OMEGA 2.1.0 session Proposal started at 2023-03-17 15:27:07

Initializing 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal Pass 0: Manufacturer=consolidated_OEM
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2022  Iteration=0 consolidated_OEM

Aggregating vehicles from Proposal\in\vehicles_mdv_20230208.csv...

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

%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.022204 (DELTA:0.022204)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.346548 / 0.324344 (DELTA:0.022204)
2022 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.001378 (DELTA:0.001378)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653452 / 0.652074 (DELTA:0.001378)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73943 / $73943 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81596 / $81596 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63929 / $63929 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73943 / $73943 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66451 / $66451 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81596 / $81596 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63929 / $63929 R:1.000000

cross subsidized price / cost ALT BEV                                 $155539 / $155539 R:1.000000
cross subsidized price / cost ALT ICE                                 $64803 / $64803 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup                              $63929 / $63929 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64993 / $64993 R:1.000000

2022_0_0  SCORE:0.000377, CE:0.022204, 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_Proposal:  Year=2023  Iteration=0 consolidated_OEM
2023_0_0    SR:1.000000 CR:0.9631582126 BCR:0.9631582126
2023_0_1    SR:0.900000 CR:0.9631582126 BCR:0.9631582126
2023_0_2    SR:0.810000 CR:0.9631582126 BCR:0.9631582126
2023_0_3    SR:0.729000 CR:0.9631582126 BCR:0.9631582126
2023_0_4    SR:0.656100 CR:0.9631582126 BCR:0.9631582126
2023_0_5    SR:0.590490 CR:0.9631582126 BCR:0.9631582126
2023_0_6    SR:0.531441 CR:0.9631582126 BCR:0.9631582126
2023_0_7    SR:0.478297 CR:0.9631582126 BCR:0.9631582126
2023_0_8    SR:0.430467 CR:0.9631582126 BCR:0.9631582126
2023_0_9    SR:0.387420 CR:0.9631582126 BCR:0.9631582126
2023_0_10   SR:0.348678 CR:0.9631582126 BCR:0.9631582126
2023_0_11   SR:0.313811 CR:0.9631582126 BCR:0.9631582126
2023_0_12   SR:0.282430 CR:0.9631582126 BCR:0.9631582126
2023_0_13   SR:0.254187 CR:0.9631582126 BCR:0.9631582126
2023_0_14   SR:0.228768 CR:0.9631582126 BCR:0.9631582126
2023_0_15   SR:0.205891 CR:0.9631582126 BCR:0.9631582126
2023_0_16   SR:0.185302 CR:0.9631582126 BCR:0.9631582126
2023_0_17   SR:0.166772 CR:0.9631582126 BCR:0.9631582126
2023_0_18   SR:0.150095 CR:0.9631582126 BCR:0.9631582126
2023_0_19   SR:0.135085 CR:0.9631582126 BCR:0.9631582126
2023_0_20   SR:0.121577 CR:0.9631582126 BCR:0.9631582126
2023_0_21   SR:0.109419 CR:0.9631582126 BCR:0.9631582126
2023_0_22   SR:0.098477 CR:0.9631582126 BCR:0.9631582126
2023_0_23   SR:0.088629 CR:0.9631582126 BCR:0.9631582126
2023_0_24   SR:0.079766 CR:0.9631582126 BCR:0.9631582126
2023_0_25   SR:0.071790 CR:0.9631582126 BCR:0.9631582126
2023_0_26   SR:0.064611 CR:0.9631582126 BCR:0.9631582126
2023_0_27   SR:0.058150 CR:0.9631582126 BCR:0.9631582126
2023_0_28   SR:0.052335 CR:0.9631582126 BCR:0.9631582126
2023_0_29   SR:0.047101 CR:0.9631582126 BCR:0.9631582126
2023_0_30   SR:0.042391 CR:0.9631582126 BCR:0.9631582126
2023_0_31   SR:0.038152 CR:0.9631582126 BCR:0.9631582126
2023_0_32   SR:0.034337 CR:0.9631582126 BCR:0.9631582126
2023_0_33   SR:0.030903 CR:0.9631582126 BCR:0.9631582126
2023_0_34   SR:0.027813 CR:0.9631582126 BCR:0.9631582126
2023_0_35   SR:0.025032 CR:0.9631582126 BCR:0.9631582126
2023_0_36   SR:0.022528 CR:0.9631582126 BCR:0.9631582126
2023_0_37   SR:0.020276 CR:0.9631582126 BCR:0.9631582126
2023_0_38   SR:0.018248 CR:0.9631582126 BCR:0.9631582126
2023_0_39   SR:0.016423 CR:0.9631582126 BCR:0.9631582126
2023_0_40   SR:0.014781 CR:0.9631582126 BCR:0.9631582126
2023_0_41   SR:0.013303 CR:0.9631582126 BCR:0.9631582126
2023_0_42   SR:0.011973 CR:0.9631582126 BCR:0.9631582126
2023_0_43   SR:0.010775 CR:0.9631582126 BCR:0.9631582126
2023_0_44   SR:0.009698 CR:0.9631582126 BCR:0.9631582126
2023_0_45   SR:0.008728 CR:0.9631582126 BCR:0.9631582126
2023_0_46   SR:0.007855 CR:0.9631582126 BCR:0.9631582126
2023_0_47   SR:0.007070 CR:0.9631582126 BCR:0.9631582126
2023_0_48   SR:0.006363 CR:0.9631582126 BCR:0.9631582126
2023_0_49   SR:0.005726 CR:0.9631582126 BCR:0.9631582126
2023_0_50   SR:0.005154 CR:0.9631582126 BCR:0.9631582126
2023_0_51   SR:0.004638 CR:0.9631582126 BCR:0.9631582126
2023_0_52   SR:0.004175 CR:0.9631582126 BCR:0.9631582126
2023_0_53   SR:0.003757 CR:0.9631582126 BCR:0.9631582126
2023_0_54   SR:0.003381 CR:0.9631582126 BCR:0.9631582126
2023_0_55   SR:0.003043 CR:0.9631582126 BCR:0.9631582126
2023_0_56   SR:0.002739 CR:0.9631582126 BCR:0.9631582126
2023_0_57   SR:0.002465 CR:0.9631582126 BCR:0.9631582126
2023_0_58   SR:0.002219 CR:0.9631582126 BCR:0.9631582126
2023_0_59   SR:0.001997 CR:0.9631582126 BCR:0.9631582126
2023_0_60   SR:0.001797 CR:0.9631582126 BCR:0.9631582126
2023_0_61   SR:0.001617 CR:0.9631582126 BCR:0.9631582126
2023_0_62   SR:0.001456 CR:0.9631582126 BCR:0.9631582126
2023_0_63   SR:0.001310 CR:0.9631582126 BCR:0.9631582126
2023_0_64   SR:0.001179 CR:0.9631582126 BCR:0.9631582126
2023_0_65   SR:0.001061 CR:0.9631582126 BCR:0.9631582126
2023_0_66   SR:0.000955 CR:0.9631582126 BCR:0.9631582126
2023_0_67   SR:0.000860 CR:0.9631582126 BCR:0.9631582126
2023_0_68   SR:0.000774 CR:0.9631582126 BCR:0.9631582126
2023_0_69   SR:0.000696 CR:0.9631582126 BCR:0.9631582126
2023_0_70   SR:0.000627 CR:0.9631582126 BCR:0.9631582126
2023_0_71   SR:0.000564 CR:0.9631582126 BCR:0.9631582126
2023_0_72   SR:0.000508 CR:0.9631582126 BCR:0.9631582126
2023_0_73   SR:0.000457 CR:0.9631582126 BCR:0.9631582126
2023_0_74   SR:0.000411 CR:0.9631582126 BCR:0.9631582126
2023_0_75   SR:0.000370 CR:0.9631582126 BCR:0.9631582126
2023_0_76   SR:0.000333 CR:0.9631582126 BCR:0.9631582126
2023_0_77   SR:0.000300 CR:0.9631582126 BCR:0.9631582126
2023_0_78   SR:0.000270 CR:0.9631582126 BCR:0.9631582126
2023_0_79   SR:0.000243 CR:0.9631582126 BCR:0.9631582126
2023_0_80   SR:0.000218 CR:0.9631582126 BCR:0.9631582126
2023_0_81   SR:0.000197 CR:0.9631582126 BCR:0.9631582126
2023_0_82   SR:0.000177 CR:0.9631582126 BCR:0.9631582126
2023_0_83   SR:0.000159 CR:0.9631582126 BCR:0.9631582126
2023_0_84   SR:0.000143 CR:0.9631582126 BCR:0.9631582126
2023_0_85   SR:0.000129 CR:0.9631582126 BCR:0.9631582126
2023_0_86   SR:0.000116 CR:0.9631582126 BCR:0.9631582126
2023_0_87   SR:0.000104 CR:0.9631582126 BCR:0.9631582126
2023_0_88   SR:0.000094 CR:0.9631582126 BCR:0.9631582126
2023_0_89   SR:0.000085 CR:0.9631582126 BCR:0.9631582126
2023_0_90   SR:0.000076 CR:0.9631582126 BCR:0.9631582126
2023_0_91   SR:0.000069 CR:0.9631582126 BCR:0.9631582126
2023_0_92   SR:0.000062 CR:0.9631582126 BCR:0.9631582126
2023_0_93   SR:0.000056 CR:0.9631582126 BCR:0.9631582126
2023_0_94   SR:0.000050 CR:0.9631582126 BCR:0.9631582126
2023_0_95   SR:0.000045 CR:0.9631582126 BCR:0.9631582126
2023_0_96   SR:0.000040 CR:0.9631582126 BCR:0.9631582126
2023_0_97   SR:0.000036 CR:0.9631582126 BCR:0.9631582126
2023_0_98   SR:0.000033 CR:0.9631582126 BCR:0.9631582126
2023_0_99   SR:0.000030 CR:0.9631582126 BCR:0.9631582126
2023_0_100  SR:0.000027 CR:0.9631582126 BCR:0.9631582126
2023_0_101  SR:0.000024 CR:0.9631582126 BCR:0.9631582126
2023_0_102  SR:0.000022 CR:0.9631582126 BCR:0.9631582126
2023_0_103  SR:0.000019 CR:0.9631582126 BCR:0.9631582126
2023_0_104  SR:0.000017 CR:0.9631582126 BCR:0.9631582126
2023_0_105  SR:0.000016 CR:0.9631582126 BCR:0.9631582126
2023_0_106  SR:0.000014 CR:0.9631582126 BCR:0.9631582126
2023_0_107  SR:0.000013 CR:0.9631582126 BCR:0.9631582126
2023_0_108  SR:0.000011 CR:0.9631582126 BCR:0.9631582126
2023_0_109  SR:0.000010 CR:0.9631582126 BCR:0.9631582126
2023_0_110  SR:0.000009 CR:0.9631582126 BCR:0.9631582126
PRODUCER FINAL COMPLIANCE DELTA 0.036842
Target GHG Offset Mg -0, Actual GHG Offset Mg 1679446
Target Compliance Ratio 0.963, Actual Compliance Ratio 0.963
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347777
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.652223
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.045335 (DELTA:0.045335)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347777 / 0.302442 (DELTA:0.045335)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.069807 (DELTA:0.069807)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652223 / 0.582415 (DELTA:0.069807)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66339 / $66339 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61110 / $61110 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76286 / $76286 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67495 / $67495 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62589 / $66339 R:0.943473
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61110 / $61110 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72536 / $76286 R:0.950843
modified cross subsidized price / cost ALT pickup.ICE                 $67495 / $67495 R:1.000000

cross subsidized price / cost ALT BEV                                 $142625 / $142625 R:1.000000
cross subsidized price / cost ALT ICE                                 $65274 / $65274 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61110 / $61110 R:1.000000
cross subsidized price / cost ALT pickup                              $67495 / $67495 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66125 / $66125 R:1.000000

2023_0_0  SCORE:0.019118, CE:0.069807, 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_Proposal:  Year=2024  Iteration=0 consolidated_OEM
2024_0_0    SR:1.000000 CR:0.9885705563 BCR:0.9885705563
2024_0_1    SR:0.900000 CR:0.9885705563 BCR:0.9885705563
2024_0_2    SR:0.810000 CR:0.9885705563 BCR:0.9885705563
2024_0_3    SR:0.729000 CR:0.9885705563 BCR:0.9885705563
2024_0_4    SR:0.656100 CR:0.9885705563 BCR:0.9885705563
2024_0_5    SR:0.590490 CR:0.9885705563 BCR:0.9885705563
2024_0_6    SR:0.531441 CR:0.9885705563 BCR:0.9885705563
2024_0_7    SR:0.478297 CR:0.9885705563 BCR:0.9885705563
2024_0_8    SR:0.430467 CR:0.9885705563 BCR:0.9885705563
2024_0_9    SR:0.387420 CR:0.9885705563 BCR:0.9885705563
2024_0_10   SR:0.348678 CR:0.9885705563 BCR:0.9885705563
2024_0_11   SR:0.313811 CR:0.9885705563 BCR:0.9885705563
2024_0_12   SR:0.282430 CR:0.9885705563 BCR:0.9885705563
2024_0_13   SR:0.254187 CR:0.9885705563 BCR:0.9885705563
2024_0_14   SR:0.228768 CR:0.9885705563 BCR:0.9885705563
2024_0_15   SR:0.205891 CR:0.9885705563 BCR:0.9885705563
2024_0_16   SR:0.185302 CR:0.9885705563 BCR:0.9885705563
2024_0_17   SR:0.166772 CR:0.9885705563 BCR:0.9885705563
2024_0_18   SR:0.150095 CR:0.9885705563 BCR:0.9885705563
2024_0_19   SR:0.135085 CR:0.9885705563 BCR:0.9885705563
2024_0_20   SR:0.121577 CR:0.9885705563 BCR:0.9885705563
2024_0_21   SR:0.109419 CR:0.9885705563 BCR:0.9885705563
2024_0_22   SR:0.098477 CR:0.9885705563 BCR:0.9885705563
2024_0_23   SR:0.088629 CR:0.9885705563 BCR:0.9885705563
2024_0_24   SR:0.079766 CR:0.9885705563 BCR:0.9885705563
2024_0_25   SR:0.071790 CR:0.9885705563 BCR:0.9885705563
2024_0_26   SR:0.064611 CR:0.9885705563 BCR:0.9885705563
2024_0_27   SR:0.058150 CR:0.9885705563 BCR:0.9885705563
2024_0_28   SR:0.052335 CR:0.9885705563 BCR:0.9885705563
2024_0_29   SR:0.047101 CR:0.9885705563 BCR:0.9885705563
2024_0_30   SR:0.042391 CR:0.9885705563 BCR:0.9885705563
2024_0_31   SR:0.038152 CR:0.9885705563 BCR:0.9885705563
2024_0_32   SR:0.034337 CR:0.9885705563 BCR:0.9885705563
2024_0_33   SR:0.030903 CR:0.9885705563 BCR:0.9885705563
2024_0_34   SR:0.027813 CR:0.9885705563 BCR:0.9885705563
2024_0_35   SR:0.025032 CR:0.9885705563 BCR:0.9885705563
2024_0_36   SR:0.022528 CR:0.9885705563 BCR:0.9885705563
2024_0_37   SR:0.020276 CR:0.9885705563 BCR:0.9885705563
2024_0_38   SR:0.018248 CR:0.9885705563 BCR:0.9885705563
2024_0_39   SR:0.016423 CR:0.9885705563 BCR:0.9885705563
2024_0_40   SR:0.014781 CR:0.9885705563 BCR:0.9885705563
2024_0_41   SR:0.013303 CR:0.9885705563 BCR:0.9885705563
2024_0_42   SR:0.011973 CR:0.9885705563 BCR:0.9885705563
2024_0_43   SR:0.010775 CR:0.9885705563 BCR:0.9885705563
2024_0_44   SR:0.009698 CR:0.9885705563 BCR:0.9885705563
2024_0_45   SR:0.008728 CR:0.9885705563 BCR:0.9885705563
2024_0_46   SR:0.007855 CR:0.9885705563 BCR:0.9885705563
2024_0_47   SR:0.007070 CR:0.9885705563 BCR:0.9885705563
2024_0_48   SR:0.006363 CR:0.9885705563 BCR:0.9885705563
2024_0_49   SR:0.005726 CR:0.9885705563 BCR:0.9885705563
2024_0_50   SR:0.005154 CR:0.9885705563 BCR:0.9885705563
2024_0_51   SR:0.004638 CR:0.9885705563 BCR:0.9885705563
2024_0_52   SR:0.004175 CR:0.9885705563 BCR:0.9885705563
2024_0_53   SR:0.003757 CR:0.9885705563 BCR:0.9885705563
2024_0_54   SR:0.003381 CR:0.9885705563 BCR:0.9885705563
2024_0_55   SR:0.003043 CR:0.9885705563 BCR:0.9885705563
2024_0_56   SR:0.002739 CR:0.9885705563 BCR:0.9885705563
2024_0_57   SR:0.002465 CR:0.9885705563 BCR:0.9885705563
2024_0_58   SR:0.002219 CR:0.9885705563 BCR:0.9885705563
2024_0_59   SR:0.001997 CR:0.9885705563 BCR:0.9885705563
2024_0_60   SR:0.001797 CR:0.9885705563 BCR:0.9885705563
2024_0_61   SR:0.001617 CR:0.9885705563 BCR:0.9885705563
2024_0_62   SR:0.001456 CR:0.9885705563 BCR:0.9885705563
2024_0_63   SR:0.001310 CR:0.9885705563 BCR:0.9885705563
2024_0_64   SR:0.001179 CR:0.9885705563 BCR:0.9885705563
2024_0_65   SR:0.001061 CR:0.9885705563 BCR:0.9885705563
2024_0_66   SR:0.000955 CR:0.9885705563 BCR:0.9885705563
2024_0_67   SR:0.000860 CR:0.9885705563 BCR:0.9885705563
2024_0_68   SR:0.000774 CR:0.9885705563 BCR:0.9885705563
2024_0_69   SR:0.000696 CR:0.9885705563 BCR:0.9885705563
2024_0_70   SR:0.000627 CR:0.9885705563 BCR:0.9885705563
2024_0_71   SR:0.000564 CR:0.9885705563 BCR:0.9885705563
2024_0_72   SR:0.000508 CR:0.9885705563 BCR:0.9885705563
2024_0_73   SR:0.000457 CR:0.9885705563 BCR:0.9885705563
2024_0_74   SR:0.000411 CR:0.9885705563 BCR:0.9885705563
2024_0_75   SR:0.000370 CR:0.9885705563 BCR:0.9885705563
2024_0_76   SR:0.000333 CR:0.9885705563 BCR:0.9885705563
2024_0_77   SR:0.000300 CR:0.9885705563 BCR:0.9885705563
2024_0_78   SR:0.000270 CR:0.9885705563 BCR:0.9885705563
2024_0_79   SR:0.000243 CR:0.9885705563 BCR:0.9885705563
2024_0_80   SR:0.000218 CR:0.9885705563 BCR:0.9885705563
2024_0_81   SR:0.000197 CR:0.9885705563 BCR:0.9885705563
2024_0_82   SR:0.000177 CR:0.9885705563 BCR:0.9885705563
2024_0_83   SR:0.000159 CR:0.9885705563 BCR:0.9885705563
2024_0_84   SR:0.000143 CR:0.9885705563 BCR:0.9885705563
2024_0_85   SR:0.000129 CR:0.9885705563 BCR:0.9885705563
2024_0_86   SR:0.000116 CR:0.9885705563 BCR:0.9885705563
2024_0_87   SR:0.000104 CR:0.9885705563 BCR:0.9885705563
2024_0_88   SR:0.000094 CR:0.9885705563 BCR:0.9885705563
2024_0_89   SR:0.000085 CR:0.9885705563 BCR:0.9885705563
2024_0_90   SR:0.000076 CR:0.9885705563 BCR:0.9885705563
2024_0_91   SR:0.000069 CR:0.9885705563 BCR:0.9885705563
2024_0_92   SR:0.000062 CR:0.9885705563 BCR:0.9885705563
2024_0_93   SR:0.000056 CR:0.9885705563 BCR:0.9885705563
2024_0_94   SR:0.000050 CR:0.9885705563 BCR:0.9885705563
2024_0_95   SR:0.000045 CR:0.9885705563 BCR:0.9885705563
2024_0_96   SR:0.000040 CR:0.9885705563 BCR:0.9885705563
2024_0_97   SR:0.000036 CR:0.9885705563 BCR:0.9885705563
2024_0_98   SR:0.000033 CR:0.9885705563 BCR:0.9885705563
2024_0_99   SR:0.000030 CR:0.9885705563 BCR:0.9885705563
2024_0_100  SR:0.000027 CR:0.9885705563 BCR:0.9885705563
2024_0_101  SR:0.000024 CR:0.9885705563 BCR:0.9885705563
2024_0_102  SR:0.000022 CR:0.9885705563 BCR:0.9885705563
2024_0_103  SR:0.000019 CR:0.9885705563 BCR:0.9885705563
2024_0_104  SR:0.000017 CR:0.9885705563 BCR:0.9885705563
2024_0_105  SR:0.000016 CR:0.9885705563 BCR:0.9885705563
2024_0_106  SR:0.000014 CR:0.9885705563 BCR:0.9885705563
2024_0_107  SR:0.000013 CR:0.9885705563 BCR:0.9885705563
2024_0_108  SR:0.000011 CR:0.9885705563 BCR:0.9885705563
2024_0_109  SR:0.000010 CR:0.9885705563 BCR:0.9885705563
2024_0_110  SR:0.000009 CR:0.9885705563 BCR:0.9885705563
PRODUCER FINAL COMPLIANCE DELTA 0.011429
Target GHG Offset Mg -0, Actual GHG Offset Mg 509028
Target Compliance Ratio 0.989, Actual Compliance Ratio 0.989
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347392
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.652608
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.059839 (DELTA:0.059839)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347392 / 0.287552 (DELTA:0.059839)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.097822 (DELTA:0.097822)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652608 / 0.554787 (DELTA:0.097822)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65322 / $65322 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61041 / $61041 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74616 / $74616 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67377 / $67377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61322 / $65322 R:0.938766
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61041 / $61041 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70616 / $74616 R:0.946393
modified cross subsidized price / cost ALT pickup.ICE                 $67377 / $67377 R:1.000000

cross subsidized price / cost ALT BEV                                 $139939 / $139939 R:1.000000
cross subsidized price / cost ALT ICE                                 $65176 / $65176 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61042 / $61042 R:1.000000
cross subsidized price / cost ALT pickup                              $67377 / $67377 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66141 / $66141 R:1.000000

2024_0_0  SCORE:0.026790, CE:0.097822, 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_Proposal:  Year=2025  Iteration=0 consolidated_OEM
2025_0_0    SR:1.000000 CR:0.9981246591 BCR:0.9981246591
2025_0_1    SR:0.900000 CR:0.9981246591 BCR:0.9981246591
2025_0_2    SR:0.810000 CR:0.9981246591 BCR:0.9981246591
2025_0_3    SR:0.729000 CR:0.9981246591 BCR:0.9981246591
2025_0_4    SR:0.656100 CR:0.9981246591 BCR:0.9981246591
2025_0_5    SR:0.590490 CR:0.9981246591 BCR:0.9981246591
2025_0_6    SR:0.531441 CR:0.9981246591 BCR:0.9981246591
2025_0_7    SR:0.478297 CR:0.9981246591 BCR:0.9981246591
2025_0_8    SR:0.430467 CR:0.9981246591 BCR:0.9981246591
2025_0_9    SR:0.387420 CR:0.9981246591 BCR:0.9981246591
2025_0_10   SR:0.348678 CR:0.9981246591 BCR:0.9981246591
2025_0_11   SR:0.313811 CR:0.9981246591 BCR:0.9981246591
2025_0_12   SR:0.282430 CR:0.9981246591 BCR:0.9981246591
2025_0_13   SR:0.254187 CR:0.9981246591 BCR:0.9981246591
2025_0_14   SR:0.228768 CR:0.9981246591 BCR:0.9981246591
2025_0_15   SR:0.205891 CR:0.9981246591 BCR:0.9981246591
2025_0_16   SR:0.185302 CR:0.9991821051 BCR:0.9991821051
2025_0_17   SR:0.166772 CR:0.9991821051 BCR:0.9991821051
2025_0_18   SR:0.150095 CR:0.9995554686 BCR:0.9995554686
2025_0_19   SR:0.135085 CR:0.9999687076 BCR:0.9999687076
2025_0_20   SR:0.121577 CR:0.9999687076 BCR:0.9999687076
2025_0_21   SR:0.109419 CR:0.9999687076 BCR:0.9999687076
2025_0_22   SR:0.098477 CR:0.9999687076 BCR:0.9999687076
2025_0_23   SR:0.088629 CR:0.9999687076 BCR:0.9999687076
2025_0_24   SR:0.079766 CR:0.9999687076 BCR:0.9999687076
2025_0_25   SR:0.071790 CR:0.9999687076 BCR:0.9999687076
2025_0_26   SR:0.064611 CR:0.9999687076 BCR:0.9999687076
2025_0_27   SR:0.058150 CR:0.9999687076 BCR:0.9999687076
2025_0_28   SR:0.052335 CR:0.9999687076 BCR:0.9999687076
2025_0_29   SR:0.047101 CR:0.9999687076 BCR:0.9999687076
2025_0_30   SR:0.042391 CR:0.9999687076 BCR:0.9999687076
2025_0_31   SR:0.038152 CR:0.9999687076 BCR:0.9999687076
2025_0_32   SR:0.034337 CR:0.9999687076 BCR:0.9999687076
2025_0_33   SR:0.030903 CR:0.9999687076 BCR:0.9999687076
2025_0_34   SR:0.027813 CR:0.9999687076 BCR:0.9999687076
2025_0_35   SR:0.025032 CR:0.9999687076 BCR:0.9999687076
2025_0_36   SR:0.022528 CR:0.9999687076 BCR:0.9999687076
2025_0_37   SR:0.020276 CR:0.9999687076 BCR:0.9999687076
2025_0_38   SR:0.018248 CR:0.9999687076 BCR:0.9999687076
2025_0_39   SR:0.016423 CR:0.9999952912 BCR:0.9999952912
2025_0_40   SR:0.014781 CR:0.9999952912 BCR:0.9999952912
2025_0_41   SR:0.013303 CR:0.9999952912 BCR:0.9999952912
2025_0_42   SR:0.011973 CR:0.9999952912 BCR:0.9999952912
2025_0_43   SR:0.010775 CR:0.9999952912 BCR:0.9999952912
2025_0_44   SR:0.009698 CR:0.9999952912 BCR:0.9999952912
2025_0_45   SR:0.008728 CR:0.9999952912 BCR:0.9999952912
2025_0_46   SR:0.007855 CR:0.9999952912 BCR:0.9999952912
2025_0_47   SR:0.007070 CR:0.9999952912 BCR:0.9999952912
2025_0_48   SR:0.006363 CR:0.9999952912 BCR:0.9999952912
2025_0_49   SR:0.005726 CR:0.9999952912 BCR:0.9999952912
2025_0_50   SR:0.005154 CR:0.9999952912 BCR:0.9999952912
2025_0_51   SR:0.004638 CR:0.9999952912 BCR:0.9999952912
2025_0_52   SR:0.004175 CR:0.9999952912 BCR:0.9999952912
2025_0_53   SR:0.003757 CR:0.9999952912 BCR:0.9999952912
2025_0_54   SR:0.003381 CR:0.9999952912 BCR:0.9999952912
2025_0_55   SR:0.003043 CR:0.9999952912 BCR:0.9999952912
2025_0_56   SR:0.002739 CR:0.9999952912 BCR:0.9999952912
2025_0_57   SR:0.002465 CR:0.9999952912 BCR:0.9999952912
2025_0_58   SR:0.002219 CR:0.9999952912 BCR:0.9999952912
2025_0_59   SR:0.001997 CR:0.9999952912 BCR:0.9999952912
2025_0_60   SR:0.001797 CR:0.9999952912 BCR:0.9999952912
2025_0_61   SR:0.001617 CR:0.9999952912 BCR:0.9999952912
2025_0_62   SR:0.001456 CR:0.9999952912 BCR:0.9999952912
2025_0_63   SR:0.001310 CR:0.9999952912 BCR:0.9999952912
2025_0_64   SR:0.001179 CR:0.9999952912 BCR:0.9999952912
2025_0_65   SR:0.001061 CR:0.9999952912 BCR:0.9999952912
2025_0_66   SR:0.000955 CR:0.9999952912 BCR:0.9999952912
2025_0_67   SR:0.000860 CR:0.9999952912 BCR:0.9999952912
2025_0_68   SR:0.000774 CR:0.9999952912 BCR:0.9999952912
2025_0_69   SR:0.000696 CR:0.9999957681 BCR:0.9999957681
2025_0_70   SR:0.000627 CR:0.9999973178 BCR:0.9999973178
2025_0_71   SR:0.000564 CR:0.9999976754 BCR:0.9999976754
2025_0_72   SR:0.000508 CR:0.9999988079 BCR:0.9999988079
2025_0_73   SR:0.000457 CR:0.9999991655 BCR:0.9999991655
2025_0_74   SR:0.000411 CR:1.0000002384 BCR:1.0000002384
2025_0_75   SR:0.000370 CR:1.0000002384 BCR:1.0000002384
2025_0_76   SR:0.000333 CR:1.0000002384 BCR:1.0000002384
2025_0_77   SR:0.000300 CR:1.0000002384 BCR:1.0000002384
2025_0_78   SR:0.000270 CR:1.0000002384 BCR:1.0000002384
2025_0_79   SR:0.000243 CR:1.0000002384 BCR:1.0000002384
2025_0_80   SR:0.000218 CR:1.0000002384 BCR:1.0000002384
2025_0_81   SR:0.000197 CR:1.0000002384 BCR:1.0000002384
2025_0_82   SR:0.000177 CR:1.0000002384 BCR:1.0000002384
2025_0_83   SR:0.000159 CR:1.0000002384 BCR:1.0000002384
2025_0_84   SR:0.000143 CR:1.0000002384 BCR:1.0000002384
2025_0_85   SR:0.000129 CR:1.0000002384 BCR:1.0000002384
2025_0_86   SR:0.000116 CR:1.0000002384 BCR:1.0000002384
2025_0_87   SR:0.000104 CR:1.0000002384 BCR:1.0000002384
2025_0_88   SR:0.000094 CR:1.0000002384 BCR:1.0000002384
2025_0_89   SR:0.000085 CR:1.0000002384 BCR:1.0000002384
2025_0_90   SR:0.000076 CR:1.0000002384 BCR:1.0000002384
2025_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2025_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2025_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2025_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2025_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2025_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2025_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2025_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2025_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2025_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2025_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2025_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2025_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2025_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2025_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2025_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2025_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2025_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2025_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2025_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 4
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.015102
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.332205
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.652693
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.015102 / 0.069461 (DELTA:0.054360)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332205 / 0.277845 (DELTA:0.054360)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.130539 (DELTA:0.130538)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652693 / 0.522155 (DELTA:0.130538)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64416 / $64416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60914 / $60914 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73201 / $73201 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67270 / $67270 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60166 / $64416 R:0.934023
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60914 / $60914 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68951 / $73201 R:0.941941
modified cross subsidized price / cost ALT pickup.ICE                 $67270 / $67270 R:1.000000

cross subsidized price / cost ALT BEV                                 $64421 / $64421 R:1.000000
cross subsidized price / cost ALT ICE                                 $65126 / $65126 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61066 / $61066 R:1.000000
cross subsidized price / cost ALT pickup                              $67270 / $67270 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66080 / $66080 R:1.000000

2025_0_0  SCORE:0.035749, CE:0.130538, 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_Proposal:  Year=2026  Iteration=0 consolidated_OEM
2026_0_0    SR:1.000000 CR:1.0002031210 BCR:1.0002031210
2026_0_1    SR:0.900000 CR:1.0002031210 BCR:1.0002031210
2026_0_2    SR:0.810000 CR:1.0002031210 BCR:1.0002031210
2026_0_3    SR:0.729000 CR:1.0002031210 BCR:1.0002031210
2026_0_4    SR:0.656100 CR:1.0002031210 BCR:1.0002031210
2026_0_5    SR:0.590490 CR:1.0002031210 BCR:1.0002031210
2026_0_6    SR:0.531441 CR:1.0002031210 BCR:1.0002031210
2026_0_7    SR:0.478297 CR:1.0002031210 BCR:1.0002031210
2026_0_8    SR:0.430467 CR:1.0002031210 BCR:1.0002031210
2026_0_9    SR:0.387420 CR:1.0002031210 BCR:1.0002031210
2026_0_10   SR:0.348678 CR:1.0002031210 BCR:1.0002031210
2026_0_11   SR:0.313811 CR:1.0002031210 BCR:1.0002031210
2026_0_12   SR:0.282430 CR:1.0002031210 BCR:1.0002031210
2026_0_13   SR:0.254187 CR:1.0002031210 BCR:1.0002031210
2026_0_14   SR:0.228768 CR:1.0002031210 BCR:1.0002031210
2026_0_15   SR:0.205891 CR:1.0002031210 BCR:1.0002031210
2026_0_16   SR:0.185302 CR:1.0002031210 BCR:1.0002031210
2026_0_17   SR:0.166772 CR:1.0002031210 BCR:1.0002031210
2026_0_18   SR:0.150095 CR:1.0002031210 BCR:1.0002031210
2026_0_19   SR:0.135085 CR:1.0001444089 BCR:1.0001444089
2026_0_20   SR:0.121577 CR:1.0001444089 BCR:1.0001444089
2026_0_21   SR:0.109419 CR:1.0001444089 BCR:1.0001444089
2026_0_22   SR:0.098477 CR:1.0001444089 BCR:1.0001444089
2026_0_23   SR:0.088629 CR:1.0001444089 BCR:1.0001444089
2026_0_24   SR:0.079766 CR:1.0001444089 BCR:1.0001444089
2026_0_25   SR:0.071790 CR:1.0001444089 BCR:1.0001444089
2026_0_26   SR:0.064611 CR:1.0001444089 BCR:1.0001444089
2026_0_27   SR:0.058150 CR:1.0001444089 BCR:1.0001444089
2026_0_28   SR:0.052335 CR:1.0001444089 BCR:1.0001444089
2026_0_29   SR:0.047101 CR:1.0001444089 BCR:1.0001444089
2026_0_30   SR:0.042391 CR:1.0001444089 BCR:1.0001444089
2026_0_31   SR:0.038152 CR:1.0001444089 BCR:1.0001444089
2026_0_32   SR:0.034337 CR:1.0001444089 BCR:1.0001444089
2026_0_33   SR:0.030903 CR:1.0001444089 BCR:1.0001444089
2026_0_34   SR:0.027813 CR:1.0001444089 BCR:1.0001444089
2026_0_35   SR:0.025032 CR:1.0001444089 BCR:1.0001444089
2026_0_36   SR:0.022528 CR:1.0001444089 BCR:1.0001444089
2026_0_37   SR:0.020276 CR:1.0001444089 BCR:1.0001444089
2026_0_38   SR:0.018248 CR:1.0001444089 BCR:1.0001444089
2026_0_39   SR:0.016423 CR:1.0001444089 BCR:1.0001444089
2026_0_40   SR:0.014781 CR:1.0001444089 BCR:1.0001444089
2026_0_41   SR:0.013303 CR:1.0001444089 BCR:1.0001444089
2026_0_42   SR:0.011973 CR:1.0001444089 BCR:1.0001444089
2026_0_43   SR:0.010775 CR:1.0001444089 BCR:1.0001444089
2026_0_44   SR:0.009698 CR:1.0001444089 BCR:1.0001444089
2026_0_45   SR:0.008728 CR:1.0001444089 BCR:1.0001444089
2026_0_46   SR:0.007855 CR:1.0001444089 BCR:1.0001444089
2026_0_47   SR:0.007070 CR:1.0001444089 BCR:1.0001444089
2026_0_48   SR:0.006363 CR:1.0001444089 BCR:1.0001444089
2026_0_49   SR:0.005726 CR:1.0001444089 BCR:1.0001444089
2026_0_50   SR:0.005154 CR:1.0001444089 BCR:1.0001444089
2026_0_51   SR:0.004638 CR:1.0001444089 BCR:1.0001444089
2026_0_52   SR:0.004175 CR:1.0001444089 BCR:1.0001444089
2026_0_53   SR:0.003757 CR:1.0001444089 BCR:1.0001444089
2026_0_54   SR:0.003381 CR:1.0001444089 BCR:1.0001444089
2026_0_55   SR:0.003043 CR:1.0000546962 BCR:1.0000546962
2026_0_56   SR:0.002739 CR:1.0000546962 BCR:1.0000546962
2026_0_57   SR:0.002465 CR:1.0000546962 BCR:1.0000546962
2026_0_58   SR:0.002219 CR:1.0000546962 BCR:1.0000546962
2026_0_59   SR:0.001997 CR:1.0000546962 BCR:1.0000546962
2026_0_60   SR:0.001797 CR:1.0000546962 BCR:1.0000546962
2026_0_61   SR:0.001617 CR:1.0000546962 BCR:1.0000546962
2026_0_62   SR:0.001456 CR:1.0000117834 BCR:1.0000117834
2026_0_63   SR:0.001310 CR:1.0000117834 BCR:1.0000117834
2026_0_64   SR:0.001179 CR:1.0000117834 BCR:1.0000117834
2026_0_65   SR:0.001061 CR:1.0000117834 BCR:1.0000117834
2026_0_66   SR:0.000955 CR:1.0000117834 BCR:1.0000117834
2026_0_67   SR:0.000860 CR:1.0000117834 BCR:1.0000117834
2026_0_68   SR:0.000774 CR:1.0000117834 BCR:1.0000117834
2026_0_69   SR:0.000696 CR:1.0000117834 BCR:1.0000117834
2026_0_70   SR:0.000627 CR:1.0000117834 BCR:1.0000117834
2026_0_71   SR:0.000564 CR:1.0000117834 BCR:1.0000117834
2026_0_72   SR:0.000508 CR:1.0000117834 BCR:1.0000117834
2026_0_73   SR:0.000457 CR:1.0000117834 BCR:1.0000117834
2026_0_74   SR:0.000411 CR:1.0000117834 BCR:1.0000117834
2026_0_75   SR:0.000370 CR:1.0000117834 BCR:1.0000117834
2026_0_76   SR:0.000333 CR:1.0000117834 BCR:1.0000117834
2026_0_77   SR:0.000300 CR:1.0000117834 BCR:1.0000117834
2026_0_78   SR:0.000270 CR:1.0000117834 BCR:1.0000117834
2026_0_79   SR:0.000243 CR:1.0000117834 BCR:1.0000117834
2026_0_80   SR:0.000218 CR:1.0000117834 BCR:1.0000117834
2026_0_81   SR:0.000197 CR:1.0000117834 BCR:1.0000117834
2026_0_82   SR:0.000177 CR:1.0000117834 BCR:1.0000117834
2026_0_83   SR:0.000159 CR:1.0000117834 BCR:1.0000117834
2026_0_84   SR:0.000143 CR:1.0000117834 BCR:1.0000117834
2026_0_85   SR:0.000129 CR:1.0000117834 BCR:1.0000117834
2026_0_86   SR:0.000116 CR:1.0000117834 BCR:1.0000117834
2026_0_87   SR:0.000104 CR:1.0000117834 BCR:1.0000117834
2026_0_88   SR:0.000094 CR:1.0000117834 BCR:1.0000117834
2026_0_89   SR:0.000085 CR:1.0000117834 BCR:1.0000117834
2026_0_90   SR:0.000076 CR:1.0000117834 BCR:1.0000117834
2026_0_91   SR:0.000069 CR:1.0000117834 BCR:1.0000117834
2026_0_92   SR:0.000062 CR:1.0000117834 BCR:1.0000117834
2026_0_93   SR:0.000056 CR:1.0000117834 BCR:1.0000117834
2026_0_94   SR:0.000050 CR:1.0000117834 BCR:1.0000117834
2026_0_95   SR:0.000045 CR:1.0000117834 BCR:1.0000117834
2026_0_96   SR:0.000040 CR:1.0000090743 BCR:1.0000090743
2026_0_97   SR:0.000036 CR:1.0000090743 BCR:1.0000090743
2026_0_98   SR:0.000033 CR:1.0000090743 BCR:1.0000090743
2026_0_99   SR:0.000030 CR:1.0000090743 BCR:1.0000090743
2026_0_100  SR:0.000027 CR:1.0000090743 BCR:1.0000090743
2026_0_101  SR:0.000024 CR:1.0000090743 BCR:1.0000090743
2026_0_102  SR:0.000022 CR:1.0000090743 BCR:1.0000090743
2026_0_103  SR:0.000019 CR:1.0000090743 BCR:1.0000090743
2026_0_104  SR:0.000017 CR:1.0000090743 BCR:1.0000090743
2026_0_105  SR:0.000016 CR:1.0000090743 BCR:1.0000090743
2026_0_106  SR:0.000014 CR:1.0000090743 BCR:1.0000090743
2026_0_107  SR:0.000013 CR:1.0000090743 BCR:1.0000090743
2026_0_108  SR:0.000011 CR:1.0000090743 BCR:1.0000090743
2026_0_109  SR:0.000010 CR:1.0000090743 BCR:1.0000090743
2026_0_110  SR:0.000009 CR:1.0000090743 BCR:1.0000090743
PRODUCER FINAL COMPLIANCE DELTA 0.000009
Target GHG Offset Mg -0, Actual GHG Offset Mg -385
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059363
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.287614
2026 producer_abs_share_frac_pickup.BEV           = 0.000003
2026 producer_abs_share_frac_pickup.ICE           = 0.653020
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059363 / 0.084483 (DELTA:0.025120)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.287614 / 0.262494 (DELTA:0.025120)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.130605 (DELTA:0.130602)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653020 / 0.522418 (DELTA:0.130602)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63930 / $63930 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60626 / $60626 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72104 / $72104 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66402 / $66402 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59430 / $63930 R:0.929611
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60626 / $60626 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67604 / $72104 R:0.937590
modified cross subsidized price / cost ALT pickup.ICE                 $66402 / $66402 R:1.000000

cross subsidized price / cost ALT BEV                                 $63930 / $63930 R:1.000000
cross subsidized price / cost ALT ICE                                 $64636 / $64636 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61191 / $61191 R:1.000000
cross subsidized price / cost ALT pickup                              $66402 / $66402 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65422 / $65422 R:1.000000

2026_0_0  SCORE:0.035767, CE:0.130602, 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_Proposal:  Year=2027  Iteration=0 consolidated_OEM
2027_0_0    SR:1.000000 CR:1.0005167723 BCR:1.0005167723
2027_0_1    SR:0.900000 CR:1.0005167723 BCR:1.0005167723
2027_0_2    SR:0.810000 CR:1.0005167723 BCR:1.0005167723
2027_0_3    SR:0.729000 CR:1.0005167723 BCR:1.0005167723
2027_0_4    SR:0.656100 CR:1.0005167723 BCR:1.0005167723
2027_0_5    SR:0.590490 CR:1.0005167723 BCR:1.0005167723
2027_0_6    SR:0.531441 CR:1.0005167723 BCR:1.0005167723
2027_0_7    SR:0.478297 CR:1.0005167723 BCR:1.0005167723
2027_0_8    SR:0.430467 CR:1.0005167723 BCR:1.0005167723
2027_0_9    SR:0.387420 CR:1.0005167723 BCR:1.0005167723
2027_0_10   SR:0.348678 CR:1.0005167723 BCR:1.0005167723
2027_0_11   SR:0.313811 CR:0.9997254014 BCR:0.9997254014
2027_0_12   SR:0.282430 CR:0.9997254014 BCR:0.9997254014
2027_0_13   SR:0.254187 CR:0.9997254014 BCR:0.9997254014
2027_0_14   SR:0.228768 CR:0.9997254014 BCR:0.9997254014
2027_0_15   SR:0.205891 CR:0.9997254014 BCR:0.9997254014
2027_0_16   SR:0.185302 CR:1.0002431870 BCR:1.0002431870
2027_0_17   SR:0.166772 CR:0.9999185205 BCR:0.9999185205
2027_0_18   SR:0.150095 CR:0.9999185205 BCR:0.9999185205
2027_0_19   SR:0.135085 CR:0.9999185205 BCR:0.9999185205
2027_0_20   SR:0.121577 CR:0.9999185205 BCR:0.9999185205
2027_0_21   SR:0.109419 CR:0.9999185205 BCR:0.9999185205
2027_0_22   SR:0.098477 CR:0.9999185205 BCR:0.9999185205
2027_0_23   SR:0.088629 CR:0.9999321699 BCR:0.9999321699
2027_0_24   SR:0.079766 CR:1.0000298023 BCR:1.0000298023
2027_0_25   SR:0.071790 CR:1.0000298023 BCR:1.0000298023
2027_0_26   SR:0.064611 CR:1.0000298023 BCR:1.0000298023
2027_0_27   SR:0.058150 CR:1.0000298023 BCR:1.0000298023
2027_0_28   SR:0.052335 CR:1.0000298023 BCR:1.0000298023
2027_0_29   SR:0.047101 CR:1.0000298023 BCR:1.0000298023
2027_0_30   SR:0.042391 CR:1.0000298023 BCR:1.0000298023
2027_0_31   SR:0.038152 CR:1.0000298023 BCR:1.0000298023
2027_0_32   SR:0.034337 CR:1.0000298023 BCR:1.0000298023
2027_0_33   SR:0.030903 CR:1.0000298023 BCR:1.0000298023
2027_0_34   SR:0.027813 CR:1.0000298023 BCR:1.0000298023
2027_0_35   SR:0.025032 CR:1.0000095367 BCR:1.0000095367
2027_0_36   SR:0.022528 CR:1.0000094175 BCR:1.0000094175
2027_0_37   SR:0.020276 CR:1.0000094175 BCR:1.0000094175
2027_0_38   SR:0.018248 CR:1.0000094175 BCR:1.0000094175
2027_0_39   SR:0.016423 CR:1.0000094175 BCR:1.0000094175
2027_0_40   SR:0.014781 CR:1.0000094175 BCR:1.0000094175
2027_0_41   SR:0.013303 CR:1.0000094175 BCR:1.0000094175
2027_0_42   SR:0.011973 CR:1.0000094175 BCR:1.0000094175
2027_0_43   SR:0.010775 CR:1.0000094175 BCR:1.0000094175
2027_0_44   SR:0.009698 CR:1.0000008345 BCR:1.0000008345
2027_0_45   SR:0.008728 CR:1.0000008345 BCR:1.0000008345
2027_0_46   SR:0.007855 CR:1.0000008345 BCR:1.0000008345
2027_0_47   SR:0.007070 CR:1.0000008345 BCR:1.0000008345
2027_0_48   SR:0.006363 CR:0.9999997616 BCR:0.9999997616
2027_0_49   SR:0.005726 CR:0.9999997616 BCR:0.9999997616
2027_0_50   SR:0.005154 CR:0.9999997616 BCR:0.9999997616
2027_0_51   SR:0.004638 CR:0.9999997616 BCR:0.9999997616
2027_0_52   SR:0.004175 CR:0.9999997616 BCR:0.9999997616
2027_0_53   SR:0.003757 CR:0.9999997616 BCR:0.9999997616
2027_0_54   SR:0.003381 CR:0.9999997616 BCR:0.9999997616
2027_0_55   SR:0.003043 CR:0.9999997616 BCR:0.9999997616
2027_0_56   SR:0.002739 CR:0.9999997616 BCR:0.9999997616
2027_0_57   SR:0.002465 CR:0.9999997616 BCR:0.9999997616
2027_0_58   SR:0.002219 CR:0.9999997616 BCR:0.9999997616
2027_0_59   SR:0.001997 CR:0.9999997616 BCR:0.9999997616
2027_0_60   SR:0.001797 CR:0.9999997616 BCR:0.9999997616
2027_0_61   SR:0.001617 CR:0.9999997616 BCR:0.9999997616
2027_0_62   SR:0.001456 CR:0.9999997616 BCR:0.9999997616
2027_0_63   SR:0.001310 CR:0.9999997616 BCR:0.9999997616
2027_0_64   SR:0.001179 CR:0.9999997616 BCR:0.9999997616
2027_0_65   SR:0.001061 CR:0.9999997616 BCR:0.9999997616
2027_0_66   SR:0.000955 CR:0.9999997616 BCR:0.9999997616
2027_0_67   SR:0.000860 CR:0.9999997616 BCR:0.9999997616
2027_0_68   SR:0.000774 CR:0.9999997616 BCR:0.9999997616
2027_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2027_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2027_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2027_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2027_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2027_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2027_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2027_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2027_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2027_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2027_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2027_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2027_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2027_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2027_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2027_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2027_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2027_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2027_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2027_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2027_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2027_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2027_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2027_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
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 -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.129118
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.218977
2027 producer_abs_share_frac_pickup.BEV           = 0.042680
2027 producer_abs_share_frac_pickup.ICE           = 0.609225
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.129118 / 0.123358 (DELTA:0.005760)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.218977 / 0.224737 (DELTA:0.005760)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.042680 / 0.130384 (DELTA:0.087704)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.609225 / 0.521521 (DELTA:0.087704)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61958 / $61958 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60559 / $60559 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68268 / $68268 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66300 / $66300 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57208 / $61958 R:0.923335
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60559 / $60559 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $63518 / $68268 R:0.930421
modified cross subsidized price / cost ALT pickup.ICE                 $66300 / $66300 R:1.000000

cross subsidized price / cost ALT BEV                                 $63525 / $63525 R:1.000000
cross subsidized price / cost ALT ICE                                 $64782 / $64782 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61078 / $61078 R:1.000000
cross subsidized price / cost ALT pickup                              $66429 / $66429 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64731 / $64731 R:1.000000

2027_0_0  SCORE:0.024019, CE:0.087704, 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_Proposal:  Year=2028  Iteration=0 consolidated_OEM
2028_0_0    SR:1.000000 CR:1.0019099712 BCR:1.0019099712
2028_0_1    SR:0.900000 CR:1.0019099712 BCR:1.0019099712
2028_0_2    SR:0.810000 CR:1.0019099712 BCR:1.0019099712
2028_0_3    SR:0.729000 CR:1.0019099712 BCR:1.0019099712
2028_0_4    SR:0.656100 CR:1.0019099712 BCR:1.0019099712
2028_0_5    SR:0.590490 CR:1.0019099712 BCR:1.0019099712
2028_0_6    SR:0.531441 CR:1.0019099712 BCR:1.0019099712
2028_0_7    SR:0.478297 CR:1.0019099712 BCR:1.0019099712
2028_0_8    SR:0.430467 CR:1.0019099712 BCR:1.0019099712
2028_0_9    SR:0.387420 CR:1.0019099712 BCR:1.0019099712
2028_0_10   SR:0.348678 CR:1.0019099712 BCR:1.0019099712
2028_0_11   SR:0.313811 CR:1.0019099712 BCR:1.0019099712
2028_0_12   SR:0.282430 CR:1.0019099712 BCR:1.0019099712
2028_0_13   SR:0.254187 CR:1.0019099712 BCR:1.0019099712
2028_0_14   SR:0.228768 CR:1.0019099712 BCR:1.0019099712
2028_0_15   SR:0.205891 CR:1.0019099712 BCR:1.0019099712
2028_0_16   SR:0.185302 CR:0.9989763498 BCR:0.9989763498
2028_0_17   SR:0.166772 CR:0.9989763498 BCR:0.9989763498
2028_0_18   SR:0.150095 CR:0.9989763498 BCR:0.9989763498
2028_0_19   SR:0.135085 CR:0.9992041588 BCR:0.9992041588
2028_0_20   SR:0.121577 CR:0.9992041588 BCR:0.9992041588
2028_0_21   SR:0.109419 CR:0.9998977780 BCR:0.9998977780
2028_0_22   SR:0.098477 CR:0.9998977780 BCR:0.9998977780
2028_0_23   SR:0.088629 CR:1.0000994205 BCR:1.0000994205
2028_0_24   SR:0.079766 CR:1.0000994205 BCR:1.0000994205
2028_0_25   SR:0.071790 CR:1.0000994205 BCR:1.0000994205
2028_0_26   SR:0.064611 CR:1.0000994205 BCR:1.0000994205
2028_0_27   SR:0.058150 CR:1.0000994205 BCR:1.0000994205
2028_0_28   SR:0.052335 CR:1.0000994205 BCR:1.0000994205
2028_0_29   SR:0.047101 CR:1.0000994205 BCR:1.0000994205
2028_0_30   SR:0.042391 CR:1.0000994205 BCR:1.0000994205
2028_0_31   SR:0.038152 CR:1.0000994205 BCR:1.0000994205
2028_0_32   SR:0.034337 CR:1.0000994205 BCR:1.0000994205
2028_0_33   SR:0.030903 CR:1.0000994205 BCR:1.0000994205
2028_0_34   SR:0.027813 CR:1.0000994205 BCR:1.0000994205
2028_0_35   SR:0.025032 CR:1.0000994205 BCR:1.0000994205
2028_0_36   SR:0.022528 CR:1.0000994205 BCR:1.0000994205
2028_0_37   SR:0.020276 CR:1.0000994205 BCR:1.0000994205
2028_0_38   SR:0.018248 CR:1.0000994205 BCR:1.0000994205
2028_0_39   SR:0.016423 CR:1.0000994205 BCR:1.0000994205
2028_0_40   SR:0.014781 CR:1.0000994205 BCR:1.0000994205
2028_0_41   SR:0.013303 CR:1.0000994205 BCR:1.0000994205
2028_0_42   SR:0.011973 CR:1.0000994205 BCR:1.0000994205
2028_0_43   SR:0.010775 CR:1.0000994205 BCR:1.0000994205
2028_0_44   SR:0.009698 CR:1.0000994205 BCR:1.0000994205
2028_0_45   SR:0.008728 CR:1.0000994205 BCR:1.0000994205
2028_0_46   SR:0.007855 CR:1.0000994205 BCR:1.0000994205
2028_0_47   SR:0.007070 CR:1.0000994205 BCR:1.0000994205
2028_0_48   SR:0.006363 CR:1.0000994205 BCR:1.0000994205
2028_0_49   SR:0.005726 CR:1.0000994205 BCR:1.0000994205
2028_0_50   SR:0.005154 CR:1.0000994205 BCR:1.0000994205
2028_0_51   SR:0.004638 CR:1.0000994205 BCR:1.0000994205
2028_0_52   SR:0.004175 CR:1.0000994205 BCR:1.0000994205
2028_0_53   SR:0.003757 CR:1.0000994205 BCR:1.0000994205
2028_0_54   SR:0.003381 CR:1.0000994205 BCR:1.0000994205
2028_0_55   SR:0.003043 CR:1.0000994205 BCR:1.0000994205
2028_0_56   SR:0.002739 CR:1.0000994205 BCR:1.0000994205
2028_0_57   SR:0.002465 CR:1.0000945330 BCR:1.0000945330
2028_0_58   SR:0.002219 CR:0.9999173284 BCR:0.9999173284
2028_0_59   SR:0.001997 CR:1.0000767708 BCR:1.0000767708
2028_0_60   SR:0.001797 CR:1.0000607967 BCR:1.0000607967
2028_0_61   SR:0.001617 CR:1.0000607967 BCR:1.0000607967
2028_0_62   SR:0.001456 CR:1.0000495911 BCR:1.0000495911
2028_0_63   SR:0.001310 CR:1.0000379086 BCR:1.0000379086
2028_0_64   SR:0.001179 CR:1.0000274181 BCR:1.0000274181
2028_0_65   SR:0.001061 CR:1.0000180006 BCR:1.0000180006
2028_0_66   SR:0.000955 CR:1.0000180006 BCR:1.0000180006
2028_0_67   SR:0.000860 CR:1.0000180006 BCR:1.0000180006
2028_0_68   SR:0.000774 CR:1.0000180006 BCR:1.0000180006
2028_0_69   SR:0.000696 CR:1.0000118017 BCR:1.0000118017
2028_0_70   SR:0.000627 CR:1.0000118017 BCR:1.0000118017
2028_0_71   SR:0.000564 CR:1.0000014305 BCR:1.0000014305
2028_0_72   SR:0.000508 CR:1.0000014305 BCR:1.0000014305
2028_0_73   SR:0.000457 CR:1.0000014305 BCR:1.0000014305
2028_0_74   SR:0.000411 CR:1.0000014305 BCR:1.0000014305
2028_0_75   SR:0.000370 CR:1.0000014305 BCR:1.0000014305
2028_0_76   SR:0.000333 CR:1.0000014305 BCR:1.0000014305
2028_0_77   SR:0.000300 CR:1.0000014305 BCR:1.0000014305
2028_0_78   SR:0.000270 CR:1.0000014305 BCR:1.0000014305
2028_0_79   SR:0.000243 CR:1.0000014305 BCR:1.0000014305
2028_0_80   SR:0.000218 CR:1.0000014305 BCR:1.0000014305
2028_0_81   SR:0.000197 CR:1.0000014305 BCR:1.0000014305
2028_0_82   SR:0.000177 CR:1.0000014305 BCR:1.0000014305
2028_0_83   SR:0.000159 CR:1.0000014305 BCR:1.0000014305
2028_0_84   SR:0.000143 CR:1.0000014305 BCR:1.0000014305
2028_0_85   SR:0.000129 CR:0.9999988675 BCR:0.9999988675
2028_0_86   SR:0.000116 CR:0.9999988675 BCR:0.9999988675
2028_0_87   SR:0.000104 CR:0.9999988675 BCR:0.9999988675
2028_0_88   SR:0.000094 CR:0.9999988675 BCR:0.9999988675
2028_0_89   SR:0.000085 CR:0.9999988675 BCR:0.9999988675
2028_0_90   SR:0.000076 CR:0.9999988675 BCR:0.9999988675
2028_0_91   SR:0.000069 CR:0.9999988675 BCR:0.9999988675
2028_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2028_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2028_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2028_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2028_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2028_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2028_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2028_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2028_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2028_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2028_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2028_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2028_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2028_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2028_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2028_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2028_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2028_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2028_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -8
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059312
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.287677
2028 producer_abs_share_frac_pickup.BEV           = 0.124000
2028 producer_abs_share_frac_pickup.ICE           = 0.529011
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059312 / 0.150870 (DELTA:0.091558)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.287677 / 0.196119 (DELTA:0.091558)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.124000 / 0.163253 (DELTA:0.039253)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.529011 / 0.489758 (DELTA:0.039253)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60909 / $60909 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60495 / $60495 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66353 / $66353 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66200 / $66200 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55909 / $60909 R:0.917911
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60495 / $60495 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61353 / $66353 R:0.924646
modified cross subsidized price / cost ALT pickup.ICE                 $66200 / $66200 R:1.000000

cross subsidized price / cost ALT BEV                                 $64591 / $64591 R:1.000000
cross subsidized price / cost ALT ICE                                 $64190 / $64190 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60566 / $60566 R:1.000000
cross subsidized price / cost ALT pickup                              $66229 / $66229 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64308 / $64308 R:1.000000

2028_0_0  SCORE:0.010750, CE:0.091558, 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_Proposal:  Year=2029  Iteration=0 consolidated_OEM
2029_0_0    SR:1.000000 CR:0.9975592759 BCR:0.9975592759
2029_0_1    SR:0.900000 CR:0.9975592759 BCR:0.9975592759
2029_0_2    SR:0.810000 CR:0.9975592759 BCR:0.9975592759
2029_0_3    SR:0.729000 CR:0.9975592759 BCR:0.9975592759
2029_0_4    SR:0.656100 CR:0.9975592759 BCR:0.9975592759
2029_0_5    SR:0.590490 CR:0.9975592759 BCR:0.9975592759
2029_0_6    SR:0.531441 CR:0.9975592759 BCR:0.9975592759
2029_0_7    SR:0.478297 CR:0.9975592759 BCR:0.9975592759
2029_0_8    SR:0.430467 CR:0.9975592759 BCR:0.9975592759
2029_0_9    SR:0.387420 CR:0.9975592759 BCR:0.9975592759
2029_0_10   SR:0.348678 CR:0.9975592759 BCR:0.9975592759
2029_0_11   SR:0.313811 CR:0.9975592759 BCR:0.9975592759
2029_0_12   SR:0.282430 CR:0.9975592759 BCR:0.9975592759
2029_0_13   SR:0.254187 CR:1.0020503061 BCR:1.0020503061
2029_0_14   SR:0.228768 CR:1.0003784428 BCR:1.0003784428
2029_0_15   SR:0.205891 CR:1.0003784428 BCR:1.0003784428
2029_0_16   SR:0.185302 CR:0.9998875608 BCR:0.9998875608
2029_0_17   SR:0.166772 CR:0.9998875608 BCR:0.9998875608
2029_0_18   SR:0.150095 CR:0.9998875608 BCR:0.9998875608
2029_0_19   SR:0.135085 CR:0.9998875608 BCR:0.9998875608
2029_0_20   SR:0.121577 CR:1.0000744975 BCR:1.0000744975
2029_0_21   SR:0.109419 CR:1.0000331386 BCR:1.0000331386
2029_0_22   SR:0.098477 CR:1.0000016971 BCR:1.0000016971
2029_0_23   SR:0.088629 CR:1.0000016971 BCR:1.0000016971
2029_0_24   SR:0.079766 CR:1.0000016971 BCR:1.0000016971
2029_0_25   SR:0.071790 CR:1.0000016971 BCR:1.0000016971
2029_0_26   SR:0.064611 CR:1.0000016971 BCR:1.0000016971
2029_0_27   SR:0.058150 CR:1.0000016971 BCR:1.0000016971
2029_0_28   SR:0.052335 CR:1.0000016971 BCR:1.0000016971
2029_0_29   SR:0.047101 CR:1.0000016971 BCR:1.0000016971
2029_0_30   SR:0.042391 CR:1.0000016971 BCR:1.0000016971
2029_0_31   SR:0.038152 CR:1.0000007013 BCR:1.0000007013
2029_0_32   SR:0.034337 CR:1.0000007013 BCR:1.0000007013
2029_0_33   SR:0.030903 CR:1.0000001597 BCR:1.0000001597
2029_0_34   SR:0.027813 CR:1.0000001597 BCR:1.0000001597
2029_0_35   SR:0.025032 CR:1.0000001597 BCR:1.0000001597
2029_0_36   SR:0.022528 CR:1.0000001597 BCR:1.0000001597
2029_0_37   SR:0.020276 CR:1.0000001597 BCR:1.0000001597
2029_0_38   SR:0.018248 CR:1.0000001597 BCR:1.0000001597
2029_0_39   SR:0.016423 CR:1.0000001597 BCR:1.0000001597
2029_0_40   SR:0.014781 CR:1.0000001597 BCR:1.0000001597
2029_0_41   SR:0.013303 CR:1.0000001597 BCR:1.0000001597
2029_0_42   SR:0.011973 CR:1.0000001597 BCR:1.0000001597
2029_0_43   SR:0.010775 CR:1.0000001597 BCR:1.0000001597
2029_0_44   SR:0.009698 CR:1.0000001597 BCR:1.0000001597
2029_0_45   SR:0.008728 CR:1.0000001597 BCR:1.0000001597
2029_0_46   SR:0.007855 CR:1.0000001597 BCR:1.0000001597
2029_0_47   SR:0.007070 CR:1.0000001597 BCR:1.0000001597
2029_0_48   SR:0.006363 CR:1.0000001597 BCR:1.0000001597
2029_0_49   SR:0.005726 CR:1.0000001597 BCR:1.0000001597
2029_0_50   SR:0.005154 CR:1.0000001597 BCR:1.0000001597
2029_0_51   SR:0.004638 CR:1.0000001597 BCR:1.0000001597
2029_0_52   SR:0.004175 CR:1.0000001597 BCR:1.0000001597
2029_0_53   SR:0.003757 CR:1.0000001597 BCR:1.0000001597
2029_0_54   SR:0.003381 CR:1.0000001597 BCR:1.0000001597
2029_0_55   SR:0.003043 CR:1.0000001177 BCR:1.0000001177
2029_0_56   SR:0.002739 CR:1.0000001177 BCR:1.0000001177
2029_0_57   SR:0.002465 CR:1.0000001177 BCR:1.0000001177
2029_0_58   SR:0.002219 CR:1.0000001177 BCR:1.0000001177
2029_0_59   SR:0.001997 CR:1.0000001177 BCR:1.0000001177
2029_0_60   SR:0.001797 CR:1.0000001177 BCR:1.0000001177
2029_0_61   SR:0.001617 CR:1.0000001177 BCR:1.0000001177
2029_0_62   SR:0.001456 CR:1.0000001177 BCR:1.0000001177
2029_0_63   SR:0.001310 CR:1.0000001177 BCR:1.0000001177
2029_0_64   SR:0.001179 CR:1.0000001177 BCR:1.0000001177
2029_0_65   SR:0.001061 CR:1.0000001177 BCR:1.0000001177
2029_0_66   SR:0.000955 CR:1.0000001177 BCR:1.0000001177
2029_0_67   SR:0.000860 CR:1.0000001091 BCR:1.0000001091
2029_0_68   SR:0.000774 CR:1.0000001091 BCR:1.0000001091
2029_0_69   SR:0.000696 CR:1.0000001091 BCR:1.0000001091
2029_0_70   SR:0.000627 CR:1.0000001091 BCR:1.0000001091
2029_0_71   SR:0.000564 CR:1.0000001091 BCR:1.0000001091
2029_0_72   SR:0.000508 CR:1.0000001091 BCR:1.0000001091
2029_0_73   SR:0.000457 CR:0.9999999407 BCR:0.9999999407
2029_0_74   SR:0.000411 CR:0.9999999407 BCR:0.9999999407
2029_0_75   SR:0.000370 CR:0.9999999407 BCR:0.9999999407
2029_0_76   SR:0.000333 CR:0.9999999546 BCR:0.9999999546
2029_0_77   SR:0.000300 CR:0.9999999546 BCR:0.9999999546
2029_0_78   SR:0.000270 CR:0.9999999546 BCR:0.9999999546
2029_0_79   SR:0.000243 CR:0.9999999616 BCR:0.9999999616
2029_0_80   SR:0.000218 CR:0.9999999810 BCR:0.9999999810
2029_0_81   SR:0.000197 CR:0.9999999810 BCR:0.9999999810
2029_0_82   SR:0.000177 CR:0.9999999810 BCR:0.9999999810
2029_0_83   SR:0.000159 CR:0.9999999810 BCR:0.9999999810
2029_0_84   SR:0.000143 CR:0.9999999810 BCR:0.9999999810
2029_0_85   SR:0.000129 CR:0.9999999810 BCR:0.9999999810
2029_0_86   SR:0.000116 CR:0.9999999810 BCR:0.9999999810
2029_0_87   SR:0.000104 CR:1.0000000090 BCR:1.0000000090
2029_0_88   SR:0.000094 CR:0.9999999934 BCR:0.9999999934
2029_0_89   SR:0.000085 CR:0.9999999934 BCR:0.9999999934
2029_0_90   SR:0.000076 CR:0.9999999934 BCR:0.9999999934
2029_0_91   SR:0.000069 CR:0.9999999934 BCR:0.9999999934
2029_0_92   SR:0.000062 CR:0.9999999934 BCR:0.9999999934
2029_0_93   SR:0.000056 CR:0.9999999934 BCR:0.9999999934
2029_0_94   SR:0.000050 CR:0.9999999934 BCR:0.9999999934
2029_0_95   SR:0.000045 CR:0.9999999934 BCR:0.9999999934
2029_0_96   SR:0.000040 CR:0.9999999934 BCR:0.9999999934
2029_0_97   SR:0.000036 CR:1.0000000005 BCR:1.0000000005
2029_0_98   SR:0.000033 CR:1.0000000005 BCR:1.0000000005
2029_0_99   SR:0.000030 CR:1.0000000005 BCR:1.0000000005
2029_0_100  SR:0.000027 CR:1.0000000005 BCR:1.0000000005
2029_0_101  SR:0.000024 CR:1.0000000005 BCR:1.0000000005
2029_0_102  SR:0.000022 CR:1.0000000005 BCR:1.0000000005
2029_0_103  SR:0.000019 CR:1.0000000005 BCR:1.0000000005
2029_0_104  SR:0.000017 CR:1.0000000005 BCR:1.0000000005
2029_0_105  SR:0.000016 CR:1.0000000005 BCR:1.0000000005
2029_0_106  SR:0.000014 CR:1.0000000005 BCR:1.0000000005
2029_0_107  SR:0.000013 CR:1.0000000005 BCR:1.0000000005
2029_0_108  SR:0.000011 CR:1.0000000005 BCR:1.0000000005
2029_0_109  SR:0.000010 CR:1.0000000005 BCR:1.0000000005
2029_0_110  SR:0.000009 CR:1.0000000005 BCR:1.0000000005
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.095038
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.251341
2029 producer_abs_share_frac_pickup.BEV           = 0.162719
2029 producer_abs_share_frac_pickup.ICE           = 0.490902
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.095038 / 0.128484 (DELTA:0.033446)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.251341 / 0.217895 (DELTA:0.033445)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.162719 / 0.163405 (DELTA:0.000686)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.490902 / 0.490216 (DELTA:0.000686)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60148 / $60148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60431 / $60431 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64985 / $64985 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66101 / $66101 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54898 / $60148 R:0.912716
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60431 / $60431 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59735 / $64985 R:0.919212
modified cross subsidized price / cost ALT pickup.ICE                 $66101 / $66101 R:1.000000

cross subsidized price / cost ALT BEV                                 $63201 / $63201 R:1.000000
cross subsidized price / cost ALT ICE                                 $64181 / $64181 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60354 / $60354 R:1.000000
cross subsidized price / cost ALT pickup                              $65823 / $65823 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63919 / $63919 R:1.000000

2029_0_0  SCORE:0.000188, CE:0.033446, 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_Proposal:  Year=2030  Iteration=0 consolidated_OEM
2030_0_0    SR:1.000000 CR:1.0074461866 BCR:1.0074461866
2030_0_1    SR:0.900000 CR:1.0074461866 BCR:1.0074461866
2030_0_2    SR:0.810000 CR:1.0074461866 BCR:1.0074461866
2030_0_3    SR:0.729000 CR:1.0074461866 BCR:1.0074461866
2030_0_4    SR:0.656100 CR:1.0074461866 BCR:1.0074461866
2030_0_5    SR:0.590490 CR:1.0074461866 BCR:1.0074461866
2030_0_6    SR:0.531441 CR:1.0074461866 BCR:1.0074461866
2030_0_7    SR:0.478297 CR:1.0074461866 BCR:1.0074461866
2030_0_8    SR:0.430467 CR:1.0074461866 BCR:1.0074461866
2030_0_9    SR:0.387420 CR:1.0074461866 BCR:1.0074461866
2030_0_10   SR:0.348678 CR:1.0074461866 BCR:1.0074461866
2030_0_11   SR:0.313811 CR:1.0074461866 BCR:1.0074461866
2030_0_12   SR:0.282430 CR:1.0074461866 BCR:1.0074461866
2030_0_13   SR:0.254187 CR:1.0074461866 BCR:1.0074461866
2030_0_14   SR:0.228768 CR:1.0074461866 BCR:1.0074461866
2030_0_15   SR:0.205891 CR:1.0074461866 BCR:1.0074461866
2030_0_16   SR:0.185302 CR:1.0074461866 BCR:1.0074461866
2030_0_17   SR:0.166772 CR:1.0074461866 BCR:1.0074461866
2030_0_18   SR:0.150095 CR:1.0074461866 BCR:1.0074461866
2030_0_19   SR:0.135085 CR:1.0074461866 BCR:1.0074461866
2030_0_20   SR:0.121577 CR:1.0074461866 BCR:1.0074461866
2030_0_21   SR:0.109419 CR:1.0074461866 BCR:1.0074461866
2030_0_22   SR:0.098477 CR:1.0074461866 BCR:1.0074461866
2030_0_23   SR:0.088629 CR:1.0074461866 BCR:1.0074461866
2030_0_24   SR:0.079766 CR:1.0074461866 BCR:1.0074461866
2030_0_25   SR:0.071790 CR:1.0074461866 BCR:1.0074461866
2030_0_26   SR:0.064611 CR:1.0074461866 BCR:1.0074461866
2030_0_27   SR:0.058150 CR:1.0074461866 BCR:1.0074461866
2030_0_28   SR:0.052335 CR:1.0074461866 BCR:1.0074461866
2030_0_29   SR:0.047101 CR:1.0074461866 BCR:1.0074461866
2030_0_30   SR:0.042391 CR:1.0074461866 BCR:1.0074461866
2030_0_31   SR:0.038152 CR:1.0074461866 BCR:1.0074461866
2030_0_32   SR:0.034337 CR:1.0074461866 BCR:1.0074461866
2030_0_33   SR:0.030903 CR:1.0074461866 BCR:1.0074461866
2030_0_34   SR:0.027813 CR:1.0074461866 BCR:1.0074461866
2030_0_35   SR:0.025032 CR:1.0074461866 BCR:1.0074461866
2030_0_36   SR:0.022528 CR:1.0074461866 BCR:1.0074461866
2030_0_37   SR:0.020276 CR:1.0074461866 BCR:1.0074461866
2030_0_38   SR:0.018248 CR:1.0074461866 BCR:1.0074461866
2030_0_39   SR:0.016423 CR:1.0074461866 BCR:1.0074461866
2030_0_40   SR:0.014781 CR:1.0074461866 BCR:1.0074461866
2030_0_41   SR:0.013303 CR:1.0074461866 BCR:1.0074461866
2030_0_42   SR:0.011973 CR:1.0074461866 BCR:1.0074461866
2030_0_43   SR:0.010775 CR:1.0074461866 BCR:1.0074461866
2030_0_44   SR:0.009698 CR:1.0074461866 BCR:1.0074461866
2030_0_45   SR:0.008728 CR:1.0074461866 BCR:1.0074461866
2030_0_46   SR:0.007855 CR:1.0074461866 BCR:1.0074461866
2030_0_47   SR:0.007070 CR:1.0074461866 BCR:1.0074461866
2030_0_48   SR:0.006363 CR:1.0074461866 BCR:1.0074461866
2030_0_49   SR:0.005726 CR:1.0074461866 BCR:1.0074461866
2030_0_50   SR:0.005154 CR:1.0074461866 BCR:1.0074461866
2030_0_51   SR:0.004638 CR:1.0074461866 BCR:1.0074461866
2030_0_52   SR:0.004175 CR:1.0074461866 BCR:1.0074461866
2030_0_53   SR:0.003757 CR:1.0074461866 BCR:1.0074461866
2030_0_54   SR:0.003381 CR:1.0074461866 BCR:1.0074461866
2030_0_55   SR:0.003043 CR:1.0074461866 BCR:1.0074461866
2030_0_56   SR:0.002739 CR:1.0074461866 BCR:1.0074461866
2030_0_57   SR:0.002465 CR:1.0074461866 BCR:1.0074461866
2030_0_58   SR:0.002219 CR:1.0074461866 BCR:1.0074461866
2030_0_59   SR:0.001997 CR:1.0074461866 BCR:1.0074461866
2030_0_60   SR:0.001797 CR:1.0074461866 BCR:1.0074461866
2030_0_61   SR:0.001617 CR:1.0074461866 BCR:1.0074461866
2030_0_62   SR:0.001456 CR:1.0074461866 BCR:1.0074461866
2030_0_63   SR:0.001310 CR:1.0074461866 BCR:1.0074461866
2030_0_64   SR:0.001179 CR:1.0074461866 BCR:1.0074461866
2030_0_65   SR:0.001061 CR:1.0074461866 BCR:1.0074461866
2030_0_66   SR:0.000955 CR:1.0074461866 BCR:1.0074461866
2030_0_67   SR:0.000860 CR:1.0074461866 BCR:1.0074461866
2030_0_68   SR:0.000774 CR:1.0074461866 BCR:1.0074461866
2030_0_69   SR:0.000696 CR:1.0074461866 BCR:1.0074461866
2030_0_70   SR:0.000627 CR:1.0074461866 BCR:1.0074461866
2030_0_71   SR:0.000564 CR:1.0074461866 BCR:1.0074461866
2030_0_72   SR:0.000508 CR:1.0074461866 BCR:1.0074461866
2030_0_73   SR:0.000457 CR:1.0074461866 BCR:1.0074461866
2030_0_74   SR:0.000411 CR:1.0074461866 BCR:1.0074461866
2030_0_75   SR:0.000370 CR:1.0074461866 BCR:1.0074461866
2030_0_76   SR:0.000333 CR:1.0074461866 BCR:1.0074461866
2030_0_77   SR:0.000300 CR:1.0074461866 BCR:1.0074461866
2030_0_78   SR:0.000270 CR:1.0074461866 BCR:1.0074461866
2030_0_79   SR:0.000243 CR:1.0074461866 BCR:1.0074461866
2030_0_80   SR:0.000218 CR:1.0074461866 BCR:1.0074461866
2030_0_81   SR:0.000197 CR:1.0074461866 BCR:1.0074461866
2030_0_82   SR:0.000177 CR:1.0074461866 BCR:1.0074461866
2030_0_83   SR:0.000159 CR:1.0074461866 BCR:1.0074461866
2030_0_84   SR:0.000143 CR:1.0074461866 BCR:1.0074461866
2030_0_85   SR:0.000129 CR:1.0074461866 BCR:1.0074461866
2030_0_86   SR:0.000116 CR:1.0074461866 BCR:1.0074461866
2030_0_87   SR:0.000104 CR:1.0074461866 BCR:1.0074461866
2030_0_88   SR:0.000094 CR:1.0074461866 BCR:1.0074461866
2030_0_89   SR:0.000085 CR:1.0074461866 BCR:1.0074461866
2030_0_90   SR:0.000076 CR:1.0074461866 BCR:1.0074461866
2030_0_91   SR:0.000069 CR:1.0074461866 BCR:1.0074461866
2030_0_92   SR:0.000062 CR:1.0074461866 BCR:1.0074461866
2030_0_93   SR:0.000056 CR:1.0074461866 BCR:1.0074461866
2030_0_94   SR:0.000050 CR:1.0074461866 BCR:1.0074461866
2030_0_95   SR:0.000045 CR:1.0074461866 BCR:1.0074461866
2030_0_96   SR:0.000040 CR:1.0074461866 BCR:1.0074461866
2030_0_97   SR:0.000036 CR:1.0074461866 BCR:1.0074461866
2030_0_98   SR:0.000033 CR:1.0074461866 BCR:1.0074461866
2030_0_99   SR:0.000030 CR:1.0074461866 BCR:1.0074461866
2030_0_100  SR:0.000027 CR:1.0074461866 BCR:1.0074461866
2030_0_101  SR:0.000024 CR:1.0074461866 BCR:1.0074461866
2030_0_102  SR:0.000022 CR:1.0074461866 BCR:1.0074461866
2030_0_103  SR:0.000019 CR:1.0074461866 BCR:1.0074461866
2030_0_104  SR:0.000017 CR:1.0074461866 BCR:1.0074461866
2030_0_105  SR:0.000016 CR:1.0074461866 BCR:1.0074461866
2030_0_106  SR:0.000014 CR:1.0074461866 BCR:1.0074461866
2030_0_107  SR:0.000013 CR:1.0074461866 BCR:1.0074461866
2030_0_108  SR:0.000011 CR:1.0074461866 BCR:1.0074461866
2030_0_109  SR:0.000010 CR:1.0074461866 BCR:1.0074461866
2030_0_110  SR:0.000009 CR:1.0074461866 BCR:1.0074461866
PRODUCER FINAL COMPLIANCE DELTA 0.007446
Target GHG Offset Mg -0, Actual GHG Offset Mg -286861
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.163929
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.181638
2030 producer_abs_share_frac_pickup.BEV           = 0.163608
2030 producer_abs_share_frac_pickup.ICE           = 0.490825
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.163929 / 0.163929 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.181638 / 0.181638 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.163608 / 0.163608 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.490825 / 0.490825 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60440 / $60440 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60369 / $60369 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65990 / $65990 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66082 / $66082 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54940 / $60440 R:0.909001
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60369 / $60369 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60490 / $65990 R:0.916655
modified cross subsidized price / cost ALT pickup.ICE                 $66082 / $66082 R:1.000000

cross subsidized price / cost ALT BEV                                 $63212 / $63212 R:1.000000
cross subsidized price / cost ALT ICE                                 $64539 / $64539 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60402 / $60402 R:1.000000
cross subsidized price / cost ALT pickup                              $66059 / $66059 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64104 / $64104 R:1.000000

2030_0_0  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_Proposal:  Year=2031  Iteration=0 consolidated_OEM
2031_0_0    SR:1.000000 CR:0.9945036819 BCR:0.9945036819
2031_0_1    SR:0.900000 CR:0.9945036819 BCR:0.9945036819
2031_0_2    SR:0.810000 CR:0.9945036819 BCR:0.9945036819
2031_0_3    SR:0.729000 CR:0.9945036819 BCR:0.9945036819
2031_0_4    SR:0.656100 CR:0.9945036819 BCR:0.9945036819
2031_0_5    SR:0.590490 CR:0.9945036819 BCR:0.9945036819
2031_0_6    SR:0.531441 CR:0.9945036819 BCR:0.9945036819
2031_0_7    SR:0.478297 CR:0.9945036819 BCR:0.9945036819
2031_0_8    SR:0.430467 CR:0.9945036819 BCR:0.9945036819
2031_0_9    SR:0.387420 CR:0.9945036819 BCR:0.9945036819
2031_0_10   SR:0.348678 CR:0.9945036819 BCR:0.9945036819
2031_0_11   SR:0.313811 CR:0.9945036819 BCR:0.9945036819
2031_0_12   SR:0.282430 CR:0.9945036819 BCR:0.9945036819
2031_0_13   SR:0.254187 CR:0.9945036819 BCR:0.9945036819
2031_0_14   SR:0.228768 CR:0.9945036819 BCR:0.9945036819
2031_0_15   SR:0.205891 CR:0.9945036819 BCR:0.9945036819
2031_0_16   SR:0.185302 CR:0.9945036819 BCR:0.9945036819
2031_0_17   SR:0.166772 CR:0.9945036819 BCR:0.9945036819
2031_0_18   SR:0.150095 CR:0.9945036819 BCR:0.9945036819
2031_0_19   SR:0.135085 CR:0.9945036819 BCR:0.9945036819
2031_0_20   SR:0.121577 CR:0.9945036819 BCR:0.9945036819
2031_0_21   SR:0.109419 CR:0.9945036819 BCR:0.9945036819
2031_0_22   SR:0.098477 CR:0.9945036819 BCR:0.9945036819
2031_0_23   SR:0.088629 CR:0.9945036819 BCR:0.9945036819
2031_0_24   SR:0.079766 CR:0.9945036819 BCR:0.9945036819
2031_0_25   SR:0.071790 CR:0.9945036819 BCR:0.9945036819
2031_0_26   SR:0.064611 CR:0.9945036819 BCR:0.9945036819
2031_0_27   SR:0.058150 CR:0.9945036819 BCR:0.9945036819
2031_0_28   SR:0.052335 CR:0.9945036819 BCR:0.9945036819
2031_0_29   SR:0.047101 CR:0.9945036819 BCR:0.9945036819
2031_0_30   SR:0.042391 CR:0.9945036819 BCR:0.9945036819
2031_0_31   SR:0.038152 CR:0.9945036819 BCR:0.9945036819
2031_0_32   SR:0.034337 CR:0.9945036819 BCR:0.9945036819
2031_0_33   SR:0.030903 CR:0.9945036819 BCR:0.9945036819
2031_0_34   SR:0.027813 CR:0.9945036819 BCR:0.9945036819
2031_0_35   SR:0.025032 CR:0.9945036819 BCR:0.9945036819
2031_0_36   SR:0.022528 CR:0.9945036819 BCR:0.9945036819
2031_0_37   SR:0.020276 CR:0.9945036819 BCR:0.9945036819
2031_0_38   SR:0.018248 CR:0.9945036819 BCR:0.9945036819
2031_0_39   SR:0.016423 CR:0.9945036819 BCR:0.9945036819
2031_0_40   SR:0.014781 CR:0.9945036819 BCR:0.9945036819
2031_0_41   SR:0.013303 CR:0.9945036819 BCR:0.9945036819
2031_0_42   SR:0.011973 CR:0.9945036819 BCR:0.9945036819
2031_0_43   SR:0.010775 CR:0.9945036819 BCR:0.9945036819
2031_0_44   SR:0.009698 CR:0.9945036819 BCR:0.9945036819
2031_0_45   SR:0.008728 CR:0.9945036819 BCR:0.9945036819
2031_0_46   SR:0.007855 CR:0.9945036819 BCR:0.9945036819
2031_0_47   SR:0.007070 CR:0.9945036819 BCR:0.9945036819
2031_0_48   SR:0.006363 CR:0.9945036819 BCR:0.9945036819
2031_0_49   SR:0.005726 CR:0.9945036819 BCR:0.9945036819
2031_0_50   SR:0.005154 CR:0.9945036819 BCR:0.9945036819
2031_0_51   SR:0.004638 CR:0.9945036819 BCR:0.9945036819
2031_0_52   SR:0.004175 CR:0.9945036819 BCR:0.9945036819
2031_0_53   SR:0.003757 CR:0.9945036819 BCR:0.9945036819
2031_0_54   SR:0.003381 CR:0.9945036819 BCR:0.9945036819
2031_0_55   SR:0.003043 CR:0.9945036819 BCR:0.9945036819
2031_0_56   SR:0.002739 CR:0.9945036819 BCR:0.9945036819
2031_0_57   SR:0.002465 CR:0.9945036819 BCR:0.9945036819
2031_0_58   SR:0.002219 CR:0.9945036819 BCR:0.9945036819
2031_0_59   SR:0.001997 CR:0.9945036819 BCR:0.9945036819
2031_0_60   SR:0.001797 CR:0.9945036819 BCR:0.9945036819
2031_0_61   SR:0.001617 CR:0.9945036819 BCR:0.9945036819
2031_0_62   SR:0.001456 CR:0.9945036819 BCR:0.9945036819
2031_0_63   SR:0.001310 CR:0.9945036819 BCR:0.9945036819
2031_0_64   SR:0.001179 CR:0.9945036819 BCR:0.9945036819
2031_0_65   SR:0.001061 CR:0.9945036819 BCR:0.9945036819
2031_0_66   SR:0.000955 CR:0.9945036819 BCR:0.9945036819
2031_0_67   SR:0.000860 CR:0.9945036819 BCR:0.9945036819
2031_0_68   SR:0.000774 CR:0.9945036819 BCR:0.9945036819
2031_0_69   SR:0.000696 CR:0.9945036819 BCR:0.9945036819
2031_0_70   SR:0.000627 CR:0.9945036819 BCR:0.9945036819
2031_0_71   SR:0.000564 CR:0.9945036819 BCR:0.9945036819
2031_0_72   SR:0.000508 CR:0.9945036819 BCR:0.9945036819
2031_0_73   SR:0.000457 CR:0.9945036819 BCR:0.9945036819
2031_0_74   SR:0.000411 CR:0.9945036819 BCR:0.9945036819
2031_0_75   SR:0.000370 CR:0.9945036819 BCR:0.9945036819
2031_0_76   SR:0.000333 CR:0.9945036819 BCR:0.9945036819
2031_0_77   SR:0.000300 CR:0.9945036819 BCR:0.9945036819
2031_0_78   SR:0.000270 CR:0.9945036819 BCR:0.9945036819
2031_0_79   SR:0.000243 CR:0.9945036819 BCR:0.9945036819
2031_0_80   SR:0.000218 CR:0.9945036819 BCR:0.9945036819
2031_0_81   SR:0.000197 CR:0.9945036819 BCR:0.9945036819
2031_0_82   SR:0.000177 CR:0.9945036819 BCR:0.9945036819
2031_0_83   SR:0.000159 CR:0.9945036819 BCR:0.9945036819
2031_0_84   SR:0.000143 CR:0.9945036819 BCR:0.9945036819
2031_0_85   SR:0.000129 CR:0.9945036819 BCR:0.9945036819
2031_0_86   SR:0.000116 CR:0.9945036819 BCR:0.9945036819
2031_0_87   SR:0.000104 CR:0.9945036819 BCR:0.9945036819
2031_0_88   SR:0.000094 CR:0.9945036819 BCR:0.9945036819
2031_0_89   SR:0.000085 CR:0.9945036819 BCR:0.9945036819
2031_0_90   SR:0.000076 CR:0.9945036819 BCR:0.9945036819
2031_0_91   SR:0.000069 CR:0.9945036819 BCR:0.9945036819
2031_0_92   SR:0.000062 CR:0.9945036819 BCR:0.9945036819
2031_0_93   SR:0.000056 CR:0.9945036819 BCR:0.9945036819
2031_0_94   SR:0.000050 CR:0.9945036819 BCR:0.9945036819
2031_0_95   SR:0.000045 CR:0.9945036819 BCR:0.9945036819
2031_0_96   SR:0.000040 CR:0.9945036819 BCR:0.9945036819
2031_0_97   SR:0.000036 CR:0.9945036819 BCR:0.9945036819
2031_0_98   SR:0.000033 CR:0.9945036819 BCR:0.9945036819
2031_0_99   SR:0.000030 CR:0.9945036819 BCR:0.9945036819
2031_0_100  SR:0.000027 CR:0.9945036819 BCR:0.9945036819
2031_0_101  SR:0.000024 CR:0.9945036819 BCR:0.9945036819
2031_0_102  SR:0.000022 CR:0.9945036819 BCR:0.9945036819
2031_0_103  SR:0.000019 CR:0.9945036819 BCR:0.9945036819
2031_0_104  SR:0.000017 CR:0.9945036819 BCR:0.9945036819
2031_0_105  SR:0.000016 CR:0.9945036819 BCR:0.9945036819
2031_0_106  SR:0.000014 CR:0.9945036819 BCR:0.9945036819
2031_0_107  SR:0.000013 CR:0.9945036819 BCR:0.9945036819
2031_0_108  SR:0.000011 CR:0.9945036819 BCR:0.9945036819
2031_0_109  SR:0.000010 CR:0.9945036819 BCR:0.9945036819
2031_0_110  SR:0.000009 CR:0.9945036819 BCR:0.9945036819
PRODUCER FINAL COMPLIANCE DELTA 0.005496
Target GHG Offset Mg 143430, Actual GHG Offset Mg 334678
Target Compliance Ratio 0.995, Actual Compliance Ratio 0.995
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.225360
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.119029
2031 producer_abs_share_frac_pickup.BEV           = 0.163903
2031 producer_abs_share_frac_pickup.ICE           = 0.491708
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               = 0.225360 / 0.201457 (DELTA:0.023903)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.119029 / 0.142932 (DELTA:0.023903)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.163903 / 0.163903 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.491708 / 0.491708 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60820 / $60820 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60308 / $60308 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67159 / $67159 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66510 / $66510 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55070 / $60820 R:0.905460
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60308 / $60308 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61409 / $67159 R:0.914383
modified cross subsidized price / cost ALT pickup.ICE                 $66510 / $66510 R:1.000000

cross subsidized price / cost ALT BEV                                 $63489 / $63489 R:1.000000
cross subsidized price / cost ALT ICE                                 $65301 / $65301 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60643 / $60643 R:1.000000
cross subsidized price / cost ALT pickup                              $66672 / $66672 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64583 / $64583 R:1.000000

2031_0_0  SCORE:0.000000, CE:0.023903, 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_Proposal:  Year=2032  Iteration=0 consolidated_OEM
2032_0_0    SR:1.000000 CR:1.0006163398 BCR:1.0006163398
2032_0_1    SR:0.900000 CR:1.0006163260 BCR:1.0006163260
2032_0_2    SR:0.810000 CR:1.0006163260 BCR:1.0006163260
2032_0_3    SR:0.729000 CR:1.0006163260 BCR:1.0006163260
2032_0_4    SR:0.656100 CR:1.0006163260 BCR:1.0006163260
2032_0_5    SR:0.590490 CR:1.0006163260 BCR:1.0006163260
2032_0_6    SR:0.531441 CR:1.0006163260 BCR:1.0006163260
2032_0_7    SR:0.478297 CR:1.0006163260 BCR:1.0006163260
2032_0_8    SR:0.430467 CR:1.0006163260 BCR:1.0006163260
2032_0_9    SR:0.387420 CR:1.0006163260 BCR:1.0006163260
2032_0_10   SR:0.348678 CR:1.0006163260 BCR:1.0006163260
2032_0_11   SR:0.313811 CR:1.0006163260 BCR:1.0006163260
2032_0_12   SR:0.282430 CR:1.0006163260 BCR:1.0006163260
2032_0_13   SR:0.254187 CR:1.0006163260 BCR:1.0006163260
2032_0_14   SR:0.228768 CR:1.0006163260 BCR:1.0006163260
2032_0_15   SR:0.205891 CR:1.0006163260 BCR:1.0006163260
2032_0_16   SR:0.185302 CR:1.0006163260 BCR:1.0006163260
2032_0_17   SR:0.166772 CR:1.0006163260 BCR:1.0006163260
2032_0_18   SR:0.150095 CR:1.0006163260 BCR:1.0006163260
2032_0_19   SR:0.135085 CR:1.0006163260 BCR:1.0006163260
2032_0_20   SR:0.121577 CR:1.0006163260 BCR:1.0006163260
2032_0_21   SR:0.109419 CR:1.0006163260 BCR:1.0006163260
2032_0_22   SR:0.098477 CR:1.0006163260 BCR:1.0006163260
2032_0_23   SR:0.088629 CR:1.0006163260 BCR:1.0006163260
2032_0_24   SR:0.079766 CR:1.0006163260 BCR:1.0006163260
2032_0_25   SR:0.071790 CR:1.0006163260 BCR:1.0006163260
2032_0_26   SR:0.064611 CR:1.0006163260 BCR:1.0006163260
2032_0_27   SR:0.058150 CR:1.0006163260 BCR:1.0006163260
2032_0_28   SR:0.052335 CR:1.0006163260 BCR:1.0006163260
2032_0_29   SR:0.047101 CR:1.0006163260 BCR:1.0006163260
2032_0_30   SR:0.042391 CR:1.0006163260 BCR:1.0006163260
2032_0_31   SR:0.038152 CR:1.0006163260 BCR:1.0006163260
2032_0_32   SR:0.034337 CR:1.0006163260 BCR:1.0006163260
2032_0_33   SR:0.030903 CR:1.0006163260 BCR:1.0006163260
2032_0_34   SR:0.027813 CR:1.0006163260 BCR:1.0006163260
2032_0_35   SR:0.025032 CR:1.0006163260 BCR:1.0006163260
2032_0_36   SR:0.022528 CR:1.0006163260 BCR:1.0006163260
2032_0_37   SR:0.020276 CR:1.0006163260 BCR:1.0006163260
2032_0_38   SR:0.018248 CR:1.0006163260 BCR:1.0006163260
2032_0_39   SR:0.016423 CR:1.0006163260 BCR:1.0006163260
2032_0_40   SR:0.014781 CR:1.0006163260 BCR:1.0006163260
2032_0_41   SR:0.013303 CR:1.0006163260 BCR:1.0006163260
2032_0_42   SR:0.011973 CR:1.0006163260 BCR:1.0006163260
2032_0_43   SR:0.010775 CR:1.0006163260 BCR:1.0006163260
2032_0_44   SR:0.009698 CR:1.0006163260 BCR:1.0006163260
2032_0_45   SR:0.008728 CR:1.0006163260 BCR:1.0006163260
2032_0_46   SR:0.007855 CR:1.0006163260 BCR:1.0006163260
2032_0_47   SR:0.007070 CR:1.0006163260 BCR:1.0006163260
2032_0_48   SR:0.006363 CR:1.0006163260 BCR:1.0006163260
2032_0_49   SR:0.005726 CR:1.0006163260 BCR:1.0006163260
2032_0_50   SR:0.005154 CR:1.0006163260 BCR:1.0006163260
2032_0_51   SR:0.004638 CR:1.0006163260 BCR:1.0006163260
2032_0_52   SR:0.004175 CR:1.0006163260 BCR:1.0006163260
2032_0_53   SR:0.003757 CR:1.0006163260 BCR:1.0006163260
2032_0_54   SR:0.003381 CR:1.0006163260 BCR:1.0006163260
2032_0_55   SR:0.003043 CR:1.0006163260 BCR:1.0006163260
2032_0_56   SR:0.002739 CR:1.0006163260 BCR:1.0006163260
2032_0_57   SR:0.002465 CR:1.0006163260 BCR:1.0006163260
2032_0_58   SR:0.002219 CR:1.0006163260 BCR:1.0006163260
2032_0_59   SR:0.001997 CR:1.0006163260 BCR:1.0006163260
2032_0_60   SR:0.001797 CR:1.0006163260 BCR:1.0006163260
2032_0_61   SR:0.001617 CR:1.0006163260 BCR:1.0006163260
2032_0_62   SR:0.001456 CR:1.0006163260 BCR:1.0006163260
2032_0_63   SR:0.001310 CR:1.0006163260 BCR:1.0006163260
2032_0_64   SR:0.001179 CR:1.0006163260 BCR:1.0006163260
2032_0_65   SR:0.001061 CR:1.0006163260 BCR:1.0006163260
2032_0_66   SR:0.000955 CR:1.0006163260 BCR:1.0006163260
2032_0_67   SR:0.000860 CR:1.0006163260 BCR:1.0006163260
2032_0_68   SR:0.000774 CR:1.0006163260 BCR:1.0006163260
2032_0_69   SR:0.000696 CR:1.0006163260 BCR:1.0006163260
2032_0_70   SR:0.000627 CR:1.0006163260 BCR:1.0006163260
2032_0_71   SR:0.000564 CR:1.0006163260 BCR:1.0006163260
2032_0_72   SR:0.000508 CR:1.0006163260 BCR:1.0006163260
2032_0_73   SR:0.000457 CR:1.0006163260 BCR:1.0006163260
2032_0_74   SR:0.000411 CR:1.0006163260 BCR:1.0006163260
2032_0_75   SR:0.000370 CR:1.0006163260 BCR:1.0006163260
2032_0_76   SR:0.000333 CR:1.0006163260 BCR:1.0006163260
2032_0_77   SR:0.000300 CR:1.0006163260 BCR:1.0006163260
2032_0_78   SR:0.000270 CR:1.0006163260 BCR:1.0006163260
2032_0_79   SR:0.000243 CR:1.0006163260 BCR:1.0006163260
2032_0_80   SR:0.000218 CR:1.0006163260 BCR:1.0006163260
2032_0_81   SR:0.000197 CR:1.0006163260 BCR:1.0006163260
2032_0_82   SR:0.000177 CR:1.0006163260 BCR:1.0006163260
2032_0_83   SR:0.000159 CR:1.0006163260 BCR:1.0006163260
2032_0_84   SR:0.000143 CR:1.0006163260 BCR:1.0006163260
2032_0_85   SR:0.000129 CR:1.0006163260 BCR:1.0006163260
2032_0_86   SR:0.000116 CR:1.0006163260 BCR:1.0006163260
2032_0_87   SR:0.000104 CR:1.0006163260 BCR:1.0006163260
2032_0_88   SR:0.000094 CR:1.0006163260 BCR:1.0006163260
2032_0_89   SR:0.000085 CR:1.0006163260 BCR:1.0006163260
2032_0_90   SR:0.000076 CR:1.0006163260 BCR:1.0006163260
2032_0_91   SR:0.000069 CR:1.0006163260 BCR:1.0006163260
2032_0_92   SR:0.000062 CR:1.0006163260 BCR:1.0006163260
2032_0_93   SR:0.000056 CR:1.0006163260 BCR:1.0006163260
2032_0_94   SR:0.000050 CR:1.0006163260 BCR:1.0006163260
2032_0_95   SR:0.000045 CR:1.0006163260 BCR:1.0006163260
2032_0_96   SR:0.000040 CR:1.0006163260 BCR:1.0006163260
2032_0_97   SR:0.000036 CR:1.0006163260 BCR:1.0006163260
2032_0_98   SR:0.000033 CR:1.0006163260 BCR:1.0006163260
2032_0_99   SR:0.000030 CR:1.0006163260 BCR:1.0006163260
2032_0_100  SR:0.000027 CR:1.0006163260 BCR:1.0006163260
2032_0_101  SR:0.000024 CR:1.0006163260 BCR:1.0006163260
2032_0_102  SR:0.000022 CR:1.0006163260 BCR:1.0006163260
2032_0_103  SR:0.000019 CR:1.0006163260 BCR:1.0006163260
2032_0_104  SR:0.000017 CR:1.0006163260 BCR:1.0006163260
2032_0_105  SR:0.000016 CR:1.0006163260 BCR:1.0006163260
2032_0_106  SR:0.000014 CR:1.0006163260 BCR:1.0006163260
2032_0_107  SR:0.000013 CR:1.0006163260 BCR:1.0006163260
2032_0_108  SR:0.000011 CR:1.0006163260 BCR:1.0006163260
2032_0_109  SR:0.000010 CR:1.0006163260 BCR:1.0006163260
2032_0_110  SR:0.000009 CR:1.0006163260 BCR:1.0006163260
PRODUCER FINAL COMPLIANCE DELTA 0.000616
Target GHG Offset Mg -0, Actual GHG Offset Mg -19081
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.286734
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.056917
2032 producer_abs_share_frac_pickup.BEV           = 0.164087
2032 producer_abs_share_frac_pickup.ICE           = 0.492262
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               = 0.286734 / 0.211229 (DELTA:0.075505)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.056917 / 0.132422 (DELTA:0.075505)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.164087 / 0.164087 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.492262 / 0.492262 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61280 / $61280 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61760 / $61760 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68475 / $68475 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66551 / $66551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55280 / $61280 R:0.902090
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61760 / $61760 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $62475 / $68475 R:0.912378
modified cross subsidized price / cost ALT pickup.ICE                 $66551 / $66551 R:1.000000

cross subsidized price / cost ALT BEV                                 $63899 / $63899 R:1.000000
cross subsidized price / cost ALT ICE                                 $66054 / $66054 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61360 / $61360 R:1.000000
cross subsidized price / cost ALT pickup                              $67032 / $67032 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65119 / $65119 R:1.000000

2032_0_0  SCORE:0.000000, CE:0.075505, 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_Proposal:  Year=2033  Iteration=0 consolidated_OEM
2033_0_0    SR:1.000000 CR:0.9770248434 BCR:0.9770248434
2033_0_1    SR:0.900000 CR:0.9770248434 BCR:0.9770248434
2033_0_2    SR:0.810000 CR:0.9770248434 BCR:0.9770248434
2033_0_3    SR:0.729000 CR:0.9770248434 BCR:0.9770248434
2033_0_4    SR:0.656100 CR:0.9770248434 BCR:0.9770248434
2033_0_5    SR:0.590490 CR:0.9770248434 BCR:0.9770248434
2033_0_6    SR:0.531441 CR:0.9770248434 BCR:0.9770248434
2033_0_7    SR:0.478297 CR:0.9770248434 BCR:0.9770248434
2033_0_8    SR:0.430467 CR:0.9770248434 BCR:0.9770248434
2033_0_9    SR:0.387420 CR:0.9770248434 BCR:0.9770248434
2033_0_10   SR:0.348678 CR:0.9770248434 BCR:0.9770248434
2033_0_11   SR:0.313811 CR:0.9770248434 BCR:0.9770248434
2033_0_12   SR:0.282430 CR:0.9770248434 BCR:0.9770248434
2033_0_13   SR:0.254187 CR:0.9770248434 BCR:0.9770248434
2033_0_14   SR:0.228768 CR:0.9770248434 BCR:0.9770248434
2033_0_15   SR:0.205891 CR:0.9770248434 BCR:0.9770248434
2033_0_16   SR:0.185302 CR:0.9770248434 BCR:0.9770248434
2033_0_17   SR:0.166772 CR:0.9770248434 BCR:0.9770248434
2033_0_18   SR:0.150095 CR:0.9770248434 BCR:0.9770248434
2033_0_19   SR:0.135085 CR:1.0219907573 BCR:1.0219907573
2033_0_20   SR:0.121577 CR:1.0219907573 BCR:1.0219907573
2033_0_21   SR:0.109419 CR:1.0219907573 BCR:1.0219907573
2033_0_22   SR:0.098477 CR:1.0219907573 BCR:1.0219907573
2033_0_23   SR:0.088629 CR:1.0027063770 BCR:1.0027063770
2033_0_24   SR:0.079766 CR:1.0027063770 BCR:1.0027063770
2033_0_25   SR:0.071790 CR:1.0027063770 BCR:1.0027063770
2033_0_26   SR:0.064611 CR:1.0027063770 BCR:1.0027063770
2033_0_27   SR:0.058150 CR:1.0027063770 BCR:1.0027063770
2033_0_28   SR:0.052335 CR:1.0027063770 BCR:1.0027063770
2033_0_29   SR:0.047101 CR:1.0027063770 BCR:1.0027063770
2033_0_30   SR:0.042391 CR:1.0027063770 BCR:1.0027063770
2033_0_31   SR:0.038152 CR:1.0027063770 BCR:1.0027063770
2033_0_32   SR:0.034337 CR:1.0027063770 BCR:1.0027063770
2033_0_33   SR:0.030903 CR:1.0027063770 BCR:1.0027063770
2033_0_34   SR:0.027813 CR:1.0027063770 BCR:1.0027063770
2033_0_35   SR:0.025032 CR:1.0027063770 BCR:1.0027063770
2033_0_36   SR:0.022528 CR:1.0027063770 BCR:1.0027063770
2033_0_37   SR:0.020276 CR:1.0027063770 BCR:1.0027063770
2033_0_38   SR:0.018248 CR:1.0027063770 BCR:1.0027063770
2033_0_39   SR:0.016423 CR:1.0027063770 BCR:1.0027063770
2033_0_40   SR:0.014781 CR:1.0024064219 BCR:1.0024064219
2033_0_41   SR:0.013303 CR:1.0024064219 BCR:1.0024064219
2033_0_42   SR:0.011973 CR:1.0024064219 BCR:1.0024064219
2033_0_43   SR:0.010775 CR:1.0024064219 BCR:1.0024064219
2033_0_44   SR:0.009698 CR:1.0024064219 BCR:1.0024064219
2033_0_45   SR:0.008728 CR:1.0024064219 BCR:1.0024064219
2033_0_46   SR:0.007855 CR:1.0024064219 BCR:1.0024064219
2033_0_47   SR:0.007070 CR:1.0024064219 BCR:1.0024064219
2033_0_48   SR:0.006363 CR:1.0024064219 BCR:1.0024064219
2033_0_49   SR:0.005726 CR:1.0024064219 BCR:1.0024064219
2033_0_50   SR:0.005154 CR:1.0024064219 BCR:1.0024064219
2033_0_51   SR:0.004638 CR:1.0024064219 BCR:1.0024064219
2033_0_52   SR:0.004175 CR:1.0024064219 BCR:1.0024064219
2033_0_53   SR:0.003757 CR:1.0024064219 BCR:1.0024064219
2033_0_54   SR:0.003381 CR:1.0024064219 BCR:1.0024064219
2033_0_55   SR:0.003043 CR:1.0024064219 BCR:1.0024064219
2033_0_56   SR:0.002739 CR:1.0024064219 BCR:1.0024064219
2033_0_57   SR:0.002465 CR:1.0024064219 BCR:1.0024064219
2033_0_58   SR:0.002219 CR:1.0024064219 BCR:1.0024064219
2033_0_59   SR:0.001997 CR:1.0024064219 BCR:1.0024064219
2033_0_60   SR:0.001797 CR:1.0024064219 BCR:1.0024064219
2033_0_61   SR:0.001617 CR:1.0024064219 BCR:1.0024064219
2033_0_62   SR:0.001456 CR:1.0024064219 BCR:1.0024064219
2033_0_63   SR:0.001310 CR:1.0024064219 BCR:1.0024064219
2033_0_64   SR:0.001179 CR:1.0024064219 BCR:1.0024064219
2033_0_65   SR:0.001061 CR:1.0024064219 BCR:1.0024064219
2033_0_66   SR:0.000955 CR:1.0024064219 BCR:1.0024064219
2033_0_67   SR:0.000860 CR:1.0024064219 BCR:1.0024064219
2033_0_68   SR:0.000774 CR:1.0024064219 BCR:1.0024064219
2033_0_69   SR:0.000696 CR:1.0024064219 BCR:1.0024064219
2033_0_70   SR:0.000627 CR:1.0024064219 BCR:1.0024064219
2033_0_71   SR:0.000564 CR:1.0024064219 BCR:1.0024064219
2033_0_72   SR:0.000508 CR:1.0024064219 BCR:1.0024064219
2033_0_73   SR:0.000457 CR:1.0024064219 BCR:1.0024064219
2033_0_74   SR:0.000411 CR:1.0024064219 BCR:1.0024064219
2033_0_75   SR:0.000370 CR:1.0024064219 BCR:1.0024064219
2033_0_76   SR:0.000333 CR:1.0024064219 BCR:1.0024064219
2033_0_77   SR:0.000300 CR:1.0024064219 BCR:1.0024064219
2033_0_78   SR:0.000270 CR:1.0024064219 BCR:1.0024064219
2033_0_79   SR:0.000243 CR:1.0024064219 BCR:1.0024064219
2033_0_80   SR:0.000218 CR:1.0024064219 BCR:1.0024064219
2033_0_81   SR:0.000197 CR:1.0024064219 BCR:1.0024064219
2033_0_82   SR:0.000177 CR:1.0024064219 BCR:1.0024064219
2033_0_83   SR:0.000159 CR:1.0024064219 BCR:1.0024064219
2033_0_84   SR:0.000143 CR:1.0024064219 BCR:1.0024064219
2033_0_85   SR:0.000129 CR:1.0024064219 BCR:1.0024064219
2033_0_86   SR:0.000116 CR:1.0024064219 BCR:1.0024064219
2033_0_87   SR:0.000104 CR:1.0024064219 BCR:1.0024064219
2033_0_88   SR:0.000094 CR:1.0024064219 BCR:1.0024064219
2033_0_89   SR:0.000085 CR:1.0024064219 BCR:1.0024064219
2033_0_90   SR:0.000076 CR:1.0024064219 BCR:1.0024064219
2033_0_91   SR:0.000069 CR:1.0024064219 BCR:1.0024064219
2033_0_92   SR:0.000062 CR:1.0024064219 BCR:1.0024064219
2033_0_93   SR:0.000056 CR:1.0024064219 BCR:1.0024064219
2033_0_94   SR:0.000050 CR:1.0024064219 BCR:1.0024064219
2033_0_95   SR:0.000045 CR:1.0024064219 BCR:1.0024064219
2033_0_96   SR:0.000040 CR:1.0024064219 BCR:1.0024064219
2033_0_97   SR:0.000036 CR:1.0024064219 BCR:1.0024064219
2033_0_98   SR:0.000033 CR:1.0024064219 BCR:1.0024064219
2033_0_99   SR:0.000030 CR:1.0024064219 BCR:1.0024064219
2033_0_100  SR:0.000027 CR:1.0024064219 BCR:1.0024064219
2033_0_101  SR:0.000024 CR:1.0024064219 BCR:1.0024064219
2033_0_102  SR:0.000022 CR:1.0024064219 BCR:1.0024064219
2033_0_103  SR:0.000019 CR:1.0024064219 BCR:1.0024064219
2033_0_104  SR:0.000017 CR:1.0024064219 BCR:1.0024064219
2033_0_105  SR:0.000016 CR:1.0024064219 BCR:1.0024064219
2033_0_106  SR:0.000014 CR:1.0024064219 BCR:1.0024064219
2033_0_107  SR:0.000013 CR:1.0024064219 BCR:1.0024064219
2033_0_108  SR:0.000011 CR:1.0024064219 BCR:1.0024064219
2033_0_109  SR:0.000010 CR:1.0024064219 BCR:1.0024064219
2033_0_110  SR:0.000009 CR:1.0024064219 BCR:1.0024064219
PRODUCER FINAL COMPLIANCE DELTA 0.002406
Target GHG Offset Mg -0, Actual GHG Offset Mg -75193
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.308186
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034243
2033 producer_abs_share_frac_pickup.BEV           = 0.164393
2033 producer_abs_share_frac_pickup.ICE           = 0.493178
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               = 0.308186 / 0.217229 (DELTA:0.090957)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034243 / 0.125200 (DELTA:0.090957)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.164393 / 0.164393 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.493178 / 0.493178 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61793 / $61793 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60229 / $60229 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69888 / $69888 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66208 / $66208 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61793 / $61793 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60229 / $60229 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69888 / $69888 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66208 / $66208 R:1.000000

cross subsidized price / cost ALT BEV                                 $64609 / $64609 R:1.000000
cross subsidized price / cost ALT ICE                                 $65820 / $65820 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61637 / $61637 R:1.000000
cross subsidized price / cost ALT pickup                              $67128 / $67128 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65106 / $65106 R:1.000000

2033_0_0  SCORE:0.000000, CE:0.090957, 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_Proposal:  Year=2034  Iteration=0 consolidated_OEM
2034_0_0    SR:1.000000 CR:0.9789789502 BCR:0.9789789502
2034_0_1    SR:0.900000 CR:0.9789789502 BCR:0.9789789502
2034_0_2    SR:0.810000 CR:0.9789789502 BCR:0.9789789502
2034_0_3    SR:0.729000 CR:0.9789789502 BCR:0.9789789502
2034_0_4    SR:0.656100 CR:0.9789789502 BCR:0.9789789502
2034_0_5    SR:0.590490 CR:0.9789789502 BCR:0.9789789502
2034_0_6    SR:0.531441 CR:0.9789789502 BCR:0.9789789502
2034_0_7    SR:0.478297 CR:0.9789789502 BCR:0.9789789502
2034_0_8    SR:0.430467 CR:0.9789789502 BCR:0.9789789502
2034_0_9    SR:0.387420 CR:0.9789789502 BCR:0.9789789502
2034_0_10   SR:0.348678 CR:0.9789789502 BCR:0.9789789502
2034_0_11   SR:0.313811 CR:0.9789789502 BCR:0.9789789502
2034_0_12   SR:0.282430 CR:0.9789789502 BCR:0.9789789502
2034_0_13   SR:0.254187 CR:0.9789789502 BCR:0.9789789502
2034_0_14   SR:0.228768 CR:0.9789789502 BCR:0.9789789502
2034_0_15   SR:0.205891 CR:0.9789789502 BCR:0.9789789502
2034_0_16   SR:0.185302 CR:0.9789789502 BCR:0.9789789502
2034_0_17   SR:0.166772 CR:0.9789789502 BCR:0.9789789502
2034_0_18   SR:0.150095 CR:0.9789789502 BCR:0.9789789502
2034_0_19   SR:0.135085 CR:0.9789789502 BCR:0.9789789502
2034_0_20   SR:0.121577 CR:0.9789789502 BCR:0.9789789502
2034_0_21   SR:0.109419 CR:0.9789789502 BCR:0.9789789502
2034_0_22   SR:0.098477 CR:0.9789789502 BCR:0.9789789502
2034_0_23   SR:0.088629 CR:1.0041744259 BCR:1.0041744259
2034_0_24   SR:0.079766 CR:1.0041744259 BCR:1.0041744259
2034_0_25   SR:0.071790 CR:1.0041744259 BCR:1.0041744259
2034_0_26   SR:0.064611 CR:1.0041744259 BCR:1.0041744259
2034_0_27   SR:0.058150 CR:1.0041744259 BCR:1.0041744259
2034_0_28   SR:0.052335 CR:1.0041744259 BCR:1.0041744259
2034_0_29   SR:0.047101 CR:1.0041744259 BCR:1.0041744259
2034_0_30   SR:0.042391 CR:1.0041744259 BCR:1.0041744259
2034_0_31   SR:0.038152 CR:1.0041744259 BCR:1.0041744259
2034_0_32   SR:0.034337 CR:1.0041744259 BCR:1.0041744259
2034_0_33   SR:0.030903 CR:1.0041744259 BCR:1.0041744259
2034_0_34   SR:0.027813 CR:1.0041744259 BCR:1.0041744259
2034_0_35   SR:0.025032 CR:1.0041744259 BCR:1.0041744259
2034_0_36   SR:0.022528 CR:1.0041744259 BCR:1.0041744259
2034_0_37   SR:0.020276 CR:1.0041744259 BCR:1.0041744259
2034_0_38   SR:0.018248 CR:1.0041744259 BCR:1.0041744259
2034_0_39   SR:0.016423 CR:1.0041744259 BCR:1.0041744259
2034_0_40   SR:0.014781 CR:1.0041744259 BCR:1.0041744259
2034_0_41   SR:0.013303 CR:1.0041744259 BCR:1.0041744259
2034_0_42   SR:0.011973 CR:1.0041744259 BCR:1.0041744259
2034_0_43   SR:0.010775 CR:1.0041744259 BCR:1.0041744259
2034_0_44   SR:0.009698 CR:1.0041744259 BCR:1.0041744259
2034_0_45   SR:0.008728 CR:1.0041744259 BCR:1.0041744259
2034_0_46   SR:0.007855 CR:1.0041744259 BCR:1.0041744259
2034_0_47   SR:0.007070 CR:1.0041744259 BCR:1.0041744259
2034_0_48   SR:0.006363 CR:1.0041744259 BCR:1.0041744259
2034_0_49   SR:0.005726 CR:1.0041744259 BCR:1.0041744259
2034_0_50   SR:0.005154 CR:1.0041744259 BCR:1.0041744259
2034_0_51   SR:0.004638 CR:1.0041744259 BCR:1.0041744259
2034_0_52   SR:0.004175 CR:1.0041744259 BCR:1.0041744259
2034_0_53   SR:0.003757 CR:1.0041744259 BCR:1.0041744259
2034_0_54   SR:0.003381 CR:1.0041744259 BCR:1.0041744259
2034_0_55   SR:0.003043 CR:1.0041744259 BCR:1.0041744259
2034_0_56   SR:0.002739 CR:1.0041744259 BCR:1.0041744259
2034_0_57   SR:0.002465 CR:1.0041744259 BCR:1.0041744259
2034_0_58   SR:0.002219 CR:1.0041744259 BCR:1.0041744259
2034_0_59   SR:0.001997 CR:1.0041744259 BCR:1.0041744259
2034_0_60   SR:0.001797 CR:1.0041744259 BCR:1.0041744259
2034_0_61   SR:0.001617 CR:1.0041744259 BCR:1.0041744259
2034_0_62   SR:0.001456 CR:1.0041744259 BCR:1.0041744259
2034_0_63   SR:0.001310 CR:1.0041744259 BCR:1.0041744259
2034_0_64   SR:0.001179 CR:1.0041744259 BCR:1.0041744259
2034_0_65   SR:0.001061 CR:1.0041744259 BCR:1.0041744259
2034_0_66   SR:0.000955 CR:1.0041744259 BCR:1.0041744259
2034_0_67   SR:0.000860 CR:1.0041744259 BCR:1.0041744259
2034_0_68   SR:0.000774 CR:1.0041744259 BCR:1.0041744259
2034_0_69   SR:0.000696 CR:1.0041744259 BCR:1.0041744259
2034_0_70   SR:0.000627 CR:1.0041744259 BCR:1.0041744259
2034_0_71   SR:0.000564 CR:1.0041744259 BCR:1.0041744259
2034_0_72   SR:0.000508 CR:1.0041744259 BCR:1.0041744259
2034_0_73   SR:0.000457 CR:1.0041744259 BCR:1.0041744259
2034_0_74   SR:0.000411 CR:1.0041744259 BCR:1.0041744259
2034_0_75   SR:0.000370 CR:1.0041744259 BCR:1.0041744259
2034_0_76   SR:0.000333 CR:1.0041744259 BCR:1.0041744259
2034_0_77   SR:0.000300 CR:1.0041744259 BCR:1.0041744259
2034_0_78   SR:0.000270 CR:1.0041744259 BCR:1.0041744259
2034_0_79   SR:0.000243 CR:1.0041744259 BCR:1.0041744259
2034_0_80   SR:0.000218 CR:1.0041744259 BCR:1.0041744259
2034_0_81   SR:0.000197 CR:1.0041744259 BCR:1.0041744259
2034_0_82   SR:0.000177 CR:1.0041744259 BCR:1.0041744259
2034_0_83   SR:0.000159 CR:1.0041744259 BCR:1.0041744259
2034_0_84   SR:0.000143 CR:1.0041744259 BCR:1.0041744259
2034_0_85   SR:0.000129 CR:1.0041744259 BCR:1.0041744259
2034_0_86   SR:0.000116 CR:1.0041744259 BCR:1.0041744259
2034_0_87   SR:0.000104 CR:1.0041744259 BCR:1.0041744259
2034_0_88   SR:0.000094 CR:1.0041744259 BCR:1.0041744259
2034_0_89   SR:0.000085 CR:1.0041744259 BCR:1.0041744259
2034_0_90   SR:0.000076 CR:1.0041744259 BCR:1.0041744259
2034_0_91   SR:0.000069 CR:1.0041744259 BCR:1.0041744259
2034_0_92   SR:0.000062 CR:1.0041744259 BCR:1.0041744259
2034_0_93   SR:0.000056 CR:1.0041744259 BCR:1.0041744259
2034_0_94   SR:0.000050 CR:1.0041744259 BCR:1.0041744259
2034_0_95   SR:0.000045 CR:1.0041744259 BCR:1.0041744259
2034_0_96   SR:0.000040 CR:1.0041744259 BCR:1.0041744259
2034_0_97   SR:0.000036 CR:1.0041744259 BCR:1.0041744259
2034_0_98   SR:0.000033 CR:1.0041744259 BCR:1.0041744259
2034_0_99   SR:0.000030 CR:1.0041744259 BCR:1.0041744259
2034_0_100  SR:0.000027 CR:1.0041744259 BCR:1.0041744259
2034_0_101  SR:0.000024 CR:1.0041744259 BCR:1.0041744259
2034_0_102  SR:0.000022 CR:1.0041744259 BCR:1.0041744259
2034_0_103  SR:0.000019 CR:1.0041744259 BCR:1.0041744259
2034_0_104  SR:0.000017 CR:1.0041744259 BCR:1.0041744259
2034_0_105  SR:0.000016 CR:1.0041744259 BCR:1.0041744259
2034_0_106  SR:0.000014 CR:1.0041744259 BCR:1.0041744259
2034_0_107  SR:0.000013 CR:1.0041744259 BCR:1.0041744259
2034_0_108  SR:0.000011 CR:1.0041744259 BCR:1.0041744259
2034_0_109  SR:0.000010 CR:1.0041744259 BCR:1.0041744259
2034_0_110  SR:0.000009 CR:1.0041744259 BCR:1.0041744259
PRODUCER FINAL COMPLIANCE DELTA 0.004174
Target GHG Offset Mg 23228, Actual GHG Offset Mg -109264
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.307157
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034129
2034 producer_abs_share_frac_pickup.BEV           = 0.164679
2034 producer_abs_share_frac_pickup.ICE           = 0.494036
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               = 0.307157 / 0.238900 (DELTA:0.068257)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034129 / 0.102386 (DELTA:0.068257)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.164679 / 0.164679 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.494036 / 0.494036 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61650 / $61650 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60214 / $60214 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69687 / $69687 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66117 / $66117 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61650 / $61650 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60214 / $60214 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69687 / $69687 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66117 / $66117 R:1.000000

cross subsidized price / cost ALT BEV                                 $64455 / $64455 R:1.000000
cross subsidized price / cost ALT ICE                                 $65736 / $65736 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61507 / $61507 R:1.000000
cross subsidized price / cost ALT pickup                              $67009 / $67009 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65033 / $65033 R:1.000000

2034_0_0  SCORE:0.000000, CE:0.068257, 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_Proposal:  Year=2035  Iteration=0 consolidated_OEM
2035_0_0    SR:1.000000 CR:0.9821492216 BCR:0.9821492216
2035_0_1    SR:0.900000 CR:0.9821492216 BCR:0.9821492216
2035_0_2    SR:0.810000 CR:0.9821492216 BCR:0.9821492216
2035_0_3    SR:0.729000 CR:0.9821492216 BCR:0.9821492216
2035_0_4    SR:0.656100 CR:0.9821492216 BCR:0.9821492216
2035_0_5    SR:0.590490 CR:0.9821492216 BCR:0.9821492216
2035_0_6    SR:0.531441 CR:0.9821492216 BCR:0.9821492216
2035_0_7    SR:0.478297 CR:0.9821492216 BCR:0.9821492216
2035_0_8    SR:0.430467 CR:0.9821492216 BCR:0.9821492216
2035_0_9    SR:0.387420 CR:0.9821492216 BCR:0.9821492216
2035_0_10   SR:0.348678 CR:0.9821492216 BCR:0.9821492216
2035_0_11   SR:0.313811 CR:0.9821492216 BCR:0.9821492216
2035_0_12   SR:0.282430 CR:0.9821492216 BCR:0.9821492216
2035_0_13   SR:0.254187 CR:0.9821492216 BCR:0.9821492216
2035_0_14   SR:0.228768 CR:0.9821492216 BCR:0.9821492216
2035_0_15   SR:0.205891 CR:0.9821492216 BCR:0.9821492216
2035_0_16   SR:0.185302 CR:0.9821492216 BCR:0.9821492216
2035_0_17   SR:0.166772 CR:0.9821492216 BCR:0.9821492216
2035_0_18   SR:0.150095 CR:0.9821492216 BCR:0.9821492216
2035_0_19   SR:0.135085 CR:0.9821492216 BCR:0.9821492216
2035_0_20   SR:0.121577 CR:0.9821492216 BCR:0.9821492216
2035_0_21   SR:0.109419 CR:0.9821492216 BCR:0.9821492216
2035_0_22   SR:0.098477 CR:0.9821492216 BCR:0.9821492216
2035_0_23   SR:0.088629 CR:1.0073773616 BCR:1.0073773616
2035_0_24   SR:0.079766 CR:1.0073773616 BCR:1.0073773616
2035_0_25   SR:0.071790 CR:1.0073773616 BCR:1.0073773616
2035_0_26   SR:0.064611 CR:1.0073773616 BCR:1.0073773616
2035_0_27   SR:0.058150 CR:1.0073773616 BCR:1.0073773616
2035_0_28   SR:0.052335 CR:1.0073773616 BCR:1.0073773616
2035_0_29   SR:0.047101 CR:1.0073773616 BCR:1.0073773616
2035_0_30   SR:0.042391 CR:1.0073773616 BCR:1.0073773616
2035_0_31   SR:0.038152 CR:1.0073773616 BCR:1.0073773616
2035_0_32   SR:0.034337 CR:1.0073773616 BCR:1.0073773616
2035_0_33   SR:0.030903 CR:1.0073773616 BCR:1.0073773616
2035_0_34   SR:0.027813 CR:1.0073773616 BCR:1.0073773616
2035_0_35   SR:0.025032 CR:1.0073773616 BCR:1.0073773616
2035_0_36   SR:0.022528 CR:1.0073773616 BCR:1.0073773616
2035_0_37   SR:0.020276 CR:1.0073773616 BCR:1.0073773616
2035_0_38   SR:0.018248 CR:1.0073773616 BCR:1.0073773616
2035_0_39   SR:0.016423 CR:1.0073773616 BCR:1.0073773616
2035_0_40   SR:0.014781 CR:1.0073773616 BCR:1.0073773616
2035_0_41   SR:0.013303 CR:1.0073773616 BCR:1.0073773616
2035_0_42   SR:0.011973 CR:1.0073773616 BCR:1.0073773616
2035_0_43   SR:0.010775 CR:1.0073773616 BCR:1.0073773616
2035_0_44   SR:0.009698 CR:1.0073773616 BCR:1.0073773616
2035_0_45   SR:0.008728 CR:1.0073773616 BCR:1.0073773616
2035_0_46   SR:0.007855 CR:1.0073773616 BCR:1.0073773616
2035_0_47   SR:0.007070 CR:1.0073773616 BCR:1.0073773616
2035_0_48   SR:0.006363 CR:1.0073773616 BCR:1.0073773616
2035_0_49   SR:0.005726 CR:1.0073773616 BCR:1.0073773616
2035_0_50   SR:0.005154 CR:1.0073773616 BCR:1.0073773616
2035_0_51   SR:0.004638 CR:1.0073773616 BCR:1.0073773616
2035_0_52   SR:0.004175 CR:1.0073773616 BCR:1.0073773616
2035_0_53   SR:0.003757 CR:1.0073773616 BCR:1.0073773616
2035_0_54   SR:0.003381 CR:1.0073773616 BCR:1.0073773616
2035_0_55   SR:0.003043 CR:1.0073773616 BCR:1.0073773616
2035_0_56   SR:0.002739 CR:1.0073773616 BCR:1.0073773616
2035_0_57   SR:0.002465 CR:1.0073773616 BCR:1.0073773616
2035_0_58   SR:0.002219 CR:1.0073773616 BCR:1.0073773616
2035_0_59   SR:0.001997 CR:1.0073773616 BCR:1.0073773616
2035_0_60   SR:0.001797 CR:1.0073773616 BCR:1.0073773616
2035_0_61   SR:0.001617 CR:1.0073773616 BCR:1.0073773616
2035_0_62   SR:0.001456 CR:1.0073773616 BCR:1.0073773616
2035_0_63   SR:0.001310 CR:1.0073773616 BCR:1.0073773616
2035_0_64   SR:0.001179 CR:1.0073773616 BCR:1.0073773616
2035_0_65   SR:0.001061 CR:1.0073773616 BCR:1.0073773616
2035_0_66   SR:0.000955 CR:1.0073773616 BCR:1.0073773616
2035_0_67   SR:0.000860 CR:1.0073773616 BCR:1.0073773616
2035_0_68   SR:0.000774 CR:1.0073773616 BCR:1.0073773616
2035_0_69   SR:0.000696 CR:1.0073773616 BCR:1.0073773616
2035_0_70   SR:0.000627 CR:1.0073773616 BCR:1.0073773616
2035_0_71   SR:0.000564 CR:1.0073773616 BCR:1.0073773616
2035_0_72   SR:0.000508 CR:1.0073773616 BCR:1.0073773616
2035_0_73   SR:0.000457 CR:1.0073773616 BCR:1.0073773616
2035_0_74   SR:0.000411 CR:1.0073773616 BCR:1.0073773616
2035_0_75   SR:0.000370 CR:1.0073773616 BCR:1.0073773616
2035_0_76   SR:0.000333 CR:1.0073773616 BCR:1.0073773616
2035_0_77   SR:0.000300 CR:1.0073773616 BCR:1.0073773616
2035_0_78   SR:0.000270 CR:1.0073773616 BCR:1.0073773616
2035_0_79   SR:0.000243 CR:1.0073773616 BCR:1.0073773616
2035_0_80   SR:0.000218 CR:1.0073773616 BCR:1.0073773616
2035_0_81   SR:0.000197 CR:1.0073773616 BCR:1.0073773616
2035_0_82   SR:0.000177 CR:1.0073773616 BCR:1.0073773616
2035_0_83   SR:0.000159 CR:1.0073773616 BCR:1.0073773616
2035_0_84   SR:0.000143 CR:1.0073773616 BCR:1.0073773616
2035_0_85   SR:0.000129 CR:1.0073773616 BCR:1.0073773616
2035_0_86   SR:0.000116 CR:1.0073773616 BCR:1.0073773616
2035_0_87   SR:0.000104 CR:1.0073773616 BCR:1.0073773616
2035_0_88   SR:0.000094 CR:1.0073773616 BCR:1.0073773616
2035_0_89   SR:0.000085 CR:1.0073773616 BCR:1.0073773616
2035_0_90   SR:0.000076 CR:1.0073773616 BCR:1.0073773616
2035_0_91   SR:0.000069 CR:1.0073773616 BCR:1.0073773616
2035_0_92   SR:0.000062 CR:1.0073773616 BCR:1.0073773616
2035_0_93   SR:0.000056 CR:1.0073773616 BCR:1.0073773616
2035_0_94   SR:0.000050 CR:1.0073773616 BCR:1.0073773616
2035_0_95   SR:0.000045 CR:1.0073773616 BCR:1.0073773616
2035_0_96   SR:0.000040 CR:1.0073773616 BCR:1.0073773616
2035_0_97   SR:0.000036 CR:1.0073773616 BCR:1.0073773616
2035_0_98   SR:0.000033 CR:1.0073773616 BCR:1.0073773616
2035_0_99   SR:0.000030 CR:1.0073773616 BCR:1.0073773616
2035_0_100  SR:0.000027 CR:1.0073773616 BCR:1.0073773616
2035_0_101  SR:0.000024 CR:1.0073773616 BCR:1.0073773616
2035_0_102  SR:0.000022 CR:1.0073773616 BCR:1.0073773616
2035_0_103  SR:0.000019 CR:1.0073773616 BCR:1.0073773616
2035_0_104  SR:0.000017 CR:1.0073773616 BCR:1.0073773616
2035_0_105  SR:0.000016 CR:1.0073773616 BCR:1.0073773616
2035_0_106  SR:0.000014 CR:1.0073773616 BCR:1.0073773616
2035_0_107  SR:0.000013 CR:1.0073773616 BCR:1.0073773616
2035_0_108  SR:0.000011 CR:1.0073773616 BCR:1.0073773616
2035_0_109  SR:0.000010 CR:1.0073773616 BCR:1.0073773616
2035_0_110  SR:0.000009 CR:1.0073773616 BCR:1.0073773616
PRODUCER FINAL COMPLIANCE DELTA 0.007377
Target GHG Offset Mg 101088, Actual GHG Offset Mg -135377
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.306523
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.034058
2035 producer_abs_share_frac_pickup.BEV           = 0.164855
2035 producer_abs_share_frac_pickup.ICE           = 0.494564
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               = 0.306523 / 0.238407 (DELTA:0.068116)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.034058 / 0.102174 (DELTA:0.068116)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.164855 / 0.164855 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.494564 / 0.494564 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61516 / $61516 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60157 / $60157 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69497 / $69497 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66027 / $66027 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61516 / $61516 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60157 / $60157 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69497 / $69497 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66027 / $66027 R:1.000000

cross subsidized price / cost ALT BEV                                 $64307 / $64307 R:1.000000
cross subsidized price / cost ALT ICE                                 $65649 / $65649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61380 / $61380 R:1.000000
cross subsidized price / cost ALT pickup                              $66895 / $66895 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64924 / $64924 R:1.000000

2035_0_0  SCORE:0.000000, CE:0.068116, 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
Proposal: Post Processing ...

Session ended at 2023-03-17 15:30:06
Session elapsed time 200.23 seconds


Session Complete