264409
2030_0_53   SR:0.003757 CR:1.0003264409 BCR:1.0003264409
2030_0_54   SR:0.003381 CR:1.0003264409 BCR:1.0003264409
2030_0_55   SR:0.003043 CR:1.0000211791 BCR:1.0000211791
2030_0_56   SR:0.002739 CR:1.0000211791 BCR:1.0000211791
2030_0_57   SR:0.002465 CR:1.0000211791 BCR:1.0000211791
2030_0_58   SR:0.002219 CR:1.0000211791 BCR:1.0000211791
2030_0_59   SR:0.001997 CR:1.0000211791 BCR:1.0000211791
2030_0_60   SR:0.001797 CR:1.0000211791 BCR:1.0000211791
2030_0_61   SR:0.001617 CR:1.0000211791 BCR:1.0000211791
2030_0_62   SR:0.001456 CR:1.0000211791 BCR:1.0000211791
2030_0_63   SR:0.001310 CR:1.0000211791 BCR:1.0000211791
2030_0_64   SR:0.001179 CR:1.0000211791 BCR:1.0000211791
2030_0_65   SR:0.001061 CR:1.0000211791 BCR:1.0000211791
2030_0_66   SR:0.000955 CR:1.0000211791 BCR:1.0000211791
2030_0_67   SR:0.000860 CR:1.0000211791 BCR:1.0000211791
2030_0_68   SR:0.000774 CR:1.0000211791 BCR:1.0000211791
2030_0_69   SR:0.000696 CR:1.0000211791 BCR:1.0000211791
2030_0_70   SR:0.000627 CR:1.0000211791 BCR:1.0000211791
2030_0_71   SR:0.000564 CR:1.0000211791 BCR:1.0000211791
2030_0_72   SR:0.000508 CR:1.0000211791 BCR:1.0000211791
2030_0_73   SR:0.000457 CR:1.0000211791 BCR:1.0000211791
2030_0_74   SR:0.000411 CR:1.0000211791 BCR:1.0000211791
2030_0_75   SR:0.000370 CR:1.0000211791 BCR:1.0000211791
2030_0_76   SR:0.000333 CR:1.0000211791 BCR:1.0000211791
2030_0_77   SR:0.000300 CR:1.0000211791 BCR:1.0000211791
2030_0_78   SR:0.000270 CR:1.0000211791 BCR:1.0000211791
2030_0_79   SR:0.000243 CR:1.0000211791 BCR:1.0000211791
2030_0_80   SR:0.000218 CR:1.0000211791 BCR:1.0000211791
2030_0_81   SR:0.000197 CR:1.0000014588 BCR:1.0000014588
2030_0_82   SR:0.000177 CR:1.0000014588 BCR:1.0000014588
2030_0_83   SR:0.000159 CR:1.0000014588 BCR:1.0000014588
2030_0_84   SR:0.000143 CR:1.0000014588 BCR:1.0000014588
2030_0_85   SR:0.000129 CR:1.0000014588 BCR:1.0000014588
2030_0_86   SR:0.000116 CR:1.0000014588 BCR:1.0000014588
2030_0_87   SR:0.000104 CR:1.0000014588 BCR:1.0000014588
2030_0_88   SR:0.000094 CR:1.0000014588 BCR:1.0000014588
2030_0_89   SR:0.000085 CR:1.0000014588 BCR:1.0000014588
2030_0_90   SR:0.000076 CR:1.0000014588 BCR:1.0000014588
2030_0_91   SR:0.000069 CR:1.0000014588 BCR:1.0000014588
2030_0_92   SR:0.000062 CR:1.0000014588 BCR:1.0000014588
2030_0_93   SR:0.000056 CR:1.0000014588 BCR:1.0000014588
2030_0_94   SR:0.000050 CR:1.0000014588 BCR:1.0000014588
2030_0_95   SR:0.000045 CR:1.0000014588 BCR:1.0000014588
2030_0_96   SR:0.000040 CR:1.0000014588 BCR:1.0000014588
2030_0_97   SR:0.000036 CR:1.0000014588 BCR:1.0000014588
2030_0_98   SR:0.000033 CR:1.0000014588 BCR:1.0000014588
2030_0_99   SR:0.000030 CR:1.0000014588 BCR:1.0000014588
2030_0_100  SR:0.000027 CR:1.0000014588 BCR:1.0000014588
2030_0_101  SR:0.000024 CR:1.0000014588 BCR:1.0000014588
2030_0_102  SR:0.000022 CR:1.0000004243 BCR:1.0000004243
2030_0_103  SR:0.000019 CR:1.0000004243 BCR:1.0000004243
2030_0_104  SR:0.000017 CR:1.0000004243 BCR:1.0000004243
2030_0_105  SR:0.000016 CR:1.0000000234 BCR:1.0000000234
2030_0_106  SR:0.000014 CR:1.0000000234 BCR:1.0000000234
2030_0_107  SR:0.000013 CR:1.0000000234 BCR:1.0000000234
2030_0_108  SR:0.000011 CR:1.0000000234 BCR:1.0000000234
2030_0_109  SR:0.000010 CR:1.0000000234 BCR:1.0000000234
2030_0_110  SR:0.000009 CR:1.0000000234 BCR:1.0000000234
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 130102, Actual GHG Offset Mg 130102
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.121641
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.878359
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.000000
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.121641 / 0.369215 (DELTA:0.247574)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.878359 / 0.630785 (DELTA:0.247574)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68005 / $68005 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65898 / $65898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68005 / $68005 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65898 / $65898 R:1.000000

cross subsidized price / cost ALT BEV                                 $68005 / $68005 R:1.000000
cross subsidized price / cost ALT ICE                                 $65898 / $65898 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66155 / $66155 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66676 / $66676 R:1.000000

2030_0_0  SCORE:0.067801, CE:0.247574, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2031  Iteration=0 Mercedes
2031_0_0    SR:1.000000 CR:1.0113590635 BCR:1.0113590635
2031_0_1    SR:0.900000 CR:1.0113590635 BCR:1.0113590635
2031_0_2    SR:0.810000 CR:1.0113590635 BCR:1.0113590635
2031_0_3    SR:0.729000 CR:1.0113590635 BCR:1.0113590635
2031_0_4    SR:0.656100 CR:1.0113590635 BCR:1.0113590635
2031_0_5    SR:0.590490 CR:1.0113590635 BCR:1.0113590635
2031_0_6    SR:0.531441 CR:1.0113590635 BCR:1.0113590635
2031_0_7    SR:0.478297 CR:1.0113590635 BCR:1.0113590635
2031_0_8    SR:0.430467 CR:1.0113590635 BCR:1.0113590635
2031_0_9    SR:0.387420 CR:1.0113590635 BCR:1.0113590635
2031_0_10   SR:0.348678 CR:1.0113590635 BCR:1.0113590635
2031_0_11   SR:0.313811 CR:1.0113590635 BCR:1.0113590635
2031_0_12   SR:0.282430 CR:1.0113590635 BCR:1.0113590635
2031_0_13   SR:0.254187 CR:1.0113590635 BCR:1.0113590635
2031_0_14   SR:0.228768 CR:1.0113590635 BCR:1.0113590635
2031_0_15   SR:0.205891 CR:1.0102409153 BCR:1.0102409153
2031_0_16   SR:0.185302 CR:1.0025974603 BCR:1.0025974603
2031_0_17   SR:0.166772 CR:1.0025974603 BCR:1.0025974603
2031_0_18   SR:0.150095 CR:1.0002993094 BCR:1.0002993094
2031_0_19   SR:0.135085 CR:1.0002993094 BCR:1.0002993094
2031_0_20   SR:0.121577 CR:1.0002993094 BCR:1.0002993094
2031_0_21   SR:0.109419 CR:1.0002993094 BCR:1.0002993094
2031_0_22   SR:0.098477 CR:1.0002993094 BCR:1.0002993094
2031_0_23   SR:0.088629 CR:1.0002993094 BCR:1.0002993094
2031_0_24   SR:0.079766 CR:1.0002993094 BCR:1.0002993094
2031_0_25   SR:0.071790 CR:1.0002993094 BCR:1.0002993094
2031_0_26   SR:0.064611 CR:1.0002993094 BCR:1.0002993094
2031_0_27   SR:0.058150 CR:1.0002993094 BCR:1.0002993094
2031_0_28   SR:0.052335 CR:1.0002993094 BCR:1.0002993094
2031_0_29   SR:0.047101 CR:1.0002993094 BCR:1.0002993094
2031_0_30   SR:0.042391 CR:1.0002993094 BCR:1.0002993094
2031_0_31   SR:0.038152 CR:1.0002993094 BCR:1.0002993094
2031_0_32   SR:0.034337 CR:1.0002993094 BCR:1.0002993094
2031_0_33   SR:0.030903 CR:1.0002993094 BCR:1.0002993094
2031_0_34   SR:0.027813 CR:1.0001626980 BCR:1.0001626980
2031_0_35   SR:0.025032 CR:1.0001626980 BCR:1.0001626980
2031_0_36   SR:0.022528 CR:1.0000226783 BCR:1.0000226783
2031_0_37   SR:0.020276 CR:1.0000226783 BCR:1.0000226783
2031_0_38   SR:0.018248 CR:1.0000226783 BCR:1.0000226783
2031_0_39   SR:0.016423 CR:1.0000226783 BCR:1.0000226783
2031_0_40   SR:0.014781 CR:1.0000226783 BCR:1.0000226783
2031_0_41   SR:0.013303 CR:1.0000226783 BCR:1.0000226783
2031_0_42   SR:0.011973 CR:1.0000226783 BCR:1.0000226783
2031_0_43   SR:0.010775 CR:1.0000226783 BCR:1.0000226783
2031_0_44   SR:0.009698 CR:1.0000226783 BCR:1.0000226783
2031_0_45   SR:0.008728 CR:1.0000226783 BCR:1.0000226783
2031_0_46   SR:0.007855 CR:1.0000226783 BCR:1.0000226783
2031_0_47   SR:0.007070 CR:1.0000226783 BCR:1.0000226783
2031_0_48   SR:0.006363 CR:1.0000226783 BCR:1.0000226783
2031_0_49   SR:0.005726 CR:1.0000226783 BCR:1.0000226783
2031_0_50   SR:0.005154 CR:1.0000226783 BCR:1.0000226783
2031_0_51   SR:0.004638 CR:1.0000226783 BCR:1.0000226783
2031_0_52   SR:0.004175 CR:1.0000226783 BCR:1.0000226783
2031_0_53   SR:0.003757 CR:1.0000226783 BCR:1.0000226783
2031_0_54   SR:0.003381 CR:1.0000226783 BCR:1.0000226783
2031_0_55   SR:0.003043 CR:1.0000226783 BCR:1.0000226783
2031_0_56   SR:0.002739 CR:1.0000226783 BCR:1.0000226783
2031_0_57   SR:0.002465 CR:1.0000226783 BCR:1.0000226783
2031_0_58   SR:0.002219 CR:1.0000226783 BCR:1.0000226783
2031_0_59   SR:0.001997 CR:1.0000226783 BCR:1.0000226783
2031_0_60   SR:0.001797 CR:1.0000226783 BCR:1.0000226783
2031_0_61   SR:0.001617 CR:1.0000226783 BCR:1.0000226783
2031_0_62   SR:0.001456 CR:1.0000226783 BCR:1.0000226783
2031_0_63   SR:0.001310 CR:1.0000226783 BCR:1.0000226783
2031_0_64   SR:0.001179 CR:1.0000226783 BCR:1.0000226783
2031_0_65   SR:0.001061 CR:1.0000226783 BCR:1.0000226783
2031_0_66   SR:0.000955 CR:1.0000226783 BCR:1.0000226783
2031_0_67   SR:0.000860 CR:1.0000226783 BCR:1.0000226783
2031_0_68   SR:0.000774 CR:1.0000226783 BCR:1.0000226783
2031_0_69   SR:0.000696 CR:1.0000226783 BCR:1.0000226783
2031_0_70   SR:0.000627 CR:1.0000226783 BCR:1.0000226783
2031_0_71   SR:0.000564 CR:1.0000226783 BCR:1.0000226783
2031_0_72   SR:0.000508 CR:1.0000226783 BCR:1.0000226783
2031_0_73   SR:0.000457 CR:1.0000226783 BCR:1.0000226783
2031_0_74   SR:0.000411 CR:1.0000226783 BCR:1.0000226783
2031_0_75   SR:0.000370 CR:1.0000226783 BCR:1.0000226783
2031_0_76   SR:0.000333 CR:1.0000226783 BCR:1.0000226783
2031_0_77   SR:0.000300 CR:1.0000226783 BCR:1.0000226783
2031_0_78   SR:0.000270 CR:1.0000226783 BCR:1.0000226783
2031_0_79   SR:0.000243 CR:1.0000226783 BCR:1.0000226783
2031_0_80   SR:0.000218 CR:1.0000006899 BCR:1.0000006899
2031_0_81   SR:0.000197 CR:1.0000006899 BCR:1.0000006899
2031_0_82   SR:0.000177 CR:1.0000006899 BCR:1.0000006899
2031_0_83   SR:0.000159 CR:1.0000006899 BCR:1.0000006899
2031_0_84   SR:0.000143 CR:1.0000006899 BCR:1.0000006899
2031_0_85   SR:0.000129 CR:1.0000006899 BCR:1.0000006899
2031_0_86   SR:0.000116 CR:1.0000006899 BCR:1.0000006899
2031_0_87   SR:0.000104 CR:1.0000006899 BCR:1.0000006899
2031_0_88   SR:0.000094 CR:1.0000006899 BCR:1.0000006899
2031_0_89   SR:0.000085 CR:1.0000006899 BCR:1.0000006899
2031_0_90   SR:0.000076 CR:1.0000006899 BCR:1.0000006899
2031_0_91   SR:0.000069 CR:1.0000006899 BCR:1.0000006899
2031_0_92   SR:0.000062 CR:1.0000006899 BCR:1.0000006899
2031_0_93   SR:0.000056 CR:1.0000006899 BCR:1.0000006899
2031_0_94   SR:0.000050 CR:1.0000006899 BCR:1.0000006899
2031_0_95   SR:0.000045 CR:1.0000006899 BCR:1.0000006899
2031_0_96   SR:0.000040 CR:1.0000006899 BCR:1.0000006899
2031_0_97   SR:0.000036 CR:1.0000006899 BCR:1.0000006899
2031_0_98   SR:0.000033 CR:1.0000006899 BCR:1.0000006899
2031_0_99   SR:0.000030 CR:1.0000006899 BCR:1.0000006899
2031_0_100  SR:0.000027 CR:1.0000006899 BCR:1.0000006899
2031_0_101  SR:0.000024 CR:1.0000006899 BCR:1.0000006899
2031_0_102  SR:0.000022 CR:1.0000006899 BCR:1.0000006899
2031_0_103  SR:0.000019 CR:1.0000006899 BCR:1.0000006899
2031_0_104  SR:0.000017 CR:1.0000006899 BCR:1.0000006899
2031_0_105  SR:0.000016 CR:1.0000006899 BCR:1.0000006899
2031_0_106  SR:0.000014 CR:1.0000006899 BCR:1.0000006899
2031_0_107  SR:0.000013 CR:1.0000006899 BCR:1.0000006899
2031_0_108  SR:0.000011 CR:1.0000006899 BCR:1.0000006899
2031_0_109  SR:0.000010 CR:1.0000006899 BCR:1.0000006899
2031_0_110  SR:0.000009 CR:1.0000006899 BCR:1.0000006899
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 282690, Actual GHG Offset Mg 282689
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.220353
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.779647
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.000000
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.220353 / 0.321641 (DELTA:0.101288)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.779647 / 0.678359 (DELTA:0.101288)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67477 / $67477 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65834 / $65834 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67477 / $67477 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65834 / $65834 R:1.000000

cross subsidized price / cost ALT BEV                                 $67477 / $67477 R:1.000000
cross subsidized price / cost ALT ICE                                 $65834 / $65834 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66196 / $66196 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66363 / $66363 R:1.000000

2031_0_0  SCORE:0.027739, CE:0.101288, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2032  Iteration=0 Mercedes
2032_0_0    SR:1.000000 CR:1.0004334763 BCR:1.0004334763
2032_0_1    SR:0.900000 CR:1.0004334763 BCR:1.0004334763
2032_0_2    SR:0.810000 CR:1.0004334763 BCR:1.0004334763
2032_0_3    SR:0.729000 CR:1.0004334763 BCR:1.0004334763
2032_0_4    SR:0.656100 CR:1.0004334763 BCR:1.0004334763
2032_0_5    SR:0.590490 CR:1.0004334763 BCR:1.0004334763
2032_0_6    SR:0.531441 CR:1.0004334763 BCR:1.0004334763
2032_0_7    SR:0.478297 CR:1.0004334763 BCR:1.0004334763
2032_0_8    SR:0.430467 CR:1.0004334763 BCR:1.0004334763
2032_0_9    SR:0.387420 CR:1.0004334763 BCR:1.0004334763
2032_0_10   SR:0.348678 CR:1.0004334763 BCR:1.0004334763
2032_0_11   SR:0.313811 CR:1.0004334763 BCR:1.0004334763
2032_0_12   SR:0.282430 CR:1.0004334763 BCR:1.0004334763
2032_0_13   SR:0.254187 CR:1.0004334763 BCR:1.0004334763
2032_0_14   SR:0.228768 CR:1.0004334763 BCR:1.0004334763
2032_0_15   SR:0.205891 CR:1.0004334763 BCR:1.0004334763
2032_0_16   SR:0.185302 CR:1.0004334763 BCR:1.0004334763
2032_0_17   SR:0.166772 CR:1.0004334763 BCR:1.0004334763
2032_0_18   SR:0.150095 CR:1.0004334763 BCR:1.0004334763
2032_0_19   SR:0.135085 CR:1.0004334763 BCR:1.0004334763
2032_0_20   SR:0.121577 CR:1.0004334763 BCR:1.0004334763
2032_0_21   SR:0.109419 CR:1.0004334763 BCR:1.0004334763
2032_0_22   SR:0.098477 CR:1.0004334763 BCR:1.0004334763
2032_0_23   SR:0.088629 CR:1.0004334763 BCR:1.0004334763
2032_0_24   SR:0.079766 CR:1.0004334763 BCR:1.0004334763
2032_0_25   SR:0.071790 CR:1.0004334763 BCR:1.0004334763
2032_0_26   SR:0.064611 CR:1.0004334763 BCR:1.0004334763
2032_0_27   SR:0.058150 CR:1.0004334763 BCR:1.0004334763
2032_0_28   SR:0.052335 CR:1.0004334763 BCR:1.0004334763
2032_0_29   SR:0.047101 CR:1.0004334763 BCR:1.0004334763
2032_0_30   SR:0.042391 CR:1.0004334763 BCR:1.0004334763
2032_0_31   SR:0.038152 CR:1.0004334763 BCR:1.0004334763
2032_0_32   SR:0.034337 CR:1.0004334763 BCR:1.0004334763
2032_0_33   SR:0.030903 CR:1.0004334763 BCR:1.0004334763
2032_0_34   SR:0.027813 CR:1.0004334763 BCR:1.0004334763
2032_0_35   SR:0.025032 CR:1.0004334763 BCR:1.0004334763
2032_0_36   SR:0.022528 CR:1.0004334763 BCR:1.0004334763
2032_0_37   SR:0.020276 CR:1.0004334763 BCR:1.0004334763
2032_0_38   SR:0.018248 CR:1.0004334763 BCR:1.0004334763
2032_0_39   SR:0.016423 CR:1.0004334763 BCR:1.0004334763
2032_0_40   SR:0.014781 CR:1.0004334763 BCR:1.0004334763
2032_0_41   SR:0.013303 CR:1.0004334763 BCR:1.0004334763
2032_0_42   SR:0.011973 CR:1.0004334763 BCR:1.0004334763
2032_0_43   SR:0.010775 CR:1.0004334763 BCR:1.0004334763
2032_0_44   SR:0.009698 CR:1.0004334763 BCR:1.0004334763
2032_0_45   SR:0.008728 CR:1.0004334763 BCR:1.0004334763
2032_0_46   SR:0.007855 CR:1.0004334763 BCR:1.0004334763
2032_0_47   SR:0.007070 CR:1.0004334763 BCR:1.0004334763
2032_0_48   SR:0.006363 CR:1.0004334763 BCR:1.0004334763
2032_0_49   SR:0.005726 CR:1.0004334763 BCR:1.0004334763
2032_0_50   SR:0.005154 CR:1.0004334763 BCR:1.0004334763
2032_0_51   SR:0.004638 CR:1.0004334763 BCR:1.0004334763
2032_0_52   SR:0.004175 CR:1.0000131668 BCR:1.0000131668
2032_0_53   SR:0.003757 CR:1.0000131668 BCR:1.0000131668
2032_0_54   SR:0.003381 CR:1.0000131668 BCR:1.0000131668
2032_0_55   SR:0.003043 CR:1.0000131668 BCR:1.0000131668
2032_0_56   SR:0.002739 CR:1.0000131668 BCR:1.0000131668
2032_0_57   SR:0.002465 CR:1.0000131668 BCR:1.0000131668
2032_0_58   SR:0.002219 CR:1.0000131668 BCR:1.0000131668
2032_0_59   SR:0.001997 CR:1.0000131668 BCR:1.0000131668
2032_0_60   SR:0.001797 CR:1.0000131668 BCR:1.0000131668
2032_0_61   SR:0.001617 CR:1.0000131668 BCR:1.0000131668
2032_0_62   SR:0.001456 CR:1.0000131668 BCR:1.0000131668
2032_0_63   SR:0.001310 CR:1.0000131668 BCR:1.0000131668
2032_0_64   SR:0.001179 CR:1.0000131668 BCR:1.0000131668
2032_0_65   SR:0.001061 CR:1.0000061337 BCR:1.0000061337
2032_0_66   SR:0.000955 CR:1.0000061337 BCR:1.0000061337
2032_0_67   SR:0.000860 CR:1.0000007933 BCR:1.0000007933
2032_0_68   SR:0.000774 CR:1.0000007933 BCR:1.0000007933
2032_0_69   SR:0.000696 CR:1.0000007933 BCR:1.0000007933
2032_0_70   SR:0.000627 CR:1.0000007933 BCR:1.0000007933
2032_0_71   SR:0.000564 CR:1.0000007933 BCR:1.0000007933
2032_0_72   SR:0.000508 CR:1.0000007933 BCR:1.0000007933
2032_0_73   SR:0.000457 CR:1.0000007933 BCR:1.0000007933
2032_0_74   SR:0.000411 CR:1.0000007933 BCR:1.0000007933
2032_0_75   SR:0.000370 CR:1.0000007933 BCR:1.0000007933
2032_0_76   SR:0.000333 CR:1.0000007933 BCR:1.0000007933
2032_0_77   SR:0.000300 CR:1.0000007933 BCR:1.0000007933
2032_0_78   SR:0.000270 CR:1.0000007933 BCR:1.0000007933
2032_0_79   SR:0.000243 CR:1.0000007933 BCR:1.0000007933
2032_0_80   SR:0.000218 CR:1.0000007933 BCR:1.0000007933
2032_0_81   SR:0.000197 CR:1.0000007933 BCR:1.0000007933
2032_0_82   SR:0.000177 CR:1.0000007933 BCR:1.0000007933
2032_0_83   SR:0.000159 CR:1.0000007933 BCR:1.0000007933
2032_0_84   SR:0.000143 CR:1.0000007933 BCR:1.0000007933
2032_0_85   SR:0.000129 CR:1.0000007933 BCR:1.0000007933
2032_0_86   SR:0.000116 CR:1.0000007933 BCR:1.0000007933
2032_0_87   SR:0.000104 CR:1.0000007933 BCR:1.0000007933
2032_0_88   SR:0.000094 CR:1.0000007933 BCR:1.0000007933
2032_0_89   SR:0.000085 CR:1.0000007933 BCR:1.0000007933
2032_0_90   SR:0.000076 CR:1.0000007933 BCR:1.0000007933
2032_0_91   SR:0.000069 CR:1.0000007933 BCR:1.0000007933
2032_0_92   SR:0.000062 CR:1.0000007933 BCR:1.0000007933
2032_0_93   SR:0.000056 CR:1.0000007933 BCR:1.0000007933
2032_0_94   SR:0.000050 CR:1.0000007933 BCR:1.0000007933
2032_0_95   SR:0.000045 CR:1.0000007933 BCR:1.0000007933
2032_0_96   SR:0.000040 CR:1.0000007933 BCR:1.0000007933
2032_0_97   SR:0.000036 CR:1.0000007933 BCR:1.0000007933
2032_0_98   SR:0.000033 CR:1.0000007933 BCR:1.0000007933
2032_0_99   SR:0.000030 CR:1.0000007933 BCR:1.0000007933
2032_0_100  SR:0.000027 CR:1.0000007933 BCR:1.0000007933
2032_0_101  SR:0.000024 CR:1.0000007933 BCR:1.0000007933
2032_0_102  SR:0.000022 CR:1.0000007933 BCR:1.0000007933
2032_0_103  SR:0.000019 CR:1.0000007933 BCR:1.0000007933
2032_0_104  SR:0.000017 CR:1.0000007933 BCR:1.0000007933
2032_0_105  SR:0.000016 CR:1.0000007933 BCR:1.0000007933
2032_0_106  SR:0.000014 CR:1.0000007933 BCR:1.0000007933
2032_0_107  SR:0.000013 CR:1.0000007933 BCR:1.0000007933
2032_0_108  SR:0.000011 CR:1.0000007933 BCR:1.0000007933
2032_0_109  SR:0.000010 CR:1.0000007933 BCR:1.0000007933
2032_0_110  SR:0.000009 CR:1.0000007933 BCR:1.0000007933
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 286079, Actual GHG Offset Mg 286077
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.220783
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.779217
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.000000
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.220783 / 0.420353 (DELTA:0.199570)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.779217 / 0.579647 (DELTA:0.199570)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67032 / $67032 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65772 / $65772 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67032 / $67032 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65772 / $65772 R:1.000000

cross subsidized price / cost ALT BEV                                 $67032 / $67032 R:1.000000
cross subsidized price / cost ALT ICE                                 $65772 / $65772 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66050 / $66050 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66301 / $66301 R:1.000000

2032_0_0  SCORE:0.054655, CE:0.199570, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 Mercedes
2033_0_0    SR:1.000000 CR:1.0028632088 BCR:1.0028632088
2033_0_1    SR:0.900000 CR:1.0028632088 BCR:1.0028632088
2033_0_2    SR:0.810000 CR:1.0028632088 BCR:1.0028632088
2033_0_3    SR:0.729000 CR:1.0028632088 BCR:1.0028632088
2033_0_4    SR:0.656100 CR:1.0028632088 BCR:1.0028632088
2033_0_5    SR:0.590490 CR:1.0028632088 BCR:1.0028632088
2033_0_6    SR:0.531441 CR:1.0028632088 BCR:1.0028632088
2033_0_7    SR:0.478297 CR:1.0028632088 BCR:1.0028632088
2033_0_8    SR:0.430467 CR:1.0028632088 BCR:1.0028632088
2033_0_9    SR:0.387420 CR:1.0028632088 BCR:1.0028632088
2033_0_10   SR:0.348678 CR:1.0028632088 BCR:1.0028632088
2033_0_11   SR:0.313811 CR:1.0028632088 BCR:1.0028632088
2033_0_12   SR:0.282430 CR:1.0028632088 BCR:1.0028632088
2033_0_13   SR:0.254187 CR:1.0028632088 BCR:1.0028632088
2033_0_14   SR:0.228768 CR:1.0028632088 BCR:1.0028632088
2033_0_15   SR:0.205891 CR:1.0028632088 BCR:1.0028632088
2033_0_16   SR:0.185302 CR:1.0001960747 BCR:1.0001960747
2033_0_17   SR:0.166772 CR:1.0001960747 BCR:1.0001960747
2033_0_18   SR:0.150095 CR:1.0001960747 BCR:1.0001960747
2033_0_19   SR:0.135085 CR:1.0001960747 BCR:1.0001960747
2033_0_20   SR:0.121577 CR:1.0001960747 BCR:1.0001960747
2033_0_21   SR:0.109419 CR:1.0001960747 BCR:1.0001960747
2033_0_22   SR:0.098477 CR:1.0001960747 BCR:1.0001960747
2033_0_23   SR:0.088629 CR:1.0001960747 BCR:1.0001960747
2033_0_24   SR:0.079766 CR:1.0001960747 BCR:1.0001960747
2033_0_25   SR:0.071790 CR:1.0001960747 BCR:1.0001960747
2033_0_26   SR:0.064611 CR:1.0001960747 BCR:1.0001960747
2033_0_27   SR:0.058150 CR:1.0001960747 BCR:1.0001960747
2033_0_28   SR:0.052335 CR:1.0001960747 BCR:1.0001960747
2033_0_29   SR:0.047101 CR:1.0001960747 BCR:1.0001960747
2033_0_30   SR:0.042391 CR:1.0001960747 BCR:1.0001960747
2033_0_31   SR:0.038152 CR:1.0001960747 BCR:1.0001960747
2033_0_32   SR:0.034337 CR:1.0001960747 BCR:1.0001960747
2033_0_33   SR:0.030903 CR:1.0001960747 BCR:1.0001960747
2033_0_34   SR:0.027813 CR:1.0000649862 BCR:1.0000649862
2033_0_35   SR:0.025032 CR:1.0000649862 BCR:1.0000649862
2033_0_36   SR:0.022528 CR:1.0000649862 BCR:1.0000649862
2033_0_37   SR:0.020276 CR:1.0000649862 BCR:1.0000649862
2033_0_38   SR:0.018248 CR:1.0000649862 BCR:1.0000649862
2033_0_39   SR:0.016423 CR:1.0000649862 BCR:1.0000649862
2033_0_40   SR:0.014781 CR:1.0000649862 BCR:1.0000649862
2033_0_41   SR:0.013303 CR:1.0000649862 BCR:1.0000649862
2033_0_42   SR:0.011973 CR:1.0000649862 BCR:1.0000649862
2033_0_43   SR:0.010775 CR:1.0000649862 BCR:1.0000649862
2033_0_44   SR:0.009698 CR:1.0000649862 BCR:1.0000649862
2033_0_45   SR:0.008728 CR:1.0000649862 BCR:1.0000649862
2033_0_46   SR:0.007855 CR:1.0000649862 BCR:1.0000649862
2033_0_47   SR:0.007070 CR:1.0000181238 BCR:1.0000181238
2033_0_48   SR:0.006363 CR:1.0000181238 BCR:1.0000181238
2033_0_49   SR:0.005726 CR:1.0000181238 BCR:1.0000181238
2033_0_50   SR:0.005154 CR:1.0000181238 BCR:1.0000181238
2033_0_51   SR:0.004638 CR:1.0000181238 BCR:1.0000181238
2033_0_52   SR:0.004175 CR:1.0000181238 BCR:1.0000181238
2033_0_53   SR:0.003757 CR:1.0000181238 BCR:1.0000181238
2033_0_54   SR:0.003381 CR:1.0000181238 BCR:1.0000181238
2033_0_55   SR:0.003043 CR:1.0000181238 BCR:1.0000181238
2033_0_56   SR:0.002739 CR:1.0000181238 BCR:1.0000181238
2033_0_57   SR:0.002465 CR:1.0000181238 BCR:1.0000181238
2033_0_58   SR:0.002219 CR:1.0000181238 BCR:1.0000181238
2033_0_59   SR:0.001997 CR:1.0000181238 BCR:1.0000181238
2033_0_60   SR:0.001797 CR:1.0000181238 BCR:1.0000181238
2033_0_61   SR:0.001617 CR:1.0000181238 BCR:1.0000181238
2033_0_62   SR:0.001456 CR:1.0000181238 BCR:1.0000181238
2033_0_63   SR:0.001310 CR:1.0000181238 BCR:1.0000181238
2033_0_64   SR:0.001179 CR:1.0000181238 BCR:1.0000181238
2033_0_65   SR:0.001061 CR:1.0000181238 BCR:1.0000181238
2033_0_66   SR:0.000955 CR:1.0000181238 BCR:1.0000181238
2033_0_67   SR:0.000860 CR:1.0000181238 BCR:1.0000181238
2033_0_68   SR:0.000774 CR:1.0000181238 BCR:1.0000181238
2033_0_69   SR:0.000696 CR:1.0000181238 BCR:1.0000181238
2033_0_70   SR:0.000627 CR:1.0000181238 BCR:1.0000181238
2033_0_71   SR:0.000564 CR:1.0000181238 BCR:1.0000181238
2033_0_72   SR:0.000508 CR:1.0000181238 BCR:1.0000181238
2033_0_73   SR:0.000457 CR:1.0000181238 BCR:1.0000181238
2033_0_74   SR:0.000411 CR:1.0000181238 BCR:1.0000181238
2033_0_75   SR:0.000370 CR:1.0000181238 BCR:1.0000181238
2033_0_76   SR:0.000333 CR:1.0000181238 BCR:1.0000181238
2033_0_77   SR:0.000300 CR:1.0000181238 BCR:1.0000181238
2033_0_78   SR:0.000270 CR:1.0000181238 BCR:1.0000181238
2033_0_79   SR:0.000243 CR:1.0000181238 BCR:1.0000181238
2033_0_80   SR:0.000218 CR:1.0000181238 BCR:1.0000181238
2033_0_81   SR:0.000197 CR:1.0000181238 BCR:1.0000181238
2033_0_82   SR:0.000177 CR:1.0000003238 BCR:1.0000003238
2033_0_83   SR:0.000159 CR:1.0000003214 BCR:1.0000003214
2033_0_84   SR:0.000143 CR:1.0000003214 BCR:1.0000003214
2033_0_85   SR:0.000129 CR:1.0000003214 BCR:1.0000003214
2033_0_86   SR:0.000116 CR:1.0000003214 BCR:1.0000003214
2033_0_87   SR:0.000104 CR:1.0000003214 BCR:1.0000003214
2033_0_88   SR:0.000094 CR:1.0000003214 BCR:1.0000003214
2033_0_89   SR:0.000085 CR:1.0000003214 BCR:1.0000003214
2033_0_90   SR:0.000076 CR:1.0000003214 BCR:1.0000003214
2033_0_91   SR:0.000069 CR:1.0000003214 BCR:1.0000003214
2033_0_92   SR:0.000062 CR:1.0000003214 BCR:1.0000003214
2033_0_93   SR:0.000056 CR:1.0000003214 BCR:1.0000003214
2033_0_94   SR:0.000050 CR:1.0000003214 BCR:1.0000003214
2033_0_95   SR:0.000045 CR:1.0000003214 BCR:1.0000003214
2033_0_96   SR:0.000040 CR:1.0000003214 BCR:1.0000003214
2033_0_97   SR:0.000036 CR:1.0000003214 BCR:1.0000003214
2033_0_98   SR:0.000033 CR:1.0000003214 BCR:1.0000003214
2033_0_99   SR:0.000030 CR:1.0000003214 BCR:1.0000003214
2033_0_100  SR:0.000027 CR:1.0000003214 BCR:1.0000003214
2033_0_101  SR:0.000024 CR:1.0000003214 BCR:1.0000003214
2033_0_102  SR:0.000022 CR:1.0000003214 BCR:1.0000003214
2033_0_103  SR:0.000019 CR:1.0000003214 BCR:1.0000003214
2033_0_104  SR:0.000017 CR:1.0000003214 BCR:1.0000003214
2033_0_105  SR:0.000016 CR:1.0000003214 BCR:1.0000003214
2033_0_106  SR:0.000014 CR:1.0000003214 BCR:1.0000003214
2033_0_107  SR:0.000013 CR:1.0000003214 BCR:1.0000003214
2033_0_108  SR:0.000011 CR:1.0000003214 BCR:1.0000003214
2033_0_109  SR:0.000010 CR:1.0000003214 BCR:1.0000003214
2033_0_110  SR:0.000009 CR:1.0000003214 BCR:1.0000003214
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 261835, Actual GHG Offset Mg 261835
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.203628
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.796372
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.203628 / 0.420783 (DELTA:0.217154)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.796372 / 0.579217 (DELTA:0.217154)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66638 / $66638 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65710 / $65710 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66638 / $66638 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65710 / $65710 R:1.000000

cross subsidized price / cost ALT BEV                                 $66638 / $66638 R:1.000000
cross subsidized price / cost ALT ICE                                 $65710 / $65710 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65899 / $65899 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66100 / $66100 R:1.000000

2033_0_0  SCORE:0.059470, CE:0.217154, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 Mercedes
2034_0_0    SR:1.000000 CR:1.0186974537 BCR:1.0186974537
2034_0_1    SR:0.900000 CR:1.0086387369 BCR:1.0086387369
2034_0_2    SR:0.810000 CR:1.0086387369 BCR:1.0086387369
2034_0_3    SR:0.729000 CR:1.0086387369 BCR:1.0086387369
2034_0_4    SR:0.656100 CR:1.0086387369 BCR:1.0086387369
2034_0_5    SR:0.590490 CR:1.0086387369 BCR:1.0086387369
2034_0_6    SR:0.531441 CR:1.0086387369 BCR:1.0086387369
2034_0_7    SR:0.478297 CR:1.0086387369 BCR:1.0086387369
2034_0_8    SR:0.430467 CR:1.0086387369 BCR:1.0086387369
2034_0_9    SR:0.387420 CR:1.0086387369 BCR:1.0086387369
2034_0_10   SR:0.348678 CR:1.0086387369 BCR:1.0086387369
2034_0_11   SR:0.313811 CR:1.0086387369 BCR:1.0086387369
2034_0_12   SR:0.282430 CR:1.0086387369 BCR:1.0086387369
2034_0_13   SR:0.254187 CR:1.0086387369 BCR:1.0086387369
2034_0_14   SR:0.228768 CR:1.0086387369 BCR:1.0086387369
2034_0_15   SR:0.205891 CR:1.0086387369 BCR:1.0086387369
2034_0_16   SR:0.185302 CR:1.0086387369 BCR:1.0086387369
2034_0_17   SR:0.166772 CR:1.0086387369 BCR:1.0086387369
2034_0_18   SR:0.150095 CR:1.0086387369 BCR:1.0086387369
2034_0_19   SR:0.135085 CR:1.0086387369 BCR:1.0086387369
2034_0_20   SR:0.121577 CR:1.0086387369 BCR:1.0086387369
2034_0_21   SR:0.109419 CR:1.0086387369 BCR:1.0086387369
2034_0_22   SR:0.098477 CR:1.0086387369 BCR:1.0086387369
2034_0_23   SR:0.088629 CR:1.0086387369 BCR:1.0086387369
2034_0_24   SR:0.079766 CR:1.0006097574 BCR:1.0006097574
2034_0_25   SR:0.071790 CR:1.0006097551 BCR:1.0006097551
2034_0_26   SR:0.064611 CR:1.0006097551 BCR:1.0006097551
2034_0_27   SR:0.058150 CR:1.0006097551 BCR:1.0006097551
2034_0_28   SR:0.052335 CR:1.0006097551 BCR:1.0006097551
2034_0_29   SR:0.047101 CR:1.0006097551 BCR:1.0006097551
2034_0_30   SR:0.042391 CR:1.0001047209 BCR:1.0001047209
2034_0_31   SR:0.038152 CR:1.0001047209 BCR:1.0001047209
2034_0_32   SR:0.034337 CR:1.0001047209 BCR:1.0001047209
2034_0_33   SR:0.030903 CR:1.0001047209 BCR:1.0001047209
2034_0_34   SR:0.027813 CR:1.0001047209 BCR:1.0001047209
2034_0_35   SR:0.025032 CR:1.0001047209 BCR:1.0001047209
2034_0_36   SR:0.022528 CR:1.0001047209 BCR:1.0001047209
2034_0_37   SR:0.020276 CR:1.0001047209 BCR:1.0001047209
2034_0_38   SR:0.018248 CR:1.0001047209 BCR:1.0001047209
2034_0_39   SR:0.016423 CR:1.0001047209 BCR:1.0001047209
2034_0_40   SR:0.014781 CR:1.0001047209 BCR:1.0001047209
2034_0_41   SR:0.013303 CR:1.0001047209 BCR:1.0001047209
2034_0_42   SR:0.011973 CR:1.0001047209 BCR:1.0001047209
2034_0_43   SR:0.010775 CR:1.0001047209 BCR:1.0001047209
2034_0_44   SR:0.009698 CR:1.0001047209 BCR:1.0001047209
2034_0_45   SR:0.008728 CR:1.0001047209 BCR:1.0001047209
2034_0_46   SR:0.007855 CR:1.0001047209 BCR:1.0001047209
2034_0_47   SR:0.007070 CR:1.0001047209 BCR:1.0001047209
2034_0_48   SR:0.006363 CR:1.0001047209 BCR:1.0001047209
2034_0_49   SR:0.005726 CR:1.0001047209 BCR:1.0001047209
2034_0_50   SR:0.005154 CR:1.0001047209 BCR:1.0001047209
2034_0_51   SR:0.004638 CR:1.0001047209 BCR:1.0001047209
2034_0_52   SR:0.004175 CR:1.0001047209 BCR:1.0001047209
2034_0_53   SR:0.003757 CR:1.0001047209 BCR:1.0001047209
2034_0_54   SR:0.003381 CR:1.0001047209 BCR:1.0001047209
2034_0_55   SR:0.003043 CR:1.0001047209 BCR:1.0001047209
2034_0_56   SR:0.002739 CR:1.0001047209 BCR:1.0001047209
2034_0_57   SR:0.002465 CR:1.0001047209 BCR:1.0001047209
2034_0_58   SR:0.002219 CR:1.0001047209 BCR:1.0001047209
2034_0_59   SR:0.001997 CR:1.0001047209 BCR:1.0001047209
2034_0_60   SR:0.001797 CR:1.0001047209 BCR:1.0001047209
2034_0_61   SR:0.001617 CR:1.0001047209 BCR:1.0001047209
2034_0_62   SR:0.001456 CR:1.0001047209 BCR:1.0001047209
2034_0_63   SR:0.001310 CR:1.0001047209 BCR:1.0001047209
2034_0_64   SR:0.001179 CR:1.0001047209 BCR:1.0001047209
2034_0_65   SR:0.001061 CR:1.0001047209 BCR:1.0001047209
2034_0_66   SR:0.000955 CR:1.0000085581 BCR:1.0000085581
2034_0_67   SR:0.000860 CR:1.0000085581 BCR:1.0000085581
2034_0_68   SR:0.000774 CR:1.0000085581 BCR:1.0000085581
2034_0_69   SR:0.000696 CR:1.0000085581 BCR:1.0000085581
2034_0_70   SR:0.000627 CR:1.0000085581 BCR:1.0000085581
2034_0_71   SR:0.000564 CR:1.0000085581 BCR:1.0000085581
2034_0_72   SR:0.000508 CR:1.0000085581 BCR:1.0000085581
2034_0_73   SR:0.000457 CR:1.0000085581 BCR:1.0000085581
2034_0_74   SR:0.000411 CR:1.0000085581 BCR:1.0000085581
2034_0_75   SR:0.000370 CR:1.0000085581 BCR:1.0000085581
2034_0_76   SR:0.000333 CR:1.0000085581 BCR:1.0000085581
2034_0_77   SR:0.000300 CR:1.0000085581 BCR:1.0000085581
2034_0_78   SR:0.000270 CR:1.0000085581 BCR:1.0000085581
2034_0_79   SR:0.000243 CR:1.0000085581 BCR:1.0000085581
2034_0_80   SR:0.000218 CR:1.0000085581 BCR:1.0000085581
2034_0_81   SR:0.000197 CR:1.0000085581 BCR:1.0000085581
2034_0_82   SR:0.000177 CR:1.0000085581 BCR:1.0000085581
2034_0_83   SR:0.000159 CR:1.0000085581 BCR:1.0000085581
2034_0_84   SR:0.000143 CR:1.0000085581 BCR:1.0000085581
2034_0_85   SR:0.000129 CR:1.0000085581 BCR:1.0000085581
2034_0_86   SR:0.000116 CR:1.0000085581 BCR:1.0000085581
2034_0_87   SR:0.000104 CR:1.0000085581 BCR:1.0000085581
2034_0_88   SR:0.000094 CR:1.0000085581 BCR:1.0000085581
2034_0_89   SR:0.000085 CR:1.0000000403 BCR:1.0000000403
2034_0_90   SR:0.000076 CR:1.0000000403 BCR:1.0000000403
2034_0_91   SR:0.000069 CR:1.0000000403 BCR:1.0000000403
2034_0_92   SR:0.000062 CR:1.0000000403 BCR:1.0000000403
2034_0_93   SR:0.000056 CR:1.0000000403 BCR:1.0000000403
2034_0_94   SR:0.000050 CR:1.0000000403 BCR:1.0000000403
2034_0_95   SR:0.000045 CR:1.0000000403 BCR:1.0000000403
2034_0_96   SR:0.000040 CR:1.0000000403 BCR:1.0000000403
2034_0_97   SR:0.000036 CR:1.0000000403 BCR:1.0000000403
2034_0_98   SR:0.000033 CR:1.0000000403 BCR:1.0000000403
2034_0_99   SR:0.000030 CR:1.0000000403 BCR:1.0000000403
2034_0_100  SR:0.000027 CR:1.0000000403 BCR:1.0000000403
2034_0_101  SR:0.000024 CR:1.0000000403 BCR:1.0000000403
2034_0_102  SR:0.000022 CR:1.0000000403 BCR:1.0000000403
2034_0_103  SR:0.000019 CR:1.0000000403 BCR:1.0000000403
2034_0_104  SR:0.000017 CR:1.0000000403 BCR:1.0000000403
2034_0_105  SR:0.000016 CR:1.0000000403 BCR:1.0000000403
2034_0_106  SR:0.000014 CR:1.0000000403 BCR:1.0000000403
2034_0_107  SR:0.000013 CR:1.0000000403 BCR:1.0000000403
2034_0_108  SR:0.000011 CR:1.0000000403 BCR:1.0000000403
2034_0_109  SR:0.000010 CR:1.0000000403 BCR:1.0000000403
2034_0_110  SR:0.000009 CR:1.0000000403 BCR:1.0000000403
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 294437, Actual GHG Offset Mg 294437
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.222210
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.777790
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.000000
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.222210 / 0.403628 (DELTA:0.181418)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.777790 / 0.596372 (DELTA:0.181418)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66531 / $66531 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65649 / $65649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66531 / $66531 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65649 / $65649 R:1.000000

cross subsidized price / cost ALT BEV                                 $66531 / $66531 R:1.000000
cross subsidized price / cost ALT ICE                                 $65649 / $65649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65845 / $65845 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66005 / $66005 R:1.000000

2034_0_0  SCORE:0.049683, CE:0.181418, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 Mercedes
2035_0_0    SR:1.000000 CR:1.0093804368 BCR:1.0093804368
2035_0_1    SR:0.900000 CR:1.0093804368 BCR:1.0093804368
2035_0_2    SR:0.810000 CR:1.0093804368 BCR:1.0093804368
2035_0_3    SR:0.729000 CR:1.0093804368 BCR:1.0093804368
2035_0_4    SR:0.656100 CR:1.0093804368 BCR:1.0093804368
2035_0_5    SR:0.590490 CR:1.0093804368 BCR:1.0093804368
2035_0_6    SR:0.531441 CR:1.0093804368 BCR:1.0093804368
2035_0_7    SR:0.478297 CR:1.0093804368 BCR:1.0093804368
2035_0_8    SR:0.430467 CR:1.0093804368 BCR:1.0093804368
2035_0_9    SR:0.387420 CR:1.0093804368 BCR:1.0093804368
2035_0_10   SR:0.348678 CR:1.0093804368 BCR:1.0093804368
2035_0_11   SR:0.313811 CR:1.0093804368 BCR:1.0093804368
2035_0_12   SR:0.282430 CR:1.0093804368 BCR:1.0093804368
2035_0_13   SR:0.254187 CR:1.0093804368 BCR:1.0093804368
2035_0_14   SR:0.228768 CR:1.0093804368 BCR:1.0093804368
2035_0_15   SR:0.205891 CR:1.0093804368 BCR:1.0093804368
2035_0_16   SR:0.185302 CR:1.0067138067 BCR:1.0067138067
2035_0_17   SR:0.166772 CR:1.0067138067 BCR:1.0067138067
2035_0_18   SR:0.150095 CR:1.0067138067 BCR:1.0067138067
2035_0_19   SR:0.135085 CR:1.0067138067 BCR:1.0067138067
2035_0_20   SR:0.121577 CR:1.0067138067 BCR:1.0067138067
2035_0_21   SR:0.109419 CR:1.0067138067 BCR:1.0067138067
2035_0_22   SR:0.098477 CR:1.0067138067 BCR:1.0067138067
2035_0_23   SR:0.088629 CR:1.0004631629 BCR:1.0004631629
2035_0_24   SR:0.079766 CR:1.0004631629 BCR:1.0004631629
2035_0_25   SR:0.071790 CR:1.0004631629 BCR:1.0004631629
2035_0_26   SR:0.064611 CR:1.0004631629 BCR:1.0004631629
2035_0_27   SR:0.058150 CR:1.0004631629 BCR:1.0004631629
2035_0_28   SR:0.052335 CR:1.0004631629 BCR:1.0004631629
2035_0_29   SR:0.047101 CR:1.0004631629 BCR:1.0004631629
2035_0_30   SR:0.042391 CR:1.0004631629 BCR:1.0004631629
2035_0_31   SR:0.038152 CR:1.0004631629 BCR:1.0004631629
2035_0_32   SR:0.034337 CR:1.0004631629 BCR:1.0004631629
2035_0_33   SR:0.030903 CR:1.0000525148 BCR:1.0000525148
2035_0_34   SR:0.027813 CR:1.0000525148 BCR:1.0000525148
2035_0_35   SR:0.025032 CR:1.0000525148 BCR:1.0000525148
2035_0_36   SR:0.022528 CR:1.0000525148 BCR:1.0000525148
2035_0_37   SR:0.020276 CR:1.0000525148 BCR:1.0000525148
2035_0_38   SR:0.018248 CR:1.0000525148 BCR:1.0000525148
2035_0_39   SR:0.016423 CR:1.0000525148 BCR:1.0000525148
2035_0_40   SR:0.014781 CR:1.0000525148 BCR:1.0000525148
2035_0_41   SR:0.013303 CR:1.0000112283 BCR:1.0000112283
2035_0_42   SR:0.011973 CR:1.0000112283 BCR:1.0000112283
2035_0_43   SR:0.010775 CR:1.0000112283 BCR:1.0000112283
2035_0_44   SR:0.009698 CR:1.0000112283 BCR:1.0000112283
2035_0_45   SR:0.008728 CR:1.0000112283 BCR:1.0000112283
2035_0_46   SR:0.007855 CR:1.0000112283 BCR:1.0000112283
2035_0_47   SR:0.007070 CR:1.0000112283 BCR:1.0000112283
2035_0_48   SR:0.006363 CR:1.0000112283 BCR:1.0000112283
2035_0_49   SR:0.005726 CR:1.0000112283 BCR:1.0000112283
2035_0_50   SR:0.005154 CR:1.0000112283 BCR:1.0000112283
2035_0_51   SR:0.004638 CR:1.0000112283 BCR:1.0000112283
2035_0_52   SR:0.004175 CR:1.0000112283 BCR:1.0000112283
2035_0_53   SR:0.003757 CR:1.0000112283 BCR:1.0000112283
2035_0_54   SR:0.003381 CR:1.0000112283 BCR:1.0000112283
2035_0_55   SR:0.003043 CR:1.0000112283 BCR:1.0000112283
2035_0_56   SR:0.002739 CR:1.0000112283 BCR:1.0000112283
2035_0_57   SR:0.002465 CR:1.0000112283 BCR:1.0000112283
2035_0_58   SR:0.002219 CR:1.0000112283 BCR:1.0000112283
2035_0_59   SR:0.001997 CR:1.0000112283 BCR:1.0000112283
2035_0_60   SR:0.001797 CR:1.0000112283 BCR:1.0000112283
2035_0_61   SR:0.001617 CR:1.0000112283 BCR:1.0000112283
2035_0_62   SR:0.001456 CR:1.0000112283 BCR:1.0000112283
2035_0_63   SR:0.001310 CR:1.0000112283 BCR:1.0000112283
2035_0_64   SR:0.001179 CR:1.0000112283 BCR:1.0000112283
2035_0_65   SR:0.001061 CR:1.0000112283 BCR:1.0000112283
2035_0_66   SR:0.000955 CR:1.0000112283 BCR:1.0000112283
2035_0_67   SR:0.000860 CR:1.0000112283 BCR:1.0000112283
2035_0_68   SR:0.000774 CR:1.0000112283 BCR:1.0000112283
2035_0_69   SR:0.000696 CR:1.0000112283 BCR:1.0000112283
2035_0_70   SR:0.000627 CR:1.0000112283 BCR:1.0000112283
2035_0_71   SR:0.000564 CR:1.0000112283 BCR:1.0000112283
2035_0_72   SR:0.000508 CR:1.0000112283 BCR:1.0000112283
2035_0_73   SR:0.000457 CR:1.0000112283 BCR:1.0000112283
2035_0_74   SR:0.000411 CR:1.0000112283 BCR:1.0000112283
2035_0_75   SR:0.000370 CR:1.0000112283 BCR:1.0000112283
2035_0_76   SR:0.000333 CR:1.0000112283 BCR:1.0000112283
2035_0_77   SR:0.000300 CR:1.0000112283 BCR:1.0000112283
2035_0_78   SR:0.000270 CR:1.0000112283 BCR:1.0000112283
2035_0_79   SR:0.000243 CR:1.0000112283 BCR:1.0000112283
2035_0_80   SR:0.000218 CR:1.0000112283 BCR:1.0000112283
2035_0_81   SR:0.000197 CR:1.0000112283 BCR:1.0000112283
2035_0_82   SR:0.000177 CR:1.0000112283 BCR:1.0000112283
2035_0_83   SR:0.000159 CR:1.0000112283 BCR:1.0000112283
2035_0_84   SR:0.000143 CR:1.0000112283 BCR:1.0000112283
2035_0_85   SR:0.000129 CR:1.0000112283 BCR:1.0000112283
2035_0_86   SR:0.000116 CR:1.0000112283 BCR:1.0000112283
2035_0_87   SR:0.000104 CR:1.0000007129 BCR:1.0000007129
2035_0_88   SR:0.000094 CR:1.0000007129 BCR:1.0000007129
2035_0_89   SR:0.000085 CR:1.0000007129 BCR:1.0000007129
2035_0_90   SR:0.000076 CR:1.0000007129 BCR:1.0000007129
2035_0_91   SR:0.000069 CR:1.0000007129 BCR:1.0000007129
2035_0_92   SR:0.000062 CR:1.0000007129 BCR:1.0000007129
2035_0_93   SR:0.000056 CR:1.0000007129 BCR:1.0000007129
2035_0_94   SR:0.000050 CR:1.0000007129 BCR:1.0000007129
2035_0_95   SR:0.000045 CR:1.0000007129 BCR:1.0000007129
2035_0_96   SR:0.000040 CR:1.0000007129 BCR:1.0000007129
2035_0_97   SR:0.000036 CR:1.0000007129 BCR:1.0000007129
2035_0_98   SR:0.000033 CR:1.0000007129 BCR:1.0000007129
2035_0_99   SR:0.000030 CR:1.0000007129 BCR:1.0000007129
2035_0_100  SR:0.000027 CR:1.0000007129 BCR:1.0000007129
2035_0_101  SR:0.000024 CR:1.0000007129 BCR:1.0000007129
2035_0_102  SR:0.000022 CR:1.0000007129 BCR:1.0000007129
2035_0_103  SR:0.000019 CR:1.0000007129 BCR:1.0000007129
2035_0_104  SR:0.000017 CR:1.0000007129 BCR:1.0000007129
2035_0_105  SR:0.000016 CR:1.0000007129 BCR:1.0000007129
2035_0_106  SR:0.000014 CR:1.0000007129 BCR:1.0000007129
2035_0_107  SR:0.000013 CR:1.0000007129 BCR:1.0000007129
2035_0_108  SR:0.000011 CR:1.0000007129 BCR:1.0000007129
2035_0_109  SR:0.000010 CR:1.0000007129 BCR:1.0000007129
2035_0_110  SR:0.000009 CR:1.0000007129 BCR:1.0000007129
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 279671, Actual GHG Offset Mg 279670
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.211533
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.788467
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.000000
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.211533 / 0.422210 (DELTA:0.210678)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.788467 / 0.577790 (DELTA:0.210678)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66433 / $66433 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65590 / $65590 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66433 / $66433 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65590 / $65590 R:1.000000

cross subsidized price / cost ALT BEV                                 $66433 / $66433 R:1.000000
cross subsidized price / cost ALT ICE                                 $65590 / $65590 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65768 / $65768 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65946 / $65946 R:1.000000

2035_0_0  SCORE:0.057696, CE:0.210678, CSPE:0.000000

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

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA Pass 1: Manufacturer=Nissan
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 Nissan
2022_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2022_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2022_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2022_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2022_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2022_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2022_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2022_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2022_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2022_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2022_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2022_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2022_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2022_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2022_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2022_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2022_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2022_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2022_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2022_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2022_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2022_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2022_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2022_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2022_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2022_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2022_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2022_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2022_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2022_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2022_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2022_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2022_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2022_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2022_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2022_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2022_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2022_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2022_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2022_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2022_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2022_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2022_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2022_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2022_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2022_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2022_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2022_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2022_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2022_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2022_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2022_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2022_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2022_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2022_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2022_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2022_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2022_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2022_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2022_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2022_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2022_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2022_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2022_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2022_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2022_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2022_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2022_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2022_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2022_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2022_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2022_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2022_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2022_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2022_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2022_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2022_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2022_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2022_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2022_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2022_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2022_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2022_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2022_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2022_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2022_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2022_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2022_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2022_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2022_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2022_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2022_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2022_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2022_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2022_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2022_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2022_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2022_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2022_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2022_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2022_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2022_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2022_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2022_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2022_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2022_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2022_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2022_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2022_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2022_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2022_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 42121, Actual GHG Offset Mg 42121
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935239
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.064761
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Nissan
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25551, Actual GHG Offset Mg 25551
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935567
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.064433
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2024  Iteration=0 Nissan
2024_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2024_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2024_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2024_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2024_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2024_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2024_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2024_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2024_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2024_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2024_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2024_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2024_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2024_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2024_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2024_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2024_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2024_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2024_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2024_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2024_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2024_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2024_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2024_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2024_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2024_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2024_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2024_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2024_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2024_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2024_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2024_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2024_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2024_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2024_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2024_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2024_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2024_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2024_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2024_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2024_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2024_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2024_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2024_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2024_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2024_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2024_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2024_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2024_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2024_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2024_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2024_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2024_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2024_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2024_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2024_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2024_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2024_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2024_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2024_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2024_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2024_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2024_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2024_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2024_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2024_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2024_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2024_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2024_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2024_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2024_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2024_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2024_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2024_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2024_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2024_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2024_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2024_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2024_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2024_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2024_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2024_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2024_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2024_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2024_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2024_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2024_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2024_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2024_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2024_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2024_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2024_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2024_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2024_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2024_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2024_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2024_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2024_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2024_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2024_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2024_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2024_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2024_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2024_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2024_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2024_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2024_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2024_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2024_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2024_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2024_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 8499, Actual GHG Offset Mg 8499
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935464
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.064536
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2025  Iteration=0 Nissan
2025_0_0    SR:1.000000 CR:1.0082543371 BCR:1.0082543371
2025_0_1    SR:0.900000 CR:1.0082543371 BCR:1.0082543371
2025_0_2    SR:0.810000 CR:1.0082543371 BCR:1.0082543371
2025_0_3    SR:0.729000 CR:1.0082543371 BCR:1.0082543371
2025_0_4    SR:0.656100 CR:1.0082543371 BCR:1.0082543371
2025_0_5    SR:0.590490 CR:1.0082543371 BCR:1.0082543371
2025_0_6    SR:0.531441 CR:1.0082543371 BCR:1.0082543371
2025_0_7    SR:0.478297 CR:1.0082543371 BCR:1.0082543371
2025_0_8    SR:0.430467 CR:1.0082543371 BCR:1.0082543371
2025_0_9    SR:0.387420 CR:1.0082543371 BCR:1.0082543371
2025_0_10   SR:0.348678 CR:1.0082543371 BCR:1.0082543371
2025_0_11   SR:0.313811 CR:1.0082543371 BCR:1.0082543371
2025_0_12   SR:0.282430 CR:1.0082543371 BCR:1.0082543371
2025_0_13   SR:0.254187 CR:1.0082543371 BCR:1.0082543371
2025_0_14   SR:0.228768 CR:1.0082543371 BCR:1.0082543371
2025_0_15   SR:0.205891 CR:1.0082543371 BCR:1.0082543371
2025_0_16   SR:0.185302 CR:1.0029135065 BCR:1.0029135065
2025_0_17   SR:0.166772 CR:1.0029135065 BCR:1.0029135065
2025_0_18   SR:0.150095 CR:1.0005648638 BCR:1.0005648638
2025_0_19   SR:0.135085 CR:1.0005648638 BCR:1.0005648638
2025_0_20   SR:0.121577 CR:1.0005648638 BCR:1.0005648638
2025_0_21   SR:0.109419 CR:1.0004520234 BCR:1.0004520234
2025_0_22   SR:0.098477 CR:1.0004520234 BCR:1.0004520234
2025_0_23   SR:0.088629 CR:1.0004520234 BCR:1.0004520234
2025_0_24   SR:0.079766 CR:1.0004520234 BCR:1.0004520234
2025_0_25   SR:0.071790 CR:1.0004520234 BCR:1.0004520234
2025_0_26   SR:0.064611 CR:1.0004520234 BCR:1.0004520234
2025_0_27   SR:0.058150 CR:1.0002925072 BCR:1.0002925072
2025_0_28   SR:0.052335 CR:1.0000467537 BCR:1.0000467537
2025_0_29   SR:0.047101 CR:1.0000467537 BCR:1.0000467537
2025_0_30   SR:0.042391 CR:1.0000467537 BCR:1.0000467537
2025_0_31   SR:0.038152 CR:1.0000467537 BCR:1.0000467537
2025_0_32   SR:0.034337 CR:1.0000467537 BCR:1.0000467537
2025_0_33   SR:0.030903 CR:1.0000467537 BCR:1.0000467537
2025_0_34   SR:0.027813 CR:1.0000467537 BCR:1.0000467537
2025_0_35   SR:0.025032 CR:1.0000467537 BCR:1.0000467537
2025_0_36   SR:0.022528 CR:1.0000467537 BCR:1.0000467537
2025_0_37   SR:0.020276 CR:1.0000467537 BCR:1.0000467537
2025_0_38   SR:0.018248 CR:1.0000467537 BCR:1.0000467537
2025_0_39   SR:0.016423 CR:1.0000467537 BCR:1.0000467537
2025_0_40   SR:0.014781 CR:1.0000467537 BCR:1.0000467537
2025_0_41   SR:0.013303 CR:1.0000467537 BCR:1.0000467537
2025_0_42   SR:0.011973 CR:1.0000467537 BCR:1.0000467537
2025_0_43   SR:0.010775 CR:1.0000467537 BCR:1.0000467537
2025_0_44   SR:0.009698 CR:1.0000467537 BCR:1.0000467537
2025_0_45   SR:0.008728 CR:1.0000467537 BCR:1.0000467537
2025_0_46   SR:0.007855 CR:1.0000467537 BCR:1.0000467537
2025_0_47   SR:0.007070 CR:1.0000467537 BCR:1.0000467537
2025_0_48   SR:0.006363 CR:1.0000467537 BCR:1.0000467537
2025_0_49   SR:0.005726 CR:1.0000467537 BCR:1.0000467537
2025_0_50   SR:0.005154 CR:1.0000467537 BCR:1.0000467537
2025_0_51   SR:0.004638 CR:1.0000467537 BCR:1.0000467537
2025_0_52   SR:0.004175 CR:1.0000467537 BCR:1.0000467537
2025_0_53   SR:0.003757 CR:1.0000467537 BCR:1.0000467537
2025_0_54   SR:0.003381 CR:1.0000467537 BCR:1.0000467537
2025_0_55   SR:0.003043 CR:1.0000467537 BCR:1.0000467537
2025_0_56   SR:0.002739 CR:1.0000467537 BCR:1.0000467537
2025_0_57   SR:0.002465 CR:1.0000467537 BCR:1.0000467537
2025_0_58   SR:0.002219 CR:1.0000467537 BCR:1.0000467537
2025_0_59   SR:0.001997 CR:1.0000467537 BCR:1.0000467537
2025_0_60   SR:0.001797 CR:1.0000467537 BCR:1.0000467537
2025_0_61   SR:0.001617 CR:1.0000467537 BCR:1.0000467537
2025_0_62   SR:0.001456 CR:1.0000467537 BCR:1.0000467537
2025_0_63   SR:0.001310 CR:1.0000467537 BCR:1.0000467537
2025_0_64   SR:0.001179 CR:1.0000467537 BCR:1.0000467537
2025_0_65   SR:0.001061 CR:1.0000467537 BCR:1.0000467537
2025_0_66   SR:0.000955 CR:1.0000467537 BCR:1.0000467537
2025_0_67   SR:0.000860 CR:1.0000467537 BCR:1.0000467537
2025_0_68   SR:0.000774 CR:1.0000467537 BCR:1.0000467537
2025_0_69   SR:0.000696 CR:1.0000467537 BCR:1.0000467537
2025_0_70   SR:0.000627 CR:1.0000467537 BCR:1.0000467537
2025_0_71   SR:0.000564 CR:1.0000467537 BCR:1.0000467537
2025_0_72   SR:0.000508 CR:1.0000038566 BCR:1.0000038566
2025_0_73   SR:0.000457 CR:1.0000038520 BCR:1.0000038520
2025_0_74   SR:0.000411 CR:1.0000038475 BCR:1.0000038475
2025_0_75   SR:0.000370 CR:1.0000038475 BCR:1.0000038475
2025_0_76   SR:0.000333 CR:1.0000038475 BCR:1.0000038475
2025_0_77   SR:0.000300 CR:1.0000038475 BCR:1.0000038475
2025_0_78   SR:0.000270 CR:1.0000038475 BCR:1.0000038475
2025_0_79   SR:0.000243 CR:1.0000038475 BCR:1.0000038475
2025_0_80   SR:0.000218 CR:1.0000038475 BCR:1.0000038475
2025_0_81   SR:0.000197 CR:1.0000038475 BCR:1.0000038475
2025_0_82   SR:0.000177 CR:1.0000038475 BCR:1.0000038475
2025_0_83   SR:0.000159 CR:1.0000038475 BCR:1.0000038475
2025_0_84   SR:0.000143 CR:1.0000038475 BCR:1.0000038475
2025_0_85   SR:0.000129 CR:1.0000038475 BCR:1.0000038475
2025_0_86   SR:0.000116 CR:1.0000038475 BCR:1.0000038475
2025_0_87   SR:0.000104 CR:1.0000038475 BCR:1.0000038475
2025_0_88   SR:0.000094 CR:1.0000038475 BCR:1.0000038475
2025_0_89   SR:0.000085 CR:1.0000038475 BCR:1.0000038475
2025_0_90   SR:0.000076 CR:1.0000038475 BCR:1.0000038475
2025_0_91   SR:0.000069 CR:1.0000038475 BCR:1.0000038475
2025_0_92   SR:0.000062 CR:1.0000038475 BCR:1.0000038475
2025_0_93   SR:0.000056 CR:1.0000038475 BCR:1.0000038475
2025_0_94   SR:0.000050 CR:1.0000038475 BCR:1.0000038475
2025_0_95   SR:0.000045 CR:1.0000000462 BCR:1.0000000462
2025_0_96   SR:0.000040 CR:1.0000000462 BCR:1.0000000462
2025_0_97   SR:0.000036 CR:1.0000000462 BCR:1.0000000462
2025_0_98   SR:0.000033 CR:1.0000000462 BCR:1.0000000462
2025_0_99   SR:0.000030 CR:1.0000000462 BCR:1.0000000462
2025_0_100  SR:0.000027 CR:1.0000000462 BCR:1.0000000462
2025_0_101  SR:0.000024 CR:1.0000000462 BCR:1.0000000462
2025_0_102  SR:0.000022 CR:1.0000000462 BCR:1.0000000462
2025_0_103  SR:0.000019 CR:1.0000000462 BCR:1.0000000462
2025_0_104  SR:0.000017 CR:1.0000000462 BCR:1.0000000462
2025_0_105  SR:0.000016 CR:1.0000000462 BCR:1.0000000462
2025_0_106  SR:0.000014 CR:1.0000000462 BCR:1.0000000462
2025_0_107  SR:0.000013 CR:1.0000000462 BCR:1.0000000462
2025_0_108  SR:0.000011 CR:1.0000000462 BCR:1.0000000462
2025_0_109  SR:0.000010 CR:1.0000000462 BCR:1.0000000462
2025_0_110  SR:0.000009 CR:1.0000000462 BCR:1.0000000462
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 31926, Actual GHG Offset Mg 31926
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046560
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.888881
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.064559
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046560 / 0.110148 (DELTA:0.063588)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.888881 / 0.825293 (DELTA:0.063588)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064559 / 0.064559 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65589 / $65589 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59784 / $59784 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64222 / $64222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65589 / $65589 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59784 / $59784 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64222 / $64222 R:1.000000

cross subsidized price / cost ALT BEV                                 $65589 / $65589 R:1.000000
cross subsidized price / cost ALT ICE                                 $60085 / $60085 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60073 / $60073 R:1.000000
cross subsidized price / cost ALT pickup                              $64222 / $64222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60710 / $60710 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.063588, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2026  Iteration=0 Nissan
2026_0_0    SR:1.000000 CR:1.0039924383 BCR:1.0039924383
2026_0_1    SR:0.900000 CR:1.0039924383 BCR:1.0039924383
2026_0_2    SR:0.810000 CR:1.0039924383 BCR:1.0039924383
2026_0_3    SR:0.729000 CR:1.0039924383 BCR:1.0039924383
2026_0_4    SR:0.656100 CR:1.0039924383 BCR:1.0039924383
2026_0_5    SR:0.590490 CR:1.0039924383 BCR:1.0039924383
2026_0_6    SR:0.531441 CR:1.0039924383 BCR:1.0039924383
2026_0_7    SR:0.478297 CR:1.0039924383 BCR:1.0039924383
2026_0_8    SR:0.430467 CR:1.0039924383 BCR:1.0039924383
2026_0_9    SR:0.387420 CR:1.0039924383 BCR:1.0039924383
2026_0_10   SR:0.348678 CR:1.0039924383 BCR:1.0039924383
2026_0_11   SR:0.313811 CR:1.0039924383 BCR:1.0039924383
2026_0_12   SR:0.282430 CR:1.0039924383 BCR:1.0039924383
2026_0_13   SR:0.254187 CR:1.0039924383 BCR:1.0039924383
2026_0_14   SR:0.228768 CR:1.0039924383 BCR:1.0039924383
2026_0_15   SR:0.205891 CR:1.0039924383 BCR:1.0039924383
2026_0_16   SR:0.185302 CR:1.0039924383 BCR:1.0039924383
2026_0_17   SR:0.166772 CR:1.0039924383 BCR:1.0039924383
2026_0_18   SR:0.150095 CR:1.0036197901 BCR:1.0036197901
2026_0_19   SR:0.135085 CR:1.0008767843 BCR:1.0008767843
2026_0_20   SR:0.121577 CR:1.0005755424 BCR:1.0005755424
2026_0_21   SR:0.109419 CR:1.0005755424 BCR:1.0005755424
2026_0_22   SR:0.098477 CR:1.0005755424 BCR:1.0005755424
2026_0_23   SR:0.088629 CR:1.0005755424 BCR:1.0005755424
2026_0_24   SR:0.079766 CR:1.0005755424 BCR:1.0005755424
2026_0_25   SR:0.071790 CR:1.0005755424 BCR:1.0005755424
2026_0_26   SR:0.064611 CR:1.0005264282 BCR:1.0005264282
2026_0_27   SR:0.058150 CR:1.0005264282 BCR:1.0005264282
2026_0_28   SR:0.052335 CR:1.0005264282 BCR:1.0005264282
2026_0_29   SR:0.047101 CR:1.0005264282 BCR:1.0005264282
2026_0_30   SR:0.042391 CR:1.0005264282 BCR:1.0005264282
2026_0_31   SR:0.038152 CR:1.0005264282 BCR:1.0005264282
2026_0_32   SR:0.034337 CR:1.0005264282 BCR:1.0005264282
2026_0_33   SR:0.030903 CR:1.0005264282 BCR:1.0005264282
2026_0_34   SR:0.027813 CR:1.0005264282 BCR:1.0005264282
2026_0_35   SR:0.025032 CR:1.0005264282 BCR:1.0005264282
2026_0_36   SR:0.022528 CR:1.0005264282 BCR:1.0005264282
2026_0_37   SR:0.020276 CR:1.0005264282 BCR:1.0005264282
2026_0_38   SR:0.018248 CR:1.0005264282 BCR:1.0005264282
2026_0_39   SR:0.016423 CR:1.0005264282 BCR:1.0005264282
2026_0_40   SR:0.014781 CR:1.0005264282 BCR:1.0005264282
2026_0_41   SR:0.013303 CR:1.0005234480 BCR:1.0005234480
2026_0_42   SR:0.011973 CR:1.0005234480 BCR:1.0005234480
2026_0_43   SR:0.010775 CR:1.0005234480 BCR:1.0005234480
2026_0_44   SR:0.009698 CR:1.0000299215 BCR:1.0000299215
2026_0_45   SR:0.008728 CR:1.0000299215 BCR:1.0000299215
2026_0_46   SR:0.007855 CR:1.0000299215 BCR:1.0000299215
2026_0_47   SR:0.007070 CR:1.0000299215 BCR:1.0000299215
2026_0_48   SR:0.006363 CR:1.0000299215 BCR:1.0000299215
2026_0_49   SR:0.005726 CR:1.0000299215 BCR:1.0000299215
2026_0_50   SR:0.005154 CR:1.0000299215 BCR:1.0000299215
2026_0_51   SR:0.004638 CR:1.0000184774 BCR:1.0000184774
2026_0_52   SR:0.004175 CR:1.0000184774 BCR:1.0000184774
2026_0_53   SR:0.003757 CR:1.0000184774 BCR:1.0000184774
2026_0_54   SR:0.003381 CR:1.0000184774 BCR:1.0000184774
2026_0_55   SR:0.003043 CR:1.0000184774 BCR:1.0000184774
2026_0_56   SR:0.002739 CR:1.0000184774 BCR:1.0000184774
2026_0_57   SR:0.002465 CR:1.0000184774 BCR:1.0000184774
2026_0_58   SR:0.002219 CR:1.0000184774 BCR:1.0000184774
2026_0_59   SR:0.001997 CR:1.0000184774 BCR:1.0000184774
2026_0_60   SR:0.001797 CR:1.0000184774 BCR:1.0000184774
2026_0_61   SR:0.001617 CR:1.0000184774 BCR:1.0000184774
2026_0_62   SR:0.001456 CR:1.0000184774 BCR:1.0000184774
2026_0_63   SR:0.001310 CR:1.0000184774 BCR:1.0000184774
2026_0_64   SR:0.001179 CR:1.0000184774 BCR:1.0000184774
2026_0_65   SR:0.001061 CR:1.0000184774 BCR:1.0000184774
2026_0_66   SR:0.000955 CR:1.0000181198 BCR:1.0000181198
2026_0_67   SR:0.000860 CR:1.0000181198 BCR:1.0000181198
2026_0_68   SR:0.000774 CR:1.0000181198 BCR:1.0000181198
2026_0_69   SR:0.000696 CR:1.0000181198 BCR:1.0000181198
2026_0_70   SR:0.000627 CR:1.0000181198 BCR:1.0000181198
2026_0_71   SR:0.000564 CR:1.0000178814 BCR:1.0000178814
2026_0_72   SR:0.000508 CR:1.0000178814 BCR:1.0000178814
2026_0_73   SR:0.000457 CR:1.0000178814 BCR:1.0000178814
2026_0_74   SR:0.000411 CR:1.0000178814 BCR:1.0000178814
2026_0_75   SR:0.000370 CR:1.0000178814 BCR:1.0000178814
2026_0_76   SR:0.000333 CR:1.0000008345 BCR:1.0000008345
2026_0_77   SR:0.000300 CR:1.0000008345 BCR:1.0000008345
2026_0_78   SR:0.000270 CR:1.0000008345 BCR:1.0000008345
2026_0_79   SR:0.000243 CR:1.0000008345 BCR:1.0000008345
2026_0_80   SR:0.000218 CR:1.0000008345 BCR:1.0000008345
2026_0_81   SR:0.000197 CR:1.0000008345 BCR:1.0000008345
2026_0_82   SR:0.000177 CR:1.0000008345 BCR:1.0000008345
2026_0_83   SR:0.000159 CR:1.0000008345 BCR:1.0000008345
2026_0_84   SR:0.000143 CR:1.0000008345 BCR:1.0000008345
2026_0_85   SR:0.000129 CR:1.0000004768 BCR:1.0000004768
2026_0_86   SR:0.000116 CR:1.0000003576 BCR:1.0000003576
2026_0_87   SR:0.000104 CR:1.0000003576 BCR:1.0000003576
2026_0_88   SR:0.000094 CR:1.0000003576 BCR:1.0000003576
2026_0_89   SR:0.000085 CR:1.0000003576 BCR:1.0000003576
2026_0_90   SR:0.000076 CR:1.0000003576 BCR:1.0000003576
2026_0_91   SR:0.000069 CR:1.0000003576 BCR:1.0000003576
2026_0_92   SR:0.000062 CR:1.0000003576 BCR:1.0000003576
2026_0_93   SR:0.000056 CR:1.0000003576 BCR:1.0000003576
2026_0_94   SR:0.000050 CR:1.0000003576 BCR:1.0000003576
2026_0_95   SR:0.000045 CR:1.0000003576 BCR:1.0000003576
2026_0_96   SR:0.000040 CR:1.0000003576 BCR:1.0000003576
2026_0_97   SR:0.000036 CR:1.0000003576 BCR:1.0000003576
2026_0_98   SR:0.000033 CR:1.0000003576 BCR:1.0000003576
2026_0_99   SR:0.000030 CR:1.0000003576 BCR:1.0000003576
2026_0_100  SR:0.000027 CR:1.0000003576 BCR:1.0000003576
2026_0_101  SR:0.000024 CR:1.0000003576 BCR:1.0000003576
2026_0_102  SR:0.000022 CR:1.0000003576 BCR:1.0000003576
2026_0_103  SR:0.000019 CR:1.0000003576 BCR:1.0000003576
2026_0_104  SR:0.000017 CR:1.0000003576 BCR:1.0000003576
2026_0_105  SR:0.000016 CR:1.0000003576 BCR:1.0000003576
2026_0_106  SR:0.000014 CR:1.0000003576 BCR:1.0000003576
2026_0_107  SR:0.000013 CR:1.0000003576 BCR:1.0000003576
2026_0_108  SR:0.000011 CR:1.0000003576 BCR:1.0000003576
2026_0_109  SR:0.000010 CR:1.0000003576 BCR:1.0000003576
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 53774, Actual GHG Offset Mg 53774
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.099850
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.835503
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.064647
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               = 0.099850 / 0.127814 (DELTA:0.027964)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.835503 / 0.807539 (DELTA:0.027964)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004318 (DELTA:0.004318)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064647 / 0.060329 (DELTA:0.004318)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65642 / $65642 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59710 / $59710 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77891 / $77891 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64869 / $64869 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65642 / $65642 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59710 / $59710 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77891 / $77891 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64869 / $64869 R:1.000000

cross subsidized price / cost ALT BEV                                 $65705 / $65705 R:1.000000
cross subsidized price / cost ALT ICE                                 $60080 / $60080 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60343 / $60343 R:1.000000
cross subsidized price / cost ALT pickup                              $64967 / $64967 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60858 / $60858 R:1.000000

2026_0_0  SCORE:0.001182, CE:0.027964, 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 Nissan
2027_0_0    SR:1.000000 CR:1.0032963753 BCR:1.0032963753
2027_0_1    SR:0.900000 CR:1.0032963753 BCR:1.0032963753
2027_0_2    SR:0.810000 CR:1.0032963753 BCR:1.0032963753
2027_0_3    SR:0.729000 CR:1.0032963753 BCR:1.0032963753
2027_0_4    SR:0.656100 CR:1.0032963753 BCR:1.0032963753
2027_0_5    SR:0.590490 CR:1.0032963753 BCR:1.0032963753
2027_0_6    SR:0.531441 CR:1.0032963753 BCR:1.0032963753
2027_0_7    SR:0.478297 CR:1.0032963753 BCR:1.0032963753
2027_0_8    SR:0.430467 CR:1.0032963753 BCR:1.0032963753
2027_0_9    SR:0.387420 CR:1.0032963753 BCR:1.0032963753
2027_0_10   SR:0.348678 CR:1.0032963753 BCR:1.0032963753
2027_0_11   SR:0.313811 CR:1.0032963753 BCR:1.0032963753
2027_0_12   SR:0.282430 CR:1.0032963753 BCR:1.0032963753
2027_0_13   SR:0.254187 CR:1.0032963753 BCR:1.0032963753
2027_0_14   SR:0.228768 CR:1.0032963753 BCR:1.0032963753
2027_0_15   SR:0.205891 CR:1.0032963753 BCR:1.0032963753
2027_0_16   SR:0.185302 CR:1.0032963753 BCR:1.0032963753
2027_0_17   SR:0.166772 CR:1.0032963753 BCR:1.0032963753
2027_0_18   SR:0.150095 CR:1.0032963753 BCR:1.0032963753
2027_0_19   SR:0.135085 CR:1.0032963753 BCR:1.0032963753
2027_0_20   SR:0.121577 CR:1.0032761097 BCR:1.0032761097
2027_0_21   SR:0.109419 CR:1.0032761097 BCR:1.0032761097
2027_0_22   SR:0.098477 CR:1.0032113791 BCR:1.0032113791
2027_0_23   SR:0.088629 CR:1.0032113791 BCR:1.0032113791
2027_0_24   SR:0.079766 CR:1.0032113791 BCR:1.0032113791
2027_0_25   SR:0.071790 CR:1.0032113791 BCR:1.0032113791
2027_0_26   SR:0.064611 CR:1.0032113791 BCR:1.0032113791
2027_0_27   SR:0.058150 CR:1.0000929832 BCR:1.0000929832
2027_0_28   SR:0.052335 CR:1.0000929832 BCR:1.0000929832
2027_0_29   SR:0.047101 CR:1.0000929832 BCR:1.0000929832
2027_0_30   SR:0.042391 CR:1.0000929832 BCR:1.0000929832
2027_0_31   SR:0.038152 CR:1.0000929832 BCR:1.0000929832
2027_0_32   SR:0.034337 CR:1.0000929832 BCR:1.0000929832
2027_0_33   SR:0.030903 CR:1.0000929832 BCR:1.0000929832
2027_0_34   SR:0.027813 CR:1.0000929832 BCR:1.0000929832
2027_0_35   SR:0.025032 CR:1.0000929832 BCR:1.0000929832
2027_0_36   SR:0.022528 CR:1.0000929832 BCR:1.0000929832
2027_0_37   SR:0.020276 CR:1.0000929832 BCR:1.0000929832
2027_0_38   SR:0.018248 CR:1.0000929832 BCR:1.0000929832
2027_0_39   SR:0.016423 CR:1.0000929832 BCR:1.0000929832
2027_0_40   SR:0.014781 CR:1.0000929832 BCR:1.0000929832
2027_0_41   SR:0.013303 CR:1.0000590086 BCR:1.0000590086
2027_0_42   SR:0.011973 CR:1.0000590086 BCR:1.0000590086
2027_0_43   SR:0.010775 CR:1.0000590086 BCR:1.0000590086
2027_0_44   SR:0.009698 CR:1.0000590086 BCR:1.0000590086
2027_0_45   SR:0.008728 CR:1.0000590086 BCR:1.0000590086
2027_0_46   SR:0.007855 CR:1.0000590086 BCR:1.0000590086
2027_0_47   SR:0.007070 CR:1.0000590086 BCR:1.0000590086
2027_0_48   SR:0.006363 CR:1.0000572205 BCR:1.0000572205
2027_0_49   SR:0.005726 CR:1.0000572205 BCR:1.0000572205
2027_0_50   SR:0.005154 CR:1.0000572205 BCR:1.0000572205
2027_0_51   SR:0.004638 CR:1.0000572205 BCR:1.0000572205
2027_0_52   SR:0.004175 CR:1.0000556707 BCR:1.0000556707
2027_0_53   SR:0.003757 CR:1.0000556707 BCR:1.0000556707
2027_0_54   SR:0.003381 CR:1.0000556707 BCR:1.0000556707
2027_0_55   SR:0.003043 CR:1.0000556707 BCR:1.0000556707
2027_0_56   SR:0.002739 CR:1.0000556707 BCR:1.0000556707
2027_0_57   SR:0.002465 CR:1.0000556707 BCR:1.0000556707
2027_0_58   SR:0.002219 CR:1.0000553131 BCR:1.0000553131
2027_0_59   SR:0.001997 CR:1.0000553131 BCR:1.0000553131
2027_0_60   SR:0.001797 CR:1.0000553131 BCR:1.0000553131
2027_0_61   SR:0.001617 CR:1.0000553131 BCR:1.0000553131
2027_0_62   SR:0.001456 CR:1.0000553131 BCR:1.0000553131
2027_0_63   SR:0.001310 CR:1.0000553131 BCR:1.0000553131
2027_0_64   SR:0.001179 CR:1.0000553131 BCR:1.0000553131
2027_0_65   SR:0.001061 CR:1.0000553131 BCR:1.0000553131
2027_0_66   SR:0.000955 CR:1.0000067949 BCR:1.0000067949
2027_0_67   SR:0.000860 CR:1.0000047684 BCR:1.0000047684
2027_0_68   SR:0.000774 CR:1.0000047684 BCR:1.0000047684
2027_0_69   SR:0.000696 CR:1.0000047684 BCR:1.0000047684
2027_0_70   SR:0.000627 CR:1.0000047684 BCR:1.0000047684
2027_0_71   SR:0.000564 CR:1.0000047684 BCR:1.0000047684
2027_0_72   SR:0.000508 CR:1.0000041723 BCR:1.0000041723
2027_0_73   SR:0.000457 CR:1.0000041723 BCR:1.0000041723
2027_0_74   SR:0.000411 CR:1.0000041723 BCR:1.0000041723
2027_0_75   SR:0.000370 CR:1.0000041723 BCR:1.0000041723
2027_0_76   SR:0.000333 CR:1.0000041723 BCR:1.0000041723
2027_0_77   SR:0.000300 CR:1.0000041723 BCR:1.0000041723
2027_0_78   SR:0.000270 CR:1.0000041723 BCR:1.0000041723
2027_0_79   SR:0.000243 CR:1.0000041723 BCR:1.0000041723
2027_0_80   SR:0.000218 CR:1.0000041723 BCR:1.0000041723
2027_0_81   SR:0.000197 CR:1.0000041723 BCR:1.0000041723
2027_0_82   SR:0.000177 CR:1.0000041723 BCR:1.0000041723
2027_0_83   SR:0.000159 CR:1.0000041723 BCR:1.0000041723
2027_0_84   SR:0.000143 CR:1.0000041723 BCR:1.0000041723
2027_0_85   SR:0.000129 CR:1.0000040531 BCR:1.0000040531
2027_0_86   SR:0.000116 CR:1.0000040531 BCR:1.0000040531
2027_0_87   SR:0.000104 CR:1.0000040531 BCR:1.0000040531
2027_0_88   SR:0.000094 CR:1.0000040531 BCR:1.0000040531
2027_0_89   SR:0.000085 CR:1.0000040531 BCR:1.0000040531
2027_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2027_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2027_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2027_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2027_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2027_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2027_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2027_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2027_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2027_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2027_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2027_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2027_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2027_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2027_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2027_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2027_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2027_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2027_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2027_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2027_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 85703, Actual GHG Offset Mg 85703
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.177745
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.757906
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.064349
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.177745 / 0.169377 (DELTA:0.008367)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.757906 / 0.766274 (DELTA:0.008367)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.006231 (DELTA:0.006231)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064349 / 0.058118 (DELTA:0.006231)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64105 / $64105 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59636 / $59636 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75323 / $75323 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64782 / $64782 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64105 / $64105 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59636 / $59636 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75323 / $75323 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64782 / $64782 R:1.000000

cross subsidized price / cost ALT BEV                                 $64139 / $64139 R:1.000000
cross subsidized price / cost ALT ICE                                 $60039 / $60039 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60485 / $60485 R:1.000000
cross subsidized price / cost ALT pickup                              $64876 / $64876 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60790 / $60790 R:1.000000

2027_0_0  SCORE:0.001706, CE:0.008367, 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 Nissan
2028_0_0    SR:1.000000 CR:1.0083905458 BCR:1.0083905458
2028_0_1    SR:0.900000 CR:1.0083904266 BCR:1.0083904266
2028_0_2    SR:0.810000 CR:1.0083904266 BCR:1.0083904266
2028_0_3    SR:0.729000 CR:1.0083904266 BCR:1.0083904266
2028_0_4    SR:0.656100 CR:1.0083904266 BCR:1.0083904266
2028_0_5    SR:0.590490 CR:1.0083904266 BCR:1.0083904266
2028_0_6    SR:0.531441 CR:1.0083904266 BCR:1.0083904266
2028_0_7    SR:0.478297 CR:1.0083904266 BCR:1.0083904266
2028_0_8    SR:0.430467 CR:1.0083904266 BCR:1.0083904266
2028_0_9    SR:0.387420 CR:1.0083904266 BCR:1.0083904266
2028_0_10   SR:0.348678 CR:1.0083904266 BCR:1.0083904266
2028_0_11   SR:0.313811 CR:1.0083904266 BCR:1.0083904266
2028_0_12   SR:0.282430 CR:1.0083904266 BCR:1.0083904266
2028_0_13   SR:0.254187 CR:1.0083904266 BCR:1.0083904266
2028_0_14   SR:0.228768 CR:1.0083904266 BCR:1.0083904266
2028_0_15   SR:0.205891 CR:1.0083904266 BCR:1.0083904266
2028_0_16   SR:0.185302 CR:1.0055036545 BCR:1.0055036545
2028_0_17   SR:0.166772 CR:1.0055036545 BCR:1.0055036545
2028_0_18   SR:0.150095 CR:1.0055036545 BCR:1.0055036545
2028_0_19   SR:0.135085 CR:1.0055036545 BCR:1.0055036545
2028_0_20   SR:0.121577 CR:1.0055036545 BCR:1.0055036545
2028_0_21   SR:0.109419 CR:1.0055036545 BCR:1.0055036545
2028_0_22   SR:0.098477 CR:1.0002136230 BCR:1.0002136230
2028_0_23   SR:0.088629 CR:1.0002136230 BCR:1.0002136230
2028_0_24   SR:0.079766 CR:1.0002136230 BCR:1.0002136230
2028_0_25   SR:0.071790 CR:1.0002136230 BCR:1.0002136230
2028_0_26   SR:0.064611 CR:1.0002136230 BCR:1.0002136230
2028_0_27   SR:0.058150 CR:1.0002136230 BCR:1.0002136230
2028_0_28   SR:0.052335 CR:1.0002136230 BCR:1.0002136230
2028_0_29   SR:0.047101 CR:1.0002136230 BCR:1.0002136230
2028_0_30   SR:0.042391 CR:1.0002136230 BCR:1.0002136230
2028_0_31   SR:0.038152 CR:1.0002136230 BCR:1.0002136230
2028_0_32   SR:0.034337 CR:1.0002136230 BCR:1.0002136230
2028_0_33   SR:0.030903 CR:1.0001343489 BCR:1.0001343489
2028_0_34   SR:0.027813 CR:1.0001343489 BCR:1.0001343489
2028_0_35   SR:0.025032 CR:1.0001343489 BCR:1.0001343489
2028_0_36   SR:0.022528 CR:1.0001343489 BCR:1.0001343489
2028_0_37   SR:0.020276 CR:1.0001343489 BCR:1.0001343489
2028_0_38   SR:0.018248 CR:1.0001343489 BCR:1.0001343489
2028_0_39   SR:0.016423 CR:1.0001343489 BCR:1.0001343489
2028_0_40   SR:0.014781 CR:1.0001298189 BCR:1.0001298189
2028_0_41   SR:0.013303 CR:1.0001298189 BCR:1.0001298189
2028_0_42   SR:0.011973 CR:1.0001298189 BCR:1.0001298189
2028_0_43   SR:0.010775 CR:1.0001298189 BCR:1.0001298189
2028_0_44   SR:0.009698 CR:1.0001298189 BCR:1.0001298189
2028_0_45   SR:0.008728 CR:1.0001298189 BCR:1.0001298189
2028_0_46   SR:0.007855 CR:1.0001298189 BCR:1.0001298189
2028_0_47   SR:0.007070 CR:1.0001298189 BCR:1.0001298189
2028_0_48   SR:0.006363 CR:1.0001298189 BCR:1.0001298189
2028_0_49   SR:0.005726 CR:1.0001298189 BCR:1.0001298189
2028_0_50   SR:0.005154 CR:1.0001298189 BCR:1.0001298189
2028_0_51   SR:0.004638 CR:1.0001298189 BCR:1.0001298189
2028_0_52   SR:0.004175 CR:1.0001298189 BCR:1.0001298189
2028_0_53   SR:0.003757 CR:1.0001298189 BCR:1.0001298189
2028_0_54   SR:0.003381 CR:1.0001298189 BCR:1.0001298189
2028_0_55   SR:0.003043 CR:1.0001296997 BCR:1.0001296997
2028_0_56   SR:0.002739 CR:1.0001296997 BCR:1.0001296997
2028_0_57   SR:0.002465 CR:1.0001293421 BCR:1.0001293421
2028_0_58   SR:0.002219 CR:1.0000135899 BCR:1.0000135899
2028_0_59   SR:0.001997 CR:1.0000084639 BCR:1.0000084639
2028_0_60   SR:0.001797 CR:1.0000084639 BCR:1.0000084639
2028_0_61   SR:0.001617 CR:1.0000084639 BCR:1.0000084639
2028_0_62   SR:0.001456 CR:1.0000084639 BCR:1.0000084639
2028_0_63   SR:0.001310 CR:1.0000084639 BCR:1.0000084639
2028_0_64   SR:0.001179 CR:1.0000084639 BCR:1.0000084639
2028_0_65   SR:0.001061 CR:1.0000084639 BCR:1.0000084639
2028_0_66   SR:0.000955 CR:1.0000081062 BCR:1.0000081062
2028_0_67   SR:0.000860 CR:1.0000081062 BCR:1.0000081062
2028_0_68   SR:0.000774 CR:1.0000081062 BCR:1.0000081062
2028_0_69   SR:0.000696 CR:1.0000081062 BCR:1.0000081062
2028_0_70   SR:0.000627 CR:1.0000081062 BCR:1.0000081062
2028_0_71   SR:0.000564 CR:1.0000081062 BCR:1.0000081062
2028_0_72   SR:0.000508 CR:1.0000081062 BCR:1.0000081062
2028_0_73   SR:0.000457 CR:1.0000081062 BCR:1.0000081062
2028_0_74   SR:0.000411 CR:1.0000081062 BCR:1.0000081062
2028_0_75   SR:0.000370 CR:1.0000081062 BCR:1.0000081062
2028_0_76   SR:0.000333 CR:1.0000081062 BCR:1.0000081062
2028_0_77   SR:0.000300 CR:1.0000081062 BCR:1.0000081062
2028_0_78   SR:0.000270 CR:1.0000081062 BCR:1.0000081062
2028_0_79   SR:0.000243 CR:1.0000081062 BCR:1.0000081062
2028_0_80   SR:0.000218 CR:1.0000081062 BCR:1.0000081062
2028_0_81   SR:0.000197 CR:1.0000081062 BCR:1.0000081062
2028_0_82   SR:0.000177 CR:1.0000081062 BCR:1.0000081062
2028_0_83   SR:0.000159 CR:1.0000081062 BCR:1.0000081062
2028_0_84   SR:0.000143 CR:1.0000007153 BCR:1.0000007153
2028_0_85   SR:0.000129 CR:1.0000007153 BCR:1.0000007153
2028_0_86   SR:0.000116 CR:1.0000003576 BCR:1.0000003576
2028_0_87   SR:0.000104 CR:1.0000003576 BCR:1.0000003576
2028_0_88   SR:0.000094 CR:1.0000003576 BCR:1.0000003576
2028_0_89   SR:0.000085 CR:1.0000003576 BCR:1.0000003576
2028_0_90   SR:0.000076 CR:1.0000003576 BCR:1.0000003576
2028_0_91   SR:0.000069 CR:1.0000003576 BCR:1.0000003576
2028_0_92   SR:0.000062 CR:1.0000003576 BCR:1.0000003576
2028_0_93   SR:0.000056 CR:1.0000003576 BCR:1.0000003576
2028_0_94   SR:0.000050 CR:1.0000003576 BCR:1.0000003576
2028_0_95   SR:0.000045 CR:1.0000003576 BCR:1.0000003576
2028_0_96   SR:0.000040 CR:1.0000003576 BCR:1.0000003576
2028_0_97   SR:0.000036 CR:1.0000003576 BCR:1.0000003576
2028_0_98   SR:0.000033 CR:1.0000003576 BCR:1.0000003576
2028_0_99   SR:0.000030 CR:1.0000003576 BCR:1.0000003576
2028_0_100  SR:0.000027 CR:1.0000003576 BCR:1.0000003576
2028_0_101  SR:0.000024 CR:1.0000003576 BCR:1.0000003576
2028_0_102  SR:0.000022 CR:1.0000003576 BCR:1.0000003576
2028_0_103  SR:0.000019 CR:1.0000003576 BCR:1.0000003576
2028_0_104  SR:0.000017 CR:1.0000003576 BCR:1.0000003576
2028_0_105  SR:0.000016 CR:1.0000003576 BCR:1.0000003576
2028_0_106  SR:0.000014 CR:1.0000003576 BCR:1.0000003576
2028_0_107  SR:0.000013 CR:1.0000003576 BCR:1.0000003576
2028_0_108  SR:0.000011 CR:1.0000003576 BCR:1.0000003576
2028_0_109  SR:0.000010 CR:1.0000003576 BCR:1.0000003576
2028_0_110  SR:0.000009 CR:1.0000003576 BCR:1.0000003576
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 86029, Actual GHG Offset Mg 86029
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.178165
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.757192
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.064643
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.178165 / 0.213254 (DELTA:0.035089)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.757192 / 0.722103 (DELTA:0.035089)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.008391 (DELTA:0.008390)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064643 / 0.056253 (DELTA:0.008390)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63110 / $63110 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59564 / $59564 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73697 / $73697 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64697 / $64697 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63110 / $63110 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59564 / $59564 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73697 / $73697 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64697 / $64697 R:1.000000

cross subsidized price / cost ALT BEV                                 $63143 / $63143 R:1.000000
cross subsidized price / cost ALT ICE                                 $59968 / $59968 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60239 / $60239 R:1.000000
cross subsidized price / cost ALT pickup                              $64788 / $64788 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60728 / $60728 R:1.000000

2028_0_0  SCORE:0.002298, CE:0.035089, 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 Nissan
2029_0_0    SR:1.000000 CR:1.0084095001 BCR:1.0084095001
2029_0_1    SR:0.900000 CR:1.0084095001 BCR:1.0084095001
2029_0_2    SR:0.810000 CR:1.0084095001 BCR:1.0084095001
2029_0_3    SR:0.729000 CR:1.0084095001 BCR:1.0084095001
2029_0_4    SR:0.656100 CR:1.0084095001 BCR:1.0084095001
2029_0_5    SR:0.590490 CR:1.0084095001 BCR:1.0084095001
2029_0_6    SR:0.531441 CR:1.0084095001 BCR:1.0084095001
2029_0_7    SR:0.478297 CR:1.0084095001 BCR:1.0084095001
2029_0_8    SR:0.430467 CR:1.0084095001 BCR:1.0084095001
2029_0_9    SR:0.387420 CR:1.0084095001 BCR:1.0084095001
2029_0_10   SR:0.348678 CR:1.0084095001 BCR:1.0084095001
2029_0_11   SR:0.313811 CR:1.0084095001 BCR:1.0084095001
2029_0_12   SR:0.282430 CR:1.0084095001 BCR:1.0084095001
2029_0_13   SR:0.254187 CR:1.0084095001 BCR:1.0084095001
2029_0_14   SR:0.228768 CR:1.0084095001 BCR:1.0084095001
2029_0_15   SR:0.205891 CR:1.0084095001 BCR:1.0084095001
2029_0_16   SR:0.185302 CR:1.0056307316 BCR:1.0056307316
2029_0_17   SR:0.166772 CR:1.0056307316 BCR:1.0056307316
2029_0_18   SR:0.150095 CR:1.0056307316 BCR:1.0056307316
2029_0_19   SR:0.135085 CR:1.0056307316 BCR:1.0056307316
2029_0_20   SR:0.121577 CR:1.0056307316 BCR:1.0056307316
2029_0_21   SR:0.109419 CR:1.0055398941 BCR:1.0055398941
2029_0_22   SR:0.098477 CR:1.0003513098 BCR:1.0003513098
2029_0_23   SR:0.088629 CR:1.0003513098 BCR:1.0003513098
2029_0_24   SR:0.079766 CR:1.0003513098 BCR:1.0003513098
2029_0_25   SR:0.071790 CR:1.0003513098 BCR:1.0003513098
2029_0_26   SR:0.064611 CR:1.0003513098 BCR:1.0003513098
2029_0_27   SR:0.058150 CR:1.0003513098 BCR:1.0003513098
2029_0_28   SR:0.052335 CR:1.0002166033 BCR:1.0002166033
2029_0_29   SR:0.047101 CR:1.0002166033 BCR:1.0002166033
2029_0_30   SR:0.042391 CR:1.0002166033 BCR:1.0002166033
2029_0_31   SR:0.038152 CR:1.0002166033 BCR:1.0002166033
2029_0_32   SR:0.034337 CR:1.0002166033 BCR:1.0002166033
2029_0_33   SR:0.030903 CR:1.0002166033 BCR:1.0002166033
2029_0_34   SR:0.027813 CR:1.0002166033 BCR:1.0002166033
2029_0_35   SR:0.025032 CR:1.0002166033 BCR:1.0002166033
2029_0_36   SR:0.022528 CR:1.0002166033 BCR:1.0002166033
2029_0_37   SR:0.020276 CR:1.0002166033 BCR:1.0002166033
2029_0_38   SR:0.018248 CR:1.0002166033 BCR:1.0002166033
2029_0_39   SR:0.016423 CR:1.0002166033 BCR:1.0002166033
2029_0_40   SR:0.014781 CR:1.0002166033 BCR:1.0002166033
2029_0_41   SR:0.013303 CR:1.0002166033 BCR:1.0002166033
2029_0_42   SR:0.011973 CR:1.0002166033 BCR:1.0002166033
2029_0_43   SR:0.010775 CR:1.0002133846 BCR:1.0002133846
2029_0_44   SR:0.009698 CR:1.0002133846 BCR:1.0002133846
2029_0_45   SR:0.008728 CR:1.0002133846 BCR:1.0002133846
2029_0_46   SR:0.007855 CR:1.0002133846 BCR:1.0002133846
2029_0_47   SR:0.007070 CR:1.0002133846 BCR:1.0002133846
2029_0_48   SR:0.006363 CR:1.0002115965 BCR:1.0002115965
2029_0_49   SR:0.005726 CR:1.0002115965 BCR:1.0002115965
2029_0_50   SR:0.005154 CR:1.0002096891 BCR:1.0002096891
2029_0_51   SR:0.004638 CR:1.0002096891 BCR:1.0002096891
2029_0_52   SR:0.004175 CR:1.0002096891 BCR:1.0002096891
2029_0_53   SR:0.003757 CR:1.0000123978 BCR:1.0000123978
2029_0_54   SR:0.003381 CR:1.0000123978 BCR:1.0000123978
2029_0_55   SR:0.003043 CR:1.0000123978 BCR:1.0000123978
2029_0_56   SR:0.002739 CR:1.0000123978 BCR:1.0000123978
2029_0_57   SR:0.002465 CR:1.0000123978 BCR:1.0000123978
2029_0_58   SR:0.002219 CR:1.0000123978 BCR:1.0000123978
2029_0_59   SR:0.001997 CR:1.0000123978 BCR:1.0000123978
2029_0_60   SR:0.001797 CR:1.0000078678 BCR:1.0000078678
2029_0_61   SR:0.001617 CR:1.0000078678 BCR:1.0000078678
2029_0_62   SR:0.001456 CR:1.0000078678 BCR:1.0000078678
2029_0_63   SR:0.001310 CR:1.0000078678 BCR:1.0000078678
2029_0_64   SR:0.001179 CR:1.0000078678 BCR:1.0000078678
2029_0_65   SR:0.001061 CR:1.0000078678 BCR:1.0000078678
2029_0_66   SR:0.000955 CR:1.0000078678 BCR:1.0000078678
2029_0_67   SR:0.000860 CR:1.0000075102 BCR:1.0000075102
2029_0_68   SR:0.000774 CR:1.0000075102 BCR:1.0000075102
2029_0_69   SR:0.000696 CR:1.0000075102 BCR:1.0000075102
2029_0_70   SR:0.000627 CR:1.0000075102 BCR:1.0000075102
2029_0_71   SR:0.000564 CR:1.0000075102 BCR:1.0000075102
2029_0_72   SR:0.000508 CR:1.0000075102 BCR:1.0000075102
2029_0_73   SR:0.000457 CR:1.0000075102 BCR:1.0000075102
2029_0_74   SR:0.000411 CR:1.0000075102 BCR:1.0000075102
2029_0_75   SR:0.000370 CR:1.0000075102 BCR:1.0000075102
2029_0_76   SR:0.000333 CR:1.0000075102 BCR:1.0000075102
2029_0_77   SR:0.000300 CR:1.0000075102 BCR:1.0000075102
2029_0_78   SR:0.000270 CR:1.0000075102 BCR:1.0000075102
2029_0_79   SR:0.000243 CR:1.0000075102 BCR:1.0000075102
2029_0_80   SR:0.000218 CR:1.0000075102 BCR:1.0000075102
2029_0_81   SR:0.000197 CR:1.0000075102 BCR:1.0000075102
2029_0_82   SR:0.000177 CR:1.0000075102 BCR:1.0000075102
2029_0_83   SR:0.000159 CR:1.0000075102 BCR:1.0000075102
2029_0_84   SR:0.000143 CR:1.0000075102 BCR:1.0000075102
2029_0_85   SR:0.000129 CR:1.0000008345 BCR:1.0000008345
2029_0_86   SR:0.000116 CR:1.0000004768 BCR:1.0000004768
2029_0_87   SR:0.000104 CR:1.0000004768 BCR:1.0000004768
2029_0_88   SR:0.000094 CR:1.0000004768 BCR:1.0000004768
2029_0_89   SR:0.000085 CR:1.0000004768 BCR:1.0000004768
2029_0_90   SR:0.000076 CR:1.0000004768 BCR:1.0000004768
2029_0_91   SR:0.000069 CR:1.0000004768 BCR:1.0000004768
2029_0_92   SR:0.000062 CR:1.0000004768 BCR:1.0000004768
2029_0_93   SR:0.000056 CR:1.0000004768 BCR:1.0000004768
2029_0_94   SR:0.000050 CR:1.0000004768 BCR:1.0000004768
2029_0_95   SR:0.000045 CR:1.0000004768 BCR:1.0000004768
2029_0_96   SR:0.000040 CR:1.0000004768 BCR:1.0000004768
2029_0_97   SR:0.000036 CR:1.0000004768 BCR:1.0000004768
2029_0_98   SR:0.000033 CR:1.0000004768 BCR:1.0000004768
2029_0_99   SR:0.000030 CR:1.0000004768 BCR:1.0000004768
2029_0_100  SR:0.000027 CR:1.0000004768 BCR:1.0000004768
2029_0_101  SR:0.000024 CR:1.0000004768 BCR:1.0000004768
2029_0_102  SR:0.000022 CR:1.0000004768 BCR:1.0000004768
2029_0_103  SR:0.000019 CR:1.0000004768 BCR:1.0000004768
2029_0_104  SR:0.000017 CR:1.0000004768 BCR:1.0000004768
2029_0_105  SR:0.000016 CR:1.0000004768 BCR:1.0000004768
2029_0_106  SR:0.000014 CR:1.0000004768 BCR:1.0000004768
2029_0_107  SR:0.000013 CR:1.0000004768 BCR:1.0000004768
2029_0_108  SR:0.000011 CR:1.0000004768 BCR:1.0000004768
2029_0_109  SR:0.000010 CR:1.0000004768 BCR:1.0000004768
2029_0_110  SR:0.000009 CR:1.0000004768 BCR:1.0000004768
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 86387, Actual GHG Offset Mg 86386
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.178383
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.756810
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.064806
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.178383 / 0.255597 (DELTA:0.077214)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.756810 / 0.679596 (DELTA:0.077214)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.010594 (DELTA:0.010593)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064806 / 0.054213 (DELTA:0.010593)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62390 / $62390 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59493 / $59493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72541 / $72541 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64613 / $64613 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62390 / $62390 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59493 / $59493 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72541 / $72541 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64613 / $64613 R:1.000000

cross subsidized price / cost ALT BEV                                 $62423 / $62423 R:1.000000
cross subsidized price / cost ALT ICE                                 $59897 / $59897 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60046 / $60046 R:1.000000
cross subsidized price / cost ALT pickup                              $64702 / $64702 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60650 / $60650 R:1.000000

2029_0_0  SCORE:0.002901, CE:0.077214, 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 Nissan
2030_0_0    SR:1.000000 CR:0.9999931302 BCR:0.9999931302
2030_0_1    SR:0.900000 CR:0.9999931305 BCR:0.9999931305
2030_0_2    SR:0.810000 CR:0.9999931308 BCR:0.9999931308
2030_0_3    SR:0.729000 CR:0.9999931310 BCR:0.9999931310
2030_0_4    SR:0.656100 CR:0.9999931310 BCR:0.9999931310
2030_0_5    SR:0.590490 CR:0.9999931313 BCR:0.9999931313
2030_0_6    SR:0.531441 CR:0.9999931316 BCR:0.9999931316
2030_0_7    SR:0.478297 CR:0.9999931316 BCR:0.9999931316
2030_0_8    SR:0.430467 CR:0.9999931316 BCR:0.9999931316
2030_0_9    SR:0.387420 CR:0.9999931316 BCR:0.9999931316
2030_0_10   SR:0.348678 CR:0.9999931316 BCR:0.9999931316
2030_0_11   SR:0.313811 CR:0.9999931316 BCR:0.9999931316
2030_0_12   SR:0.282430 CR:0.9999931316 BCR:0.9999931316
2030_0_13   SR:0.254187 CR:0.9999931316 BCR:0.9999931316
2030_0_14   SR:0.228768 CR:0.9999931316 BCR:0.9999931316
2030_0_15   SR:0.205891 CR:0.9999931316 BCR:0.9999931316
2030_0_16   SR:0.185302 CR:0.9999931316 BCR:0.9999931316
2030_0_17   SR:0.166772 CR:0.9999931316 BCR:0.9999931316
2030_0_18   SR:0.150095 CR:0.9999931316 BCR:0.9999931316
2030_0_19   SR:0.135085 CR:0.9999931316 BCR:0.9999931316
2030_0_20   SR:0.121577 CR:0.9999931316 BCR:0.9999931316
2030_0_21   SR:0.109419 CR:0.9999931316 BCR:0.9999931316
2030_0_22   SR:0.098477 CR:0.9999931316 BCR:0.9999931316
2030_0_23   SR:0.088629 CR:0.9999931316 BCR:0.9999931316
2030_0_24   SR:0.079766 CR:0.9999931316 BCR:0.9999931316
2030_0_25   SR:0.071790 CR:0.9999931316 BCR:0.9999931316
2030_0_26   SR:0.064611 CR:0.9999931316 BCR:0.9999931316
2030_0_27   SR:0.058150 CR:0.9999931316 BCR:0.9999931316
2030_0_28   SR:0.052335 CR:0.9999931316 BCR:0.9999931316
2030_0_29   SR:0.047101 CR:0.9999931316 BCR:0.9999931316
2030_0_30   SR:0.042391 CR:0.9999931316 BCR:0.9999931316
2030_0_31   SR:0.038152 CR:0.9999931316 BCR:0.9999931316
2030_0_32   SR:0.034337 CR:0.9999931316 BCR:0.9999931316
2030_0_33   SR:0.030903 CR:0.9999931316 BCR:0.9999931316
2030_0_34   SR:0.027813 CR:0.9999931316 BCR:0.9999931316
2030_0_35   SR:0.025032 CR:0.9999931316 BCR:0.9999931316
2030_0_36   SR:0.022528 CR:0.9999931316 BCR:0.9999931316
2030_0_37   SR:0.020276 CR:0.9999931316 BCR:0.9999931316
2030_0_38   SR:0.018248 CR:0.9999931316 BCR:0.9999931316
2030_0_39   SR:0.016423 CR:0.9999931316 BCR:0.9999931316
2030_0_40   SR:0.014781 CR:0.9999931316 BCR:0.9999931316
2030_0_41   SR:0.013303 CR:0.9999931316 BCR:0.9999931316
2030_0_42   SR:0.011973 CR:0.9999931316 BCR:0.9999931316
2030_0_43   SR:0.010775 CR:0.9999931316 BCR:0.9999931316
2030_0_44   SR:0.009698 CR:0.9999931316 BCR:0.9999931316
2030_0_45   SR:0.008728 CR:0.9999931316 BCR:0.9999931316
2030_0_46   SR:0.007855 CR:0.9999931316 BCR:0.9999931316
2030_0_47   SR:0.007070 CR:0.9999931316 BCR:0.9999931316
2030_0_48   SR:0.006363 CR:0.9999931316 BCR:0.9999931316
2030_0_49   SR:0.005726 CR:0.9999931316 BCR:0.9999931316
2030_0_50   SR:0.005154 CR:0.9999931316 BCR:0.9999931316
2030_0_51   SR:0.004638 CR:0.9999931316 BCR:0.9999931316
2030_0_52   SR:0.004175 CR:0.9999931316 BCR:0.9999931316
2030_0_53   SR:0.003757 CR:0.9999931316 BCR:0.9999931316
2030_0_54   SR:0.003381 CR:0.9999931316 BCR:0.9999931316
2030_0_55   SR:0.003043 CR:0.9999931316 BCR:0.9999931316
2030_0_56   SR:0.002739 CR:0.9999931316 BCR:0.9999931316
2030_0_57   SR:0.002465 CR:0.9999931316 BCR:0.9999931316
2030_0_58   SR:0.002219 CR:0.9999931316 BCR:0.9999931316
2030_0_59   SR:0.001997 CR:0.9999931316 BCR:0.9999931316
2030_0_60   SR:0.001797 CR:0.9999931316 BCR:0.9999931316
2030_0_61   SR:0.001617 CR:0.9999931316 BCR:0.9999931316
2030_0_62   SR:0.001456 CR:0.9999931316 BCR:0.9999931316
2030_0_63   SR:0.001310 CR:0.9999931316 BCR:0.9999931316
2030_0_64   SR:0.001179 CR:0.9999931316 BCR:0.9999931316
2030_0_65   SR:0.001061 CR:0.9999931316 BCR:0.9999931316
2030_0_66   SR:0.000955 CR:0.9999931316 BCR:0.9999931316
2030_0_67   SR:0.000860 CR:0.9999931316 BCR:0.9999931316
2030_0_68   SR:0.000774 CR:0.9999931316 BCR:0.9999931316
2030_0_69   SR:0.000696 CR:0.9999931316 BCR:0.9999931316
2030_0_70   SR:0.000627 CR:0.9999931316 BCR:0.9999931316
2030_0_71   SR:0.000564 CR:0.9999931316 BCR:0.9999931316
2030_0_72   SR:0.000508 CR:0.9999931316 BCR:0.9999931316
2030_0_73   SR:0.000457 CR:0.9999931316 BCR:0.9999931316
2030_0_74   SR:0.000411 CR:0.9999931316 BCR:0.9999931316
2030_0_75   SR:0.000370 CR:0.9999931316 BCR:0.9999931316
2030_0_76   SR:0.000333 CR:0.9999931316 BCR:0.9999931316
2030_0_77   SR:0.000300 CR:0.9999931316 BCR:0.9999931316
2030_0_78   SR:0.000270 CR:0.9999931316 BCR:0.9999931316
2030_0_79   SR:0.000243 CR:0.9999931316 BCR:0.9999931316
2030_0_80   SR:0.000218 CR:0.9999931316 BCR:0.9999931316
2030_0_81   SR:0.000197 CR:0.9999931316 BCR:0.9999931316
2030_0_82   SR:0.000177 CR:0.9999931316 BCR:0.9999931316
2030_0_83   SR:0.000159 CR:0.9999931316 BCR:0.9999931316
2030_0_84   SR:0.000143 CR:1.0000067600 BCR:1.0000067600
2030_0_85   SR:0.000129 CR:1.0000067600 BCR:1.0000067600
2030_0_86   SR:0.000116 CR:1.0000067600 BCR:1.0000067600
2030_0_87   SR:0.000104 CR:1.0000067600 BCR:1.0000067600
2030_0_88   SR:0.000094 CR:1.0000067600 BCR:1.0000067600
2030_0_89   SR:0.000085 CR:1.0000067600 BCR:1.0000067600
2030_0_90   SR:0.000076 CR:1.0000067600 BCR:1.0000067600
2030_0_91   SR:0.000069 CR:1.0000067600 BCR:1.0000067600
2030_0_92   SR:0.000062 CR:1.0000067600 BCR:1.0000067600
2030_0_93   SR:0.000056 CR:1.0000067600 BCR:1.0000067600
2030_0_94   SR:0.000050 CR:1.0000067600 BCR:1.0000067600
2030_0_95   SR:0.000045 CR:1.0000067600 BCR:1.0000067600
2030_0_96   SR:0.000040 CR:1.0000067600 BCR:1.0000067600
2030_0_97   SR:0.000036 CR:1.0000067600 BCR:1.0000067600
2030_0_98   SR:0.000033 CR:1.0000067600 BCR:1.0000067600
2030_0_99   SR:0.000030 CR:1.0000067600 BCR:1.0000067600
2030_0_100  SR:0.000027 CR:1.0000067600 BCR:1.0000067600
2030_0_101  SR:0.000024 CR:1.0000067600 BCR:1.0000067600
2030_0_102  SR:0.000022 CR:1.0000067600 BCR:1.0000067600
2030_0_103  SR:0.000019 CR:1.0000019446 BCR:1.0000019446
2030_0_104  SR:0.000017 CR:1.0000019446 BCR:1.0000019446
2030_0_105  SR:0.000016 CR:1.0000019446 BCR:1.0000019446
2030_0_106  SR:0.000014 CR:1.0000019446 BCR:1.0000019446
2030_0_107  SR:0.000013 CR:1.0000019446 BCR:1.0000019446
2030_0_108  SR:0.000011 CR:1.0000019446 BCR:1.0000019446
2030_0_109  SR:0.000010 CR:1.0000019446 BCR:1.0000019446
2030_0_110  SR:0.000009 CR:1.0000019446 BCR:1.0000019446
PRODUCER FINAL COMPLIANCE DELTA 0.000002
Target GHG Offset Mg 42628, Actual GHG Offset Mg 42627
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.113280
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.821695
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.065024
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.113280 / 0.306950 (DELTA:0.193669)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.821695 / 0.628026 (DELTA:0.193669)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013005 (DELTA:0.013005)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065024 / 0.052019 (DELTA:0.013005)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61802 / $61802 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59424 / $59424 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71605 / $71605 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63072 / $63072 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61802 / $61802 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59424 / $59424 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71605 / $71605 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63072 / $63072 R:1.000000

cross subsidized price / cost ALT BEV                                 $61852 / $61852 R:1.000000
cross subsidized price / cost ALT ICE                                 $59692 / $59692 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59712 / $59712 R:1.000000
cross subsidized price / cost ALT pickup                              $63159 / $63159 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60502 / $60502 R:1.000000

2030_0_0  SCORE:0.003562, CE:0.193669, 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 Nissan
2031_0_0    SR:1.000000 CR:1.0025259438 BCR:1.0025259438
2031_0_1    SR:0.900000 CR:0.9998362595 BCR:0.9998362595
2031_0_2    SR:0.810000 CR:0.9998362595 BCR:0.9998362595
2031_0_3    SR:0.729000 CR:0.9998362595 BCR:0.9998362595
2031_0_4    SR:0.656100 CR:0.9998362595 BCR:0.9998362595
2031_0_5    SR:0.590490 CR:0.9998362595 BCR:0.9998362595
2031_0_6    SR:0.531441 CR:0.9998362595 BCR:0.9998362595
2031_0_7    SR:0.478297 CR:0.9998362595 BCR:0.9998362595
2031_0_8    SR:0.430467 CR:0.9998362595 BCR:0.9998362595
2031_0_9    SR:0.387420 CR:0.9998362595 BCR:0.9998362595
2031_0_10   SR:0.348678 CR:0.9998362595 BCR:0.9998362595
2031_0_11   SR:0.313811 CR:0.9998362595 BCR:0.9998362595
2031_0_12   SR:0.282430 CR:0.9998362595 BCR:0.9998362595
2031_0_13   SR:0.254187 CR:0.9998362595 BCR:0.9998362595
2031_0_14   SR:0.228768 CR:0.9998362595 BCR:0.9998362595
2031_0_15   SR:0.205891 CR:0.9998362595 BCR:0.9998362595
2031_0_16   SR:0.185302 CR:0.9998362595 BCR:0.9998362595
2031_0_17   SR:0.166772 CR:0.9998362595 BCR:0.9998362595
2031_0_18   SR:0.150095 CR:0.9999545753 BCR:0.9999545753
2031_0_19   SR:0.135085 CR:0.9999545753 BCR:0.9999545753
2031_0_20   SR:0.121577 CR:0.9999545753 BCR:0.9999545753
2031_0_21   SR:0.109419 CR:0.9999545753 BCR:0.9999545753
2031_0_22   SR:0.098477 CR:0.9999545753 BCR:0.9999545753
2031_0_23   SR:0.088629 CR:0.9999560016 BCR:0.9999560016
2031_0_24   SR:0.079766 CR:0.9999560016 BCR:0.9999560016
2031_0_25   SR:0.071790 CR:0.9999560016 BCR:0.9999560016
2031_0_26   SR:0.064611 CR:0.9999560016 BCR:0.9999560016
2031_0_27   SR:0.058150 CR:0.9999676899 BCR:0.9999676899
2031_0_28   SR:0.052335 CR:0.9999708409 BCR:0.9999708409
2031_0_29   SR:0.047101 CR:0.9999708409 BCR:0.9999708409
2031_0_30   SR:0.042391 CR:0.9999708409 BCR:0.9999708409
2031_0_31   SR:0.038152 CR:0.9999708409 BCR:0.9999708409
2031_0_32   SR:0.034337 CR:0.9999708409 BCR:0.9999708409
2031_0_33   SR:0.030903 CR:0.9999708409 BCR:0.9999708409
2031_0_34   SR:0.027813 CR:0.9999708409 BCR:0.9999708409
2031_0_35   SR:0.025032 CR:0.9999708409 BCR:0.9999708409
2031_0_36   SR:0.022528 CR:0.9999917438 BCR:0.9999917438
2031_0_37   SR:0.020276 CR:0.9999917438 BCR:0.9999917438
2031_0_38   SR:0.018248 CR:0.9999962986 BCR:0.9999962986
2031_0_39   SR:0.016423 CR:0.9999962986 BCR:0.9999962986
2031_0_40   SR:0.014781 CR:0.9999962986 BCR:0.9999962986
2031_0_41   SR:0.013303 CR:0.9999962986 BCR:0.9999962986
2031_0_42   SR:0.011973 CR:0.9999962986 BCR:0.9999962986
2031_0_43   SR:0.010775 CR:0.9999963473 BCR:0.9999963473
2031_0_44   SR:0.009698 CR:0.9999963473 BCR:0.9999963473
2031_0_45   SR:0.008728 CR:0.9999963473 BCR:0.9999963473
2031_0_46   SR:0.007855 CR:0.9999963473 BCR:0.9999963473
2031_0_47   SR:0.007070 CR:0.9999994068 BCR:0.9999994068
2031_0_48   SR:0.006363 CR:0.9999994068 BCR:0.9999994068
2031_0_49   SR:0.005726 CR:0.9999994068 BCR:0.9999994068
2031_0_50   SR:0.005154 CR:0.9999994068 BCR:0.9999994068
2031_0_51   SR:0.004638 CR:0.9999994069 BCR:0.9999994069
2031_0_52   SR:0.004175 CR:0.9999994069 BCR:0.9999994069
2031_0_53   SR:0.003757 CR:0.9999994069 BCR:0.9999994069
2031_0_54   SR:0.003381 CR:0.9999994069 BCR:0.9999994069
2031_0_55   SR:0.003043 CR:0.9999994069 BCR:0.9999994069
2031_0_56   SR:0.002739 CR:0.9999994069 BCR:0.9999994069
2031_0_57   SR:0.002465 CR:0.9999994069 BCR:0.9999994069
2031_0_58   SR:0.002219 CR:0.9999994069 BCR:0.9999994069
2031_0_59   SR:0.001997 CR:0.9999994069 BCR:0.9999994069
2031_0_60   SR:0.001797 CR:0.9999994069 BCR:0.9999994069
2031_0_61   SR:0.001617 CR:0.9999997879 BCR:0.9999997879
2031_0_62   SR:0.001456 CR:0.9999997879 BCR:0.9999997879
2031_0_63   SR:0.001310 CR:0.9999997879 BCR:0.9999997879
2031_0_64   SR:0.001179 CR:0.9999997879 BCR:0.9999997879
2031_0_65   SR:0.001061 CR:0.9999997879 BCR:0.9999997879
2031_0_66   SR:0.000955 CR:0.9999997879 BCR:0.9999997879
2031_0_67   SR:0.000860 CR:0.9999997879 BCR:0.9999997879
2031_0_68   SR:0.000774 CR:0.9999998514 BCR:0.9999998514
2031_0_69   SR:0.000696 CR:0.9999998514 BCR:0.9999998514
2031_0_70   SR:0.000627 CR:0.9999998514 BCR:0.9999998514
2031_0_71   SR:0.000564 CR:0.9999998514 BCR:0.9999998514
2031_0_72   SR:0.000508 CR:0.9999998514 BCR:0.9999998514
2031_0_73   SR:0.000457 CR:0.9999998514 BCR:0.9999998514
2031_0_74   SR:0.000411 CR:0.9999998514 BCR:0.9999998514
2031_0_75   SR:0.000370 CR:0.9999998514 BCR:0.9999998514
2031_0_76   SR:0.000333 CR:0.9999998514 BCR:0.9999998514
2031_0_77   SR:0.000300 CR:0.9999998514 BCR:0.9999998514
2031_0_78   SR:0.000270 CR:0.9999998514 BCR:0.9999998514
2031_0_79   SR:0.000243 CR:0.9999998514 BCR:0.9999998514
2031_0_80   SR:0.000218 CR:0.9999998514 BCR:0.9999998514
2031_0_81   SR:0.000197 CR:0.9999998514 BCR:0.9999998514
2031_0_82   SR:0.000177 CR:0.9999998514 BCR:0.9999998514
2031_0_83   SR:0.000159 CR:0.9999998514 BCR:0.9999998514
2031_0_84   SR:0.000143 CR:0.9999998514 BCR:0.9999998514
2031_0_85   SR:0.000129 CR:0.9999998514 BCR:0.9999998514
2031_0_86   SR:0.000116 CR:0.9999998514 BCR:0.9999998514
2031_0_87   SR:0.000104 CR:0.9999998514 BCR:0.9999998514
2031_0_88   SR:0.000094 CR:0.9999998514 BCR:0.9999998514
2031_0_89   SR:0.000085 CR:0.9999998514 BCR:0.9999998514
2031_0_90   SR:0.000076 CR:0.9999998514 BCR:0.9999998514
2031_0_91   SR:0.000069 CR:0.9999998514 BCR:0.9999998514
2031_0_92   SR:0.000062 CR:0.9999998514 BCR:0.9999998514
2031_0_93   SR:0.000056 CR:0.9999998514 BCR:0.9999998514
2031_0_94   SR:0.000050 CR:0.9999998514 BCR:0.9999998514
2031_0_95   SR:0.000045 CR:0.9999998514 BCR:0.9999998514
2031_0_96   SR:0.000040 CR:0.9999998514 BCR:0.9999998514
2031_0_97   SR:0.000036 CR:0.9999998514 BCR:0.9999998514
2031_0_98   SR:0.000033 CR:0.9999998514 BCR:0.9999998514
2031_0_99   SR:0.000030 CR:0.9999998514 BCR:0.9999998514
2031_0_100  SR:0.000027 CR:0.9999998514 BCR:0.9999998514
2031_0_101  SR:0.000024 CR:0.9999999341 BCR:0.9999999341
2031_0_102  SR:0.000022 CR:0.9999999715 BCR:0.9999999715
2031_0_103  SR:0.000019 CR:0.9999999715 BCR:0.9999999715
2031_0_104  SR:0.000017 CR:0.9999999715 BCR:0.9999999715
2031_0_105  SR:0.000016 CR:0.9999999898 BCR:0.9999999898
2031_0_106  SR:0.000014 CR:0.9999999898 BCR:0.9999999898
2031_0_107  SR:0.000013 CR:0.9999999898 BCR:0.9999999898
2031_0_108  SR:0.000011 CR:0.9999999898 BCR:0.9999999898
2031_0_109  SR:0.000010 CR:0.9999999898 BCR:0.9999999898
2031_0_110  SR:0.000009 CR:0.9999999945 BCR:0.9999999945
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 97516, Actual GHG Offset Mg 97516
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.202667
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.731991
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.065342
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.202667 / 0.300174 (DELTA:0.097506)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.731991 / 0.634485 (DELTA:0.097506)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013068 (DELTA:0.013068)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065342 / 0.052273 (DELTA:0.013068)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61293 / $61293 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59356 / $59356 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70798 / $70798 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62997 / $62997 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61293 / $61293 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59356 / $59356 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70798 / $70798 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62997 / $62997 R:1.000000

cross subsidized price / cost ALT BEV                                 $61321 / $61321 R:1.000000
cross subsidized price / cost ALT ICE                                 $59654 / $59654 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59776 / $59776 R:1.000000
cross subsidized price / cost ALT pickup                              $63082 / $63082 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60277 / $60277 R:1.000000

2031_0_0  SCORE:0.003579, CE:0.097506, 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 Nissan
2032_0_0    SR:1.000000 CR:0.9991803379 BCR:0.9991803379
2032_0_1    SR:0.900000 CR:0.9991803379 BCR:0.9991803379
2032_0_2    SR:0.810000 CR:0.9991803379 BCR:0.9991803379
2032_0_3    SR:0.729000 CR:0.9991803379 BCR:0.9991803379
2032_0_4    SR:0.656100 CR:0.9991803379 BCR:0.9991803379
2032_0_5    SR:0.590490 CR:0.9991803379 BCR:0.9991803379
2032_0_6    SR:0.531441 CR:0.9991803379 BCR:0.9991803379
2032_0_7    SR:0.478297 CR:0.9991803379 BCR:0.9991803379
2032_0_8    SR:0.430467 CR:0.9991803379 BCR:0.9991803379
2032_0_9    SR:0.387420 CR:0.9991803379 BCR:0.9991803379
2032_0_10   SR:0.348678 CR:0.9991803379 BCR:0.9991803379
2032_0_11   SR:0.313811 CR:0.9991803379 BCR:0.9991803379
2032_0_12   SR:0.282430 CR:0.9991803379 BCR:0.9991803379
2032_0_13   SR:0.254187 CR:0.9991803379 BCR:0.9991803379
2032_0_14   SR:0.228768 CR:0.9991803379 BCR:0.9991803379
2032_0_15   SR:0.205891 CR:0.9991803379 BCR:0.9991803379
2032_0_16   SR:0.185302 CR:0.9991803379 BCR:0.9991803379
2032_0_17   SR:0.166772 CR:0.9992596132 BCR:0.9992596132
2032_0_18   SR:0.150095 CR:0.9992596132 BCR:0.9992596132
2032_0_19   SR:0.135085 CR:0.9992596132 BCR:0.9992596132
2032_0_20   SR:0.121577 CR:0.9992596132 BCR:0.9992596132
2032_0_21   SR:0.109419 CR:0.9992596132 BCR:0.9992596132
2032_0_22   SR:0.098477 CR:0.9992596132 BCR:0.9992596132
2032_0_23   SR:0.088629 CR:0.9992596132 BCR:0.9992596132
2032_0_24   SR:0.079766 CR:0.9992596132 BCR:0.9992596132
2032_0_25   SR:0.071790 CR:0.9992596132 BCR:0.9992596132
2032_0_26   SR:0.064611 CR:0.9992596132 BCR:0.9992596132
2032_0_27   SR:0.058150 CR:1.0001218561 BCR:1.0001218561
2032_0_28   SR:0.052335 CR:1.0000393129 BCR:1.0000393129
2032_0_29   SR:0.047101 CR:1.0000393129 BCR:1.0000393129
2032_0_30   SR:0.042391 CR:1.0000393129 BCR:1.0000393129
2032_0_31   SR:0.038152 CR:1.0000393129 BCR:1.0000393129
2032_0_32   SR:0.034337 CR:1.0000393129 BCR:1.0000393129
2032_0_33   SR:0.030903 CR:1.0000393129 BCR:1.0000393129
2032_0_34   SR:0.027813 CR:1.0000393129 BCR:1.0000393129
2032_0_35   SR:0.025032 CR:1.0000393129 BCR:1.0000393129
2032_0_36   SR:0.022528 CR:1.0000393129 BCR:1.0000393129
2032_0_37   SR:0.020276 CR:0.9999900468 BCR:0.9999900468
2032_0_38   SR:0.018248 CR:0.9999900468 BCR:0.9999900468
2032_0_39   SR:0.016423 CR:0.9999900468 BCR:0.9999900468
2032_0_40   SR:0.014781 CR:0.9999900468 BCR:0.9999900468
2032_0_41   SR:0.013303 CR:0.9999900468 BCR:0.9999900468
2032_0_42   SR:0.011973 CR:0.9999900468 BCR:0.9999900468
2032_0_43   SR:0.010775 CR:0.9999900468 BCR:0.9999900468
2032_0_44   SR:0.009698 CR:0.9999900468 BCR:0.9999900468
2032_0_45   SR:0.008728 CR:0.9999900468 BCR:0.9999900468
2032_0_46   SR:0.007855 CR:0.9999900468 BCR:0.9999900468
2032_0_47   SR:0.007070 CR:0.9999971509 BCR:0.9999971509
2032_0_48   SR:0.006363 CR:0.9999971509 BCR:0.9999971509
2032_0_49   SR:0.005726 CR:0.9999971509 BCR:0.9999971509
2032_0_50   SR:0.005154 CR:0.9999971509 BCR:0.9999971509
2032_0_51   SR:0.004638 CR:0.9999971509 BCR:0.9999971509
2032_0_52   SR:0.004175 CR:0.9999971509 BCR:0.9999971509
2032_0_53   SR:0.003757 CR:0.9999971509 BCR:0.9999971509
2032_0_54   SR:0.003381 CR:0.9999971509 BCR:0.9999971509
2032_0_55   SR:0.003043 CR:0.9999971509 BCR:0.9999971509
2032_0_56   SR:0.002739 CR:0.9999971509 BCR:0.9999971509
2032_0_57   SR:0.002465 CR:0.9999971509 BCR:0.9999971509
2032_0_58   SR:0.002219 CR:0.9999971509 BCR:0.9999971509
2032_0_59   SR:0.001997 CR:0.9999971509 BCR:0.9999971509
2032_0_60   SR:0.001797 CR:0.9999971509 BCR:0.9999971509
2032_0_61   SR:0.001617 CR:0.9999971509 BCR:0.9999971509
2032_0_62   SR:0.001456 CR:0.9999971509 BCR:0.9999971509
2032_0_63   SR:0.001310 CR:0.9999994228 BCR:0.9999994228
2032_0_64   SR:0.001179 CR:0.9999994229 BCR:0.9999994229
2032_0_65   SR:0.001061 CR:0.9999994229 BCR:0.9999994229
2032_0_66   SR:0.000955 CR:0.9999994229 BCR:0.9999994229
2032_0_67   SR:0.000860 CR:0.9999994229 BCR:0.9999994229
2032_0_68   SR:0.000774 CR:0.9999994230 BCR:0.9999994230
2032_0_69   SR:0.000696 CR:0.9999994230 BCR:0.9999994230
2032_0_70   SR:0.000627 CR:0.9999999210 BCR:0.9999999210
2032_0_71   SR:0.000564 CR:0.9999999210 BCR:0.9999999210
2032_0_72   SR:0.000508 CR:0.9999999210 BCR:0.9999999210
2032_0_73   SR:0.000457 CR:0.9999999210 BCR:0.9999999210
2032_0_74   SR:0.000411 CR:0.9999999210 BCR:0.9999999210
2032_0_75   SR:0.000370 CR:0.9999999210 BCR:0.9999999210
2032_0_76   SR:0.000333 CR:0.9999999210 BCR:0.9999999210
2032_0_77   SR:0.000300 CR:0.9999999210 BCR:0.9999999210
2032_0_78   SR:0.000270 CR:0.9999999210 BCR:0.9999999210
2032_0_79   SR:0.000243 CR:0.9999999210 BCR:0.9999999210
2032_0_80   SR:0.000218 CR:0.9999999260 BCR:0.9999999260
2032_0_81   SR:0.000197 CR:0.9999999260 BCR:0.9999999260
2032_0_82   SR:0.000177 CR:0.9999999260 BCR:0.9999999260
2032_0_83   SR:0.000159 CR:0.9999999260 BCR:0.9999999260
2032_0_84   SR:0.000143 CR:0.9999999260 BCR:0.9999999260
2032_0_85   SR:0.000129 CR:0.9999999823 BCR:0.9999999823
2032_0_86   SR:0.000116 CR:0.9999999823 BCR:0.9999999823
2032_0_87   SR:0.000104 CR:0.9999999823 BCR:0.9999999823
2032_0_88   SR:0.000094 CR:0.9999999823 BCR:0.9999999823
2032_0_89   SR:0.000085 CR:0.9999999823 BCR:0.9999999823
2032_0_90   SR:0.000076 CR:0.9999999823 BCR:0.9999999823
2032_0_91   SR:0.000069 CR:0.9999999823 BCR:0.9999999823
2032_0_92   SR:0.000062 CR:1.0000000103 BCR:1.0000000103
2032_0_93   SR:0.000056 CR:1.0000000103 BCR:1.0000000103
2032_0_94   SR:0.000050 CR:1.0000000103 BCR:1.0000000103
2032_0_95   SR:0.000045 CR:1.0000000103 BCR:1.0000000103
2032_0_96   SR:0.000040 CR:1.0000000103 BCR:1.0000000103
2032_0_97   SR:0.000036 CR:1.0000000103 BCR:1.0000000103
2032_0_98   SR:0.000033 CR:1.0000000007 BCR:1.0000000007
2032_0_99   SR:0.000030 CR:1.0000000007 BCR:1.0000000007
2032_0_100  SR:0.000027 CR:1.0000000007 BCR:1.0000000007
2032_0_101  SR:0.000024 CR:1.0000000007 BCR:1.0000000007
2032_0_102  SR:0.000022 CR:1.0000000007 BCR:1.0000000007
2032_0_103  SR:0.000019 CR:1.0000000007 BCR:1.0000000007
2032_0_104  SR:0.000017 CR:1.0000000007 BCR:1.0000000007
2032_0_105  SR:0.000016 CR:1.0000000007 BCR:1.0000000007
2032_0_106  SR:0.000014 CR:1.0000000007 BCR:1.0000000007
2032_0_107  SR:0.000013 CR:1.0000000007 BCR:1.0000000007
2032_0_108  SR:0.000011 CR:1.0000000007 BCR:1.0000000007
2032_0_109  SR:0.000010 CR:1.0000000007 BCR:1.0000000007
2032_0_110  SR:0.000009 CR:1.0000000006 BCR:1.0000000006
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 98697, Actual GHG Offset Mg 98697
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.202883
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.731575
2032 producer_abs_share_frac_pickup.BEV           = 0.000140
2032 producer_abs_share_frac_pickup.ICE           = 0.065402
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.202883 / 0.389516 (DELTA:0.186632)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.731575 / 0.544943 (DELTA:0.186632)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000140 / 0.013109 (DELTA:0.012969)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065402 / 0.052433 (DELTA:0.012969)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60860 / $60860 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59289 / $59289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70118 / $70118 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62924 / $62924 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60860 / $60860 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59289 / $59289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70118 / $70118 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62924 / $62924 R:1.000000

cross subsidized price / cost ALT BEV                                 $60867 / $60867 R:1.000000
cross subsidized price / cost ALT ICE                                 $59587 / $59587 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59630 / $59630 R:1.000000
cross subsidized price / cost ALT pickup                              $62939 / $62939 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60234 / $60234 R:1.000000

2032_0_0  SCORE:0.003552, CE:0.186632, 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 Nissan
2033_0_0    SR:1.000000 CR:1.0030494757 BCR:1.0030494757
2033_0_1    SR:0.900000 CR:1.0030494754 BCR:1.0030494754
2033_0_2    SR:0.810000 CR:1.0030494751 BCR:1.0030494751
2033_0_3    SR:0.729000 CR:1.0030494749 BCR:1.0030494749
2033_0_4    SR:0.656100 CR:1.0030494749 BCR:1.0030494749
2033_0_5    SR:0.590490 CR:1.0030494749 BCR:1.0030494749
2033_0_6    SR:0.531441 CR:1.0030494749 BCR:1.0030494749
2033_0_7    SR:0.478297 CR:1.0030494749 BCR:1.0030494749
2033_0_8    SR:0.430467 CR:1.0030494749 BCR:1.0030494749
2033_0_9    SR:0.387420 CR:1.0030494749 BCR:1.0030494749
2033_0_10   SR:0.348678 CR:1.0030494749 BCR:1.0030494749
2033_0_11   SR:0.313811 CR:1.0030494749 BCR:1.0030494749
2033_0_12   SR:0.282430 CR:1.0030494749 BCR:1.0030494749
2033_0_13   SR:0.254187 CR:1.0030494749 BCR:1.0030494749
2033_0_14   SR:0.228768 CR:1.0030494749 BCR:1.0030494749
2033_0_15   SR:0.205891 CR:1.0030494749 BCR:1.0030494749
2033_0_16   SR:0.185302 CR:1.0019370087 BCR:1.0019370087
2033_0_17   SR:0.166772 CR:1.0019370087 BCR:1.0019370087
2033_0_18   SR:0.150095 CR:1.0019370087 BCR:1.0019370087
2033_0_19   SR:0.135085 CR:1.0019370087 BCR:1.0019370087
2033_0_20   SR:0.121577 CR:1.0019322974 BCR:1.0019322974
2033_0_21   SR:0.109419 CR:1.0019322974 BCR:1.0019322974
2033_0_22   SR:0.098477 CR:1.0018166570 BCR:1.0018166570
2033_0_23   SR:0.088629 CR:1.0018166570 BCR:1.0018166570
2033_0_24   SR:0.079766 CR:1.0018166570 BCR:1.0018166570
2033_0_25   SR:0.071790 CR:1.0018111026 BCR:1.0018111026
2033_0_26   SR:0.064611 CR:1.0018111026 BCR:1.0018111026
2033_0_27   SR:0.058150 CR:1.0018111026 BCR:1.0018111026
2033_0_28   SR:0.052335 CR:1.0018111026 BCR:1.0018111026
2033_0_29   SR:0.047101 CR:1.0018111026 BCR:1.0018111026
2033_0_30   SR:0.042391 CR:1.0000309618 BCR:1.0000309618
2033_0_31   SR:0.038152 CR:1.0000309618 BCR:1.0000309618
2033_0_32   SR:0.034337 CR:1.0000309618 BCR:1.0000309618
2033_0_33   SR:0.030903 CR:1.0000309618 BCR:1.0000309618
2033_0_34   SR:0.027813 CR:1.0000309618 BCR:1.0000309618
2033_0_35   SR:0.025032 CR:1.0000309618 BCR:1.0000309618
2033_0_36   SR:0.022528 CR:1.0000309618 BCR:1.0000309618
2033_0_37   SR:0.020276 CR:1.0000309618 BCR:1.0000309618
2033_0_38   SR:0.018248 CR:0.9999730851 BCR:0.9999730851
2033_0_39   SR:0.016423 CR:0.9999788729 BCR:0.9999788729
2033_0_40   SR:0.014781 CR:0.9999840819 BCR:0.9999840819
2033_0_41   SR:0.013303 CR:0.9999887698 BCR:0.9999887698
2033_0_42   SR:0.011973 CR:0.9999929890 BCR:0.9999929890
2033_0_43   SR:0.010775 CR:0.9999967864 BCR:0.9999967864
2033_0_44   SR:0.009698 CR:0.9999984953 BCR:0.9999984953
2033_0_45   SR:0.008728 CR:0.9999984953 BCR:0.9999984953
2033_0_46   SR:0.007855 CR:0.9999984953 BCR:0.9999984953
2033_0_47   SR:0.007070 CR:0.9999984953 BCR:0.9999984953
2033_0_48   SR:0.006363 CR:0.9999984953 BCR:0.9999984953
2033_0_49   SR:0.005726 CR:0.9999984953 BCR:0.9999984953
2033_0_50   SR:0.005154 CR:0.9999984953 BCR:0.9999984953
2033_0_51   SR:0.004638 CR:0.9999987708 BCR:0.9999987708
2033_0_52   SR:0.004175 CR:0.9999987708 BCR:0.9999987708
2033_0_53   SR:0.003757 CR:0.9999987708 BCR:0.9999987708
2033_0_54   SR:0.003381 CR:0.9999987708 BCR:0.9999987708
2033_0_55   SR:0.003043 CR:0.9999987708 BCR:0.9999987708
2033_0_56   SR:0.002739 CR:0.9999987708 BCR:0.9999987708
2033_0_57   SR:0.002465 CR:0.9999987708 BCR:0.9999987708
2033_0_58   SR:0.002219 CR:0.9999987708 BCR:0.9999987708
2033_0_59   SR:0.001997 CR:0.9999987708 BCR:0.9999987708
2033_0_60   SR:0.001797 CR:0.9999987708 BCR:0.9999987708
2033_0_61   SR:0.001617 CR:0.9999987708 BCR:0.9999987708
2033_0_62   SR:0.001456 CR:0.9999987708 BCR:0.9999987708
2033_0_63   SR:0.001310 CR:0.9999987708 BCR:0.9999987708
2033_0_64   SR:0.001179 CR:0.9999987708 BCR:0.9999987708
2033_0_65   SR:0.001061 CR:1.0000000473 BCR:1.0000000473
2033_0_66   SR:0.000955 CR:1.0000000473 BCR:1.0000000473
2033_0_67   SR:0.000860 CR:1.0000000473 BCR:1.0000000473
2033_0_68   SR:0.000774 CR:1.0000000473 BCR:1.0000000473
2033_0_69   SR:0.000696 CR:1.0000000473 BCR:1.0000000473
2033_0_70   SR:0.000627 CR:1.0000000473 BCR:1.0000000473
2033_0_71   SR:0.000564 CR:1.0000000473 BCR:1.0000000473
2033_0_72   SR:0.000508 CR:1.0000000473 BCR:1.0000000473
2033_0_73   SR:0.000457 CR:1.0000000473 BCR:1.0000000473
2033_0_74   SR:0.000411 CR:1.0000000473 BCR:1.0000000473
2033_0_75   SR:0.000370 CR:1.0000000473 BCR:1.0000000473
2033_0_76   SR:0.000333 CR:1.0000000473 BCR:1.0000000473
2033_0_77   SR:0.000300 CR:1.0000000473 BCR:1.0000000473
2033_0_78   SR:0.000270 CR:1.0000000473 BCR:1.0000000473
2033_0_79   SR:0.000243 CR:1.0000000473 BCR:1.0000000473
2033_0_80   SR:0.000218 CR:1.0000000473 BCR:1.0000000473
2033_0_81   SR:0.000197 CR:1.0000000473 BCR:1.0000000473
2033_0_82   SR:0.000177 CR:1.0000000473 BCR:1.0000000473
2033_0_83   SR:0.000159 CR:1.0000000473 BCR:1.0000000473
2033_0_84   SR:0.000143 CR:1.0000000473 BCR:1.0000000473
2033_0_85   SR:0.000129 CR:1.0000000473 BCR:1.0000000473
2033_0_86   SR:0.000116 CR:1.0000000473 BCR:1.0000000473
2033_0_87   SR:0.000104 CR:1.0000000473 BCR:1.0000000473
2033_0_88   SR:0.000094 CR:1.0000000473 BCR:1.0000000473
2033_0_89   SR:0.000085 CR:1.0000000473 BCR:1.0000000473
2033_0_90   SR:0.000076 CR:1.0000000473 BCR:1.0000000473
2033_0_91   SR:0.000069 CR:1.0000000473 BCR:1.0000000473
2033_0_92   SR:0.000062 CR:1.0000000473 BCR:1.0000000473
2033_0_93   SR:0.000056 CR:1.0000000473 BCR:1.0000000473
2033_0_94   SR:0.000050 CR:1.0000000473 BCR:1.0000000473
2033_0_95   SR:0.000045 CR:1.0000000473 BCR:1.0000000473
2033_0_96   SR:0.000040 CR:1.0000000473 BCR:1.0000000473
2033_0_97   SR:0.000036 CR:1.0000000473 BCR:1.0000000473
2033_0_98   SR:0.000033 CR:1.0000000473 BCR:1.0000000473
2033_0_99   SR:0.000030 CR:1.0000000473 BCR:1.0000000473
2033_0_100  SR:0.000027 CR:1.0000000080 BCR:1.0000000080
2033_0_101  SR:0.000024 CR:1.0000000080 BCR:1.0000000080
2033_0_102  SR:0.000022 CR:1.0000000080 BCR:1.0000000080
2033_0_103  SR:0.000019 CR:1.0000000080 BCR:1.0000000080
2033_0_104  SR:0.000017 CR:1.0000000080 BCR:1.0000000080
2033_0_105  SR:0.000016 CR:1.0000000080 BCR:1.0000000080
2033_0_106  SR:0.000014 CR:1.0000000080 BCR:1.0000000080
2033_0_107  SR:0.000013 CR:1.0000000080 BCR:1.0000000080
2033_0_108  SR:0.000011 CR:1.0000000080 BCR:1.0000000080
2033_0_109  SR:0.000010 CR:1.0000000080 BCR:1.0000000080
2033_0_110  SR:0.000009 CR:1.0000000080 BCR:1.0000000080
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 89855, Actual GHG Offset Mg 89855
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.190595
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.743530
2033 producer_abs_share_frac_pickup.BEV           = 0.000002
2033 producer_abs_share_frac_pickup.ICE           = 0.065873
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               = 0.190595 / 0.389636 (DELTA:0.199041)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.743530 / 0.544489 (DELTA:0.199041)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.013315 (DELTA:0.013314)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065873 / 0.052559 (DELTA:0.013314)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60476 / $60476 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59223 / $59223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69519 / $69519 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62560 / $62560 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60476 / $60476 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59223 / $59223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69519 / $69519 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62560 / $62560 R:1.000000

cross subsidized price / cost ALT BEV                                 $60504 / $60504 R:1.000000
cross subsidized price / cost ALT ICE                                 $59495 / $59495 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59479 / $59479 R:1.000000
cross subsidized price / cost ALT pickup                              $62640 / $62640 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60024 / $60024 R:1.000000

2033_0_0  SCORE:0.003646, CE:0.199041, 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 Nissan
2034_0_0    SR:1.000000 CR:1.0087736038 BCR:1.0087736038
2034_0_1    SR:0.900000 CR:1.0087736038 BCR:1.0087736038
2034_0_2    SR:0.810000 CR:1.0087736038 BCR:1.0087736038
2034_0_3    SR:0.729000 CR:1.0087736038 BCR:1.0087736038
2034_0_4    SR:0.656100 CR:1.0087736038 BCR:1.0087736038
2034_0_5    SR:0.590490 CR:1.0087736038 BCR:1.0087736038
2034_0_6    SR:0.531441 CR:1.0087736038 BCR:1.0087736038
2034_0_7    SR:0.478297 CR:1.0087736038 BCR:1.0087736038
2034_0_8    SR:0.430467 CR:1.0087736038 BCR:1.0087736038
2034_0_9    SR:0.387420 CR:1.0087736038 BCR:1.0087736038
2034_0_10   SR:0.348678 CR:1.0087736038 BCR:1.0087736038
2034_0_11   SR:0.313811 CR:1.0087736038 BCR:1.0087736038
2034_0_12   SR:0.282430 CR:1.0087736038 BCR:1.0087736038
2034_0_13   SR:0.254187 CR:1.0087736038 BCR:1.0087736038
2034_0_14   SR:0.228768 CR:1.0087736038 BCR:1.0087736038
2034_0_15   SR:0.205891 CR:1.0087736038 BCR:1.0087736038
2034_0_16   SR:0.185302 CR:1.0087735864 BCR:1.0087735864
2034_0_17   SR:0.166772 CR:1.0007157955 BCR:1.0007157955
2034_0_18   SR:0.150095 CR:1.0007157783 BCR:1.0007157783
2034_0_19   SR:0.135085 CR:1.0007157577 BCR:1.0007157577
2034_0_20   SR:0.121577 CR:1.0007157405 BCR:1.0007157405
2034_0_21   SR:0.109419 CR:1.0007157405 BCR:1.0007157405
2034_0_22   SR:0.098477 CR:1.0007157405 BCR:1.0007157405
2034_0_23   SR:0.088629 CR:1.0007157405 BCR:1.0007157405
2034_0_24   SR:0.079766 CR:1.0007157405 BCR:1.0007157405
2034_0_25   SR:0.071790 CR:1.0007157405 BCR:1.0007157405
2034_0_26   SR:0.064611 CR:1.0007157405 BCR:1.0007157405
2034_0_27   SR:0.058150 CR:1.0007016069 BCR:1.0007016069
2034_0_28   SR:0.052335 CR:1.0007016069 BCR:1.0007016069
2034_0_29   SR:0.047101 CR:1.0007016069 BCR:1.0007016069
2034_0_30   SR:0.042391 CR:1.0007016069 BCR:1.0007016069
2034_0_31   SR:0.038152 CR:1.0007016069 BCR:1.0007016069
2034_0_32   SR:0.034337 CR:1.0007016069 BCR:1.0007016069
2034_0_33   SR:0.030903 CR:1.0006978536 BCR:1.0006978536
2034_0_34   SR:0.027813 CR:1.0006978536 BCR:1.0006978536
2034_0_35   SR:0.025032 CR:1.0006978536 BCR:1.0006978536
2034_0_36   SR:0.022528 CR:1.0006978536 BCR:1.0006978536
2034_0_37   SR:0.020276 CR:1.0006978536 BCR:1.0006978536
2034_0_38   SR:0.018248 CR:1.0006978536 BCR:1.0006978536
2034_0_39   SR:0.016423 CR:1.0006978536 BCR:1.0006978536
2034_0_40   SR:0.014781 CR:1.0000173249 BCR:1.0000173249
2034_0_41   SR:0.013303 CR:1.0000173249 BCR:1.0000173249
2034_0_42   SR:0.011973 CR:1.0000173249 BCR:1.0000173249
2034_0_43   SR:0.010775 CR:1.0000173249 BCR:1.0000173249
2034_0_44   SR:0.009698 CR:1.0000173249 BCR:1.0000173249
2034_0_45   SR:0.008728 CR:1.0000173249 BCR:1.0000173249
2034_0_46   SR:0.007855 CR:1.0000173249 BCR:1.0000173249
2034_0_47   SR:0.007070 CR:1.0000173249 BCR:1.0000173249
2034_0_48   SR:0.006363 CR:1.0000173249 BCR:1.0000173249
2034_0_49   SR:0.005726 CR:1.0000173249 BCR:1.0000173249
2034_0_50   SR:0.005154 CR:1.0000173249 BCR:1.0000173249
2034_0_51   SR:0.004638 CR:1.0000173249 BCR:1.0000173249
2034_0_52   SR:0.004175 CR:1.0000173249 BCR:1.0000173249
2034_0_53   SR:0.003757 CR:1.0000173249 BCR:1.0000173249
2034_0_54   SR:0.003381 CR:1.0000173249 BCR:1.0000173249
2034_0_55   SR:0.003043 CR:1.0000173249 BCR:1.0000173249
2034_0_56   SR:0.002739 CR:1.0000173249 BCR:1.0000173249
2034_0_57   SR:0.002465 CR:1.0000094574 BCR:1.0000094574
2034_0_58   SR:0.002219 CR:1.0000094574 BCR:1.0000094574
2034_0_59   SR:0.001997 CR:1.0000094574 BCR:1.0000094574
2034_0_60   SR:0.001797 CR:1.0000094574 BCR:1.0000094574
2034_0_61   SR:0.001617 CR:1.0000094574 BCR:1.0000094574
2034_0_62   SR:0.001456 CR:0.9999999515 BCR:0.9999999515
2034_0_63   SR:0.001310 CR:0.9999999515 BCR:0.9999999515
2034_0_64   SR:0.001179 CR:0.9999999515 BCR:0.9999999515
2034_0_65   SR:0.001061 CR:0.9999999515 BCR:0.9999999515
2034_0_66   SR:0.000955 CR:0.9999999515 BCR:0.9999999515
2034_0_67   SR:0.000860 CR:0.9999999515 BCR:0.9999999515
2034_0_68   SR:0.000774 CR:0.9999999515 BCR:0.9999999515
2034_0_69   SR:0.000696 CR:0.9999999515 BCR:0.9999999515
2034_0_70   SR:0.000627 CR:0.9999999515 BCR:0.9999999515
2034_0_71   SR:0.000564 CR:0.9999999515 BCR:0.9999999515
2034_0_72   SR:0.000508 CR:0.9999999515 BCR:0.9999999515
2034_0_73   SR:0.000457 CR:0.9999999515 BCR:0.9999999515
2034_0_74   SR:0.000411 CR:0.9999999515 BCR:0.9999999515
2034_0_75   SR:0.000370 CR:0.9999999515 BCR:0.9999999515
2034_0_76   SR:0.000333 CR:0.9999999515 BCR:0.9999999515
2034_0_77   SR:0.000300 CR:0.9999999515 BCR:0.9999999515
2034_0_78   SR:0.000270 CR:0.9999999515 BCR:0.9999999515
2034_0_79   SR:0.000243 CR:0.9999999515 BCR:0.9999999515
2034_0_80   SR:0.000218 CR:0.9999999515 BCR:0.9999999515
2034_0_81   SR:0.000197 CR:0.9999999515 BCR:0.9999999515
2034_0_82   SR:0.000177 CR:0.9999999515 BCR:0.9999999515
2034_0_83   SR:0.000159 CR:0.9999999515 BCR:0.9999999515
2034_0_84   SR:0.000143 CR:0.9999999515 BCR:0.9999999515
2034_0_85   SR:0.000129 CR:0.9999999515 BCR:0.9999999515
2034_0_86   SR:0.000116 CR:0.9999999515 BCR:0.9999999515
2034_0_87   SR:0.000104 CR:0.9999999515 BCR:0.9999999515
2034_0_88   SR:0.000094 CR:0.9999999515 BCR:0.9999999515
2034_0_89   SR:0.000085 CR:0.9999999515 BCR:0.9999999515
2034_0_90   SR:0.000076 CR:0.9999999515 BCR:0.9999999515
2034_0_91   SR:0.000069 CR:0.9999999515 BCR:0.9999999515
2034_0_92   SR:0.000062 CR:0.9999999515 BCR:0.9999999515
2034_0_93   SR:0.000056 CR:0.9999999515 BCR:0.9999999515
2034_0_94   SR:0.000050 CR:0.9999999515 BCR:0.9999999515
2034_0_95   SR:0.000045 CR:0.9999999515 BCR:0.9999999515
2034_0_96   SR:0.000040 CR:0.9999999515 BCR:0.9999999515
2034_0_97   SR:0.000036 CR:0.9999999515 BCR:0.9999999515
2034_0_98   SR:0.000033 CR:0.9999999515 BCR:0.9999999515
2034_0_99   SR:0.000030 CR:0.9999999515 BCR:0.9999999515
2034_0_100  SR:0.000027 CR:0.9999999515 BCR:0.9999999515
2034_0_101  SR:0.000024 CR:0.9999999515 BCR:0.9999999515
2034_0_102  SR:0.000022 CR:0.9999999515 BCR:0.9999999515
2034_0_103  SR:0.000019 CR:0.9999999515 BCR:0.9999999515
2034_0_104  SR:0.000017 CR:0.9999999515 BCR:0.9999999515
2034_0_105  SR:0.000016 CR:0.9999999515 BCR:0.9999999515
2034_0_106  SR:0.000014 CR:0.9999999719 BCR:0.9999999719
2034_0_107  SR:0.000013 CR:0.9999999776 BCR:0.9999999776
2034_0_108  SR:0.000011 CR:0.9999999956 BCR:0.9999999956
2034_0_109  SR:0.000010 CR:0.9999999956 BCR:0.9999999956
2034_0_110  SR:0.000009 CR:0.9999999956 BCR:0.9999999956
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 101623, Actual GHG Offset Mg 101623
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.207503
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.726309
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.066188
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.207503 / 0.377294 (DELTA:0.169791)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.726309 / 0.556518 (DELTA:0.169791)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013239 (DELTA:0.013239)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066188 / 0.052949 (DELTA:0.013239)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60350 / $60350 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59159 / $59159 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69372 / $69372 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62491 / $62491 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60350 / $60350 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59159 / $59159 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69372 / $69372 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62491 / $62491 R:1.000000

cross subsidized price / cost ALT BEV                                 $60375 / $60375 R:1.000000
cross subsidized price / cost ALT ICE                                 $59437 / $59437 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59424 / $59424 R:1.000000
cross subsidized price / cost ALT pickup                              $62571 / $62571 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59920 / $59920 R:1.000000

2034_0_0  SCORE:0.003626, CE:0.169791, 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 Nissan
2035_0_0    SR:1.000000 CR:0.9973588639 BCR:0.9973588639
2035_0_1    SR:0.900000 CR:0.9973588639 BCR:0.9973588639
2035_0_2    SR:0.810000 CR:0.9973588639 BCR:0.9973588639
2035_0_3    SR:0.729000 CR:0.9973588639 BCR:0.9973588639
2035_0_4    SR:0.656100 CR:0.9973588639 BCR:0.9973588639
2035_0_5    SR:0.590490 CR:0.9973588639 BCR:0.9973588639
2035_0_6    SR:0.531441 CR:0.9973588639 BCR:0.9973588639
2035_0_7    SR:0.478297 CR:0.9973588639 BCR:0.9973588639
2035_0_8    SR:0.430467 CR:0.9973588639 BCR:0.9973588639
2035_0_9    SR:0.387420 CR:0.9973588639 BCR:0.9973588639
2035_0_10   SR:0.348678 CR:0.9973588639 BCR:0.9973588639
2035_0_11   SR:0.313811 CR:0.9973588639 BCR:0.9973588639
2035_0_12   SR:0.282430 CR:0.9973588639 BCR:0.9973588639
2035_0_13   SR:0.254187 CR:0.9973588639 BCR:0.9973588639
2035_0_14   SR:0.228768 CR:0.9973588639 BCR:0.9973588639
2035_0_15   SR:0.205891 CR:0.9973588639 BCR:0.9973588639
2035_0_16   SR:0.185302 CR:0.9973588639 BCR:0.9973588639
2035_0_17   SR:0.166772 CR:0.9973588639 BCR:0.9973588639
2035_0_18   SR:0.150095 CR:0.9973588639 BCR:0.9973588639
2035_0_19   SR:0.135085 CR:0.9973588639 BCR:0.9973588639
2035_0_20   SR:0.121577 CR:0.9973588639 BCR:0.9973588639
2035_0_21   SR:0.109419 CR:1.0025955565 BCR:1.0025955565
2035_0_22   SR:0.098477 CR:1.0025449318 BCR:1.0025449318
2035_0_23   SR:0.088629 CR:1.0024885357 BCR:1.0024885357
2035_0_24   SR:0.079766 CR:1.0021575074 BCR:1.0021575074
2035_0_25   SR:0.071790 CR:1.0014390696 BCR:1.0014390696
2035_0_26   SR:0.064611 CR:1.0008642387 BCR:1.0008642387
2035_0_27   SR:0.058150 CR:1.0008642387 BCR:1.0008642387
2035_0_28   SR:0.052335 CR:1.0008642387 BCR:1.0008642387
2035_0_29   SR:0.047101 CR:1.0008642387 BCR:1.0008642387
2035_0_30   SR:0.042391 CR:1.0006797178 BCR:1.0006797178
2035_0_31   SR:0.038152 CR:1.0005791310 BCR:1.0005791310
2035_0_32   SR:0.034337 CR:1.0004986475 BCR:1.0004986475
2035_0_33   SR:0.030903 CR:1.0003589145 BCR:1.0003589145
2035_0_34   SR:0.027813 CR:1.0003589145 BCR:1.0003589145
2035_0_35   SR:0.025032 CR:1.0003589145 BCR:1.0003589145
2035_0_36   SR:0.022528 CR:1.0003589145 BCR:1.0003589145
2035_0_37   SR:0.020276 CR:1.0000431906 BCR:1.0000431906
2035_0_38   SR:0.018248 CR:1.0000431906 BCR:1.0000431906
2035_0_39   SR:0.016423 CR:1.0000431906 BCR:1.0000431906
2035_0_40   SR:0.014781 CR:1.0000431906 BCR:1.0000431906
2035_0_41   SR:0.013303 CR:1.0000431906 BCR:1.0000431906
2035_0_42   SR:0.011973 CR:1.0000431906 BCR:1.0000431906
2035_0_43   SR:0.010775 CR:1.0000431906 BCR:1.0000431906
2035_0_44   SR:0.009698 CR:1.0000431906 BCR:1.0000431906
2035_0_45   SR:0.008728 CR:1.0000431906 BCR:1.0000431906
2035_0_46   SR:0.007855 CR:1.0000431906 BCR:1.0000431906
2035_0_47   SR:0.007070 CR:1.0000431906 BCR:1.0000431906
2035_0_48   SR:0.006363 CR:1.0000431906 BCR:1.0000431906
2035_0_49   SR:0.005726 CR:1.0000431906 BCR:1.0000431906
2035_0_50   SR:0.005154 CR:1.0000431906 BCR:1.0000431906
2035_0_51   SR:0.004638 CR:1.0000431906 BCR:1.0000431906
2035_0_52   SR:0.004175 CR:1.0000431906 BCR:1.0000431906
2035_0_53   SR:0.003757 CR:1.0000431906 BCR:1.0000431906
2035_0_54   SR:0.003381 CR:1.0000431906 BCR:1.0000431906
2035_0_55   SR:0.003043 CR:1.0000431906 BCR:1.0000431906
2035_0_56   SR:0.002739 CR:1.0000431906 BCR:1.0000431906
2035_0_57   SR:0.002465 CR:1.0000431906 BCR:1.0000431906
2035_0_58   SR:0.002219 CR:1.0000431906 BCR:1.0000431906
2035_0_59   SR:0.001997 CR:1.0000431906 BCR:1.0000431906
2035_0_60   SR:0.001797 CR:1.0000431906 BCR:1.0000431906
2035_0_61   SR:0.001617 CR:1.0000431906 BCR:1.0000431906
2035_0_62   SR:0.001456 CR:1.0000431906 BCR:1.0000431906
2035_0_63   SR:0.001310 CR:1.0000431906 BCR:1.0000431906
2035_0_64   SR:0.001179 CR:1.0000431906 BCR:1.0000431906
2035_0_65   SR:0.001061 CR:1.0000431906 BCR:1.0000431906
2035_0_66   SR:0.000955 CR:1.0000431906 BCR:1.0000431906
2035_0_67   SR:0.000860 CR:1.0000431906 BCR:1.0000431906
2035_0_68   SR:0.000774 CR:1.0000431906 BCR:1.0000431906
2035_0_69   SR:0.000696 CR:1.0000431906 BCR:1.0000431906
2035_0_70   SR:0.000627 CR:1.0000431906 BCR:1.0000431906
2035_0_71   SR:0.000564 CR:1.0000431906 BCR:1.0000431906
2035_0_72   SR:0.000508 CR:1.0000431906 BCR:1.0000431906
2035_0_73   SR:0.000457 CR:1.0000020295 BCR:1.0000020295
2035_0_74   SR:0.000411 CR:1.0000020295 BCR:1.0000020295
2035_0_75   SR:0.000370 CR:1.0000020295 BCR:1.0000020295
2035_0_76   SR:0.000333 CR:1.0000011523 BCR:1.0000011523
2035_0_77   SR:0.000300 CR:1.0000011523 BCR:1.0000011523
2035_0_78   SR:0.000270 CR:1.0000011523 BCR:1.0000011523
2035_0_79   SR:0.000243 CR:1.0000011523 BCR:1.0000011523
2035_0_80   SR:0.000218 CR:1.0000011523 BCR:1.0000011523
2035_0_81   SR:0.000197 CR:1.0000011523 BCR:1.0000011523
2035_0_82   SR:0.000177 CR:1.0000011523 BCR:1.0000011523
2035_0_83   SR:0.000159 CR:1.0000011523 BCR:1.0000011523
2035_0_84   SR:0.000143 CR:1.0000011523 BCR:1.0000011523
2035_0_85   SR:0.000129 CR:1.0000011523 BCR:1.0000011523
2035_0_86   SR:0.000116 CR:1.0000011523 BCR:1.0000011523
2035_0_87   SR:0.000104 CR:1.0000011523 BCR:1.0000011523
2035_0_88   SR:0.000094 CR:1.0000011523 BCR:1.0000011523
2035_0_89   SR:0.000085 CR:1.0000011523 BCR:1.0000011523
2035_0_90   SR:0.000076 CR:1.0000011523 BCR:1.0000011523
2035_0_91   SR:0.000069 CR:1.0000011523 BCR:1.0000011523
2035_0_92   SR:0.000062 CR:1.0000011523 BCR:1.0000011523
2035_0_93   SR:0.000056 CR:1.0000011523 BCR:1.0000011523
2035_0_94   SR:0.000050 CR:1.0000011523 BCR:1.0000011523
2035_0_95   SR:0.000045 CR:1.0000011523 BCR:1.0000011523
2035_0_96   SR:0.000040 CR:1.0000011523 BCR:1.0000011523
2035_0_97   SR:0.000036 CR:1.0000011523 BCR:1.0000011523
2035_0_98   SR:0.000033 CR:1.0000011523 BCR:1.0000011523
2035_0_99   SR:0.000030 CR:1.0000011523 BCR:1.0000011523
2035_0_100  SR:0.000027 CR:1.0000011523 BCR:1.0000011523
2035_0_101  SR:0.000024 CR:1.0000011523 BCR:1.0000011523
2035_0_102  SR:0.000022 CR:1.0000001035 BCR:1.0000001035
2035_0_103  SR:0.000019 CR:1.0000001035 BCR:1.0000001035
2035_0_104  SR:0.000017 CR:1.0000001035 BCR:1.0000001035
2035_0_105  SR:0.000016 CR:1.0000001035 BCR:1.0000001035
2035_0_106  SR:0.000014 CR:1.0000001035 BCR:1.0000001035
2035_0_107  SR:0.000013 CR:1.0000001035 BCR:1.0000001035
2035_0_108  SR:0.000011 CR:1.0000001035 BCR:1.0000001035
2035_0_109  SR:0.000010 CR:1.0000001035 BCR:1.0000001035
2035_0_110  SR:0.000009 CR:1.0000001035 BCR:1.0000001035
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 96074, Actual GHG Offset Mg 96074
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.186051
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.747567
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.066382
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.186051 / 0.394183 (DELTA:0.208132)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.747567 / 0.539435 (DELTA:0.208132)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013277 (DELTA:0.013277)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066382 / 0.053106 (DELTA:0.013277)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60232 / $60232 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59096 / $59096 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69236 / $69236 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64141 / $64141 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60232 / $60232 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59096 / $59096 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69236 / $69236 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64141 / $64141 R:1.000000

cross subsidized price / cost ALT BEV                                 $60260 / $60260 R:1.000000
cross subsidized price / cost ALT ICE                                 $59507 / $59507 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59322 / $59322 R:1.000000
cross subsidized price / cost ALT pickup                              $64220 / $64220 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59946 / $59946 R:1.000000

2035_0_0  SCORE:0.003636, CE:0.208132, 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 Pass 1: Manufacturer=Stellantis
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 Stellantis
2022_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2022_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2022_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2022_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2022_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2022_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2022_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2022_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2022_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2022_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2022_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2022_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2022_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2022_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2022_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2022_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2022_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2022_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2022_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2022_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2022_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2022_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2022_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2022_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2022_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2022_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2022_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2022_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2022_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2022_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2022_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2022_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2022_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2022_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2022_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2022_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2022_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2022_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2022_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2022_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2022_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2022_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2022_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2022_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2022_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2022_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2022_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2022_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2022_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2022_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2022_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2022_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2022_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2022_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2022_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2022_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2022_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2022_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2022_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2022_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2022_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2022_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2022_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2022_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2022_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2022_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2022_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2022_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2022_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2022_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2022_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2022_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2022_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2022_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2022_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2022_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2022_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2022_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2022_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2022_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2022_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2022_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2022_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2022_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2022_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2022_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2022_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2022_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2022_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2022_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2022_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2022_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2022_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2022_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2022_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2022_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2022_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2022_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2022_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2022_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2022_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2022_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2022_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2022_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2022_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2022_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2022_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2022_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2022_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2022_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2022_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1172109, Actual GHG Offset Mg 1172108
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221995
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.778005
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 Stellantis
2023_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2023_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2023_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2023_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2023_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2023_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2023_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2023_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2023_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2023_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2023_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2023_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2023_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2023_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2023_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2023_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2023_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2023_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2023_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2023_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2023_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2023_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2023_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2023_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2023_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2023_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2023_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2023_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2023_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2023_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2023_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2023_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2023_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2023_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2023_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2023_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2023_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2023_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2023_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2023_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2023_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2023_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2023_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2023_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2023_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2023_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2023_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2023_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2023_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2023_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2023_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2023_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2023_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2023_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2023_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2023_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2023_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2023_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2023_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2023_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2023_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2023_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2023_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2023_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2023_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2023_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2023_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2023_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2023_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2023_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2023_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2023_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2023_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2023_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2023_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2023_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2023_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2023_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2023_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2023_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2023_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2023_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2023_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2023_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2023_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2023_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2023_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2023_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2023_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2023_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2023_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2023_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2023_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2023_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2023_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2023_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2023_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2023_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2023_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2023_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2023_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2023_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2023_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2023_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2023_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2023_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2023_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2023_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2023_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2023_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2023_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 958532, Actual GHG Offset Mg 958533
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222933
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.777067
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2024  Iteration=0 Stellantis
2024_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2024_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2024_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2024_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2024_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2024_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2024_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2024_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2024_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2024_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2024_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2024_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2024_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2024_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2024_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2024_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2024_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2024_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2024_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2024_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2024_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2024_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2024_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2024_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2024_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2024_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2024_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2024_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2024_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2024_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2024_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2024_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2024_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2024_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2024_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2024_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2024_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2024_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2024_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2024_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2024_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2024_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2024_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2024_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2024_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2024_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2024_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2024_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2024_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2024_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2024_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2024_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2024_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2024_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2024_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2024_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2024_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2024_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2024_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2024_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2024_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2024_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2024_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2024_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2024_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2024_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2024_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2024_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2024_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2024_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2024_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2024_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2024_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2024_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2024_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2024_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2024_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2024_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2024_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2024_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2024_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2024_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2024_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2024_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2024_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2024_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2024_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2024_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2024_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2024_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2024_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2024_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2024_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2024_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2024_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2024_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2024_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2024_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2024_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2024_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2024_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2024_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2024_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2024_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2024_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2024_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2024_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2024_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2024_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2024_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2024_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 723725, Actual GHG Offset Mg 723726
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222638
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.777362
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2025  Iteration=0 Stellantis
2025_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2025_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2025_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2025_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2025_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2025_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2025_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2025_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2025_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2025_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2025_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2025_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2025_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2025_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2025_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2025_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2025_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2025_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2025_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2025_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2025_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2025_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2025_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2025_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2025_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2025_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2025_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2025_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2025_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2025_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2025_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2025_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2025_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2025_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2025_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2025_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2025_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2025_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2025_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2025_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2025_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2025_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2025_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2025_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2025_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2025_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2025_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2025_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2025_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2025_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2025_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2025_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2025_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2025_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2025_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2025_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2025_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2025_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2025_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2025_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2025_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2025_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2025_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2025_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2025_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2025_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2025_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2025_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2025_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2025_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2025_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2025_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2025_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2025_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2025_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2025_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2025_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2025_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2025_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2025_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2025_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2025_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2025_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2025_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2025_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2025_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2025_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2025_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2025_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2025_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2025_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2025_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2025_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2025_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2025_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2025_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2025_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2025_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2025_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2025_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2025_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2025_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2025_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2025_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2025_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2025_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2025_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2025_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2025_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2025_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2025_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 510746, Actual GHG Offset Mg 510746
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222573
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.777427
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2026  Iteration=0 Stellantis
2026_0_0    SR:1.000000 CR:0.9985758788 BCR:0.9985758788
2026_0_1    SR:0.900000 CR:0.9985758788 BCR:0.9985758788
2026_0_2    SR:0.810000 CR:0.9985758788 BCR:0.9985758788
2026_0_3    SR:0.729000 CR:0.9985758788 BCR:0.9985758788
2026_0_4    SR:0.656100 CR:0.9985758788 BCR:0.9985758788
2026_0_5    SR:0.590490 CR:0.9985758788 BCR:0.9985758788
2026_0_6    SR:0.531441 CR:0.9985758788 BCR:0.9985758788
2026_0_7    SR:0.478297 CR:0.9985758788 BCR:0.9985758788
2026_0_8    SR:0.430467 CR:0.9985758788 BCR:0.9985758788
2026_0_9    SR:0.387420 CR:0.9985758788 BCR:0.9985758788
2026_0_10   SR:0.348678 CR:0.9985758788 BCR:0.9985758788
2026_0_11   SR:0.313811 CR:0.9985758788 BCR:0.9985758788
2026_0_12   SR:0.282430 CR:0.9985758788 BCR:0.9985758788
2026_0_13   SR:0.254187 CR:0.9985758788 BCR:0.9985758788
2026_0_14   SR:0.228768 CR:0.9985758788 BCR:0.9985758788
2026_0_15   SR:0.205891 CR:0.9985758788 BCR:0.9985758788
2026_0_16   SR:0.185302 CR:0.9994231216 BCR:0.9994231216
2026_0_17   SR:0.166772 CR:1.0002226624 BCR:1.0002226624
2026_0_18   SR:0.150095 CR:1.0002226624 BCR:1.0002226624
2026_0_19   SR:0.135085 CR:1.0002226624 BCR:1.0002226624
2026_0_20   SR:0.121577 CR:1.0001341537 BCR:1.0001341537
2026_0_21   SR:0.109419 CR:1.0001337894 BCR:1.0001337894
2026_0_22   SR:0.098477 CR:1.0001337894 BCR:1.0001337894
2026_0_23   SR:0.088629 CR:1.0000790113 BCR:1.0000790113
2026_0_24   SR:0.079766 CR:1.0000790113 BCR:1.0000790113
2026_0_25   SR:0.071790 CR:1.0000790113 BCR:1.0000790113
2026_0_26   SR:0.064611 CR:1.0000790113 BCR:1.0000790113
2026_0_27   SR:0.058150 CR:1.0000790113 BCR:1.0000790113
2026_0_28   SR:0.052335 CR:1.0000790113 BCR:1.0000790113
2026_0_29   SR:0.047101 CR:1.0000790113 BCR:1.0000790113
2026_0_30   SR:0.042391 CR:1.0000790113 BCR:1.0000790113
2026_0_31   SR:0.038152 CR:1.0000790113 BCR:1.0000790113
2026_0_32   SR:0.034337 CR:1.0000790113 BCR:1.0000790113
2026_0_33   SR:0.030903 CR:1.0000790113 BCR:1.0000790113
2026_0_34   SR:0.027813 CR:1.0000790113 BCR:1.0000790113
2026_0_35   SR:0.025032 CR:1.0000790113 BCR:1.0000790113
2026_0_36   SR:0.022528 CR:1.0000790113 BCR:1.0000790113
2026_0_37   SR:0.020276 CR:1.0000790113 BCR:1.0000790113
2026_0_38   SR:0.018248 CR:1.0000790113 BCR:1.0000790113
2026_0_39   SR:0.016423 CR:1.0000790113 BCR:1.0000790113
2026_0_40   SR:0.014781 CR:1.0000790113 BCR:1.0000790113
2026_0_41   SR:0.013303 CR:1.0000546745 BCR:1.0000546745
2026_0_42   SR:0.011973 CR:1.0000546745 BCR:1.0000546745
2026_0_43   SR:0.010775 CR:1.0000546745 BCR:1.0000546745
2026_0_44   SR:0.009698 CR:1.0000546745 BCR:1.0000546745
2026_0_45   SR:0.008728 CR:1.0000546745 BCR:1.0000546745
2026_0_46   SR:0.007855 CR:1.0000546745 BCR:1.0000546745
2026_0_47   SR:0.007070 CR:1.0000417416 BCR:1.0000417416
2026_0_48   SR:0.006363 CR:1.0000417416 BCR:1.0000417416
2026_0_49   SR:0.005726 CR:1.0000417416 BCR:1.0000417416
2026_0_50   SR:0.005154 CR:1.0000417416 BCR:1.0000417416
2026_0_51   SR:0.004638 CR:0.9999653687 BCR:0.9999653687
2026_0_52   SR:0.004175 CR:0.9999730068 BCR:0.9999730068
2026_0_53   SR:0.003757 CR:0.9999798800 BCR:0.9999798800
2026_0_54   SR:0.003381 CR:0.9999860665 BCR:0.9999860665
2026_0_55   SR:0.003043 CR:0.9999916336 BCR:0.9999916336
2026_0_56   SR:0.002739 CR:0.9999966448 BCR:0.9999966448
2026_0_57   SR:0.002465 CR:0.9999966448 BCR:0.9999966448
2026_0_58   SR:0.002219 CR:0.9999966448 BCR:0.9999966448
2026_0_59   SR:0.001997 CR:0.9999966448 BCR:0.9999966448
2026_0_60   SR:0.001797 CR:0.9999999327 BCR:0.9999999327
2026_0_61   SR:0.001617 CR:0.9999999334 BCR:0.9999999334
2026_0_62   SR:0.001456 CR:0.9999999340 BCR:0.9999999340
2026_0_63   SR:0.001310 CR:0.9999999340 BCR:0.9999999340
2026_0_64   SR:0.001179 CR:0.9999999340 BCR:0.9999999340
2026_0_65   SR:0.001061 CR:0.9999999340 BCR:0.9999999340
2026_0_66   SR:0.000955 CR:0.9999999340 BCR:0.9999999340
2026_0_67   SR:0.000860 CR:0.9999999340 BCR:0.9999999340
2026_0_68   SR:0.000774 CR:1.0000000365 BCR:1.0000000365
2026_0_69   SR:0.000696 CR:1.0000000248 BCR:1.0000000248
2026_0_70   SR:0.000627 CR:1.0000000162 BCR:1.0000000162
2026_0_71   SR:0.000564 CR:1.0000000162 BCR:1.0000000162
2026_0_72   SR:0.000508 CR:1.0000000162 BCR:1.0000000162
2026_0_73   SR:0.000457 CR:1.0000000162 BCR:1.0000000162
2026_0_74   SR:0.000411 CR:1.0000000162 BCR:1.0000000162
2026_0_75   SR:0.000370 CR:1.0000000162 BCR:1.0000000162
2026_0_76   SR:0.000333 CR:1.0000000162 BCR:1.0000000162
2026_0_77   SR:0.000300 CR:1.0000000162 BCR:1.0000000162
2026_0_78   SR:0.000270 CR:1.0000000162 BCR:1.0000000162
2026_0_79   SR:0.000243 CR:1.0000000162 BCR:1.0000000162
2026_0_80   SR:0.000218 CR:1.0000000162 BCR:1.0000000162
2026_0_81   SR:0.000197 CR:1.0000000114 BCR:1.0000000114
2026_0_82   SR:0.000177 CR:1.0000000114 BCR:1.0000000114
2026_0_83   SR:0.000159 CR:1.0000000114 BCR:1.0000000114
2026_0_84   SR:0.000143 CR:1.0000000114 BCR:1.0000000114
2026_0_85   SR:0.000129 CR:1.0000000029 BCR:1.0000000029
2026_0_86   SR:0.000116 CR:1.0000000029 BCR:1.0000000029
2026_0_87   SR:0.000104 CR:1.0000000029 BCR:1.0000000029
2026_0_88   SR:0.000094 CR:1.0000000029 BCR:1.0000000029
2026_0_89   SR:0.000085 CR:1.0000000029 BCR:1.0000000029
2026_0_90   SR:0.000076 CR:1.0000000029 BCR:1.0000000029
2026_0_91   SR:0.000069 CR:1.0000000029 BCR:1.0000000029
2026_0_92   SR:0.000062 CR:1.0000000029 BCR:1.0000000029
2026_0_93   SR:0.000056 CR:1.0000000018 BCR:1.0000000018
2026_0_94   SR:0.000050 CR:1.0000000018 BCR:1.0000000018
2026_0_95   SR:0.000045 CR:1.0000000018 BCR:1.0000000018
2026_0_96   SR:0.000040 CR:1.0000000018 BCR:1.0000000018
2026_0_97   SR:0.000036 CR:1.0000000018 BCR:1.0000000018
2026_0_98   SR:0.000033 CR:1.0000000018 BCR:1.0000000018
2026_0_99   SR:0.000030 CR:1.0000000018 BCR:1.0000000018
2026_0_100  SR:0.000027 CR:1.0000000018 BCR:1.0000000018
2026_0_101  SR:0.000024 CR:1.0000000018 BCR:1.0000000018
2026_0_102  SR:0.000022 CR:1.0000000018 BCR:1.0000000018
2026_0_103  SR:0.000019 CR:1.0000000018 BCR:1.0000000018
2026_0_104  SR:0.000017 CR:1.0000000018 BCR:1.0000000018
2026_0_105  SR:0.000016 CR:1.0000000018 BCR:1.0000000018
2026_0_106  SR:0.000014 CR:1.0000000018 BCR:1.0000000018
2026_0_107  SR:0.000013 CR:1.0000000014 BCR:1.0000000014
2026_0_108  SR:0.000011 CR:1.0000000014 BCR:1.0000000014
2026_0_109  SR:0.000010 CR:1.0000000014 BCR:1.0000000014
2026_0_110  SR:0.000009 CR:1.0000000014 BCR:1.0000000014
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 785111, Actual GHG Offset Mg 785111
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013637
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.208685
2026 producer_abs_share_frac_pickup.BEV           = 0.000003
2026 producer_abs_share_frac_pickup.ICE           = 0.777675
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               = 0.013637 / 0.028541 (DELTA:0.014905)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.208685 / 0.193781 (DELTA:0.014905)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.069797 (DELTA:0.069794)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777675 / 0.707881 (DELTA:0.069794)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65847 / $65847 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59347 / $59347 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77546 / $77546 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65109 / $65109 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65847 / $65847 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59347 / $59347 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77546 / $77546 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65109 / $65109 R:1.000000

cross subsidized price / cost ALT BEV                                 $65875 / $65875 R:1.000000
cross subsidized price / cost ALT ICE                                 $63890 / $63890 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59746 / $59746 R:1.000000
cross subsidized price / cost ALT pickup                              $65110 / $65110 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64882 / $64882 R:1.000000

2026_0_0  SCORE:0.019114, CE:0.069794, 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 Stellantis
2027_0_0    SR:1.000000 CR:0.9987378120 BCR:0.9987378120
2027_0_1    SR:0.900000 CR:0.9987378120 BCR:0.9987378120
2027_0_2    SR:0.810000 CR:0.9987378120 BCR:0.9987378120
2027_0_3    SR:0.729000 CR:0.9987378120 BCR:0.9987378120
2027_0_4    SR:0.656100 CR:0.9987378120 BCR:0.9987378120
2027_0_5    SR:0.590490 CR:0.9987378120 BCR:0.9987378120
2027_0_6    SR:0.531441 CR:0.9987378120 BCR:0.9987378120
2027_0_7    SR:0.478297 CR:0.9987378120 BCR:0.9987378120
2027_0_8    SR:0.430467 CR:0.9987378120 BCR:0.9987378120
2027_0_9    SR:0.387420 CR:0.9987378120 BCR:0.9987378120
2027_0_10   SR:0.348678 CR:0.9987378120 BCR:0.9987378120
2027_0_11   SR:0.313811 CR:0.9987378120 BCR:0.9987378120
2027_0_12   SR:0.282430 CR:0.9987378120 BCR:0.9987378120
2027_0_13   SR:0.254187 CR:0.9994680285 BCR:0.9994680285
2027_0_14   SR:0.228768 CR:0.9994680285 BCR:0.9994680285
2027_0_15   SR:0.205891 CR:0.9994680285 BCR:0.9994680285
2027_0_16   SR:0.185302 CR:0.9994680285 BCR:0.9994680285
2027_0_17   SR:0.166772 CR:0.9998792410 BCR:0.9998792410
2027_0_18   SR:0.150095 CR:0.9998792410 BCR:0.9998792410
2027_0_19   SR:0.135085 CR:0.9998792410 BCR:0.9998792410
2027_0_20   SR:0.121577 CR:0.9998792410 BCR:0.9998792410
2027_0_21   SR:0.109419 CR:0.9998792410 BCR:0.9998792410
2027_0_22   SR:0.098477 CR:0.9998792410 BCR:0.9998792410
2027_0_23   SR:0.088629 CR:0.9998792410 BCR:0.9998792410
2027_0_24   SR:0.079766 CR:0.9998792410 BCR:0.9998792410
2027_0_25   SR:0.071790 CR:0.9998792410 BCR:0.9998792410
2027_0_26   SR:0.064611 CR:0.9998792410 BCR:0.9998792410
2027_0_27   SR:0.058150 CR:0.9998792410 BCR:0.9998792410
2027_0_28   SR:0.052335 CR:0.9998792410 BCR:0.9998792410
2027_0_29   SR:0.047101 CR:0.9998792410 BCR:0.9998792410
2027_0_30   SR:0.042391 CR:0.9998792410 BCR:0.9998792410
2027_0_31   SR:0.038152 CR:0.9998792410 BCR:0.9998792410
2027_0_32   SR:0.034337 CR:0.9998792410 BCR:0.9998792410
2027_0_33   SR:0.030903 CR:0.9998792410 BCR:0.9998792410
2027_0_34   SR:0.027813 CR:0.9998792410 BCR:0.9998792410
2027_0_35   SR:0.025032 CR:0.9998792410 BCR:0.9998792410
2027_0_36   SR:0.022528 CR:0.9998792410 BCR:0.9998792410
2027_0_37   SR:0.020276 CR:0.9998792410 BCR:0.9998792410
2027_0_38   SR:0.018248 CR:0.9998792410 BCR:0.9998792410
2027_0_39   SR:0.016423 CR:0.9998792410 BCR:0.9998792410
2027_0_40   SR:0.014781 CR:0.9998792410 BCR:0.9998792410
2027_0_41   SR:0.013303 CR:0.9998792410 BCR:0.9998792410
2027_0_42   SR:0.011973 CR:0.9998792410 BCR:0.9998792410
2027_0_43   SR:0.010775 CR:0.9998792410 BCR:0.9998792410
2027_0_44   SR:0.009698 CR:0.9998792410 BCR:0.9998792410
2027_0_45   SR:0.008728 CR:0.9998792410 BCR:0.9998792410
2027_0_46   SR:0.007855 CR:0.9998792410 BCR:0.9998792410
2027_0_47   SR:0.007070 CR:0.9999995232 BCR:0.9999995232
2027_0_48   SR:0.006363 CR:0.9999995232 BCR:0.9999995232
2027_0_49   SR:0.005726 CR:0.9999995232 BCR:0.9999995232
2027_0_50   SR:0.005154 CR:0.9999995232 BCR:0.9999995232
2027_0_51   SR:0.004638 CR:0.9999995232 BCR:0.9999995232
2027_0_52   SR:0.004175 CR:0.9999995232 BCR:0.9999995232
2027_0_53   SR:0.003757 CR:0.9999995232 BCR:0.9999995232
2027_0_54   SR:0.003381 CR:0.9999995232 BCR:0.9999995232
2027_0_55   SR:0.003043 CR:0.9999995232 BCR:0.9999995232
2027_0_56   SR:0.002739 CR:0.9999995232 BCR:0.9999995232
2027_0_57   SR:0.002465 CR:0.9999995232 BCR:0.9999995232
2027_0_58   SR:0.002219 CR:0.9999995232 BCR:0.9999995232
2027_0_59   SR:0.001997 CR:0.9999995232 BCR:0.9999995232
2027_0_60   SR:0.001797 CR:0.9999995232 BCR:0.9999995232
2027_0_61   SR:0.001617 CR:0.9999995232 BCR:0.9999995232
2027_0_62   SR:0.001456 CR:0.9999995232 BCR:0.9999995232
2027_0_63   SR:0.001310 CR:0.9999995232 BCR:0.9999995232
2027_0_64   SR:0.001179 CR:0.9999995232 BCR:0.9999995232
2027_0_65   SR:0.001061 CR:0.9999995232 BCR:0.9999995232
2027_0_66   SR:0.000955 CR:0.9999995232 BCR:0.9999995232
2027_0_67   SR:0.000860 CR:0.9999995232 BCR:0.9999995232
2027_0_68   SR:0.000774 CR:0.9999995232 BCR:0.9999995232
2027_0_69   SR:0.000696 CR:0.9999995232 BCR:0.9999995232
2027_0_70   SR:0.000627 CR:0.9999995232 BCR:0.9999995232
2027_0_71   SR:0.000564 CR:0.9999995232 BCR:0.9999995232
2027_0_72   SR:0.000508 CR:0.9999995232 BCR:0.9999995232
2027_0_73   SR:0.000457 CR:0.9999995232 BCR:0.9999995232
2027_0_74   SR:0.000411 CR:0.9999995232 BCR:0.9999995232
2027_0_75   SR:0.000370 CR:0.9999995232 BCR:0.9999995232
2027_0_76   SR:0.000333 CR:0.9999995232 BCR:0.9999995232
2027_0_77   SR:0.000300 CR:0.9999995232 BCR:0.9999995232
2027_0_78   SR:0.000270 CR:0.9999995232 BCR:0.9999995232
2027_0_79   SR:0.000243 CR:0.9999995232 BCR:0.9999995232
2027_0_80   SR:0.000218 CR:0.9999995232 BCR:0.9999995232
2027_0_81   SR:0.000197 CR:0.9999995232 BCR:0.9999995232
2027_0_82   SR:0.000177 CR:0.9999995232 BCR:0.9999995232
2027_0_83   SR:0.000159 CR:0.9999995232 BCR:0.9999995232
2027_0_84   SR:0.000143 CR:0.9999995232 BCR:0.9999995232
2027_0_85   SR:0.000129 CR:0.9999995232 BCR:0.9999995232
2027_0_86   SR:0.000116 CR:0.9999995232 BCR:0.9999995232
2027_0_87   SR:0.000104 CR:0.9999997616 BCR:0.9999997616
2027_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2027_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2027_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2027_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2027_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2027_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2027_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2027_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
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 702180, Actual GHG Offset Mg 702180
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033338
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.189837
2027 producer_abs_share_frac_pickup.BEV           = 0.000001
2027 producer_abs_share_frac_pickup.ICE           = 0.776824
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               = 0.033338 / 0.038220 (DELTA:0.004882)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.189837 / 0.184956 (DELTA:0.004882)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.103544 (DELTA:0.103544)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776824 / 0.673280 (DELTA:0.103544)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64256 / $64256 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59273 / $59273 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74599 / $74599 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65005 / $65005 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64256 / $64256 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59273 / $59273 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74599 / $74599 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65005 / $65005 R:1.000000

cross subsidized price / cost ALT BEV                                 $64270 / $64270 R:1.000000
cross subsidized price / cost ALT ICE                                 $63879 / $63879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60017 / $60017 R:1.000000
cross subsidized price / cost ALT pickup                              $65005 / $65005 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64910 / $64910 R:1.000000

2027_0_0  SCORE:0.028357, CE:0.103544, 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 Stellantis
2028_0_0    SR:1.000000 CR:0.9987619519 BCR:0.9987619519
2028_0_1    SR:0.900000 CR:0.9987619519 BCR:0.9987619519
2028_0_2    SR:0.810000 CR:0.9987619519 BCR:0.9987619519
2028_0_3    SR:0.729000 CR:0.9987619519 BCR:0.9987619519
2028_0_4    SR:0.656100 CR:0.9987619519 BCR:0.9987619519
2028_0_5    SR:0.590490 CR:0.9987619519 BCR:0.9987619519
2028_0_6    SR:0.531441 CR:0.9987619519 BCR:0.9987619519
2028_0_7    SR:0.478297 CR:0.9987619519 BCR:0.9987619519
2028_0_8    SR:0.430467 CR:0.9987619519 BCR:0.9987619519
2028_0_9    SR:0.387420 CR:0.9987619519 BCR:0.9987619519
2028_0_10   SR:0.348678 CR:0.9988156557 BCR:0.9988156557
2028_0_11   SR:0.313811 CR:0.9988156557 BCR:0.9988156557
2028_0_12   SR:0.282430 CR:0.9990815520 BCR:0.9990815520
2028_0_13   SR:0.254187 CR:0.9995601773 BCR:0.9995601773
2028_0_14   SR:0.228768 CR:0.9995601773 BCR:0.9995601773
2028_0_15   SR:0.205891 CR:0.9995601773 BCR:0.9995601773
2028_0_16   SR:0.185302 CR:0.9996442795 BCR:0.9996442795
2028_0_17   SR:0.166772 CR:0.9999698400 BCR:0.9999698400
2028_0_18   SR:0.150095 CR:0.9999698400 BCR:0.9999698400
2028_0_19   SR:0.135085 CR:0.9999698400 BCR:0.9999698400
2028_0_20   SR:0.121577 CR:0.9999698400 BCR:0.9999698400
2028_0_21   SR:0.109419 CR:0.9999698400 BCR:0.9999698400
2028_0_22   SR:0.098477 CR:0.9999698400 BCR:0.9999698400
2028_0_23   SR:0.088629 CR:0.9999698400 BCR:0.9999698400
2028_0_24   SR:0.079766 CR:0.9999698400 BCR:0.9999698400
2028_0_25   SR:0.071790 CR:0.9999698400 BCR:0.9999698400
2028_0_26   SR:0.064611 CR:0.9999698400 BCR:0.9999698400
2028_0_27   SR:0.058150 CR:0.9999698400 BCR:0.9999698400
2028_0_28   SR:0.052335 CR:0.9999698400 BCR:0.9999698400
2028_0_29   SR:0.047101 CR:0.9999698400 BCR:0.9999698400
2028_0_30   SR:0.042391 CR:0.9999698400 BCR:0.9999698400
2028_0_31   SR:0.038152 CR:0.9999698400 BCR:0.9999698400
2028_0_32   SR:0.034337 CR:0.9999698400 BCR:0.9999698400
2028_0_33   SR:0.030903 CR:0.9999698400 BCR:0.9999698400
2028_0_34   SR:0.027813 CR:0.9999698400 BCR:0.9999698400
2028_0_35   SR:0.025032 CR:0.9999698400 BCR:0.9999698400
2028_0_36   SR:0.022528 CR:0.9999698400 BCR:0.9999698400
2028_0_37   SR:0.020276 CR:0.9999698400 BCR:0.9999698400
2028_0_38   SR:0.018248 CR:0.9999698400 BCR:0.9999698400
2028_0_39   SR:0.016423 CR:0.9999698400 BCR:0.9999698400
2028_0_40   SR:0.014781 CR:0.9999698400 BCR:0.9999698400
2028_0_41   SR:0.013303 CR:0.9999698400 BCR:0.9999698400
2028_0_42   SR:0.011973 CR:0.9999698400 BCR:0.9999698400
2028_0_43   SR:0.010775 CR:0.9999698400 BCR:0.9999698400
2028_0_44   SR:0.009698 CR:0.9999880791 BCR:0.9999880791
2028_0_45   SR:0.008728 CR:0.9999880791 BCR:0.9999880791
2028_0_46   SR:0.007855 CR:0.9999880791 BCR:0.9999880791
2028_0_47   SR:0.007070 CR:0.9999880791 BCR:0.9999880791
2028_0_48   SR:0.006363 CR:0.9999880791 BCR:0.9999880791
2028_0_49   SR:0.005726 CR:0.9999880791 BCR:0.9999880791
2028_0_50   SR:0.005154 CR:0.9999880791 BCR:0.9999880791
2028_0_51   SR:0.004638 CR:0.9999880791 BCR:0.9999880791
2028_0_52   SR:0.004175 CR:0.9999880791 BCR:0.9999880791
2028_0_53   SR:0.003757 CR:0.9999880791 BCR:0.9999880791
2028_0_54   SR:0.003381 CR:0.9999932647 BCR:0.9999932647
2028_0_55   SR:0.003043 CR:1.0000047684 BCR:1.0000047684
2028_0_56   SR:0.002739 CR:1.0000047684 BCR:1.0000047684
2028_0_57   SR:0.002465 CR:1.0000047684 BCR:1.0000047684
2028_0_58   SR:0.002219 CR:1.0000047684 BCR:1.0000047684
2028_0_59   SR:0.001997 CR:1.0000047684 BCR:1.0000047684
2028_0_60   SR:0.001797 CR:1.0000047684 BCR:1.0000047684
2028_0_61   SR:0.001617 CR:1.0000047684 BCR:1.0000047684
2028_0_62   SR:0.001456 CR:1.0000047684 BCR:1.0000047684
2028_0_63   SR:0.001310 CR:1.0000047684 BCR:1.0000047684
2028_0_64   SR:0.001179 CR:1.0000047684 BCR:1.0000047684
2028_0_65   SR:0.001061 CR:1.0000047684 BCR:1.0000047684
2028_0_66   SR:0.000955 CR:1.0000047684 BCR:1.0000047684
2028_0_67   SR:0.000860 CR:1.0000047684 BCR:1.0000047684
2028_0_68   SR:0.000774 CR:1.0000047684 BCR:1.0000047684
2028_0_69   SR:0.000696 CR:1.0000047684 BCR:1.0000047684
2028_0_70   SR:0.000627 CR:1.0000047684 BCR:1.0000047684
2028_0_71   SR:0.000564 CR:1.0000036955 BCR:1.0000036955
2028_0_72   SR:0.000508 CR:1.0000036955 BCR:1.0000036955
2028_0_73   SR:0.000457 CR:1.0000028610 BCR:1.0000028610
2028_0_74   SR:0.000411 CR:1.0000028610 BCR:1.0000028610
2028_0_75   SR:0.000370 CR:1.0000028610 BCR:1.0000028610
2028_0_76   SR:0.000333 CR:0.9999971986 BCR:0.9999971986
2028_0_77   SR:0.000300 CR:0.9999977946 BCR:0.9999977946
2028_0_78   SR:0.000270 CR:0.9999983907 BCR:0.9999983907
2028_0_79   SR:0.000243 CR:0.9999983907 BCR:0.9999983907
2028_0_80   SR:0.000218 CR:0.9999983907 BCR:0.9999983907
2028_0_81   SR:0.000197 CR:0.9999996424 BCR:0.9999996424
2028_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2028_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2028_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2028_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2028_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2028_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2028_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2028_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2028_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2028_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2028_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2028_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2028_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2028_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2028_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2028_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2028_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2028_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2028_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2028_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2028_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2028_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2028_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2028_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
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 705442, Actual GHG Offset Mg 705442
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033329
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.189002
2028 producer_abs_share_frac_pickup.BEV           = 0.000002
2028 producer_abs_share_frac_pickup.ICE           = 0.777667
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               = 0.033329 / 0.048227 (DELTA:0.014898)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.189002 / 0.174104 (DELTA:0.014898)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.139441 (DELTA:0.139439)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777667 / 0.638228 (DELTA:0.139439)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63229 / $63229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59200 / $59200 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72744 / $72744 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64902 / $64902 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63229 / $63229 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59200 / $59200 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72744 / $72744 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64902 / $64902 R:1.000000

cross subsidized price / cost ALT BEV                                 $63241 / $63241 R:1.000000
cross subsidized price / cost ALT ICE                                 $63788 / $63788 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59804 / $59804 R:1.000000
cross subsidized price / cost ALT pickup                              $64903 / $64903 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64922 / $64922 R:1.000000

2028_0_0  SCORE:0.038187, CE:0.139439, 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 Stellantis
2029_0_0    SR:1.000000 CR:0.9987713695 BCR:0.9987713695
2029_0_1    SR:0.900000 CR:0.9987713695 BCR:0.9987713695
2029_0_2    SR:0.810000 CR:0.9987713695 BCR:0.9987713695
2029_0_3    SR:0.729000 CR:0.9987713695 BCR:0.9987713695
2029_0_4    SR:0.656100 CR:0.9987713695 BCR:0.9987713695
2029_0_5    SR:0.590490 CR:0.9987713695 BCR:0.9987713695
2029_0_6    SR:0.531441 CR:0.9987713695 BCR:0.9987713695
2029_0_7    SR:0.478297 CR:0.9987713695 BCR:0.9987713695
2029_0_8    SR:0.430467 CR:0.9987713695 BCR:0.9987713695
2029_0_9    SR:0.387420 CR:0.9987713695 BCR:0.9987713695
2029_0_10   SR:0.348678 CR:0.9987713695 BCR:0.9987713695
2029_0_11   SR:0.313811 CR:0.9987713695 BCR:0.9987713695
2029_0_12   SR:0.282430 CR:0.9987713695 BCR:0.9987713695
2029_0_13   SR:0.254187 CR:0.9987713695 BCR:0.9987713695
2029_0_14   SR:0.228768 CR:0.9987713695 BCR:0.9987713695
2029_0_15   SR:0.205891 CR:0.9987713695 BCR:0.9987713695
2029_0_16   SR:0.185302 CR:0.9993152618 BCR:0.9993152618
2029_0_17   SR:0.166772 CR:0.9993152618 BCR:0.9993152618
2029_0_18   SR:0.150095 CR:0.9993152618 BCR:0.9993152618
2029_0_19   SR:0.135085 CR:0.9993152618 BCR:0.9993152618
2029_0_20   SR:0.121577 CR:0.9993152618 BCR:0.9993152618
2029_0_21   SR:0.109419 CR:0.9993152618 BCR:0.9993152618
2029_0_22   SR:0.098477 CR:0.9993152618 BCR:0.9993152618
2029_0_23   SR:0.088629 CR:0.9993152618 BCR:0.9993152618
2029_0_24   SR:0.079766 CR:0.9995243549 BCR:0.9995243549
2029_0_25   SR:0.071790 CR:0.9995243549 BCR:0.9995243549
2029_0_26   SR:0.064611 CR:0.9995243549 BCR:0.9995243549
2029_0_27   SR:0.058150 CR:0.9995243549 BCR:0.9995243549
2029_0_28   SR:0.052335 CR:0.9995243549 BCR:0.9995243549
2029_0_29   SR:0.047101 CR:0.9995243549 BCR:0.9995243549
2029_0_30   SR:0.042391 CR:0.9995243549 BCR:0.9995243549
2029_0_31   SR:0.038152 CR:0.9995243549 BCR:0.9995243549
2029_0_32   SR:0.034337 CR:0.9995243549 BCR:0.9995243549
2029_0_33   SR:0.030903 CR:0.9995243549 BCR:0.9995243549
2029_0_34   SR:0.027813 CR:0.9995243549 BCR:0.9995243549
2029_0_35   SR:0.025032 CR:0.9995243549 BCR:0.9995243549
2029_0_36   SR:0.022528 CR:0.9995243549 BCR:0.9995243549
2029_0_37   SR:0.020276 CR:0.9995243549 BCR:0.9995243549
2029_0_38   SR:0.018248 CR:1.0001413822 BCR:1.0001413822
2029_0_39   SR:0.016423 CR:1.0001413822 BCR:1.0001413822
2029_0_40   SR:0.014781 CR:1.0000241995 BCR:1.0000241995
2029_0_41   SR:0.013303 CR:1.0000241995 BCR:1.0000241995
2029_0_42   SR:0.011973 CR:1.0000241995 BCR:1.0000241995
2029_0_43   SR:0.010775 CR:1.0000241995 BCR:1.0000241995
2029_0_44   SR:0.009698 CR:1.0000241995 BCR:1.0000241995
2029_0_45   SR:0.008728 CR:1.0000241995 BCR:1.0000241995
2029_0_46   SR:0.007855 CR:1.0000241995 BCR:1.0000241995
2029_0_47   SR:0.007070 CR:1.0000241995 BCR:1.0000241995
2029_0_48   SR:0.006363 CR:1.0000241995 BCR:1.0000241995
2029_0_49   SR:0.005726 CR:1.0000241995 BCR:1.0000241995
2029_0_50   SR:0.005154 CR:1.0000241995 BCR:1.0000241995
2029_0_51   SR:0.004638 CR:1.0000241995 BCR:1.0000241995
2029_0_52   SR:0.004175 CR:1.0000241995 BCR:1.0000241995
2029_0_53   SR:0.003757 CR:1.0000241995 BCR:1.0000241995
2029_0_54   SR:0.003381 CR:1.0000241995 BCR:1.0000241995
2029_0_55   SR:0.003043 CR:1.0000241995 BCR:1.0000241995
2029_0_56   SR:0.002739 CR:1.0000241995 BCR:1.0000241995
2029_0_57   SR:0.002465 CR:1.0000241995 BCR:1.0000241995
2029_0_58   SR:0.002219 CR:1.0000241995 BCR:1.0000241995
2029_0_59   SR:0.001997 CR:1.0000241995 BCR:1.0000241995
2029_0_60   SR:0.001797 CR:1.0000241995 BCR:1.0000241995
2029_0_61   SR:0.001617 CR:1.0000241995 BCR:1.0000241995
2029_0_62   SR:0.001456 CR:1.0000241995 BCR:1.0000241995
2029_0_63   SR:0.001310 CR:1.0000241995 BCR:1.0000241995
2029_0_64   SR:0.001179 CR:1.0000241995 BCR:1.0000241995
2029_0_65   SR:0.001061 CR:1.0000241995 BCR:1.0000241995
2029_0_66   SR:0.000955 CR:1.0000241995 BCR:1.0000241995
2029_0_67   SR:0.000860 CR:1.0000241995 BCR:1.0000241995
2029_0_68   SR:0.000774 CR:1.0000241995 BCR:1.0000241995
2029_0_69   SR:0.000696 CR:1.0000241995 BCR:1.0000241995
2029_0_70   SR:0.000627 CR:1.0000241995 BCR:1.0000241995
2029_0_71   SR:0.000564 CR:1.0000241995 BCR:1.0000241995
2029_0_72   SR:0.000508 CR:1.0000241995 BCR:1.0000241995
2029_0_73   SR:0.000457 CR:1.0000241995 BCR:1.0000241995
2029_0_74   SR:0.000411 CR:1.0000241995 BCR:1.0000241995
2029_0_75   SR:0.000370 CR:1.0000241995 BCR:1.0000241995
2029_0_76   SR:0.000333 CR:1.0000241995 BCR:1.0000241995
2029_0_77   SR:0.000300 CR:1.0000241995 BCR:1.0000241995
2029_0_78   SR:0.000270 CR:1.0000241995 BCR:1.0000241995
2029_0_79   SR:0.000243 CR:1.0000241995 BCR:1.0000241995
2029_0_80   SR:0.000218 CR:1.0000241995 BCR:1.0000241995
2029_0_81   SR:0.000197 CR:1.0000241995 BCR:1.0000241995
2029_0_82   SR:0.000177 CR:1.0000241995 BCR:1.0000241995
2029_0_83   SR:0.000159 CR:1.0000241995 BCR:1.0000241995
2029_0_84   SR:0.000143 CR:1.0000241995 BCR:1.0000241995
2029_0_85   SR:0.000129 CR:1.0000241995 BCR:1.0000241995
2029_0_86   SR:0.000116 CR:1.0000241995 BCR:1.0000241995
2029_0_87   SR:0.000104 CR:1.0000241995 BCR:1.0000241995
2029_0_88   SR:0.000094 CR:1.0000241995 BCR:1.0000241995
2029_0_89   SR:0.000085 CR:1.0000241995 BCR:1.0000241995
2029_0_90   SR:0.000076 CR:1.0000241995 BCR:1.0000241995
2029_0_91   SR:0.000069 CR:1.0000241995 BCR:1.0000241995
2029_0_92   SR:0.000062 CR:1.0000241995 BCR:1.0000241995
2029_0_93   SR:0.000056 CR:1.0000241995 BCR:1.0000241995
2029_0_94   SR:0.000050 CR:1.0000241995 BCR:1.0000241995
2029_0_95   SR:0.000045 CR:1.0000241995 BCR:1.0000241995
2029_0_96   SR:0.000040 CR:1.0000241995 BCR:1.0000241995
2029_0_97   SR:0.000036 CR:1.0000241995 BCR:1.0000241995
2029_0_98   SR:0.000033 CR:1.0000241995 BCR:1.0000241995
2029_0_99   SR:0.000030 CR:1.0000241995 BCR:1.0000241995
2029_0_100  SR:0.000027 CR:1.0000241995 BCR:1.0000241995
2029_0_101  SR:0.000024 CR:1.0000241995 BCR:1.0000241995
2029_0_102  SR:0.000022 CR:1.0000241995 BCR:1.0000241995
2029_0_103  SR:0.000019 CR:1.0000241995 BCR:1.0000241995
2029_0_104  SR:0.000017 CR:1.0000241995 BCR:1.0000241995
2029_0_105  SR:0.000016 CR:1.0000241995 BCR:1.0000241995
2029_0_106  SR:0.000014 CR:1.0000241995 BCR:1.0000241995
2029_0_107  SR:0.000013 CR:1.0000241995 BCR:1.0000241995
2029_0_108  SR:0.000011 CR:1.0000241995 BCR:1.0000241995
2029_0_109  SR:0.000010 CR:1.0000241995 BCR:1.0000241995
2029_0_110  SR:0.000009 CR:1.0000241995 BCR:1.0000241995
PRODUCER FINAL COMPLIANCE DELTA 0.000024
Target GHG Offset Mg 708749, Actual GHG Offset Mg 708538
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033289
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.188576
2029 producer_abs_share_frac_pickup.BEV           = 0.000001
2029 producer_abs_share_frac_pickup.ICE           = 0.778133
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               = 0.033289 / 0.057947 (DELTA:0.024657)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.188576 / 0.163919 (DELTA:0.024657)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.155629 (DELTA:0.155627)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778133 / 0.622506 (DELTA:0.155627)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62488 / $62488 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59129 / $59129 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71432 / $71432 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64802 / $64802 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62488 / $62488 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59129 / $59129 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71432 / $71432 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64802 / $64802 R:1.000000

cross subsidized price / cost ALT BEV                                 $62500 / $62500 R:1.000000
cross subsidized price / cost ALT ICE                                 $63695 / $63695 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59633 / $59633 R:1.000000
cross subsidized price / cost ALT pickup                              $64803 / $64803 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64770 / $64770 R:1.000000

2029_0_0  SCORE:0.042620, CE:0.155627, 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 Stellantis
2030_0_0    SR:1.000000 CR:1.0023526983 BCR:1.0023526983
2030_0_1    SR:0.900000 CR:1.0023526983 BCR:1.0023526983
2030_0_2    SR:0.810000 CR:1.0023526983 BCR:1.0023526983
2030_0_3    SR:0.729000 CR:1.0023526983 BCR:1.0023526983
2030_0_4    SR:0.656100 CR:1.0023526983 BCR:1.0023526983
2030_0_5    SR:0.590490 CR:1.0023526983 BCR:1.0023526983
2030_0_6    SR:0.531441 CR:1.0023526983 BCR:1.0023526983
2030_0_7    SR:0.478297 CR:1.0023526983 BCR:1.0023526983
2030_0_8    SR:0.430467 CR:1.0023526983 BCR:1.0023526983
2030_0_9    SR:0.387420 CR:1.0023526983 BCR:1.0023526983
2030_0_10   SR:0.348678 CR:1.0023526983 BCR:1.0023526983
2030_0_11   SR:0.313811 CR:1.0013742605 BCR:1.0013742605
2030_0_12   SR:0.282430 CR:1.0005266563 BCR:1.0005266563
2030_0_13   SR:0.254187 CR:1.0005266563 BCR:1.0005266563
2030_0_14   SR:0.228768 CR:1.0005266563 BCR:1.0005266563
2030_0_15   SR:0.205891 CR:1.0005266563 BCR:1.0005266563
2030_0_16   SR:0.185302 CR:1.0005266563 BCR:1.0005266563
2030_0_17   SR:0.166772 CR:1.0005266563 BCR:1.0005266563
2030_0_18   SR:0.150095 CR:1.0005266563 BCR:1.0005266563
2030_0_19   SR:0.135085 CR:1.0005266563 BCR:1.0005266563
2030_0_20   SR:0.121577 CR:1.0005266563 BCR:1.0005266563
2030_0_21   SR:0.109419 CR:1.0005266563 BCR:1.0005266563
2030_0_22   SR:0.098477 CR:1.0005266563 BCR:1.0005266563
2030_0_23   SR:0.088629 CR:1.0005266563 BCR:1.0005266563
2030_0_24   SR:0.079766 CR:1.0005266563 BCR:1.0005266563
2030_0_25   SR:0.071790 CR:1.0000925589 BCR:1.0000925589
2030_0_26   SR:0.064611 CR:1.0000925589 BCR:1.0000925589
2030_0_27   SR:0.058150 CR:1.0000925589 BCR:1.0000925589
2030_0_28   SR:0.052335 CR:1.0000925589 BCR:1.0000925589
2030_0_29   SR:0.047101 CR:1.0000925589 BCR:1.0000925589
2030_0_30   SR:0.042391 CR:1.0000925589 BCR:1.0000925589
2030_0_31   SR:0.038152 CR:1.0000925589 BCR:1.0000925589
2030_0_32   SR:0.034337 CR:1.0000925589 BCR:1.0000925589
2030_0_33   SR:0.030903 CR:1.0000925589 BCR:1.0000925589
2030_0_34   SR:0.027813 CR:1.0000925589 BCR:1.0000925589
2030_0_35   SR:0.025032 CR:1.0000925589 BCR:1.0000925589
2030_0_36   SR:0.022528 CR:1.0000925589 BCR:1.0000925589
2030_0_37   SR:0.020276 CR:1.0000925589 BCR:1.0000925589
2030_0_38   SR:0.018248 CR:1.0000925589 BCR:1.0000925589
2030_0_39   SR:0.016423 CR:1.0000925589 BCR:1.0000925589
2030_0_40   SR:0.014781 CR:1.0000925589 BCR:1.0000925589
2030_0_41   SR:0.013303 CR:1.0000925589 BCR:1.0000925589
2030_0_42   SR:0.011973 CR:1.0000925589 BCR:1.0000925589
2030_0_43   SR:0.010775 CR:1.0000925589 BCR:1.0000925589
2030_0_44   SR:0.009698 CR:1.0000925589 BCR:1.0000925589
2030_0_45   SR:0.008728 CR:1.0000925589 BCR:1.0000925589
2030_0_46   SR:0.007855 CR:1.0000925589 BCR:1.0000925589
2030_0_47   SR:0.007070 CR:1.0000925589 BCR:1.0000925589
2030_0_48   SR:0.006363 CR:1.0000925589 BCR:1.0000925589
2030_0_49   SR:0.005726 CR:1.0000925589 BCR:1.0000925589
2030_0_50   SR:0.005154 CR:1.0000925589 BCR:1.0000925589
2030_0_51   SR:0.004638 CR:1.0000090196 BCR:1.0000090196
2030_0_52   SR:0.004175 CR:1.0000090196 BCR:1.0000090196
2030_0_53   SR:0.003757 CR:1.0000090196 BCR:1.0000090196
2030_0_54   SR:0.003381 CR:1.0000090196 BCR:1.0000090196
2030_0_55   SR:0.003043 CR:1.0000090196 BCR:1.0000090196
2030_0_56   SR:0.002739 CR:1.0000090196 BCR:1.0000090196
2030_0_57   SR:0.002465 CR:1.0000090196 BCR:1.0000090196
2030_0_58   SR:0.002219 CR:1.0000090196 BCR:1.0000090196
2030_0_59   SR:0.001997 CR:1.0000090196 BCR:1.0000090196
2030_0_60   SR:0.001797 CR:1.0000090196 BCR:1.0000090196
2030_0_61   SR:0.001617 CR:1.0000090196 BCR:1.0000090196
2030_0_62   SR:0.001456 CR:1.0000090196 BCR:1.0000090196
2030_0_63   SR:0.001310 CR:1.0000090196 BCR:1.0000090196
2030_0_64   SR:0.001179 CR:1.0000090196 BCR:1.0000090196
2030_0_65   SR:0.001061 CR:1.0000090196 BCR:1.0000090196
2030_0_66   SR:0.000955 CR:1.0000090196 BCR:1.0000090196
2030_0_67   SR:0.000860 CR:1.0000090196 BCR:1.0000090196
2030_0_68   SR:0.000774 CR:1.0000090196 BCR:1.0000090196
2030_0_69   SR:0.000696 CR:1.0000090196 BCR:1.0000090196
2030_0_70   SR:0.000627 CR:1.0000090196 BCR:1.0000090196
2030_0_71   SR:0.000564 CR:1.0000090196 BCR:1.0000090196
2030_0_72   SR:0.000508 CR:1.0000090196 BCR:1.0000090196
2030_0_73   SR:0.000457 CR:1.0000090196 BCR:1.0000090196
2030_0_74   SR:0.000411 CR:1.0000090196 BCR:1.0000090196
2030_0_75   SR:0.000370 CR:1.0000090196 BCR:1.0000090196
2030_0_76   SR:0.000333 CR:1.0000090196 BCR:1.0000090196
2030_0_77   SR:0.000300 CR:1.0000090196 BCR:1.0000090196
2030_0_78   SR:0.000270 CR:1.0000090196 BCR:1.0000090196
2030_0_79   SR:0.000243 CR:1.0000090196 BCR:1.0000090196
2030_0_80   SR:0.000218 CR:1.0000090196 BCR:1.0000090196
2030_0_81   SR:0.000197 CR:1.0000090196 BCR:1.0000090196
2030_0_82   SR:0.000177 CR:1.0000090196 BCR:1.0000090196
2030_0_83   SR:0.000159 CR:1.0000090196 BCR:1.0000090196
2030_0_84   SR:0.000143 CR:1.0000038575 BCR:1.0000038575
2030_0_85   SR:0.000129 CR:1.0000038575 BCR:1.0000038575
2030_0_86   SR:0.000116 CR:1.0000038575 BCR:1.0000038575
2030_0_87   SR:0.000104 CR:1.0000038575 BCR:1.0000038575
2030_0_88   SR:0.000094 CR:1.0000038575 BCR:1.0000038575
2030_0_89   SR:0.000085 CR:1.0000038575 BCR:1.0000038575
2030_0_90   SR:0.000076 CR:1.0000038575 BCR:1.0000038575
2030_0_91   SR:0.000069 CR:1.0000038575 BCR:1.0000038575
2030_0_92   SR:0.000062 CR:1.0000038575 BCR:1.0000038575
2030_0_93   SR:0.000056 CR:1.0000038575 BCR:1.0000038575
2030_0_94   SR:0.000050 CR:1.0000038575 BCR:1.0000038575
2030_0_95   SR:0.000045 CR:1.0000038575 BCR:1.0000038575
2030_0_96   SR:0.000040 CR:1.0000038575 BCR:1.0000038575
2030_0_97   SR:0.000036 CR:1.0000038575 BCR:1.0000038575
2030_0_98   SR:0.000033 CR:1.0000038575 BCR:1.0000038575
2030_0_99   SR:0.000030 CR:1.0000038575 BCR:1.0000038575
2030_0_100  SR:0.000027 CR:1.0000038575 BCR:1.0000038575
2030_0_101  SR:0.000024 CR:1.0000038575 BCR:1.0000038575
2030_0_102  SR:0.000022 CR:1.0000038575 BCR:1.0000038575
2030_0_103  SR:0.000019 CR:1.0000038575 BCR:1.0000038575
2030_0_104  SR:0.000017 CR:1.0000012871 BCR:1.0000012871
2030_0_105  SR:0.000016 CR:1.0000001606 BCR:1.0000001606
2030_0_106  SR:0.000014 CR:1.0000001606 BCR:1.0000001606
2030_0_107  SR:0.000013 CR:1.0000001606 BCR:1.0000001606
2030_0_108  SR:0.000011 CR:1.0000001606 BCR:1.0000001606
2030_0_109  SR:0.000010 CR:1.0000001606 BCR:1.0000001606
2030_0_110  SR:0.000009 CR:1.0000001606 BCR:1.0000001606
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 104627, Actual GHG Offset Mg 104626
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.068719
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.152528
2030 producer_abs_share_frac_pickup.BEV           = 0.000001
2030 producer_abs_share_frac_pickup.ICE           = 0.778752
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               = 0.068719 / 0.069331 (DELTA:0.000613)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.152528 / 0.151916 (DELTA:0.000613)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.155752 (DELTA:0.155751)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778752 / 0.623001 (DELTA:0.155751)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61884 / $61884 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58814 / $58814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70373 / $70373 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63637 / $63637 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61884 / $61884 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58814 / $58814 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70373 / $70373 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63637 / $63637 R:1.000000

cross subsidized price / cost ALT BEV                                 $61890 / $61890 R:1.000000
cross subsidized price / cost ALT ICE                                 $62847 / $62847 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59767 / $59767 R:1.000000
cross subsidized price / cost ALT pickup                              $63638 / $63638 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63832 / $63832 R:1.000000

2030_0_0  SCORE:0.042654, CE:0.155751, 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 Stellantis
2031_0_0    SR:1.000000 CR:1.0025956976 BCR:1.0025956976
2031_0_1    SR:0.900000 CR:1.0025956976 BCR:1.0025956976
2031_0_2    SR:0.810000 CR:1.0025956976 BCR:1.0025956976
2031_0_3    SR:0.729000 CR:1.0025956976 BCR:1.0025956976
2031_0_4    SR:0.656100 CR:1.0025956976 BCR:1.0025956976
2031_0_5    SR:0.590490 CR:1.0025956976 BCR:1.0025956976
2031_0_6    SR:0.531441 CR:1.0025956976 BCR:1.0025956976
2031_0_7    SR:0.478297 CR:1.0025956976 BCR:1.0025956976
2031_0_8    SR:0.430467 CR:1.0025956976 BCR:1.0025956976
2031_0_9    SR:0.387420 CR:1.0025956976 BCR:1.0025956976
2031_0_10   SR:0.348678 CR:1.0025591328 BCR:1.0025591328
2031_0_11   SR:0.313811 CR:1.0025591328 BCR:1.0025591328
2031_0_12   SR:0.282430 CR:1.0025591328 BCR:1.0025591328
2031_0_13   SR:0.254187 CR:1.0014393632 BCR:1.0014393632
2031_0_14   SR:0.228768 CR:1.0014393632 BCR:1.0014393632
2031_0_15   SR:0.205891 CR:1.0009031011 BCR:1.0009031011
2031_0_16   SR:0.185302 CR:1.0009031011 BCR:1.0009031011
2031_0_17   SR:0.166772 CR:1.0009031011 BCR:1.0009031011
2031_0_18   SR:0.150095 CR:1.0009031011 BCR:1.0009031011
2031_0_19   SR:0.135085 CR:1.0009031011 BCR:1.0009031011
2031_0_20   SR:0.121577 CR:1.0009031011 BCR:1.0009031011
2031_0_21   SR:0.109419 CR:1.0008881077 BCR:1.0008881077
2031_0_22   SR:0.098477 CR:1.0008881052 BCR:1.0008881052
2031_0_23   SR:0.088629 CR:1.0008881052 BCR:1.0008881052
2031_0_24   SR:0.079766 CR:1.0008881052 BCR:1.0008881052
2031_0_25   SR:0.071790 CR:1.0008881052 BCR:1.0008881052
2031_0_26   SR:0.064611 CR:1.0008881052 BCR:1.0008881052
2031_0_27   SR:0.058150 CR:1.0008881052 BCR:1.0008881052
2031_0_28   SR:0.052335 CR:1.0008881052 BCR:1.0008881052
2031_0_29   SR:0.047101 CR:1.0008881052 BCR:1.0008881052
2031_0_30   SR:0.042391 CR:1.0008881052 BCR:1.0008881052
2031_0_31   SR:0.038152 CR:1.0008881052 BCR:1.0008881052
2031_0_32   SR:0.034337 CR:1.0008881052 BCR:1.0008881052
2031_0_33   SR:0.030903 CR:1.0008881052 BCR:1.0008881052
2031_0_34   SR:0.027813 CR:1.0008881052 BCR:1.0008881052
2031_0_35   SR:0.025032 CR:1.0008881052 BCR:1.0008881052
2031_0_36   SR:0.022528 CR:1.0008881052 BCR:1.0008881052
2031_0_37   SR:0.020276 CR:1.0008881052 BCR:1.0008881052
2031_0_38   SR:0.018248 CR:1.0008881052 BCR:1.0008881052
2031_0_39   SR:0.016423 CR:1.0008881052 BCR:1.0008881052
2031_0_40   SR:0.014781 CR:1.0008881052 BCR:1.0008881052
2031_0_41   SR:0.013303 CR:1.0008881052 BCR:1.0008881052
2031_0_42   SR:0.011973 CR:1.0008881052 BCR:1.0008881052
2031_0_43   SR:0.010775 CR:1.0008881052 BCR:1.0008881052
2031_0_44   SR:0.009698 CR:1.0008881052 BCR:1.0008881052
2031_0_45   SR:0.008728 CR:1.0008881052 BCR:1.0008881052
2031_0_46   SR:0.007855 CR:1.0008881052 BCR:1.0008881052
2031_0_47   SR:0.007070 CR:1.0008881052 BCR:1.0008881052
2031_0_48   SR:0.006363 CR:1.0008881052 BCR:1.0008881052
2031_0_49   SR:0.005726 CR:1.0008881052 BCR:1.0008881052
2031_0_50   SR:0.005154 CR:1.0008881052 BCR:1.0008881052
2031_0_51   SR:0.004638 CR:1.0008881052 BCR:1.0008881052
2031_0_52   SR:0.004175 CR:1.0008133634 BCR:1.0008133634
2031_0_53   SR:0.003757 CR:1.0008133634 BCR:1.0008133634
2031_0_54   SR:0.003381 CR:1.0008133634 BCR:1.0008133634
2031_0_55   SR:0.003043 CR:1.0008133634 BCR:1.0008133634
2031_0_56   SR:0.002739 CR:1.0008133634 BCR:1.0008133634
2031_0_57   SR:0.002465 CR:1.0008133634 BCR:1.0008133634
2031_0_58   SR:0.002219 CR:1.0008133634 BCR:1.0008133634
2031_0_59   SR:0.001997 CR:1.0008133634 BCR:1.0008133634
2031_0_60   SR:0.001797 CR:1.0008133634 BCR:1.0008133634
2031_0_61   SR:0.001617 CR:1.0008133634 BCR:1.0008133634
2031_0_62   SR:0.001456 CR:1.0008133634 BCR:1.0008133634
2031_0_63   SR:0.001310 CR:1.0008133634 BCR:1.0008133634
2031_0_64   SR:0.001179 CR:1.0008133634 BCR:1.0008133634
2031_0_65   SR:0.001061 CR:1.0008133634 BCR:1.0008133634
2031_0_66   SR:0.000955 CR:1.0008133634 BCR:1.0008133634
2031_0_67   SR:0.000860 CR:1.0008133634 BCR:1.0008133634
2031_0_68   SR:0.000774 CR:1.0008133634 BCR:1.0008133634
2031_0_69   SR:0.000696 CR:1.0008133634 BCR:1.0008133634
2031_0_70   SR:0.000627 CR:1.0008133634 BCR:1.0008133634
2031_0_71   SR:0.000564 CR:1.0008133634 BCR:1.0008133634
2031_0_72   SR:0.000508 CR:1.0008133634 BCR:1.0008133634
2031_0_73   SR:0.000457 CR:1.0008133634 BCR:1.0008133634
2031_0_74   SR:0.000411 CR:1.0008133634 BCR:1.0008133634
2031_0_75   SR:0.000370 CR:1.0008133634 BCR:1.0008133634
2031_0_76   SR:0.000333 CR:1.0008133634 BCR:1.0008133634
2031_0_77   SR:0.000300 CR:1.0008133634 BCR:1.0008133634
2031_0_78   SR:0.000270 CR:1.0008133634 BCR:1.0008133634
2031_0_79   SR:0.000243 CR:1.0008133634 BCR:1.0008133634
2031_0_80   SR:0.000218 CR:1.0008133634 BCR:1.0008133634
2031_0_81   SR:0.000197 CR:1.0008133634 BCR:1.0008133634
2031_0_82   SR:0.000177 CR:1.0008133634 BCR:1.0008133634
2031_0_83   SR:0.000159 CR:1.0008133634 BCR:1.0008133634
2031_0_84   SR:0.000143 CR:1.0008133634 BCR:1.0008133634
2031_0_85   SR:0.000129 CR:1.0008133634 BCR:1.0008133634
2031_0_86   SR:0.000116 CR:1.0008133634 BCR:1.0008133634
2031_0_87   SR:0.000104 CR:1.0008133634 BCR:1.0008133634
2031_0_88   SR:0.000094 CR:1.0008133634 BCR:1.0008133634
2031_0_89   SR:0.000085 CR:1.0008129022 BCR:1.0008129022
2031_0_90   SR:0.000076 CR:1.0008129022 BCR:1.0008129022
2031_0_91   SR:0.000069 CR:1.0008129022 BCR:1.0008129022
2031_0_92   SR:0.000062 CR:1.0008129022 BCR:1.0008129022
2031_0_93   SR:0.000056 CR:1.0008129022 BCR:1.0008129022
2031_0_94   SR:0.000050 CR:1.0008129022 BCR:1.0008129022
2031_0_95   SR:0.000045 CR:1.0008129022 BCR:1.0008129022
2031_0_96   SR:0.000040 CR:1.0008129022 BCR:1.0008129022
2031_0_97   SR:0.000036 CR:1.0008129022 BCR:1.0008129022
2031_0_98   SR:0.000033 CR:1.0008129022 BCR:1.0008129022
2031_0_99   SR:0.000030 CR:1.0008127625 BCR:1.0008127625
2031_0_100  SR:0.000027 CR:1.0008127625 BCR:1.0008127625
2031_0_101  SR:0.000024 CR:1.0008127625 BCR:1.0008127625
2031_0_102  SR:0.000022 CR:1.0008127625 BCR:1.0008127625
2031_0_103  SR:0.000019 CR:1.0008127625 BCR:1.0008127625
2031_0_104  SR:0.000017 CR:1.0008127625 BCR:1.0008127625
2031_0_105  SR:0.000016 CR:1.0008127625 BCR:1.0008127625
2031_0_106  SR:0.000014 CR:1.0008127625 BCR:1.0008127625
2031_0_107  SR:0.000013 CR:1.0008127625 BCR:1.0008127625
2031_0_108  SR:0.000011 CR:1.0008127625 BCR:1.0008127625
2031_0_109  SR:0.000010 CR:1.0008127625 BCR:1.0008127625
2031_0_110  SR:0.000009 CR:1.0008127625 BCR:1.0008127625
PRODUCER FINAL COMPLIANCE DELTA 0.000813
Target GHG Offset Mg -29623, Actual GHG Offset Mg -36710
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.048555
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.171795
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.779650
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.048555 / 0.078730 (DELTA:0.030175)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.171795 / 0.141620 (DELTA:0.030175)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.155931 (DELTA:0.155931)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.779650 / 0.623719 (DELTA:0.155931)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61360 / $61360 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58747 / $58747 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69461 / $69461 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63545 / $63545 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61360 / $61360 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58747 / $58747 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69461 / $69461 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63545 / $63545 R:1.000000

cross subsidized price / cost ALT BEV                                 $61370 / $61370 R:1.000000
cross subsidized price / cost ALT ICE                                 $62678 / $62678 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59323 / $59323 R:1.000000
cross subsidized price / cost ALT pickup                              $63545 / $63545 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63616 / $63616 R:1.000000

2031_0_0  SCORE:0.042703, CE:0.155931, 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 Stellantis
2032_0_0    SR:1.000000 CR:1.0009349227 BCR:1.0009349227
2032_0_1    SR:0.900000 CR:0.9993244934 BCR:0.9993244934
2032_0_2    SR:0.810000 CR:0.9993244934 BCR:0.9993244934
2032_0_3    SR:0.729000 CR:0.9993244934 BCR:0.9993244934
2032_0_4    SR:0.656100 CR:0.9993244934 BCR:0.9993244934
2032_0_5    SR:0.590490 CR:0.9993244934 BCR:0.9993244934
2032_0_6    SR:0.531441 CR:0.9993244934 BCR:0.9993244934
2032_0_7    SR:0.478297 CR:0.9993244934 BCR:0.9993244934
2032_0_8    SR:0.430467 CR:0.9993244934 BCR:0.9993244934
2032_0_9    SR:0.387420 CR:0.9993244934 BCR:0.9993244934
2032_0_10   SR:0.348678 CR:0.9993244934 BCR:0.9993244934
2032_0_11   SR:0.313811 CR:0.9993244934 BCR:0.9993244934
2032_0_12   SR:0.282430 CR:0.9993244934 BCR:0.9993244934
2032_0_13   SR:0.254187 CR:0.9993244934 BCR:0.9993244934
2032_0_14   SR:0.228768 CR:0.9993244934 BCR:0.9993244934
2032_0_15   SR:0.205891 CR:0.9993244934 BCR:0.9993244934
2032_0_16   SR:0.185302 CR:0.9993244934 BCR:0.9993244934
2032_0_17   SR:0.166772 CR:0.9993244934 BCR:0.9993244934
2032_0_18   SR:0.150095 CR:0.9993244934 BCR:0.9993244934
2032_0_19   SR:0.135085 CR:0.9993244934 BCR:0.9993244934
2032_0_20   SR:0.121577 CR:0.9993244934 BCR:0.9993244934
2032_0_21   SR:0.109419 CR:0.9993244934 BCR:0.9993244934
2032_0_22   SR:0.098477 CR:0.9993244934 BCR:0.9993244934
2032_0_23   SR:0.088629 CR:0.9993244934 BCR:0.9993244934
2032_0_24   SR:0.079766 CR:0.9993244934 BCR:0.9993244934
2032_0_25   SR:0.071790 CR:0.9993244934 BCR:0.9993244934
2032_0_26   SR:0.064611 CR:0.9993244934 BCR:0.9993244934
2032_0_27   SR:0.058150 CR:0.9993244934 BCR:0.9993244934
2032_0_28   SR:0.052335 CR:0.9993244934 BCR:0.9993244934
2032_0_29   SR:0.047101 CR:1.0001655211 BCR:1.0001655211
2032_0_30   SR:0.042391 CR:1.0001655211 BCR:1.0001655211
2032_0_31   SR:0.038152 CR:1.0001655211 BCR:1.0001655211
2032_0_32   SR:0.034337 CR:1.0001655211 BCR:1.0001655211
2032_0_33   SR:0.030903 CR:1.0001655211 BCR:1.0001655211
2032_0_34   SR:0.027813 CR:1.0001655211 BCR:1.0001655211
2032_0_35   SR:0.025032 CR:1.0001655211 BCR:1.0001655211
2032_0_36   SR:0.022528 CR:1.0001655211 BCR:1.0001655211
2032_0_37   SR:0.020276 CR:1.0001655211 BCR:1.0001655211
2032_0_38   SR:0.018248 CR:1.0001655211 BCR:1.0001655211
2032_0_39   SR:0.016423 CR:1.0001513504 BCR:1.0001513504
2032_0_40   SR:0.014781 CR:1.0001513504 BCR:1.0001513504
2032_0_41   SR:0.013303 CR:1.0001513504 BCR:1.0001513504
2032_0_42   SR:0.011973 CR:1.0001513504 BCR:1.0001513504
2032_0_43   SR:0.010775 CR:1.0001513504 BCR:1.0001513504
2032_0_44   SR:0.009698 CR:1.0001513504 BCR:1.0001513504
2032_0_45   SR:0.008728 CR:1.0001513504 BCR:1.0001513504
2032_0_46   SR:0.007855 CR:1.0001513504 BCR:1.0001513504
2032_0_47   SR:0.007070 CR:1.0001513504 BCR:1.0001513504
2032_0_48   SR:0.006363 CR:1.0000629956 BCR:1.0000629956
2032_0_49   SR:0.005726 CR:1.0000629956 BCR:1.0000629956
2032_0_50   SR:0.005154 CR:1.0000629956 BCR:1.0000629956
2032_0_51   SR:0.004638 CR:1.0000629956 BCR:1.0000629956
2032_0_52   SR:0.004175 CR:1.0000629956 BCR:1.0000629956
2032_0_53   SR:0.003757 CR:1.0000629956 BCR:1.0000629956
2032_0_54   SR:0.003381 CR:1.0000629956 BCR:1.0000629956
2032_0_55   SR:0.003043 CR:1.0000629956 BCR:1.0000629956
2032_0_56   SR:0.002739 CR:1.0000140902 BCR:1.0000140902
2032_0_57   SR:0.002465 CR:1.0000140902 BCR:1.0000140902
2032_0_58   SR:0.002219 CR:1.0000140902 BCR:1.0000140902
2032_0_59   SR:0.001997 CR:1.0000140902 BCR:1.0000140902
2032_0_60   SR:0.001797 CR:1.0000140902 BCR:1.0000140902
2032_0_61   SR:0.001617 CR:1.0000140902 BCR:1.0000140902
2032_0_62   SR:0.001456 CR:1.0000140902 BCR:1.0000140902
2032_0_63   SR:0.001310 CR:1.0000140902 BCR:1.0000140902
2032_0_64   SR:0.001179 CR:1.0000140902 BCR:1.0000140902
2032_0_65   SR:0.001061 CR:1.0000140902 BCR:1.0000140902
2032_0_66   SR:0.000955 CR:1.0000140902 BCR:1.0000140902
2032_0_67   SR:0.000860 CR:1.0000140902 BCR:1.0000140902
2032_0_68   SR:0.000774 CR:1.0000140902 BCR:1.0000140902
2032_0_69   SR:0.000696 CR:1.0000140902 BCR:1.0000140902
2032_0_70   SR:0.000627 CR:1.0000140902 BCR:1.0000140902
2032_0_71   SR:0.000564 CR:1.0000140902 BCR:1.0000140902
2032_0_72   SR:0.000508 CR:1.0000140902 BCR:1.0000140902
2032_0_73   SR:0.000457 CR:1.0000059351 BCR:1.0000059351
2032_0_74   SR:0.000411 CR:1.0000059351 BCR:1.0000059351
2032_0_75   SR:0.000370 CR:1.0000059351 BCR:1.0000059351
2032_0_76   SR:0.000333 CR:1.0000059351 BCR:1.0000059351
2032_0_77   SR:0.000300 CR:1.0000059351 BCR:1.0000059351
2032_0_78   SR:0.000270 CR:1.0000059351 BCR:1.0000059351
2032_0_79   SR:0.000243 CR:1.0000059351 BCR:1.0000059351
2032_0_80   SR:0.000218 CR:1.0000059351 BCR:1.0000059351
2032_0_81   SR:0.000197 CR:1.0000059351 BCR:1.0000059351
2032_0_82   SR:0.000177 CR:1.0000059351 BCR:1.0000059351
2032_0_83   SR:0.000159 CR:1.0000059351 BCR:1.0000059351
2032_0_84   SR:0.000143 CR:1.0000059351 BCR:1.0000059351
2032_0_85   SR:0.000129 CR:1.0000059351 BCR:1.0000059351
2032_0_86   SR:0.000116 CR:1.0000059351 BCR:1.0000059351
2032_0_87   SR:0.000104 CR:1.0000059351 BCR:1.0000059351
2032_0_88   SR:0.000094 CR:1.0000059351 BCR:1.0000059351
2032_0_89   SR:0.000085 CR:1.0000059351 BCR:1.0000059351
2032_0_90   SR:0.000076 CR:1.0000059351 BCR:1.0000059351
2032_0_91   SR:0.000069 CR:1.0000059351 BCR:1.0000059351
2032_0_92   SR:0.000062 CR:1.0000059351 BCR:1.0000059351
2032_0_93   SR:0.000056 CR:1.0000059351 BCR:1.0000059351
2032_0_94   SR:0.000050 CR:1.0000059351 BCR:1.0000059351
2032_0_95   SR:0.000045 CR:1.0000059351 BCR:1.0000059351
2032_0_96   SR:0.000040 CR:1.0000059351 BCR:1.0000059351
2032_0_97   SR:0.000036 CR:1.0000059351 BCR:1.0000059351
2032_0_98   SR:0.000033 CR:1.0000059351 BCR:1.0000059351
2032_0_99   SR:0.000030 CR:1.0000059351 BCR:1.0000059351
2032_0_100  SR:0.000027 CR:1.0000059351 BCR:1.0000059351
2032_0_101  SR:0.000024 CR:1.0000059351 BCR:1.0000059351
2032_0_102  SR:0.000022 CR:1.0000059351 BCR:1.0000059351
2032_0_103  SR:0.000019 CR:1.0000059351 BCR:1.0000059351
2032_0_104  SR:0.000017 CR:1.0000059351 BCR:1.0000059351
2032_0_105  SR:0.000016 CR:1.0000059351 BCR:1.0000059351
2032_0_106  SR:0.000014 CR:1.0000059351 BCR:1.0000059351
2032_0_107  SR:0.000013 CR:1.0000033993 BCR:1.0000033993
2032_0_108  SR:0.000011 CR:1.0000033993 BCR:1.0000033993
2032_0_109  SR:0.000010 CR:1.0000033993 BCR:1.0000033993
2032_0_110  SR:0.000009 CR:1.0000033993 BCR:1.0000033993
PRODUCER FINAL COMPLIANCE DELTA 0.000003
Target GHG Offset Mg -30147, Actual GHG Offset Mg -30177
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.047595
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.172194
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.780211
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.047595 / 0.088905 (DELTA:0.041311)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.172194 / 0.130883 (DELTA:0.041311)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156042 (DELTA:0.156042)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.780211 / 0.624169 (DELTA:0.156042)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60916 / $60916 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58681 / $58681 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68694 / $68694 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63471 / $63471 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60916 / $60916 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58681 / $58681 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68694 / $68694 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63471 / $63471 R:1.000000

cross subsidized price / cost ALT BEV                                 $60925 / $60925 R:1.000000
cross subsidized price / cost ALT ICE                                 $62605 / $62605 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59165 / $59165 R:1.000000
cross subsidized price / cost ALT pickup                              $63472 / $63472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63432 / $63432 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2033  Iteration=0 Stellantis
2033_0_0    SR:1.000000 CR:0.9992897920 BCR:0.9992897920
2033_0_1    SR:0.900000 CR:0.9992897920 BCR:0.9992897920
2033_0_2    SR:0.810000 CR:0.9992897920 BCR:0.9992897920
2033_0_3    SR:0.729000 CR:0.9992897920 BCR:0.9992897920
2033_0_4    SR:0.656100 CR:0.9992897920 BCR:0.9992897920
2033_0_5    SR:0.590490 CR:0.9992897920 BCR:0.9992897920
2033_0_6    SR:0.531441 CR:0.9992897920 BCR:0.9992897920
2033_0_7    SR:0.478297 CR:0.9992897920 BCR:0.9992897920
2033_0_8    SR:0.430467 CR:0.9992897920 BCR:0.9992897920
2033_0_9    SR:0.387420 CR:0.9992897920 BCR:0.9992897920
2033_0_10   SR:0.348678 CR:0.9992897920 BCR:0.9992897920
2033_0_11   SR:0.313811 CR:0.9992897920 BCR:0.9992897920
2033_0_12   SR:0.282430 CR:0.9992897920 BCR:0.9992897920
2033_0_13   SR:0.254187 CR:0.9992897920 BCR:0.9992897920
2033_0_14   SR:0.228768 CR:0.9992897920 BCR:0.9992897920
2033_0_15   SR:0.205891 CR:0.9992897920 BCR:0.9992897920
2033_0_16   SR:0.185302 CR:0.9992897920 BCR:0.9992897920
2033_0_17   SR:0.166772 CR:0.9992897920 BCR:0.9992897920
2033_0_18   SR:0.150095 CR:0.9992897920 BCR:0.9992897920
2033_0_19   SR:0.135085 CR:0.9992897920 BCR:0.9992897920
2033_0_20   SR:0.121577 CR:1.0003227485 BCR:1.0003227485
2033_0_21   SR:0.109419 CR:1.0001065667 BCR:1.0001065667
2033_0_22   SR:0.098477 CR:1.0001065667 BCR:1.0001065667
2033_0_23   SR:0.088629 CR:1.0001065667 BCR:1.0001065667
2033_0_24   SR:0.079766 CR:1.0001065667 BCR:1.0001065667
2033_0_25   SR:0.071790 CR:1.0001065667 BCR:1.0001065667
2033_0_26   SR:0.064611 CR:1.0001065667 BCR:1.0001065667
2033_0_27   SR:0.058150 CR:1.0001065667 BCR:1.0001065667
2033_0_28   SR:0.052335 CR:1.0001065667 BCR:1.0001065667
2033_0_29   SR:0.047101 CR:1.0001065667 BCR:1.0001065667
2033_0_30   SR:0.042391 CR:1.0001065667 BCR:1.0001065667
2033_0_31   SR:0.038152 CR:1.0001065667 BCR:1.0001065667
2033_0_32   SR:0.034337 CR:1.0001065667 BCR:1.0001065667
2033_0_33   SR:0.030903 CR:1.0001065667 BCR:1.0001065667
2033_0_34   SR:0.027813 CR:1.0001065667 BCR:1.0001065667
2033_0_35   SR:0.025032 CR:1.0001065667 BCR:1.0001065667
2033_0_36   SR:0.022528 CR:1.0001065667 BCR:1.0001065667
2033_0_37   SR:0.020276 CR:1.0001065667 BCR:1.0001065667
2033_0_38   SR:0.018248 CR:1.0001065667 BCR:1.0001065667
2033_0_39   SR:0.016423 CR:1.0001065667 BCR:1.0001065667
2033_0_40   SR:0.014781 CR:1.0001065667 BCR:1.0001065667
2033_0_41   SR:0.013303 CR:1.0001065667 BCR:1.0001065667
2033_0_42   SR:0.011973 CR:1.0001065667 BCR:1.0001065667
2033_0_43   SR:0.010775 CR:1.0001065667 BCR:1.0001065667
2033_0_44   SR:0.009698 CR:1.0001065667 BCR:1.0001065667
2033_0_45   SR:0.008728 CR:1.0001065667 BCR:1.0001065667
2033_0_46   SR:0.007855 CR:1.0001065667 BCR:1.0001065667
2033_0_47   SR:0.007070 CR:1.0001065667 BCR:1.0001065667
2033_0_48   SR:0.006363 CR:1.0001065667 BCR:1.0001065667
2033_0_49   SR:0.005726 CR:1.0001065667 BCR:1.0001065667
2033_0_50   SR:0.005154 CR:1.0001065667 BCR:1.0001065667
2033_0_51   SR:0.004638 CR:1.0001065667 BCR:1.0001065667
2033_0_52   SR:0.004175 CR:1.0001065667 BCR:1.0001065667
2033_0_53   SR:0.003757 CR:1.0001065667 BCR:1.0001065667
2033_0_54   SR:0.003381 CR:1.0001065667 BCR:1.0001065667
2033_0_55   SR:0.003043 CR:1.0001065667 BCR:1.0001065667
2033_0_56   SR:0.002739 CR:1.0001065667 BCR:1.0001065667
2033_0_57   SR:0.002465 CR:1.0001065667 BCR:1.0001065667
2033_0_58   SR:0.002219 CR:1.0001065667 BCR:1.0001065667
2033_0_59   SR:0.001997 CR:1.0001065667 BCR:1.0001065667
2033_0_60   SR:0.001797 CR:1.0001065667 BCR:1.0001065667
2033_0_61   SR:0.001617 CR:1.0001065667 BCR:1.0001065667
2033_0_62   SR:0.001456 CR:1.0001065667 BCR:1.0001065667
2033_0_63   SR:0.001310 CR:1.0000366817 BCR:1.0000366817
2033_0_64   SR:0.001179 CR:1.0000366817 BCR:1.0000366817
2033_0_65   SR:0.001061 CR:1.0000366817 BCR:1.0000366817
2033_0_66   SR:0.000955 CR:1.0000366817 BCR:1.0000366817
2033_0_67   SR:0.000860 CR:1.0000366817 BCR:1.0000366817
2033_0_68   SR:0.000774 CR:1.0000366817 BCR:1.0000366817
2033_0_69   SR:0.000696 CR:1.0000366817 BCR:1.0000366817
2033_0_70   SR:0.000627 CR:1.0000143981 BCR:1.0000143981
2033_0_71   SR:0.000564 CR:1.0000043701 BCR:1.0000043701
2033_0_72   SR:0.000508 CR:1.0000043701 BCR:1.0000043701
2033_0_73   SR:0.000457 CR:1.0000043701 BCR:1.0000043701
2033_0_74   SR:0.000411 CR:1.0000043701 BCR:1.0000043701
2033_0_75   SR:0.000370 CR:1.0000043701 BCR:1.0000043701
2033_0_76   SR:0.000333 CR:1.0000043701 BCR:1.0000043701
2033_0_77   SR:0.000300 CR:1.0000043701 BCR:1.0000043701
2033_0_78   SR:0.000270 CR:1.0000043701 BCR:1.0000043701
2033_0_79   SR:0.000243 CR:1.0000000540 BCR:1.0000000540
2033_0_80   SR:0.000218 CR:1.0000000540 BCR:1.0000000540
2033_0_81   SR:0.000197 CR:1.0000000540 BCR:1.0000000540
2033_0_82   SR:0.000177 CR:1.0000000540 BCR:1.0000000540
2033_0_83   SR:0.000159 CR:1.0000000540 BCR:1.0000000540
2033_0_84   SR:0.000143 CR:1.0000000540 BCR:1.0000000540
2033_0_85   SR:0.000129 CR:1.0000000540 BCR:1.0000000540
2033_0_86   SR:0.000116 CR:1.0000000540 BCR:1.0000000540
2033_0_87   SR:0.000104 CR:1.0000000540 BCR:1.0000000540
2033_0_88   SR:0.000094 CR:1.0000000540 BCR:1.0000000540
2033_0_89   SR:0.000085 CR:1.0000000540 BCR:1.0000000540
2033_0_90   SR:0.000076 CR:1.0000000540 BCR:1.0000000540
2033_0_91   SR:0.000069 CR:1.0000000540 BCR:1.0000000540
2033_0_92   SR:0.000062 CR:1.0000000540 BCR:1.0000000540
2033_0_93   SR:0.000056 CR:1.0000000540 BCR:1.0000000540
2033_0_94   SR:0.000050 CR:1.0000000540 BCR:1.0000000540
2033_0_95   SR:0.000045 CR:1.0000000540 BCR:1.0000000540
2033_0_96   SR:0.000040 CR:1.0000000540 BCR:1.0000000540
2033_0_97   SR:0.000036 CR:1.0000000540 BCR:1.0000000540
2033_0_98   SR:0.000033 CR:1.0000000540 BCR:1.0000000540
2033_0_99   SR:0.000030 CR:1.0000000540 BCR:1.0000000540
2033_0_100  SR:0.000027 CR:1.0000000540 BCR:1.0000000540
2033_0_101  SR:0.000024 CR:1.0000000540 BCR:1.0000000540
2033_0_102  SR:0.000022 CR:1.0000000540 BCR:1.0000000540
2033_0_103  SR:0.000019 CR:1.0000000468 BCR:1.0000000468
2033_0_104  SR:0.000017 CR:1.0000000468 BCR:1.0000000468
2033_0_105  SR:0.000016 CR:1.0000000468 BCR:1.0000000468
2033_0_106  SR:0.000014 CR:1.0000000468 BCR:1.0000000468
2033_0_107  SR:0.000013 CR:1.0000000468 BCR:1.0000000468
2033_0_108  SR:0.000011 CR:1.0000000468 BCR:1.0000000468
2033_0_109  SR:0.000010 CR:1.0000000468 BCR:1.0000000468
2033_0_110  SR:0.000009 CR:1.0000000468 BCR:1.0000000468
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -21045, Actual GHG Offset Mg -21046
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.050896
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.167965
2033 producer_abs_share_frac_pickup.BEV           = 0.000001
2033 producer_abs_share_frac_pickup.ICE           = 0.781139
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               = 0.050896 / 0.091166 (DELTA:0.040270)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.167965 / 0.127694 (DELTA:0.040270)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.156228 (DELTA:0.156227)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.781139 / 0.624911 (DELTA:0.156227)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60522 / $60522 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58616 / $58616 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68019 / $68019 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63364 / $63364 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60522 / $60522 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58616 / $58616 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68019 / $68019 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63364 / $63364 R:1.000000

cross subsidized price / cost ALT BEV                                 $60530 / $60530 R:1.000000
cross subsidized price / cost ALT ICE                                 $62524 / $62524 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59059 / $59059 R:1.000000
cross subsidized price / cost ALT pickup                              $63364 / $63364 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63226 / $63226 R:1.000000

2033_0_0  SCORE:0.042785, CE:0.156227, 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 Stellantis
2034_0_0    SR:1.000000 CR:1.0025823296 BCR:1.0025823296
2034_0_1    SR:0.900000 CR:1.0009688922 BCR:1.0009688922
2034_0_2    SR:0.810000 CR:1.0009688922 BCR:1.0009688922
2034_0_3    SR:0.729000 CR:1.0009688922 BCR:1.0009688922
2034_0_4    SR:0.656100 CR:1.0009688922 BCR:1.0009688922
2034_0_5    SR:0.590490 CR:1.0009688922 BCR:1.0009688922
2034_0_6    SR:0.531441 CR:1.0009688922 BCR:1.0009688922
2034_0_7    SR:0.478297 CR:1.0009688922 BCR:1.0009688922
2034_0_8    SR:0.430467 CR:1.0009688922 BCR:1.0009688922
2034_0_9    SR:0.387420 CR:1.0009688922 BCR:1.0009688922
2034_0_10   SR:0.348678 CR:1.0009688922 BCR:1.0009688922
2034_0_11   SR:0.313811 CR:1.0009688922 BCR:1.0009688922
2034_0_12   SR:0.282430 CR:1.0009688922 BCR:1.0009688922
2034_0_13   SR:0.254187 CR:1.0009688922 BCR:1.0009688922
2034_0_14   SR:0.228768 CR:1.0009688922 BCR:1.0009688922
2034_0_15   SR:0.205891 CR:1.0005960148 BCR:1.0005960148
2034_0_16   SR:0.185302 CR:1.0005960148 BCR:1.0005960148
2034_0_17   SR:0.166772 CR:1.0002310631 BCR:1.0002310631
2034_0_18   SR:0.150095 CR:1.0002310631 BCR:1.0002310631
2034_0_19   SR:0.135085 CR:1.0002310631 BCR:1.0002310631
2034_0_20   SR:0.121577 CR:1.0002310631 BCR:1.0002310631
2034_0_21   SR:0.109419 CR:1.0002310631 BCR:1.0002310631
2034_0_22   SR:0.098477 CR:1.0001145609 BCR:1.0001145609
2034_0_23   SR:0.088629 CR:1.0001145609 BCR:1.0001145609
2034_0_24   SR:0.079766 CR:1.0000107650 BCR:1.0000107650
2034_0_25   SR:0.071790 CR:1.0000107650 BCR:1.0000107650
2034_0_26   SR:0.064611 CR:1.0000107650 BCR:1.0000107650
2034_0_27   SR:0.058150 CR:1.0000107650 BCR:1.0000107650
2034_0_28   SR:0.052335 CR:1.0000107650 BCR:1.0000107650
2034_0_29   SR:0.047101 CR:1.0000107650 BCR:1.0000107650
2034_0_30   SR:0.042391 CR:1.0000107650 BCR:1.0000107650
2034_0_31   SR:0.038152 CR:1.0000107650 BCR:1.0000107650
2034_0_32   SR:0.034337 CR:1.0000107650 BCR:1.0000107650
2034_0_33   SR:0.030903 CR:1.0000107650 BCR:1.0000107650
2034_0_34   SR:0.027813 CR:1.0000107650 BCR:1.0000107650
2034_0_35   SR:0.025032 CR:1.0000107650 BCR:1.0000107650
2034_0_36   SR:0.022528 CR:1.0000107650 BCR:1.0000107650
2034_0_37   SR:0.020276 CR:1.0000107650 BCR:1.0000107650
2034_0_38   SR:0.018248 CR:1.0000107650 BCR:1.0000107650
2034_0_39   SR:0.016423 CR:1.0000107650 BCR:1.0000107650
2034_0_40   SR:0.014781 CR:1.0000107650 BCR:1.0000107650
2034_0_41   SR:0.013303 CR:1.0000107650 BCR:1.0000107650
2034_0_42   SR:0.011973 CR:1.0000107650 BCR:1.0000107650
2034_0_43   SR:0.010775 CR:1.0000107650 BCR:1.0000107650
2034_0_44   SR:0.009698 CR:1.0000107650 BCR:1.0000107650
2034_0_45   SR:0.008728 CR:1.0000107650 BCR:1.0000107650
2034_0_46   SR:0.007855 CR:1.0000107650 BCR:1.0000107650
2034_0_47   SR:0.007070 CR:1.0000107650 BCR:1.0000107650
2034_0_48   SR:0.006363 CR:1.0000107650 BCR:1.0000107650
2034_0_49   SR:0.005726 CR:1.0000107650 BCR:1.0000107650
2034_0_50   SR:0.005154 CR:1.0000107650 BCR:1.0000107650
2034_0_51   SR:0.004638 CR:1.0000107650 BCR:1.0000107650
2034_0_52   SR:0.004175 CR:1.0000107650 BCR:1.0000107650
2034_0_53   SR:0.003757 CR:1.0000107650 BCR:1.0000107650
2034_0_54   SR:0.003381 CR:1.0000107650 BCR:1.0000107650
2034_0_55   SR:0.003043 CR:1.0000107650 BCR:1.0000107650
2034_0_56   SR:0.002739 CR:1.0000107650 BCR:1.0000107650
2034_0_57   SR:0.002465 CR:1.0000107650 BCR:1.0000107650
2034_0_58   SR:0.002219 CR:1.0000107650 BCR:1.0000107650
2034_0_59   SR:0.001997 CR:1.0000107650 BCR:1.0000107650
2034_0_60   SR:0.001797 CR:1.0000107650 BCR:1.0000107650
2034_0_61   SR:0.001617 CR:1.0000107650 BCR:1.0000107650
2034_0_62   SR:0.001456 CR:1.0000107650 BCR:1.0000107650
2034_0_63   SR:0.001310 CR:1.0000107650 BCR:1.0000107650
2034_0_64   SR:0.001179 CR:1.0000107650 BCR:1.0000107650
2034_0_65   SR:0.001061 CR:1.0000107650 BCR:1.0000107650
2034_0_66   SR:0.000955 CR:1.0000107650 BCR:1.0000107650
2034_0_67   SR:0.000860 CR:1.0000107650 BCR:1.0000107650
2034_0_68   SR:0.000774 CR:1.0000107650 BCR:1.0000107650
2034_0_69   SR:0.000696 CR:1.0000005315 BCR:1.0000005315
2034_0_70   SR:0.000627 CR:1.0000005315 BCR:1.0000005315
2034_0_71   SR:0.000564 CR:1.0000005315 BCR:1.0000005315
2034_0_72   SR:0.000508 CR:1.0000005315 BCR:1.0000005315
2034_0_73   SR:0.000457 CR:1.0000005315 BCR:1.0000005315
2034_0_74   SR:0.000411 CR:1.0000005315 BCR:1.0000005315
2034_0_75   SR:0.000370 CR:1.0000005315 BCR:1.0000005315
2034_0_76   SR:0.000333 CR:1.0000005315 BCR:1.0000005315
2034_0_77   SR:0.000300 CR:1.0000005315 BCR:1.0000005315
2034_0_78   SR:0.000270 CR:1.0000005315 BCR:1.0000005315
2034_0_79   SR:0.000243 CR:1.0000005315 BCR:1.0000005315
2034_0_80   SR:0.000218 CR:1.0000005315 BCR:1.0000005315
2034_0_81   SR:0.000197 CR:1.0000005315 BCR:1.0000005315
2034_0_82   SR:0.000177 CR:1.0000005315 BCR:1.0000005315
2034_0_83   SR:0.000159 CR:1.0000005315 BCR:1.0000005315
2034_0_84   SR:0.000143 CR:1.0000005315 BCR:1.0000005315
2034_0_85   SR:0.000129 CR:1.0000005315 BCR:1.0000005315
2034_0_86   SR:0.000116 CR:1.0000005315 BCR:1.0000005315
2034_0_87   SR:0.000104 CR:1.0000005315 BCR:1.0000005315
2034_0_88   SR:0.000094 CR:1.0000005315 BCR:1.0000005315
2034_0_89   SR:0.000085 CR:1.0000005315 BCR:1.0000005315
2034_0_90   SR:0.000076 CR:1.0000005315 BCR:1.0000005315
2034_0_91   SR:0.000069 CR:1.0000005315 BCR:1.0000005315
2034_0_92   SR:0.000062 CR:1.0000005315 BCR:1.0000005315
2034_0_93   SR:0.000056 CR:1.0000005315 BCR:1.0000005315
2034_0_94   SR:0.000050 CR:1.0000005315 BCR:1.0000005315
2034_0_95   SR:0.000045 CR:1.0000005315 BCR:1.0000005315
2034_0_96   SR:0.000040 CR:1.0000005315 BCR:1.0000005315
2034_0_97   SR:0.000036 CR:1.0000005315 BCR:1.0000005315
2034_0_98   SR:0.000033 CR:1.0000005315 BCR:1.0000005315
2034_0_99   SR:0.000030 CR:1.0000005315 BCR:1.0000005315
2034_0_100  SR:0.000027 CR:1.0000005315 BCR:1.0000005315
2034_0_101  SR:0.000024 CR:1.0000005315 BCR:1.0000005315
2034_0_102  SR:0.000022 CR:1.0000004489 BCR:1.0000004489
2034_0_103  SR:0.000019 CR:1.0000004489 BCR:1.0000004489
2034_0_104  SR:0.000017 CR:1.0000004489 BCR:1.0000004489
2034_0_105  SR:0.000016 CR:1.0000004489 BCR:1.0000004489
2034_0_106  SR:0.000014 CR:1.0000004489 BCR:1.0000004489
2034_0_107  SR:0.000013 CR:1.0000004489 BCR:1.0000004489
2034_0_108  SR:0.000011 CR:1.0000004489 BCR:1.0000004489
2034_0_109  SR:0.000010 CR:1.0000004489 BCR:1.0000004489
2034_0_110  SR:0.000009 CR:1.0000004489 BCR:1.0000004489
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -31651, Actual GHG Offset Mg -31655
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.016389
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.201603
2034 producer_abs_share_frac_pickup.BEV           = 0.000001
2034 producer_abs_share_frac_pickup.ICE           = 0.782006
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               = 0.016389 / 0.094293 (DELTA:0.077903)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.201603 / 0.123700 (DELTA:0.077903)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.156402 (DELTA:0.156401)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782006 / 0.625605 (DELTA:0.156401)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60397 / $60397 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60111 / $60111 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67871 / $67871 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63276 / $63276 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60397 / $60397 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60111 / $60111 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67871 / $67871 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63276 / $63276 R:1.000000

cross subsidized price / cost ALT BEV                                 $60420 / $60420 R:1.000000
cross subsidized price / cost ALT ICE                                 $62627 / $62627 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60132 / $60132 R:1.000000
cross subsidized price / cost ALT pickup                              $63276 / $63276 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63331 / $63331 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 Stellantis
2035_0_0    SR:1.000000 CR:1.0021773702 BCR:1.0021773702
2035_0_1    SR:0.900000 CR:1.0021773702 BCR:1.0021773702
2035_0_2    SR:0.810000 CR:1.0021773702 BCR:1.0021773702
2035_0_3    SR:0.729000 CR:1.0021773702 BCR:1.0021773702
2035_0_4    SR:0.656100 CR:1.0021773702 BCR:1.0021773702
2035_0_5    SR:0.590490 CR:1.0021773702 BCR:1.0021773702
2035_0_6    SR:0.531441 CR:1.0021773702 BCR:1.0021773702
2035_0_7    SR:0.478297 CR:1.0021773702 BCR:1.0021773702
2035_0_8    SR:0.430467 CR:1.0021773702 BCR:1.0021773702
2035_0_9    SR:0.387420 CR:1.0021773702 BCR:1.0021773702
2035_0_10   SR:0.348678 CR:1.0006759631 BCR:1.0006759631
2035_0_11   SR:0.313811 CR:1.0006759631 BCR:1.0006759631
2035_0_12   SR:0.282430 CR:1.0006759631 BCR:1.0006759631
2035_0_13   SR:0.254187 CR:1.0006759631 BCR:1.0006759631
2035_0_14   SR:0.228768 CR:1.0006759631 BCR:1.0006759631
2035_0_15   SR:0.205891 CR:1.0006540711 BCR:1.0006540711
2035_0_16   SR:0.185302 CR:1.0006540711 BCR:1.0006540711
2035_0_17   SR:0.166772 CR:1.0006540711 BCR:1.0006540711
2035_0_18   SR:0.150095 CR:1.0001170474 BCR:1.0001170474
2035_0_19   SR:0.135085 CR:1.0001170474 BCR:1.0001170474
2035_0_20   SR:0.121577 CR:1.0000980497 BCR:1.0000980497
2035_0_21   SR:0.109419 CR:1.0000980497 BCR:1.0000980497
2035_0_22   SR:0.098477 CR:1.0000980497 BCR:1.0000980497
2035_0_23   SR:0.088629 CR:1.0000980497 BCR:1.0000980497
2035_0_24   SR:0.079766 CR:1.0000729139 BCR:1.0000729139
2035_0_25   SR:0.071790 CR:1.0000729139 BCR:1.0000729139
2035_0_26   SR:0.064611 CR:1.0000729139 BCR:1.0000729139
2035_0_27   SR:0.058150 CR:1.0000729139 BCR:1.0000729139
2035_0_28   SR:0.052335 CR:1.0000729139 BCR:1.0000729139
2035_0_29   SR:0.047101 CR:1.0000729139 BCR:1.0000729139
2035_0_30   SR:0.042391 CR:1.0000729139 BCR:1.0000729139
2035_0_31   SR:0.038152 CR:1.0000729139 BCR:1.0000729139
2035_0_32   SR:0.034337 CR:1.0000729139 BCR:1.0000729139
2035_0_33   SR:0.030903 CR:1.0000729139 BCR:1.0000729139
2035_0_34   SR:0.027813 CR:1.0000729139 BCR:1.0000729139
2035_0_35   SR:0.025032 CR:1.0000729139 BCR:1.0000729139
2035_0_36   SR:0.022528 CR:1.0000729139 BCR:1.0000729139
2035_0_37   SR:0.020276 CR:1.0000729139 BCR:1.0000729139
2035_0_38   SR:0.018248 CR:1.0000729139 BCR:1.0000729139
2035_0_39   SR:0.016423 CR:1.0000729139 BCR:1.0000729139
2035_0_40   SR:0.014781 CR:1.0000729139 BCR:1.0000729139
2035_0_41   SR:0.013303 CR:1.0000729139 BCR:1.0000729139
2035_0_42   SR:0.011973 CR:1.0000729139 BCR:1.0000729139
2035_0_43   SR:0.010775 CR:1.0000729139 BCR:1.0000729139
2035_0_44   SR:0.009698 CR:1.0000729139 BCR:1.0000729139
2035_0_45   SR:0.008728 CR:1.0000729139 BCR:1.0000729139
2035_0_46   SR:0.007855 CR:1.0000729139 BCR:1.0000729139
2035_0_47   SR:0.007070 CR:1.0000729139 BCR:1.0000729139
2035_0_48   SR:0.006363 CR:1.0000729139 BCR:1.0000729139
2035_0_49   SR:0.005726 CR:1.0000729139 BCR:1.0000729139
2035_0_50   SR:0.005154 CR:1.0000729139 BCR:1.0000729139
2035_0_51   SR:0.004638 CR:1.0000729139 BCR:1.0000729139
2035_0_52   SR:0.004175 CR:1.0000729139 BCR:1.0000729139
2035_0_53   SR:0.003757 CR:1.0000065787 BCR:1.0000065787
2035_0_54   SR:0.003381 CR:1.0000065787 BCR:1.0000065787
2035_0_55   SR:0.003043 CR:1.0000065787 BCR:1.0000065787
2035_0_56   SR:0.002739 CR:1.0000065787 BCR:1.0000065787
2035_0_57   SR:0.002465 CR:1.0000065787 BCR:1.0000065787
2035_0_58   SR:0.002219 CR:1.0000065787 BCR:1.0000065787
2035_0_59   SR:0.001997 CR:1.0000065787 BCR:1.0000065787
2035_0_60   SR:0.001797 CR:1.0000065787 BCR:1.0000065787
2035_0_61   SR:0.001617 CR:1.0000065787 BCR:1.0000065787
2035_0_62   SR:0.001456 CR:1.0000065787 BCR:1.0000065787
2035_0_63   SR:0.001310 CR:1.0000065787 BCR:1.0000065787
2035_0_64   SR:0.001179 CR:1.0000065787 BCR:1.0000065787
2035_0_65   SR:0.001061 CR:1.0000065787 BCR:1.0000065787
2035_0_66   SR:0.000955 CR:1.0000065787 BCR:1.0000065787
2035_0_67   SR:0.000860 CR:1.0000065787 BCR:1.0000065787
2035_0_68   SR:0.000774 CR:1.0000065787 BCR:1.0000065787
2035_0_69   SR:0.000696 CR:1.0000065787 BCR:1.0000065787
2035_0_70   SR:0.000627 CR:1.0000065787 BCR:1.0000065787
2035_0_71   SR:0.000564 CR:1.0000065787 BCR:1.0000065787
2035_0_72   SR:0.000508 CR:1.0000065787 BCR:1.0000065787
2035_0_73   SR:0.000457 CR:1.0000065787 BCR:1.0000065787
2035_0_74   SR:0.000411 CR:1.0000065787 BCR:1.0000065787
2035_0_75   SR:0.000370 CR:1.0000065787 BCR:1.0000065787
2035_0_76   SR:0.000333 CR:1.0000065787 BCR:1.0000065787
2035_0_77   SR:0.000300 CR:1.0000065787 BCR:1.0000065787
2035_0_78   SR:0.000270 CR:1.0000065787 BCR:1.0000065787
2035_0_79   SR:0.000243 CR:1.0000022918 BCR:1.0000022918
2035_0_80   SR:0.000218 CR:1.0000022918 BCR:1.0000022918
2035_0_81   SR:0.000197 CR:1.0000022918 BCR:1.0000022918
2035_0_82   SR:0.000177 CR:1.0000022918 BCR:1.0000022918
2035_0_83   SR:0.000159 CR:1.0000022918 BCR:1.0000022918
2035_0_84   SR:0.000143 CR:1.0000022918 BCR:1.0000022918
2035_0_85   SR:0.000129 CR:1.0000022918 BCR:1.0000022918
2035_0_86   SR:0.000116 CR:1.0000022918 BCR:1.0000022918
2035_0_87   SR:0.000104 CR:1.0000022918 BCR:1.0000022918
2035_0_88   SR:0.000094 CR:1.0000022918 BCR:1.0000022918
2035_0_89   SR:0.000085 CR:1.0000022918 BCR:1.0000022918
2035_0_90   SR:0.000076 CR:1.0000006601 BCR:1.0000006601
2035_0_91   SR:0.000069 CR:1.0000004065 BCR:1.0000004065
2035_0_92   SR:0.000062 CR:1.0000001505 BCR:1.0000001505
2035_0_93   SR:0.000056 CR:1.0000001505 BCR:1.0000001505
2035_0_94   SR:0.000050 CR:1.0000001321 BCR:1.0000001321
2035_0_95   SR:0.000045 CR:1.0000001321 BCR:1.0000001321
2035_0_96   SR:0.000040 CR:1.0000000294 BCR:1.0000000294
2035_0_97   SR:0.000036 CR:1.0000000294 BCR:1.0000000294
2035_0_98   SR:0.000033 CR:1.0000000294 BCR:1.0000000294
2035_0_99   SR:0.000030 CR:1.0000000294 BCR:1.0000000294
2035_0_100  SR:0.000027 CR:1.0000000294 BCR:1.0000000294
2035_0_101  SR:0.000024 CR:1.0000000294 BCR:1.0000000294
2035_0_102  SR:0.000022 CR:1.0000000294 BCR:1.0000000294
2035_0_103  SR:0.000019 CR:1.0000000294 BCR:1.0000000294
2035_0_104  SR:0.000017 CR:1.0000000294 BCR:1.0000000294
2035_0_105  SR:0.000016 CR:1.0000000294 BCR:1.0000000294
2035_0_106  SR:0.000014 CR:1.0000000294 BCR:1.0000000294
2035_0_107  SR:0.000013 CR:1.0000000294 BCR:1.0000000294
2035_0_108  SR:0.000011 CR:1.0000000202 BCR:1.0000000202
2035_0_109  SR:0.000010 CR:1.0000000202 BCR:1.0000000202
2035_0_110  SR:0.000009 CR:1.0000000202 BCR:1.0000000202
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -46563, Actual GHG Offset Mg -46564
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.045712
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.171747
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.782540
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               = 0.045712 / 0.059841 (DELTA:0.014129)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.171747 / 0.157618 (DELTA:0.014129)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.156509 (DELTA:0.156508)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782540 / 0.626032 (DELTA:0.156508)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60280 / $60280 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58490 / $58490 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67733 / $67733 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63206 / $63206 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60280 / $60280 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58490 / $58490 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67733 / $67733 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63206 / $63206 R:1.000000

cross subsidized price / cost ALT BEV                                 $60289 / $60289 R:1.000000
cross subsidized price / cost ALT ICE                                 $62357 / $62357 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58866 / $58866 R:1.000000
cross subsidized price / cost ALT pickup                              $63207 / $63207 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62996 / $62996 R:1.000000

2035_0_0  SCORE:0.042862, CE:0.156508, 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 15:26:23
Session elapsed time 827.06 seconds


Session Complete