OMEGA 2.1.0 session Proposal started at 2023-03-17 15:30:29

Initializing 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:
2022_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2022_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2022_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2022_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2022_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2022_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2022_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2022_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2022_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2022_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2022_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2022_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2022_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2022_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2022_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2022_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2022_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2022_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2022_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2022_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2022_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2022_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2022_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2022_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2022_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2022_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2022_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2022_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2022_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2022_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2022_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2022_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2022_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2022_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2022_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2022_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2022_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2022_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2022_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2022_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2022_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2022_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000

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

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60811 / $60811 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65524 / $65524 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60811 / $60811 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $65524 / $65524 R:1.000000

cross subsidized price / cost ALT ICE                                 $63716 / $63716 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60811 / $60811 R:1.000000
cross subsidized price / cost ALT pickup                              $65524 / $65524 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63716 / $63716 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2023  Iteration=0 Ford
2023_0_0    SR:1.000000 CR:1.0000000008 BCR:1.0000000008
2023_0_1    SR:0.900000 CR:1.0000000008 BCR:1.0000000008
2023_0_2    SR:0.810000 CR:1.0000000008 BCR:1.0000000008
2023_0_3    SR:0.729000 CR:1.0000000008 BCR:1.0000000008
2023_0_4    SR:0.656100 CR:1.0000000008 BCR:1.0000000008
2023_0_5    SR:0.590490 CR:1.0000000008 BCR:1.0000000008
2023_0_6    SR:0.531441 CR:1.0000000008 BCR:1.0000000008
2023_0_7    SR:0.478297 CR:1.0000000008 BCR:1.0000000008
2023_0_8    SR:0.430467 CR:1.0000000008 BCR:1.0000000008
2023_0_9    SR:0.387420 CR:1.0000000008 BCR:1.0000000008
2023_0_10   SR:0.348678 CR:1.0000000008 BCR:1.0000000008
2023_0_11   SR:0.313811 CR:1.0000000008 BCR:1.0000000008
2023_0_12   SR:0.282430 CR:1.0000000008 BCR:1.0000000008
2023_0_13   SR:0.254187 CR:1.0000000008 BCR:1.0000000008
2023_0_14   SR:0.228768 CR:1.0000000008 BCR:1.0000000008
2023_0_15   SR:0.205891 CR:1.0000000008 BCR:1.0000000008
2023_0_16   SR:0.185302 CR:1.0000000008 BCR:1.0000000008
2023_0_17   SR:0.166772 CR:1.0000000008 BCR:1.0000000008
2023_0_18   SR:0.150095 CR:1.0000000008 BCR:1.0000000008
2023_0_19   SR:0.135085 CR:1.0000000008 BCR:1.0000000008
2023_0_20   SR:0.121577 CR:1.0000000008 BCR:1.0000000008
2023_0_21   SR:0.109419 CR:1.0000000008 BCR:1.0000000008
2023_0_22   SR:0.098477 CR:1.0000000008 BCR:1.0000000008
2023_0_23   SR:0.088629 CR:1.0000000008 BCR:1.0000000008
2023_0_24   SR:0.079766 CR:1.0000000008 BCR:1.0000000008
2023_0_25   SR:0.071790 CR:1.0000000008 BCR:1.0000000008
2023_0_26   SR:0.064611 CR:1.0000000008 BCR:1.0000000008
2023_0_27   SR:0.058150 CR:1.0000000008 BCR:1.0000000008
2023_0_28   SR:0.052335 CR:1.0000000008 BCR:1.0000000008
2023_0_29   SR:0.047101 CR:1.0000000008 BCR:1.0000000008
2023_0_30   SR:0.042391 CR:1.0000000008 BCR:1.0000000008
2023_0_31   SR:0.038152 CR:1.0000000008 BCR:1.0000000008
2023_0_32   SR:0.034337 CR:1.0000000008 BCR:1.0000000008
2023_0_33   SR:0.030903 CR:1.0000000008 BCR:1.0000000008
2023_0_34   SR:0.027813 CR:1.0000000008 BCR:1.0000000008
2023_0_35   SR:0.025032 CR:1.0000000008 BCR:1.0000000008
2023_0_36   SR:0.022528 CR:1.0000000008 BCR:1.0000000008
2023_0_37   SR:0.020276 CR:1.0000000008 BCR:1.0000000008
2023_0_38   SR:0.018248 CR:1.0000000008 BCR:1.0000000008
2023_0_39   SR:0.016423 CR:1.0000000008 BCR:1.0000000008
2023_0_40   SR:0.014781 CR:1.0000000008 BCR:1.0000000008
2023_0_41   SR:0.013303 CR:1.0000000008 BCR:1.0000000008
2023_0_42   SR:0.011973 CR:1.0000000008 BCR:1.0000000008
2023_0_43   SR:0.010775 CR:1.0000000008 BCR:1.0000000008
2023_0_44   SR:0.009698 CR:1.0000000008 BCR:1.0000000008
2023_0_45   SR:0.008728 CR:1.0000000008 BCR:1.0000000008
2023_0_46   SR:0.007855 CR:1.0000000008 BCR:1.0000000008
2023_0_47   SR:0.007070 CR:1.0000000008 BCR:1.0000000008
2023_0_48   SR:0.006363 CR:1.0000000008 BCR:1.0000000008
2023_0_49   SR:0.005726 CR:1.0000000008 BCR:1.0000000008
2023_0_50   SR:0.005154 CR:1.0000000008 BCR:1.0000000008
2023_0_51   SR:0.004638 CR:1.0000000008 BCR:1.0000000008
2023_0_52   SR:0.004175 CR:1.0000000008 BCR:1.0000000008
2023_0_53   SR:0.003757 CR:1.0000000008 BCR:1.0000000008
2023_0_54   SR:0.003381 CR:1.0000000008 BCR:1.0000000008
2023_0_55   SR:0.003043 CR:1.0000000008 BCR:1.0000000008
2023_0_56   SR:0.002739 CR:1.0000000008 BCR:1.0000000008
2023_0_57   SR:0.002465 CR:1.0000000008 BCR:1.0000000008
2023_0_58   SR:0.002219 CR:1.0000000008 BCR:1.0000000008
2023_0_59   SR:0.001997 CR:1.0000000008 BCR:1.0000000008
2023_0_60   SR:0.001797 CR:1.0000000008 BCR:1.0000000008
2023_0_61   SR:0.001617 CR:1.0000000008 BCR:1.0000000008
2023_0_62   SR:0.001456 CR:1.0000000008 BCR:1.0000000008
2023_0_63   SR:0.001310 CR:1.0000000008 BCR:1.0000000008
2023_0_64   SR:0.001179 CR:1.0000000008 BCR:1.0000000008
2023_0_65   SR:0.001061 CR:1.0000000008 BCR:1.0000000008
2023_0_66   SR:0.000955 CR:1.0000000008 BCR:1.0000000008
2023_0_67   SR:0.000860 CR:1.0000000008 BCR:1.0000000008
2023_0_68   SR:0.000774 CR:1.0000000008 BCR:1.0000000008
2023_0_69   SR:0.000696 CR:1.0000000008 BCR:1.0000000008
2023_0_70   SR:0.000627 CR:1.0000000008 BCR:1.0000000008
2023_0_71   SR:0.000564 CR:1.0000000008 BCR:1.0000000008
2023_0_72   SR:0.000508 CR:1.0000000008 BCR:1.0000000008
2023_0_73   SR:0.000457 CR:1.0000000008 BCR:1.0000000008
2023_0_74   SR:0.000411 CR:1.0000000008 BCR:1.0000000008
2023_0_75   SR:0.000370 CR:1.0000000008 BCR:1.0000000008
2023_0_76   SR:0.000333 CR:1.0000000008 BCR:1.0000000008
2023_0_77   SR:0.000300 CR:1.0000000008 BCR:1.0000000008
2023_0_78   SR:0.000270 CR:1.0000000008 BCR:1.0000000008
2023_0_79   SR:0.000243 CR:1.0000000008 BCR:1.0000000008
2023_0_80   SR:0.000218 CR:1.0000000008 BCR:1.0000000008
2023_0_81   SR:0.000197 CR:1.0000000008 BCR:1.0000000008
2023_0_82   SR:0.000177 CR:1.0000000008 BCR:1.0000000008
2023_0_83   SR:0.000159 CR:1.0000000008 BCR:1.0000000008
2023_0_84   SR:0.000143 CR:1.0000000008 BCR:1.0000000008
2023_0_85   SR:0.000129 CR:1.0000000008 BCR:1.0000000008
2023_0_86   SR:0.000116 CR:1.0000000008 BCR:1.0000000008
2023_0_87   SR:0.000104 CR:1.0000000008 BCR:1.0000000008
2023_0_88   SR:0.000094 CR:1.0000000008 BCR:1.0000000008
2023_0_89   SR:0.000085 CR:1.0000000008 BCR:1.0000000008
2023_0_90   SR:0.000076 CR:1.0000000008 BCR:1.0000000008
2023_0_91   SR:0.000069 CR:1.0000000008 BCR:1.0000000008
2023_0_92   SR:0.000062 CR:1.0000000008 BCR:1.0000000008
2023_0_93   SR:0.000056 CR:1.0000000008 BCR:1.0000000008
2023_0_94   SR:0.000050 CR:1.0000000008 BCR:1.0000000008
2023_0_95   SR:0.000045 CR:1.0000000008 BCR:1.0000000008
2023_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2023_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2023_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2023_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2023_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2023_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2023_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2023_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2023_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2023_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2023_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2023_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2023_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2023_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2023_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 305255, Actual GHG Offset Mg 305255
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384850
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.615150
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.047575 (DELTA:0.047575)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384850 / 0.337275 (DELTA:0.047575)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.064559 (DELTA:0.064559)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615150 / 0.550591 (DELTA:0.064559)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65124 / $65124 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59643 / $59643 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72661 / $72661 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63553 / $63553 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61374 / $65124 R:0.942418
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59643 / $59643 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68911 / $72661 R:0.948391
modified cross subsidized price / cost ALT pickup.ICE                 $63553 / $63553 R:1.000000

cross subsidized price / cost ALT BEV                                 $137786 / $137786 R:1.000000
cross subsidized price / cost ALT ICE                                 $62048 / $62048 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59644 / $59644 R:1.000000
cross subsidized price / cost ALT pickup                              $63554 / $63554 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62897 / $62897 R:1.000000

2023_0_0  SCORE:0.017680, CE:0.064559, 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 Ford
2024_0_0    SR:1.000000 CR:1.0017899275 BCR:1.0017899275
2024_0_1    SR:0.900000 CR:1.0017899275 BCR:1.0017899275
2024_0_2    SR:0.810000 CR:1.0017899275 BCR:1.0017899275
2024_0_3    SR:0.729000 CR:1.0017899275 BCR:1.0017899275
2024_0_4    SR:0.656100 CR:1.0017899275 BCR:1.0017899275
2024_0_5    SR:0.590490 CR:1.0017899275 BCR:1.0017899275
2024_0_6    SR:0.531441 CR:1.0017899275 BCR:1.0017899275
2024_0_7    SR:0.478297 CR:1.0017899275 BCR:1.0017899275
2024_0_8    SR:0.430467 CR:1.0017899275 BCR:1.0017899275
2024_0_9    SR:0.387420 CR:1.0017899275 BCR:1.0017899275
2024_0_10   SR:0.348678 CR:1.0017899275 BCR:1.0017899275
2024_0_11   SR:0.313811 CR:1.0017899275 BCR:1.0017899275
2024_0_12   SR:0.282430 CR:1.0017899275 BCR:1.0017899275
2024_0_13   SR:0.254187 CR:1.0017899275 BCR:1.0017899275
2024_0_14   SR:0.228768 CR:1.0017899275 BCR:1.0017899275
2024_0_15   SR:0.205891 CR:1.0017899275 BCR:1.0017899275
2024_0_16   SR:0.185302 CR:1.0017899275 BCR:1.0017899275
2024_0_17   SR:0.166772 CR:1.0017899275 BCR:1.0017899275
2024_0_18   SR:0.150095 CR:1.0017899275 BCR:1.0017899275
2024_0_19   SR:0.135085 CR:1.0017899275 BCR:1.0017899275
2024_0_20   SR:0.121577 CR:1.0017899275 BCR:1.0017899275
2024_0_21   SR:0.109419 CR:1.0017899275 BCR:1.0017899275
2024_0_22   SR:0.098477 CR:1.0017899275 BCR:1.0017899275
2024_0_23   SR:0.088629 CR:1.0017899275 BCR:1.0017899275
2024_0_24   SR:0.079766 CR:1.0017899275 BCR:1.0017899275
2024_0_25   SR:0.071790 CR:1.0017899275 BCR:1.0017899275
2024_0_26   SR:0.064611 CR:1.0017899275 BCR:1.0017899275
2024_0_27   SR:0.058150 CR:1.0017899275 BCR:1.0017899275
2024_0_28   SR:0.052335 CR:1.0017899275 BCR:1.0017899275
2024_0_29   SR:0.047101 CR:1.0017899275 BCR:1.0017899275
2024_0_30   SR:0.042391 CR:1.0017899275 BCR:1.0017899275
2024_0_31   SR:0.038152 CR:1.0017899275 BCR:1.0017899275
2024_0_32   SR:0.034337 CR:1.0017899275 BCR:1.0017899275
2024_0_33   SR:0.030903 CR:1.0017899275 BCR:1.0017899275
2024_0_34   SR:0.027813 CR:1.0017899275 BCR:1.0017899275
2024_0_35   SR:0.025032 CR:1.0017899275 BCR:1.0017899275
2024_0_36   SR:0.022528 CR:1.0017899275 BCR:1.0017899275
2024_0_37   SR:0.020276 CR:1.0017899275 BCR:1.0017899275
2024_0_38   SR:0.018248 CR:1.0017899275 BCR:1.0017899275
2024_0_39   SR:0.016423 CR:1.0017899275 BCR:1.0017899275
2024_0_40   SR:0.014781 CR:1.0017899275 BCR:1.0017899275
2024_0_41   SR:0.013303 CR:1.0017899275 BCR:1.0017899275
2024_0_42   SR:0.011973 CR:1.0017899275 BCR:1.0017899275
2024_0_43   SR:0.010775 CR:1.0017899275 BCR:1.0017899275
2024_0_44   SR:0.009698 CR:1.0017899275 BCR:1.0017899275
2024_0_45   SR:0.008728 CR:1.0017899275 BCR:1.0017899275
2024_0_46   SR:0.007855 CR:1.0017899275 BCR:1.0017899275
2024_0_47   SR:0.007070 CR:1.0017899275 BCR:1.0017899275
2024_0_48   SR:0.006363 CR:1.0017899275 BCR:1.0017899275
2024_0_49   SR:0.005726 CR:1.0017899275 BCR:1.0017899275
2024_0_50   SR:0.005154 CR:1.0017899275 BCR:1.0017899275
2024_0_51   SR:0.004638 CR:1.0017899275 BCR:1.0017899275
2024_0_52   SR:0.004175 CR:1.0017899275 BCR:1.0017899275
2024_0_53   SR:0.003757 CR:1.0017899275 BCR:1.0017899275
2024_0_54   SR:0.003381 CR:1.0017899275 BCR:1.0017899275
2024_0_55   SR:0.003043 CR:1.0017899275 BCR:1.0017899275
2024_0_56   SR:0.002739 CR:1.0017899275 BCR:1.0017899275
2024_0_57   SR:0.002465 CR:1.0017899275 BCR:1.0017899275
2024_0_58   SR:0.002219 CR:1.0017899275 BCR:1.0017899275
2024_0_59   SR:0.001997 CR:1.0017899275 BCR:1.0017899275
2024_0_60   SR:0.001797 CR:1.0017899275 BCR:1.0017899275
2024_0_61   SR:0.001617 CR:1.0017899275 BCR:1.0017899275
2024_0_62   SR:0.001456 CR:1.0017899275 BCR:1.0017899275
2024_0_63   SR:0.001310 CR:1.0017899275 BCR:1.0017899275
2024_0_64   SR:0.001179 CR:1.0017899275 BCR:1.0017899275
2024_0_65   SR:0.001061 CR:1.0017899275 BCR:1.0017899275
2024_0_66   SR:0.000955 CR:1.0017899275 BCR:1.0017899275
2024_0_67   SR:0.000860 CR:1.0017899275 BCR:1.0017899275
2024_0_68   SR:0.000774 CR:1.0017899275 BCR:1.0017899275
2024_0_69   SR:0.000696 CR:1.0017899275 BCR:1.0017899275
2024_0_70   SR:0.000627 CR:1.0017899275 BCR:1.0017899275
2024_0_71   SR:0.000564 CR:1.0017899275 BCR:1.0017899275
2024_0_72   SR:0.000508 CR:1.0017899275 BCR:1.0017899275
2024_0_73   SR:0.000457 CR:1.0017899275 BCR:1.0017899275
2024_0_74   SR:0.000411 CR:1.0017899275 BCR:1.0017899275
2024_0_75   SR:0.000370 CR:1.0017899275 BCR:1.0017899275
2024_0_76   SR:0.000333 CR:1.0017899275 BCR:1.0017899275
2024_0_77   SR:0.000300 CR:1.0017899275 BCR:1.0017899275
2024_0_78   SR:0.000270 CR:1.0017899275 BCR:1.0017899275
2024_0_79   SR:0.000243 CR:1.0017899275 BCR:1.0017899275
2024_0_80   SR:0.000218 CR:1.0017899275 BCR:1.0017899275
2024_0_81   SR:0.000197 CR:1.0017899275 BCR:1.0017899275
2024_0_82   SR:0.000177 CR:1.0017899275 BCR:1.0017899275
2024_0_83   SR:0.000159 CR:1.0017899275 BCR:1.0017899275
2024_0_84   SR:0.000143 CR:1.0017899275 BCR:1.0017899275
2024_0_85   SR:0.000129 CR:1.0017899275 BCR:1.0017899275
2024_0_86   SR:0.000116 CR:1.0017899275 BCR:1.0017899275
2024_0_87   SR:0.000104 CR:1.0017899275 BCR:1.0017899275
2024_0_88   SR:0.000094 CR:1.0017899275 BCR:1.0017899275
2024_0_89   SR:0.000085 CR:1.0017899275 BCR:1.0017899275
2024_0_90   SR:0.000076 CR:1.0017899275 BCR:1.0017899275
2024_0_91   SR:0.000069 CR:1.0017899275 BCR:1.0017899275
2024_0_92   SR:0.000062 CR:1.0017899275 BCR:1.0017899275
2024_0_93   SR:0.000056 CR:1.0017899275 BCR:1.0017899275
2024_0_94   SR:0.000050 CR:1.0017899275 BCR:1.0017899275
2024_0_95   SR:0.000045 CR:1.0017899275 BCR:1.0017899275
2024_0_96   SR:0.000040 CR:1.0017899275 BCR:1.0017899275
2024_0_97   SR:0.000036 CR:1.0017899275 BCR:1.0017899275
2024_0_98   SR:0.000033 CR:1.0017899275 BCR:1.0017899275
2024_0_99   SR:0.000030 CR:1.0017899275 BCR:1.0017899275
2024_0_100  SR:0.000027 CR:1.0017899275 BCR:1.0017899275
2024_0_101  SR:0.000024 CR:1.0017899275 BCR:1.0017899275
2024_0_102  SR:0.000022 CR:1.0017899275 BCR:1.0017899275
2024_0_103  SR:0.000019 CR:1.0017899275 BCR:1.0017899275
2024_0_104  SR:0.000017 CR:1.0017899275 BCR:1.0017899275
2024_0_105  SR:0.000016 CR:1.0017899275 BCR:1.0017899275
2024_0_106  SR:0.000014 CR:1.0017899275 BCR:1.0017899275
2024_0_107  SR:0.000013 CR:1.0017899275 BCR:1.0017899275
2024_0_108  SR:0.000011 CR:1.0017899275 BCR:1.0017899275
2024_0_109  SR:0.000010 CR:1.0017899275 BCR:1.0017899275
2024_0_110  SR:0.000009 CR:1.0017899275 BCR:1.0017899275
PRODUCER FINAL COMPLIANCE DELTA 0.001790
Target GHG Offset Mg -126565, Actual GHG Offset Mg -158206
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384447
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.615553
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.062724 (DELTA:0.062724)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384447 / 0.321724 (DELTA:0.062724)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.091385 (DELTA:0.091385)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615553 / 0.524167 (DELTA:0.091386)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64135 / $64135 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70966 / $70966 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63445 / $63445 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60135 / $64135 R:0.937633
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59583 / $59583 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66966 / $70966 R:0.943636
modified cross subsidized price / cost ALT pickup.ICE                 $63445 / $63445 R:1.000000

cross subsidized price / cost ALT BEV                                 $135102 / $135102 R:1.000000
cross subsidized price / cost ALT ICE                                 $61960 / $61960 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59584 / $59584 R:1.000000
cross subsidized price / cost ALT pickup                              $63445 / $63445 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62933 / $62933 R:1.000000

2024_0_0  SCORE:0.025027, CE:0.091386, 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 Ford
2025_0_0    SR:1.000000 CR:1.0066641569 BCR:1.0066641569
2025_0_1    SR:0.900000 CR:1.0066641569 BCR:1.0066641569
2025_0_2    SR:0.810000 CR:1.0066641569 BCR:1.0066641569
2025_0_3    SR:0.729000 CR:1.0066641569 BCR:1.0066641569
2025_0_4    SR:0.656100 CR:1.0066641569 BCR:1.0066641569
2025_0_5    SR:0.590490 CR:1.0066641569 BCR:1.0066641569
2025_0_6    SR:0.531441 CR:1.0066641569 BCR:1.0066641569
2025_0_7    SR:0.478297 CR:1.0066641569 BCR:1.0066641569
2025_0_8    SR:0.430467 CR:1.0066641569 BCR:1.0066641569
2025_0_9    SR:0.387420 CR:1.0066641569 BCR:1.0066641569
2025_0_10   SR:0.348678 CR:1.0066641569 BCR:1.0066641569
2025_0_11   SR:0.313811 CR:1.0066641569 BCR:1.0066641569
2025_0_12   SR:0.282430 CR:1.0066641569 BCR:1.0066641569
2025_0_13   SR:0.254187 CR:1.0066641569 BCR:1.0066641569
2025_0_14   SR:0.228768 CR:1.0066641569 BCR:1.0066641569
2025_0_15   SR:0.205891 CR:1.0066641569 BCR:1.0066641569
2025_0_16   SR:0.185302 CR:1.0066641569 BCR:1.0066641569
2025_0_17   SR:0.166772 CR:1.0066641569 BCR:1.0066641569
2025_0_18   SR:0.150095 CR:1.0043361187 BCR:1.0043361187
2025_0_19   SR:0.135085 CR:1.0043361187 BCR:1.0043361187
2025_0_20   SR:0.121577 CR:1.0043361187 BCR:1.0043361187
2025_0_21   SR:0.109419 CR:1.0043361187 BCR:1.0043361187
2025_0_22   SR:0.098477 CR:1.0043361187 BCR:1.0043361187
2025_0_23   SR:0.088629 CR:1.0042959452 BCR:1.0042959452
2025_0_24   SR:0.079766 CR:1.0042959452 BCR:1.0042959452
2025_0_25   SR:0.071790 CR:1.0042576790 BCR:1.0042576790
2025_0_26   SR:0.064611 CR:1.0042576790 BCR:1.0042576790
2025_0_27   SR:0.058150 CR:1.0042576790 BCR:1.0042576790
2025_0_28   SR:0.052335 CR:1.0042576790 BCR:1.0042576790
2025_0_29   SR:0.047101 CR:1.0042576790 BCR:1.0042576790
2025_0_30   SR:0.042391 CR:1.0042576790 BCR:1.0042576790
2025_0_31   SR:0.038152 CR:1.0042576790 BCR:1.0042576790
2025_0_32   SR:0.034337 CR:1.0042576790 BCR:1.0042576790
2025_0_33   SR:0.030903 CR:1.0042576790 BCR:1.0042576790
2025_0_34   SR:0.027813 CR:1.0042576790 BCR:1.0042576790
2025_0_35   SR:0.025032 CR:1.0042576790 BCR:1.0042576790
2025_0_36   SR:0.022528 CR:1.0042576790 BCR:1.0042576790
2025_0_37   SR:0.020276 CR:1.0042576790 BCR:1.0042576790
2025_0_38   SR:0.018248 CR:1.0036928654 BCR:1.0036928654
2025_0_39   SR:0.016423 CR:1.0036928654 BCR:1.0036928654
2025_0_40   SR:0.014781 CR:1.0036928654 BCR:1.0036928654
2025_0_41   SR:0.013303 CR:1.0036928654 BCR:1.0036928654
2025_0_42   SR:0.011973 CR:1.0036928654 BCR:1.0036928654
2025_0_43   SR:0.010775 CR:1.0036928654 BCR:1.0036928654
2025_0_44   SR:0.009698 CR:1.0036928654 BCR:1.0036928654
2025_0_45   SR:0.008728 CR:1.0036928654 BCR:1.0036928654
2025_0_46   SR:0.007855 CR:1.0036928654 BCR:1.0036928654
2025_0_47   SR:0.007070 CR:1.0036928654 BCR:1.0036928654
2025_0_48   SR:0.006363 CR:1.0036928654 BCR:1.0036928654
2025_0_49   SR:0.005726 CR:1.0036928654 BCR:1.0036928654
2025_0_50   SR:0.005154 CR:1.0036928654 BCR:1.0036928654
2025_0_51   SR:0.004638 CR:1.0036928654 BCR:1.0036928654
2025_0_52   SR:0.004175 CR:1.0036928654 BCR:1.0036928654
2025_0_53   SR:0.003757 CR:1.0036928654 BCR:1.0036928654
2025_0_54   SR:0.003381 CR:1.0036928654 BCR:1.0036928654
2025_0_55   SR:0.003043 CR:1.0036928654 BCR:1.0036928654
2025_0_56   SR:0.002739 CR:1.0036928654 BCR:1.0036928654
2025_0_57   SR:0.002465 CR:1.0036928654 BCR:1.0036928654
2025_0_58   SR:0.002219 CR:1.0036928654 BCR:1.0036928654
2025_0_59   SR:0.001997 CR:1.0036928654 BCR:1.0036928654
2025_0_60   SR:0.001797 CR:1.0036928654 BCR:1.0036928654
2025_0_61   SR:0.001617 CR:1.0036429167 BCR:1.0036429167
2025_0_62   SR:0.001456 CR:1.0036429167 BCR:1.0036429167
2025_0_63   SR:0.001310 CR:1.0036429167 BCR:1.0036429167
2025_0_64   SR:0.001179 CR:1.0036429167 BCR:1.0036429167
2025_0_65   SR:0.001061 CR:1.0036429167 BCR:1.0036429167
2025_0_66   SR:0.000955 CR:1.0036429167 BCR:1.0036429167
2025_0_67   SR:0.000860 CR:1.0036429167 BCR:1.0036429167
2025_0_68   SR:0.000774 CR:1.0036429167 BCR:1.0036429167
2025_0_69   SR:0.000696 CR:1.0036429167 BCR:1.0036429167
2025_0_70   SR:0.000627 CR:1.0036429167 BCR:1.0036429167
2025_0_71   SR:0.000564 CR:1.0036429167 BCR:1.0036429167
2025_0_72   SR:0.000508 CR:1.0036429167 BCR:1.0036429167
2025_0_73   SR:0.000457 CR:1.0036429167 BCR:1.0036429167
2025_0_74   SR:0.000411 CR:1.0036429167 BCR:1.0036429167
2025_0_75   SR:0.000370 CR:1.0036429167 BCR:1.0036429167
2025_0_76   SR:0.000333 CR:1.0036429167 BCR:1.0036429167
2025_0_77   SR:0.000300 CR:1.0036429167 BCR:1.0036429167
2025_0_78   SR:0.000270 CR:1.0036429167 BCR:1.0036429167
2025_0_79   SR:0.000243 CR:1.0036429167 BCR:1.0036429167
2025_0_80   SR:0.000218 CR:1.0036429167 BCR:1.0036429167
2025_0_81   SR:0.000197 CR:1.0036429167 BCR:1.0036429167
2025_0_82   SR:0.000177 CR:1.0036429167 BCR:1.0036429167
2025_0_83   SR:0.000159 CR:1.0036429167 BCR:1.0036429167
2025_0_84   SR:0.000143 CR:1.0036429167 BCR:1.0036429167
2025_0_85   SR:0.000129 CR:1.0036429167 BCR:1.0036429167
2025_0_86   SR:0.000116 CR:1.0036429167 BCR:1.0036429167
2025_0_87   SR:0.000104 CR:1.0036429167 BCR:1.0036429167
2025_0_88   SR:0.000094 CR:1.0036429167 BCR:1.0036429167
2025_0_89   SR:0.000085 CR:1.0036429167 BCR:1.0036429167
2025_0_90   SR:0.000076 CR:1.0036429167 BCR:1.0036429167
2025_0_91   SR:0.000069 CR:1.0036429167 BCR:1.0036429167
2025_0_92   SR:0.000062 CR:1.0036429167 BCR:1.0036429167
2025_0_93   SR:0.000056 CR:1.0036429167 BCR:1.0036429167
2025_0_94   SR:0.000050 CR:1.0036429167 BCR:1.0036429167
2025_0_95   SR:0.000045 CR:1.0036429167 BCR:1.0036429167
2025_0_96   SR:0.000040 CR:1.0036429167 BCR:1.0036429167
2025_0_97   SR:0.000036 CR:1.0036429167 BCR:1.0036429167
2025_0_98   SR:0.000033 CR:1.0036429167 BCR:1.0036429167
2025_0_99   SR:0.000030 CR:1.0036429167 BCR:1.0036429167
2025_0_100  SR:0.000027 CR:1.0036429167 BCR:1.0036429167
2025_0_101  SR:0.000024 CR:1.0036429167 BCR:1.0036429167
2025_0_102  SR:0.000022 CR:1.0036429167 BCR:1.0036429167
2025_0_103  SR:0.000019 CR:1.0036429167 BCR:1.0036429167
2025_0_104  SR:0.000017 CR:1.0036429167 BCR:1.0036429167
2025_0_105  SR:0.000016 CR:1.0036423206 BCR:1.0036423206
2025_0_106  SR:0.000014 CR:1.0036423206 BCR:1.0036423206
2025_0_107  SR:0.000013 CR:1.0036423206 BCR:1.0036423206
2025_0_108  SR:0.000011 CR:1.0036423206 BCR:1.0036423206
2025_0_109  SR:0.000010 CR:1.0036423206 BCR:1.0036423206
2025_0_110  SR:0.000009 CR:1.0036423206 BCR:1.0036423206
PRODUCER FINAL COMPLIANCE DELTA 0.003642
Target GHG Offset Mg -251804, Actual GHG Offset Mg -314744
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.019128
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.365231
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.615642
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019128 / 0.076872 (DELTA:0.057744)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.365231 / 0.307487 (DELTA:0.057744)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123128 (DELTA:0.123128)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615642 / 0.492513 (DELTA:0.123128)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63349 / $63349 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59524 / $59524 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69531 / $69531 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63338 / $63338 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59099 / $63349 R:0.932912
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59524 / $59524 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65281 / $69531 R:0.938877
modified cross subsidized price / cost ALT pickup.ICE                 $63338 / $63338 R:1.000000

cross subsidized price / cost ALT BEV                                 $63361 / $63361 R:1.000000
cross subsidized price / cost ALT ICE                                 $61918 / $61918 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59714 / $59714 R:1.000000
cross subsidized price / cost ALT pickup                              $63338 / $63338 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62929 / $62929 R:1.000000

2025_0_0  SCORE:0.033720, CE:0.123128, 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 Ford
2026_0_0    SR:1.000000 CR:1.0037774068 BCR:1.0037774068
2026_0_1    SR:0.900000 CR:1.0037774068 BCR:1.0037774068
2026_0_2    SR:0.810000 CR:1.0037774068 BCR:1.0037774068
2026_0_3    SR:0.729000 CR:1.0037774068 BCR:1.0037774068
2026_0_4    SR:0.656100 CR:1.0037774068 BCR:1.0037774068
2026_0_5    SR:0.590490 CR:1.0037774068 BCR:1.0037774068
2026_0_6    SR:0.531441 CR:1.0037774068 BCR:1.0037774068
2026_0_7    SR:0.478297 CR:1.0037774068 BCR:1.0037774068
2026_0_8    SR:0.430467 CR:1.0037774068 BCR:1.0037774068
2026_0_9    SR:0.387420 CR:1.0037774068 BCR:1.0037774068
2026_0_10   SR:0.348678 CR:1.0037774068 BCR:1.0037774068
2026_0_11   SR:0.313811 CR:1.0037774068 BCR:1.0037774068
2026_0_12   SR:0.282430 CR:1.0037774068 BCR:1.0037774068
2026_0_13   SR:0.254187 CR:1.0037774068 BCR:1.0037774068
2026_0_14   SR:0.228768 CR:1.0037774068 BCR:1.0037774068
2026_0_15   SR:0.205891 CR:1.0037774068 BCR:1.0037774068
2026_0_16   SR:0.185302 CR:1.0037774068 BCR:1.0037774068
2026_0_17   SR:0.166772 CR:1.0037774068 BCR:1.0037774068
2026_0_18   SR:0.150095 CR:1.0024062696 BCR:1.0024062696
2026_0_19   SR:0.135085 CR:1.0024062696 BCR:1.0024062696
2026_0_20   SR:0.121577 CR:1.0020075170 BCR:1.0020075170
2026_0_21   SR:0.109419 CR:1.0020075170 BCR:1.0020075170
2026_0_22   SR:0.098477 CR:1.0017770614 BCR:1.0017770614
2026_0_23   SR:0.088629 CR:1.0017770614 BCR:1.0017770614
2026_0_24   SR:0.079766 CR:1.0017770614 BCR:1.0017770614
2026_0_25   SR:0.071790 CR:1.0017770614 BCR:1.0017770614
2026_0_26   SR:0.064611 CR:1.0017770614 BCR:1.0017770614
2026_0_27   SR:0.058150 CR:1.0017770614 BCR:1.0017770614
2026_0_28   SR:0.052335 CR:1.0017770614 BCR:1.0017770614
2026_0_29   SR:0.047101 CR:1.0017770614 BCR:1.0017770614
2026_0_30   SR:0.042391 CR:1.0017770614 BCR:1.0017770614
2026_0_31   SR:0.038152 CR:1.0017770614 BCR:1.0017770614
2026_0_32   SR:0.034337 CR:1.0017770614 BCR:1.0017770614
2026_0_33   SR:0.030903 CR:1.0017770614 BCR:1.0017770614
2026_0_34   SR:0.027813 CR:1.0017770614 BCR:1.0017770614
2026_0_35   SR:0.025032 CR:1.0017663418 BCR:1.0017663418
2026_0_36   SR:0.022528 CR:1.0011366173 BCR:1.0011366173
2026_0_37   SR:0.020276 CR:1.0011366173 BCR:1.0011366173
2026_0_38   SR:0.018248 CR:1.0011366173 BCR:1.0011366173
2026_0_39   SR:0.016423 CR:1.0011366173 BCR:1.0011366173
2026_0_40   SR:0.014781 CR:1.0011366173 BCR:1.0011366173
2026_0_41   SR:0.013303 CR:1.0011366173 BCR:1.0011366173
2026_0_42   SR:0.011973 CR:1.0011366173 BCR:1.0011366173
2026_0_43   SR:0.010775 CR:1.0011366173 BCR:1.0011366173
2026_0_44   SR:0.009698 CR:1.0011366173 BCR:1.0011366173
2026_0_45   SR:0.008728 CR:1.0011366173 BCR:1.0011366173
2026_0_46   SR:0.007855 CR:1.0011366173 BCR:1.0011366173
2026_0_47   SR:0.007070 CR:1.0011366173 BCR:1.0011366173
2026_0_48   SR:0.006363 CR:1.0011366173 BCR:1.0011366173
2026_0_49   SR:0.005726 CR:1.0011366173 BCR:1.0011366173
2026_0_50   SR:0.005154 CR:1.0011366173 BCR:1.0011366173
2026_0_51   SR:0.004638 CR:1.0009882587 BCR:1.0009882587
2026_0_52   SR:0.004175 CR:1.0009882587 BCR:1.0009882587
2026_0_53   SR:0.003757 CR:1.0009882587 BCR:1.0009882587
2026_0_54   SR:0.003381 CR:1.0009882587 BCR:1.0009882587
2026_0_55   SR:0.003043 CR:1.0009882587 BCR:1.0009882587
2026_0_56   SR:0.002739 CR:1.0009882587 BCR:1.0009882587
2026_0_57   SR:0.002465 CR:1.0009882587 BCR:1.0009882587
2026_0_58   SR:0.002219 CR:1.0009882587 BCR:1.0009882587
2026_0_59   SR:0.001997 CR:1.0009882587 BCR:1.0009882587
2026_0_60   SR:0.001797 CR:1.0009882587 BCR:1.0009882587
2026_0_61   SR:0.001617 CR:1.0009882587 BCR:1.0009882587
2026_0_62   SR:0.001456 CR:1.0009882587 BCR:1.0009882587
2026_0_63   SR:0.001310 CR:1.0009882587 BCR:1.0009882587
2026_0_64   SR:0.001179 CR:1.0009882587 BCR:1.0009882587
2026_0_65   SR:0.001061 CR:1.0009882587 BCR:1.0009882587
2026_0_66   SR:0.000955 CR:1.0009882587 BCR:1.0009882587
2026_0_67   SR:0.000860 CR:1.0009882587 BCR:1.0009882587
2026_0_68   SR:0.000774 CR:1.0009882587 BCR:1.0009882587
2026_0_69   SR:0.000696 CR:1.0009882587 BCR:1.0009882587
2026_0_70   SR:0.000627 CR:1.0009882587 BCR:1.0009882587
2026_0_71   SR:0.000564 CR:1.0009882587 BCR:1.0009882587
2026_0_72   SR:0.000508 CR:1.0009882587 BCR:1.0009882587
2026_0_73   SR:0.000457 CR:1.0009882587 BCR:1.0009882587
2026_0_74   SR:0.000411 CR:1.0009882587 BCR:1.0009882587
2026_0_75   SR:0.000370 CR:1.0009882587 BCR:1.0009882587
2026_0_76   SR:0.000333 CR:1.0009882587 BCR:1.0009882587
2026_0_77   SR:0.000300 CR:1.0009786785 BCR:1.0009786785
2026_0_78   SR:0.000270 CR:1.0009786785 BCR:1.0009786785
2026_0_79   SR:0.000243 CR:1.0009786785 BCR:1.0009786785
2026_0_80   SR:0.000218 CR:1.0009786785 BCR:1.0009786785
2026_0_81   SR:0.000197 CR:1.0009786785 BCR:1.0009786785
2026_0_82   SR:0.000177 CR:1.0009786785 BCR:1.0009786785
2026_0_83   SR:0.000159 CR:1.0009786785 BCR:1.0009786785
2026_0_84   SR:0.000143 CR:1.0009786785 BCR:1.0009786785
2026_0_85   SR:0.000129 CR:1.0009786785 BCR:1.0009786785
2026_0_86   SR:0.000116 CR:1.0009786785 BCR:1.0009786785
2026_0_87   SR:0.000104 CR:1.0009786785 BCR:1.0009786785
2026_0_88   SR:0.000094 CR:1.0009786785 BCR:1.0009786785
2026_0_89   SR:0.000085 CR:1.0009786785 BCR:1.0009786785
2026_0_90   SR:0.000076 CR:1.0009786785 BCR:1.0009786785
2026_0_91   SR:0.000069 CR:1.0009786785 BCR:1.0009786785
2026_0_92   SR:0.000062 CR:1.0009786785 BCR:1.0009786785
2026_0_93   SR:0.000056 CR:1.0009786785 BCR:1.0009786785
2026_0_94   SR:0.000050 CR:1.0009786785 BCR:1.0009786785
2026_0_95   SR:0.000045 CR:1.0009786785 BCR:1.0009786785
2026_0_96   SR:0.000040 CR:1.0009786785 BCR:1.0009786785
2026_0_97   SR:0.000036 CR:1.0009786785 BCR:1.0009786785
2026_0_98   SR:0.000033 CR:1.0009786785 BCR:1.0009786785
2026_0_99   SR:0.000030 CR:1.0009786785 BCR:1.0009786785
2026_0_100  SR:0.000027 CR:1.0009786785 BCR:1.0009786785
2026_0_101  SR:0.000024 CR:1.0009779081 BCR:1.0009779081
2026_0_102  SR:0.000022 CR:1.0009779081 BCR:1.0009779081
2026_0_103  SR:0.000019 CR:1.0009779081 BCR:1.0009779081
2026_0_104  SR:0.000017 CR:1.0009779081 BCR:1.0009779081
2026_0_105  SR:0.000016 CR:1.0009779081 BCR:1.0009779081
2026_0_106  SR:0.000014 CR:1.0009779081 BCR:1.0009779081
2026_0_107  SR:0.000013 CR:1.0009779081 BCR:1.0009779081
2026_0_108  SR:0.000011 CR:1.0009779081 BCR:1.0009779081
2026_0_109  SR:0.000010 CR:1.0009779081 BCR:1.0009779081
2026_0_110  SR:0.000009 CR:1.0009779081 BCR:1.0009779081
PRODUCER FINAL COMPLIANCE DELTA 0.000978
Target GHG Offset Mg -94278, Actual GHG Offset Mg -110725
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.065706
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.318309
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.615985
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.065706 / 0.095914 (DELTA:0.030208)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.318309 / 0.288101 (DELTA:0.030208)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123197 (DELTA:0.123197)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615985 / 0.492788 (DELTA:0.123197)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63081 / $63081 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59467 / $59467 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69110 / $69110 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63224 / $63224 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58581 / $63081 R:0.928664
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59467 / $59467 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64610 / $69110 R:0.934887
modified cross subsidized price / cost ALT pickup.ICE                 $63224 / $63224 R:1.000000

cross subsidized price / cost ALT BEV                                 $63085 / $63085 R:1.000000
cross subsidized price / cost ALT ICE                                 $61944 / $61944 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60085 / $60085 R:1.000000
cross subsidized price / cost ALT pickup                              $63225 / $63225 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62853 / $62853 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2027  Iteration=0 Ford
2027_0_0    SR:1.000000 CR:1.0031806231 BCR:1.0031806231
2027_0_1    SR:0.900000 CR:1.0031806231 BCR:1.0031806231
2027_0_2    SR:0.810000 CR:1.0031806231 BCR:1.0031806231
2027_0_3    SR:0.729000 CR:1.0031806231 BCR:1.0031806231
2027_0_4    SR:0.656100 CR:1.0031806231 BCR:1.0031806231
2027_0_5    SR:0.590490 CR:1.0031806231 BCR:1.0031806231
2027_0_6    SR:0.531441 CR:1.0031806231 BCR:1.0031806231
2027_0_7    SR:0.478297 CR:1.0031806231 BCR:1.0031806231
2027_0_8    SR:0.430467 CR:1.0031806231 BCR:1.0031806231
2027_0_9    SR:0.387420 CR:1.0031806231 BCR:1.0031806231
2027_0_10   SR:0.348678 CR:1.0031070709 BCR:1.0031070709
2027_0_11   SR:0.313811 CR:1.0031070709 BCR:1.0031070709
2027_0_12   SR:0.282430 CR:1.0031070709 BCR:1.0031070709
2027_0_13   SR:0.254187 CR:1.0031070709 BCR:1.0031070709
2027_0_14   SR:0.228768 CR:1.0031070709 BCR:1.0031070709
2027_0_15   SR:0.205891 CR:1.0031070709 BCR:1.0031070709
2027_0_16   SR:0.185302 CR:1.0031070709 BCR:1.0031070709
2027_0_17   SR:0.166772 CR:1.0031070709 BCR:1.0031070709
2027_0_18   SR:0.150095 CR:1.0031070709 BCR:1.0031070709
2027_0_19   SR:0.135085 CR:1.0031070709 BCR:1.0031070709
2027_0_20   SR:0.121577 CR:1.0009824038 BCR:1.0009824038
2027_0_21   SR:0.109419 CR:1.0009824038 BCR:1.0009824038
2027_0_22   SR:0.098477 CR:1.0009535551 BCR:1.0009535551
2027_0_23   SR:0.088629 CR:1.0007334948 BCR:1.0007334948
2027_0_24   SR:0.079766 CR:1.0005539656 BCR:1.0005539656
2027_0_25   SR:0.071790 CR:1.0003931522 BCR:1.0003931522
2027_0_26   SR:0.064611 CR:1.0002485514 BCR:1.0002485514
2027_0_27   SR:0.058150 CR:1.0002485514 BCR:1.0002485514
2027_0_28   SR:0.052335 CR:1.0002485514 BCR:1.0002485514
2027_0_29   SR:0.047101 CR:1.0002485514 BCR:1.0002485514
2027_0_30   SR:0.042391 CR:1.0002485514 BCR:1.0002485514
2027_0_31   SR:0.038152 CR:1.0002485514 BCR:1.0002485514
2027_0_32   SR:0.034337 CR:1.0002485514 BCR:1.0002485514
2027_0_33   SR:0.030903 CR:1.0002485514 BCR:1.0002485514
2027_0_34   SR:0.027813 CR:1.0001354218 BCR:1.0001354218
2027_0_35   SR:0.025032 CR:1.0001354218 BCR:1.0001354218
2027_0_36   SR:0.022528 CR:1.0001354218 BCR:1.0001354218
2027_0_37   SR:0.020276 CR:1.0001354218 BCR:1.0001354218
2027_0_38   SR:0.018248 CR:1.0001354218 BCR:1.0001354218
2027_0_39   SR:0.016423 CR:1.0001354218 BCR:1.0001354218
2027_0_40   SR:0.014781 CR:1.0000498295 BCR:1.0000498295
2027_0_41   SR:0.013303 CR:1.0000498295 BCR:1.0000498295
2027_0_42   SR:0.011973 CR:1.0000498295 BCR:1.0000498295
2027_0_43   SR:0.010775 CR:1.0000498295 BCR:1.0000498295
2027_0_44   SR:0.009698 CR:0.9999838471 BCR:0.9999838471
2027_0_45   SR:0.008728 CR:1.0000073910 BCR:1.0000073910
2027_0_46   SR:0.007855 CR:1.0000073910 BCR:1.0000073910
2027_0_47   SR:0.007070 CR:1.0000073910 BCR:1.0000073910
2027_0_48   SR:0.006363 CR:1.0000033379 BCR:1.0000033379
2027_0_49   SR:0.005726 CR:1.0000033379 BCR:1.0000033379
2027_0_50   SR:0.005154 CR:1.0000033379 BCR:1.0000033379
2027_0_51   SR:0.004638 CR:0.9999990463 BCR:0.9999990463
2027_0_52   SR:0.004175 CR:0.9999990463 BCR:0.9999990463
2027_0_53   SR:0.003757 CR:0.9999990463 BCR:0.9999990463
2027_0_54   SR:0.003381 CR:0.9999990463 BCR:0.9999990463
2027_0_55   SR:0.003043 CR:0.9999990463 BCR:0.9999990463
2027_0_56   SR:0.002739 CR:0.9999990463 BCR:0.9999990463
2027_0_57   SR:0.002465 CR:0.9999990463 BCR:0.9999990463
2027_0_58   SR:0.002219 CR:0.9999990463 BCR:0.9999990463
2027_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2027_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2027_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2027_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2027_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2027_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2027_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2027_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2027_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2027_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2027_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2027_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2027_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2027_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2027_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2027_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2027_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2027_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2027_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2027_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2027_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
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 70203, Actual GHG Offset Mg 70204
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.142008
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.243174
2027 producer_abs_share_frac_pickup.BEV           = 0.040601
2027 producer_abs_share_frac_pickup.ICE           = 0.574217
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               = 0.142008 / 0.130321 (DELTA:0.011687)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.243174 / 0.254861 (DELTA:0.011687)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.040601 / 0.122964 (DELTA:0.082363)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.574217 / 0.491855 (DELTA:0.082363)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61186 / $61186 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59410 / $59410 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65208 / $65208 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63122 / $63122 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56436 / $61186 R:0.922369
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59410 / $59410 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60458 / $65208 R:0.927157
modified cross subsidized price / cost ALT pickup.ICE                 $63122 / $63122 R:1.000000

cross subsidized price / cost ALT BEV                                 $62081 / $62081 R:1.000000
cross subsidized price / cost ALT ICE                                 $62017 / $62017 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60065 / $60065 R:1.000000
cross subsidized price / cost ALT pickup                              $63260 / $63260 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62180 / $62180 R:1.000000

2027_0_0  SCORE:0.022556, CE:0.082363, 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 Ford
2028_0_0    SR:1.000000 CR:1.0044528246 BCR:1.0044528246
2028_0_1    SR:0.900000 CR:1.0044528246 BCR:1.0044528246
2028_0_2    SR:0.810000 CR:1.0044528246 BCR:1.0044528246
2028_0_3    SR:0.729000 CR:1.0044528246 BCR:1.0044528246
2028_0_4    SR:0.656100 CR:1.0044528246 BCR:1.0044528246
2028_0_5    SR:0.590490 CR:1.0044528246 BCR:1.0044528246
2028_0_6    SR:0.531441 CR:1.0044528246 BCR:1.0044528246
2028_0_7    SR:0.478297 CR:1.0044528246 BCR:1.0044528246
2028_0_8    SR:0.430467 CR:1.0044528246 BCR:1.0044528246
2028_0_9    SR:0.387420 CR:1.0044528246 BCR:1.0044528246
2028_0_10   SR:0.348678 CR:1.0044528246 BCR:1.0044528246
2028_0_11   SR:0.313811 CR:0.9983110428 BCR:0.9983110428
2028_0_12   SR:0.282430 CR:0.9989253879 BCR:0.9989253879
2028_0_13   SR:0.254187 CR:0.9994783401 BCR:0.9994783401
2028_0_14   SR:0.228768 CR:0.9999758005 BCR:0.9999758005
2028_0_15   SR:0.205891 CR:0.9999758005 BCR:0.9999758005
2028_0_16   SR:0.185302 CR:0.9999854565 BCR:0.9999854565
2028_0_17   SR:0.166772 CR:0.9999854565 BCR:0.9999854565
2028_0_18   SR:0.150095 CR:0.9999854565 BCR:0.9999854565
2028_0_19   SR:0.135085 CR:0.9999854565 BCR:0.9999854565
2028_0_20   SR:0.121577 CR:0.9999854565 BCR:0.9999854565
2028_0_21   SR:0.109419 CR:0.9999854565 BCR:0.9999854565
2028_0_22   SR:0.098477 CR:0.9999854565 BCR:0.9999854565
2028_0_23   SR:0.088629 CR:0.9999854565 BCR:0.9999854565
2028_0_24   SR:0.079766 CR:0.9999854565 BCR:0.9999854565
2028_0_25   SR:0.071790 CR:0.9999854565 BCR:0.9999854565
2028_0_26   SR:0.064611 CR:0.9999854565 BCR:0.9999854565
2028_0_27   SR:0.058150 CR:0.9999854565 BCR:0.9999854565
2028_0_28   SR:0.052335 CR:0.9999854565 BCR:0.9999854565
2028_0_29   SR:0.047101 CR:0.9999854565 BCR:0.9999854565
2028_0_30   SR:0.042391 CR:0.9999854565 BCR:0.9999854565
2028_0_31   SR:0.038152 CR:0.9999854565 BCR:0.9999854565
2028_0_32   SR:0.034337 CR:0.9999854565 BCR:0.9999854565
2028_0_33   SR:0.030903 CR:0.9999854565 BCR:0.9999854565
2028_0_34   SR:0.027813 CR:0.9999854565 BCR:0.9999854565
2028_0_35   SR:0.025032 CR:0.9999854565 BCR:0.9999854565
2028_0_36   SR:0.022528 CR:0.9999854565 BCR:0.9999854565
2028_0_37   SR:0.020276 CR:0.9999854565 BCR:0.9999854565
2028_0_38   SR:0.018248 CR:0.9999884963 BCR:0.9999884963
2028_0_39   SR:0.016423 CR:0.9999884963 BCR:0.9999884963
2028_0_40   SR:0.014781 CR:0.9999884963 BCR:0.9999884963
2028_0_41   SR:0.013303 CR:1.0000009537 BCR:1.0000009537
2028_0_42   SR:0.011973 CR:1.0000009537 BCR:1.0000009537
2028_0_43   SR:0.010775 CR:1.0000009537 BCR:1.0000009537
2028_0_44   SR:0.009698 CR:1.0000009537 BCR:1.0000009537
2028_0_45   SR:0.008728 CR:1.0000009537 BCR:1.0000009537
2028_0_46   SR:0.007855 CR:1.0000009537 BCR:1.0000009537
2028_0_47   SR:0.007070 CR:1.0000009537 BCR:1.0000009537
2028_0_48   SR:0.006363 CR:1.0000009537 BCR:1.0000009537
2028_0_49   SR:0.005726 CR:1.0000009537 BCR:1.0000009537
2028_0_50   SR:0.005154 CR:1.0000009537 BCR:1.0000009537
2028_0_51   SR:0.004638 CR:1.0000009537 BCR:1.0000009537
2028_0_52   SR:0.004175 CR:1.0000009537 BCR:1.0000009537
2028_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2028_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2028_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2028_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2028_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2028_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2028_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2028_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2028_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2028_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2028_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2028_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2028_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2028_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2028_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2028_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2028_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2028_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2028_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2028_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2028_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2028_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2028_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2028_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2028_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2028_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2028_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2028_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2028_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2028_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2028_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2028_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2028_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2028_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2028_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2028_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2028_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2028_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2028_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2028_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2028_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2028_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2028_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2028_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2028_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2028_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2028_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2028_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -83536, Actual GHG Offset Mg -83536
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.067083
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.316943
2028 producer_abs_share_frac_pickup.BEV           = 0.116387
2028 producer_abs_share_frac_pickup.ICE           = 0.499586
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               = 0.067083 / 0.160167 (DELTA:0.093084)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.316943 / 0.223859 (DELTA:0.093084)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.116387 / 0.163872 (DELTA:0.047485)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.499586 / 0.452101 (DELTA:0.047485)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60177 / $60177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59354 / $59354 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63261 / $63261 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63021 / $63021 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55177 / $60177 R:0.916912
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59354 / $59354 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $58261 / $63261 R:0.920964
modified cross subsidized price / cost ALT pickup.ICE                 $63021 / $63021 R:1.000000

cross subsidized price / cost ALT BEV                                 $62134 / $62134 R:1.000000
cross subsidized price / cost ALT ICE                                 $61598 / $61598 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59498 / $59498 R:1.000000
cross subsidized price / cost ALT pickup                              $63067 / $63067 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61784 / $61784 R:1.000000

2028_0_0  SCORE:0.013004, CE:0.093084, 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 Ford
2029_0_0    SR:1.000000 CR:0.9948118329 BCR:0.9948118329
2029_0_1    SR:0.900000 CR:0.9948118329 BCR:0.9948118329
2029_0_2    SR:0.810000 CR:0.9948118329 BCR:0.9948118329
2029_0_3    SR:0.729000 CR:0.9948118329 BCR:0.9948118329
2029_0_4    SR:0.656100 CR:0.9948118329 BCR:0.9948118329
2029_0_5    SR:0.590490 CR:0.9948118329 BCR:0.9948118329
2029_0_6    SR:0.531441 CR:0.9948118329 BCR:0.9948118329
2029_0_7    SR:0.478297 CR:0.9948118329 BCR:0.9948118329
2029_0_8    SR:0.430467 CR:0.9948118329 BCR:0.9948118329
2029_0_9    SR:0.387420 CR:0.9948118329 BCR:0.9948118329
2029_0_10   SR:0.348678 CR:0.9948118329 BCR:0.9948118329
2029_0_11   SR:0.313811 CR:0.9948118329 BCR:0.9948118329
2029_0_12   SR:0.282430 CR:1.0050073862 BCR:1.0050073862
2029_0_13   SR:0.254187 CR:1.0050073862 BCR:1.0050073862
2029_0_14   SR:0.228768 CR:0.9991935492 BCR:0.9991935492
2029_0_15   SR:0.205891 CR:0.9991935492 BCR:0.9991935492
2029_0_16   SR:0.185302 CR:0.9991935492 BCR:0.9991935492
2029_0_17   SR:0.166772 CR:1.0001549721 BCR:1.0001549721
2029_0_18   SR:0.150095 CR:1.0001549721 BCR:1.0001549721
2029_0_19   SR:0.135085 CR:1.0001549721 BCR:1.0001549721
2029_0_20   SR:0.121577 CR:1.0001549721 BCR:1.0001549721
2029_0_21   SR:0.109419 CR:0.9998729229 BCR:0.9998729229
2029_0_22   SR:0.098477 CR:1.0000927448 BCR:1.0000927448
2029_0_23   SR:0.088629 CR:1.0000927448 BCR:1.0000927448
2029_0_24   SR:0.079766 CR:1.0000927448 BCR:1.0000927448
2029_0_25   SR:0.071790 CR:1.0000927448 BCR:1.0000927448
2029_0_26   SR:0.064611 CR:1.0000927448 BCR:1.0000927448
2029_0_27   SR:0.058150 CR:1.0000927448 BCR:1.0000927448
2029_0_28   SR:0.052335 CR:1.0000927448 BCR:1.0000927448
2029_0_29   SR:0.047101 CR:1.0000927448 BCR:1.0000927448
2029_0_30   SR:0.042391 CR:1.0000927448 BCR:1.0000927448
2029_0_31   SR:0.038152 CR:1.0000927448 BCR:1.0000927448
2029_0_32   SR:0.034337 CR:1.0000927448 BCR:1.0000927448
2029_0_33   SR:0.030903 CR:1.0000927448 BCR:1.0000927448
2029_0_34   SR:0.027813 CR:1.0000927448 BCR:1.0000927448
2029_0_35   SR:0.025032 CR:1.0000927448 BCR:1.0000927448
2029_0_36   SR:0.022528 CR:1.0000927448 BCR:1.0000927448
2029_0_37   SR:0.020276 CR:1.0000927448 BCR:1.0000927448
2029_0_38   SR:0.018248 CR:1.0000927448 BCR:1.0000927448
2029_0_39   SR:0.016423 CR:1.0000927448 BCR:1.0000927448
2029_0_40   SR:0.014781 CR:1.0000927448 BCR:1.0000927448
2029_0_41   SR:0.013303 CR:1.0000927448 BCR:1.0000927448
2029_0_42   SR:0.011973 CR:1.0000927448 BCR:1.0000927448
2029_0_43   SR:0.010775 CR:1.0000927448 BCR:1.0000927448
2029_0_44   SR:0.009698 CR:1.0000927448 BCR:1.0000927448
2029_0_45   SR:0.008728 CR:1.0000927448 BCR:1.0000927448
2029_0_46   SR:0.007855 CR:1.0000927448 BCR:1.0000927448
2029_0_47   SR:0.007070 CR:1.0000927448 BCR:1.0000927448
2029_0_48   SR:0.006363 CR:1.0000927448 BCR:1.0000927448
2029_0_49   SR:0.005726 CR:1.0000927448 BCR:1.0000927448
2029_0_50   SR:0.005154 CR:1.0000927448 BCR:1.0000927448
2029_0_51   SR:0.004638 CR:1.0000724792 BCR:1.0000724792
2029_0_52   SR:0.004175 CR:1.0000525713 BCR:1.0000525713
2029_0_53   SR:0.003757 CR:1.0000344515 BCR:1.0000344515
2029_0_54   SR:0.003381 CR:1.0000184774 BCR:1.0000184774
2029_0_55   SR:0.003043 CR:1.0000184774 BCR:1.0000184774
2029_0_56   SR:0.002739 CR:1.0000069141 BCR:1.0000069141
2029_0_57   SR:0.002465 CR:1.0000069141 BCR:1.0000069141
2029_0_58   SR:0.002219 CR:0.9999961853 BCR:0.9999961853
2029_0_59   SR:0.001997 CR:0.9999961853 BCR:0.9999961853
2029_0_60   SR:0.001797 CR:0.9999961853 BCR:0.9999961853
2029_0_61   SR:0.001617 CR:0.9999973774 BCR:0.9999973774
2029_0_62   SR:0.001456 CR:0.9999973774 BCR:0.9999973774
2029_0_63   SR:0.001310 CR:0.9999973774 BCR:0.9999973774
2029_0_64   SR:0.001179 CR:0.9999973774 BCR:0.9999973774
2029_0_65   SR:0.001061 CR:0.9999973774 BCR:0.9999973774
2029_0_66   SR:0.000955 CR:0.9999973774 BCR:0.9999973774
2029_0_67   SR:0.000860 CR:0.9999973774 BCR:0.9999973774
2029_0_68   SR:0.000774 CR:0.9999973774 BCR:0.9999973774
2029_0_69   SR:0.000696 CR:0.9999973774 BCR:0.9999973774
2029_0_70   SR:0.000627 CR:0.9999973774 BCR:0.9999973774
2029_0_71   SR:0.000564 CR:0.9999973774 BCR:0.9999973774
2029_0_72   SR:0.000508 CR:0.9999973774 BCR:0.9999973774
2029_0_73   SR:0.000457 CR:0.9999973774 BCR:0.9999973774
2029_0_74   SR:0.000411 CR:0.9999973774 BCR:0.9999973774
2029_0_75   SR:0.000370 CR:0.9999973774 BCR:0.9999973774
2029_0_76   SR:0.000333 CR:0.9999973774 BCR:0.9999973774
2029_0_77   SR:0.000300 CR:0.9999973774 BCR:0.9999973774
2029_0_78   SR:0.000270 CR:0.9999973774 BCR:0.9999973774
2029_0_79   SR:0.000243 CR:0.9999973774 BCR:0.9999973774
2029_0_80   SR:0.000218 CR:0.9999973774 BCR:0.9999973774
2029_0_81   SR:0.000197 CR:0.9999973774 BCR:0.9999973774
2029_0_82   SR:0.000177 CR:0.9999980927 BCR:0.9999980927
2029_0_83   SR:0.000159 CR:0.9999982119 BCR:0.9999982119
2029_0_84   SR:0.000143 CR:0.9999983311 BCR:0.9999983311
2029_0_85   SR:0.000129 CR:0.9999983311 BCR:0.9999983311
2029_0_86   SR:0.000116 CR:0.9999983311 BCR:0.9999983311
2029_0_87   SR:0.000104 CR:0.9999983311 BCR:0.9999983311
2029_0_88   SR:0.000094 CR:0.9999983311 BCR:0.9999983311
2029_0_89   SR:0.000085 CR:1.0000002384 BCR:1.0000002384
2029_0_90   SR:0.000076 CR:1.0000002384 BCR:1.0000002384
2029_0_91   SR:0.000069 CR:1.0000002384 BCR:1.0000002384
2029_0_92   SR:0.000062 CR:1.0000002384 BCR:1.0000002384
2029_0_93   SR:0.000056 CR:1.0000002384 BCR:1.0000002384
2029_0_94   SR:0.000050 CR:1.0000002384 BCR:1.0000002384
2029_0_95   SR:0.000045 CR:1.0000002384 BCR:1.0000002384
2029_0_96   SR:0.000040 CR:1.0000002384 BCR:1.0000002384
2029_0_97   SR:0.000036 CR:1.0000002384 BCR:1.0000002384
2029_0_98   SR:0.000033 CR:1.0000002384 BCR:1.0000002384
2029_0_99   SR:0.000030 CR:1.0000002384 BCR:1.0000002384
2029_0_100  SR:0.000027 CR:1.0000002384 BCR:1.0000002384
2029_0_101  SR:0.000024 CR:1.0000002384 BCR:1.0000002384
2029_0_102  SR:0.000022 CR:1.0000002384 BCR:1.0000002384
2029_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2029_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2029_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2029_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2029_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2029_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2029_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2029_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -58689, Actual GHG Offset Mg -58688
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.106037
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.277353
2029 producer_abs_share_frac_pickup.BEV           = 0.153165
2029 producer_abs_share_frac_pickup.ICE           = 0.463445
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               = 0.106037 / 0.143650 (DELTA:0.037613)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.277353 / 0.239740 (DELTA:0.037613)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.153165 / 0.239829 (DELTA:0.086664)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.463445 / 0.376781 (DELTA:0.086664)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59445 / $59445 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59299 / $59299 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $61871 / $61871 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62923 / $62923 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54195 / $59445 R:0.911683
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59299 / $59299 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $56621 / $61871 R:0.915146
modified cross subsidized price / cost ALT pickup.ICE                 $62923 / $62923 R:1.000000

cross subsidized price / cost ALT BEV                                 $60878 / $60878 R:1.000000
cross subsidized price / cost ALT ICE                                 $61566 / $61566 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59339 / $59339 R:1.000000
cross subsidized price / cost ALT pickup                              $62661 / $62661 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61302 / $61302 R:1.000000

2029_0_0  SCORE:0.023734, CE:0.086664, 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 Ford
2030_0_0    SR:1.000000 CR:1.0008933881 BCR:1.0008933881
2030_0_1    SR:0.900000 CR:1.0008933881 BCR:1.0008933881
2030_0_2    SR:0.810000 CR:1.0008933881 BCR:1.0008933881
2030_0_3    SR:0.729000 CR:1.0008933881 BCR:1.0008933881
2030_0_4    SR:0.656100 CR:1.0008933881 BCR:1.0008933881
2030_0_5    SR:0.590490 CR:1.0008933881 BCR:1.0008933881
2030_0_6    SR:0.531441 CR:1.0008933881 BCR:1.0008933881
2030_0_7    SR:0.478297 CR:1.0008933881 BCR:1.0008933881
2030_0_8    SR:0.430467 CR:1.0008933881 BCR:1.0008933881
2030_0_9    SR:0.387420 CR:1.0008933881 BCR:1.0008933881
2030_0_10   SR:0.348678 CR:1.0008933881 BCR:1.0008933881
2030_0_11   SR:0.313811 CR:1.0008933881 BCR:1.0008933881
2030_0_12   SR:0.282430 CR:1.0008933881 BCR:1.0008933881
2030_0_13   SR:0.254187 CR:1.0008933881 BCR:1.0008933881
2030_0_14   SR:0.228768 CR:1.0008933881 BCR:1.0008933881
2030_0_15   SR:0.205891 CR:1.0008933881 BCR:1.0008933881
2030_0_16   SR:0.185302 CR:1.0008910581 BCR:1.0008910581
2030_0_17   SR:0.166772 CR:1.0008910581 BCR:1.0008910581
2030_0_18   SR:0.150095 CR:1.0008910581 BCR:1.0008910581
2030_0_19   SR:0.135085 CR:1.0008910581 BCR:1.0008910581
2030_0_20   SR:0.121577 CR:1.0008910581 BCR:1.0008910581
2030_0_21   SR:0.109419 CR:1.0008910581 BCR:1.0008910581
2030_0_22   SR:0.098477 CR:1.0008910581 BCR:1.0008910581
2030_0_23   SR:0.088629 CR:1.0008910581 BCR:1.0008910581
2030_0_24   SR:0.079766 CR:1.0008910581 BCR:1.0008910581
2030_0_25   SR:0.071790 CR:1.0008910581 BCR:1.0008910581
2030_0_26   SR:0.064611 CR:1.0008910581 BCR:1.0008910581
2030_0_27   SR:0.058150 CR:1.0008910581 BCR:1.0008910581
2030_0_28   SR:0.052335 CR:1.0008910581 BCR:1.0008910581
2030_0_29   SR:0.047101 CR:1.0008910581 BCR:1.0008910581
2030_0_30   SR:0.042391 CR:1.0008910581 BCR:1.0008910581
2030_0_31   SR:0.038152 CR:1.0008910581 BCR:1.0008910581
2030_0_32   SR:0.034337 CR:1.0008910581 BCR:1.0008910581
2030_0_33   SR:0.030903 CR:1.0008910581 BCR:1.0008910581
2030_0_34   SR:0.027813 CR:1.0008910581 BCR:1.0008910581
2030_0_35   SR:0.025032 CR:1.0008910581 BCR:1.0008910581
2030_0_36   SR:0.022528 CR:1.0008910581 BCR:1.0008910581
2030_0_37   SR:0.020276 CR:1.0008910581 BCR:1.0008910581
2030_0_38   SR:0.018248 CR:1.0007798282 BCR:1.0007798282
2030_0_39   SR:0.016423 CR:1.0005323656 BCR:1.0005323656
2030_0_40   SR:0.014781 CR:1.0003761428 BCR:1.0003761428
2030_0_41   SR:0.013303 CR:1.0002375957 BCR:1.0002375957
2030_0_42   SR:0.011973 CR:1.0001152556 BCR:1.0001152556
2030_0_43   SR:0.010775 CR:1.0000030588 BCR:1.0000030588
2030_0_44   SR:0.009698 CR:1.0000030588 BCR:1.0000030588
2030_0_45   SR:0.008728 CR:1.0000030588 BCR:1.0000030588
2030_0_46   SR:0.007855 CR:1.0000030588 BCR:1.0000030588
2030_0_47   SR:0.007070 CR:1.0000030588 BCR:1.0000030588
2030_0_48   SR:0.006363 CR:1.0000030588 BCR:1.0000030588
2030_0_49   SR:0.005726 CR:1.0000030588 BCR:1.0000030588
2030_0_50   SR:0.005154 CR:1.0000030588 BCR:1.0000030588
2030_0_51   SR:0.004638 CR:1.0000030588 BCR:1.0000030588
2030_0_52   SR:0.004175 CR:1.0000030588 BCR:1.0000030588
2030_0_53   SR:0.003757 CR:1.0000030588 BCR:1.0000030588
2030_0_54   SR:0.003381 CR:1.0000030588 BCR:1.0000030588
2030_0_55   SR:0.003043 CR:1.0000030588 BCR:1.0000030588
2030_0_56   SR:0.002739 CR:1.0000030588 BCR:1.0000030588
2030_0_57   SR:0.002465 CR:1.0000030588 BCR:1.0000030588
2030_0_58   SR:0.002219 CR:1.0000030588 BCR:1.0000030588
2030_0_59   SR:0.001997 CR:1.0000030588 BCR:1.0000030588
2030_0_60   SR:0.001797 CR:1.0000021182 BCR:1.0000021182
2030_0_61   SR:0.001617 CR:0.9999999677 BCR:0.9999999677
2030_0_62   SR:0.001456 CR:0.9999999793 BCR:0.9999999793
2030_0_63   SR:0.001310 CR:0.9999999840 BCR:0.9999999840
2030_0_64   SR:0.001179 CR:0.9999999840 BCR:0.9999999840
2030_0_65   SR:0.001061 CR:0.9999999840 BCR:0.9999999840
2030_0_66   SR:0.000955 CR:0.9999999840 BCR:0.9999999840
2030_0_67   SR:0.000860 CR:0.9999999840 BCR:0.9999999840
2030_0_68   SR:0.000774 CR:0.9999999840 BCR:0.9999999840
2030_0_69   SR:0.000696 CR:0.9999999840 BCR:0.9999999840
2030_0_70   SR:0.000627 CR:0.9999999840 BCR:0.9999999840
2030_0_71   SR:0.000564 CR:0.9999999840 BCR:0.9999999840
2030_0_72   SR:0.000508 CR:0.9999999840 BCR:0.9999999840
2030_0_73   SR:0.000457 CR:0.9999999915 BCR:0.9999999915
2030_0_74   SR:0.000411 CR:0.9999999915 BCR:0.9999999915
2030_0_75   SR:0.000370 CR:0.9999999915 BCR:0.9999999915
2030_0_76   SR:0.000333 CR:0.9999999915 BCR:0.9999999915
2030_0_77   SR:0.000300 CR:0.9999999915 BCR:0.9999999915
2030_0_78   SR:0.000270 CR:0.9999999915 BCR:0.9999999915
2030_0_79   SR:0.000243 CR:0.9999999915 BCR:0.9999999915
2030_0_80   SR:0.000218 CR:0.9999999995 BCR:0.9999999995
2030_0_81   SR:0.000197 CR:0.9999999995 BCR:0.9999999995
2030_0_82   SR:0.000177 CR:0.9999999995 BCR:0.9999999995
2030_0_83   SR:0.000159 CR:0.9999999995 BCR:0.9999999995
2030_0_84   SR:0.000143 CR:0.9999999995 BCR:0.9999999995
2030_0_85   SR:0.000129 CR:0.9999999995 BCR:0.9999999995
2030_0_86   SR:0.000116 CR:0.9999999995 BCR:0.9999999995
2030_0_87   SR:0.000104 CR:0.9999999995 BCR:0.9999999995
2030_0_88   SR:0.000094 CR:0.9999999995 BCR:0.9999999995
2030_0_89   SR:0.000085 CR:0.9999999995 BCR:0.9999999995
2030_0_90   SR:0.000076 CR:0.9999999995 BCR:0.9999999995
2030_0_91   SR:0.000069 CR:0.9999999995 BCR:0.9999999995
2030_0_92   SR:0.000062 CR:0.9999999995 BCR:0.9999999995
2030_0_93   SR:0.000056 CR:0.9999999995 BCR:0.9999999995
2030_0_94   SR:0.000050 CR:0.9999999995 BCR:0.9999999995
2030_0_95   SR:0.000045 CR:0.9999999995 BCR:0.9999999995
2030_0_96   SR:0.000040 CR:0.9999999995 BCR:0.9999999995
2030_0_97   SR:0.000036 CR:0.9999999995 BCR:0.9999999995
2030_0_98   SR:0.000033 CR:0.9999999995 BCR:0.9999999995
2030_0_99   SR:0.000030 CR:0.9999999995 BCR:0.9999999995
2030_0_100  SR:0.000027 CR:0.9999999995 BCR:0.9999999995
2030_0_101  SR:0.000024 CR:0.9999999995 BCR:0.9999999995
2030_0_102  SR:0.000022 CR:0.9999999995 BCR:0.9999999995
2030_0_103  SR:0.000019 CR:0.9999999995 BCR:0.9999999995
2030_0_104  SR:0.000017 CR:0.9999999995 BCR:0.9999999995
2030_0_105  SR:0.000016 CR:0.9999999995 BCR:0.9999999995
2030_0_106  SR:0.000014 CR:0.9999999995 BCR:0.9999999995
2030_0_107  SR:0.000013 CR:0.9999999995 BCR:0.9999999995
2030_0_108  SR:0.000011 CR:0.9999999995 BCR:0.9999999995
2030_0_109  SR:0.000010 CR:0.9999999995 BCR:0.9999999995
2030_0_110  SR:0.000009 CR:0.9999999995 BCR:0.9999999995
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -27118, Actual GHG Offset Mg -27118
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.182162
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.200380
2030 producer_abs_share_frac_pickup.BEV           = 0.154085
2030 producer_abs_share_frac_pickup.ICE           = 0.463373
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               = 0.182162 / 0.182311 (DELTA:0.000149)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.200380 / 0.200231 (DELTA:0.000149)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.154085 / 0.276867 (DELTA:0.122782)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.463373 / 0.340591 (DELTA:0.122782)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59716 / $59716 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59245 / $59245 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62900 / $62900 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62958 / $62958 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54216 / $59716 R:0.907898
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59245 / $59245 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $57400 / $62900 R:0.912561
modified cross subsidized price / cost ALT pickup.ICE                 $62958 / $62958 R:1.000000

cross subsidized price / cost ALT BEV                                 $61175 / $61175 R:1.000000
cross subsidized price / cost ALT ICE                                 $61837 / $61837 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59469 / $59469 R:1.000000
cross subsidized price / cost ALT pickup                              $62944 / $62944 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61608 / $61608 R:1.000000

2030_0_0  SCORE:0.033625, CE:0.122782, 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 Ford
2031_0_0    SR:1.000000 CR:0.9874021389 BCR:0.9874021389
2031_0_1    SR:0.900000 CR:0.9874021389 BCR:0.9874021389
2031_0_2    SR:0.810000 CR:0.9874021389 BCR:0.9874021389
2031_0_3    SR:0.729000 CR:0.9874021389 BCR:0.9874021389
2031_0_4    SR:0.656100 CR:0.9874021389 BCR:0.9874021389
2031_0_5    SR:0.590490 CR:0.9874021389 BCR:0.9874021389
2031_0_6    SR:0.531441 CR:0.9874021389 BCR:0.9874021389
2031_0_7    SR:0.478297 CR:0.9874021389 BCR:0.9874021389
2031_0_8    SR:0.430467 CR:0.9874021389 BCR:0.9874021389
2031_0_9    SR:0.387420 CR:0.9874021389 BCR:0.9874021389
2031_0_10   SR:0.348678 CR:0.9874021389 BCR:0.9874021389
2031_0_11   SR:0.313811 CR:0.9874021389 BCR:0.9874021389
2031_0_12   SR:0.282430 CR:0.9874021389 BCR:0.9874021389
2031_0_13   SR:0.254187 CR:0.9874021389 BCR:0.9874021389
2031_0_14   SR:0.228768 CR:0.9874021389 BCR:0.9874021389
2031_0_15   SR:0.205891 CR:0.9874021389 BCR:0.9874021389
2031_0_16   SR:0.185302 CR:0.9874021389 BCR:0.9874021389
2031_0_17   SR:0.166772 CR:0.9874021389 BCR:0.9874021389
2031_0_18   SR:0.150095 CR:0.9874021389 BCR:0.9874021389
2031_0_19   SR:0.135085 CR:0.9994852459 BCR:0.9994852459
2031_0_20   SR:0.121577 CR:0.9994852459 BCR:0.9994852459
2031_0_21   SR:0.109419 CR:0.9994852459 BCR:0.9994852459
2031_0_22   SR:0.098477 CR:0.9994852459 BCR:0.9994852459
2031_0_23   SR:0.088629 CR:0.9994852459 BCR:0.9994852459
2031_0_24   SR:0.079766 CR:0.9994852459 BCR:0.9994852459
2031_0_25   SR:0.071790 CR:0.9994852459 BCR:0.9994852459
2031_0_26   SR:0.064611 CR:0.9994852459 BCR:0.9994852459
2031_0_27   SR:0.058150 CR:0.9994852459 BCR:0.9994852459
2031_0_28   SR:0.052335 CR:0.9994852459 BCR:0.9994852459
2031_0_29   SR:0.047101 CR:0.9994852459 BCR:0.9994852459
2031_0_30   SR:0.042391 CR:0.9994852459 BCR:0.9994852459
2031_0_31   SR:0.038152 CR:0.9994852459 BCR:0.9994852459
2031_0_32   SR:0.034337 CR:0.9994852459 BCR:0.9994852459
2031_0_33   SR:0.030903 CR:0.9994852459 BCR:0.9994852459
2031_0_34   SR:0.027813 CR:0.9994852459 BCR:0.9994852459
2031_0_35   SR:0.025032 CR:0.9994852459 BCR:0.9994852459
2031_0_36   SR:0.022528 CR:0.9994852459 BCR:0.9994852459
2031_0_37   SR:0.020276 CR:0.9994852459 BCR:0.9994852459
2031_0_38   SR:0.018248 CR:0.9994852459 BCR:0.9994852459
2031_0_39   SR:0.016423 CR:0.9994852459 BCR:0.9994852459
2031_0_40   SR:0.014781 CR:0.9994852459 BCR:0.9994852459
2031_0_41   SR:0.013303 CR:0.9994852459 BCR:0.9994852459
2031_0_42   SR:0.011973 CR:0.9994852459 BCR:0.9994852459
2031_0_43   SR:0.010775 CR:0.9994852459 BCR:0.9994852459
2031_0_44   SR:0.009698 CR:0.9994852459 BCR:0.9994852459
2031_0_45   SR:0.008728 CR:0.9994852459 BCR:0.9994852459
2031_0_46   SR:0.007855 CR:0.9994852459 BCR:0.9994852459
2031_0_47   SR:0.007070 CR:0.9994852459 BCR:0.9994852459
2031_0_48   SR:0.006363 CR:0.9994852459 BCR:0.9994852459
2031_0_49   SR:0.005726 CR:0.9994852459 BCR:0.9994852459
2031_0_50   SR:0.005154 CR:0.9994852459 BCR:0.9994852459
2031_0_51   SR:0.004638 CR:0.9994852459 BCR:0.9994852459
2031_0_52   SR:0.004175 CR:0.9994852459 BCR:0.9994852459
2031_0_53   SR:0.003757 CR:0.9994852459 BCR:0.9994852459
2031_0_54   SR:0.003381 CR:0.9994852459 BCR:0.9994852459
2031_0_55   SR:0.003043 CR:0.9994852459 BCR:0.9994852459
2031_0_56   SR:0.002739 CR:0.9994852459 BCR:0.9994852459
2031_0_57   SR:0.002465 CR:0.9994852459 BCR:0.9994852459
2031_0_58   SR:0.002219 CR:0.9994852459 BCR:0.9994852459
2031_0_59   SR:0.001997 CR:0.9994852459 BCR:0.9994852459
2031_0_60   SR:0.001797 CR:0.9994852459 BCR:0.9994852459
2031_0_61   SR:0.001617 CR:0.9994852459 BCR:0.9994852459
2031_0_62   SR:0.001456 CR:0.9994852459 BCR:0.9994852459
2031_0_63   SR:0.001310 CR:0.9994852459 BCR:0.9994852459
2031_0_64   SR:0.001179 CR:0.9994852459 BCR:0.9994852459
2031_0_65   SR:0.001061 CR:0.9994852459 BCR:0.9994852459
2031_0_66   SR:0.000955 CR:0.9994852459 BCR:0.9994852459
2031_0_67   SR:0.000860 CR:0.9994852459 BCR:0.9994852459
2031_0_68   SR:0.000774 CR:0.9994852459 BCR:0.9994852459
2031_0_69   SR:0.000696 CR:0.9994852459 BCR:0.9994852459
2031_0_70   SR:0.000627 CR:0.9994852459 BCR:0.9994852459
2031_0_71   SR:0.000564 CR:0.9994852459 BCR:0.9994852459
2031_0_72   SR:0.000508 CR:0.9994852459 BCR:0.9994852459
2031_0_73   SR:0.000457 CR:0.9994852459 BCR:0.9994852459
2031_0_74   SR:0.000411 CR:0.9994852459 BCR:0.9994852459
2031_0_75   SR:0.000370 CR:0.9994852459 BCR:0.9994852459
2031_0_76   SR:0.000333 CR:0.9994852459 BCR:0.9994852459
2031_0_77   SR:0.000300 CR:0.9994852459 BCR:0.9994852459
2031_0_78   SR:0.000270 CR:0.9994852459 BCR:0.9994852459
2031_0_79   SR:0.000243 CR:0.9994852459 BCR:0.9994852459
2031_0_80   SR:0.000218 CR:0.9994852459 BCR:0.9994852459
2031_0_81   SR:0.000197 CR:0.9994852459 BCR:0.9994852459
2031_0_82   SR:0.000177 CR:0.9994852459 BCR:0.9994852459
2031_0_83   SR:0.000159 CR:0.9994852459 BCR:0.9994852459
2031_0_84   SR:0.000143 CR:0.9994852459 BCR:0.9994852459
2031_0_85   SR:0.000129 CR:0.9994852459 BCR:0.9994852459
2031_0_86   SR:0.000116 CR:0.9994852459 BCR:0.9994852459
2031_0_87   SR:0.000104 CR:0.9994852459 BCR:0.9994852459
2031_0_88   SR:0.000094 CR:0.9994852459 BCR:0.9994852459
2031_0_89   SR:0.000085 CR:0.9994852459 BCR:0.9994852459
2031_0_90   SR:0.000076 CR:0.9994852459 BCR:0.9994852459
2031_0_91   SR:0.000069 CR:0.9994852459 BCR:0.9994852459
2031_0_92   SR:0.000062 CR:0.9994852459 BCR:0.9994852459
2031_0_93   SR:0.000056 CR:0.9994852459 BCR:0.9994852459
2031_0_94   SR:0.000050 CR:0.9994852459 BCR:0.9994852459
2031_0_95   SR:0.000045 CR:0.9994852459 BCR:0.9994852459
2031_0_96   SR:0.000040 CR:0.9994852459 BCR:0.9994852459
2031_0_97   SR:0.000036 CR:0.9994852459 BCR:0.9994852459
2031_0_98   SR:0.000033 CR:0.9994852459 BCR:0.9994852459
2031_0_99   SR:0.000030 CR:0.9994852459 BCR:0.9994852459
2031_0_100  SR:0.000027 CR:0.9994852459 BCR:0.9994852459
2031_0_101  SR:0.000024 CR:0.9994852459 BCR:0.9994852459
2031_0_102  SR:0.000022 CR:0.9994852459 BCR:0.9994852459
2031_0_103  SR:0.000019 CR:0.9994852459 BCR:0.9994852459
2031_0_104  SR:0.000017 CR:0.9994856335 BCR:0.9994856335
2031_0_105  SR:0.000016 CR:0.9994856402 BCR:0.9994856402
2031_0_106  SR:0.000014 CR:0.9994856402 BCR:0.9994856402
2031_0_107  SR:0.000013 CR:0.9994856402 BCR:0.9994856402
2031_0_108  SR:0.000011 CR:0.9994856402 BCR:0.9994856402
2031_0_109  SR:0.000010 CR:0.9994856402 BCR:0.9994856402
2031_0_110  SR:0.000009 CR:0.9994856402 BCR:0.9994856402
PRODUCER FINAL COMPLIANCE DELTA 0.000514
Target GHG Offset Mg 249226, Actual GHG Offset Mg 256336
Target Compliance Ratio 0.999, Actual Compliance Ratio 0.999
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.250208
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.131103
2031 producer_abs_share_frac_pickup.BEV           = 0.154395
2031 producer_abs_share_frac_pickup.ICE           = 0.464293
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               = 0.250208 / 0.216713 (DELTA:0.033495)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.131103 / 0.164598 (DELTA:0.033495)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.154395 / 0.278130 (DELTA:0.123734)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.464293 / 0.340559 (DELTA:0.123734)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60073 / $60073 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59192 / $59192 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64096 / $64096 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63330 / $63330 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54323 / $60073 R:0.904284
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59192 / $59192 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $58346 / $64096 R:0.910291
modified cross subsidized price / cost ALT pickup.ICE                 $63330 / $63330 R:1.000000

cross subsidized price / cost ALT BEV                                 $61608 / $61608 R:1.000000
cross subsidized price / cost ALT ICE                                 $62418 / $62418 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59770 / $59770 R:1.000000
cross subsidized price / cost ALT pickup                              $63521 / $63521 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62156 / $62156 R:1.000000

2031_0_0  SCORE:0.033886, CE:0.123734, 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 Ford
2032_0_0    SR:1.000000 CR:0.9994698453 BCR:0.9994698453
2032_0_1    SR:0.900000 CR:0.9994698453 BCR:0.9994698453
2032_0_2    SR:0.810000 CR:0.9994698453 BCR:0.9994698453
2032_0_3    SR:0.729000 CR:0.9994698453 BCR:0.9994698453
2032_0_4    SR:0.656100 CR:0.9994698453 BCR:0.9994698453
2032_0_5    SR:0.590490 CR:0.9994698453 BCR:0.9994698453
2032_0_6    SR:0.531441 CR:0.9994698453 BCR:0.9994698453
2032_0_7    SR:0.478297 CR:0.9994698453 BCR:0.9994698453
2032_0_8    SR:0.430467 CR:0.9994698453 BCR:0.9994698453
2032_0_9    SR:0.387420 CR:0.9994698453 BCR:0.9994698453
2032_0_10   SR:0.348678 CR:0.9994698453 BCR:0.9994698453
2032_0_11   SR:0.313811 CR:0.9994698453 BCR:0.9994698453
2032_0_12   SR:0.282430 CR:0.9994698453 BCR:0.9994698453
2032_0_13   SR:0.254187 CR:0.9994698453 BCR:0.9994698453
2032_0_14   SR:0.228768 CR:0.9994698453 BCR:0.9994698453
2032_0_15   SR:0.205891 CR:0.9994698453 BCR:0.9994698453
2032_0_16   SR:0.185302 CR:0.9994698580 BCR:0.9994698580
2032_0_17   SR:0.166772 CR:0.9994698580 BCR:0.9994698580
2032_0_18   SR:0.150095 CR:0.9994698580 BCR:0.9994698580
2032_0_19   SR:0.135085 CR:0.9994698580 BCR:0.9994698580
2032_0_20   SR:0.121577 CR:0.9994698580 BCR:0.9994698580
2032_0_21   SR:0.109419 CR:0.9994698580 BCR:0.9994698580
2032_0_22   SR:0.098477 CR:0.9994698580 BCR:0.9994698580
2032_0_23   SR:0.088629 CR:0.9994698580 BCR:0.9994698580
2032_0_24   SR:0.079766 CR:0.9994698580 BCR:0.9994698580
2032_0_25   SR:0.071790 CR:0.9994698580 BCR:0.9994698580
2032_0_26   SR:0.064611 CR:0.9994698580 BCR:0.9994698580
2032_0_27   SR:0.058150 CR:0.9994698580 BCR:0.9994698580
2032_0_28   SR:0.052335 CR:0.9994698580 BCR:0.9994698580
2032_0_29   SR:0.047101 CR:0.9994698580 BCR:0.9994698580
2032_0_30   SR:0.042391 CR:0.9994698580 BCR:0.9994698580
2032_0_31   SR:0.038152 CR:0.9994698580 BCR:0.9994698580
2032_0_32   SR:0.034337 CR:0.9994698580 BCR:0.9994698580
2032_0_33   SR:0.030903 CR:0.9994698580 BCR:0.9994698580
2032_0_34   SR:0.027813 CR:0.9994698580 BCR:0.9994698580
2032_0_35   SR:0.025032 CR:0.9994698580 BCR:0.9994698580
2032_0_36   SR:0.022528 CR:0.9994698580 BCR:0.9994698580
2032_0_37   SR:0.020276 CR:0.9994698580 BCR:0.9994698580
2032_0_38   SR:0.018248 CR:0.9994698580 BCR:0.9994698580
2032_0_39   SR:0.016423 CR:0.9994698580 BCR:0.9994698580
2032_0_40   SR:0.014781 CR:0.9994698580 BCR:0.9994698580
2032_0_41   SR:0.013303 CR:0.9994698580 BCR:0.9994698580
2032_0_42   SR:0.011973 CR:0.9994698580 BCR:0.9994698580
2032_0_43   SR:0.010775 CR:0.9994698580 BCR:0.9994698580
2032_0_44   SR:0.009698 CR:0.9994698580 BCR:0.9994698580
2032_0_45   SR:0.008728 CR:0.9994698580 BCR:0.9994698580
2032_0_46   SR:0.007855 CR:0.9994698580 BCR:0.9994698580
2032_0_47   SR:0.007070 CR:0.9994698580 BCR:0.9994698580
2032_0_48   SR:0.006363 CR:0.9994698580 BCR:0.9994698580
2032_0_49   SR:0.005726 CR:0.9994698580 BCR:0.9994698580
2032_0_50   SR:0.005154 CR:0.9994698580 BCR:0.9994698580
2032_0_51   SR:0.004638 CR:0.9994698580 BCR:0.9994698580
2032_0_52   SR:0.004175 CR:0.9994698580 BCR:0.9994698580
2032_0_53   SR:0.003757 CR:0.9994698580 BCR:0.9994698580
2032_0_54   SR:0.003381 CR:0.9994698580 BCR:0.9994698580
2032_0_55   SR:0.003043 CR:0.9994698580 BCR:0.9994698580
2032_0_56   SR:0.002739 CR:0.9994698580 BCR:0.9994698580
2032_0_57   SR:0.002465 CR:0.9994698580 BCR:0.9994698580
2032_0_58   SR:0.002219 CR:0.9994698580 BCR:0.9994698580
2032_0_59   SR:0.001997 CR:0.9994698580 BCR:0.9994698580
2032_0_60   SR:0.001797 CR:0.9994698580 BCR:0.9994698580
2032_0_61   SR:0.001617 CR:0.9994698580 BCR:0.9994698580
2032_0_62   SR:0.001456 CR:0.9994698580 BCR:0.9994698580
2032_0_63   SR:0.001310 CR:0.9994698580 BCR:0.9994698580
2032_0_64   SR:0.001179 CR:0.9994698580 BCR:0.9994698580
2032_0_65   SR:0.001061 CR:0.9994698580 BCR:0.9994698580
2032_0_66   SR:0.000955 CR:0.9994698580 BCR:0.9994698580
2032_0_67   SR:0.000860 CR:0.9994698580 BCR:0.9994698580
2032_0_68   SR:0.000774 CR:0.9994698580 BCR:0.9994698580
2032_0_69   SR:0.000696 CR:0.9994698580 BCR:0.9994698580
2032_0_70   SR:0.000627 CR:0.9994698580 BCR:0.9994698580
2032_0_71   SR:0.000564 CR:0.9994698580 BCR:0.9994698580
2032_0_72   SR:0.000508 CR:0.9994698580 BCR:0.9994698580
2032_0_73   SR:0.000457 CR:0.9994698580 BCR:0.9994698580
2032_0_74   SR:0.000411 CR:0.9994698580 BCR:0.9994698580
2032_0_75   SR:0.000370 CR:0.9994698580 BCR:0.9994698580
2032_0_76   SR:0.000333 CR:0.9994698580 BCR:0.9994698580
2032_0_77   SR:0.000300 CR:0.9994698580 BCR:0.9994698580
2032_0_78   SR:0.000270 CR:0.9994698580 BCR:0.9994698580
2032_0_79   SR:0.000243 CR:0.9994698580 BCR:0.9994698580
2032_0_80   SR:0.000218 CR:0.9994698580 BCR:0.9994698580
2032_0_81   SR:0.000197 CR:0.9994698580 BCR:0.9994698580
2032_0_82   SR:0.000177 CR:0.9994698580 BCR:0.9994698580
2032_0_83   SR:0.000159 CR:0.9994698580 BCR:0.9994698580
2032_0_84   SR:0.000143 CR:0.9994698580 BCR:0.9994698580
2032_0_85   SR:0.000129 CR:0.9994698580 BCR:0.9994698580
2032_0_86   SR:0.000116 CR:0.9994698580 BCR:0.9994698580
2032_0_87   SR:0.000104 CR:0.9994698580 BCR:0.9994698580
2032_0_88   SR:0.000094 CR:0.9994698580 BCR:0.9994698580
2032_0_89   SR:0.000085 CR:0.9994698580 BCR:0.9994698580
2032_0_90   SR:0.000076 CR:0.9994698580 BCR:0.9994698580
2032_0_91   SR:0.000069 CR:0.9994698580 BCR:0.9994698580
2032_0_92   SR:0.000062 CR:0.9994698580 BCR:0.9994698580
2032_0_93   SR:0.000056 CR:0.9994698580 BCR:0.9994698580
2032_0_94   SR:0.000050 CR:0.9994698580 BCR:0.9994698580
2032_0_95   SR:0.000045 CR:0.9994712373 BCR:0.9994712373
2032_0_96   SR:0.000040 CR:0.9994712373 BCR:0.9994712373
2032_0_97   SR:0.000036 CR:0.9994712373 BCR:0.9994712373
2032_0_98   SR:0.000033 CR:0.9994712373 BCR:0.9994712373
2032_0_99   SR:0.000030 CR:0.9994712373 BCR:0.9994712373
2032_0_100  SR:0.000027 CR:0.9994712373 BCR:0.9994712373
2032_0_101  SR:0.000024 CR:0.9994712373 BCR:0.9994712373
2032_0_102  SR:0.000022 CR:0.9994712373 BCR:0.9994712373
2032_0_103  SR:0.000019 CR:0.9994712373 BCR:0.9994712373
2032_0_104  SR:0.000017 CR:0.9994712373 BCR:0.9994712373
2032_0_105  SR:0.000016 CR:0.9994712373 BCR:0.9994712373
2032_0_106  SR:0.000014 CR:0.9994712373 BCR:0.9994712373
2032_0_107  SR:0.000013 CR:0.9994712373 BCR:0.9994712373
2032_0_108  SR:0.000011 CR:0.9994712373 BCR:0.9994712373
2032_0_109  SR:0.000010 CR:0.9994712373 BCR:0.9994712373
2032_0_110  SR:0.000009 CR:0.9994712373 BCR:0.9994712373
PRODUCER FINAL COMPLIANCE DELTA 0.000529
Target GHG Offset Mg 60604, Actual GHG Offset Mg 67110
Target Compliance Ratio 0.999, Actual Compliance Ratio 0.999
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.318199
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.062342
2032 producer_abs_share_frac_pickup.BEV           = 0.154588
2032 producer_abs_share_frac_pickup.ICE           = 0.464872
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               = 0.318199 / 0.228215 (DELTA:0.089984)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.062342 / 0.152326 (DELTA:0.089984)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.154588 / 0.278480 (DELTA:0.123892)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.464872 / 0.340980 (DELTA:0.123892)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60508 / $60508 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59140 / $59140 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65441 / $65441 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63368 / $63368 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54508 / $60508 R:0.900840
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59140 / $59140 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59441 / $65441 R:0.908315
modified cross subsidized price / cost ALT pickup.ICE                 $63368 / $63368 R:1.000000

cross subsidized price / cost ALT BEV                                 $62121 / $62121 R:1.000000
cross subsidized price / cost ALT ICE                                 $62868 / $62868 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60284 / $60284 R:1.000000
cross subsidized price / cost ALT pickup                              $63885 / $63885 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62648 / $62648 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2033  Iteration=0 Ford
2033_0_0    SR:1.000000 CR:1.0201171999 BCR:1.0201171999
2033_0_1    SR:0.900000 CR:1.0201171999 BCR:1.0201171999
2033_0_2    SR:0.810000 CR:1.0201171999 BCR:1.0201171999
2033_0_3    SR:0.729000 CR:1.0201171999 BCR:1.0201171999
2033_0_4    SR:0.656100 CR:1.0201171999 BCR:1.0201171999
2033_0_5    SR:0.590490 CR:1.0201171999 BCR:1.0201171999
2033_0_6    SR:0.531441 CR:1.0201171999 BCR:1.0201171999
2033_0_7    SR:0.478297 CR:1.0201171999 BCR:1.0201171999
2033_0_8    SR:0.430467 CR:1.0201171999 BCR:1.0201171999
2033_0_9    SR:0.387420 CR:1.0201171999 BCR:1.0201171999
2033_0_10   SR:0.348678 CR:1.0201171999 BCR:1.0201171999
2033_0_11   SR:0.313811 CR:1.0184613575 BCR:1.0184613575
2033_0_12   SR:0.282430 CR:1.0184613575 BCR:1.0184613575
2033_0_13   SR:0.254187 CR:1.0184613575 BCR:1.0184613575
2033_0_14   SR:0.228768 CR:1.0152357726 BCR:1.0152357726
2033_0_15   SR:0.205891 CR:1.0152357726 BCR:1.0152357726
2033_0_16   SR:0.185302 CR:1.0152357726 BCR:1.0152357726
2033_0_17   SR:0.166772 CR:1.0152357726 BCR:1.0152357726
2033_0_18   SR:0.150095 CR:1.0151581079 BCR:1.0151581079
2033_0_19   SR:0.135085 CR:1.0151581079 BCR:1.0151581079
2033_0_20   SR:0.121577 CR:1.0151581079 BCR:1.0151581079
2033_0_21   SR:0.109419 CR:1.0151581079 BCR:1.0151581079
2033_0_22   SR:0.098477 CR:1.0151581079 BCR:1.0151581079
2033_0_23   SR:0.088629 CR:1.0151581079 BCR:1.0151581079
2033_0_24   SR:0.079766 CR:1.0151581079 BCR:1.0151581079
2033_0_25   SR:0.071790 CR:1.0151581079 BCR:1.0151581079
2033_0_26   SR:0.064611 CR:1.0151581079 BCR:1.0151581079
2033_0_27   SR:0.058150 CR:1.0151581079 BCR:1.0151581079
2033_0_28   SR:0.052335 CR:1.0151581079 BCR:1.0151581079
2033_0_29   SR:0.047101 CR:1.0151581079 BCR:1.0151581079
2033_0_30   SR:0.042391 CR:1.0151581079 BCR:1.0151581079
2033_0_31   SR:0.038152 CR:1.0151581079 BCR:1.0151581079
2033_0_32   SR:0.034337 CR:1.0144509868 BCR:1.0144509868
2033_0_33   SR:0.030903 CR:1.0144509390 BCR:1.0144509390
2033_0_34   SR:0.027813 CR:1.0144509390 BCR:1.0144509390
2033_0_35   SR:0.025032 CR:1.0144509390 BCR:1.0144509390
2033_0_36   SR:0.022528 CR:1.0144509390 BCR:1.0144509390
2033_0_37   SR:0.020276 CR:1.0144509390 BCR:1.0144509390
2033_0_38   SR:0.018248 CR:1.0141885266 BCR:1.0141885266
2033_0_39   SR:0.016423 CR:1.0141885266 BCR:1.0141885266
2033_0_40   SR:0.014781 CR:1.0141885266 BCR:1.0141885266
2033_0_41   SR:0.013303 CR:1.0141885266 BCR:1.0141885266
2033_0_42   SR:0.011973 CR:1.0141885266 BCR:1.0141885266
2033_0_43   SR:0.010775 CR:1.0141885266 BCR:1.0141885266
2033_0_44   SR:0.009698 CR:1.0141885266 BCR:1.0141885266
2033_0_45   SR:0.008728 CR:1.0141885266 BCR:1.0141885266
2033_0_46   SR:0.007855 CR:1.0141885266 BCR:1.0141885266
2033_0_47   SR:0.007070 CR:1.0141885266 BCR:1.0141885266
2033_0_48   SR:0.006363 CR:1.0141885266 BCR:1.0141885266
2033_0_49   SR:0.005726 CR:1.0141885266 BCR:1.0141885266
2033_0_50   SR:0.005154 CR:1.0141885266 BCR:1.0141885266
2033_0_51   SR:0.004638 CR:1.0141885266 BCR:1.0141885266
2033_0_52   SR:0.004175 CR:1.0141885266 BCR:1.0141885266
2033_0_53   SR:0.003757 CR:1.0141885266 BCR:1.0141885266
2033_0_54   SR:0.003381 CR:1.0141885266 BCR:1.0141885266
2033_0_55   SR:0.003043 CR:1.0141885266 BCR:1.0141885266
2033_0_56   SR:0.002739 CR:1.0141885266 BCR:1.0141885266
2033_0_57   SR:0.002465 CR:1.0141885266 BCR:1.0141885266
2033_0_58   SR:0.002219 CR:1.0141885266 BCR:1.0141885266
2033_0_59   SR:0.001997 CR:1.0141885266 BCR:1.0141885266
2033_0_60   SR:0.001797 CR:1.0141885266 BCR:1.0141885266
2033_0_61   SR:0.001617 CR:1.0141885266 BCR:1.0141885266
2033_0_62   SR:0.001456 CR:1.0141885266 BCR:1.0141885266
2033_0_63   SR:0.001310 CR:1.0141885266 BCR:1.0141885266
2033_0_64   SR:0.001179 CR:1.0141885266 BCR:1.0141885266
2033_0_65   SR:0.001061 CR:1.0141885266 BCR:1.0141885266
2033_0_66   SR:0.000955 CR:1.0141885266 BCR:1.0141885266
2033_0_67   SR:0.000860 CR:1.0141885266 BCR:1.0141885266
2033_0_68   SR:0.000774 CR:1.0141885266 BCR:1.0141885266
2033_0_69   SR:0.000696 CR:1.0141885266 BCR:1.0141885266
2033_0_70   SR:0.000627 CR:1.0141885266 BCR:1.0141885266
2033_0_71   SR:0.000564 CR:1.0141885266 BCR:1.0141885266
2033_0_72   SR:0.000508 CR:1.0141885266 BCR:1.0141885266
2033_0_73   SR:0.000457 CR:1.0141885266 BCR:1.0141885266
2033_0_74   SR:0.000411 CR:1.0141885266 BCR:1.0141885266
2033_0_75   SR:0.000370 CR:1.0141885266 BCR:1.0141885266
2033_0_76   SR:0.000333 CR:1.0141885266 BCR:1.0141885266
2033_0_77   SR:0.000300 CR:1.0141702802 BCR:1.0141702802
2033_0_78   SR:0.000270 CR:1.0141702802 BCR:1.0141702802
2033_0_79   SR:0.000243 CR:1.0141702802 BCR:1.0141702802
2033_0_80   SR:0.000218 CR:1.0141702802 BCR:1.0141702802
2033_0_81   SR:0.000197 CR:1.0141699953 BCR:1.0141699953
2033_0_82   SR:0.000177 CR:1.0141699953 BCR:1.0141699953
2033_0_83   SR:0.000159 CR:1.0141692765 BCR:1.0141692765
2033_0_84   SR:0.000143 CR:1.0141692765 BCR:1.0141692765
2033_0_85   SR:0.000129 CR:1.0141678214 BCR:1.0141678214
2033_0_86   SR:0.000116 CR:1.0141678214 BCR:1.0141678214
2033_0_87   SR:0.000104 CR:1.0141678214 BCR:1.0141678214
2033_0_88   SR:0.000094 CR:1.0141678214 BCR:1.0141678214
2033_0_89   SR:0.000085 CR:1.0141678214 BCR:1.0141678214
2033_0_90   SR:0.000076 CR:1.0141678214 BCR:1.0141678214
2033_0_91   SR:0.000069 CR:1.0141678214 BCR:1.0141678214
2033_0_92   SR:0.000062 CR:1.0141678214 BCR:1.0141678214
2033_0_93   SR:0.000056 CR:1.0141610676 BCR:1.0141610676
2033_0_94   SR:0.000050 CR:1.0141610197 BCR:1.0141610197
2033_0_95   SR:0.000045 CR:1.0141610197 BCR:1.0141610197
2033_0_96   SR:0.000040 CR:1.0141610197 BCR:1.0141610197
2033_0_97   SR:0.000036 CR:1.0141610197 BCR:1.0141610197
2033_0_98   SR:0.000033 CR:1.0141610197 BCR:1.0141610197
2033_0_99   SR:0.000030 CR:1.0141610197 BCR:1.0141610197
2033_0_100  SR:0.000027 CR:1.0141610197 BCR:1.0141610197
2033_0_101  SR:0.000024 CR:1.0141610197 BCR:1.0141610197
2033_0_102  SR:0.000022 CR:1.0141610197 BCR:1.0141610197
2033_0_103  SR:0.000019 CR:1.0141610197 BCR:1.0141610197
2033_0_104  SR:0.000017 CR:1.0141610197 BCR:1.0141610197
2033_0_105  SR:0.000016 CR:1.0141610197 BCR:1.0141610197
2033_0_106  SR:0.000014 CR:1.0141610197 BCR:1.0141610197
2033_0_107  SR:0.000013 CR:1.0141610197 BCR:1.0141610197
2033_0_108  SR:0.000011 CR:1.0141610197 BCR:1.0141610197
2033_0_109  SR:0.000010 CR:1.0141610197 BCR:1.0141610197
2033_0_110  SR:0.000009 CR:1.0141610197 BCR:1.0141610197
PRODUCER FINAL COMPLIANCE DELTA 0.014161
Target GHG Offset Mg 347570, Actual GHG Offset Mg 171388
Target Compliance Ratio 1.014, Actual Compliance Ratio 1.014
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.379263
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000000
2033 producer_abs_share_frac_pickup.BEV           = 0.139903
2033 producer_abs_share_frac_pickup.ICE           = 0.480834
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.379263 / 0.241278 (DELTA:0.137985)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000000 / 0.137985 (DELTA:0.137985)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.139903 / 0.271488 (DELTA:0.131585)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.480834 / 0.349249 (DELTA:0.131585)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60993 / $60993 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59089 / $59089 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66884 / $66884 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62677 / $62677 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60993 / $60993 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59089 / $59089 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66884 / $66884 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62677 / $62677 R:1.000000

cross subsidized price / cost ALT BEV                                 $62581 / $62581 R:1.000000
cross subsidized price / cost ALT ICE                                 $62677 / $62677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60994 / $60994 R:1.000000
cross subsidized price / cost ALT pickup                              $63625 / $63625 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62918 / $62918 R:1.000000

2033_0_0  SCORE:0.036036, CE:0.137985, 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 Ford
2034_0_0    SR:1.000000 CR:1.0144929490 BCR:1.0144929490
2034_0_1    SR:0.900000 CR:1.0144929490 BCR:1.0144929490
2034_0_2    SR:0.810000 CR:1.0144929490 BCR:1.0144929490
2034_0_3    SR:0.729000 CR:1.0144929490 BCR:1.0144929490
2034_0_4    SR:0.656100 CR:1.0144929490 BCR:1.0144929490
2034_0_5    SR:0.590490 CR:1.0144929490 BCR:1.0144929490
2034_0_6    SR:0.531441 CR:1.0144929490 BCR:1.0144929490
2034_0_7    SR:0.478297 CR:1.0144929490 BCR:1.0144929490
2034_0_8    SR:0.430467 CR:1.0144929490 BCR:1.0144929490
2034_0_9    SR:0.387420 CR:1.0144929490 BCR:1.0144929490
2034_0_10   SR:0.348678 CR:1.0144929490 BCR:1.0144929490
2034_0_11   SR:0.313811 CR:1.0144929490 BCR:1.0144929490
2034_0_12   SR:0.282430 CR:1.0144929490 BCR:1.0144929490
2034_0_13   SR:0.254187 CR:1.0144929490 BCR:1.0144929490
2034_0_14   SR:0.228768 CR:1.0144929490 BCR:1.0144929490
2034_0_15   SR:0.205891 CR:1.0144929490 BCR:1.0144929490
2034_0_16   SR:0.185302 CR:1.0144929490 BCR:1.0144929490
2034_0_17   SR:0.166772 CR:1.0144929490 BCR:1.0144929490
2034_0_18   SR:0.150095 CR:1.0144929490 BCR:1.0144929490
2034_0_19   SR:0.135085 CR:1.0144929490 BCR:1.0144929490
2034_0_20   SR:0.121577 CR:1.0144929490 BCR:1.0144929490
2034_0_21   SR:0.109419 CR:1.0144929490 BCR:1.0144929490
2034_0_22   SR:0.098477 CR:1.0144929490 BCR:1.0144929490
2034_0_23   SR:0.088629 CR:1.0144929490 BCR:1.0144929490
2034_0_24   SR:0.079766 CR:1.0144929490 BCR:1.0144929490
2034_0_25   SR:0.071790 CR:1.0144929490 BCR:1.0144929490
2034_0_26   SR:0.064611 CR:1.0144929490 BCR:1.0144929490
2034_0_27   SR:0.058150 CR:1.0144929490 BCR:1.0144929490
2034_0_28   SR:0.052335 CR:1.0144929490 BCR:1.0144929490
2034_0_29   SR:0.047101 CR:1.0144929490 BCR:1.0144929490
2034_0_30   SR:0.042391 CR:1.0144929490 BCR:1.0144929490
2034_0_31   SR:0.038152 CR:1.0144929490 BCR:1.0144929490
2034_0_32   SR:0.034337 CR:1.0144929490 BCR:1.0144929490
2034_0_33   SR:0.030903 CR:1.0144929490 BCR:1.0144929490
2034_0_34   SR:0.027813 CR:1.0144929490 BCR:1.0144929490
2034_0_35   SR:0.025032 CR:1.0144929490 BCR:1.0144929490
2034_0_36   SR:0.022528 CR:1.0144929490 BCR:1.0144929490
2034_0_37   SR:0.020276 CR:1.0144929490 BCR:1.0144929490
2034_0_38   SR:0.018248 CR:1.0144929490 BCR:1.0144929490
2034_0_39   SR:0.016423 CR:1.0144929490 BCR:1.0144929490
2034_0_40   SR:0.014781 CR:1.0144929490 BCR:1.0144929490
2034_0_41   SR:0.013303 CR:1.0144929490 BCR:1.0144929490
2034_0_42   SR:0.011973 CR:1.0144929490 BCR:1.0144929490
2034_0_43   SR:0.010775 CR:1.0144929490 BCR:1.0144929490
2034_0_44   SR:0.009698 CR:1.0144929490 BCR:1.0144929490
2034_0_45   SR:0.008728 CR:1.0144929490 BCR:1.0144929490
2034_0_46   SR:0.007855 CR:1.0144929490 BCR:1.0144929490
2034_0_47   SR:0.007070 CR:1.0144929490 BCR:1.0144929490
2034_0_48   SR:0.006363 CR:1.0144929490 BCR:1.0144929490
2034_0_49   SR:0.005726 CR:1.0144929490 BCR:1.0144929490
2034_0_50   SR:0.005154 CR:1.0144929490 BCR:1.0144929490
2034_0_51   SR:0.004638 CR:1.0144929490 BCR:1.0144929490
2034_0_52   SR:0.004175 CR:1.0144929490 BCR:1.0144929490
2034_0_53   SR:0.003757 CR:1.0144929490 BCR:1.0144929490
2034_0_54   SR:0.003381 CR:1.0144929490 BCR:1.0144929490
2034_0_55   SR:0.003043 CR:1.0144929490 BCR:1.0144929490
2034_0_56   SR:0.002739 CR:1.0144929490 BCR:1.0144929490
2034_0_57   SR:0.002465 CR:1.0144929490 BCR:1.0144929490
2034_0_58   SR:0.002219 CR:1.0144929490 BCR:1.0144929490
2034_0_59   SR:0.001997 CR:1.0144929490 BCR:1.0144929490
2034_0_60   SR:0.001797 CR:1.0144929490 BCR:1.0144929490
2034_0_61   SR:0.001617 CR:1.0144929490 BCR:1.0144929490
2034_0_62   SR:0.001456 CR:1.0144929490 BCR:1.0144929490
2034_0_63   SR:0.001310 CR:1.0143730570 BCR:1.0143730570
2034_0_64   SR:0.001179 CR:1.0143494414 BCR:1.0143494414
2034_0_65   SR:0.001061 CR:1.0143494414 BCR:1.0143494414
2034_0_66   SR:0.000955 CR:1.0143494414 BCR:1.0143494414
2034_0_67   SR:0.000860 CR:1.0143494414 BCR:1.0143494414
2034_0_68   SR:0.000774 CR:1.0143494414 BCR:1.0143494414
2034_0_69   SR:0.000696 CR:1.0143494414 BCR:1.0143494414
2034_0_70   SR:0.000627 CR:1.0143494414 BCR:1.0143494414
2034_0_71   SR:0.000564 CR:1.0143494414 BCR:1.0143494414
2034_0_72   SR:0.000508 CR:1.0143494414 BCR:1.0143494414
2034_0_73   SR:0.000457 CR:1.0143494414 BCR:1.0143494414
2034_0_74   SR:0.000411 CR:1.0143428164 BCR:1.0143428164
2034_0_75   SR:0.000370 CR:1.0143428164 BCR:1.0143428164
2034_0_76   SR:0.000333 CR:1.0143428164 BCR:1.0143428164
2034_0_77   SR:0.000300 CR:1.0143428164 BCR:1.0143428164
2034_0_78   SR:0.000270 CR:1.0143428164 BCR:1.0143428164
2034_0_79   SR:0.000243 CR:1.0143428164 BCR:1.0143428164
2034_0_80   SR:0.000218 CR:1.0143428164 BCR:1.0143428164
2034_0_81   SR:0.000197 CR:1.0143428164 BCR:1.0143428164
2034_0_82   SR:0.000177 CR:1.0143421815 BCR:1.0143421815
2034_0_83   SR:0.000159 CR:1.0143421815 BCR:1.0143421815
2034_0_84   SR:0.000143 CR:1.0143421815 BCR:1.0143421815
2034_0_85   SR:0.000129 CR:1.0143421815 BCR:1.0143421815
2034_0_86   SR:0.000116 CR:1.0143421815 BCR:1.0143421815
2034_0_87   SR:0.000104 CR:1.0143421815 BCR:1.0143421815
2034_0_88   SR:0.000094 CR:1.0143421815 BCR:1.0143421815
2034_0_89   SR:0.000085 CR:1.0143421815 BCR:1.0143421815
2034_0_90   SR:0.000076 CR:1.0143421815 BCR:1.0143421815
2034_0_91   SR:0.000069 CR:1.0143421815 BCR:1.0143421815
2034_0_92   SR:0.000062 CR:1.0143421815 BCR:1.0143421815
2034_0_93   SR:0.000056 CR:1.0143421815 BCR:1.0143421815
2034_0_94   SR:0.000050 CR:1.0143421815 BCR:1.0143421815
2034_0_95   SR:0.000045 CR:1.0143421815 BCR:1.0143421815
2034_0_96   SR:0.000040 CR:1.0143421815 BCR:1.0143421815
2034_0_97   SR:0.000036 CR:1.0143421815 BCR:1.0143421815
2034_0_98   SR:0.000033 CR:1.0143421815 BCR:1.0143421815
2034_0_99   SR:0.000030 CR:1.0143421815 BCR:1.0143421815
2034_0_100  SR:0.000027 CR:1.0143421344 BCR:1.0143421344
2034_0_101  SR:0.000024 CR:1.0143421325 BCR:1.0143421325
2034_0_102  SR:0.000022 CR:1.0143415373 BCR:1.0143415373
2034_0_103  SR:0.000019 CR:1.0143415373 BCR:1.0143415373
2034_0_104  SR:0.000017 CR:1.0143415127 BCR:1.0143415127
2034_0_105  SR:0.000016 CR:1.0143413424 BCR:1.0143413424
2034_0_106  SR:0.000014 CR:1.0143413424 BCR:1.0143413424
2034_0_107  SR:0.000013 CR:1.0143413424 BCR:1.0143413424
2034_0_108  SR:0.000011 CR:1.0143413424 BCR:1.0143413424
2034_0_109  SR:0.000010 CR:1.0143410912 BCR:1.0143410912
2034_0_110  SR:0.000009 CR:1.0143410458 BCR:1.0143410458
PRODUCER FINAL COMPLIANCE DELTA 0.014341
Target GHG Offset Mg 335896, Actual GHG Offset Mg 154692
Target Compliance Ratio 1.014, Actual Compliance Ratio 1.014
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.378067
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000001
2034 producer_abs_share_frac_pickup.BEV           = 0.140251
2034 producer_abs_share_frac_pickup.ICE           = 0.481682
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               = 0.378067 / 0.302454 (DELTA:0.075613)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000001 / 0.075613 (DELTA:0.075613)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.140251 / 0.264559 (DELTA:0.124308)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.481682 / 0.357373 (DELTA:0.124308)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60857 / $60857 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59038 / $59038 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66680 / $66680 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62586 / $62586 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60857 / $60857 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59038 / $59038 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66680 / $66680 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62586 / $62586 R:1.000000

cross subsidized price / cost ALT BEV                                 $62433 / $62433 R:1.000000
cross subsidized price / cost ALT ICE                                 $62587 / $62587 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60858 / $60858 R:1.000000
cross subsidized price / cost ALT pickup                              $63509 / $63509 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62878 / $62878 R:1.000000

2034_0_0  SCORE:0.034043, CE:0.124308, 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 Ford
2035_0_0    SR:1.000000 CR:1.0145449524 BCR:1.0145449524
2035_0_1    SR:0.900000 CR:1.0145449058 BCR:1.0145449058
2035_0_2    SR:0.810000 CR:1.0145449058 BCR:1.0145449058
2035_0_3    SR:0.729000 CR:1.0145449058 BCR:1.0145449058
2035_0_4    SR:0.656100 CR:1.0145449058 BCR:1.0145449058
2035_0_5    SR:0.590490 CR:1.0145449058 BCR:1.0145449058
2035_0_6    SR:0.531441 CR:1.0145449058 BCR:1.0145449058
2035_0_7    SR:0.478297 CR:1.0145449058 BCR:1.0145449058
2035_0_8    SR:0.430467 CR:1.0145449058 BCR:1.0145449058
2035_0_9    SR:0.387420 CR:1.0145449058 BCR:1.0145449058
2035_0_10   SR:0.348678 CR:1.0145449058 BCR:1.0145449058
2035_0_11   SR:0.313811 CR:1.0145449058 BCR:1.0145449058
2035_0_12   SR:0.282430 CR:1.0145449058 BCR:1.0145449058
2035_0_13   SR:0.254187 CR:1.0145449058 BCR:1.0145449058
2035_0_14   SR:0.228768 CR:1.0145449058 BCR:1.0145449058
2035_0_15   SR:0.205891 CR:1.0145449058 BCR:1.0145449058
2035_0_16   SR:0.185302 CR:1.0145449058 BCR:1.0145449058
2035_0_17   SR:0.166772 CR:1.0145449058 BCR:1.0145449058
2035_0_18   SR:0.150095 CR:1.0145449058 BCR:1.0145449058
2035_0_19   SR:0.135085 CR:1.0145449058 BCR:1.0145449058
2035_0_20   SR:0.121577 CR:1.0145449058 BCR:1.0145449058
2035_0_21   SR:0.109419 CR:1.0145449058 BCR:1.0145449058
2035_0_22   SR:0.098477 CR:1.0145449058 BCR:1.0145449058
2035_0_23   SR:0.088629 CR:1.0145449058 BCR:1.0145449058
2035_0_24   SR:0.079766 CR:1.0145449058 BCR:1.0145449058
2035_0_25   SR:0.071790 CR:1.0145449058 BCR:1.0145449058
2035_0_26   SR:0.064611 CR:1.0145449058 BCR:1.0145449058
2035_0_27   SR:0.058150 CR:1.0145449058 BCR:1.0145449058
2035_0_28   SR:0.052335 CR:1.0145449058 BCR:1.0145449058
2035_0_29   SR:0.047101 CR:1.0145449058 BCR:1.0145449058
2035_0_30   SR:0.042391 CR:1.0145449058 BCR:1.0145449058
2035_0_31   SR:0.038152 CR:1.0145449058 BCR:1.0145449058
2035_0_32   SR:0.034337 CR:1.0145449058 BCR:1.0145449058
2035_0_33   SR:0.030903 CR:1.0145449058 BCR:1.0145449058
2035_0_34   SR:0.027813 CR:1.0145449058 BCR:1.0145449058
2035_0_35   SR:0.025032 CR:1.0145449058 BCR:1.0145449058
2035_0_36   SR:0.022528 CR:1.0145449058 BCR:1.0145449058
2035_0_37   SR:0.020276 CR:1.0145449058 BCR:1.0145449058
2035_0_38   SR:0.018248 CR:1.0145449058 BCR:1.0145449058
2035_0_39   SR:0.016423 CR:1.0145449058 BCR:1.0145449058
2035_0_40   SR:0.014781 CR:1.0145449058 BCR:1.0145449058
2035_0_41   SR:0.013303 CR:1.0145449058 BCR:1.0145449058
2035_0_42   SR:0.011973 CR:1.0145449058 BCR:1.0145449058
2035_0_43   SR:0.010775 CR:1.0145449058 BCR:1.0145449058
2035_0_44   SR:0.009698 CR:1.0145449058 BCR:1.0145449058
2035_0_45   SR:0.008728 CR:1.0145449058 BCR:1.0145449058
2035_0_46   SR:0.007855 CR:1.0145449058 BCR:1.0145449058
2035_0_47   SR:0.007070 CR:1.0144680573 BCR:1.0144680573
2035_0_48   SR:0.006363 CR:1.0144680573 BCR:1.0144680573
2035_0_49   SR:0.005726 CR:1.0144680573 BCR:1.0144680573
2035_0_50   SR:0.005154 CR:1.0144680573 BCR:1.0144680573
2035_0_51   SR:0.004638 CR:1.0144680573 BCR:1.0144680573
2035_0_52   SR:0.004175 CR:1.0144680573 BCR:1.0144680573
2035_0_53   SR:0.003757 CR:1.0144680573 BCR:1.0144680573
2035_0_54   SR:0.003381 CR:1.0144680573 BCR:1.0144680573
2035_0_55   SR:0.003043 CR:1.0144680573 BCR:1.0144680573
2035_0_56   SR:0.002739 CR:1.0144680573 BCR:1.0144680573
2035_0_57   SR:0.002465 CR:1.0144680573 BCR:1.0144680573
2035_0_58   SR:0.002219 CR:1.0144680573 BCR:1.0144680573
2035_0_59   SR:0.001997 CR:1.0144680573 BCR:1.0144680573
2035_0_60   SR:0.001797 CR:1.0144680573 BCR:1.0144680573
2035_0_61   SR:0.001617 CR:1.0144680573 BCR:1.0144680573
2035_0_62   SR:0.001456 CR:1.0144680573 BCR:1.0144680573
2035_0_63   SR:0.001310 CR:1.0144680573 BCR:1.0144680573
2035_0_64   SR:0.001179 CR:1.0144680573 BCR:1.0144680573
2035_0_65   SR:0.001061 CR:1.0144680573 BCR:1.0144680573
2035_0_66   SR:0.000955 CR:1.0144680573 BCR:1.0144680573
2035_0_67   SR:0.000860 CR:1.0144680573 BCR:1.0144680573
2035_0_68   SR:0.000774 CR:1.0144680573 BCR:1.0144680573
2035_0_69   SR:0.000696 CR:1.0144680573 BCR:1.0144680573
2035_0_70   SR:0.000627 CR:1.0144680573 BCR:1.0144680573
2035_0_71   SR:0.000564 CR:1.0144680573 BCR:1.0144680573
2035_0_72   SR:0.000508 CR:1.0144680573 BCR:1.0144680573
2035_0_73   SR:0.000457 CR:1.0144680573 BCR:1.0144680573
2035_0_74   SR:0.000411 CR:1.0144680573 BCR:1.0144680573
2035_0_75   SR:0.000370 CR:1.0144680573 BCR:1.0144680573
2035_0_76   SR:0.000333 CR:1.0144680573 BCR:1.0144680573
2035_0_77   SR:0.000300 CR:1.0144680573 BCR:1.0144680573
2035_0_78   SR:0.000270 CR:1.0144680573 BCR:1.0144680573
2035_0_79   SR:0.000243 CR:1.0144680573 BCR:1.0144680573
2035_0_80   SR:0.000218 CR:1.0144680573 BCR:1.0144680573
2035_0_81   SR:0.000197 CR:1.0144680573 BCR:1.0144680573
2035_0_82   SR:0.000177 CR:1.0144680573 BCR:1.0144680573
2035_0_83   SR:0.000159 CR:1.0144582087 BCR:1.0144582087
2035_0_84   SR:0.000143 CR:1.0144572351 BCR:1.0144572351
2035_0_85   SR:0.000129 CR:1.0144563699 BCR:1.0144563699
2035_0_86   SR:0.000116 CR:1.0144556090 BCR:1.0144556090
2035_0_87   SR:0.000104 CR:1.0144556090 BCR:1.0144556090
2035_0_88   SR:0.000094 CR:1.0144556090 BCR:1.0144556090
2035_0_89   SR:0.000085 CR:1.0144556090 BCR:1.0144556090
2035_0_90   SR:0.000076 CR:1.0144554940 BCR:1.0144554940
2035_0_91   SR:0.000069 CR:1.0144554940 BCR:1.0144554940
2035_0_92   SR:0.000062 CR:1.0144554940 BCR:1.0144554940
2035_0_93   SR:0.000056 CR:1.0144553592 BCR:1.0144553592
2035_0_94   SR:0.000050 CR:1.0144553592 BCR:1.0144553592
2035_0_95   SR:0.000045 CR:1.0144553592 BCR:1.0144553592
2035_0_96   SR:0.000040 CR:1.0144552976 BCR:1.0144552976
2035_0_97   SR:0.000036 CR:1.0144537867 BCR:1.0144537867
2035_0_98   SR:0.000033 CR:1.0144537758 BCR:1.0144537758
2035_0_99   SR:0.000030 CR:1.0144537758 BCR:1.0144537758
2035_0_100  SR:0.000027 CR:1.0144536941 BCR:1.0144536941
2035_0_101  SR:0.000024 CR:1.0144536941 BCR:1.0144536941
2035_0_102  SR:0.000022 CR:1.0144530349 BCR:1.0144530349
2035_0_103  SR:0.000019 CR:1.0144530327 BCR:1.0144530327
2035_0_104  SR:0.000017 CR:1.0144529341 BCR:1.0144529341
2035_0_105  SR:0.000016 CR:1.0144529341 BCR:1.0144529341
2035_0_106  SR:0.000014 CR:1.0144527667 BCR:1.0144527667
2035_0_107  SR:0.000013 CR:1.0144527567 BCR:1.0144527567
2035_0_108  SR:0.000011 CR:1.0144527468 BCR:1.0144527468
2035_0_109  SR:0.000010 CR:1.0144527468 BCR:1.0144527468
2035_0_110  SR:0.000009 CR:1.0144526407 BCR:1.0144526407
PRODUCER FINAL COMPLIANCE DELTA 0.014453
Target GHG Offset Mg 328558, Actual GHG Offset Mg 144157
Target Compliance Ratio 1.014, Actual Compliance Ratio 1.014
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.377330
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000001
2035 producer_abs_share_frac_pickup.BEV           = 0.140465
2035 producer_abs_share_frac_pickup.ICE           = 0.482204
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               = 0.377330 / 0.301864 (DELTA:0.075466)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000001 / 0.075467 (DELTA:0.075466)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.140465 / 0.264951 (DELTA:0.124486)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.482204 / 0.357719 (DELTA:0.124486)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60729 / $60729 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58989 / $58989 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66487 / $66487 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62497 / $62497 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60729 / $60729 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58989 / $58989 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66487 / $66487 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62497 / $62497 R:1.000000

cross subsidized price / cost ALT BEV                                 $62291 / $62291 R:1.000000
cross subsidized price / cost ALT ICE                                 $62497 / $62497 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60730 / $60730 R:1.000000
cross subsidized price / cost ALT pickup                              $63397 / $63397 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62756 / $62756 R:1.000000

2035_0_0  SCORE:0.034092, CE:0.124486, 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=1 Ford
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 17.805803, 17.805804, 0.000000, 17.805804->17.627745
2035_1_0    SR:1.000000 CR:1.0289492744 BCR:1.0289492744
2035_1_1    SR:0.900000 CR:1.0289492744 BCR:1.0289492744
2035_1_2    SR:0.810000 CR:1.0289492744 BCR:1.0289492744
2035_1_3    SR:0.729000 CR:1.0289492744 BCR:1.0289492744
2035_1_4    SR:0.656100 CR:1.0289492744 BCR:1.0289492744
2035_1_5    SR:0.590490 CR:1.0289492744 BCR:1.0289492744
2035_1_6    SR:0.531441 CR:1.0289492744 BCR:1.0289492744
2035_1_7    SR:0.478297 CR:1.0289492744 BCR:1.0289492744
2035_1_8    SR:0.430467 CR:1.0289492744 BCR:1.0289492744
2035_1_9    SR:0.387420 CR:1.0289492744 BCR:1.0289492744
2035_1_10   SR:0.348678 CR:1.0289492744 BCR:1.0289492744
2035_1_11   SR:0.313811 CR:1.0289492744 BCR:1.0289492744
2035_1_12   SR:0.282430 CR:1.0289492744 BCR:1.0289492744
2035_1_13   SR:0.254187 CR:1.0289492744 BCR:1.0289492744
2035_1_14   SR:0.228768 CR:1.0289492744 BCR:1.0289492744
2035_1_15   SR:0.205891 CR:1.0289492744 BCR:1.0289492744
2035_1_16   SR:0.185302 CR:1.0289492744 BCR:1.0289492744
2035_1_17   SR:0.166772 CR:1.0289492744 BCR:1.0289492744
2035_1_18   SR:0.150095 CR:1.0289492744 BCR:1.0289492744
2035_1_19   SR:0.135085 CR:1.0289492744 BCR:1.0289492744
2035_1_20   SR:0.121577 CR:0.9780343685 BCR:0.9780343685
2035_1_21   SR:0.109419 CR:0.9780343685 BCR:0.9780343685
2035_1_22   SR:0.098477 CR:0.9824458232 BCR:0.9824458232
2035_1_23   SR:0.088629 CR:0.9824458232 BCR:0.9824458232
2035_1_24   SR:0.079766 CR:0.9824458232 BCR:0.9824458232
2035_1_25   SR:0.071790 CR:0.9824458232 BCR:0.9824458232
2035_1_26   SR:0.064611 CR:0.9824458232 BCR:0.9824458232
2035_1_27   SR:0.058150 CR:0.9824458232 BCR:0.9824458232
2035_1_28   SR:0.052335 CR:0.9824458232 BCR:0.9824458232
2035_1_29   SR:0.047101 CR:0.9824458232 BCR:0.9824458232
2035_1_30   SR:0.042391 CR:0.9824458232 BCR:0.9824458232
2035_1_31   SR:0.038152 CR:0.9824458232 BCR:0.9824458232
2035_1_32   SR:0.034337 CR:0.9824458232 BCR:0.9824458232
2035_1_33   SR:0.030903 CR:0.9824458232 BCR:0.9824458232
2035_1_34   SR:0.027813 CR:0.9824458232 BCR:0.9824458232
2035_1_35   SR:0.025032 CR:0.9824458232 BCR:0.9824458232
2035_1_36   SR:0.022528 CR:0.9824458232 BCR:0.9824458232
2035_1_37   SR:0.020276 CR:0.9824458232 BCR:0.9824458232
2035_1_38   SR:0.018248 CR:0.9824458232 BCR:0.9824458232
2035_1_39   SR:0.016423 CR:0.9824458232 BCR:0.9824458232
2035_1_40   SR:0.014781 CR:0.9824458232 BCR:0.9824458232
2035_1_41   SR:0.013303 CR:0.9824458232 BCR:0.9824458232
2035_1_42   SR:0.011973 CR:0.9824458232 BCR:0.9824458232
2035_1_43   SR:0.010775 CR:0.9824458232 BCR:0.9824458232
2035_1_44   SR:0.009698 CR:0.9824458232 BCR:0.9824458232
2035_1_45   SR:0.008728 CR:0.9824458232 BCR:0.9824458232
2035_1_46   SR:0.007855 CR:0.9824458232 BCR:0.9824458232
2035_1_47   SR:0.007070 CR:0.9824458232 BCR:0.9824458232
2035_1_48   SR:0.006363 CR:0.9824458232 BCR:0.9824458232
2035_1_49   SR:0.005726 CR:0.9824458232 BCR:0.9824458232
2035_1_50   SR:0.005154 CR:0.9824458232 BCR:0.9824458232
2035_1_51   SR:0.004638 CR:0.9824458232 BCR:0.9824458232
2035_1_52   SR:0.004175 CR:0.9824458232 BCR:0.9824458232
2035_1_53   SR:0.003757 CR:0.9824458232 BCR:0.9824458232
2035_1_54   SR:0.003381 CR:0.9824458232 BCR:0.9824458232
2035_1_55   SR:0.003043 CR:0.9824458232 BCR:0.9824458232
2035_1_56   SR:0.002739 CR:0.9824458232 BCR:0.9824458232
2035_1_57   SR:0.002465 CR:0.9824458232 BCR:0.9824458232
2035_1_58   SR:0.002219 CR:0.9824458232 BCR:0.9824458232
2035_1_59   SR:0.001997 CR:0.9824458232 BCR:0.9824458232
2035_1_60   SR:0.001797 CR:0.9824458232 BCR:0.9824458232
2035_1_61   SR:0.001617 CR:0.9824458232 BCR:0.9824458232
2035_1_62   SR:0.001456 CR:0.9824458232 BCR:0.9824458232
2035_1_63   SR:0.001310 CR:0.9824458232 BCR:0.9824458232
2035_1_64   SR:0.001179 CR:0.9824458232 BCR:0.9824458232
2035_1_65   SR:0.001061 CR:0.9824458232 BCR:0.9824458232
2035_1_66   SR:0.000955 CR:0.9824458232 BCR:0.9824458232
2035_1_67   SR:0.000860 CR:0.9824458232 BCR:0.9824458232
2035_1_68   SR:0.000774 CR:0.9824458232 BCR:0.9824458232
2035_1_69   SR:0.000696 CR:0.9824458232 BCR:0.9824458232
2035_1_70   SR:0.000627 CR:0.9824458232 BCR:0.9824458232
2035_1_71   SR:0.000564 CR:0.9824458232 BCR:0.9824458232
2035_1_72   SR:0.000508 CR:0.9824458232 BCR:0.9824458232
2035_1_73   SR:0.000457 CR:0.9824458232 BCR:0.9824458232
2035_1_74   SR:0.000411 CR:0.9824458232 BCR:0.9824458232
2035_1_75   SR:0.000370 CR:0.9824458232 BCR:0.9824458232
2035_1_76   SR:0.000333 CR:0.9824458232 BCR:0.9824458232
2035_1_77   SR:0.000300 CR:0.9824458232 BCR:0.9824458232
2035_1_78   SR:0.000270 CR:0.9824458232 BCR:0.9824458232
2035_1_79   SR:0.000243 CR:0.9824458232 BCR:0.9824458232
2035_1_80   SR:0.000218 CR:0.9824458232 BCR:0.9824458232
2035_1_81   SR:0.000197 CR:0.9824458232 BCR:0.9824458232
2035_1_82   SR:0.000177 CR:0.9824458232 BCR:0.9824458232
2035_1_83   SR:0.000159 CR:0.9824458232 BCR:0.9824458232
2035_1_84   SR:0.000143 CR:0.9824458232 BCR:0.9824458232
2035_1_85   SR:0.000129 CR:0.9824458232 BCR:0.9824458232
2035_1_86   SR:0.000116 CR:0.9824458232 BCR:0.9824458232
2035_1_87   SR:0.000104 CR:0.9824458232 BCR:0.9824458232
2035_1_88   SR:0.000094 CR:0.9824458232 BCR:0.9824458232
2035_1_89   SR:0.000085 CR:0.9824458232 BCR:0.9824458232
2035_1_90   SR:0.000076 CR:0.9824458232 BCR:0.9824458232
2035_1_91   SR:0.000069 CR:0.9824458232 BCR:0.9824458232
2035_1_92   SR:0.000062 CR:0.9824458232 BCR:0.9824458232
2035_1_93   SR:0.000056 CR:0.9824458232 BCR:0.9824458232
2035_1_94   SR:0.000050 CR:0.9824458232 BCR:0.9824458232
2035_1_95   SR:0.000045 CR:0.9824458232 BCR:0.9824458232
2035_1_96   SR:0.000040 CR:0.9824458232 BCR:0.9824458232
2035_1_97   SR:0.000036 CR:0.9824458232 BCR:0.9824458232
2035_1_98   SR:0.000033 CR:0.9824458232 BCR:0.9824458232
2035_1_99   SR:0.000030 CR:0.9824458232 BCR:0.9824458232
2035_1_100  SR:0.000027 CR:0.9824466390 BCR:0.9824466390
2035_1_101  SR:0.000024 CR:0.9824466486 BCR:0.9824466486
2035_1_102  SR:0.000022 CR:0.9824466486 BCR:0.9824466486
2035_1_103  SR:0.000019 CR:0.9824466486 BCR:0.9824466486
2035_1_104  SR:0.000017 CR:0.9824466486 BCR:0.9824466486
2035_1_105  SR:0.000016 CR:0.9824466486 BCR:0.9824466486
2035_1_106  SR:0.000014 CR:0.9824466486 BCR:0.9824466486
2035_1_107  SR:0.000013 CR:0.9824466486 BCR:0.9824466486
2035_1_108  SR:0.000011 CR:0.9824466486 BCR:0.9824466486
2035_1_109  SR:0.000010 CR:0.9824466486 BCR:0.9824466486
2035_1_110  SR:0.000009 CR:0.9824466486 BCR:0.9824466486
PRODUCER FINAL COMPLIANCE DELTA 0.017553
Target GHG Offset Mg 328558, Actual GHG Offset Mg 552600
Target Compliance Ratio 0.982, Actual Compliance Ratio 0.982
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.369971
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.007359
2035 producer_abs_share_frac_pickup.BEV           = 0.139060
2035 producer_abs_share_frac_pickup.ICE           = 0.483609
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               = 0.369971 / 0.301864 (DELTA:0.068107)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.007359 / 0.075467 (DELTA:0.068107)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.139060 / 0.139060 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.483609 / 0.483609 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60729 / $60729 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58989 / $58989 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66487 / $66487 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62906 / $62906 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60729 / $60729 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58989 / $58989 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66487 / $66487 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62906 / $62906 R:1.000000

cross subsidized price / cost ALT BEV                                 $62302 / $62302 R:1.000000
cross subsidized price / cost ALT ICE                                 $62848 / $62848 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60695 / $60695 R:1.000000
cross subsidized price / cost ALT pickup                              $63706 / $63706 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62452 / $62452 R:1.000000

2035_1_1  SCORE:0.000000, CE:0.068107, 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 Pass 1: Manufacturer=General Motors
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2022  Iteration=0 General Motors
2022_0_0    SR:1.000000 CR:0.9999999404 BCR:0.9999999404
2022_0_1    SR:0.900000 CR:0.9999999404 BCR:0.9999999404
2022_0_2    SR:0.810000 CR:0.9999999404 BCR:0.9999999404
2022_0_3    SR:0.729000 CR:0.9999999404 BCR:0.9999999404
2022_0_4    SR:0.656100 CR:0.9999999404 BCR:0.9999999404
2022_0_5    SR:0.590490 CR:0.9999999404 BCR:0.9999999404
2022_0_6    SR:0.531441 CR:0.9999999404 BCR:0.9999999404
2022_0_7    SR:0.478297 CR:0.9999999404 BCR:0.9999999404
2022_0_8    SR:0.430467 CR:0.9999999404 BCR:0.9999999404
2022_0_9    SR:0.387420 CR:0.9999999404 BCR:0.9999999404
2022_0_10   SR:0.348678 CR:0.9999999404 BCR:0.9999999404
2022_0_11   SR:0.313811 CR:0.9999999404 BCR:0.9999999404
2022_0_12   SR:0.282430 CR:0.9999999404 BCR:0.9999999404
2022_0_13   SR:0.254187 CR:0.9999999404 BCR:0.9999999404
2022_0_14   SR:0.228768 CR:0.9999999404 BCR:0.9999999404
2022_0_15   SR:0.205891 CR:0.9999999404 BCR:0.9999999404
2022_0_16   SR:0.185302 CR:0.9999999404 BCR:0.9999999404
2022_0_17   SR:0.166772 CR:0.9999999404 BCR:0.9999999404
2022_0_18   SR:0.150095 CR:0.9999999404 BCR:0.9999999404
2022_0_19   SR:0.135085 CR:0.9999999404 BCR:0.9999999404
2022_0_20   SR:0.121577 CR:0.9999999404 BCR:0.9999999404
2022_0_21   SR:0.109419 CR:0.9999999404 BCR:0.9999999404
2022_0_22   SR:0.098477 CR:0.9999999404 BCR:0.9999999404
2022_0_23   SR:0.088629 CR:0.9999999404 BCR:0.9999999404
2022_0_24   SR:0.079766 CR:0.9999999404 BCR:0.9999999404
2022_0_25   SR:0.071790 CR:0.9999999404 BCR:0.9999999404
2022_0_26   SR:0.064611 CR:0.9999999404 BCR:0.9999999404
2022_0_27   SR:0.058150 CR:0.9999999404 BCR:0.9999999404
2022_0_28   SR:0.052335 CR:0.9999999404 BCR:0.9999999404
2022_0_29   SR:0.047101 CR:0.9999999404 BCR:0.9999999404
2022_0_30   SR:0.042391 CR:0.9999999404 BCR:0.9999999404
2022_0_31   SR:0.038152 CR:0.9999999404 BCR:0.9999999404
2022_0_32   SR:0.034337 CR:0.9999999404 BCR:0.9999999404
2022_0_33   SR:0.030903 CR:0.9999999404 BCR:0.9999999404
2022_0_34   SR:0.027813 CR:0.9999999404 BCR:0.9999999404
2022_0_35   SR:0.025032 CR:0.9999999404 BCR:0.9999999404
2022_0_36   SR:0.022528 CR:0.9999999404 BCR:0.9999999404
2022_0_37   SR:0.020276 CR:0.9999999404 BCR:0.9999999404
2022_0_38   SR:0.018248 CR:0.9999999404 BCR:0.9999999404
2022_0_39   SR:0.016423 CR:0.9999999404 BCR:0.9999999404
2022_0_40   SR:0.014781 CR:0.9999999404 BCR:0.9999999404
2022_0_41   SR:0.013303 CR:0.9999999404 BCR:0.9999999404
2022_0_42   SR:0.011973 CR:0.9999999404 BCR:0.9999999404
2022_0_43   SR:0.010775 CR:0.9999999404 BCR:0.9999999404
2022_0_44   SR:0.009698 CR:0.9999999404 BCR:0.9999999404
2022_0_45   SR:0.008728 CR:0.9999999404 BCR:0.9999999404
2022_0_46   SR:0.007855 CR:0.9999999404 BCR:0.9999999404
2022_0_47   SR:0.007070 CR:0.9999999404 BCR:0.9999999404
2022_0_48   SR:0.006363 CR:0.9999999404 BCR:0.9999999404
2022_0_49   SR:0.005726 CR:0.9999999404 BCR:0.9999999404
2022_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2022_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2022_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2022_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2022_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2022_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2022_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2022_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2022_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2022_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2022_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2022_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2022_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2022_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2022_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2022_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2022_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2022_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2022_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2022_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2022_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2022_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2022_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2022_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2022_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2022_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2022_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2022_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2022_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2022_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2022_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2022_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2022_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2022_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2022_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2022_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2022_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2022_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2022_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2022_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2022_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2022_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2022_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2022_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2022_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2022_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2022_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2022_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2022_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2022_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2022_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2022_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2022_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2022_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2022_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2022_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2022_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2022_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2022_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2022_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2022_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1308878, Actual GHG Offset Mg 1308879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268472
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.731528
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $62600 / $62600 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.ICE            $62600 / $62600 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                                 $81596 / $81596 R:1.000000
cross subsidized price / cost ALT ICE                                 $63572 / $63572 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62600 / $62600 R:1.000000
cross subsidized price / cost ALT pickup                              $63929 / $63929 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63643 / $63643 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2023  Iteration=0 General Motors
2023_0_0    SR:1.000000 CR:0.9999999984 BCR:0.9999999984
2023_0_1    SR:0.900000 CR:0.9999999984 BCR:0.9999999984
2023_0_2    SR:0.810000 CR:0.9999999984 BCR:0.9999999984
2023_0_3    SR:0.729000 CR:0.9999999984 BCR:0.9999999984
2023_0_4    SR:0.656100 CR:0.9999999984 BCR:0.9999999984
2023_0_5    SR:0.590490 CR:0.9999999984 BCR:0.9999999984
2023_0_6    SR:0.531441 CR:0.9999999984 BCR:0.9999999984
2023_0_7    SR:0.478297 CR:0.9999999984 BCR:0.9999999984
2023_0_8    SR:0.430467 CR:0.9999999984 BCR:0.9999999984
2023_0_9    SR:0.387420 CR:0.9999999984 BCR:0.9999999984
2023_0_10   SR:0.348678 CR:0.9999999984 BCR:0.9999999984
2023_0_11   SR:0.313811 CR:0.9999999984 BCR:0.9999999984
2023_0_12   SR:0.282430 CR:0.9999999984 BCR:0.9999999984
2023_0_13   SR:0.254187 CR:0.9999999984 BCR:0.9999999984
2023_0_14   SR:0.228768 CR:0.9999999984 BCR:0.9999999984
2023_0_15   SR:0.205891 CR:0.9999999984 BCR:0.9999999984
2023_0_16   SR:0.185302 CR:0.9999999984 BCR:0.9999999984
2023_0_17   SR:0.166772 CR:0.9999999984 BCR:0.9999999984
2023_0_18   SR:0.150095 CR:0.9999999984 BCR:0.9999999984
2023_0_19   SR:0.135085 CR:0.9999999984 BCR:0.9999999984
2023_0_20   SR:0.121577 CR:0.9999999984 BCR:0.9999999984
2023_0_21   SR:0.109419 CR:0.9999999984 BCR:0.9999999984
2023_0_22   SR:0.098477 CR:0.9999999984 BCR:0.9999999984
2023_0_23   SR:0.088629 CR:0.9999999984 BCR:0.9999999984
2023_0_24   SR:0.079766 CR:0.9999999984 BCR:0.9999999984
2023_0_25   SR:0.071790 CR:0.9999999984 BCR:0.9999999984
2023_0_26   SR:0.064611 CR:0.9999999984 BCR:0.9999999984
2023_0_27   SR:0.058150 CR:0.9999999984 BCR:0.9999999984
2023_0_28   SR:0.052335 CR:0.9999999984 BCR:0.9999999984
2023_0_29   SR:0.047101 CR:0.9999999984 BCR:0.9999999984
2023_0_30   SR:0.042391 CR:0.9999999984 BCR:0.9999999984
2023_0_31   SR:0.038152 CR:0.9999999984 BCR:0.9999999984
2023_0_32   SR:0.034337 CR:0.9999999984 BCR:0.9999999984
2023_0_33   SR:0.030903 CR:0.9999999984 BCR:0.9999999984
2023_0_34   SR:0.027813 CR:0.9999999984 BCR:0.9999999984
2023_0_35   SR:0.025032 CR:0.9999999984 BCR:0.9999999984
2023_0_36   SR:0.022528 CR:0.9999999984 BCR:0.9999999984
2023_0_37   SR:0.020276 CR:0.9999999984 BCR:0.9999999984
2023_0_38   SR:0.018248 CR:0.9999999984 BCR:0.9999999984
2023_0_39   SR:0.016423 CR:0.9999999984 BCR:0.9999999984
2023_0_40   SR:0.014781 CR:0.9999999984 BCR:0.9999999984
2023_0_41   SR:0.013303 CR:0.9999999984 BCR:0.9999999984
2023_0_42   SR:0.011973 CR:0.9999999984 BCR:0.9999999984
2023_0_43   SR:0.010775 CR:0.9999999984 BCR:0.9999999984
2023_0_44   SR:0.009698 CR:0.9999999984 BCR:0.9999999984
2023_0_45   SR:0.008728 CR:0.9999999984 BCR:0.9999999984
2023_0_46   SR:0.007855 CR:0.9999999984 BCR:0.9999999984
2023_0_47   SR:0.007070 CR:0.9999999984 BCR:0.9999999984
2023_0_48   SR:0.006363 CR:0.9999999984 BCR:0.9999999984
2023_0_49   SR:0.005726 CR:0.9999999984 BCR:0.9999999984
2023_0_50   SR:0.005154 CR:0.9999999984 BCR:0.9999999984
2023_0_51   SR:0.004638 CR:0.9999999984 BCR:0.9999999984
2023_0_52   SR:0.004175 CR:0.9999999984 BCR:0.9999999984
2023_0_53   SR:0.003757 CR:0.9999999984 BCR:0.9999999984
2023_0_54   SR:0.003381 CR:0.9999999984 BCR:0.9999999984
2023_0_55   SR:0.003043 CR:0.9999999984 BCR:0.9999999984
2023_0_56   SR:0.002739 CR:0.9999999984 BCR:0.9999999984
2023_0_57   SR:0.002465 CR:0.9999999984 BCR:0.9999999984
2023_0_58   SR:0.002219 CR:0.9999999984 BCR:0.9999999984
2023_0_59   SR:0.001997 CR:0.9999999984 BCR:0.9999999984
2023_0_60   SR:0.001797 CR:0.9999999984 BCR:0.9999999984
2023_0_61   SR:0.001617 CR:0.9999999984 BCR:0.9999999984
2023_0_62   SR:0.001456 CR:0.9999999984 BCR:0.9999999984
2023_0_63   SR:0.001310 CR:0.9999999984 BCR:0.9999999984
2023_0_64   SR:0.001179 CR:0.9999999984 BCR:0.9999999984
2023_0_65   SR:0.001061 CR:0.9999999984 BCR:0.9999999984
2023_0_66   SR:0.000955 CR:0.9999999984 BCR:0.9999999984
2023_0_67   SR:0.000860 CR:0.9999999984 BCR:0.9999999984
2023_0_68   SR:0.000774 CR:0.9999999984 BCR:0.9999999984
2023_0_69   SR:0.000696 CR:0.9999999984 BCR:0.9999999984
2023_0_70   SR:0.000627 CR:0.9999999984 BCR:0.9999999984
2023_0_71   SR:0.000564 CR:0.9999999984 BCR:0.9999999984
2023_0_72   SR:0.000508 CR:0.9999999984 BCR:0.9999999984
2023_0_73   SR:0.000457 CR:0.9999999984 BCR:0.9999999984
2023_0_74   SR:0.000411 CR:0.9999999984 BCR:0.9999999984
2023_0_75   SR:0.000370 CR:0.9999999984 BCR:0.9999999984
2023_0_76   SR:0.000333 CR:0.9999999984 BCR:0.9999999984
2023_0_77   SR:0.000300 CR:0.9999999984 BCR:0.9999999984
2023_0_78   SR:0.000270 CR:0.9999999984 BCR:0.9999999984
2023_0_79   SR:0.000243 CR:0.9999999984 BCR:0.9999999984
2023_0_80   SR:0.000218 CR:0.9999999984 BCR:0.9999999984
2023_0_81   SR:0.000197 CR:0.9999999984 BCR:0.9999999984
2023_0_82   SR:0.000177 CR:0.9999999984 BCR:0.9999999984
2023_0_83   SR:0.000159 CR:0.9999999984 BCR:0.9999999984
2023_0_84   SR:0.000143 CR:0.9999999984 BCR:0.9999999984
2023_0_85   SR:0.000129 CR:0.9999999984 BCR:0.9999999984
2023_0_86   SR:0.000116 CR:0.9999999984 BCR:0.9999999984
2023_0_87   SR:0.000104 CR:0.9999999984 BCR:0.9999999984
2023_0_88   SR:0.000094 CR:0.9999999984 BCR:0.9999999984
2023_0_89   SR:0.000085 CR:0.9999999984 BCR:0.9999999984
2023_0_90   SR:0.000076 CR:0.9999999984 BCR:0.9999999984
2023_0_91   SR:0.000069 CR:0.9999999984 BCR:0.9999999984
2023_0_92   SR:0.000062 CR:0.9999999984 BCR:0.9999999984
2023_0_93   SR:0.000056 CR:0.9999999984 BCR:0.9999999984
2023_0_94   SR:0.000050 CR:0.9999999984 BCR:0.9999999984
2023_0_95   SR:0.000045 CR:0.9999999984 BCR:0.9999999984
2023_0_96   SR:0.000040 CR:0.9999999984 BCR:0.9999999984
2023_0_97   SR:0.000036 CR:0.9999999984 BCR:0.9999999984
2023_0_98   SR:0.000033 CR:0.9999999984 BCR:0.9999999984
2023_0_99   SR:0.000030 CR:0.9999999984 BCR:0.9999999984
2023_0_100  SR:0.000027 CR:0.9999999984 BCR:0.9999999984
2023_0_101  SR:0.000024 CR:0.9999999984 BCR:0.9999999984
2023_0_102  SR:0.000022 CR:0.9999999984 BCR:0.9999999984
2023_0_103  SR:0.000019 CR:0.9999999984 BCR:0.9999999984
2023_0_104  SR:0.000017 CR:0.9999999984 BCR:0.9999999984
2023_0_105  SR:0.000016 CR:0.9999999984 BCR:0.9999999984
2023_0_106  SR:0.000014 CR:0.9999999984 BCR:0.9999999984
2023_0_107  SR:0.000013 CR:0.9999999984 BCR:0.9999999984
2023_0_108  SR:0.000011 CR:0.9999999984 BCR:0.9999999984
2023_0_109  SR:0.000010 CR:0.9999999984 BCR:0.9999999984
2023_0_110  SR:0.000009 CR:0.9999999984 BCR:0.9999999984
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282196, Actual GHG Offset Mg 282197
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269539
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.730461
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.035747 (DELTA:0.035747)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269539 / 0.233792 (DELTA:0.035747)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.079592 (DELTA:0.079592)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730461 / 0.650869 (DELTA:0.079592)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66576 / $66576 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61312 / $61312 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79926 / $79926 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71453 / $71453 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62826 / $66576 R:0.943674
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61312 / $61312 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76176 / $79926 R:0.953082
modified cross subsidized price / cost ALT pickup.ICE                 $71453 / $71453 R:1.000000

cross subsidized price / cost ALT BEV                                 $146503 / $146503 R:1.000000
cross subsidized price / cost ALT ICE                                 $68720 / $68720 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61313 / $61313 R:1.000000
cross subsidized price / cost ALT pickup                              $71454 / $71454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69582 / $69582 R:1.000000

2023_0_0  SCORE:0.021797, CE:0.079592, 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 General Motors
2024_0_0    SR:1.000000 CR:1.0008371728 BCR:1.0008371728
2024_0_1    SR:0.900000 CR:1.0008371728 BCR:1.0008371728
2024_0_2    SR:0.810000 CR:1.0008371728 BCR:1.0008371728
2024_0_3    SR:0.729000 CR:1.0008371728 BCR:1.0008371728
2024_0_4    SR:0.656100 CR:1.0008371728 BCR:1.0008371728
2024_0_5    SR:0.590490 CR:1.0008371728 BCR:1.0008371728
2024_0_6    SR:0.531441 CR:1.0008371728 BCR:1.0008371728
2024_0_7    SR:0.478297 CR:1.0008371728 BCR:1.0008371728
2024_0_8    SR:0.430467 CR:1.0008371728 BCR:1.0008371728
2024_0_9    SR:0.387420 CR:1.0008371728 BCR:1.0008371728
2024_0_10   SR:0.348678 CR:1.0008371728 BCR:1.0008371728
2024_0_11   SR:0.313811 CR:1.0008371728 BCR:1.0008371728
2024_0_12   SR:0.282430 CR:1.0008371728 BCR:1.0008371728
2024_0_13   SR:0.254187 CR:1.0008371728 BCR:1.0008371728
2024_0_14   SR:0.228768 CR:1.0008371728 BCR:1.0008371728
2024_0_15   SR:0.205891 CR:1.0008371728 BCR:1.0008371728
2024_0_16   SR:0.185302 CR:1.0008371728 BCR:1.0008371728
2024_0_17   SR:0.166772 CR:1.0008371728 BCR:1.0008371728
2024_0_18   SR:0.150095 CR:1.0008371728 BCR:1.0008371728
2024_0_19   SR:0.135085 CR:1.0008371728 BCR:1.0008371728
2024_0_20   SR:0.121577 CR:1.0008371728 BCR:1.0008371728
2024_0_21   SR:0.109419 CR:1.0008371728 BCR:1.0008371728
2024_0_22   SR:0.098477 CR:1.0008371728 BCR:1.0008371728
2024_0_23   SR:0.088629 CR:1.0008371728 BCR:1.0008371728
2024_0_24   SR:0.079766 CR:1.0008371728 BCR:1.0008371728
2024_0_25   SR:0.071790 CR:1.0008371728 BCR:1.0008371728
2024_0_26   SR:0.064611 CR:1.0008371728 BCR:1.0008371728
2024_0_27   SR:0.058150 CR:1.0008371728 BCR:1.0008371728
2024_0_28   SR:0.052335 CR:1.0008371728 BCR:1.0008371728
2024_0_29   SR:0.047101 CR:1.0008371728 BCR:1.0008371728
2024_0_30   SR:0.042391 CR:1.0008371728 BCR:1.0008371728
2024_0_31   SR:0.038152 CR:1.0008371728 BCR:1.0008371728
2024_0_32   SR:0.034337 CR:1.0008371728 BCR:1.0008371728
2024_0_33   SR:0.030903 CR:1.0008371728 BCR:1.0008371728
2024_0_34   SR:0.027813 CR:1.0008371728 BCR:1.0008371728
2024_0_35   SR:0.025032 CR:1.0008371728 BCR:1.0008371728
2024_0_36   SR:0.022528 CR:1.0008371728 BCR:1.0008371728
2024_0_37   SR:0.020276 CR:1.0008371728 BCR:1.0008371728
2024_0_38   SR:0.018248 CR:1.0008371728 BCR:1.0008371728
2024_0_39   SR:0.016423 CR:1.0008371728 BCR:1.0008371728
2024_0_40   SR:0.014781 CR:1.0008371728 BCR:1.0008371728
2024_0_41   SR:0.013303 CR:1.0008371728 BCR:1.0008371728
2024_0_42   SR:0.011973 CR:1.0008371728 BCR:1.0008371728
2024_0_43   SR:0.010775 CR:1.0008371728 BCR:1.0008371728
2024_0_44   SR:0.009698 CR:1.0008371728 BCR:1.0008371728
2024_0_45   SR:0.008728 CR:1.0008371728 BCR:1.0008371728
2024_0_46   SR:0.007855 CR:1.0008371728 BCR:1.0008371728
2024_0_47   SR:0.007070 CR:1.0008371728 BCR:1.0008371728
2024_0_48   SR:0.006363 CR:1.0008371728 BCR:1.0008371728
2024_0_49   SR:0.005726 CR:1.0008371728 BCR:1.0008371728
2024_0_50   SR:0.005154 CR:1.0008371728 BCR:1.0008371728
2024_0_51   SR:0.004638 CR:1.0008371728 BCR:1.0008371728
2024_0_52   SR:0.004175 CR:1.0008371728 BCR:1.0008371728
2024_0_53   SR:0.003757 CR:1.0008371728 BCR:1.0008371728
2024_0_54   SR:0.003381 CR:1.0008371728 BCR:1.0008371728
2024_0_55   SR:0.003043 CR:1.0008371728 BCR:1.0008371728
2024_0_56   SR:0.002739 CR:1.0008371728 BCR:1.0008371728
2024_0_57   SR:0.002465 CR:1.0008371728 BCR:1.0008371728
2024_0_58   SR:0.002219 CR:1.0008371728 BCR:1.0008371728
2024_0_59   SR:0.001997 CR:1.0008371728 BCR:1.0008371728
2024_0_60   SR:0.001797 CR:1.0008371728 BCR:1.0008371728
2024_0_61   SR:0.001617 CR:1.0008371728 BCR:1.0008371728
2024_0_62   SR:0.001456 CR:1.0008371728 BCR:1.0008371728
2024_0_63   SR:0.001310 CR:1.0008371728 BCR:1.0008371728
2024_0_64   SR:0.001179 CR:1.0008371728 BCR:1.0008371728
2024_0_65   SR:0.001061 CR:1.0008371728 BCR:1.0008371728
2024_0_66   SR:0.000955 CR:1.0008371728 BCR:1.0008371728
2024_0_67   SR:0.000860 CR:1.0008371728 BCR:1.0008371728
2024_0_68   SR:0.000774 CR:1.0008371728 BCR:1.0008371728
2024_0_69   SR:0.000696 CR:1.0008371728 BCR:1.0008371728
2024_0_70   SR:0.000627 CR:1.0008371728 BCR:1.0008371728
2024_0_71   SR:0.000564 CR:1.0008371728 BCR:1.0008371728
2024_0_72   SR:0.000508 CR:1.0008371728 BCR:1.0008371728
2024_0_73   SR:0.000457 CR:1.0008371728 BCR:1.0008371728
2024_0_74   SR:0.000411 CR:1.0008371728 BCR:1.0008371728
2024_0_75   SR:0.000370 CR:1.0008371728 BCR:1.0008371728
2024_0_76   SR:0.000333 CR:1.0008371728 BCR:1.0008371728
2024_0_77   SR:0.000300 CR:1.0008371728 BCR:1.0008371728
2024_0_78   SR:0.000270 CR:1.0008371728 BCR:1.0008371728
2024_0_79   SR:0.000243 CR:1.0008371728 BCR:1.0008371728
2024_0_80   SR:0.000218 CR:1.0008371728 BCR:1.0008371728
2024_0_81   SR:0.000197 CR:1.0008371728 BCR:1.0008371728
2024_0_82   SR:0.000177 CR:1.0008371728 BCR:1.0008371728
2024_0_83   SR:0.000159 CR:1.0008371728 BCR:1.0008371728
2024_0_84   SR:0.000143 CR:1.0008371728 BCR:1.0008371728
2024_0_85   SR:0.000129 CR:1.0008371728 BCR:1.0008371728
2024_0_86   SR:0.000116 CR:1.0008371728 BCR:1.0008371728
2024_0_87   SR:0.000104 CR:1.0008371728 BCR:1.0008371728
2024_0_88   SR:0.000094 CR:1.0008371728 BCR:1.0008371728
2024_0_89   SR:0.000085 CR:1.0008371728 BCR:1.0008371728
2024_0_90   SR:0.000076 CR:1.0008371728 BCR:1.0008371728
2024_0_91   SR:0.000069 CR:1.0008371728 BCR:1.0008371728
2024_0_92   SR:0.000062 CR:1.0008371728 BCR:1.0008371728
2024_0_93   SR:0.000056 CR:1.0008371728 BCR:1.0008371728
2024_0_94   SR:0.000050 CR:1.0008371728 BCR:1.0008371728
2024_0_95   SR:0.000045 CR:1.0008371728 BCR:1.0008371728
2024_0_96   SR:0.000040 CR:1.0008371728 BCR:1.0008371728
2024_0_97   SR:0.000036 CR:1.0008371728 BCR:1.0008371728
2024_0_98   SR:0.000033 CR:1.0008371728 BCR:1.0008371728
2024_0_99   SR:0.000030 CR:1.0008371728 BCR:1.0008371728
2024_0_100  SR:0.000027 CR:1.0008371728 BCR:1.0008371728
2024_0_101  SR:0.000024 CR:1.0008371728 BCR:1.0008371728
2024_0_102  SR:0.000022 CR:1.0008371728 BCR:1.0008371728
2024_0_103  SR:0.000019 CR:1.0008371728 BCR:1.0008371728
2024_0_104  SR:0.000017 CR:1.0008371728 BCR:1.0008371728
2024_0_105  SR:0.000016 CR:1.0008371728 BCR:1.0008371728
2024_0_106  SR:0.000014 CR:1.0008371728 BCR:1.0008371728
2024_0_107  SR:0.000013 CR:1.0008371728 BCR:1.0008371728
2024_0_108  SR:0.000011 CR:1.0008371728 BCR:1.0008371728
2024_0_109  SR:0.000010 CR:1.0008371728 BCR:1.0008371728
2024_0_110  SR:0.000009 CR:1.0008371728 BCR:1.0008371728
PRODUCER FINAL COMPLIANCE DELTA 0.000837
Target GHG Offset Mg -103584, Actual GHG Offset Mg -116666
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269204
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.730796
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.047172 (DELTA:0.047172)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269204 / 0.222032 (DELTA:0.047172)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.110505 (DELTA:0.110505)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730796 / 0.620290 (DELTA:0.110505)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65494 / $65494 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61231 / $61231 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78258 / $78258 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71316 / $71316 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61494 / $65494 R:0.938926
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61231 / $61231 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74258 / $78258 R:0.948887
modified cross subsidized price / cost ALT pickup.ICE                 $71316 / $71316 R:1.000000

cross subsidized price / cost ALT BEV                                 $143752 / $143752 R:1.000000
cross subsidized price / cost ALT ICE                                 $68601 / $68601 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61232 / $61232 R:1.000000
cross subsidized price / cost ALT pickup                              $71316 / $71316 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69569 / $69569 R:1.000000

2024_0_0  SCORE:0.030263, CE:0.110505, 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 General Motors
2025_0_0    SR:1.000000 CR:1.0057214499 BCR:1.0057214499
2025_0_1    SR:0.900000 CR:1.0057214499 BCR:1.0057214499
2025_0_2    SR:0.810000 CR:1.0057214499 BCR:1.0057214499
2025_0_3    SR:0.729000 CR:1.0057214499 BCR:1.0057214499
2025_0_4    SR:0.656100 CR:1.0057214499 BCR:1.0057214499
2025_0_5    SR:0.590490 CR:1.0057214499 BCR:1.0057214499
2025_0_6    SR:0.531441 CR:1.0057214499 BCR:1.0057214499
2025_0_7    SR:0.478297 CR:1.0057214499 BCR:1.0057214499
2025_0_8    SR:0.430467 CR:1.0057214499 BCR:1.0057214499
2025_0_9    SR:0.387420 CR:1.0057214499 BCR:1.0057214499
2025_0_10   SR:0.348678 CR:1.0057214499 BCR:1.0057214499
2025_0_11   SR:0.313811 CR:1.0057214499 BCR:1.0057214499
2025_0_12   SR:0.282430 CR:1.0057214499 BCR:1.0057214499
2025_0_13   SR:0.254187 CR:1.0057214499 BCR:1.0057214499
2025_0_14   SR:0.228768 CR:1.0057214499 BCR:1.0057214499
2025_0_15   SR:0.205891 CR:1.0057214499 BCR:1.0057214499
2025_0_16   SR:0.185302 CR:1.0057214499 BCR:1.0057214499
2025_0_17   SR:0.166772 CR:1.0057214499 BCR:1.0057214499
2025_0_18   SR:0.150095 CR:1.0039691925 BCR:1.0039691925
2025_0_19   SR:0.135085 CR:1.0039691925 BCR:1.0039691925
2025_0_20   SR:0.121577 CR:1.0039691925 BCR:1.0039691925
2025_0_21   SR:0.109419 CR:1.0039691925 BCR:1.0039691925
2025_0_22   SR:0.098477 CR:1.0039691925 BCR:1.0039691925
2025_0_23   SR:0.088629 CR:1.0039387941 BCR:1.0039387941
2025_0_24   SR:0.079766 CR:1.0039387941 BCR:1.0039387941
2025_0_25   SR:0.071790 CR:1.0039100647 BCR:1.0039100647
2025_0_26   SR:0.064611 CR:1.0039100647 BCR:1.0039100647
2025_0_27   SR:0.058150 CR:1.0039100647 BCR:1.0039100647
2025_0_28   SR:0.052335 CR:1.0039100647 BCR:1.0039100647
2025_0_29   SR:0.047101 CR:1.0039100647 BCR:1.0039100647
2025_0_30   SR:0.042391 CR:1.0039100647 BCR:1.0039100647
2025_0_31   SR:0.038152 CR:1.0039100647 BCR:1.0039100647
2025_0_32   SR:0.034337 CR:1.0039100647 BCR:1.0039100647
2025_0_33   SR:0.030903 CR:1.0039100647 BCR:1.0039100647
2025_0_34   SR:0.027813 CR:1.0039100647 BCR:1.0039100647
2025_0_35   SR:0.025032 CR:1.0039100647 BCR:1.0039100647
2025_0_36   SR:0.022528 CR:1.0039100647 BCR:1.0039100647
2025_0_37   SR:0.020276 CR:1.0039100647 BCR:1.0039100647
2025_0_38   SR:0.018248 CR:1.0034849644 BCR:1.0034849644
2025_0_39   SR:0.016423 CR:1.0034849644 BCR:1.0034849644
2025_0_40   SR:0.014781 CR:1.0034849644 BCR:1.0034849644
2025_0_41   SR:0.013303 CR:1.0034849644 BCR:1.0034849644
2025_0_42   SR:0.011973 CR:1.0034849644 BCR:1.0034849644
2025_0_43   SR:0.010775 CR:1.0034849644 BCR:1.0034849644
2025_0_44   SR:0.009698 CR:1.0034849644 BCR:1.0034849644
2025_0_45   SR:0.008728 CR:1.0034849644 BCR:1.0034849644
2025_0_46   SR:0.007855 CR:1.0034849644 BCR:1.0034849644
2025_0_47   SR:0.007070 CR:1.0034849644 BCR:1.0034849644
2025_0_48   SR:0.006363 CR:1.0034849644 BCR:1.0034849644
2025_0_49   SR:0.005726 CR:1.0034849644 BCR:1.0034849644
2025_0_50   SR:0.005154 CR:1.0034849644 BCR:1.0034849644
2025_0_51   SR:0.004638 CR:1.0034849644 BCR:1.0034849644
2025_0_52   SR:0.004175 CR:1.0034849644 BCR:1.0034849644
2025_0_53   SR:0.003757 CR:1.0034849644 BCR:1.0034849644
2025_0_54   SR:0.003381 CR:1.0034849644 BCR:1.0034849644
2025_0_55   SR:0.003043 CR:1.0034849644 BCR:1.0034849644
2025_0_56   SR:0.002739 CR:1.0034849644 BCR:1.0034849644
2025_0_57   SR:0.002465 CR:1.0034849644 BCR:1.0034849644
2025_0_58   SR:0.002219 CR:1.0034849644 BCR:1.0034849644
2025_0_59   SR:0.001997 CR:1.0034849644 BCR:1.0034849644
2025_0_60   SR:0.001797 CR:1.0034849644 BCR:1.0034849644
2025_0_61   SR:0.001617 CR:1.0034471750 BCR:1.0034471750
2025_0_62   SR:0.001456 CR:1.0034471750 BCR:1.0034471750
2025_0_63   SR:0.001310 CR:1.0034471750 BCR:1.0034471750
2025_0_64   SR:0.001179 CR:1.0034471750 BCR:1.0034471750
2025_0_65   SR:0.001061 CR:1.0034471750 BCR:1.0034471750
2025_0_66   SR:0.000955 CR:1.0034471750 BCR:1.0034471750
2025_0_67   SR:0.000860 CR:1.0034471750 BCR:1.0034471750
2025_0_68   SR:0.000774 CR:1.0034471750 BCR:1.0034471750
2025_0_69   SR:0.000696 CR:1.0034471750 BCR:1.0034471750
2025_0_70   SR:0.000627 CR:1.0034471750 BCR:1.0034471750
2025_0_71   SR:0.000564 CR:1.0034471750 BCR:1.0034471750
2025_0_72   SR:0.000508 CR:1.0034471750 BCR:1.0034471750
2025_0_73   SR:0.000457 CR:1.0034471750 BCR:1.0034471750
2025_0_74   SR:0.000411 CR:1.0034471750 BCR:1.0034471750
2025_0_75   SR:0.000370 CR:1.0034471750 BCR:1.0034471750
2025_0_76   SR:0.000333 CR:1.0034471750 BCR:1.0034471750
2025_0_77   SR:0.000300 CR:1.0034471750 BCR:1.0034471750
2025_0_78   SR:0.000270 CR:1.0034471750 BCR:1.0034471750
2025_0_79   SR:0.000243 CR:1.0034471750 BCR:1.0034471750
2025_0_80   SR:0.000218 CR:1.0034471750 BCR:1.0034471750
2025_0_81   SR:0.000197 CR:1.0034471750 BCR:1.0034471750
2025_0_82   SR:0.000177 CR:1.0034471750 BCR:1.0034471750
2025_0_83   SR:0.000159 CR:1.0034471750 BCR:1.0034471750
2025_0_84   SR:0.000143 CR:1.0034439564 BCR:1.0034439564
2025_0_85   SR:0.000129 CR:1.0034439564 BCR:1.0034439564
2025_0_86   SR:0.000116 CR:1.0034439564 BCR:1.0034439564
2025_0_87   SR:0.000104 CR:1.0034439564 BCR:1.0034439564
2025_0_88   SR:0.000094 CR:1.0034439564 BCR:1.0034439564
2025_0_89   SR:0.000085 CR:1.0034439564 BCR:1.0034439564
2025_0_90   SR:0.000076 CR:1.0034439564 BCR:1.0034439564
2025_0_91   SR:0.000069 CR:1.0034439564 BCR:1.0034439564
2025_0_92   SR:0.000062 CR:1.0034439564 BCR:1.0034439564
2025_0_93   SR:0.000056 CR:1.0034439564 BCR:1.0034439564
2025_0_94   SR:0.000050 CR:1.0034439564 BCR:1.0034439564
2025_0_95   SR:0.000045 CR:1.0034439564 BCR:1.0034439564
2025_0_96   SR:0.000040 CR:1.0034439564 BCR:1.0034439564
2025_0_97   SR:0.000036 CR:1.0034439564 BCR:1.0034439564
2025_0_98   SR:0.000033 CR:1.0034439564 BCR:1.0034439564
2025_0_99   SR:0.000030 CR:1.0034439564 BCR:1.0034439564
2025_0_100  SR:0.000027 CR:1.0034439564 BCR:1.0034439564
2025_0_101  SR:0.000024 CR:1.0034439564 BCR:1.0034439564
2025_0_102  SR:0.000022 CR:1.0034439564 BCR:1.0034439564
2025_0_103  SR:0.000019 CR:1.0034439564 BCR:1.0034439564
2025_0_104  SR:0.000017 CR:1.0034439564 BCR:1.0034439564
2025_0_105  SR:0.000016 CR:1.0034439564 BCR:1.0034439564
2025_0_106  SR:0.000014 CR:1.0034439564 BCR:1.0034439564
2025_0_107  SR:0.000013 CR:1.0034439564 BCR:1.0034439564
2025_0_108  SR:0.000011 CR:1.0034439564 BCR:1.0034439564
2025_0_109  SR:0.000010 CR:1.0034439564 BCR:1.0034439564
2025_0_110  SR:0.000009 CR:1.0034438372 BCR:1.0034438372
PRODUCER FINAL COMPLIANCE DELTA 0.003444
Target GHG Offset Mg -261749, Actual GHG Offset Mg -314367
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013397
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.255733
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.730870
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.013397 / 0.053826 (DELTA:0.040429)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.255733 / 0.215304 (DELTA:0.040429)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146174 (DELTA:0.146174)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730870 / 0.584696 (DELTA:0.146174)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64627 / $64627 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61153 / $61153 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76863 / $76863 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71208 / $71208 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60377 / $64627 R:0.934238
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61153 / $61153 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72613 / $76863 R:0.944707
modified cross subsidized price / cost ALT pickup.ICE                 $71208 / $71208 R:1.000000

cross subsidized price / cost ALT BEV                                 $64650 / $64650 R:1.000000
cross subsidized price / cost ALT ICE                                 $68602 / $68602 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61326 / $61326 R:1.000000
cross subsidized price / cost ALT pickup                              $71209 / $71209 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69516 / $69516 R:1.000000

2025_0_0  SCORE:0.040031, CE:0.146174, 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 General Motors
2026_0_0    SR:1.000000 CR:1.0052061081 BCR:1.0052061081
2026_0_1    SR:0.900000 CR:1.0052061081 BCR:1.0052061081
2026_0_2    SR:0.810000 CR:1.0052061081 BCR:1.0052061081
2026_0_3    SR:0.729000 CR:1.0052061081 BCR:1.0052061081
2026_0_4    SR:0.656100 CR:1.0052061081 BCR:1.0052061081
2026_0_5    SR:0.590490 CR:1.0052061081 BCR:1.0052061081
2026_0_6    SR:0.531441 CR:1.0052061081 BCR:1.0052061081
2026_0_7    SR:0.478297 CR:1.0052061081 BCR:1.0052061081
2026_0_8    SR:0.430467 CR:1.0052061081 BCR:1.0052061081
2026_0_9    SR:0.387420 CR:1.0052061081 BCR:1.0052061081
2026_0_10   SR:0.348678 CR:1.0052061081 BCR:1.0052061081
2026_0_11   SR:0.313811 CR:1.0052061081 BCR:1.0052061081
2026_0_12   SR:0.282430 CR:1.0052061081 BCR:1.0052061081
2026_0_13   SR:0.254187 CR:1.0052061081 BCR:1.0052061081
2026_0_14   SR:0.228768 CR:1.0052061081 BCR:1.0052061081
2026_0_15   SR:0.205891 CR:1.0052061081 BCR:1.0052061081
2026_0_16   SR:0.185302 CR:1.0052061081 BCR:1.0052061081
2026_0_17   SR:0.166772 CR:1.0052061081 BCR:1.0052061081
2026_0_18   SR:0.150095 CR:1.0041747093 BCR:1.0041747093
2026_0_19   SR:0.135085 CR:1.0041747093 BCR:1.0041747093
2026_0_20   SR:0.121577 CR:1.0038746595 BCR:1.0038746595
2026_0_21   SR:0.109419 CR:1.0038746595 BCR:1.0038746595
2026_0_22   SR:0.098477 CR:1.0037014484 BCR:1.0037014484
2026_0_23   SR:0.088629 CR:1.0037014484 BCR:1.0037014484
2026_0_24   SR:0.079766 CR:1.0037014484 BCR:1.0037014484
2026_0_25   SR:0.071790 CR:1.0037014484 BCR:1.0037014484
2026_0_26   SR:0.064611 CR:1.0037014484 BCR:1.0037014484
2026_0_27   SR:0.058150 CR:1.0037014484 BCR:1.0037014484
2026_0_28   SR:0.052335 CR:1.0037014484 BCR:1.0037014484
2026_0_29   SR:0.047101 CR:1.0037014484 BCR:1.0037014484
2026_0_30   SR:0.042391 CR:1.0037014484 BCR:1.0037014484
2026_0_31   SR:0.038152 CR:1.0037014484 BCR:1.0037014484
2026_0_32   SR:0.034337 CR:1.0037014484 BCR:1.0037014484
2026_0_33   SR:0.030903 CR:1.0037014484 BCR:1.0037014484
2026_0_34   SR:0.027813 CR:1.0037014484 BCR:1.0037014484
2026_0_35   SR:0.025032 CR:1.0037014484 BCR:1.0037014484
2026_0_36   SR:0.022528 CR:1.0031597614 BCR:1.0031597614
2026_0_37   SR:0.020276 CR:1.0031597614 BCR:1.0031597614
2026_0_38   SR:0.018248 CR:1.0031597614 BCR:1.0031597614
2026_0_39   SR:0.016423 CR:1.0031597614 BCR:1.0031597614
2026_0_40   SR:0.014781 CR:1.0031597614 BCR:1.0031597614
2026_0_41   SR:0.013303 CR:1.0031597614 BCR:1.0031597614
2026_0_42   SR:0.011973 CR:1.0031597614 BCR:1.0031597614
2026_0_43   SR:0.010775 CR:1.0031597614 BCR:1.0031597614
2026_0_44   SR:0.009698 CR:1.0031597614 BCR:1.0031597614
2026_0_45   SR:0.008728 CR:1.0031597614 BCR:1.0031597614
2026_0_46   SR:0.007855 CR:1.0031597614 BCR:1.0031597614
2026_0_47   SR:0.007070 CR:1.0031597614 BCR:1.0031597614
2026_0_48   SR:0.006363 CR:1.0031597614 BCR:1.0031597614
2026_0_49   SR:0.005726 CR:1.0031597614 BCR:1.0031597614
2026_0_50   SR:0.005154 CR:1.0031597614 BCR:1.0031597614
2026_0_51   SR:0.004638 CR:1.0031597614 BCR:1.0031597614
2026_0_52   SR:0.004175 CR:1.0031597614 BCR:1.0031597614
2026_0_53   SR:0.003757 CR:1.0031597614 BCR:1.0031597614
2026_0_54   SR:0.003381 CR:1.0031597614 BCR:1.0031597614
2026_0_55   SR:0.003043 CR:1.0031597614 BCR:1.0031597614
2026_0_56   SR:0.002739 CR:1.0031597614 BCR:1.0031597614
2026_0_57   SR:0.002465 CR:1.0031597614 BCR:1.0031597614
2026_0_58   SR:0.002219 CR:1.0031064749 BCR:1.0031064749
2026_0_59   SR:0.001997 CR:1.0031064749 BCR:1.0031064749
2026_0_60   SR:0.001797 CR:1.0031064749 BCR:1.0031064749
2026_0_61   SR:0.001617 CR:1.0031064749 BCR:1.0031064749
2026_0_62   SR:0.001456 CR:1.0031064749 BCR:1.0031064749
2026_0_63   SR:0.001310 CR:1.0031064749 BCR:1.0031064749
2026_0_64   SR:0.001179 CR:1.0031064749 BCR:1.0031064749
2026_0_65   SR:0.001061 CR:1.0031064749 BCR:1.0031064749
2026_0_66   SR:0.000955 CR:1.0031064749 BCR:1.0031064749
2026_0_67   SR:0.000860 CR:1.0031064749 BCR:1.0031064749
2026_0_68   SR:0.000774 CR:1.0031064749 BCR:1.0031064749
2026_0_69   SR:0.000696 CR:1.0031064749 BCR:1.0031064749
2026_0_70   SR:0.000627 CR:1.0031064749 BCR:1.0031064749
2026_0_71   SR:0.000564 CR:1.0031064749 BCR:1.0031064749
2026_0_72   SR:0.000508 CR:1.0031064749 BCR:1.0031064749
2026_0_73   SR:0.000457 CR:1.0031064749 BCR:1.0031064749
2026_0_74   SR:0.000411 CR:1.0031064749 BCR:1.0031064749
2026_0_75   SR:0.000370 CR:1.0031064749 BCR:1.0031064749
2026_0_76   SR:0.000333 CR:1.0031064749 BCR:1.0031064749
2026_0_77   SR:0.000300 CR:1.0031064749 BCR:1.0031064749
2026_0_78   SR:0.000270 CR:1.0031064749 BCR:1.0031064749
2026_0_79   SR:0.000243 CR:1.0031064749 BCR:1.0031064749
2026_0_80   SR:0.000218 CR:1.0031064749 BCR:1.0031064749
2026_0_81   SR:0.000197 CR:1.0031064749 BCR:1.0031064749
2026_0_82   SR:0.000177 CR:1.0031023026 BCR:1.0031023026
2026_0_83   SR:0.000159 CR:1.0031021833 BCR:1.0031021833
2026_0_84   SR:0.000143 CR:1.0031021833 BCR:1.0031021833
2026_0_85   SR:0.000129 CR:1.0031021833 BCR:1.0031021833
2026_0_86   SR:0.000116 CR:1.0031021833 BCR:1.0031021833
2026_0_87   SR:0.000104 CR:1.0031021833 BCR:1.0031021833
2026_0_88   SR:0.000094 CR:1.0031021833 BCR:1.0031021833
2026_0_89   SR:0.000085 CR:1.0031021833 BCR:1.0031021833
2026_0_90   SR:0.000076 CR:1.0031021833 BCR:1.0031021833
2026_0_91   SR:0.000069 CR:1.0031021833 BCR:1.0031021833
2026_0_92   SR:0.000062 CR:1.0031021833 BCR:1.0031021833
2026_0_93   SR:0.000056 CR:1.0031021833 BCR:1.0031021833
2026_0_94   SR:0.000050 CR:1.0031021833 BCR:1.0031021833
2026_0_95   SR:0.000045 CR:1.0031021833 BCR:1.0031021833
2026_0_96   SR:0.000040 CR:1.0031021833 BCR:1.0031021833
2026_0_97   SR:0.000036 CR:1.0031021833 BCR:1.0031021833
2026_0_98   SR:0.000033 CR:1.0031021833 BCR:1.0031021833
2026_0_99   SR:0.000030 CR:1.0031021833 BCR:1.0031021833
2026_0_100  SR:0.000027 CR:1.0031021833 BCR:1.0031021833
2026_0_101  SR:0.000024 CR:1.0031021833 BCR:1.0031021833
2026_0_102  SR:0.000022 CR:1.0031021833 BCR:1.0031021833
2026_0_103  SR:0.000019 CR:1.0031021833 BCR:1.0031021833
2026_0_104  SR:0.000017 CR:1.0031021833 BCR:1.0031021833
2026_0_105  SR:0.000016 CR:1.0031021833 BCR:1.0031021833
2026_0_106  SR:0.000014 CR:1.0031021833 BCR:1.0031021833
2026_0_107  SR:0.000013 CR:1.0031021833 BCR:1.0031021833
2026_0_108  SR:0.000011 CR:1.0031021833 BCR:1.0031021833
2026_0_109  SR:0.000010 CR:1.0031021833 BCR:1.0031021833
2026_0_110  SR:0.000009 CR:1.0031021833 BCR:1.0031021833
PRODUCER FINAL COMPLIANCE DELTA 0.003102
Target GHG Offset Mg -236136, Actual GHG Offset Mg -282317
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046002
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222843
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.731156
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046002 / 0.067152 (DELTA:0.021150)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.222843 / 0.201693 (DELTA:0.021150)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146231 (DELTA:0.146231)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731156 / 0.584925 (DELTA:0.146231)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64324 / $64324 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61076 / $61076 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76442 / $76442 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71103 / $71103 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59824 / $64324 R:0.930043
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61076 / $61076 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71942 / $76442 R:0.941132
modified cross subsidized price / cost ALT pickup.ICE                 $71103 / $71103 R:1.000000

cross subsidized price / cost ALT BEV                                 $64331 / $64331 R:1.000000
cross subsidized price / cost ALT ICE                                 $68761 / $68761 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61632 / $61632 R:1.000000
cross subsidized price / cost ALT pickup                              $71103 / $71103 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69406 / $69406 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2027  Iteration=0 General Motors
2027_0_0    SR:1.000000 CR:1.0121830702 BCR:1.0121830702
2027_0_1    SR:0.900000 CR:1.0121830702 BCR:1.0121830702
2027_0_2    SR:0.810000 CR:1.0121830702 BCR:1.0121830702
2027_0_3    SR:0.729000 CR:1.0121830702 BCR:1.0121830702
2027_0_4    SR:0.656100 CR:1.0121830702 BCR:1.0121830702
2027_0_5    SR:0.590490 CR:1.0121830702 BCR:1.0121830702
2027_0_6    SR:0.531441 CR:1.0121830702 BCR:1.0121830702
2027_0_7    SR:0.478297 CR:1.0121830702 BCR:1.0121830702
2027_0_8    SR:0.430467 CR:1.0121830702 BCR:1.0121830702
2027_0_9    SR:0.387420 CR:1.0121830702 BCR:1.0121830702
2027_0_10   SR:0.348678 CR:1.0121830702 BCR:1.0121830702
2027_0_11   SR:0.313811 CR:1.0121830702 BCR:1.0121830702
2027_0_12   SR:0.282430 CR:1.0118288994 BCR:1.0118288994
2027_0_13   SR:0.254187 CR:1.0118288994 BCR:1.0118288994
2027_0_14   SR:0.228768 CR:1.0118288994 BCR:1.0118288994
2027_0_15   SR:0.205891 CR:1.0118288994 BCR:1.0118288994
2027_0_16   SR:0.185302 CR:1.0118288994 BCR:1.0118288994
2027_0_17   SR:0.166772 CR:1.0118288994 BCR:1.0118288994
2027_0_18   SR:0.150095 CR:1.0113967657 BCR:1.0113967657
2027_0_19   SR:0.135085 CR:1.0113967657 BCR:1.0113967657
2027_0_20   SR:0.121577 CR:1.0104612112 BCR:1.0104612112
2027_0_21   SR:0.109419 CR:1.0097639561 BCR:1.0097639561
2027_0_22   SR:0.098477 CR:1.0084884167 BCR:1.0084884167
2027_0_23   SR:0.088629 CR:1.0082463026 BCR:1.0082463026
2027_0_24   SR:0.079766 CR:1.0082463026 BCR:1.0082463026
2027_0_25   SR:0.071790 CR:1.0082463026 BCR:1.0082463026
2027_0_26   SR:0.064611 CR:1.0082463026 BCR:1.0082463026
2027_0_27   SR:0.058150 CR:1.0082463026 BCR:1.0082463026
2027_0_28   SR:0.052335 CR:1.0082463026 BCR:1.0082463026
2027_0_29   SR:0.047101 CR:1.0082463026 BCR:1.0082463026
2027_0_30   SR:0.042391 CR:1.0082463026 BCR:1.0082463026
2027_0_31   SR:0.038152 CR:1.0082463026 BCR:1.0082463026
2027_0_32   SR:0.034337 CR:1.0082463026 BCR:1.0082463026
2027_0_33   SR:0.030903 CR:1.0082463026 BCR:1.0082463026
2027_0_34   SR:0.027813 CR:1.0082463026 BCR:1.0082463026
2027_0_35   SR:0.025032 CR:1.0082463026 BCR:1.0082463026
2027_0_36   SR:0.022528 CR:1.0082463026 BCR:1.0082463026
2027_0_37   SR:0.020276 CR:1.0082463026 BCR:1.0082463026
2027_0_38   SR:0.018248 CR:1.0082122087 BCR:1.0082122087
2027_0_39   SR:0.016423 CR:1.0082122087 BCR:1.0082122087
2027_0_40   SR:0.014781 CR:1.0081439018 BCR:1.0081439018
2027_0_41   SR:0.013303 CR:1.0081439018 BCR:1.0081439018
2027_0_42   SR:0.011973 CR:1.0079889297 BCR:1.0079889297
2027_0_43   SR:0.010775 CR:1.0079889297 BCR:1.0079889297
2027_0_44   SR:0.009698 CR:1.0079498291 BCR:1.0079498291
2027_0_45   SR:0.008728 CR:1.0079498291 BCR:1.0079498291
2027_0_46   SR:0.007855 CR:1.0078480244 BCR:1.0078480244
2027_0_47   SR:0.007070 CR:1.0078026056 BCR:1.0078026056
2027_0_48   SR:0.006363 CR:1.0078026056 BCR:1.0078026056
2027_0_49   SR:0.005726 CR:1.0077680349 BCR:1.0077680349
2027_0_50   SR:0.005154 CR:1.0077679157 BCR:1.0077679157
2027_0_51   SR:0.004638 CR:1.0077079535 BCR:1.0077079535
2027_0_52   SR:0.004175 CR:1.0077079535 BCR:1.0077079535
2027_0_53   SR:0.003757 CR:1.0076928139 BCR:1.0076928139
2027_0_54   SR:0.003381 CR:1.0076928139 BCR:1.0076928139
2027_0_55   SR:0.003043 CR:1.0076533556 BCR:1.0076533556
2027_0_56   SR:0.002739 CR:1.0076533556 BCR:1.0076533556
2027_0_57   SR:0.002465 CR:1.0076434612 BCR:1.0076434612
2027_0_58   SR:0.002219 CR:1.0076434612 BCR:1.0076434612
2027_0_59   SR:0.001997 CR:1.0076177120 BCR:1.0076177120
2027_0_60   SR:0.001797 CR:1.0076177120 BCR:1.0076177120
2027_0_61   SR:0.001617 CR:1.0076110363 BCR:1.0076110363
2027_0_62   SR:0.001456 CR:1.0076110363 BCR:1.0076110363
2027_0_63   SR:0.001310 CR:1.0075941086 BCR:1.0075941086
2027_0_64   SR:0.001179 CR:1.0075864792 BCR:1.0075864792
2027_0_65   SR:0.001061 CR:1.0075864792 BCR:1.0075864792
2027_0_66   SR:0.000955 CR:1.0075807571 BCR:1.0075807571
2027_0_67   SR:0.000860 CR:1.0075807571 BCR:1.0075807571
2027_0_68   SR:0.000774 CR:1.0075706244 BCR:1.0075706244
2027_0_69   SR:0.000696 CR:1.0075706244 BCR:1.0075706244
2027_0_70   SR:0.000627 CR:1.0075682402 BCR:1.0075682402
2027_0_71   SR:0.000564 CR:1.0075682402 BCR:1.0075682402
2027_0_72   SR:0.000508 CR:1.0075616837 BCR:1.0075616837
2027_0_73   SR:0.000457 CR:1.0075616837 BCR:1.0075616837
2027_0_74   SR:0.000411 CR:1.0075600147 BCR:1.0075600147
2027_0_75   SR:0.000370 CR:1.0075600147 BCR:1.0075600147
2027_0_76   SR:0.000333 CR:1.0075556040 BCR:1.0075556040
2027_0_77   SR:0.000300 CR:1.0075536966 BCR:1.0075536966
2027_0_78   SR:0.000270 CR:1.0075536966 BCR:1.0075536966
2027_0_79   SR:0.000243 CR:1.0075523853 BCR:1.0075523853
2027_0_80   SR:0.000218 CR:1.0075523853 BCR:1.0075523853
2027_0_81   SR:0.000197 CR:1.0075496435 BCR:1.0075496435
2027_0_82   SR:0.000177 CR:1.0075496435 BCR:1.0075496435
2027_0_83   SR:0.000159 CR:1.0075490475 BCR:1.0075490475
2027_0_84   SR:0.000143 CR:1.0075490475 BCR:1.0075490475
2027_0_85   SR:0.000129 CR:1.0075473785 BCR:1.0075473785
2027_0_86   SR:0.000116 CR:1.0075473785 BCR:1.0075473785
2027_0_87   SR:0.000104 CR:1.0075470209 BCR:1.0075470209
2027_0_88   SR:0.000094 CR:1.0075470209 BCR:1.0075470209
2027_0_89   SR:0.000085 CR:1.0075458288 BCR:1.0075458288
2027_0_90   SR:0.000076 CR:1.0075454712 BCR:1.0075454712
2027_0_91   SR:0.000069 CR:1.0075454712 BCR:1.0075454712
2027_0_92   SR:0.000062 CR:1.0075449944 BCR:1.0075449944
2027_0_93   SR:0.000056 CR:1.0075449944 BCR:1.0075449944
2027_0_94   SR:0.000050 CR:1.0075442791 BCR:1.0075442791
2027_0_95   SR:0.000045 CR:1.0075442791 BCR:1.0075442791
2027_0_96   SR:0.000040 CR:1.0075441599 BCR:1.0075441599
2027_0_97   SR:0.000036 CR:1.0075441599 BCR:1.0075441599
2027_0_98   SR:0.000033 CR:1.0075438023 BCR:1.0075438023
2027_0_99   SR:0.000030 CR:1.0075438023 BCR:1.0075438023
2027_0_100  SR:0.000027 CR:1.0075436831 BCR:1.0075436831
2027_0_101  SR:0.000024 CR:1.0075436831 BCR:1.0075436831
2027_0_102  SR:0.000022 CR:1.0075434446 BCR:1.0075434446
2027_0_103  SR:0.000019 CR:1.0075434446 BCR:1.0075434446
2027_0_104  SR:0.000017 CR:1.0075432062 BCR:1.0075432062
2027_0_105  SR:0.000016 CR:1.0075432062 BCR:1.0075432062
2027_0_106  SR:0.000014 CR:1.0075430870 BCR:1.0075430870
2027_0_107  SR:0.000013 CR:1.0075430870 BCR:1.0075430870
2027_0_108  SR:0.000011 CR:1.0075430870 BCR:1.0075430870
2027_0_109  SR:0.000010 CR:1.0075429678 BCR:1.0075429678
2027_0_110  SR:0.000009 CR:1.0075429678 BCR:1.0075429678
PRODUCER FINAL COMPLIANCE DELTA 0.007543
Target GHG Offset Mg -558639, Actual GHG Offset Mg -682918
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.100130
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.169685
2027 producer_abs_share_frac_pickup.BEV           = 0.047782
2027 producer_abs_share_frac_pickup.ICE           = 0.682403
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               = 0.100130 / 0.097959 (DELTA:0.002171)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.169685 / 0.171855 (DELTA:0.002171)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.047782 / 0.146037 (DELTA:0.098255)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.682403 / 0.584148 (DELTA:0.098255)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62233 / $62233 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61000 / $61000 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72644 / $72644 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70999 / $70999 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57483 / $62233 R:0.923675
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61000 / $61000 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67894 / $72644 R:0.934613
modified cross subsidized price / cost ALT pickup.ICE                 $70999 / $70999 R:1.000000

cross subsidized price / cost ALT BEV                                 $65596 / $65596 R:1.000000
cross subsidized price / cost ALT ICE                                 $69008 / $69008 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61458 / $61458 R:1.000000
cross subsidized price / cost ALT pickup                              $71107 / $71107 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68662 / $68662 R:1.000000

2027_0_0  SCORE:0.026908, CE:0.098255, 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 General Motors
2028_0_0    SR:1.000000 CR:1.0008641481 BCR:1.0008641481
2028_0_1    SR:0.900000 CR:1.0008641481 BCR:1.0008641481
2028_0_2    SR:0.810000 CR:1.0008641481 BCR:1.0008641481
2028_0_3    SR:0.729000 CR:1.0008641481 BCR:1.0008641481
2028_0_4    SR:0.656100 CR:1.0008641481 BCR:1.0008641481
2028_0_5    SR:0.590490 CR:1.0008641481 BCR:1.0008641481
2028_0_6    SR:0.531441 CR:1.0008641481 BCR:1.0008641481
2028_0_7    SR:0.478297 CR:1.0008641481 BCR:1.0008641481
2028_0_8    SR:0.430467 CR:1.0008641481 BCR:1.0008641481
2028_0_9    SR:0.387420 CR:1.0008641481 BCR:1.0008641481
2028_0_10   SR:0.348678 CR:1.0008641481 BCR:1.0008641481
2028_0_11   SR:0.313811 CR:1.0008641481 BCR:1.0008641481
2028_0_12   SR:0.282430 CR:1.0008641481 BCR:1.0008641481
2028_0_13   SR:0.254187 CR:1.0008641481 BCR:1.0008641481
2028_0_14   SR:0.228768 CR:1.0008641481 BCR:1.0008641481
2028_0_15   SR:0.205891 CR:1.0000920296 BCR:1.0000920296
2028_0_16   SR:0.185302 CR:0.9999582171 BCR:0.9999582171
2028_0_17   SR:0.166772 CR:0.9999582171 BCR:0.9999582171
2028_0_18   SR:0.150095 CR:0.9999582171 BCR:0.9999582171
2028_0_19   SR:0.135085 CR:0.9999582171 BCR:0.9999582171
2028_0_20   SR:0.121577 CR:0.9999582171 BCR:0.9999582171
2028_0_21   SR:0.109419 CR:0.9999582171 BCR:0.9999582171
2028_0_22   SR:0.098477 CR:0.9999582171 BCR:0.9999582171
2028_0_23   SR:0.088629 CR:0.9999582171 BCR:0.9999582171
2028_0_24   SR:0.079766 CR:0.9999582171 BCR:0.9999582171
2028_0_25   SR:0.071790 CR:0.9999582171 BCR:0.9999582171
2028_0_26   SR:0.064611 CR:0.9999582171 BCR:0.9999582171
2028_0_27   SR:0.058150 CR:0.9999582171 BCR:0.9999582171
2028_0_28   SR:0.052335 CR:0.9999916553 BCR:0.9999916553
2028_0_29   SR:0.047101 CR:0.9999916553 BCR:0.9999916553
2028_0_30   SR:0.042391 CR:0.9999916553 BCR:0.9999916553
2028_0_31   SR:0.038152 CR:0.9999916553 BCR:0.9999916553
2028_0_32   SR:0.034337 CR:0.9999916553 BCR:0.9999916553
2028_0_33   SR:0.030903 CR:0.9999916553 BCR:0.9999916553
2028_0_34   SR:0.027813 CR:0.9999916553 BCR:0.9999916553
2028_0_35   SR:0.025032 CR:0.9999916553 BCR:0.9999916553
2028_0_36   SR:0.022528 CR:0.9999916553 BCR:0.9999916553
2028_0_37   SR:0.020276 CR:0.9999916553 BCR:0.9999916553
2028_0_38   SR:0.018248 CR:0.9999916553 BCR:0.9999916553
2028_0_39   SR:0.016423 CR:0.9999916553 BCR:0.9999916553
2028_0_40   SR:0.014781 CR:0.9999916553 BCR:0.9999916553
2028_0_41   SR:0.013303 CR:0.9999916553 BCR:0.9999916553
2028_0_42   SR:0.011973 CR:0.9999916553 BCR:0.9999916553
2028_0_43   SR:0.010775 CR:0.9999916553 BCR:0.9999916553
2028_0_44   SR:0.009698 CR:0.9999916553 BCR:0.9999916553
2028_0_45   SR:0.008728 CR:0.9999916553 BCR:0.9999916553
2028_0_46   SR:0.007855 CR:0.9999916553 BCR:0.9999916553
2028_0_47   SR:0.007070 CR:0.9999916553 BCR:0.9999916553
2028_0_48   SR:0.006363 CR:0.9999916553 BCR:0.9999916553
2028_0_49   SR:0.005726 CR:0.9999916553 BCR:0.9999916553
2028_0_50   SR:0.005154 CR:0.9999916553 BCR:0.9999916553
2028_0_51   SR:0.004638 CR:0.9999916553 BCR:0.9999916553
2028_0_52   SR:0.004175 CR:0.9999916553 BCR:0.9999916553
2028_0_53   SR:0.003757 CR:0.9999916553 BCR:0.9999916553
2028_0_54   SR:0.003381 CR:0.9999916553 BCR:0.9999916553
2028_0_55   SR:0.003043 CR:0.9999916553 BCR:0.9999916553
2028_0_56   SR:0.002739 CR:0.9999916553 BCR:0.9999916553
2028_0_57   SR:0.002465 CR:0.9999916553 BCR:0.9999916553
2028_0_58   SR:0.002219 CR:0.9999916553 BCR:0.9999916553
2028_0_59   SR:0.001997 CR:0.9999916553 BCR:0.9999916553
2028_0_60   SR:0.001797 CR:0.9999916553 BCR:0.9999916553
2028_0_61   SR:0.001617 CR:0.9999916553 BCR:0.9999916553
2028_0_62   SR:0.001456 CR:0.9999916553 BCR:0.9999916553
2028_0_63   SR:0.001310 CR:0.9999916553 BCR:0.9999916553
2028_0_64   SR:0.001179 CR:0.9999916553 BCR:0.9999916553
2028_0_65   SR:0.001061 CR:0.9999916553 BCR:0.9999916553
2028_0_66   SR:0.000955 CR:0.9999916553 BCR:0.9999916553
2028_0_67   SR:0.000860 CR:1.0000039339 BCR:1.0000039339
2028_0_68   SR:0.000774 CR:1.0000039339 BCR:1.0000039339
2028_0_69   SR:0.000696 CR:0.9999974966 BCR:0.9999974966
2028_0_70   SR:0.000627 CR:1.0000019073 BCR:1.0000019073
2028_0_71   SR:0.000564 CR:1.0000019073 BCR:1.0000019073
2028_0_72   SR:0.000508 CR:1.0000019073 BCR:1.0000019073
2028_0_73   SR:0.000457 CR:1.0000019073 BCR:1.0000019073
2028_0_74   SR:0.000411 CR:1.0000019073 BCR:1.0000019073
2028_0_75   SR:0.000370 CR:1.0000019073 BCR:1.0000019073
2028_0_76   SR:0.000333 CR:1.0000019073 BCR:1.0000019073
2028_0_77   SR:0.000300 CR:1.0000019073 BCR:1.0000019073
2028_0_78   SR:0.000270 CR:1.0000019073 BCR:1.0000019073
2028_0_79   SR:0.000243 CR:1.0000019073 BCR:1.0000019073
2028_0_80   SR:0.000218 CR:1.0000019073 BCR:1.0000019073
2028_0_81   SR:0.000197 CR:1.0000019073 BCR:1.0000019073
2028_0_82   SR:0.000177 CR:1.0000019073 BCR:1.0000019073
2028_0_83   SR:0.000159 CR:1.0000019073 BCR:1.0000019073
2028_0_84   SR:0.000143 CR:1.0000019073 BCR:1.0000019073
2028_0_85   SR:0.000129 CR:1.0000019073 BCR:1.0000019073
2028_0_86   SR:0.000116 CR:1.0000019073 BCR:1.0000019073
2028_0_87   SR:0.000104 CR:1.0000007153 BCR:1.0000007153
2028_0_88   SR:0.000094 CR:1.0000007153 BCR:1.0000007153
2028_0_89   SR:0.000085 CR:1.0000007153 BCR:1.0000007153
2028_0_90   SR:0.000076 CR:1.0000007153 BCR:1.0000007153
2028_0_91   SR:0.000069 CR:1.0000007153 BCR:1.0000007153
2028_0_92   SR:0.000062 CR:1.0000007153 BCR:1.0000007153
2028_0_93   SR:0.000056 CR:1.0000007153 BCR:1.0000007153
2028_0_94   SR:0.000050 CR:1.0000007153 BCR:1.0000007153
2028_0_95   SR:0.000045 CR:1.0000007153 BCR:1.0000007153
2028_0_96   SR:0.000040 CR:1.0000007153 BCR:1.0000007153
2028_0_97   SR:0.000036 CR:1.0000007153 BCR:1.0000007153
2028_0_98   SR:0.000033 CR:1.0000007153 BCR:1.0000007153
2028_0_99   SR:0.000030 CR:1.0000007153 BCR:1.0000007153
2028_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -261631, Actual GHG Offset Mg -261631
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051974
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.216880
2028 producer_abs_share_frac_pickup.BEV           = 0.136021
2028 producer_abs_share_frac_pickup.ICE           = 0.595124
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               = 0.051974 / 0.119896 (DELTA:0.067922)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.216880 / 0.148958 (DELTA:0.067922)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.136021 / 0.194074 (DELTA:0.058053)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.595124 / 0.537071 (DELTA:0.058053)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61122 / $61122 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60926 / $60926 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70745 / $70745 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70898 / $70898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $56122 / $61122 R:0.918197
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60926 / $60926 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65745 / $70745 R:0.929324
modified cross subsidized price / cost ALT pickup.ICE                 $70898 / $70898 R:1.000000

cross subsidized price / cost ALT BEV                                 $68085 / $68085 R:1.000000
cross subsidized price / cost ALT ICE                                 $68235 / $68235 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60964 / $60964 R:1.000000
cross subsidized price / cost ALT pickup                              $70870 / $70870 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68211 / $68211 R:1.000000

2028_0_0  SCORE:0.015898, CE:0.067922, 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 General Motors
2029_0_0    SR:1.000000 CR:1.0081450074 BCR:1.0081450074
2029_0_1    SR:0.900000 CR:1.0081450074 BCR:1.0081450074
2029_0_2    SR:0.810000 CR:1.0081450074 BCR:1.0081450074
2029_0_3    SR:0.729000 CR:1.0081450074 BCR:1.0081450074
2029_0_4    SR:0.656100 CR:1.0081450074 BCR:1.0081450074
2029_0_5    SR:0.590490 CR:1.0081450074 BCR:1.0081450074
2029_0_6    SR:0.531441 CR:1.0081450074 BCR:1.0081450074
2029_0_7    SR:0.478297 CR:1.0081450074 BCR:1.0081450074
2029_0_8    SR:0.430467 CR:1.0081450074 BCR:1.0081450074
2029_0_9    SR:0.387420 CR:1.0081450074 BCR:1.0081450074
2029_0_10   SR:0.348678 CR:1.0081450074 BCR:1.0081450074
2029_0_11   SR:0.313811 CR:1.0067463020 BCR:1.0067463020
2029_0_12   SR:0.282430 CR:1.0067463020 BCR:1.0067463020
2029_0_13   SR:0.254187 CR:1.0067463020 BCR:1.0067463020
2029_0_14   SR:0.228768 CR:1.0067463020 BCR:1.0067463020
2029_0_15   SR:0.205891 CR:0.9978528800 BCR:0.9978528800
2029_0_16   SR:0.185302 CR:0.9978529024 BCR:0.9978529024
2029_0_17   SR:0.166772 CR:1.0018975416 BCR:1.0018975416
2029_0_18   SR:0.150095 CR:1.0015544655 BCR:1.0015544655
2029_0_19   SR:0.135085 CR:1.0015544655 BCR:1.0015544655
2029_0_20   SR:0.121577 CR:1.0015544655 BCR:1.0015544655
2029_0_21   SR:0.109419 CR:1.0015544655 BCR:1.0015544655
2029_0_22   SR:0.098477 CR:1.0015544655 BCR:1.0015544655
2029_0_23   SR:0.088629 CR:1.0015544655 BCR:1.0015544655
2029_0_24   SR:0.079766 CR:1.0015544655 BCR:1.0015544655
2029_0_25   SR:0.071790 CR:1.0015544655 BCR:1.0015544655
2029_0_26   SR:0.064611 CR:1.0015544655 BCR:1.0015544655
2029_0_27   SR:0.058150 CR:1.0015544655 BCR:1.0015544655
2029_0_28   SR:0.052335 CR:1.0015544655 BCR:1.0015544655
2029_0_29   SR:0.047101 CR:1.0015544655 BCR:1.0015544655
2029_0_30   SR:0.042391 CR:1.0015544655 BCR:1.0015544655
2029_0_31   SR:0.038152 CR:1.0015544655 BCR:1.0015544655
2029_0_32   SR:0.034337 CR:1.0015544655 BCR:1.0015544655
2029_0_33   SR:0.030903 CR:1.0015544655 BCR:1.0015544655
2029_0_34   SR:0.027813 CR:1.0015544655 BCR:1.0015544655
2029_0_35   SR:0.025032 CR:1.0015544655 BCR:1.0015544655
2029_0_36   SR:0.022528 CR:1.0000817926 BCR:1.0000817926
2029_0_37   SR:0.020276 CR:1.0000817926 BCR:1.0000817926
2029_0_38   SR:0.018248 CR:1.0000817926 BCR:1.0000817926
2029_0_39   SR:0.016423 CR:0.9999819049 BCR:0.9999819049
2029_0_40   SR:0.014781 CR:0.9999819049 BCR:0.9999819049
2029_0_41   SR:0.013303 CR:0.9999819049 BCR:0.9999819049
2029_0_42   SR:0.011973 CR:0.9999819049 BCR:0.9999819049
2029_0_43   SR:0.010775 CR:0.9999819049 BCR:0.9999819049
2029_0_44   SR:0.009698 CR:0.9999844063 BCR:0.9999844063
2029_0_45   SR:0.008728 CR:0.9999844063 BCR:0.9999844063
2029_0_46   SR:0.007855 CR:0.9999844063 BCR:0.9999844063
2029_0_47   SR:0.007070 CR:0.9999844063 BCR:0.9999844063
2029_0_48   SR:0.006363 CR:0.9999844063 BCR:0.9999844063
2029_0_49   SR:0.005726 CR:0.9999844063 BCR:0.9999844063
2029_0_50   SR:0.005154 CR:0.9999844063 BCR:0.9999844063
2029_0_51   SR:0.004638 CR:0.9999844063 BCR:0.9999844063
2029_0_52   SR:0.004175 CR:0.9999844063 BCR:0.9999844063
2029_0_53   SR:0.003757 CR:0.9999844063 BCR:0.9999844063
2029_0_54   SR:0.003381 CR:0.9999844063 BCR:0.9999844063
2029_0_55   SR:0.003043 CR:0.9999844063 BCR:0.9999844063
2029_0_56   SR:0.002739 CR:0.9999920566 BCR:0.9999920566
2029_0_57   SR:0.002465 CR:0.9999933863 BCR:0.9999933863
2029_0_58   SR:0.002219 CR:1.0000001245 BCR:1.0000001245
2029_0_59   SR:0.001997 CR:1.0000001245 BCR:1.0000001245
2029_0_60   SR:0.001797 CR:1.0000001245 BCR:1.0000001245
2029_0_61   SR:0.001617 CR:1.0000001245 BCR:1.0000001245
2029_0_62   SR:0.001456 CR:1.0000001245 BCR:1.0000001245
2029_0_63   SR:0.001310 CR:1.0000001245 BCR:1.0000001245
2029_0_64   SR:0.001179 CR:1.0000001245 BCR:1.0000001245
2029_0_65   SR:0.001061 CR:1.0000001245 BCR:1.0000001245
2029_0_66   SR:0.000955 CR:1.0000001245 BCR:1.0000001245
2029_0_67   SR:0.000860 CR:1.0000001245 BCR:1.0000001245
2029_0_68   SR:0.000774 CR:1.0000001245 BCR:1.0000001245
2029_0_69   SR:0.000696 CR:1.0000001245 BCR:1.0000001245
2029_0_70   SR:0.000627 CR:1.0000001245 BCR:1.0000001245
2029_0_71   SR:0.000564 CR:1.0000001245 BCR:1.0000001245
2029_0_72   SR:0.000508 CR:1.0000001245 BCR:1.0000001245
2029_0_73   SR:0.000457 CR:0.9999998815 BCR:0.9999998815
2029_0_74   SR:0.000411 CR:0.9999998815 BCR:0.9999998815
2029_0_75   SR:0.000370 CR:0.9999998815 BCR:0.9999998815
2029_0_76   SR:0.000333 CR:0.9999998815 BCR:0.9999998815
2029_0_77   SR:0.000300 CR:0.9999998815 BCR:0.9999998815
2029_0_78   SR:0.000270 CR:0.9999998815 BCR:0.9999998815
2029_0_79   SR:0.000243 CR:1.0000000275 BCR:1.0000000275
2029_0_80   SR:0.000218 CR:1.0000000195 BCR:1.0000000195
2029_0_81   SR:0.000197 CR:1.0000000105 BCR:1.0000000105
2029_0_82   SR:0.000177 CR:1.0000000105 BCR:1.0000000105
2029_0_83   SR:0.000159 CR:1.0000000105 BCR:1.0000000105
2029_0_84   SR:0.000143 CR:0.9999999908 BCR:0.9999999908
2029_0_85   SR:0.000129 CR:0.9999999908 BCR:0.9999999908
2029_0_86   SR:0.000116 CR:0.9999999908 BCR:0.9999999908
2029_0_87   SR:0.000104 CR:0.9999999908 BCR:0.9999999908
2029_0_88   SR:0.000094 CR:0.9999999908 BCR:0.9999999908
2029_0_89   SR:0.000085 CR:0.9999999908 BCR:0.9999999908
2029_0_90   SR:0.000076 CR:0.9999999908 BCR:0.9999999908
2029_0_91   SR:0.000069 CR:0.9999999908 BCR:0.9999999908
2029_0_92   SR:0.000062 CR:0.9999999908 BCR:0.9999999908
2029_0_93   SR:0.000056 CR:0.9999999908 BCR:0.9999999908
2029_0_94   SR:0.000050 CR:0.9999999939 BCR:0.9999999939
2029_0_95   SR:0.000045 CR:0.9999999961 BCR:0.9999999961
2029_0_96   SR:0.000040 CR:0.9999999961 BCR:0.9999999961
2029_0_97   SR:0.000036 CR:0.9999999961 BCR:0.9999999961
2029_0_98   SR:0.000033 CR:0.9999999961 BCR:0.9999999961
2029_0_99   SR:0.000030 CR:0.9999999961 BCR:0.9999999961
2029_0_100  SR:0.000027 CR:0.9999999961 BCR:0.9999999961
2029_0_101  SR:0.000024 CR:0.9999999961 BCR:0.9999999961
2029_0_102  SR:0.000022 CR:1.0000000020 BCR:1.0000000020
2029_0_103  SR:0.000019 CR:1.0000000004 BCR:1.0000000004
2029_0_104  SR:0.000017 CR:1.0000000004 BCR:1.0000000004
2029_0_105  SR:0.000016 CR:1.0000000004 BCR:1.0000000004
2029_0_106  SR:0.000014 CR:1.0000000004 BCR:1.0000000004
2029_0_107  SR:0.000013 CR:1.0000000004 BCR:1.0000000004
2029_0_108  SR:0.000011 CR:1.0000000004 BCR:1.0000000004
2029_0_109  SR:0.000010 CR:1.0000000004 BCR:1.0000000004
2029_0_110  SR:0.000009 CR:1.0000000004 BCR:1.0000000004
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -279177, Actual GHG Offset Mg -279177
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.080229
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.188097
2029 producer_abs_share_frac_pickup.BEV           = 0.179059
2029 producer_abs_share_frac_pickup.ICE           = 0.552616
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               = 0.080229 / 0.105537 (DELTA:0.025308)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.188097 / 0.162788 (DELTA:0.025308)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.179059 / 0.282455 (DELTA:0.103396)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.552616 / 0.449220 (DELTA:0.103396)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60314 / $60314 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60853 / $60853 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69388 / $69388 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70798 / $70798 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55064 / $60314 R:0.912956
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60853 / $60853 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64138 / $69388 R:0.924339
modified cross subsidized price / cost ALT pickup.ICE                 $70798 / $70798 R:1.000000

cross subsidized price / cost ALT BEV                                 $66580 / $66580 R:1.000000
cross subsidized price / cost ALT ICE                                 $68273 / $68273 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60692 / $60692 R:1.000000
cross subsidized price / cost ALT pickup                              $70453 / $70453 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67675 / $67675 R:1.000000

2029_0_0  SCORE:0.028316, CE:0.103396, 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 General Motors
2030_0_0    SR:1.000000 CR:1.0056813534 BCR:1.0056813534
2030_0_1    SR:0.900000 CR:1.0056813459 BCR:1.0056813459
2030_0_2    SR:0.810000 CR:1.0056813459 BCR:1.0056813459
2030_0_3    SR:0.729000 CR:1.0056813459 BCR:1.0056813459
2030_0_4    SR:0.656100 CR:1.0056813459 BCR:1.0056813459
2030_0_5    SR:0.590490 CR:1.0056813459 BCR:1.0056813459
2030_0_6    SR:0.531441 CR:1.0056813459 BCR:1.0056813459
2030_0_7    SR:0.478297 CR:1.0056813459 BCR:1.0056813459
2030_0_8    SR:0.430467 CR:1.0056813459 BCR:1.0056813459
2030_0_9    SR:0.387420 CR:1.0056813459 BCR:1.0056813459
2030_0_10   SR:0.348678 CR:1.0056813459 BCR:1.0056813459
2030_0_11   SR:0.313811 CR:1.0056813459 BCR:1.0056813459
2030_0_12   SR:0.282430 CR:0.9954126669 BCR:0.9954126669
2030_0_13   SR:0.254187 CR:0.9954126669 BCR:0.9954126669
2030_0_14   SR:0.228768 CR:0.9954126669 BCR:0.9954126669
2030_0_15   SR:0.205891 CR:0.9954126669 BCR:0.9954126669
2030_0_16   SR:0.185302 CR:0.9954126669 BCR:0.9954126669
2030_0_17   SR:0.166772 CR:0.9954126669 BCR:0.9954126669
2030_0_18   SR:0.150095 CR:0.9954126669 BCR:0.9954126669
2030_0_19   SR:0.135085 CR:0.9954126669 BCR:0.9954126669
2030_0_20   SR:0.121577 CR:0.9954126669 BCR:0.9954126669
2030_0_21   SR:0.109419 CR:0.9954126669 BCR:0.9954126669
2030_0_22   SR:0.098477 CR:0.9954126669 BCR:0.9954126669
2030_0_23   SR:0.088629 CR:0.9954126669 BCR:0.9954126669
2030_0_24   SR:0.079766 CR:0.9954126669 BCR:0.9954126669
2030_0_25   SR:0.071790 CR:0.9954126669 BCR:0.9954126669
2030_0_26   SR:0.064611 CR:0.9954126669 BCR:0.9954126669
2030_0_27   SR:0.058150 CR:0.9954126669 BCR:0.9954126669
2030_0_28   SR:0.052335 CR:0.9954126669 BCR:0.9954126669
2030_0_29   SR:0.047101 CR:0.9954126669 BCR:0.9954126669
2030_0_30   SR:0.042391 CR:0.9954126669 BCR:0.9954126669
2030_0_31   SR:0.038152 CR:0.9954126669 BCR:0.9954126669
2030_0_32   SR:0.034337 CR:0.9954126669 BCR:0.9954126669
2030_0_33   SR:0.030903 CR:0.9954126669 BCR:0.9954126669
2030_0_34   SR:0.027813 CR:0.9954126669 BCR:0.9954126669
2030_0_35   SR:0.025032 CR:0.9954126669 BCR:0.9954126669
2030_0_36   SR:0.022528 CR:0.9954126669 BCR:0.9954126669
2030_0_37   SR:0.020276 CR:0.9954770795 BCR:0.9954770795
2030_0_38   SR:0.018248 CR:0.9954770795 BCR:0.9954770795
2030_0_39   SR:0.016423 CR:0.9954770795 BCR:0.9954770795
2030_0_40   SR:0.014781 CR:0.9954770795 BCR:0.9954770795
2030_0_41   SR:0.013303 CR:0.9954770795 BCR:0.9954770795
2030_0_42   SR:0.011973 CR:0.9954770795 BCR:0.9954770795
2030_0_43   SR:0.010775 CR:0.9954770795 BCR:0.9954770795
2030_0_44   SR:0.009698 CR:0.9954770795 BCR:0.9954770795
2030_0_45   SR:0.008728 CR:0.9954770795 BCR:0.9954770795
2030_0_46   SR:0.007855 CR:0.9954770795 BCR:0.9954770795
2030_0_47   SR:0.007070 CR:0.9954770795 BCR:0.9954770795
2030_0_48   SR:0.006363 CR:0.9954770795 BCR:0.9954770795
2030_0_49   SR:0.005726 CR:0.9954770795 BCR:0.9954770795
2030_0_50   SR:0.005154 CR:0.9954770795 BCR:0.9954770795
2030_0_51   SR:0.004638 CR:0.9954770795 BCR:0.9954770795
2030_0_52   SR:0.004175 CR:0.9954770795 BCR:0.9954770795
2030_0_53   SR:0.003757 CR:0.9954770795 BCR:0.9954770795
2030_0_54   SR:0.003381 CR:0.9954770795 BCR:0.9954770795
2030_0_55   SR:0.003043 CR:0.9954770795 BCR:0.9954770795
2030_0_56   SR:0.002739 CR:0.9954770795 BCR:0.9954770795
2030_0_57   SR:0.002465 CR:0.9954770795 BCR:0.9954770795
2030_0_58   SR:0.002219 CR:0.9954770795 BCR:0.9954770795
2030_0_59   SR:0.001997 CR:0.9954770795 BCR:0.9954770795
2030_0_60   SR:0.001797 CR:0.9954770795 BCR:0.9954770795
2030_0_61   SR:0.001617 CR:0.9954821834 BCR:0.9954821834
2030_0_62   SR:0.001456 CR:0.9954954757 BCR:0.9954954757
2030_0_63   SR:0.001310 CR:0.9954954757 BCR:0.9954954757
2030_0_64   SR:0.001179 CR:0.9954992526 BCR:0.9954992526
2030_0_65   SR:0.001061 CR:0.9955021571 BCR:0.9955021571
2030_0_66   SR:0.000955 CR:0.9955102845 BCR:0.9955102845
2030_0_67   SR:0.000860 CR:0.9955157525 BCR:0.9955157525
2030_0_68   SR:0.000774 CR:0.9955157525 BCR:0.9955157525
2030_0_69   SR:0.000696 CR:0.9955157525 BCR:0.9955157525
2030_0_70   SR:0.000627 CR:0.9955157525 BCR:0.9955157525
2030_0_71   SR:0.000564 CR:0.9955157525 BCR:0.9955157525
2030_0_72   SR:0.000508 CR:0.9955157525 BCR:0.9955157525
2030_0_73   SR:0.000457 CR:0.9955157525 BCR:0.9955157525
2030_0_74   SR:0.000411 CR:0.9955157525 BCR:0.9955157525
2030_0_75   SR:0.000370 CR:0.9955157525 BCR:0.9955157525
2030_0_76   SR:0.000333 CR:0.9955157525 BCR:0.9955157525
2030_0_77   SR:0.000300 CR:0.9955157525 BCR:0.9955157525
2030_0_78   SR:0.000270 CR:0.9955157525 BCR:0.9955157525
2030_0_79   SR:0.000243 CR:0.9955157525 BCR:0.9955157525
2030_0_80   SR:0.000218 CR:0.9955157525 BCR:0.9955157525
2030_0_81   SR:0.000197 CR:0.9955157525 BCR:0.9955157525
2030_0_82   SR:0.000177 CR:0.9955157525 BCR:0.9955157525
2030_0_83   SR:0.000159 CR:0.9955157525 BCR:0.9955157525
2030_0_84   SR:0.000143 CR:0.9955157525 BCR:0.9955157525
2030_0_85   SR:0.000129 CR:0.9955165682 BCR:0.9955165682
2030_0_86   SR:0.000116 CR:0.9955165682 BCR:0.9955165682
2030_0_87   SR:0.000104 CR:0.9955165682 BCR:0.9955165682
2030_0_88   SR:0.000094 CR:0.9955165682 BCR:0.9955165682
2030_0_89   SR:0.000085 CR:0.9955165682 BCR:0.9955165682
2030_0_90   SR:0.000076 CR:0.9955165682 BCR:0.9955165682
2030_0_91   SR:0.000069 CR:0.9955165682 BCR:0.9955165682
2030_0_92   SR:0.000062 CR:0.9955165682 BCR:0.9955165682
2030_0_93   SR:0.000056 CR:0.9955165682 BCR:0.9955165682
2030_0_94   SR:0.000050 CR:0.9955165682 BCR:0.9955165682
2030_0_95   SR:0.000045 CR:0.9955165682 BCR:0.9955165682
2030_0_96   SR:0.000040 CR:0.9955165682 BCR:0.9955165682
2030_0_97   SR:0.000036 CR:0.9955165682 BCR:0.9955165682
2030_0_98   SR:0.000033 CR:0.9955165682 BCR:0.9955165682
2030_0_99   SR:0.000030 CR:0.9955165682 BCR:0.9955165682
2030_0_100  SR:0.000027 CR:0.9955165682 BCR:0.9955165682
2030_0_101  SR:0.000024 CR:0.9955165682 BCR:0.9955165682
2030_0_102  SR:0.000022 CR:0.9955165682 BCR:0.9955165682
2030_0_103  SR:0.000019 CR:0.9955165682 BCR:0.9955165682
2030_0_104  SR:0.000017 CR:0.9955165682 BCR:0.9955165682
2030_0_105  SR:0.000016 CR:0.9955165682 BCR:0.9955165682
2030_0_106  SR:0.000014 CR:0.9955165682 BCR:0.9955165682
2030_0_107  SR:0.000013 CR:0.9955165682 BCR:0.9955165682
2030_0_108  SR:0.000011 CR:0.9955165682 BCR:0.9955165682
2030_0_109  SR:0.000010 CR:0.9955165682 BCR:0.9955165682
2030_0_110  SR:0.000009 CR:0.9955165682 BCR:0.9955165682
PRODUCER FINAL COMPLIANCE DELTA 0.004483
Target GHG Offset Mg -480029, Actual GHG Offset Mg -419951
Target Compliance Ratio 0.996, Actual Compliance Ratio 0.996
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.131743
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.135879
2030 producer_abs_share_frac_pickup.BEV           = 0.180850
2030 producer_abs_share_frac_pickup.ICE           = 0.551528
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               = 0.131743 / 0.133542 (DELTA:0.001800)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.135879 / 0.134079 (DELTA:0.001800)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.180850 / 0.325707 (DELTA:0.144857)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.551528 / 0.406672 (DELTA:0.144857)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60630 / $60630 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60782 / $60782 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $70376 / $70376 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70837 / $70837 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55130 / $60630 R:0.909286
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60782 / $60782 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $64876 / $70376 R:0.921848
modified cross subsidized price / cost ALT pickup.ICE                 $70837 / $70837 R:1.000000

cross subsidized price / cost ALT BEV                                 $66268 / $66268 R:1.000000
cross subsidized price / cost ALT ICE                                 $68850 / $68850 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60707 / $60707 R:1.000000
cross subsidized price / cost ALT pickup                              $70723 / $70723 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67975 / $67975 R:1.000000

2030_0_0  SCORE:0.039671, CE:0.144857, 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 General Motors
2031_0_0    SR:1.000000 CR:1.0127486041 BCR:1.0127486041
2031_0_1    SR:0.900000 CR:1.0127486041 BCR:1.0127486041
2031_0_2    SR:0.810000 CR:1.0127486041 BCR:1.0127486041
2031_0_3    SR:0.729000 CR:1.0127486041 BCR:1.0127486041
2031_0_4    SR:0.656100 CR:1.0127486041 BCR:1.0127486041
2031_0_5    SR:0.590490 CR:1.0127486041 BCR:1.0127486041
2031_0_6    SR:0.531441 CR:1.0127486041 BCR:1.0127486041
2031_0_7    SR:0.478297 CR:1.0127486041 BCR:1.0127486041
2031_0_8    SR:0.430467 CR:1.0127486041 BCR:1.0127486041
2031_0_9    SR:0.387420 CR:1.0127486041 BCR:1.0127486041
2031_0_10   SR:0.348678 CR:1.0127486041 BCR:1.0127486041
2031_0_11   SR:0.313811 CR:1.0127486041 BCR:1.0127486041
2031_0_12   SR:0.282430 CR:1.0127486041 BCR:1.0127486041
2031_0_13   SR:0.254187 CR:0.9983854544 BCR:0.9983854544
2031_0_14   SR:0.228768 CR:0.9983854544 BCR:0.9983854544
2031_0_15   SR:0.205891 CR:0.9983854544 BCR:0.9983854544
2031_0_16   SR:0.185302 CR:1.0009018091 BCR:1.0009018091
2031_0_17   SR:0.166772 CR:1.0009018091 BCR:1.0009018091
2031_0_18   SR:0.150095 CR:1.0009018091 BCR:1.0009018091
2031_0_19   SR:0.135085 CR:1.0009018091 BCR:1.0009018091
2031_0_20   SR:0.121577 CR:1.0009018091 BCR:1.0009018091
2031_0_21   SR:0.109419 CR:1.0009018091 BCR:1.0009018091
2031_0_22   SR:0.098477 CR:1.0009018091 BCR:1.0009018091
2031_0_23   SR:0.088629 CR:1.0009018091 BCR:1.0009018091
2031_0_24   SR:0.079766 CR:1.0009018091 BCR:1.0009018091
2031_0_25   SR:0.071790 CR:1.0009018091 BCR:1.0009018091
2031_0_26   SR:0.064611 CR:1.0009018091 BCR:1.0009018091
2031_0_27   SR:0.058150 CR:1.0009018091 BCR:1.0009018091
2031_0_28   SR:0.052335 CR:1.0009018091 BCR:1.0009018091
2031_0_29   SR:0.047101 CR:1.0009018091 BCR:1.0009018091
2031_0_30   SR:0.042391 CR:1.0009018091 BCR:1.0009018091
2031_0_31   SR:0.038152 CR:1.0009018091 BCR:1.0009018091
2031_0_32   SR:0.034337 CR:1.0009018091 BCR:1.0009018091
2031_0_33   SR:0.030903 CR:1.0009018091 BCR:1.0009018091
2031_0_34   SR:0.027813 CR:1.0009018091 BCR:1.0009018091
2031_0_35   SR:0.025032 CR:1.0009018091 BCR:1.0009018091
2031_0_36   SR:0.022528 CR:1.0009018091 BCR:1.0009018091
2031_0_37   SR:0.020276 CR:1.0009018091 BCR:1.0009018091
2031_0_38   SR:0.018248 CR:1.0009018091 BCR:1.0009018091
2031_0_39   SR:0.016423 CR:1.0009018091 BCR:1.0009018091
2031_0_40   SR:0.014781 CR:1.0009018091 BCR:1.0009018091
2031_0_41   SR:0.013303 CR:1.0009018091 BCR:1.0009018091
2031_0_42   SR:0.011973 CR:1.0009018091 BCR:1.0009018091
2031_0_43   SR:0.010775 CR:1.0009018091 BCR:1.0009018091
2031_0_44   SR:0.009698 CR:1.0009018091 BCR:1.0009018091
2031_0_45   SR:0.008728 CR:1.0009018091 BCR:1.0009018091
2031_0_46   SR:0.007855 CR:1.0009018091 BCR:1.0009018091
2031_0_47   SR:0.007070 CR:1.0009018091 BCR:1.0009018091
2031_0_48   SR:0.006363 CR:1.0009018091 BCR:1.0009018091
2031_0_49   SR:0.005726 CR:1.0009018091 BCR:1.0009018091
2031_0_50   SR:0.005154 CR:1.0009018091 BCR:1.0009018091
2031_0_51   SR:0.004638 CR:1.0009018091 BCR:1.0009018091
2031_0_52   SR:0.004175 CR:1.0009018091 BCR:1.0009018091
2031_0_53   SR:0.003757 CR:1.0009018091 BCR:1.0009018091
2031_0_54   SR:0.003381 CR:1.0009018091 BCR:1.0009018091
2031_0_55   SR:0.003043 CR:1.0009018091 BCR:1.0009018091
2031_0_56   SR:0.002739 CR:1.0009018091 BCR:1.0009018091
2031_0_57   SR:0.002465 CR:1.0009018091 BCR:1.0009018091
2031_0_58   SR:0.002219 CR:1.0009018091 BCR:1.0009018091
2031_0_59   SR:0.001997 CR:1.0009018091 BCR:1.0009018091
2031_0_60   SR:0.001797 CR:1.0009018091 BCR:1.0009018091
2031_0_61   SR:0.001617 CR:1.0009018091 BCR:1.0009018091
2031_0_62   SR:0.001456 CR:1.0009018091 BCR:1.0009018091
2031_0_63   SR:0.001310 CR:1.0009018091 BCR:1.0009018091
2031_0_64   SR:0.001179 CR:1.0009018091 BCR:1.0009018091
2031_0_65   SR:0.001061 CR:1.0009018091 BCR:1.0009018091
2031_0_66   SR:0.000955 CR:1.0009018091 BCR:1.0009018091
2031_0_67   SR:0.000860 CR:1.0009018091 BCR:1.0009018091
2031_0_68   SR:0.000774 CR:1.0009018091 BCR:1.0009018091
2031_0_69   SR:0.000696 CR:1.0009018091 BCR:1.0009018091
2031_0_70   SR:0.000627 CR:1.0009018091 BCR:1.0009018091
2031_0_71   SR:0.000564 CR:1.0009018091 BCR:1.0009018091
2031_0_72   SR:0.000508 CR:1.0009018091 BCR:1.0009018091
2031_0_73   SR:0.000457 CR:1.0009018091 BCR:1.0009018091
2031_0_74   SR:0.000411 CR:1.0009018091 BCR:1.0009018091
2031_0_75   SR:0.000370 CR:1.0008982841 BCR:1.0008982841
2031_0_76   SR:0.000333 CR:1.0008918893 BCR:1.0008918893
2031_0_77   SR:0.000300 CR:1.0008908724 BCR:1.0008908724
2031_0_78   SR:0.000270 CR:1.0008851218 BCR:1.0008851218
2031_0_79   SR:0.000243 CR:1.0008805217 BCR:1.0008805217
2031_0_80   SR:0.000218 CR:1.0008776624 BCR:1.0008776624
2031_0_81   SR:0.000197 CR:1.0008776624 BCR:1.0008776624
2031_0_82   SR:0.000177 CR:1.0008776624 BCR:1.0008776624
2031_0_83   SR:0.000159 CR:1.0008776624 BCR:1.0008776624
2031_0_84   SR:0.000143 CR:1.0008776624 BCR:1.0008776624
2031_0_85   SR:0.000129 CR:1.0008776624 BCR:1.0008776624
2031_0_86   SR:0.000116 CR:1.0008776624 BCR:1.0008776624
2031_0_87   SR:0.000104 CR:1.0008776624 BCR:1.0008776624
2031_0_88   SR:0.000094 CR:1.0008776624 BCR:1.0008776624
2031_0_89   SR:0.000085 CR:1.0008776624 BCR:1.0008776624
2031_0_90   SR:0.000076 CR:1.0008776624 BCR:1.0008776624
2031_0_91   SR:0.000069 CR:1.0008776624 BCR:1.0008776624
2031_0_92   SR:0.000062 CR:1.0008776624 BCR:1.0008776624
2031_0_93   SR:0.000056 CR:1.0008776624 BCR:1.0008776624
2031_0_94   SR:0.000050 CR:1.0008776624 BCR:1.0008776624
2031_0_95   SR:0.000045 CR:1.0008776624 BCR:1.0008776624
2031_0_96   SR:0.000040 CR:1.0008776624 BCR:1.0008776624
2031_0_97   SR:0.000036 CR:1.0008776147 BCR:1.0008776147
2031_0_98   SR:0.000033 CR:1.0008776147 BCR:1.0008776147
2031_0_99   SR:0.000030 CR:1.0008776147 BCR:1.0008776147
2031_0_100  SR:0.000027 CR:1.0008776147 BCR:1.0008776147
2031_0_101  SR:0.000024 CR:1.0008776147 BCR:1.0008776147
2031_0_102  SR:0.000022 CR:1.0008776147 BCR:1.0008776147
2031_0_103  SR:0.000019 CR:1.0008776147 BCR:1.0008776147
2031_0_104  SR:0.000017 CR:1.0008776147 BCR:1.0008776147
2031_0_105  SR:0.000016 CR:1.0008776147 BCR:1.0008776147
2031_0_106  SR:0.000014 CR:1.0008776147 BCR:1.0008776147
2031_0_107  SR:0.000013 CR:1.0008776147 BCR:1.0008776147
2031_0_108  SR:0.000011 CR:1.0008776147 BCR:1.0008776147
2031_0_109  SR:0.000010 CR:1.0008776147 BCR:1.0008776147
2031_0_110  SR:0.000009 CR:1.0008776147 BCR:1.0008776147
PRODUCER FINAL COMPLIANCE DELTA 0.000878
Target GHG Offset Mg -229804, Actual GHG Offset Mg -240432
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.179229
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.087372
2031 producer_abs_share_frac_pickup.BEV           = 0.181118
2031 producer_abs_share_frac_pickup.ICE           = 0.552281
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               = 0.179229 / 0.158972 (DELTA:0.020257)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.087372 / 0.107629 (DELTA:0.020257)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.181118 / 0.327782 (DELTA:0.146664)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.552281 / 0.405617 (DELTA:0.146664)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61039 / $61039 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60712 / $60712 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71525 / $71525 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71357 / $71357 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55289 / $61039 R:0.905799
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60712 / $60712 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65775 / $71525 R:0.919609
modified cross subsidized price / cost ALT pickup.ICE                 $71357 / $71357 R:1.000000

cross subsidized price / cost ALT BEV                                 $66309 / $66309 R:1.000000
cross subsidized price / cost ALT ICE                                 $69903 / $69903 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60932 / $60932 R:1.000000
cross subsidized price / cost ALT pickup                              $71399 / $71399 R:1.000000
cross subsidized price / cost ALT TOTAL                               $68626 / $68626 R:1.000000

2031_0_0  SCORE:0.040166, CE:0.146664, 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 General Motors
2032_0_0    SR:1.000000 CR:1.0343491308 BCR:1.0343491308
2032_0_1    SR:0.900000 CR:1.0343490955 BCR:1.0343490955
2032_0_2    SR:0.810000 CR:1.0343490696 BCR:1.0343490696
2032_0_3    SR:0.729000 CR:1.0343490406 BCR:1.0343490406
2032_0_4    SR:0.656100 CR:1.0343490147 BCR:1.0343490147
2032_0_5    SR:0.590490 CR:1.0343489888 BCR:1.0343489888
2032_0_6    SR:0.531441 CR:1.0343489628 BCR:1.0343489628
2032_0_7    SR:0.478297 CR:1.0343489369 BCR:1.0343489369
2032_0_8    SR:0.430467 CR:1.0343489369 BCR:1.0343489369
2032_0_9    SR:0.387420 CR:1.0343489369 BCR:1.0343489369
2032_0_10   SR:0.348678 CR:1.0343489369 BCR:1.0343489369
2032_0_11   SR:0.313811 CR:1.0343489369 BCR:1.0343489369
2032_0_12   SR:0.282430 CR:1.0343489369 BCR:1.0343489369
2032_0_13   SR:0.254187 CR:1.0343489369 BCR:1.0343489369
2032_0_14   SR:0.228768 CR:1.0343489369 BCR:1.0343489369
2032_0_15   SR:0.205891 CR:1.0343489369 BCR:1.0343489369
2032_0_16   SR:0.185302 CR:1.0192564967 BCR:1.0192564967
2032_0_17   SR:0.166772 CR:1.0062091567 BCR:1.0062091567
2032_0_18   SR:0.150095 CR:1.0062091567 BCR:1.0062091567
2032_0_19   SR:0.135085 CR:1.0062091567 BCR:1.0062091567
2032_0_20   SR:0.121577 CR:1.0062091567 BCR:1.0062091567
2032_0_21   SR:0.109419 CR:1.0062091567 BCR:1.0062091567
2032_0_22   SR:0.098477 CR:1.0062091567 BCR:1.0062091567
2032_0_23   SR:0.088629 CR:1.0062091567 BCR:1.0062091567
2032_0_24   SR:0.079766 CR:1.0062091567 BCR:1.0062091567
2032_0_25   SR:0.071790 CR:1.0062091567 BCR:1.0062091567
2032_0_26   SR:0.064611 CR:1.0062091567 BCR:1.0062091567
2032_0_27   SR:0.058150 CR:1.0062091567 BCR:1.0062091567
2032_0_28   SR:0.052335 CR:1.0062091567 BCR:1.0062091567
2032_0_29   SR:0.047101 CR:1.0062091567 BCR:1.0062091567
2032_0_30   SR:0.042391 CR:1.0062091567 BCR:1.0062091567
2032_0_31   SR:0.038152 CR:1.0062091567 BCR:1.0062091567
2032_0_32   SR:0.034337 CR:1.0062091567 BCR:1.0062091567
2032_0_33   SR:0.030903 CR:1.0062091567 BCR:1.0062091567
2032_0_34   SR:0.027813 CR:1.0062091567 BCR:1.0062091567
2032_0_35   SR:0.025032 CR:1.0062091567 BCR:1.0062091567
2032_0_36   SR:0.022528 CR:1.0062091567 BCR:1.0062091567
2032_0_37   SR:0.020276 CR:1.0062091567 BCR:1.0062091567
2032_0_38   SR:0.018248 CR:1.0062091567 BCR:1.0062091567
2032_0_39   SR:0.016423 CR:1.0062091567 BCR:1.0062091567
2032_0_40   SR:0.014781 CR:1.0062091567 BCR:1.0062091567
2032_0_41   SR:0.013303 CR:1.0062091567 BCR:1.0062091567
2032_0_42   SR:0.011973 CR:1.0062091567 BCR:1.0062091567
2032_0_43   SR:0.010775 CR:1.0062091567 BCR:1.0062091567
2032_0_44   SR:0.009698 CR:1.0062091567 BCR:1.0062091567
2032_0_45   SR:0.008728 CR:1.0062091567 BCR:1.0062091567
2032_0_46   SR:0.007855 CR:1.0062091567 BCR:1.0062091567
2032_0_47   SR:0.007070 CR:1.0062091567 BCR:1.0062091567
2032_0_48   SR:0.006363 CR:1.0062091567 BCR:1.0062091567
2032_0_49   SR:0.005726 CR:1.0062091567 BCR:1.0062091567
2032_0_50   SR:0.005154 CR:1.0062091567 BCR:1.0062091567
2032_0_51   SR:0.004638 CR:1.0062091567 BCR:1.0062091567
2032_0_52   SR:0.004175 CR:1.0062091567 BCR:1.0062091567
2032_0_53   SR:0.003757 CR:1.0062091567 BCR:1.0062091567
2032_0_54   SR:0.003381 CR:1.0062091567 BCR:1.0062091567
2032_0_55   SR:0.003043 CR:1.0062091567 BCR:1.0062091567
2032_0_56   SR:0.002739 CR:1.0062091567 BCR:1.0062091567
2032_0_57   SR:0.002465 CR:1.0062091567 BCR:1.0062091567
2032_0_58   SR:0.002219 CR:1.0062091567 BCR:1.0062091567
2032_0_59   SR:0.001997 CR:1.0062091567 BCR:1.0062091567
2032_0_60   SR:0.001797 CR:1.0062091567 BCR:1.0062091567
2032_0_61   SR:0.001617 CR:1.0062091567 BCR:1.0062091567
2032_0_62   SR:0.001456 CR:1.0062091567 BCR:1.0062091567
2032_0_63   SR:0.001310 CR:1.0062091567 BCR:1.0062091567
2032_0_64   SR:0.001179 CR:1.0062091567 BCR:1.0062091567
2032_0_65   SR:0.001061 CR:1.0062091567 BCR:1.0062091567
2032_0_66   SR:0.000955 CR:1.0062091567 BCR:1.0062091567
2032_0_67   SR:0.000860 CR:1.0062091567 BCR:1.0062091567
2032_0_68   SR:0.000774 CR:1.0062091567 BCR:1.0062091567
2032_0_69   SR:0.000696 CR:1.0062091567 BCR:1.0062091567
2032_0_70   SR:0.000627 CR:1.0062091567 BCR:1.0062091567
2032_0_71   SR:0.000564 CR:1.0062091567 BCR:1.0062091567
2032_0_72   SR:0.000508 CR:1.0062091567 BCR:1.0062091567
2032_0_73   SR:0.000457 CR:1.0062091567 BCR:1.0062091567
2032_0_74   SR:0.000411 CR:1.0062091567 BCR:1.0062091567
2032_0_75   SR:0.000370 CR:1.0062091567 BCR:1.0062091567
2032_0_76   SR:0.000333 CR:1.0062091567 BCR:1.0062091567
2032_0_77   SR:0.000300 CR:1.0062091567 BCR:1.0062091567
2032_0_78   SR:0.000270 CR:1.0062091567 BCR:1.0062091567
2032_0_79   SR:0.000243 CR:1.0062091567 BCR:1.0062091567
2032_0_80   SR:0.000218 CR:1.0062091567 BCR:1.0062091567
2032_0_81   SR:0.000197 CR:1.0062091567 BCR:1.0062091567
2032_0_82   SR:0.000177 CR:1.0062091567 BCR:1.0062091567
2032_0_83   SR:0.000159 CR:1.0062091567 BCR:1.0062091567
2032_0_84   SR:0.000143 CR:1.0062024522 BCR:1.0062024522
2032_0_85   SR:0.000129 CR:1.0062005884 BCR:1.0062005884
2032_0_86   SR:0.000116 CR:1.0061992137 BCR:1.0061992137
2032_0_87   SR:0.000104 CR:1.0061981811 BCR:1.0061981811
2032_0_88   SR:0.000094 CR:1.0061972682 BCR:1.0061972682
2032_0_89   SR:0.000085 CR:1.0061972682 BCR:1.0061972682
2032_0_90   SR:0.000076 CR:1.0061972682 BCR:1.0061972682
2032_0_91   SR:0.000069 CR:1.0061972682 BCR:1.0061972682
2032_0_92   SR:0.000062 CR:1.0061972682 BCR:1.0061972682
2032_0_93   SR:0.000056 CR:1.0061972682 BCR:1.0061972682
2032_0_94   SR:0.000050 CR:1.0061972682 BCR:1.0061972682
2032_0_95   SR:0.000045 CR:1.0061972682 BCR:1.0061972682
2032_0_96   SR:0.000040 CR:1.0061972682 BCR:1.0061972682
2032_0_97   SR:0.000036 CR:1.0061972682 BCR:1.0061972682
2032_0_98   SR:0.000033 CR:1.0061972682 BCR:1.0061972682
2032_0_99   SR:0.000030 CR:1.0061972682 BCR:1.0061972682
2032_0_100  SR:0.000027 CR:1.0061972682 BCR:1.0061972682
2032_0_101  SR:0.000024 CR:1.0061972682 BCR:1.0061972682
2032_0_102  SR:0.000022 CR:1.0061972682 BCR:1.0061972682
2032_0_103  SR:0.000019 CR:1.0061972682 BCR:1.0061972682
2032_0_104  SR:0.000017 CR:1.0061972682 BCR:1.0061972682
2032_0_105  SR:0.000016 CR:1.0061972682 BCR:1.0061972682
2032_0_106  SR:0.000014 CR:1.0061972682 BCR:1.0061972682
2032_0_107  SR:0.000013 CR:1.0061972682 BCR:1.0061972682
2032_0_108  SR:0.000011 CR:1.0061972682 BCR:1.0061972682
2032_0_109  SR:0.000010 CR:1.0061972682 BCR:1.0061972682
2032_0_110  SR:0.000009 CR:1.0061972682 BCR:1.0061972682
PRODUCER FINAL COMPLIANCE DELTA 0.006197
Target GHG Offset Mg -596238, Actual GHG Offset Mg -663063
Target Compliance Ratio 1.006, Actual Compliance Ratio 1.006
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.226672
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.039290
2032 producer_abs_share_frac_pickup.BEV           = 0.181283
2032 producer_abs_share_frac_pickup.ICE           = 0.552755
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               = 0.226672 / 0.166633 (DELTA:0.060039)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.039290 / 0.099329 (DELTA:0.060039)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.181283 / 0.328083 (DELTA:0.146801)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.552755 / 0.405954 (DELTA:0.146801)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61532 / $61532 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62403 / $62403 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72820 / $72820 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71306 / $71306 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55532 / $61532 R:0.902491
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62403 / $62403 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66820 / $72820 R:0.917605
modified cross subsidized price / cost ALT pickup.ICE                 $71306 / $71306 R:1.000000

cross subsidized price / cost ALT BEV                                 $66548 / $66548 R:1.000000
cross subsidized price / cost ALT ICE                                 $70715 / $70715 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61661 / $61661 R:1.000000
cross subsidized price / cost ALT pickup                              $71680 / $71680 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69290 / $69290 R:1.000000

2032_0_0  SCORE:0.040203, CE:0.146801, 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 General Motors
2033_0_0    SR:1.000000 CR:1.0056296887 BCR:1.0056296887
2033_0_1    SR:0.900000 CR:1.0056296434 BCR:1.0056296434
2033_0_2    SR:0.810000 CR:1.0056296304 BCR:1.0056296304
2033_0_3    SR:0.729000 CR:1.0056296304 BCR:1.0056296304
2033_0_4    SR:0.656100 CR:1.0056296304 BCR:1.0056296304
2033_0_5    SR:0.590490 CR:1.0056296304 BCR:1.0056296304
2033_0_6    SR:0.531441 CR:1.0056296304 BCR:1.0056296304
2033_0_7    SR:0.478297 CR:1.0056296304 BCR:1.0056296304
2033_0_8    SR:0.430467 CR:1.0056296304 BCR:1.0056296304
2033_0_9    SR:0.387420 CR:1.0056296304 BCR:1.0056296304
2033_0_10   SR:0.348678 CR:1.0056296304 BCR:1.0056296304
2033_0_11   SR:0.313811 CR:1.0056296304 BCR:1.0056296304
2033_0_12   SR:0.282430 CR:1.0056296304 BCR:1.0056296304
2033_0_13   SR:0.254187 CR:1.0056296304 BCR:1.0056296304
2033_0_14   SR:0.228768 CR:1.0056296304 BCR:1.0056296304
2033_0_15   SR:0.205891 CR:1.0046147330 BCR:1.0046147330
2033_0_16   SR:0.185302 CR:1.0021866012 BCR:1.0021866012
2033_0_17   SR:0.166772 CR:1.0021865577 BCR:1.0021865577
2033_0_18   SR:0.150095 CR:1.0011718552 BCR:1.0011718552
2033_0_19   SR:0.135085 CR:1.0011718552 BCR:1.0011718552
2033_0_20   SR:0.121577 CR:1.0011718552 BCR:1.0011718552
2033_0_21   SR:0.109419 CR:1.0011718552 BCR:1.0011718552
2033_0_22   SR:0.098477 CR:1.0011718552 BCR:1.0011718552
2033_0_23   SR:0.088629 CR:1.0011718552 BCR:1.0011718552
2033_0_24   SR:0.079766 CR:1.0011718552 BCR:1.0011718552
2033_0_25   SR:0.071790 CR:1.0011504385 BCR:1.0011504385
2033_0_26   SR:0.064611 CR:1.0011504385 BCR:1.0011504385
2033_0_27   SR:0.058150 CR:1.0004628505 BCR:1.0004628505
2033_0_28   SR:0.052335 CR:1.0004628505 BCR:1.0004628505
2033_0_29   SR:0.047101 CR:0.9997828900 BCR:0.9997828900
2033_0_30   SR:0.042391 CR:0.9997828900 BCR:0.9997828900
2033_0_31   SR:0.038152 CR:0.9997828900 BCR:0.9997828900
2033_0_32   SR:0.034337 CR:0.9997828900 BCR:0.9997828900
2033_0_33   SR:0.030903 CR:0.9997828900 BCR:0.9997828900
2033_0_34   SR:0.027813 CR:0.9997828900 BCR:0.9997828900
2033_0_35   SR:0.025032 CR:0.9997828900 BCR:0.9997828900
2033_0_36   SR:0.022528 CR:0.9997828900 BCR:0.9997828900
2033_0_37   SR:0.020276 CR:0.9997828900 BCR:0.9997828900
2033_0_38   SR:0.018248 CR:0.9997828900 BCR:0.9997828900
2033_0_39   SR:0.016423 CR:0.9997828900 BCR:0.9997828900
2033_0_40   SR:0.014781 CR:0.9997828900 BCR:0.9997828900
2033_0_41   SR:0.013303 CR:0.9997828900 BCR:0.9997828900
2033_0_42   SR:0.011973 CR:0.9997828900 BCR:0.9997828900
2033_0_43   SR:0.010775 CR:0.9997828900 BCR:0.9997828900
2033_0_44   SR:0.009698 CR:0.9997828900 BCR:0.9997828900
2033_0_45   SR:0.008728 CR:0.9997828900 BCR:0.9997828900
2033_0_46   SR:0.007855 CR:0.9997828900 BCR:0.9997828900
2033_0_47   SR:0.007070 CR:0.9997828900 BCR:0.9997828900
2033_0_48   SR:0.006363 CR:0.9997828900 BCR:0.9997828900
2033_0_49   SR:0.005726 CR:0.9997828900 BCR:0.9997828900
2033_0_50   SR:0.005154 CR:0.9997932631 BCR:0.9997932631
2033_0_51   SR:0.004638 CR:0.9997932631 BCR:0.9997932631
2033_0_52   SR:0.004175 CR:0.9997932631 BCR:0.9997932631
2033_0_53   SR:0.003757 CR:0.9997932631 BCR:0.9997932631
2033_0_54   SR:0.003381 CR:0.9997932631 BCR:0.9997932631
2033_0_55   SR:0.003043 CR:1.0000005031 BCR:1.0000005031
2033_0_56   SR:0.002739 CR:1.0000005031 BCR:1.0000005031
2033_0_57   SR:0.002465 CR:1.0000005031 BCR:1.0000005031
2033_0_58   SR:0.002219 CR:1.0000005031 BCR:1.0000005031
2033_0_59   SR:0.001997 CR:1.0000005031 BCR:1.0000005031
2033_0_60   SR:0.001797 CR:1.0000005031 BCR:1.0000005031
2033_0_61   SR:0.001617 CR:1.0000005031 BCR:1.0000005031
2033_0_62   SR:0.001456 CR:1.0000005031 BCR:1.0000005031
2033_0_63   SR:0.001310 CR:1.0000005031 BCR:1.0000005031
2033_0_64   SR:0.001179 CR:1.0000005031 BCR:1.0000005031
2033_0_65   SR:0.001061 CR:1.0000005031 BCR:1.0000005031
2033_0_66   SR:0.000955 CR:1.0000005031 BCR:1.0000005031
2033_0_67   SR:0.000860 CR:1.0000005031 BCR:1.0000005031
2033_0_68   SR:0.000774 CR:1.0000005031 BCR:1.0000005031
2033_0_69   SR:0.000696 CR:1.0000005031 BCR:1.0000005031
2033_0_70   SR:0.000627 CR:1.0000005031 BCR:1.0000005031
2033_0_71   SR:0.000564 CR:1.0000005031 BCR:1.0000005031
2033_0_72   SR:0.000508 CR:1.0000005031 BCR:1.0000005031
2033_0_73   SR:0.000457 CR:1.0000005031 BCR:1.0000005031
2033_0_74   SR:0.000411 CR:1.0000005031 BCR:1.0000005031
2033_0_75   SR:0.000370 CR:1.0000005031 BCR:1.0000005031
2033_0_76   SR:0.000333 CR:1.0000005031 BCR:1.0000005031
2033_0_77   SR:0.000300 CR:1.0000005031 BCR:1.0000005031
2033_0_78   SR:0.000270 CR:1.0000005031 BCR:1.0000005031
2033_0_79   SR:0.000243 CR:1.0000005031 BCR:1.0000005031
2033_0_80   SR:0.000218 CR:1.0000005031 BCR:1.0000005031
2033_0_81   SR:0.000197 CR:1.0000005031 BCR:1.0000005031
2033_0_82   SR:0.000177 CR:1.0000005031 BCR:1.0000005031
2033_0_83   SR:0.000159 CR:1.0000005031 BCR:1.0000005031
2033_0_84   SR:0.000143 CR:1.0000005031 BCR:1.0000005031
2033_0_85   SR:0.000129 CR:1.0000005031 BCR:1.0000005031
2033_0_86   SR:0.000116 CR:1.0000005031 BCR:1.0000005031
2033_0_87   SR:0.000104 CR:1.0000005031 BCR:1.0000005031
2033_0_88   SR:0.000094 CR:1.0000005031 BCR:1.0000005031
2033_0_89   SR:0.000085 CR:1.0000005031 BCR:1.0000005031
2033_0_90   SR:0.000076 CR:1.0000005031 BCR:1.0000005031
2033_0_91   SR:0.000069 CR:1.0000005031 BCR:1.0000005031
2033_0_92   SR:0.000062 CR:0.9999999732 BCR:0.9999999732
2033_0_93   SR:0.000056 CR:0.9999999732 BCR:0.9999999732
2033_0_94   SR:0.000050 CR:0.9999999732 BCR:0.9999999732
2033_0_95   SR:0.000045 CR:0.9999999732 BCR:0.9999999732
2033_0_96   SR:0.000040 CR:0.9999999732 BCR:0.9999999732
2033_0_97   SR:0.000036 CR:0.9999999732 BCR:0.9999999732
2033_0_98   SR:0.000033 CR:0.9999999732 BCR:0.9999999732
2033_0_99   SR:0.000030 CR:0.9999999732 BCR:0.9999999732
2033_0_100  SR:0.000027 CR:0.9999999732 BCR:0.9999999732
2033_0_101  SR:0.000024 CR:0.9999999732 BCR:0.9999999732
2033_0_102  SR:0.000022 CR:0.9999999732 BCR:0.9999999732
2033_0_103  SR:0.000019 CR:0.9999999732 BCR:0.9999999732
2033_0_104  SR:0.000017 CR:0.9999999732 BCR:0.9999999732
2033_0_105  SR:0.000016 CR:0.9999999732 BCR:0.9999999732
2033_0_106  SR:0.000014 CR:0.9999999732 BCR:0.9999999732
2033_0_107  SR:0.000013 CR:0.9999999732 BCR:0.9999999732
2033_0_108  SR:0.000011 CR:0.9999999732 BCR:0.9999999732
2033_0_109  SR:0.000010 CR:0.9999999830 BCR:0.9999999830
2033_0_110  SR:0.000009 CR:0.9999999830 BCR:0.9999999830
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -568461, Actual GHG Offset Mg -568461
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.260298
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.004607
2033 producer_abs_share_frac_pickup.BEV           = 0.170115
2033 producer_abs_share_frac_pickup.ICE           = 0.564980
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.260298 / 0.172790 (DELTA:0.087508)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.004607 / 0.092115 (DELTA:0.087508)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.170115 / 0.317101 (DELTA:0.146986)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.564980 / 0.417994 (DELTA:0.146986)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62082 / $62082 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60576 / $60576 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74210 / $74210 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71098 / $71098 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62082 / $62082 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60576 / $60576 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74210 / $74210 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71098 / $71098 R:1.000000

cross subsidized price / cost ALT BEV                                 $66876 / $66876 R:1.000000
cross subsidized price / cost ALT ICE                                 $71013 / $71013 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62056 / $62056 R:1.000000
cross subsidized price / cost ALT pickup                              $71818 / $71818 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69558 / $69558 R:1.000000

2033_0_0  SCORE:0.040254, CE:0.146986, 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 General Motors
2034_0_0    SR:1.000000 CR:0.9923900288 BCR:0.9923900288
2034_0_1    SR:0.900000 CR:0.9923900288 BCR:0.9923900288
2034_0_2    SR:0.810000 CR:0.9923900288 BCR:0.9923900288
2034_0_3    SR:0.729000 CR:0.9923900288 BCR:0.9923900288
2034_0_4    SR:0.656100 CR:0.9923900288 BCR:0.9923900288
2034_0_5    SR:0.590490 CR:0.9923900288 BCR:0.9923900288
2034_0_6    SR:0.531441 CR:0.9923900288 BCR:0.9923900288
2034_0_7    SR:0.478297 CR:0.9923900288 BCR:0.9923900288
2034_0_8    SR:0.430467 CR:0.9923900288 BCR:0.9923900288
2034_0_9    SR:0.387420 CR:0.9923900288 BCR:0.9923900288
2034_0_10   SR:0.348678 CR:0.9923900288 BCR:0.9923900288
2034_0_11   SR:0.313811 CR:0.9923900288 BCR:0.9923900288
2034_0_12   SR:0.282430 CR:0.9923900288 BCR:0.9923900288
2034_0_13   SR:0.254187 CR:0.9923900288 BCR:0.9923900288
2034_0_14   SR:0.228768 CR:0.9923900288 BCR:0.9923900288
2034_0_15   SR:0.205891 CR:0.9923900288 BCR:0.9923900288
2034_0_16   SR:0.185302 CR:0.9966490099 BCR:0.9966490099
2034_0_17   SR:0.166772 CR:0.9989284102 BCR:0.9989284102
2034_0_18   SR:0.150095 CR:0.9992892179 BCR:0.9992892179
2034_0_19   SR:0.135085 CR:0.9997315404 BCR:0.9997315404
2034_0_20   SR:0.121577 CR:0.9998630927 BCR:0.9998630927
2034_0_21   SR:0.109419 CR:0.9999341878 BCR:0.9999341878
2034_0_22   SR:0.098477 CR:0.9999341890 BCR:0.9999341890
2034_0_23   SR:0.088629 CR:0.9999341890 BCR:0.9999341890
2034_0_24   SR:0.079766 CR:0.9999341890 BCR:0.9999341890
2034_0_25   SR:0.071790 CR:0.9999341890 BCR:0.9999341890
2034_0_26   SR:0.064611 CR:0.9999341890 BCR:0.9999341890
2034_0_27   SR:0.058150 CR:0.9999552834 BCR:0.9999552834
2034_0_28   SR:0.052335 CR:0.9999552834 BCR:0.9999552834
2034_0_29   SR:0.047101 CR:0.9999552834 BCR:0.9999552834
2034_0_30   SR:0.042391 CR:0.9999552834 BCR:0.9999552834
2034_0_31   SR:0.038152 CR:0.9999552834 BCR:0.9999552834
2034_0_32   SR:0.034337 CR:0.9999552834 BCR:0.9999552834
2034_0_33   SR:0.030903 CR:0.9999552834 BCR:0.9999552834
2034_0_34   SR:0.027813 CR:0.9999552834 BCR:0.9999552834
2034_0_35   SR:0.025032 CR:0.9999552834 BCR:0.9999552834
2034_0_36   SR:0.022528 CR:0.9999552834 BCR:0.9999552834
2034_0_37   SR:0.020276 CR:0.9999552834 BCR:0.9999552834
2034_0_38   SR:0.018248 CR:0.9999552834 BCR:0.9999552834
2034_0_39   SR:0.016423 CR:0.9999552834 BCR:0.9999552834
2034_0_40   SR:0.014781 CR:0.9999552834 BCR:0.9999552834
2034_0_41   SR:0.013303 CR:0.9999552834 BCR:0.9999552834
2034_0_42   SR:0.011973 CR:0.9999552834 BCR:0.9999552834
2034_0_43   SR:0.010775 CR:0.9999552834 BCR:0.9999552834
2034_0_44   SR:0.009698 CR:0.9999552834 BCR:0.9999552834
2034_0_45   SR:0.008728 CR:0.9999552834 BCR:0.9999552834
2034_0_46   SR:0.007855 CR:0.9999552834 BCR:0.9999552834
2034_0_47   SR:0.007070 CR:0.9999552834 BCR:0.9999552834
2034_0_48   SR:0.006363 CR:0.9999552834 BCR:0.9999552834
2034_0_49   SR:0.005726 CR:0.9999552834 BCR:0.9999552834
2034_0_50   SR:0.005154 CR:0.9999552834 BCR:0.9999552834
2034_0_51   SR:0.004638 CR:0.9999552834 BCR:0.9999552834
2034_0_52   SR:0.004175 CR:0.9999552834 BCR:0.9999552834
2034_0_53   SR:0.003757 CR:0.9999552834 BCR:0.9999552834
2034_0_54   SR:0.003381 CR:0.9999552834 BCR:0.9999552834
2034_0_55   SR:0.003043 CR:0.9999552834 BCR:0.9999552834
2034_0_56   SR:0.002739 CR:0.9999552834 BCR:0.9999552834
2034_0_57   SR:0.002465 CR:0.9999552834 BCR:0.9999552834
2034_0_58   SR:0.002219 CR:0.9999552834 BCR:0.9999552834
2034_0_59   SR:0.001997 CR:0.9999552834 BCR:0.9999552834
2034_0_60   SR:0.001797 CR:0.9999552834 BCR:0.9999552834
2034_0_61   SR:0.001617 CR:0.9999552834 BCR:0.9999552834
2034_0_62   SR:0.001456 CR:0.9999552834 BCR:0.9999552834
2034_0_63   SR:0.001310 CR:0.9999552834 BCR:0.9999552834
2034_0_64   SR:0.001179 CR:0.9999552834 BCR:0.9999552834
2034_0_65   SR:0.001061 CR:0.9999552834 BCR:0.9999552834
2034_0_66   SR:0.000955 CR:0.9999552834 BCR:0.9999552834
2034_0_67   SR:0.000860 CR:0.9999552834 BCR:0.9999552834
2034_0_68   SR:0.000774 CR:0.9999552834 BCR:0.9999552834
2034_0_69   SR:0.000696 CR:0.9999552834 BCR:0.9999552834
2034_0_70   SR:0.000627 CR:0.9999552834 BCR:0.9999552834
2034_0_71   SR:0.000564 CR:0.9999552834 BCR:0.9999552834
2034_0_72   SR:0.000508 CR:0.9999552834 BCR:0.9999552834
2034_0_73   SR:0.000457 CR:0.9999552834 BCR:0.9999552834
2034_0_74   SR:0.000411 CR:0.9999552834 BCR:0.9999552834
2034_0_75   SR:0.000370 CR:0.9999552834 BCR:0.9999552834
2034_0_76   SR:0.000333 CR:0.9999552834 BCR:0.9999552834
2034_0_77   SR:0.000300 CR:0.9999552834 BCR:0.9999552834
2034_0_78   SR:0.000270 CR:0.9999552834 BCR:0.9999552834
2034_0_79   SR:0.000243 CR:0.9999552834 BCR:0.9999552834
2034_0_80   SR:0.000218 CR:0.9999552834 BCR:0.9999552834
2034_0_81   SR:0.000197 CR:0.9999552834 BCR:0.9999552834
2034_0_82   SR:0.000177 CR:0.9999552834 BCR:0.9999552834
2034_0_83   SR:0.000159 CR:0.9999552834 BCR:0.9999552834
2034_0_84   SR:0.000143 CR:0.9999552834 BCR:0.9999552834
2034_0_85   SR:0.000129 CR:0.9999552834 BCR:0.9999552834
2034_0_86   SR:0.000116 CR:0.9999552834 BCR:0.9999552834
2034_0_87   SR:0.000104 CR:0.9999552834 BCR:0.9999552834
2034_0_88   SR:0.000094 CR:0.9999552834 BCR:0.9999552834
2034_0_89   SR:0.000085 CR:0.9999552834 BCR:0.9999552834
2034_0_90   SR:0.000076 CR:0.9999552834 BCR:0.9999552834
2034_0_91   SR:0.000069 CR:0.9999552834 BCR:0.9999552834
2034_0_92   SR:0.000062 CR:0.9999552834 BCR:0.9999552834
2034_0_93   SR:0.000056 CR:0.9999552834 BCR:0.9999552834
2034_0_94   SR:0.000050 CR:0.9999552834 BCR:0.9999552834
2034_0_95   SR:0.000045 CR:0.9999552834 BCR:0.9999552834
2034_0_96   SR:0.000040 CR:0.9999552834 BCR:0.9999552834
2034_0_97   SR:0.000036 CR:0.9999552834 BCR:0.9999552834
2034_0_98   SR:0.000033 CR:0.9999552834 BCR:0.9999552834
2034_0_99   SR:0.000030 CR:0.9999552834 BCR:0.9999552834
2034_0_100  SR:0.000027 CR:0.9999552834 BCR:0.9999552834
2034_0_101  SR:0.000024 CR:0.9999552834 BCR:0.9999552834
2034_0_102  SR:0.000022 CR:0.9999552834 BCR:0.9999552834
2034_0_103  SR:0.000019 CR:0.9999552834 BCR:0.9999552834
2034_0_104  SR:0.000017 CR:0.9999552834 BCR:0.9999552834
2034_0_105  SR:0.000016 CR:0.9999552834 BCR:0.9999552834
2034_0_106  SR:0.000014 CR:0.9999552834 BCR:0.9999552834
2034_0_107  SR:0.000013 CR:0.9999577806 BCR:0.9999577806
2034_0_108  SR:0.000011 CR:0.9999577881 BCR:0.9999577881
2034_0_109  SR:0.000010 CR:0.9999578216 BCR:0.9999578216
2034_0_110  SR:0.000009 CR:0.9999578339 BCR:0.9999578339
PRODUCER FINAL COMPLIANCE DELTA 0.000042
Target GHG Offset Mg -586483, Actual GHG Offset Mg -586019
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.263915
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000002
2034 producer_abs_share_frac_pickup.BEV           = 0.166064
2034 producer_abs_share_frac_pickup.ICE           = 0.570019
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               = 0.263915 / 0.206544 (DELTA:0.057371)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000002 / 0.057373 (DELTA:0.057371)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.166064 / 0.317561 (DELTA:0.151497)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.570019 / 0.418523 (DELTA:0.151496)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61926 / $61926 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60509 / $60509 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74010 / $74010 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71005 / $71005 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61926 / $61926 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60509 / $60509 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74010 / $74010 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71005 / $71005 R:1.000000

cross subsidized price / cost ALT BEV                                 $66593 / $66593 R:1.000000
cross subsidized price / cost ALT ICE                                 $71005 / $71005 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61927 / $61927 R:1.000000
cross subsidized price / cost ALT pickup                              $71683 / $71683 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69482 / $69482 R:1.000000

2034_0_0  SCORE:0.041489, CE:0.151497, 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 General Motors
2035_0_0    SR:1.000000 CR:0.9848687799 BCR:0.9848687799
2035_0_1    SR:0.900000 CR:0.9848687799 BCR:0.9848687799
2035_0_2    SR:0.810000 CR:0.9848687799 BCR:0.9848687799
2035_0_3    SR:0.729000 CR:0.9848687799 BCR:0.9848687799
2035_0_4    SR:0.656100 CR:0.9848687799 BCR:0.9848687799
2035_0_5    SR:0.590490 CR:0.9848687799 BCR:0.9848687799
2035_0_6    SR:0.531441 CR:0.9848687799 BCR:0.9848687799
2035_0_7    SR:0.478297 CR:0.9848687799 BCR:0.9848687799
2035_0_8    SR:0.430467 CR:0.9848687799 BCR:0.9848687799
2035_0_9    SR:0.387420 CR:0.9848687799 BCR:0.9848687799
2035_0_10   SR:0.348678 CR:0.9848687799 BCR:0.9848687799
2035_0_11   SR:0.313811 CR:0.9848687799 BCR:0.9848687799
2035_0_12   SR:0.282430 CR:0.9848687799 BCR:0.9848687799
2035_0_13   SR:0.254187 CR:0.9848687799 BCR:0.9848687799
2035_0_14   SR:0.228768 CR:0.9848687799 BCR:0.9848687799
2035_0_15   SR:0.205891 CR:0.9848687799 BCR:0.9848687799
2035_0_16   SR:0.185302 CR:1.0084463027 BCR:1.0084463027
2035_0_17   SR:0.166772 CR:1.0060912606 BCR:1.0060912606
2035_0_18   SR:0.150095 CR:1.0060912606 BCR:1.0060912606
2035_0_19   SR:0.135085 CR:1.0044187456 BCR:1.0044187456
2035_0_20   SR:0.121577 CR:1.0043740369 BCR:1.0043740369
2035_0_21   SR:0.109419 CR:1.0028283194 BCR:1.0028283194
2035_0_22   SR:0.098477 CR:0.9998714886 BCR:0.9998714886
2035_0_23   SR:0.088629 CR:0.9998714922 BCR:0.9998714922
2035_0_24   SR:0.079766 CR:0.9998714922 BCR:0.9998714922
2035_0_25   SR:0.071790 CR:0.9999980411 BCR:0.9999980411
2035_0_26   SR:0.064611 CR:1.0000007610 BCR:1.0000007610
2035_0_27   SR:0.058150 CR:1.0000007594 BCR:1.0000007594
2035_0_28   SR:0.052335 CR:1.0000007594 BCR:1.0000007594
2035_0_29   SR:0.047101 CR:1.0000007594 BCR:1.0000007594
2035_0_30   SR:0.042391 CR:1.0000007594 BCR:1.0000007594
2035_0_31   SR:0.038152 CR:1.0000007594 BCR:1.0000007594
2035_0_32   SR:0.034337 CR:1.0000007594 BCR:1.0000007594
2035_0_33   SR:0.030903 CR:1.0000007594 BCR:1.0000007594
2035_0_34   SR:0.027813 CR:1.0000007594 BCR:1.0000007594
2035_0_35   SR:0.025032 CR:1.0000007594 BCR:1.0000007594
2035_0_36   SR:0.022528 CR:1.0000007594 BCR:1.0000007594
2035_0_37   SR:0.020276 CR:1.0000007594 BCR:1.0000007594
2035_0_38   SR:0.018248 CR:1.0000007594 BCR:1.0000007594
2035_0_39   SR:0.016423 CR:1.0000007594 BCR:1.0000007594
2035_0_40   SR:0.014781 CR:1.0000007594 BCR:1.0000007594
2035_0_41   SR:0.013303 CR:1.0000007594 BCR:1.0000007594
2035_0_42   SR:0.011973 CR:1.0000007594 BCR:1.0000007594
2035_0_43   SR:0.010775 CR:1.0000007594 BCR:1.0000007594
2035_0_44   SR:0.009698 CR:1.0000007594 BCR:1.0000007594
2035_0_45   SR:0.008728 CR:1.0000007594 BCR:1.0000007594
2035_0_46   SR:0.007855 CR:1.0000007594 BCR:1.0000007594
2035_0_47   SR:0.007070 CR:1.0000007594 BCR:1.0000007594
2035_0_48   SR:0.006363 CR:1.0000007594 BCR:1.0000007594
2035_0_49   SR:0.005726 CR:1.0000007594 BCR:1.0000007594
2035_0_50   SR:0.005154 CR:1.0000007594 BCR:1.0000007594
2035_0_51   SR:0.004638 CR:1.0000007594 BCR:1.0000007594
2035_0_52   SR:0.004175 CR:1.0000007594 BCR:1.0000007594
2035_0_53   SR:0.003757 CR:1.0000007594 BCR:1.0000007594
2035_0_54   SR:0.003381 CR:0.9999998676 BCR:0.9999998676
2035_0_55   SR:0.003043 CR:0.9999998676 BCR:0.9999998676
2035_0_56   SR:0.002739 CR:1.0000000961 BCR:1.0000000961
2035_0_57   SR:0.002465 CR:1.0000000961 BCR:1.0000000961
2035_0_58   SR:0.002219 CR:1.0000000961 BCR:1.0000000961
2035_0_59   SR:0.001997 CR:1.0000000961 BCR:1.0000000961
2035_0_60   SR:0.001797 CR:1.0000000961 BCR:1.0000000961
2035_0_61   SR:0.001617 CR:1.0000000961 BCR:1.0000000961
2035_0_62   SR:0.001456 CR:1.0000000961 BCR:1.0000000961
2035_0_63   SR:0.001310 CR:1.0000000961 BCR:1.0000000961
2035_0_64   SR:0.001179 CR:1.0000000961 BCR:1.0000000961
2035_0_65   SR:0.001061 CR:1.0000000961 BCR:1.0000000961
2035_0_66   SR:0.000955 CR:1.0000000961 BCR:1.0000000961
2035_0_67   SR:0.000860 CR:1.0000000961 BCR:1.0000000961
2035_0_68   SR:0.000774 CR:1.0000000961 BCR:1.0000000961
2035_0_69   SR:0.000696 CR:1.0000000961 BCR:1.0000000961
2035_0_70   SR:0.000627 CR:1.0000000961 BCR:1.0000000961
2035_0_71   SR:0.000564 CR:1.0000000961 BCR:1.0000000961
2035_0_72   SR:0.000508 CR:1.0000000961 BCR:1.0000000961
2035_0_73   SR:0.000457 CR:1.0000000961 BCR:1.0000000961
2035_0_74   SR:0.000411 CR:1.0000000961 BCR:1.0000000961
2035_0_75   SR:0.000370 CR:1.0000000961 BCR:1.0000000961
2035_0_76   SR:0.000333 CR:1.0000000487 BCR:1.0000000487
2035_0_77   SR:0.000300 CR:1.0000000112 BCR:1.0000000112
2035_0_78   SR:0.000270 CR:1.0000000112 BCR:1.0000000112
2035_0_79   SR:0.000243 CR:1.0000000112 BCR:1.0000000112
2035_0_80   SR:0.000218 CR:1.0000000112 BCR:1.0000000112
2035_0_81   SR:0.000197 CR:1.0000000112 BCR:1.0000000112
2035_0_82   SR:0.000177 CR:1.0000000112 BCR:1.0000000112
2035_0_83   SR:0.000159 CR:1.0000000112 BCR:1.0000000112
2035_0_84   SR:0.000143 CR:0.9999999942 BCR:0.9999999942
2035_0_85   SR:0.000129 CR:0.9999999942 BCR:0.9999999942
2035_0_86   SR:0.000116 CR:0.9999999942 BCR:0.9999999942
2035_0_87   SR:0.000104 CR:0.9999999942 BCR:0.9999999942
2035_0_88   SR:0.000094 CR:0.9999999942 BCR:0.9999999942
2035_0_89   SR:0.000085 CR:0.9999999942 BCR:0.9999999942
2035_0_90   SR:0.000076 CR:0.9999999942 BCR:0.9999999942
2035_0_91   SR:0.000069 CR:0.9999999942 BCR:0.9999999942
2035_0_92   SR:0.000062 CR:0.9999999942 BCR:0.9999999942
2035_0_93   SR:0.000056 CR:1.0000000057 BCR:1.0000000057
2035_0_94   SR:0.000050 CR:0.9999999995 BCR:0.9999999995
2035_0_95   SR:0.000045 CR:0.9999999995 BCR:0.9999999995
2035_0_96   SR:0.000040 CR:0.9999999995 BCR:0.9999999995
2035_0_97   SR:0.000036 CR:0.9999999995 BCR:0.9999999995
2035_0_98   SR:0.000033 CR:0.9999999995 BCR:0.9999999995
2035_0_99   SR:0.000030 CR:0.9999999995 BCR:0.9999999995
2035_0_100  SR:0.000027 CR:0.9999999995 BCR:0.9999999995
2035_0_101  SR:0.000024 CR:0.9999999995 BCR:0.9999999995
2035_0_102  SR:0.000022 CR:0.9999999995 BCR:0.9999999995
2035_0_103  SR:0.000019 CR:0.9999999995 BCR:0.9999999995
2035_0_104  SR:0.000017 CR:0.9999999995 BCR:0.9999999995
2035_0_105  SR:0.000016 CR:0.9999999995 BCR:0.9999999995
2035_0_106  SR:0.000014 CR:0.9999999995 BCR:0.9999999995
2035_0_107  SR:0.000013 CR:0.9999999995 BCR:0.9999999995
2035_0_108  SR:0.000011 CR:0.9999999995 BCR:0.9999999995
2035_0_109  SR:0.000010 CR:0.9999999995 BCR:0.9999999995
2035_0_110  SR:0.000009 CR:0.9999999995 BCR:0.9999999995
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -597976, Actual GHG Offset Mg -597976
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.259297
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.004011
2035 producer_abs_share_frac_pickup.BEV           = 0.170199
2035 producer_abs_share_frac_pickup.ICE           = 0.566493
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               = 0.259297 / 0.210645 (DELTA:0.048653)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.004011 / 0.052664 (DELTA:0.048653)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.170199 / 0.313540 (DELTA:0.143341)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.566493 / 0.423152 (DELTA:0.143341)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $61780 / $61780 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60598 / $60598 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73820 / $73820 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70913 / $70913 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61780 / $61780 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60598 / $60598 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73820 / $73820 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70913 / $70913 R:1.000000

cross subsidized price / cost ALT BEV                                 $66551 / $66551 R:1.000000
cross subsidized price / cost ALT ICE                                 $70841 / $70841 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61762 / $61762 R:1.000000
cross subsidized price / cost ALT pickup                              $71585 / $71585 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69357 / $69357 R:1.000000

2035_0_0  SCORE:0.039256, CE:0.143341, 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 Pass 1: Manufacturer=Mercedes
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2022  Iteration=0 Mercedes
2022_0_0    SR:1.000000 CR:0.9999999809 BCR:0.9999999809
2022_0_1    SR:0.900000 CR:0.9999999809 BCR:0.9999999809
2022_0_2    SR:0.810000 CR:0.9999999809 BCR:0.9999999809
2022_0_3    SR:0.729000 CR:0.9999999809 BCR:0.9999999809
2022_0_4    SR:0.656100 CR:0.9999999809 BCR:0.9999999809
2022_0_5    SR:0.590490 CR:0.9999999809 BCR:0.9999999809
2022_0_6    SR:0.531441 CR:0.9999999809 BCR:0.9999999809
2022_0_7    SR:0.478297 CR:0.9999999809 BCR:0.9999999809
2022_0_8    SR:0.430467 CR:0.9999999809 BCR:0.9999999809
2022_0_9    SR:0.387420 CR:0.9999999809 BCR:0.9999999809
2022_0_10   SR:0.348678 CR:0.9999999809 BCR:0.9999999809
2022_0_11   SR:0.313811 CR:0.9999999809 BCR:0.9999999809
2022_0_12   SR:0.282430 CR:0.9999999809 BCR:0.9999999809
2022_0_13   SR:0.254187 CR:0.9999999809 BCR:0.9999999809
2022_0_14   SR:0.228768 CR:0.9999999809 BCR:0.9999999809
2022_0_15   SR:0.205891 CR:0.9999999809 BCR:0.9999999809
2022_0_16   SR:0.185302 CR:0.9999999809 BCR:0.9999999809
2022_0_17   SR:0.166772 CR:0.9999999809 BCR:0.9999999809
2022_0_18   SR:0.150095 CR:0.9999999809 BCR:0.9999999809
2022_0_19   SR:0.135085 CR:0.9999999809 BCR:0.9999999809
2022_0_20   SR:0.121577 CR:0.9999999809 BCR:0.9999999809
2022_0_21   SR:0.109419 CR:0.9999999809 BCR:0.9999999809
2022_0_22   SR:0.098477 CR:0.9999999809 BCR:0.9999999809
2022_0_23   SR:0.088629 CR:0.9999999809 BCR:0.9999999809
2022_0_24   SR:0.079766 CR:0.9999999809 BCR:0.9999999809
2022_0_25   SR:0.071790 CR:0.9999999809 BCR:0.9999999809
2022_0_26   SR:0.064611 CR:0.9999999809 BCR:0.9999999809
2022_0_27   SR:0.058150 CR:0.9999999809 BCR:0.9999999809
2022_0_28   SR:0.052335 CR:0.9999999809 BCR:0.9999999809
2022_0_29   SR:0.047101 CR:0.9999999809 BCR:0.9999999809
2022_0_30   SR:0.042391 CR:0.9999999809 BCR:0.9999999809
2022_0_31   SR:0.038152 CR:0.9999999809 BCR:0.9999999809
2022_0_32   SR:0.034337 CR:0.9999999809 BCR:0.9999999809
2022_0_33   SR:0.030903 CR:0.9999999809 BCR:0.9999999809
2022_0_34   SR:0.027813 CR:0.9999999809 BCR:0.9999999809
2022_0_35   SR:0.025032 CR:0.9999999809 BCR:0.9999999809
2022_0_36   SR:0.022528 CR:0.9999999809 BCR:0.9999999809
2022_0_37   SR:0.020276 CR:0.9999999809 BCR:0.9999999809
2022_0_38   SR:0.018248 CR:0.9999999809 BCR:0.9999999809
2022_0_39   SR:0.016423 CR:0.9999999809 BCR:0.9999999809
2022_0_40   SR:0.014781 CR:0.9999999809 BCR:0.9999999809
2022_0_41   SR:0.013303 CR:0.9999999809 BCR:0.9999999809
2022_0_42   SR:0.011973 CR:0.9999999809 BCR:0.9999999809
2022_0_43   SR:0.010775 CR:0.9999999809 BCR:0.9999999809
2022_0_44   SR:0.009698 CR:0.9999999809 BCR:0.9999999809
2022_0_45   SR:0.008728 CR:0.9999999809 BCR:0.9999999809
2022_0_46   SR:0.007855 CR:0.9999999809 BCR:0.9999999809
2022_0_47   SR:0.007070 CR:0.9999999809 BCR:0.9999999809
2022_0_48   SR:0.006363 CR:0.9999999809 BCR:0.9999999809
2022_0_49   SR:0.005726 CR:0.9999999809 BCR:0.9999999809
2022_0_50   SR:0.005154 CR:0.9999999809 BCR:0.9999999809
2022_0_51   SR:0.004638 CR:0.9999999809 BCR:0.9999999809
2022_0_52   SR:0.004175 CR:0.9999999809 BCR:0.9999999809
2022_0_53   SR:0.003757 CR:0.9999999809 BCR:0.9999999809
2022_0_54   SR:0.003381 CR:0.9999999809 BCR:0.9999999809
2022_0_55   SR:0.003043 CR:0.9999999809 BCR:0.9999999809
2022_0_56   SR:0.002739 CR:0.9999999809 BCR:0.9999999809
2022_0_57   SR:0.002465 CR:0.9999999809 BCR:0.9999999809
2022_0_58   SR:0.002219 CR:0.9999999809 BCR:0.9999999809
2022_0_59   SR:0.001997 CR:0.9999999809 BCR:0.9999999809
2022_0_60   SR:0.001797 CR:0.9999999809 BCR:0.9999999809
2022_0_61   SR:0.001617 CR:0.9999999809 BCR:0.9999999809
2022_0_62   SR:0.001456 CR:0.9999999809 BCR:0.9999999809
2022_0_63   SR:0.001310 CR:0.9999999809 BCR:0.9999999809
2022_0_64   SR:0.001179 CR:0.9999999809 BCR:0.9999999809
2022_0_65   SR:0.001061 CR:0.9999999809 BCR:0.9999999809
2022_0_66   SR:0.000955 CR:0.9999999809 BCR:0.9999999809
2022_0_67   SR:0.000860 CR:0.9999999809 BCR:0.9999999809
2022_0_68   SR:0.000774 CR:0.9999999809 BCR:0.9999999809
2022_0_69   SR:0.000696 CR:0.9999999809 BCR:0.9999999809
2022_0_70   SR:0.000627 CR:0.9999999809 BCR:0.9999999809
2022_0_71   SR:0.000564 CR:0.9999999809 BCR:0.9999999809
2022_0_72   SR:0.000508 CR:0.9999999809 BCR:0.9999999809
2022_0_73   SR:0.000457 CR:0.9999999809 BCR:0.9999999809
2022_0_74   SR:0.000411 CR:0.9999999809 BCR:0.9999999809
2022_0_75   SR:0.000370 CR:0.9999999809 BCR:0.9999999809
2022_0_76   SR:0.000333 CR:0.9999999809 BCR:0.9999999809
2022_0_77   SR:0.000300 CR:0.9999999809 BCR:0.9999999809
2022_0_78   SR:0.000270 CR:0.9999999809 BCR:0.9999999809
2022_0_79   SR:0.000243 CR:0.9999999809 BCR:0.9999999809
2022_0_80   SR:0.000218 CR:0.9999999809 BCR:0.9999999809
2022_0_81   SR:0.000197 CR:0.9999999809 BCR:0.9999999809
2022_0_82   SR:0.000177 CR:0.9999999809 BCR:0.9999999809
2022_0_83   SR:0.000159 CR:0.9999999809 BCR:0.9999999809
2022_0_84   SR:0.000143 CR:0.9999999809 BCR:0.9999999809
2022_0_85   SR:0.000129 CR:0.9999999809 BCR:0.9999999809
2022_0_86   SR:0.000116 CR:0.9999999809 BCR:0.9999999809
2022_0_87   SR:0.000104 CR:0.9999999809 BCR:0.9999999809
2022_0_88   SR:0.000094 CR:0.9999999809 BCR:0.9999999809
2022_0_89   SR:0.000085 CR:0.9999999809 BCR:0.9999999809
2022_0_90   SR:0.000076 CR:0.9999999809 BCR:0.9999999809
2022_0_91   SR:0.000069 CR:0.9999999809 BCR:0.9999999809
2022_0_92   SR:0.000062 CR:0.9999999809 BCR:0.9999999809
2022_0_93   SR:0.000056 CR:0.9999999809 BCR:0.9999999809
2022_0_94   SR:0.000050 CR:0.9999999809 BCR:0.9999999809
2022_0_95   SR:0.000045 CR:0.9999999809 BCR:0.9999999809
2022_0_96   SR:0.000040 CR:0.9999999809 BCR:0.9999999809
2022_0_97   SR:0.000036 CR:0.9999999809 BCR:0.9999999809
2022_0_98   SR:0.000033 CR:0.9999999809 BCR:0.9999999809
2022_0_99   SR:0.000030 CR:0.9999999809 BCR:0.9999999809
2022_0_100  SR:0.000027 CR:0.9999999809 BCR:0.9999999809
2022_0_101  SR:0.000024 CR:0.9999999809 BCR:0.9999999809
2022_0_102  SR:0.000022 CR:0.9999999809 BCR:0.9999999809
2022_0_103  SR:0.000019 CR:0.9999999809 BCR:0.9999999809
2022_0_104  SR:0.000017 CR:0.9999999809 BCR:0.9999999809
2022_0_105  SR:0.000016 CR:0.9999999809 BCR:0.9999999809
2022_0_106  SR:0.000014 CR:0.9999999809 BCR:0.9999999809
2022_0_107  SR:0.000013 CR:0.9999999809 BCR:0.9999999809
2022_0_108  SR:0.000011 CR:0.9999999809 BCR:0.9999999809
2022_0_109  SR:0.000010 CR:0.9999999809 BCR:0.9999999809
2022_0_110  SR:0.000009 CR:0.9999999809 BCR:0.9999999809
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145047, Actual GHG Offset Mg 145047
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.000000
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.064073 (DELTA:0.064073)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.935927 (DELTA:0.064073)

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

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

cross subsidized price / cost ALT BEV                                 $73943 / $73943 R:1.000000
cross subsidized price / cost ALT ICE                                 $66451 / $66451 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66454 / $66454 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66931 / $66931 R:1.000000

2022_0_0  SCORE:0.017547, CE:0.064073, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2023  Iteration=0 Mercedes
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 107912, Actual GHG Offset Mg 107912
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.000000
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.151876 (DELTA:0.151876)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.848124 (DELTA:0.151876)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70544 / $70544 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66377 / $66377 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66794 / $70544 R:0.946842
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66377 / $66377 R:1.000000

cross subsidized price / cost ALT BEV                                 $70544 / $70544 R:1.000000
cross subsidized price / cost ALT ICE                                 $66377 / $66377 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66379 / $66379 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67010 / $67010 R:1.000000

2023_0_0  SCORE:0.041593, CE:0.151876, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2024  Iteration=0 Mercedes
2024_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2024_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2024_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2024_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2024_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2024_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2024_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2024_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2024_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2024_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2024_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2024_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2024_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2024_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2024_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2024_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2024_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2024_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2024_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2024_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2024_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2024_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2024_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2024_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2024_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2024_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2024_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2024_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2024_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2024_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2024_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2024_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2024_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2024_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2024_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2024_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2024_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2024_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2024_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2024_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2024_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2024_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2024_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2024_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2024_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2024_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2024_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2024_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2024_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2024_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2024_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2024_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2024_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2024_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2024_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2024_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2024_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2024_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2024_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2024_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2024_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2024_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2024_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2024_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2024_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2024_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2024_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2024_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2024_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2024_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2024_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2024_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2024_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2024_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2024_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2024_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2024_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2024_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2024_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2024_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2024_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2024_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2024_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2024_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2024_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2024_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2024_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2024_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2024_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2024_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2024_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2024_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2024_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2024_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2024_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2024_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2024_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2024_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2024_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2024_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2024_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2024_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2024_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2024_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2024_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2024_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2024_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2024_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2024_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2024_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2024_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64490, Actual GHG Offset Mg 64490
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.000000
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

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

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69567 / $69567 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66304 / $66304 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65567 / $69567 R:0.942502
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66304 / $66304 R:1.000000

cross subsidized price / cost ALT BEV                                 $69567 / $69567 R:1.000000
cross subsidized price / cost ALT ICE                                 $66304 / $66304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66306 / $66306 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66957 / $66957 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2025  Iteration=0 Mercedes
2025_0_0    SR:1.000000 CR:1.0086475132 BCR:1.0086475132
2025_0_1    SR:0.900000 CR:1.0086475132 BCR:1.0086475132
2025_0_2    SR:0.810000 CR:1.0086475132 BCR:1.0086475132
2025_0_3    SR:0.729000 CR:1.0086475132 BCR:1.0086475132
2025_0_4    SR:0.656100 CR:1.0086475132 BCR:1.0086475132
2025_0_5    SR:0.590490 CR:1.0086475132 BCR:1.0086475132
2025_0_6    SR:0.531441 CR:1.0086475132 BCR:1.0086475132
2025_0_7    SR:0.478297 CR:1.0086475132 BCR:1.0086475132
2025_0_8    SR:0.430467 CR:1.0086475132 BCR:1.0086475132
2025_0_9    SR:0.387420 CR:1.0086475132 BCR:1.0086475132
2025_0_10   SR:0.348678 CR:1.0086475132 BCR:1.0086475132
2025_0_11   SR:0.313811 CR:1.0086475132 BCR:1.0086475132
2025_0_12   SR:0.282430 CR:1.0086475132 BCR:1.0086475132
2025_0_13   SR:0.254187 CR:1.0086475132 BCR:1.0086475132
2025_0_14   SR:0.228768 CR:1.0086475132 BCR:1.0086475132
2025_0_15   SR:0.205891 CR:1.0086475132 BCR:1.0086475132
2025_0_16   SR:0.185302 CR:1.0086475132 BCR:1.0086475132
2025_0_17   SR:0.166772 CR:1.0086475132 BCR:1.0086475132
2025_0_18   SR:0.150095 CR:1.0015231985 BCR:1.0015231985
2025_0_19   SR:0.135085 CR:1.0015231985 BCR:1.0015231985
2025_0_20   SR:0.121577 CR:1.0015231985 BCR:1.0015231985
2025_0_21   SR:0.109419 CR:1.0015231985 BCR:1.0015231985
2025_0_22   SR:0.098477 CR:1.0015231985 BCR:1.0015231985
2025_0_23   SR:0.088629 CR:1.0014001558 BCR:1.0014001558
2025_0_24   SR:0.079766 CR:1.0014001558 BCR:1.0014001558
2025_0_25   SR:0.071790 CR:1.0012829095 BCR:1.0012829095
2025_0_26   SR:0.064611 CR:1.0012829095 BCR:1.0012829095
2025_0_27   SR:0.058150 CR:1.0012829095 BCR:1.0012829095
2025_0_28   SR:0.052335 CR:1.0012829095 BCR:1.0012829095
2025_0_29   SR:0.047101 CR:1.0012829095 BCR:1.0012829095
2025_0_30   SR:0.042391 CR:1.0012829095 BCR:1.0012829095
2025_0_31   SR:0.038152 CR:1.0012829095 BCR:1.0012829095
2025_0_32   SR:0.034337 CR:1.0012829095 BCR:1.0012829095
2025_0_33   SR:0.030903 CR:1.0012829095 BCR:1.0012829095
2025_0_34   SR:0.027813 CR:1.0012829095 BCR:1.0012829095
2025_0_35   SR:0.025032 CR:1.0012829095 BCR:1.0012829095
2025_0_36   SR:0.022528 CR:1.0012829095 BCR:1.0012829095
2025_0_37   SR:0.020276 CR:1.0012829095 BCR:1.0012829095
2025_0_38   SR:0.018248 CR:0.9997143541 BCR:0.9997143541
2025_0_39   SR:0.016423 CR:1.0001632451 BCR:1.0001632451
2025_0_40   SR:0.014781 CR:1.0001632451 BCR:1.0001632451
2025_0_41   SR:0.013303 CR:1.0001632451 BCR:1.0001632451
2025_0_42   SR:0.011973 CR:1.0001632451 BCR:1.0001632451
2025_0_43   SR:0.010775 CR:1.0001632451 BCR:1.0001632451
2025_0_44   SR:0.009698 CR:1.0001632451 BCR:1.0001632451
2025_0_45   SR:0.008728 CR:1.0001632451 BCR:1.0001632451
2025_0_46   SR:0.007855 CR:1.0001632451 BCR:1.0001632451
2025_0_47   SR:0.007070 CR:1.0001632451 BCR:1.0001632451
2025_0_48   SR:0.006363 CR:1.0001632451 BCR:1.0001632451
2025_0_49   SR:0.005726 CR:1.0001632451 BCR:1.0001632451
2025_0_50   SR:0.005154 CR:1.0001632451 BCR:1.0001632451
2025_0_51   SR:0.004638 CR:1.0001632451 BCR:1.0001632451
2025_0_52   SR:0.004175 CR:1.0001632451 BCR:1.0001632451
2025_0_53   SR:0.003757 CR:1.0001632451 BCR:1.0001632451
2025_0_54   SR:0.003381 CR:1.0001632451 BCR:1.0001632451
2025_0_55   SR:0.003043 CR:1.0001632451 BCR:1.0001632451
2025_0_56   SR:0.002739 CR:1.0001632451 BCR:1.0001632451
2025_0_57   SR:0.002465 CR:1.0001632451 BCR:1.0001632451
2025_0_58   SR:0.002219 CR:1.0001632451 BCR:1.0001632451
2025_0_59   SR:0.001997 CR:1.0001632451 BCR:1.0001632451
2025_0_60   SR:0.001797 CR:1.0001632451 BCR:1.0001632451
2025_0_61   SR:0.001617 CR:1.0000099152 BCR:1.0000099152
2025_0_62   SR:0.001456 CR:1.0000099152 BCR:1.0000099152
2025_0_63   SR:0.001310 CR:1.0000099152 BCR:1.0000099152
2025_0_64   SR:0.001179 CR:1.0000099152 BCR:1.0000099152
2025_0_65   SR:0.001061 CR:1.0000099152 BCR:1.0000099152
2025_0_66   SR:0.000955 CR:1.0000099152 BCR:1.0000099152
2025_0_67   SR:0.000860 CR:1.0000002753 BCR:1.0000002753
2025_0_68   SR:0.000774 CR:1.0000002753 BCR:1.0000002753
2025_0_69   SR:0.000696 CR:1.0000002753 BCR:1.0000002753
2025_0_70   SR:0.000627 CR:1.0000002753 BCR:1.0000002753
2025_0_71   SR:0.000564 CR:1.0000002753 BCR:1.0000002753
2025_0_72   SR:0.000508 CR:1.0000002753 BCR:1.0000002753
2025_0_73   SR:0.000457 CR:1.0000002753 BCR:1.0000002753
2025_0_74   SR:0.000411 CR:1.0000002753 BCR:1.0000002753
2025_0_75   SR:0.000370 CR:1.0000002753 BCR:1.0000002753
2025_0_76   SR:0.000333 CR:1.0000002753 BCR:1.0000002753
2025_0_77   SR:0.000300 CR:1.0000002753 BCR:1.0000002753
2025_0_78   SR:0.000270 CR:1.0000002753 BCR:1.0000002753
2025_0_79   SR:0.000243 CR:1.0000002753 BCR:1.0000002753
2025_0_80   SR:0.000218 CR:1.0000002753 BCR:1.0000002753
2025_0_81   SR:0.000197 CR:1.0000002753 BCR:1.0000002753
2025_0_82   SR:0.000177 CR:1.0000002753 BCR:1.0000002753
2025_0_83   SR:0.000159 CR:1.0000002753 BCR:1.0000002753
2025_0_84   SR:0.000143 CR:1.0000002753 BCR:1.0000002753
2025_0_85   SR:0.000129 CR:1.0000002753 BCR:1.0000002753
2025_0_86   SR:0.000116 CR:1.0000002753 BCR:1.0000002753
2025_0_87   SR:0.000104 CR:1.0000002753 BCR:1.0000002753
2025_0_88   SR:0.000094 CR:1.0000002753 BCR:1.0000002753
2025_0_89   SR:0.000085 CR:1.0000002753 BCR:1.0000002753
2025_0_90   SR:0.000076 CR:1.0000002753 BCR:1.0000002753
2025_0_91   SR:0.000069 CR:1.0000002753 BCR:1.0000002753
2025_0_92   SR:0.000062 CR:1.0000002753 BCR:1.0000002753
2025_0_93   SR:0.000056 CR:1.0000002753 BCR:1.0000002753
2025_0_94   SR:0.000050 CR:1.0000002753 BCR:1.0000002753
2025_0_95   SR:0.000045 CR:1.0000002753 BCR:1.0000002753
2025_0_96   SR:0.000040 CR:1.0000002753 BCR:1.0000002753
2025_0_97   SR:0.000036 CR:1.0000002753 BCR:1.0000002753
2025_0_98   SR:0.000033 CR:1.0000002753 BCR:1.0000002753
2025_0_99   SR:0.000030 CR:1.0000002753 BCR:1.0000002753
2025_0_100  SR:0.000027 CR:1.0000002753 BCR:1.0000002753
2025_0_101  SR:0.000024 CR:1.0000002753 BCR:1.0000002753
2025_0_102  SR:0.000022 CR:1.0000002753 BCR:1.0000002753
2025_0_103  SR:0.000019 CR:1.0000002753 BCR:1.0000002753
2025_0_104  SR:0.000017 CR:1.0000002753 BCR:1.0000002753
2025_0_105  SR:0.000016 CR:1.0000002753 BCR:1.0000002753
2025_0_106  SR:0.000014 CR:1.0000002753 BCR:1.0000002753
2025_0_107  SR:0.000013 CR:1.0000002753 BCR:1.0000002753
2025_0_108  SR:0.000011 CR:1.0000002753 BCR:1.0000002753
2025_0_109  SR:0.000010 CR:1.0000002753 BCR:1.0000002753
2025_0_110  SR:0.000009 CR:1.0000002753 BCR:1.0000002753
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 99270, Actual GHG Offset Mg 99269
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049774
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.950226
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.000000
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049774 / 0.200000 (DELTA:0.150226)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.950226 / 0.800000 (DELTA:0.150226)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68774 / $68774 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66236 / $66236 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64524 / $68774 R:0.938204
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66236 / $66236 R:1.000000

cross subsidized price / cost ALT BEV                                 $68774 / $68774 R:1.000000
cross subsidized price / cost ALT ICE                                 $66236 / $66236 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66362 / $66362 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66744 / $66744 R:1.000000

2025_0_0  SCORE:0.041141, CE:0.150226, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2026  Iteration=0 Mercedes
2026_0_0    SR:1.000000 CR:1.0085448027 BCR:1.0085448027
2026_0_1    SR:0.900000 CR:1.0085448027 BCR:1.0085448027
2026_0_2    SR:0.810000 CR:1.0085448027 BCR:1.0085448027
2026_0_3    SR:0.729000 CR:1.0085448027 BCR:1.0085448027
2026_0_4    SR:0.656100 CR:1.0085448027 BCR:1.0085448027
2026_0_5    SR:0.590490 CR:1.0085448027 BCR:1.0085448027
2026_0_6    SR:0.531441 CR:1.0085448027 BCR:1.0085448027
2026_0_7    SR:0.478297 CR:1.0085448027 BCR:1.0085448027
2026_0_8    SR:0.430467 CR:1.0085448027 BCR:1.0085448027
2026_0_9    SR:0.387420 CR:1.0085448027 BCR:1.0085448027
2026_0_10   SR:0.348678 CR:1.0085448027 BCR:1.0085448027
2026_0_11   SR:0.313811 CR:1.0085448027 BCR:1.0085448027
2026_0_12   SR:0.282430 CR:1.0085448027 BCR:1.0085448027
2026_0_13   SR:0.254187 CR:1.0085448027 BCR:1.0085448027
2026_0_14   SR:0.228768 CR:1.0085448027 BCR:1.0085448027
2026_0_15   SR:0.205891 CR:1.0085448027 BCR:1.0085448027
2026_0_16   SR:0.185302 CR:1.0085448027 BCR:1.0085448027
2026_0_17   SR:0.166772 CR:1.0085448027 BCR:1.0085448027
2026_0_18   SR:0.150095 CR:1.0043475628 BCR:1.0043475628
2026_0_19   SR:0.135085 CR:1.0043475628 BCR:1.0043475628
2026_0_20   SR:0.121577 CR:1.0031268597 BCR:1.0031268597
2026_0_21   SR:0.109419 CR:1.0031268597 BCR:1.0031268597
2026_0_22   SR:0.098477 CR:1.0024214983 BCR:1.0024214983
2026_0_23   SR:0.088629 CR:1.0024214983 BCR:1.0024214983
2026_0_24   SR:0.079766 CR:1.0024214983 BCR:1.0024214983
2026_0_25   SR:0.071790 CR:1.0024214983 BCR:1.0024214983
2026_0_26   SR:0.064611 CR:1.0024214983 BCR:1.0024214983
2026_0_27   SR:0.058150 CR:1.0024214983 BCR:1.0024214983
2026_0_28   SR:0.052335 CR:1.0024214983 BCR:1.0024214983
2026_0_29   SR:0.047101 CR:1.0024214983 BCR:1.0024214983
2026_0_30   SR:0.042391 CR:1.0024214983 BCR:1.0024214983
2026_0_31   SR:0.038152 CR:1.0024214983 BCR:1.0024214983
2026_0_32   SR:0.034337 CR:1.0024214983 BCR:1.0024214983
2026_0_33   SR:0.030903 CR:1.0024214983 BCR:1.0024214983
2026_0_34   SR:0.027813 CR:1.0024214983 BCR:1.0024214983
2026_0_35   SR:0.025032 CR:1.0024214983 BCR:1.0024214983
2026_0_36   SR:0.022528 CR:1.0002168417 BCR:1.0002168417
2026_0_37   SR:0.020276 CR:1.0002168417 BCR:1.0002168417
2026_0_38   SR:0.018248 CR:1.0002168417 BCR:1.0002168417
2026_0_39   SR:0.016423 CR:1.0002168417 BCR:1.0002168417
2026_0_40   SR:0.014781 CR:1.0002168417 BCR:1.0002168417
2026_0_41   SR:0.013303 CR:1.0002168417 BCR:1.0002168417
2026_0_42   SR:0.011973 CR:1.0002168417 BCR:1.0002168417
2026_0_43   SR:0.010775 CR:1.0002168417 BCR:1.0002168417
2026_0_44   SR:0.009698 CR:1.0002168417 BCR:1.0002168417
2026_0_45   SR:0.008728 CR:1.0002168417 BCR:1.0002168417
2026_0_46   SR:0.007855 CR:1.0002168417 BCR:1.0002168417
2026_0_47   SR:0.007070 CR:1.0002168417 BCR:1.0002168417
2026_0_48   SR:0.006363 CR:1.0002168417 BCR:1.0002168417
2026_0_49   SR:0.005726 CR:1.0002168417 BCR:1.0002168417
2026_0_50   SR:0.005154 CR:1.0002168417 BCR:1.0002168417
2026_0_51   SR:0.004638 CR:1.0002168417 BCR:1.0002168417
2026_0_52   SR:0.004175 CR:1.0002168417 BCR:1.0002168417
2026_0_53   SR:0.003757 CR:1.0002168417 BCR:1.0002168417
2026_0_54   SR:0.003381 CR:1.0002168417 BCR:1.0002168417
2026_0_55   SR:0.003043 CR:1.0002168417 BCR:1.0002168417
2026_0_56   SR:0.002739 CR:1.0002168417 BCR:1.0002168417
2026_0_57   SR:0.002465 CR:1.0002168417 BCR:1.0002168417
2026_0_58   SR:0.002219 CR:1.0002168417 BCR:1.0002168417
2026_0_59   SR:0.001997 CR:1.0000214577 BCR:1.0000214577
2026_0_60   SR:0.001797 CR:1.0000214577 BCR:1.0000214577
2026_0_61   SR:0.001617 CR:1.0000214577 BCR:1.0000214577
2026_0_62   SR:0.001456 CR:1.0000214577 BCR:1.0000214577
2026_0_63   SR:0.001310 CR:1.0000214577 BCR:1.0000214577
2026_0_64   SR:0.001179 CR:1.0000214577 BCR:1.0000214577
2026_0_65   SR:0.001061 CR:1.0000214577 BCR:1.0000214577
2026_0_66   SR:0.000955 CR:1.0000214577 BCR:1.0000214577
2026_0_67   SR:0.000860 CR:1.0000214577 BCR:1.0000214577
2026_0_68   SR:0.000774 CR:1.0000214577 BCR:1.0000214577
2026_0_69   SR:0.000696 CR:1.0000214577 BCR:1.0000214577
2026_0_70   SR:0.000627 CR:1.0000214577 BCR:1.0000214577
2026_0_71   SR:0.000564 CR:1.0000214577 BCR:1.0000214577
2026_0_72   SR:0.000508 CR:1.0000214577 BCR:1.0000214577
2026_0_73   SR:0.000457 CR:1.0000214577 BCR:1.0000214577
2026_0_74   SR:0.000411 CR:1.0000214577 BCR:1.0000214577
2026_0_75   SR:0.000370 CR:1.0000214577 BCR:1.0000214577
2026_0_76   SR:0.000333 CR:1.0000214577 BCR:1.0000214577
2026_0_77   SR:0.000300 CR:1.0000214577 BCR:1.0000214577
2026_0_78   SR:0.000270 CR:1.0000214577 BCR:1.0000214577
2026_0_79   SR:0.000243 CR:1.0000214577 BCR:1.0000214577
2026_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2026_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2026_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2026_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2026_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2026_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2026_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2026_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2026_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2026_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2026_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2026_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2026_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2026_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2026_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2026_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2026_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2026_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2026_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2026_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2026_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2026_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2026_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2026_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2026_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2026_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2026_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2026_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2026_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2026_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 239919, Actual GHG Offset Mg 239919
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.171086
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.828914
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.000000
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.171086 / 0.249774 (DELTA:0.078688)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.828914 / 0.750226 (DELTA:0.078688)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68532 / $68532 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66166 / $66166 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64032 / $68532 R:0.934338
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66166 / $66166 R:1.000000

cross subsidized price / cost ALT BEV                                 $68532 / $68532 R:1.000000
cross subsidized price / cost ALT ICE                                 $66166 / $66166 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66571 / $66571 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66757 / $66757 R:1.000000

2026_0_0  SCORE:0.021549, CE:0.078688, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2027  Iteration=0 Mercedes
2027_0_0    SR:1.000000 CR:1.0187679529 BCR:1.0187679529
2027_0_1    SR:0.900000 CR:1.0187679529 BCR:1.0187679529
2027_0_2    SR:0.810000 CR:1.0187679529 BCR:1.0187679529
2027_0_3    SR:0.729000 CR:1.0187679529 BCR:1.0187679529
2027_0_4    SR:0.656100 CR:1.0187679529 BCR:1.0187679529
2027_0_5    SR:0.590490 CR:1.0187679529 BCR:1.0187679529
2027_0_6    SR:0.531441 CR:1.0187679529 BCR:1.0187679529
2027_0_7    SR:0.478297 CR:1.0187679529 BCR:1.0187679529
2027_0_8    SR:0.430467 CR:1.0187679529 BCR:1.0187679529
2027_0_9    SR:0.387420 CR:1.0187679529 BCR:1.0187679529
2027_0_10   SR:0.348678 CR:1.0185714960 BCR:1.0185714960
2027_0_11   SR:0.313811 CR:1.0167840719 BCR:1.0167840719
2027_0_12   SR:0.282430 CR:1.0150945187 BCR:1.0150945187
2027_0_13   SR:0.254187 CR:1.0135698318 BCR:1.0135698318
2027_0_14   SR:0.228768 CR:1.0121971369 BCR:1.0121971369
2027_0_15   SR:0.205891 CR:1.0109618902 BCR:1.0109618902
2027_0_16   SR:0.185302 CR:1.0098499060 BCR:1.0098499060
2027_0_17   SR:0.166772 CR:1.0088490248 BCR:1.0088490248
2027_0_18   SR:0.150095 CR:1.0079481602 BCR:1.0079481602
2027_0_19   SR:0.135085 CR:1.0071374178 BCR:1.0071374178
2027_0_20   SR:0.121577 CR:1.0064076185 BCR:1.0064076185
2027_0_21   SR:0.109419 CR:1.0057508945 BCR:1.0057508945
2027_0_22   SR:0.098477 CR:1.0051597357 BCR:1.0051597357
2027_0_23   SR:0.088629 CR:1.0046277046 BCR:1.0046277046
2027_0_24   SR:0.079766 CR:1.0041488409 BCR:1.0041488409
2027_0_25   SR:0.071790 CR:1.0037178993 BCR:1.0037178993
2027_0_26   SR:0.064611 CR:1.0033299923 BCR:1.0033299923
2027_0_27   SR:0.058150 CR:1.0029808283 BCR:1.0029808283
2027_0_28   SR:0.052335 CR:1.0026665926 BCR:1.0026665926
2027_0_29   SR:0.047101 CR:1.0023837090 BCR:1.0023837090
2027_0_30   SR:0.042391 CR:1.0021293163 BCR:1.0021293163
2027_0_31   SR:0.038152 CR:1.0019003153 BCR:1.0019003153
2027_0_32   SR:0.034337 CR:1.0016940832 BCR:1.0016940832
2027_0_33   SR:0.030903 CR:1.0015084743 BCR:1.0015084743
2027_0_34   SR:0.027813 CR:1.0013415813 BCR:1.0013415813
2027_0_35   SR:0.025032 CR:1.0011912584 BCR:1.0011912584
2027_0_36   SR:0.022528 CR:1.0010559559 BCR:1.0010559559
2027_0_37   SR:0.020276 CR:1.0009342432 BCR:1.0009342432
2027_0_38   SR:0.018248 CR:1.0008246899 BCR:1.0008246899
2027_0_39   SR:0.016423 CR:1.0007261038 BCR:1.0007261038
2027_0_40   SR:0.014781 CR:1.0006372929 BCR:1.0006372929
2027_0_41   SR:0.013303 CR:1.0005574226 BCR:1.0005574226
2027_0_42   SR:0.011973 CR:1.0004854202 BCR:1.0004854202
2027_0_43   SR:0.010775 CR:1.0004208088 BCR:1.0004208088
2027_0_44   SR:0.009698 CR:1.0003625154 BCR:1.0003625154
2027_0_45   SR:0.008728 CR:1.0003101826 BCR:1.0003101826
2027_0_46   SR:0.007855 CR:1.0002630949 BCR:1.0002630949
2027_0_47   SR:0.007070 CR:1.0002205372 BCR:1.0002205372
2027_0_48   SR:0.006363 CR:1.0001823902 BCR:1.0001823902
2027_0_49   SR:0.005726 CR:1.0001478195 BCR:1.0001478195
2027_0_50   SR:0.005154 CR:1.0001169443 BCR:1.0001169443
2027_0_51   SR:0.004638 CR:1.0000891685 BCR:1.0000891685
2027_0_52   SR:0.004175 CR:1.0000640154 BCR:1.0000640154
2027_0_53   SR:0.003757 CR:1.0000414848 BCR:1.0000414848
2027_0_54   SR:0.003381 CR:1.0000212193 BCR:1.0000212193
2027_0_55   SR:0.003043 CR:1.0000028610 BCR:1.0000028610
2027_0_56   SR:0.002739 CR:1.0000028610 BCR:1.0000028610
2027_0_57   SR:0.002465 CR:1.0000028610 BCR:1.0000028610
2027_0_58   SR:0.002219 CR:1.0000028610 BCR:1.0000028610
2027_0_59   SR:0.001997 CR:1.0000028610 BCR:1.0000028610
2027_0_60   SR:0.001797 CR:1.0000028610 BCR:1.0000028610
2027_0_61   SR:0.001617 CR:1.0000028610 BCR:1.0000028610
2027_0_62   SR:0.001456 CR:1.0000028610 BCR:1.0000028610
2027_0_63   SR:0.001310 CR:1.0000028610 BCR:1.0000028610
2027_0_64   SR:0.001179 CR:1.0000028610 BCR:1.0000028610
2027_0_65   SR:0.001061 CR:1.0000028610 BCR:1.0000028610
2027_0_66   SR:0.000955 CR:1.0000028610 BCR:1.0000028610
2027_0_67   SR:0.000860 CR:1.0000028610 BCR:1.0000028610
2027_0_68   SR:0.000774 CR:1.0000028610 BCR:1.0000028610
2027_0_69   SR:0.000696 CR:1.0000028610 BCR:1.0000028610
2027_0_70   SR:0.000627 CR:1.0000028610 BCR:1.0000028610
2027_0_71   SR:0.000564 CR:1.0000028610 BCR:1.0000028610
2027_0_72   SR:0.000508 CR:1.0000028610 BCR:1.0000028610
2027_0_73   SR:0.000457 CR:1.0000028610 BCR:1.0000028610
2027_0_74   SR:0.000411 CR:1.0000028610 BCR:1.0000028610
2027_0_75   SR:0.000370 CR:1.0000010729 BCR:1.0000010729
2027_0_76   SR:0.000333 CR:1.0000010729 BCR:1.0000010729
2027_0_77   SR:0.000300 CR:1.0000010729 BCR:1.0000010729
2027_0_78   SR:0.000270 CR:1.0000010729 BCR:1.0000010729
2027_0_79   SR:0.000243 CR:1.0000010729 BCR:1.0000010729
2027_0_80   SR:0.000218 CR:1.0000010729 BCR:1.0000010729
2027_0_81   SR:0.000197 CR:1.0000010729 BCR:1.0000010729
2027_0_82   SR:0.000177 CR:1.0000010729 BCR:1.0000010729
2027_0_83   SR:0.000159 CR:1.0000010729 BCR:1.0000010729
2027_0_84   SR:0.000143 CR:1.0000010729 BCR:1.0000010729
2027_0_85   SR:0.000129 CR:1.0000010729 BCR:1.0000010729
2027_0_86   SR:0.000116 CR:1.0000010729 BCR:1.0000010729
2027_0_87   SR:0.000104 CR:1.0000010729 BCR:1.0000010729
2027_0_88   SR:0.000094 CR:1.0000010729 BCR:1.0000010729
2027_0_89   SR:0.000085 CR:1.0000010729 BCR:1.0000010729
2027_0_90   SR:0.000076 CR:1.0000010729 BCR:1.0000010729
2027_0_91   SR:0.000069 CR:1.0000010729 BCR:1.0000010729
2027_0_92   SR:0.000062 CR:1.0000010729 BCR:1.0000010729
2027_0_93   SR:0.000056 CR:1.0000010729 BCR:1.0000010729
2027_0_94   SR:0.000050 CR:1.0000010729 BCR:1.0000010729
2027_0_95   SR:0.000045 CR:1.0000010729 BCR:1.0000010729
2027_0_96   SR:0.000040 CR:1.0000010729 BCR:1.0000010729
2027_0_97   SR:0.000036 CR:1.0000010729 BCR:1.0000010729
2027_0_98   SR:0.000033 CR:1.0000010729 BCR:1.0000010729
2027_0_99   SR:0.000030 CR:1.0000010729 BCR:1.0000010729
2027_0_100  SR:0.000027 CR:1.0000010729 BCR:1.0000010729
2027_0_101  SR:0.000024 CR:1.0000010729 BCR:1.0000010729
2027_0_102  SR:0.000022 CR:1.0000010729 BCR:1.0000010729
2027_0_103  SR:0.000019 CR:1.0000010729 BCR:1.0000010729
2027_0_104  SR:0.000017 CR:1.0000010729 BCR:1.0000010729
2027_0_105  SR:0.000016 CR:1.0000010729 BCR:1.0000010729
2027_0_106  SR:0.000014 CR:1.0000010729 BCR:1.0000010729
2027_0_107  SR:0.000013 CR:1.0000010729 BCR:1.0000010729
2027_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2027_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 627017, Actual GHG Offset Mg 627016
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.370928
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.629072
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.370928 / 0.371086 (DELTA:0.000158)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.629072 / 0.628914 (DELTA:0.000158)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66478 / $66478 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66097 / $66097 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61728 / $66478 R:0.928548
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66097 / $66097 R:1.000000

cross subsidized price / cost ALT BEV                                 $66478 / $66478 R:1.000000
cross subsidized price / cost ALT ICE                                 $66097 / $66097 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66239 / $66239 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66239 / $66239 R:1.000000

2027_0_0  SCORE:0.000043, CE:0.000158, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2028  Iteration=0 Mercedes
2028_0_0    SR:1.000000 CR:1.0000057220 BCR:1.0000057220
2028_0_1    SR:0.900000 CR:1.0000057220 BCR:1.0000057220
2028_0_2    SR:0.810000 CR:1.0000057220 BCR:1.0000057220
2028_0_3    SR:0.729000 CR:1.0000057220 BCR:1.0000057220
2028_0_4    SR:0.656100 CR:1.0000057220 BCR:1.0000057220
2028_0_5    SR:0.590490 CR:1.0000057220 BCR:1.0000057220
2028_0_6    SR:0.531441 CR:1.0000057220 BCR:1.0000057220
2028_0_7    SR:0.478297 CR:1.0000057220 BCR:1.0000057220
2028_0_8    SR:0.430467 CR:1.0000057220 BCR:1.0000057220
2028_0_9    SR:0.387420 CR:1.0000057220 BCR:1.0000057220
2028_0_10   SR:0.348678 CR:1.0000057220 BCR:1.0000057220
2028_0_11   SR:0.313811 CR:1.0000057220 BCR:1.0000057220
2028_0_12   SR:0.282430 CR:1.0000057220 BCR:1.0000057220
2028_0_13   SR:0.254187 CR:1.0000057220 BCR:1.0000057220
2028_0_14   SR:0.228768 CR:1.0000057220 BCR:1.0000057220
2028_0_15   SR:0.205891 CR:1.0000057220 BCR:1.0000057220
2028_0_16   SR:0.185302 CR:1.0000057220 BCR:1.0000057220
2028_0_17   SR:0.166772 CR:1.0000057220 BCR:1.0000057220
2028_0_18   SR:0.150095 CR:1.0000057220 BCR:1.0000057220
2028_0_19   SR:0.135085 CR:1.0000057220 BCR:1.0000057220
2028_0_20   SR:0.121577 CR:1.0000057220 BCR:1.0000057220
2028_0_21   SR:0.109419 CR:1.0000057220 BCR:1.0000057220
2028_0_22   SR:0.098477 CR:1.0000057220 BCR:1.0000057220
2028_0_23   SR:0.088629 CR:1.0000057220 BCR:1.0000057220
2028_0_24   SR:0.079766 CR:1.0000057220 BCR:1.0000057220
2028_0_25   SR:0.071790 CR:1.0000057220 BCR:1.0000057220
2028_0_26   SR:0.064611 CR:1.0000057220 BCR:1.0000057220
2028_0_27   SR:0.058150 CR:1.0000057220 BCR:1.0000057220
2028_0_28   SR:0.052335 CR:1.0000057220 BCR:1.0000057220
2028_0_29   SR:0.047101 CR:1.0000057220 BCR:1.0000057220
2028_0_30   SR:0.042391 CR:1.0000057220 BCR:1.0000057220
2028_0_31   SR:0.038152 CR:1.0000057220 BCR:1.0000057220
2028_0_32   SR:0.034337 CR:1.0000057220 BCR:1.0000057220
2028_0_33   SR:0.030903 CR:1.0000057220 BCR:1.0000057220
2028_0_34   SR:0.027813 CR:1.0000057220 BCR:1.0000057220
2028_0_35   SR:0.025032 CR:1.0000057220 BCR:1.0000057220
2028_0_36   SR:0.022528 CR:1.0000057220 BCR:1.0000057220
2028_0_37   SR:0.020276 CR:1.0000057220 BCR:1.0000057220
2028_0_38   SR:0.018248 CR:1.0000057220 BCR:1.0000057220
2028_0_39   SR:0.016423 CR:1.0000057220 BCR:1.0000057220
2028_0_40   SR:0.014781 CR:1.0000057220 BCR:1.0000057220
2028_0_41   SR:0.013303 CR:1.0000057220 BCR:1.0000057220
2028_0_42   SR:0.011973 CR:1.0000057220 BCR:1.0000057220
2028_0_43   SR:0.010775 CR:1.0000057220 BCR:1.0000057220
2028_0_44   SR:0.009698 CR:1.0000057220 BCR:1.0000057220
2028_0_45   SR:0.008728 CR:1.0000057220 BCR:1.0000057220
2028_0_46   SR:0.007855 CR:1.0000057220 BCR:1.0000057220
2028_0_47   SR:0.007070 CR:1.0000057220 BCR:1.0000057220
2028_0_48   SR:0.006363 CR:1.0000057220 BCR:1.0000057220
2028_0_49   SR:0.005726 CR:1.0000057220 BCR:1.0000057220
2028_0_50   SR:0.005154 CR:1.0000057220 BCR:1.0000057220
2028_0_51   SR:0.004638 CR:1.0000057220 BCR:1.0000057220
2028_0_52   SR:0.004175 CR:1.0000057220 BCR:1.0000057220
2028_0_53   SR:0.003757 CR:1.0000057220 BCR:1.0000057220
2028_0_54   SR:0.003381 CR:1.0000057220 BCR:1.0000057220
2028_0_55   SR:0.003043 CR:1.0000057220 BCR:1.0000057220
2028_0_56   SR:0.002739 CR:1.0000057220 BCR:1.0000057220
2028_0_57   SR:0.002465 CR:1.0000057220 BCR:1.0000057220
2028_0_58   SR:0.002219 CR:1.0000057220 BCR:1.0000057220
2028_0_59   SR:0.001997 CR:1.0000057220 BCR:1.0000057220
2028_0_60   SR:0.001797 CR:1.0000057220 BCR:1.0000057220
2028_0_61   SR:0.001617 CR:1.0000057220 BCR:1.0000057220
2028_0_62   SR:0.001456 CR:1.0000057220 BCR:1.0000057220
2028_0_63   SR:0.001310 CR:1.0000057220 BCR:1.0000057220
2028_0_64   SR:0.001179 CR:1.0000057220 BCR:1.0000057220
2028_0_65   SR:0.001061 CR:1.0000057220 BCR:1.0000057220
2028_0_66   SR:0.000955 CR:1.0000057220 BCR:1.0000057220
2028_0_67   SR:0.000860 CR:1.0000057220 BCR:1.0000057220
2028_0_68   SR:0.000774 CR:1.0000057220 BCR:1.0000057220
2028_0_69   SR:0.000696 CR:1.0000057220 BCR:1.0000057220
2028_0_70   SR:0.000627 CR:1.0000057220 BCR:1.0000057220
2028_0_71   SR:0.000564 CR:1.0000057220 BCR:1.0000057220
2028_0_72   SR:0.000508 CR:1.0000057220 BCR:1.0000057220
2028_0_73   SR:0.000457 CR:1.0000057220 BCR:1.0000057220
2028_0_74   SR:0.000411 CR:1.0000057220 BCR:1.0000057220
2028_0_75   SR:0.000370 CR:1.0000057220 BCR:1.0000057220
2028_0_76   SR:0.000333 CR:1.0000057220 BCR:1.0000057220
2028_0_77   SR:0.000300 CR:1.0000057220 BCR:1.0000057220
2028_0_78   SR:0.000270 CR:1.0000057220 BCR:1.0000057220
2028_0_79   SR:0.000243 CR:1.0000057220 BCR:1.0000057220
2028_0_80   SR:0.000218 CR:1.0000057220 BCR:1.0000057220
2028_0_81   SR:0.000197 CR:1.0000057220 BCR:1.0000057220
2028_0_82   SR:0.000177 CR:1.0000057220 BCR:1.0000057220
2028_0_83   SR:0.000159 CR:1.0000057220 BCR:1.0000057220
2028_0_84   SR:0.000143 CR:1.0000057220 BCR:1.0000057220
2028_0_85   SR:0.000129 CR:1.0000057220 BCR:1.0000057220
2028_0_86   SR:0.000116 CR:1.0000057220 BCR:1.0000057220
2028_0_87   SR:0.000104 CR:1.0000002384 BCR:1.0000002384
2028_0_88   SR:0.000094 CR:1.0000002384 BCR:1.0000002384
2028_0_89   SR:0.000085 CR:1.0000002384 BCR:1.0000002384
2028_0_90   SR:0.000076 CR:1.0000002384 BCR:1.0000002384
2028_0_91   SR:0.000069 CR:1.0000002384 BCR:1.0000002384
2028_0_92   SR:0.000062 CR:1.0000002384 BCR:1.0000002384
2028_0_93   SR:0.000056 CR:1.0000002384 BCR:1.0000002384
2028_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2028_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2028_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2028_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2028_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2028_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2028_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2028_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2028_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2028_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2028_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2028_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2028_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2028_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2028_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2028_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2028_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 198276, Actual GHG Offset Mg 198276
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.170934
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.829066
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.170934 / 0.480166 (DELTA:0.309232)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.829066 / 0.519834 (DELTA:0.309232)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65403 / $65403 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66030 / $66030 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60403 / $65403 R:0.923551
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66030 / $66030 R:1.000000

cross subsidized price / cost ALT BEV                                 $65403 / $65403 R:1.000000
cross subsidized price / cost ALT ICE                                 $66030 / $66030 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65923 / $65923 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65729 / $65729 R:1.000000

2028_0_0  SCORE:0.084687, CE:0.309232, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2028  Iteration=1 Mercedes
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 0.435534, 0.435534, 0.000000, 0.435534->0.431178
2028_1_0    SR:1.000000 CR:1.0017811060 BCR:1.0017811060
2028_1_1    SR:0.900000 CR:1.0017811060 BCR:1.0017811060
2028_1_2    SR:0.810000 CR:1.0017811060 BCR:1.0017811060
2028_1_3    SR:0.729000 CR:1.0017811060 BCR:1.0017811060
2028_1_4    SR:0.656100 CR:1.0017811060 BCR:1.0017811060
2028_1_5    SR:0.590490 CR:1.0017811060 BCR:1.0017811060
2028_1_6    SR:0.531441 CR:1.0017811060 BCR:1.0017811060
2028_1_7    SR:0.478297 CR:1.0017811060 BCR:1.0017811060
2028_1_8    SR:0.430467 CR:1.0017811060 BCR:1.0017811060
2028_1_9    SR:0.387420 CR:1.0017811060 BCR:1.0017811060
2028_1_10   SR:0.348678 CR:1.0017811060 BCR:1.0017811060
2028_1_11   SR:0.313811 CR:1.0017811060 BCR:1.0017811060
2028_1_12   SR:0.282430 CR:1.0017811060 BCR:1.0017811060
2028_1_13   SR:0.254187 CR:1.0017811060 BCR:1.0017811060
2028_1_14   SR:0.228768 CR:1.0017811060 BCR:1.0017811060
2028_1_15   SR:0.205891 CR:1.0017811060 BCR:1.0017811060
2028_1_16   SR:0.185302 CR:1.0017811060 BCR:1.0017811060
2028_1_17   SR:0.166772 CR:1.0017811060 BCR:1.0017811060
2028_1_18   SR:0.150095 CR:1.0017811060 BCR:1.0017811060
2028_1_19   SR:0.135085 CR:1.0017811060 BCR:1.0017811060
2028_1_20   SR:0.121577 CR:1.0017811060 BCR:1.0017811060
2028_1_21   SR:0.109419 CR:1.0017811060 BCR:1.0017811060
2028_1_22   SR:0.098477 CR:1.0017811060 BCR:1.0017811060
2028_1_23   SR:0.088629 CR:1.0017811060 BCR:1.0017811060
2028_1_24   SR:0.079766 CR:1.0017811060 BCR:1.0017811060
2028_1_25   SR:0.071790 CR:1.0017811060 BCR:1.0017811060
2028_1_26   SR:0.064611 CR:1.0017811060 BCR:1.0017811060
2028_1_27   SR:0.058150 CR:1.0017811060 BCR:1.0017811060
2028_1_28   SR:0.052335 CR:1.0017811060 BCR:1.0017811060
2028_1_29   SR:0.047101 CR:1.0017811060 BCR:1.0017811060
2028_1_30   SR:0.042391 CR:1.0017811060 BCR:1.0017811060
2028_1_31   SR:0.038152 CR:1.0017811060 BCR:1.0017811060
2028_1_32   SR:0.034337 CR:1.0017811060 BCR:1.0017811060
2028_1_33   SR:0.030903 CR:1.0017811060 BCR:1.0017811060
2028_1_34   SR:0.027813 CR:1.0017811060 BCR:1.0017811060
2028_1_35   SR:0.025032 CR:1.0017811060 BCR:1.0017811060
2028_1_36   SR:0.022528 CR:1.0017811060 BCR:1.0017811060
2028_1_37   SR:0.020276 CR:1.0017811060 BCR:1.0017811060
2028_1_38   SR:0.018248 CR:1.0017811060 BCR:1.0017811060
2028_1_39   SR:0.016423 CR:1.0017811060 BCR:1.0017811060
2028_1_40   SR:0.014781 CR:1.0017811060 BCR:1.0017811060
2028_1_41   SR:0.013303 CR:1.0017811060 BCR:1.0017811060
2028_1_42   SR:0.011973 CR:1.0017811060 BCR:1.0017811060
2028_1_43   SR:0.010775 CR:1.0017811060 BCR:1.0017811060
2028_1_44   SR:0.009698 CR:1.0017811060 BCR:1.0017811060
2028_1_45   SR:0.008728 CR:1.0017811060 BCR:1.0017811060
2028_1_46   SR:0.007855 CR:1.0017811060 BCR:1.0017811060
2028_1_47   SR:0.007070 CR:1.0017811060 BCR:1.0017811060
2028_1_48   SR:0.006363 CR:1.0017811060 BCR:1.0017811060
2028_1_49   SR:0.005726 CR:1.0017811060 BCR:1.0017811060
2028_1_50   SR:0.005154 CR:1.0017811060 BCR:1.0017811060
2028_1_51   SR:0.004638 CR:1.0017811060 BCR:1.0017811060
2028_1_52   SR:0.004175 CR:1.0017811060 BCR:1.0017811060
2028_1_53   SR:0.003757 CR:1.0017811060 BCR:1.0017811060
2028_1_54   SR:0.003381 CR:1.0017811060 BCR:1.0017811060
2028_1_55   SR:0.003043 CR:1.0017811060 BCR:1.0017811060
2028_1_56   SR:0.002739 CR:1.0017811060 BCR:1.0017811060
2028_1_57   SR:0.002465 CR:1.0017811060 BCR:1.0017811060
2028_1_58   SR:0.002219 CR:1.0017811060 BCR:1.0017811060
2028_1_59   SR:0.001997 CR:1.0017811060 BCR:1.0017811060
2028_1_60   SR:0.001797 CR:1.0017811060 BCR:1.0017811060
2028_1_61   SR:0.001617 CR:1.0017811060 BCR:1.0017811060
2028_1_62   SR:0.001456 CR:1.0017811060 BCR:1.0017811060
2028_1_63   SR:0.001310 CR:1.0017811060 BCR:1.0017811060
2028_1_64   SR:0.001179 CR:1.0017811060 BCR:1.0017811060
2028_1_65   SR:0.001061 CR:1.0017811060 BCR:1.0017811060
2028_1_66   SR:0.000955 CR:1.0017811060 BCR:1.0017811060
2028_1_67   SR:0.000860 CR:1.0017811060 BCR:1.0017811060
2028_1_68   SR:0.000774 CR:1.0017811060 BCR:1.0017811060
2028_1_69   SR:0.000696 CR:1.0017811060 BCR:1.0017811060
2028_1_70   SR:0.000627 CR:1.0017811060 BCR:1.0017811060
2028_1_71   SR:0.000564 CR:1.0017811060 BCR:1.0017811060
2028_1_72   SR:0.000508 CR:1.0017811060 BCR:1.0017811060
2028_1_73   SR:0.000457 CR:1.0017811060 BCR:1.0017811060
2028_1_74   SR:0.000411 CR:1.0017811060 BCR:1.0017811060
2028_1_75   SR:0.000370 CR:1.0017811060 BCR:1.0017811060
2028_1_76   SR:0.000333 CR:1.0017811060 BCR:1.0017811060
2028_1_77   SR:0.000300 CR:1.0017811060 BCR:1.0017811060
2028_1_78   SR:0.000270 CR:1.0017811060 BCR:1.0017811060
2028_1_79   SR:0.000243 CR:1.0017811060 BCR:1.0017811060
2028_1_80   SR:0.000218 CR:1.0017811060 BCR:1.0017811060
2028_1_81   SR:0.000197 CR:1.0017811060 BCR:1.0017811060
2028_1_82   SR:0.000177 CR:1.0017811060 BCR:1.0017811060
2028_1_83   SR:0.000159 CR:1.0017811060 BCR:1.0017811060
2028_1_84   SR:0.000143 CR:1.0017811060 BCR:1.0017811060
2028_1_85   SR:0.000129 CR:1.0017811060 BCR:1.0017811060
2028_1_86   SR:0.000116 CR:1.0017811060 BCR:1.0017811060
2028_1_87   SR:0.000104 CR:1.0017811060 BCR:1.0017811060
2028_1_88   SR:0.000094 CR:1.0017811060 BCR:1.0017811060
2028_1_89   SR:0.000085 CR:1.0017811060 BCR:1.0017811060
2028_1_90   SR:0.000076 CR:1.0017811060 BCR:1.0017811060
2028_1_91   SR:0.000069 CR:1.0017811060 BCR:1.0017811060
2028_1_92   SR:0.000062 CR:1.0017811060 BCR:1.0017811060
2028_1_93   SR:0.000056 CR:1.0017811060 BCR:1.0017811060
2028_1_94   SR:0.000050 CR:1.0017811060 BCR:1.0017811060
2028_1_95   SR:0.000045 CR:1.0017811060 BCR:1.0017811060
2028_1_96   SR:0.000040 CR:1.0017811060 BCR:1.0017811060
2028_1_97   SR:0.000036 CR:1.0017811060 BCR:1.0017811060
2028_1_98   SR:0.000033 CR:1.0017811060 BCR:1.0017811060
2028_1_99   SR:0.000030 CR:1.0017811060 BCR:1.0017811060
2028_1_100  SR:0.000027 CR:1.0017811060 BCR:1.0017811060
2028_1_101  SR:0.000024 CR:1.0017811060 BCR:1.0017811060
2028_1_102  SR:0.000022 CR:1.0017811060 BCR:1.0017811060
2028_1_103  SR:0.000019 CR:1.0017811060 BCR:1.0017811060
2028_1_104  SR:0.000017 CR:1.0017811060 BCR:1.0017811060
2028_1_105  SR:0.000016 CR:1.0017811060 BCR:1.0017811060
2028_1_106  SR:0.000014 CR:1.0017811060 BCR:1.0017811060
2028_1_107  SR:0.000013 CR:1.0017811060 BCR:1.0017811060
2028_1_108  SR:0.000011 CR:1.0017811060 BCR:1.0017811060
2028_1_109  SR:0.000010 CR:1.0017811060 BCR:1.0017811060
2028_1_110  SR:0.000009 CR:1.0017811060 BCR:1.0017811060
PRODUCER FINAL COMPLIANCE DELTA 0.001781
Target GHG Offset Mg 198276, Actual GHG Offset Mg 195025
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.169224
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.830776
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.169224 / 0.169224 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.830776 / 0.830776 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65403 / $65403 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66030 / $66030 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60403 / $65403 R:0.923551
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66030 / $66030 R:1.000000

cross subsidized price / cost ALT BEV                                 $65403 / $65403 R:1.000000
cross subsidized price / cost ALT ICE                                 $66030 / $66030 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65924 / $65924 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65924 / $65924 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2029  Iteration=0 Mercedes
2029_0_0    SR:1.000000 CR:1.0182267763 BCR:1.0182267763
2029_0_1    SR:0.900000 CR:1.0118876935 BCR:1.0118876935
2029_0_2    SR:0.810000 CR:1.0118876935 BCR:1.0118876935
2029_0_3    SR:0.729000 CR:1.0118876935 BCR:1.0118876935
2029_0_4    SR:0.656100 CR:1.0118876935 BCR:1.0118876935
2029_0_5    SR:0.590490 CR:1.0118876935 BCR:1.0118876935
2029_0_6    SR:0.531441 CR:1.0118876935 BCR:1.0118876935
2029_0_7    SR:0.478297 CR:1.0118876935 BCR:1.0118876935
2029_0_8    SR:0.430467 CR:1.0118876935 BCR:1.0118876935
2029_0_9    SR:0.387420 CR:1.0118876935 BCR:1.0118876935
2029_0_10   SR:0.348678 CR:1.0118876935 BCR:1.0118876935
2029_0_11   SR:0.313811 CR:1.0118876935 BCR:1.0118876935
2029_0_12   SR:0.282430 CR:1.0118876935 BCR:1.0118876935
2029_0_13   SR:0.254187 CR:1.0118876935 BCR:1.0118876935
2029_0_14   SR:0.228768 CR:1.0061286067 BCR:1.0061286067
2029_0_15   SR:0.205891 CR:1.0054267120 BCR:1.0054267120
2029_0_16   SR:0.185302 CR:1.0001457297 BCR:1.0001457297
2029_0_17   SR:0.166772 CR:1.0001457297 BCR:1.0001457297
2029_0_18   SR:0.150095 CR:1.0001457297 BCR:1.0001457297
2029_0_19   SR:0.135085 CR:1.0001457297 BCR:1.0001457297
2029_0_20   SR:0.121577 CR:1.0001457297 BCR:1.0001457297
2029_0_21   SR:0.109419 CR:1.0001457297 BCR:1.0001457297
2029_0_22   SR:0.098477 CR:1.0001457297 BCR:1.0001457297
2029_0_23   SR:0.088629 CR:1.0001457297 BCR:1.0001457297
2029_0_24   SR:0.079766 CR:1.0001457297 BCR:1.0001457297
2029_0_25   SR:0.071790 CR:1.0001457297 BCR:1.0001457297
2029_0_26   SR:0.064611 CR:1.0001457297 BCR:1.0001457297
2029_0_27   SR:0.058150 CR:1.0001457297 BCR:1.0001457297
2029_0_28   SR:0.052335 CR:1.0001457297 BCR:1.0001457297
2029_0_29   SR:0.047101 CR:1.0001457297 BCR:1.0001457297
2029_0_30   SR:0.042391 CR:1.0001457297 BCR:1.0001457297
2029_0_31   SR:0.038152 CR:1.0000539995 BCR:1.0000539995
2029_0_32   SR:0.034337 CR:1.0000539995 BCR:1.0000539995
2029_0_33   SR:0.030903 CR:1.0000539995 BCR:1.0000539995
2029_0_34   SR:0.027813 CR:1.0000539995 BCR:1.0000539995
2029_0_35   SR:0.025032 CR:1.0000539995 BCR:1.0000539995
2029_0_36   SR:0.022528 CR:1.0000539995 BCR:1.0000539995
2029_0_37   SR:0.020276 CR:1.0000539995 BCR:1.0000539995
2029_0_38   SR:0.018248 CR:1.0000539995 BCR:1.0000539995
2029_0_39   SR:0.016423 CR:1.0000539995 BCR:1.0000539995
2029_0_40   SR:0.014781 CR:1.0000539995 BCR:1.0000539995
2029_0_41   SR:0.013303 CR:1.0000539995 BCR:1.0000539995
2029_0_42   SR:0.011973 CR:1.0000539995 BCR:1.0000539995
2029_0_43   SR:0.010775 CR:1.0000539995 BCR:1.0000539995
2029_0_44   SR:0.009698 CR:1.0000539995 BCR:1.0000539995
2029_0_45   SR:0.008728 CR:1.0000539995 BCR:1.0000539995
2029_0_46   SR:0.007855 CR:1.0000539995 BCR:1.0000539995
2029_0_47   SR:0.007070 CR:1.0000539995 BCR:1.0000539995
2029_0_48   SR:0.006363 CR:1.0000539995 BCR:1.0000539995
2029_0_49   SR:0.005726 CR:1.0000539995 BCR:1.0000539995
2029_0_50   SR:0.005154 CR:1.0000539995 BCR:1.0000539995
2029_0_51   SR:0.004638 CR:1.0000539995 BCR:1.0000539995
2029_0_52   SR:0.004175 CR:1.0000539995 BCR:1.0000539995
2029_0_53   SR:0.003757 CR:1.0000539995 BCR:1.0000539995
2029_0_54   SR:0.003381 CR:1.0000539995 BCR:1.0000539995
2029_0_55   SR:0.003043 CR:1.0000539995 BCR:1.0000539995
2029_0_56   SR:0.002739 CR:1.0000539995 BCR:1.0000539995
2029_0_57   SR:0.002465 CR:1.0000539995 BCR:1.0000539995
2029_0_58   SR:0.002219 CR:1.0000539995 BCR:1.0000539995
2029_0_59   SR:0.001997 CR:1.0000539995 BCR:1.0000539995
2029_0_60   SR:0.001797 CR:1.0000539995 BCR:1.0000539995
2029_0_61   SR:0.001617 CR:1.0000539995 BCR:1.0000539995
2029_0_62   SR:0.001456 CR:1.0000539995 BCR:1.0000539995
2029_0_63   SR:0.001310 CR:1.0000378592 BCR:1.0000378592
2029_0_64   SR:0.001179 CR:1.0000378592 BCR:1.0000378592
2029_0_65   SR:0.001061 CR:1.0000378592 BCR:1.0000378592
2029_0_66   SR:0.000955 CR:1.0000378592 BCR:1.0000378592
2029_0_67   SR:0.000860 CR:1.0000378592 BCR:1.0000378592
2029_0_68   SR:0.000774 CR:1.0000378592 BCR:1.0000378592
2029_0_69   SR:0.000696 CR:1.0000378592 BCR:1.0000378592
2029_0_70   SR:0.000627 CR:1.0000378592 BCR:1.0000378592
2029_0_71   SR:0.000564 CR:1.0000378592 BCR:1.0000378592
2029_0_72   SR:0.000508 CR:1.0000378592 BCR:1.0000378592
2029_0_73   SR:0.000457 CR:1.0000378592 BCR:1.0000378592
2029_0_74   SR:0.000411 CR:1.0000378592 BCR:1.0000378592
2029_0_75   SR:0.000370 CR:1.0000378592 BCR:1.0000378592
2029_0_76   SR:0.000333 CR:1.0000378592 BCR:1.0000378592
2029_0_77   SR:0.000300 CR:1.0000378592 BCR:1.0000378592
2029_0_78   SR:0.000270 CR:1.0000378592 BCR:1.0000378592
2029_0_79   SR:0.000243 CR:1.0000378592 BCR:1.0000378592
2029_0_80   SR:0.000218 CR:1.0000378592 BCR:1.0000378592
2029_0_81   SR:0.000197 CR:1.0000378592 BCR:1.0000378592
2029_0_82   SR:0.000177 CR:1.0000378592 BCR:1.0000378592
2029_0_83   SR:0.000159 CR:1.0000378592 BCR:1.0000378592
2029_0_84   SR:0.000143 CR:1.0000378592 BCR:1.0000378592
2029_0_85   SR:0.000129 CR:1.0000378592 BCR:1.0000378592
2029_0_86   SR:0.000116 CR:1.0000378592 BCR:1.0000378592
2029_0_87   SR:0.000104 CR:1.0000378592 BCR:1.0000378592
2029_0_88   SR:0.000094 CR:1.0000378592 BCR:1.0000378592
2029_0_89   SR:0.000085 CR:1.0000378592 BCR:1.0000378592
2029_0_90   SR:0.000076 CR:1.0000378592 BCR:1.0000378592
2029_0_91   SR:0.000069 CR:1.0000378592 BCR:1.0000378592
2029_0_92   SR:0.000062 CR:1.0000378592 BCR:1.0000378592
2029_0_93   SR:0.000056 CR:1.0000378592 BCR:1.0000378592
2029_0_94   SR:0.000050 CR:1.0000378592 BCR:1.0000378592
2029_0_95   SR:0.000045 CR:1.0000378592 BCR:1.0000378592
2029_0_96   SR:0.000040 CR:1.0000378592 BCR:1.0000378592
2029_0_97   SR:0.000036 CR:1.0000014705 BCR:1.0000014705
2029_0_98   SR:0.000033 CR:1.0000014705 BCR:1.0000014705
2029_0_99   SR:0.000030 CR:1.0000014705 BCR:1.0000014705
2029_0_100  SR:0.000027 CR:1.0000014705 BCR:1.0000014705
2029_0_101  SR:0.000024 CR:1.0000014705 BCR:1.0000014705
2029_0_102  SR:0.000022 CR:1.0000014705 BCR:1.0000014705
2029_0_103  SR:0.000019 CR:1.0000014705 BCR:1.0000014705
2029_0_104  SR:0.000017 CR:1.0000014705 BCR:1.0000014705
2029_0_105  SR:0.000016 CR:1.0000014705 BCR:1.0000014705
2029_0_106  SR:0.000014 CR:1.0000014705 BCR:1.0000014705
2029_0_107  SR:0.000013 CR:1.0000014705 BCR:1.0000014705
2029_0_108  SR:0.000011 CR:1.0000014705 BCR:1.0000014705
2029_0_109  SR:0.000010 CR:1.0000014705 BCR:1.0000014705
2029_0_110  SR:0.000009 CR:1.0000004399 BCR:1.0000004399
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 241391, Actual GHG Offset Mg 241390
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.251678
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.748322
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.000000
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.251678 / 0.369224 (DELTA:0.117547)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.748322 / 0.630776 (DELTA:0.117547)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64628 / $64628 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66276 / $66276 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59378 / $64628 R:0.918766
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66276 / $66276 R:1.000000

cross subsidized price / cost ALT BEV                                 $64628 / $64628 R:1.000000
cross subsidized price / cost ALT ICE                                 $66276 / $66276 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65861 / $65861 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65668 / $65668 R:1.000000

2029_0_0  SCORE:0.032191, CE:0.117547, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2030  Iteration=0 Mercedes
2030_0_0    SR:1.000000 CR:1.0290293825 BCR:1.0290293825
2030_0_1    SR:0.900000 CR:1.0290293825 BCR:1.0290293825
2030_0_2    SR:0.810000 CR:1.0078183559 BCR:1.0078183559
2030_0_3    SR:0.729000 CR:1.0078183559 BCR:1.0078183559
2030_0_4    SR:0.656100 CR:1.0078183559 BCR:1.0078183559
2030_0_5    SR:0.590490 CR:1.0078183559 BCR:1.0078183559
2030_0_6    SR:0.531441 CR:1.0078183559 BCR:1.0078183559
2030_0_7    SR:0.478297 CR:1.0078183559 BCR:1.0078183559
2030_0_8    SR:0.430467 CR:1.0078183559 BCR:1.0078183559
2030_0_9    SR:0.387420 CR:1.0078183559 BCR:1.0078183559
2030_0_10   SR:0.348678 CR:1.0078183559 BCR:1.0078183559
2030_0_11   SR:0.313811 CR:1.0078183559 BCR:1.0078183559
2030_0_12   SR:0.282430 CR:1.0078183559 BCR:1.0078183559
2030_0_13   SR:0.254187 CR:1.0078183559 BCR:1.0078183559
2030_0_14   SR:0.228768 CR:1.0078183559 BCR:1.0078183559
2030_0_15   SR:0.205891 CR:1.0078183559 BCR:1.0078183559
2030_0_16   SR:0.185302 CR:1.0078183559 BCR:1.0078183559
2030_0_17   SR:0.166772 CR:1.0078183559 BCR:1.0078183559
2030_0_18   SR:0.150095 CR:1.0078183559 BCR:1.0078183559
2030_0_19   SR:0.135085 CR:1.0078183559 BCR:1.0078183559
2030_0_20   SR:0.121577 CR:1.0078183559 BCR:1.0078183559
2030_0_21   SR:0.109419 CR:1.0078183559 BCR:1.0078183559
2030_0_22   SR:0.098477 CR:1.0078183559 BCR:1.0078183559
2030_0_23   SR:0.088629 CR:1.0078183559 BCR:1.0078183559
2030_0_24   SR:0.079766 CR:1.0078183559 BCR:1.0078183559
2030_0_25   SR:0.071790 CR:1.0078183559 BCR:1.0078183559
2030_0_26   SR:0.064611 CR:1.0078183559 BCR:1.0078183559
2030_0_27   SR:0.058150 CR:1.0078183559 BCR:1.0078183559
2030_0_28   SR:0.052335 CR:1.0078183559 BCR:1.0078183559
2030_0_29   SR:0.047101 CR:1.0078183559 BCR:1.0078183559
2030_0_30   SR:0.042391 CR:1.0078183559 BCR:1.0078183559
2030_0_31   SR:0.038152 CR:1.0078183559 BCR:1.0078183559
2030_0_32   SR:0.034337 CR:1.0078183559 BCR:1.0078183559
2030_0_33   SR:0.030903 CR:1.0078183559 BCR:1.0078183559
2030_0_34   SR:0.027813 CR:1.0078183559 BCR:1.0078183559
2030_0_35   SR:0.025032 CR:1.0078183559 BCR:1.0078183559
2030_0_36   SR:0.022528 CR:1.0078183559 BCR:1.0078183559
2030_0_37   SR:0.020276 CR:1.0078183559 BCR:1.0078183559
2030_0_38   SR:0.018248 CR:1.0078183559 BCR:1.0078183559
2030_0_39   SR:0.016423 CR:1.0078183559 BCR:1.0078183559
2030_0_40   SR:0.014781 CR:1.0078183559 BCR:1.0078183559
2030_0_41   SR:0.013303 CR:1.0078183559 BCR:1.0078183559
2030_0_42   SR:0.011973 CR:1.0078183559 BCR:1.0078183559
2030_0_43   SR:0.010775 CR:1.0078183559 BCR:1.0078183559
2030_0_44   SR:0.009698 CR:1.0078183559 BCR:1.0078183559
2030_0_45   SR:0.008728 CR:1.0078183559 BCR:1.0078183559
2030_0_46   SR:0.007855 CR:1.0078183559 BCR:1.0078183559
2030_0_47   SR:0.007070 CR:1.0078183559 BCR:1.0078183559
2030_0_48   SR:0.006363 CR:1.0078183559 BCR:1.0078183559
2030_0_49   SR:0.005726 CR:1.0078183559 BCR:1.0078183559
2030_0_50   SR:0.005154 CR:1.0078183559 BCR:1.0078183559
2030_0_51   SR:0.004638 CR:1.0078183559 BCR:1.0078183559
2030_0_52   SR:0.004175 CR:1.0078183559 BCR:1.0078183559
2030_0_53   SR:0.003757 CR:1.0078183559 BCR:1.0078183559
2030_0_54   SR:0.003381 CR:1.0078183559 BCR:1.0078183559
2030_0_55   SR:0.003043 CR:1.0078183559 BCR:1.0078183559
2030_0_56   SR:0.002739 CR:1.0078183559 BCR:1.0078183559
2030_0_57   SR:0.002465 CR:1.0078183559 BCR:1.0078183559
2030_0_58   SR:0.002219 CR:1.0078183559 BCR:1.0078183559
2030_0_59   SR:0.001997 CR:1.0078183559 BCR:1.0078183559
2030_0_60   SR:0.001797 CR:1.0078183559 BCR:1.0078183559
2030_0_61   SR:0.001617 CR:1.0078183559 BCR:1.0078183559
2030_0_62   SR:0.001456 CR:1.0078183559 BCR:1.0078183559
2030_0_63   SR:0.001310 CR:1.0078183559 BCR:1.0078183559
2030_0_64   SR:0.001179 CR:1.0078183559 BCR:1.0078183559
2030_0_65   SR:0.001061 CR:1.0078183559 BCR:1.0078183559
2030_0_66   SR:0.000955 CR:1.0078183559 BCR:1.0078183559
2030_0_67   SR:0.000860 CR:1.0078183559 BCR:1.0078183559
2030_0_68   SR:0.000774 CR:1.0078183559 BCR:1.0078183559
2030_0_69   SR:0.000696 CR:1.0078183559 BCR:1.0078183559
2030_0_70   SR:0.000627 CR:1.0078183559 BCR:1.0078183559
2030_0_71   SR:0.000564 CR:1.0078183559 BCR:1.0078183559
2030_0_72   SR:0.000508 CR:1.0078183559 BCR:1.0078183559
2030_0_73   SR:0.000457 CR:1.0078183559 BCR:1.0078183559
2030_0_74   SR:0.000411 CR:1.0078183559 BCR:1.0078183559
2030_0_75   SR:0.000370 CR:1.0078183559 BCR:1.0078183559
2030_0_76   SR:0.000333 CR:1.0078183559 BCR:1.0078183559
2030_0_77   SR:0.000300 CR:1.0078183559 BCR:1.0078183559
2030_0_78   SR:0.000270 CR:1.0078183559 BCR:1.0078183559
2030_0_79   SR:0.000243 CR:1.0078183559 BCR:1.0078183559
2030_0_80   SR:0.000218 CR:1.0078183559 BCR:1.0078183559
2030_0_81   SR:0.000197 CR:1.0078183559 BCR:1.0078183559
2030_0_82   SR:0.000177 CR:1.0078183559 BCR:1.0078183559
2030_0_83   SR:0.000159 CR:1.0078183559 BCR:1.0078183559
2030_0_84   SR:0.000143 CR:1.0078183559 BCR:1.0078183559
2030_0_85   SR:0.000129 CR:1.0078183559 BCR:1.0078183559
2030_0_86   SR:0.000116 CR:1.0078183559 BCR:1.0078183559
2030_0_87   SR:0.000104 CR:1.0078183559 BCR:1.0078183559
2030_0_88   SR:0.000094 CR:1.0078183559 BCR:1.0078183559
2030_0_89   SR:0.000085 CR:1.0078183559 BCR:1.0078183559
2030_0_90   SR:0.000076 CR:1.0078183559 BCR:1.0078183559
2030_0_91   SR:0.000069 CR:1.0078183559 BCR:1.0078183559
2030_0_92   SR:0.000062 CR:1.0078183559 BCR:1.0078183559
2030_0_93   SR:0.000056 CR:1.0078183559 BCR:1.0078183559
2030_0_94   SR:0.000050 CR:1.0078183559 BCR:1.0078183559
2030_0_95   SR:0.000045 CR:1.0078183559 BCR:1.0078183559
2030_0_96   SR:0.000040 CR:1.0078183559 BCR:1.0078183559
2030_0_97   SR:0.000036 CR:1.0078183559 BCR:1.0078183559
2030_0_98   SR:0.000033 CR:1.0078183559 BCR:1.0078183559
2030_0_99   SR:0.000030 CR:1.0078183559 BCR:1.0078183559
2030_0_100  SR:0.000027 CR:1.0078183559 BCR:1.0078183559
2030_0_101  SR:0.000024 CR:1.0078183559 BCR:1.0078183559
2030_0_102  SR:0.000022 CR:1.0078183559 BCR:1.0078183559
2030_0_103  SR:0.000019 CR:1.0078183559 BCR:1.0078183559
2030_0_104  SR:0.000017 CR:1.0078183559 BCR:1.0078183559
2030_0_105  SR:0.000016 CR:1.0078183559 BCR:1.0078183559
2030_0_106  SR:0.000014 CR:1.0078183559 BCR:1.0078183559
2030_0_107  SR:0.000013 CR:1.0078183559 BCR:1.0078183559
2030_0_108  SR:0.000011 CR:1.0078183559 BCR:1.0078183559
2030_0_109  SR:0.000010 CR:1.0078183559 BCR:1.0078183559
2030_0_110  SR:0.000009 CR:1.0078183559 BCR:1.0078183559
PRODUCER FINAL COMPLIANCE DELTA 0.007818
Target GHG Offset Mg 465855, Actual GHG Offset Mg 454086
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.451678
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.548322
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.000000
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.451678 / 0.451678 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.548322 / 0.548322 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64979 / $64979 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66210 / $66210 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59479 / $64979 R:0.915358
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66210 / $66210 R:1.000000

cross subsidized price / cost ALT BEV                                 $64979 / $64979 R:1.000000
cross subsidized price / cost ALT ICE                                 $66210 / $66210 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65654 / $65654 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65654 / $65654 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
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2031  Iteration=0 Mercedes
2031_0_0    SR:1.000000 CR:0.9708709057 BCR:0.9708709057
2031_0_1    SR:0.900000 CR:0.9708709057 BCR:0.9708709057
2031_0_2    SR:0.810000 CR:0.9708709057 BCR:0.9708709057
2031_0_3    SR:0.729000 CR:0.9708709057 BCR:0.9708709057
2031_0_4    SR:0.656100 CR:0.9708709057 BCR:0.9708709057
2031_0_5    SR:0.590490 CR:0.9708709057 BCR:0.9708709057
2031_0_6    SR:0.531441 CR:0.9708709057 BCR:0.9708709057
2031_0_7    SR:0.478297 CR:1.0167113241 BCR:1.0167113241
2031_0_8    SR:0.430467 CR:1.0167113241 BCR:1.0167113241
2031_0_9    SR:0.387420 CR:1.0167113241 BCR:1.0167113241
2031_0_10   SR:0.348678 CR:1.0167113241 BCR:1.0167113241
2031_0_11   SR:0.313811 CR:1.0167113241 BCR:1.0167113241
2031_0_12   SR:0.282430 CR:1.0167113241 BCR:1.0167113241
2031_0_13   SR:0.254187 CR:1.0167113241 BCR:1.0167113241
2031_0_14   SR:0.228768 CR:1.0167113241 BCR:1.0167113241
2031_0_15   SR:0.205891 CR:1.0167113241 BCR:1.0167113241
2031_0_16   SR:0.185302 CR:1.0167113241 BCR:1.0167113241
2031_0_17   SR:0.166772 CR:1.0167113241 BCR:1.0167113241
2031_0_18   SR:0.150095 CR:1.0167113241 BCR:1.0167113241
2031_0_19   SR:0.135085 CR:1.0167113241 BCR:1.0167113241
2031_0_20   SR:0.121577 CR:1.0167113241 BCR:1.0167113241
2031_0_21   SR:0.109419 CR:1.0167113241 BCR:1.0167113241
2031_0_22   SR:0.098477 CR:1.0167113241 BCR:1.0167113241
2031_0_23   SR:0.088629 CR:1.0167113241 BCR:1.0167113241
2031_0_24   SR:0.079766 CR:1.0167113241 BCR:1.0167113241
2031_0_25   SR:0.071790 CR:1.0167113241 BCR:1.0167113241
2031_0_26   SR:0.064611 CR:1.0167113241 BCR:1.0167113241
2031_0_27   SR:0.058150 CR:1.0167113241 BCR:1.0167113241
2031_0_28   SR:0.052335 CR:1.0167113241 BCR:1.0167113241
2031_0_29   SR:0.047101 CR:1.0167113241 BCR:1.0167113241
2031_0_30   SR:0.042391 CR:1.0167113241 BCR:1.0167113241
2031_0_31   SR:0.038152 CR:1.0167113241 BCR:1.0167113241
2031_0_32   SR:0.034337 CR:1.0167113241 BCR:1.0167113241
2031_0_33   SR:0.030903 CR:1.0167113241 BCR:1.0167113241
2031_0_34   SR:0.027813 CR:1.0167113241 BCR:1.0167113241
2031_0_35   SR:0.025032 CR:1.0167113241 BCR:1.0167113241
2031_0_36   SR:0.022528 CR:1.0167113241 BCR:1.0167113241
2031_0_37   SR:0.020276 CR:1.0167113241 BCR:1.0167113241
2031_0_38   SR:0.018248 CR:1.0167113241 BCR:1.0167113241
2031_0_39   SR:0.016423 CR:1.0167113241 BCR:1.0167113241
2031_0_40   SR:0.014781 CR:1.0167113241 BCR:1.0167113241
2031_0_41   SR:0.013303 CR:1.0167113241 BCR:1.0167113241
2031_0_42   SR:0.011973 CR:1.0167113241 BCR:1.0167113241
2031_0_43   SR:0.010775 CR:1.0167113241 BCR:1.0167113241
2031_0_44   SR:0.009698 CR:1.0167113241 BCR:1.0167113241
2031_0_45   SR:0.008728 CR:1.0167113241 BCR:1.0167113241
2031_0_46   SR:0.007855 CR:1.0167113241 BCR:1.0167113241
2031_0_47   SR:0.007070 CR:1.0167113241 BCR:1.0167113241
2031_0_48   SR:0.006363 CR:1.0167113241 BCR:1.0167113241
2031_0_49   SR:0.005726 CR:1.0167113241 BCR:1.0167113241
2031_0_50   SR:0.005154 CR:1.0167113241 BCR:1.0167113241
2031_0_51   SR:0.004638 CR:1.0167113241 BCR:1.0167113241
2031_0_52   SR:0.004175 CR:1.0167113241 BCR:1.0167113241
2031_0_53   SR:0.003757 CR:1.0167113241 BCR:1.0167113241
2031_0_54   SR:0.003381 CR:1.0167113241 BCR:1.0167113241
2031_0_55   SR:0.003043 CR:1.0167113241 BCR:1.0167113241
2031_0_56   SR:0.002739 CR:1.0167113241 BCR:1.0167113241
2031_0_57   SR:0.002465 CR:1.0167113241 BCR:1.0167113241
2031_0_58   SR:0.002219 CR:1.0167113241 BCR:1.0167113241
2031_0_59   SR:0.001997 CR:1.0167113241 BCR:1.0167113241
2031_0_60   SR:0.001797 CR:1.0167113241 BCR:1.0167113241
2031_0_61   SR:0.001617 CR:1.0167113241 BCR:1.0167113241
2031_0_62   SR:0.001456 CR:1.0167113241 BCR:1.0167113241
2031_0_63   SR:0.001310 CR:1.0167113241 BCR:1.0167113241
2031_0_64   SR:0.001179 CR:1.0167113241 BCR:1.0167113241
2031_0_65   SR:0.001061 CR:1.0167113241 BCR:1.0167113241
2031_0_66   SR:0.000955 CR:1.0167113241 BCR:1.0167113241
2031_0_67   SR:0.000860 CR:1.0167113241 BCR:1.0167113241
2031_0_68   SR:0.000774 CR:1.0167113241 BCR:1.0167113241
2031_0_69   SR:0.000696 CR:1.0167113241 BCR:1.0167113241
2031_0_70   SR:0.000627 CR:1.0167113241 BCR:1.0167113241
2031_0_71   SR:0.000564 CR:1.0167113241 BCR:1.0167113241
2031_0_72   SR:0.000508 CR:1.0167113241 BCR:1.0167113241
2031_0_73   SR:0.000457 CR:1.0167113241 BCR:1.0167113241
2031_0_74   SR:0.000411 CR:1.0167113241 BCR:1.0167113241
2031_0_75   SR:0.000370 CR:1.0167113241 BCR:1.0167113241
2031_0_76   SR:0.000333 CR:1.0167113241 BCR:1.0167113241
2031_0_77   SR:0.000300 CR:1.0167113241 BCR:1.0167113241
2031_0_78   SR:0.000270 CR:1.0167113241 BCR:1.0167113241
2031_0_79   SR:0.000243 CR:1.0167113241 BCR:1.0167113241
2031_0_80   SR:0.000218 CR:1.0167113241 BCR:1.0167113241
2031_0_81   SR:0.000197 CR:1.0167113241 BCR:1.0167113241
2031_0_82   SR:0.000177 CR:1.0167113241 BCR:1.0167113241
2031_0_83   SR:0.000159 CR:1.0167113241 BCR:1.0167113241
2031_0_84   SR:0.000143 CR:1.0167113241 BCR:1.0167113241
2031_0_85   SR:0.000129 CR:1.0167113241 BCR:1.0167113241
2031_0_86   SR:0.000116 CR:1.0167113241 BCR:1.0167113241
2031_0_87   SR:0.000104 CR:1.0167113241 BCR:1.0167113241
2031_0_88   SR:0.000094 CR:1.0167113241 BCR:1.0167113241
2031_0_89   SR:0.000085 CR:1.0167113241 BCR:1.0167113241
2031_0_90   SR:0.000076 CR:1.0167113241 BCR:1.0167113241
2031_0_91   SR:0.000069 CR:1.0167113241 BCR:1.0167113241
2031_0_92   SR:0.000062 CR:1.0167113241 BCR:1.0167113241
2031_0_93   SR:0.000056 CR:1.0167113241 BCR:1.0167113241
2031_0_94   SR:0.000050 CR:1.0167113241 BCR:1.0167113241
2031_0_95   SR:0.000045 CR:1.0167113241 BCR:1.0167113241
2031_0_96   SR:0.000040 CR:1.0167113241 BCR:1.0167113241
2031_0_97   SR:0.000036 CR:1.0167113241 BCR:1.0167113241
2031_0_98   SR:0.000033 CR:1.0167113241 BCR:1.0167113241
2031_0_99   SR:0.000030 CR:1.0167113241 BCR:1.0167113241
2031_0_100  SR:0.000027 CR:1.0167113241 BCR:1.0167113241
2031_0_101  SR:0.000024 CR:1.0167113241 BCR:1.0167113241
2031_0_102  SR:0.000022 CR:1.0167113241 BCR:1.0167113241
2031_0_103  SR:0.000019 CR:1.0167113241 BCR:1.0167113241
2031_0_104  SR:0.000017 CR:1.0167113241 BCR:1.0167113241
2031_0_105  SR:0.000016 CR:1.0167113241 BCR:1.0167113241
2031_0_106  SR:0.000014 CR:1.0167113241 BCR:1.0167113241
2031_0_107  SR:0.000013 CR:1.0167113241 BCR:1.0167113241
2031_0_108  SR:0.000011 CR:1.0167113241 BCR:1.0167113241
2031_0_109  SR:0.000010 CR:1.0167113241 BCR:1.0167113241
2031_0_110  SR:0.000009 CR:1.0167113241 BCR:1.0167113241
PRODUCER FINAL COMPLIANCE DELTA 0.016711
Target GHG Offset Mg 660054, Actual GHG Offset Mg 637504
Target Compliance Ratio 1.017, Actual Compliance Ratio 1.017
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.631678
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.368322
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.000000
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.631678 / 0.619195 (DELTA:0.012483)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.368322 / 0.380805 (DELTA:0.012483)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65421 / $65421 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66145 / $66145 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59671 / $65421 R:0.912109
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66145 / $66145 R:1.000000

cross subsidized price / cost ALT BEV                                 $65421 / $65421 R:1.000000
cross subsidized price / cost ALT ICE                                 $66145 / $66145 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65688 / $65688 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65697 / $65697 R:1.000000

2031_0_0  SCORE:0.003419, CE:0.012483, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2032  Iteration=0 Mercedes
2032_0_0    SR:1.000000 CR:1.0214501857 BCR:1.0214501857
2032_0_1    SR:0.900000 CR:1.0214501794 BCR:1.0214501794
2032_0_2    SR:0.810000 CR:1.0214501794 BCR:1.0214501794
2032_0_3    SR:0.729000 CR:1.0214501794 BCR:1.0214501794
2032_0_4    SR:0.656100 CR:1.0214501794 BCR:1.0214501794
2032_0_5    SR:0.590490 CR:1.0214501794 BCR:1.0214501794
2032_0_6    SR:0.531441 CR:1.0214501794 BCR:1.0214501794
2032_0_7    SR:0.478297 CR:1.0214501794 BCR:1.0214501794
2032_0_8    SR:0.430467 CR:1.0214501794 BCR:1.0214501794
2032_0_9    SR:0.387420 CR:1.0214501794 BCR:1.0214501794
2032_0_10   SR:0.348678 CR:1.0214501794 BCR:1.0214501794
2032_0_11   SR:0.313811 CR:1.0214501794 BCR:1.0214501794
2032_0_12   SR:0.282430 CR:1.0214501794 BCR:1.0214501794
2032_0_13   SR:0.254187 CR:1.0214501794 BCR:1.0214501794
2032_0_14   SR:0.228768 CR:1.0214501794 BCR:1.0214501794
2032_0_15   SR:0.205891 CR:1.0214501794 BCR:1.0214501794
2032_0_16   SR:0.185302 CR:1.0214501794 BCR:1.0214501794
2032_0_17   SR:0.166772 CR:1.0214501794 BCR:1.0214501794
2032_0_18   SR:0.150095 CR:1.0214501794 BCR:1.0214501794
2032_0_19   SR:0.135085 CR:1.0214501794 BCR:1.0214501794
2032_0_20   SR:0.121577 CR:1.0214501794 BCR:1.0214501794
2032_0_21   SR:0.109419 CR:1.0214501794 BCR:1.0214501794
2032_0_22   SR:0.098477 CR:1.0214501794 BCR:1.0214501794
2032_0_23   SR:0.088629 CR:1.0214501794 BCR:1.0214501794
2032_0_24   SR:0.079766 CR:1.0214501794 BCR:1.0214501794
2032_0_25   SR:0.071790 CR:1.0214501794 BCR:1.0214501794
2032_0_26   SR:0.064611 CR:1.0214501794 BCR:1.0214501794
2032_0_27   SR:0.058150 CR:1.0214501794 BCR:1.0214501794
2032_0_28   SR:0.052335 CR:1.0214501794 BCR:1.0214501794
2032_0_29   SR:0.047101 CR:1.0214501794 BCR:1.0214501794
2032_0_30   SR:0.042391 CR:1.0214501794 BCR:1.0214501794
2032_0_31   SR:0.038152 CR:1.0214501794 BCR:1.0214501794
2032_0_32   SR:0.034337 CR:1.0214501794 BCR:1.0214501794
2032_0_33   SR:0.030903 CR:1.0214501794 BCR:1.0214501794
2032_0_34   SR:0.027813 CR:1.0214501794 BCR:1.0214501794
2032_0_35   SR:0.025032 CR:1.0214501794 BCR:1.0214501794
2032_0_36   SR:0.022528 CR:1.0214501794 BCR:1.0214501794
2032_0_37   SR:0.020276 CR:1.0214501794 BCR:1.0214501794
2032_0_38   SR:0.018248 CR:1.0214501794 BCR:1.0214501794
2032_0_39   SR:0.016423 CR:1.0214501794 BCR:1.0214501794
2032_0_40   SR:0.014781 CR:1.0214501794 BCR:1.0214501794
2032_0_41   SR:0.013303 CR:1.0214501794 BCR:1.0214501794
2032_0_42   SR:0.011973 CR:1.0214501794 BCR:1.0214501794
2032_0_43   SR:0.010775 CR:1.0214501794 BCR:1.0214501794
2032_0_44   SR:0.009698 CR:1.0214501794 BCR:1.0214501794
2032_0_45   SR:0.008728 CR:1.0214501794 BCR:1.0214501794
2032_0_46   SR:0.007855 CR:1.0214501794 BCR:1.0214501794
2032_0_47   SR:0.007070 CR:1.0214501794 BCR:1.0214501794
2032_0_48   SR:0.006363 CR:1.0214501794 BCR:1.0214501794
2032_0_49   SR:0.005726 CR:1.0214501794 BCR:1.0214501794
2032_0_50   SR:0.005154 CR:1.0214501794 BCR:1.0214501794
2032_0_51   SR:0.004638 CR:1.0214501794 BCR:1.0214501794
2032_0_52   SR:0.004175 CR:1.0214501794 BCR:1.0214501794
2032_0_53   SR:0.003757 CR:1.0214501794 BCR:1.0214501794
2032_0_54   SR:0.003381 CR:1.0214501794 BCR:1.0214501794
2032_0_55   SR:0.003043 CR:1.0214501794 BCR:1.0214501794
2032_0_56   SR:0.002739 CR:1.0214501794 BCR:1.0214501794
2032_0_57   SR:0.002465 CR:1.0214501794 BCR:1.0214501794
2032_0_58   SR:0.002219 CR:1.0214501794 BCR:1.0214501794
2032_0_59   SR:0.001997 CR:1.0214501794 BCR:1.0214501794
2032_0_60   SR:0.001797 CR:1.0214501794 BCR:1.0214501794
2032_0_61   SR:0.001617 CR:1.0214501794 BCR:1.0214501794
2032_0_62   SR:0.001456 CR:1.0214501794 BCR:1.0214501794
2032_0_63   SR:0.001310 CR:1.0214501794 BCR:1.0214501794
2032_0_64   SR:0.001179 CR:1.0214501794 BCR:1.0214501794
2032_0_65   SR:0.001061 CR:1.0214501794 BCR:1.0214501794
2032_0_66   SR:0.000955 CR:1.0214501794 BCR:1.0214501794
2032_0_67   SR:0.000860 CR:1.0214501794 BCR:1.0214501794
2032_0_68   SR:0.000774 CR:1.0214501794 BCR:1.0214501794
2032_0_69   SR:0.000696 CR:1.0214501794 BCR:1.0214501794
2032_0_70   SR:0.000627 CR:1.0214501794 BCR:1.0214501794
2032_0_71   SR:0.000564 CR:1.0214501794 BCR:1.0214501794
2032_0_72   SR:0.000508 CR:1.0214501794 BCR:1.0214501794
2032_0_73   SR:0.000457 CR:1.0214501794 BCR:1.0214501794
2032_0_74   SR:0.000411 CR:1.0214501794 BCR:1.0214501794
2032_0_75   SR:0.000370 CR:1.0214501794 BCR:1.0214501794
2032_0_76   SR:0.000333 CR:1.0214501794 BCR:1.0214501794
2032_0_77   SR:0.000300 CR:1.0214501794 BCR:1.0214501794
2032_0_78   SR:0.000270 CR:1.0214501794 BCR:1.0214501794
2032_0_79   SR:0.000243 CR:1.0214501794 BCR:1.0214501794
2032_0_80   SR:0.000218 CR:1.0214501794 BCR:1.0214501794
2032_0_81   SR:0.000197 CR:1.0214501794 BCR:1.0214501794
2032_0_82   SR:0.000177 CR:1.0214501794 BCR:1.0214501794
2032_0_83   SR:0.000159 CR:1.0214501794 BCR:1.0214501794
2032_0_84   SR:0.000143 CR:1.0214501794 BCR:1.0214501794
2032_0_85   SR:0.000129 CR:1.0214501794 BCR:1.0214501794
2032_0_86   SR:0.000116 CR:1.0214501794 BCR:1.0214501794
2032_0_87   SR:0.000104 CR:1.0214501794 BCR:1.0214501794
2032_0_88   SR:0.000094 CR:1.0214501794 BCR:1.0214501794
2032_0_89   SR:0.000085 CR:1.0214501794 BCR:1.0214501794
2032_0_90   SR:0.000076 CR:1.0214501794 BCR:1.0214501794
2032_0_91   SR:0.000069 CR:1.0214501794 BCR:1.0214501794
2032_0_92   SR:0.000062 CR:1.0214501794 BCR:1.0214501794
2032_0_93   SR:0.000056 CR:1.0214501794 BCR:1.0214501794
2032_0_94   SR:0.000050 CR:1.0214501794 BCR:1.0214501794
2032_0_95   SR:0.000045 CR:1.0214501794 BCR:1.0214501794
2032_0_96   SR:0.000040 CR:1.0214501794 BCR:1.0214501794
2032_0_97   SR:0.000036 CR:1.0214501794 BCR:1.0214501794
2032_0_98   SR:0.000033 CR:1.0214501794 BCR:1.0214501794
2032_0_99   SR:0.000030 CR:1.0214501794 BCR:1.0214501794
2032_0_100  SR:0.000027 CR:1.0214501794 BCR:1.0214501794
2032_0_101  SR:0.000024 CR:1.0214501794 BCR:1.0214501794
2032_0_102  SR:0.000022 CR:1.0214501794 BCR:1.0214501794
2032_0_103  SR:0.000019 CR:1.0214501794 BCR:1.0214501794
2032_0_104  SR:0.000017 CR:1.0214501794 BCR:1.0214501794
2032_0_105  SR:0.000016 CR:1.0214501794 BCR:1.0214501794
2032_0_106  SR:0.000014 CR:1.0214501794 BCR:1.0214501794
2032_0_107  SR:0.000013 CR:1.0214501794 BCR:1.0214501794
2032_0_108  SR:0.000011 CR:1.0214501794 BCR:1.0214501794
2032_0_109  SR:0.000010 CR:1.0214501794 BCR:1.0214501794
2032_0_110  SR:0.000009 CR:1.0214501794 BCR:1.0214501794
PRODUCER FINAL COMPLIANCE DELTA 0.021450
Target GHG Offset Mg 896534, Actual GHG Offset Mg 870807
Target Compliance Ratio 1.021, Actual Compliance Ratio 1.021
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.811678
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.188322
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.000000
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.811678 / 0.649113 (DELTA:0.162565)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.188322 / 0.350887 (DELTA:0.162565)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65946 / $65946 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67709 / $67709 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59946 / $65946 R:0.909017
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67709 / $67709 R:1.000000

cross subsidized price / cost ALT BEV                                 $65946 / $65946 R:1.000000
cross subsidized price / cost ALT ICE                                 $67709 / $67709 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66278 / $66278 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66565 / $66565 R:1.000000

2032_0_0  SCORE:0.044520, CE:0.162565, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2033  Iteration=0 Mercedes
2033_0_0    SR:1.000000 CR:0.9977459057 BCR:0.9977459057
2033_0_1    SR:0.900000 CR:0.9978075454 BCR:0.9978075454
2033_0_2    SR:0.810000 CR:0.9978075568 BCR:0.9978075568
2033_0_3    SR:0.729000 CR:0.9978075568 BCR:0.9978075568
2033_0_4    SR:0.656100 CR:0.9978075568 BCR:0.9978075568
2033_0_5    SR:0.590490 CR:0.9978075568 BCR:0.9978075568
2033_0_6    SR:0.531441 CR:0.9978075568 BCR:0.9978075568
2033_0_7    SR:0.478297 CR:0.9978075568 BCR:0.9978075568
2033_0_8    SR:0.430467 CR:0.9978075568 BCR:0.9978075568
2033_0_9    SR:0.387420 CR:0.9978075568 BCR:0.9978075568
2033_0_10   SR:0.348678 CR:0.9978075568 BCR:0.9978075568
2033_0_11   SR:0.313811 CR:0.9978075568 BCR:0.9978075568
2033_0_12   SR:0.282430 CR:0.9978075568 BCR:0.9978075568
2033_0_13   SR:0.254187 CR:0.9978075568 BCR:0.9978075568
2033_0_14   SR:0.228768 CR:1.0012987570 BCR:1.0012987570
2033_0_15   SR:0.205891 CR:1.0012987570 BCR:1.0012987570
2033_0_16   SR:0.185302 CR:1.0004639349 BCR:1.0004639349
2033_0_17   SR:0.166772 CR:1.0004639349 BCR:1.0004639349
2033_0_18   SR:0.150095 CR:1.0004639349 BCR:1.0004639349
2033_0_19   SR:0.135085 CR:1.0004639349 BCR:1.0004639349
2033_0_20   SR:0.121577 CR:1.0004639349 BCR:1.0004639349
2033_0_21   SR:0.109419 CR:1.0004639349 BCR:1.0004639349
2033_0_22   SR:0.098477 CR:1.0004639349 BCR:1.0004639349
2033_0_23   SR:0.088629 CR:1.0004639349 BCR:1.0004639349
2033_0_24   SR:0.079766 CR:1.0004639349 BCR:1.0004639349
2033_0_25   SR:0.071790 CR:1.0004639349 BCR:1.0004639349
2033_0_26   SR:0.064611 CR:1.0004639349 BCR:1.0004639349
2033_0_27   SR:0.058150 CR:1.0004639349 BCR:1.0004639349
2033_0_28   SR:0.052335 CR:1.0004639349 BCR:1.0004639349
2033_0_29   SR:0.047101 CR:1.0004639349 BCR:1.0004639349
2033_0_30   SR:0.042391 CR:1.0004639349 BCR:1.0004639349
2033_0_31   SR:0.038152 CR:1.0004639349 BCR:1.0004639349
2033_0_32   SR:0.034337 CR:1.0004639349 BCR:1.0004639349
2033_0_33   SR:0.030903 CR:1.0004639349 BCR:1.0004639349
2033_0_34   SR:0.027813 CR:1.0004639349 BCR:1.0004639349
2033_0_35   SR:0.025032 CR:1.0004639349 BCR:1.0004639349
2033_0_36   SR:0.022528 CR:1.0004639349 BCR:1.0004639349
2033_0_37   SR:0.020276 CR:1.0004639349 BCR:1.0004639349
2033_0_38   SR:0.018248 CR:1.0004639349 BCR:1.0004639349
2033_0_39   SR:0.016423 CR:1.0004639349 BCR:1.0004639349
2033_0_40   SR:0.014781 CR:1.0004639349 BCR:1.0004639349
2033_0_41   SR:0.013303 CR:1.0004639349 BCR:1.0004639349
2033_0_42   SR:0.011973 CR:1.0004639349 BCR:1.0004639349
2033_0_43   SR:0.010775 CR:1.0004639349 BCR:1.0004639349
2033_0_44   SR:0.009698 CR:1.0004639349 BCR:1.0004639349
2033_0_45   SR:0.008728 CR:1.0004639349 BCR:1.0004639349
2033_0_46   SR:0.007855 CR:1.0004639349 BCR:1.0004639349
2033_0_47   SR:0.007070 CR:1.0004503692 BCR:1.0004503692
2033_0_48   SR:0.006363 CR:1.0003367549 BCR:1.0003367549
2033_0_49   SR:0.005726 CR:1.0003367549 BCR:1.0003367549
2033_0_50   SR:0.005154 CR:1.0002560795 BCR:1.0002560795
2033_0_51   SR:0.004638 CR:1.0002538954 BCR:1.0002538954
2033_0_52   SR:0.004175 CR:1.0001816185 BCR:1.0001816185
2033_0_53   SR:0.003757 CR:1.0001144438 BCR:1.0001144438
2033_0_54   SR:0.003381 CR:1.0001144289 BCR:1.0001144289
2033_0_55   SR:0.003043 CR:1.0001144289 BCR:1.0001144289
2033_0_56   SR:0.002739 CR:1.0001144289 BCR:1.0001144289
2033_0_57   SR:0.002465 CR:1.0001144289 BCR:1.0001144289
2033_0_58   SR:0.002219 CR:1.0001144289 BCR:1.0001144289
2033_0_59   SR:0.001997 CR:1.0001144289 BCR:1.0001144289
2033_0_60   SR:0.001797 CR:1.0001144289 BCR:1.0001144289
2033_0_61   SR:0.001617 CR:1.0000977111 BCR:1.0000977111
2033_0_62   SR:0.001456 CR:1.0000457106 BCR:1.0000457106
2033_0_63   SR:0.001310 CR:1.0000457056 BCR:1.0000457056
2033_0_64   SR:0.001179 CR:1.0000457056 BCR:1.0000457056
2033_0_65   SR:0.001061 CR:1.0000457056 BCR:1.0000457056
2033_0_66   SR:0.000955 CR:1.0000457056 BCR:1.0000457056
2033_0_67   SR:0.000860 CR:1.0000457056 BCR:1.0000457056
2033_0_68   SR:0.000774 CR:1.0000457056 BCR:1.0000457056
2033_0_69   SR:0.000696 CR:1.0000457056 BCR:1.0000457056
2033_0_70   SR:0.000627 CR:1.0000457056 BCR:1.0000457056
2033_0_71   SR:0.000564 CR:1.0000457056 BCR:1.0000457056
2033_0_72   SR:0.000508 CR:0.9999641754 BCR:0.9999641754
2033_0_73   SR:0.000457 CR:0.9999641903 BCR:0.9999641903
2033_0_74   SR:0.000411 CR:0.9999641903 BCR:0.9999641903
2033_0_75   SR:0.000370 CR:0.9999641903 BCR:0.9999641903
2033_0_76   SR:0.000333 CR:0.9999641903 BCR:0.9999641903
2033_0_77   SR:0.000300 CR:0.9999641903 BCR:0.9999641903
2033_0_78   SR:0.000270 CR:0.9999641903 BCR:0.9999641903
2033_0_79   SR:0.000243 CR:1.0000031858 BCR:1.0000031858
2033_0_80   SR:0.000218 CR:1.0000031759 BCR:1.0000031759
2033_0_81   SR:0.000197 CR:1.0000031759 BCR:1.0000031759
2033_0_82   SR:0.000177 CR:1.0000031759 BCR:1.0000031759
2033_0_83   SR:0.000159 CR:1.0000031759 BCR:1.0000031759
2033_0_84   SR:0.000143 CR:1.0000031759 BCR:1.0000031759
2033_0_85   SR:0.000129 CR:1.0000031759 BCR:1.0000031759
2033_0_86   SR:0.000116 CR:1.0000031759 BCR:1.0000031759
2033_0_87   SR:0.000104 CR:1.0000031759 BCR:1.0000031759
2033_0_88   SR:0.000094 CR:1.0000031759 BCR:1.0000031759
2033_0_89   SR:0.000085 CR:1.0000031759 BCR:1.0000031759
2033_0_90   SR:0.000076 CR:1.0000031759 BCR:1.0000031759
2033_0_91   SR:0.000069 CR:1.0000031759 BCR:1.0000031759
2033_0_92   SR:0.000062 CR:1.0000031759 BCR:1.0000031759
2033_0_93   SR:0.000056 CR:1.0000031759 BCR:1.0000031759
2033_0_94   SR:0.000050 CR:1.0000031759 BCR:1.0000031759
2033_0_95   SR:0.000045 CR:1.0000031759 BCR:1.0000031759
2033_0_96   SR:0.000040 CR:1.0000031759 BCR:1.0000031759
2033_0_97   SR:0.000036 CR:1.0000031759 BCR:1.0000031759
2033_0_98   SR:0.000033 CR:1.0000031759 BCR:1.0000031759
2033_0_99   SR:0.000030 CR:1.0000031759 BCR:1.0000031759
2033_0_100  SR:0.000027 CR:1.0000031759 BCR:1.0000031759
2033_0_101  SR:0.000024 CR:1.0000031759 BCR:1.0000031759
2033_0_102  SR:0.000022 CR:1.0000031759 BCR:1.0000031759
2033_0_103  SR:0.000019 CR:1.0000031759 BCR:1.0000031759
2033_0_104  SR:0.000017 CR:1.0000031759 BCR:1.0000031759
2033_0_105  SR:0.000016 CR:1.0000031759 BCR:1.0000031759
2033_0_106  SR:0.000014 CR:1.0000031759 BCR:1.0000031759
2033_0_107  SR:0.000013 CR:1.0000031759 BCR:1.0000031759
2033_0_108  SR:0.000011 CR:1.0000017067 BCR:1.0000017067
2033_0_109  SR:0.000010 CR:0.9999995127 BCR:0.9999995127
2033_0_110  SR:0.000009 CR:0.9999996516 BCR:0.9999996516
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 996856, Actual GHG Offset Mg 996857
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.896899
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.103101
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.896899 / 0.611678 (DELTA:0.285221)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.103101 / 0.388322 (DELTA:0.285221)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66525 / $66525 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66019 / $66019 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66525 / $66525 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66019 / $66019 R:1.000000

cross subsidized price / cost ALT BEV                                 $66525 / $66525 R:1.000000
cross subsidized price / cost ALT ICE                                 $66019 / $66019 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66473 / $66473 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66329 / $66329 R:1.000000

2033_0_0  SCORE:0.078111, CE:0.285221, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2034  Iteration=0 Mercedes
2034_0_0    SR:1.000000 CR:0.9956332775 BCR:0.9956332775
2034_0_1    SR:0.900000 CR:0.9956332775 BCR:0.9956332775
2034_0_2    SR:0.810000 CR:0.9956332775 BCR:0.9956332775
2034_0_3    SR:0.729000 CR:0.9956332775 BCR:0.9956332775
2034_0_4    SR:0.656100 CR:0.9956332775 BCR:0.9956332775
2034_0_5    SR:0.590490 CR:0.9956332775 BCR:0.9956332775
2034_0_6    SR:0.531441 CR:0.9956332775 BCR:0.9956332775
2034_0_7    SR:0.478297 CR:0.9956332775 BCR:0.9956332775
2034_0_8    SR:0.430467 CR:0.9956332775 BCR:0.9956332775
2034_0_9    SR:0.387420 CR:0.9956332775 BCR:0.9956332775
2034_0_10   SR:0.348678 CR:0.9956332775 BCR:0.9956332775
2034_0_11   SR:0.313811 CR:0.9956332775 BCR:0.9956332775
2034_0_12   SR:0.282430 CR:0.9956332775 BCR:0.9956332775
2034_0_13   SR:0.254187 CR:0.9956332775 BCR:0.9956332775
2034_0_14   SR:0.228768 CR:0.9956332775 BCR:0.9956332775
2034_0_15   SR:0.205891 CR:0.9956332775 BCR:0.9956332775
2034_0_16   SR:0.185302 CR:1.0041710135 BCR:1.0041710135
2034_0_17   SR:0.166772 CR:1.0041709941 BCR:1.0041709941
2034_0_18   SR:0.150095 CR:1.0023174310 BCR:1.0023174310
2034_0_19   SR:0.135085 CR:1.0023174310 BCR:1.0023174310
2034_0_20   SR:0.121577 CR:1.0011150408 BCR:1.0011150408
2034_0_21   SR:0.109419 CR:1.0011150408 BCR:1.0011150408
2034_0_22   SR:0.098477 CR:1.0011150408 BCR:1.0011150408
2034_0_23   SR:0.088629 CR:1.0011150408 BCR:1.0011150408
2034_0_24   SR:0.079766 CR:1.0002844556 BCR:1.0002844556
2034_0_25   SR:0.071790 CR:1.0002844556 BCR:1.0002844556
2034_0_26   SR:0.064611 CR:1.0002844556 BCR:1.0002844556
2034_0_27   SR:0.058150 CR:1.0000238590 BCR:1.0000238590
2034_0_28   SR:0.052335 CR:1.0000238557 BCR:1.0000238557
2034_0_29   SR:0.047101 CR:1.0000238557 BCR:1.0000238557
2034_0_30   SR:0.042391 CR:1.0000238557 BCR:1.0000238557
2034_0_31   SR:0.038152 CR:1.0000238557 BCR:1.0000238557
2034_0_32   SR:0.034337 CR:1.0000238557 BCR:1.0000238557
2034_0_33   SR:0.030903 CR:1.0000238557 BCR:1.0000238557
2034_0_34   SR:0.027813 CR:1.0000238557 BCR:1.0000238557
2034_0_35   SR:0.025032 CR:1.0000238557 BCR:1.0000238557
2034_0_36   SR:0.022528 CR:1.0000238557 BCR:1.0000238557
2034_0_37   SR:0.020276 CR:1.0000238557 BCR:1.0000238557
2034_0_38   SR:0.018248 CR:1.0000238557 BCR:1.0000238557
2034_0_39   SR:0.016423 CR:1.0000238557 BCR:1.0000238557
2034_0_40   SR:0.014781 CR:1.0000238557 BCR:1.0000238557
2034_0_41   SR:0.013303 CR:1.0000238557 BCR:1.0000238557
2034_0_42   SR:0.011973 CR:1.0000238557 BCR:1.0000238557
2034_0_43   SR:0.010775 CR:1.0000238557 BCR:1.0000238557
2034_0_44   SR:0.009698 CR:1.0000238557 BCR:1.0000238557
2034_0_45   SR:0.008728 CR:1.0000238557 BCR:1.0000238557
2034_0_46   SR:0.007855 CR:1.0000238557 BCR:1.0000238557
2034_0_47   SR:0.007070 CR:1.0000238557 BCR:1.0000238557
2034_0_48   SR:0.006363 CR:1.0000238557 BCR:1.0000238557
2034_0_49   SR:0.005726 CR:1.0000238557 BCR:1.0000238557
2034_0_50   SR:0.005154 CR:1.0000238557 BCR:1.0000238557
2034_0_51   SR:0.004638 CR:1.0000238557 BCR:1.0000238557
2034_0_52   SR:0.004175 CR:1.0000238557 BCR:1.0000238557
2034_0_53   SR:0.003757 CR:1.0000238557 BCR:1.0000238557
2034_0_54   SR:0.003381 CR:1.0000238557 BCR:1.0000238557
2034_0_55   SR:0.003043 CR:1.0000238557 BCR:1.0000238557
2034_0_56   SR:0.002739 CR:1.0000238557 BCR:1.0000238557
2034_0_57   SR:0.002465 CR:1.0000238557 BCR:1.0000238557
2034_0_58   SR:0.002219 CR:1.0000238557 BCR:1.0000238557
2034_0_59   SR:0.001997 CR:1.0000238557 BCR:1.0000238557
2034_0_60   SR:0.001797 CR:1.0000238557 BCR:1.0000238557
2034_0_61   SR:0.001617 CR:1.0000238557 BCR:1.0000238557
2034_0_62   SR:0.001456 CR:1.0000238557 BCR:1.0000238557
2034_0_63   SR:0.001310 CR:1.0000140943 BCR:1.0000140943
2034_0_64   SR:0.001179 CR:1.0000055100 BCR:1.0000055100
2034_0_65   SR:0.001061 CR:1.0000055068 BCR:1.0000055068
2034_0_66   SR:0.000955 CR:1.0000055068 BCR:1.0000055068
2034_0_67   SR:0.000860 CR:1.0000055068 BCR:1.0000055068
2034_0_68   SR:0.000774 CR:1.0000055068 BCR:1.0000055068
2034_0_69   SR:0.000696 CR:1.0000055068 BCR:1.0000055068
2034_0_70   SR:0.000627 CR:1.0000055068 BCR:1.0000055068
2034_0_71   SR:0.000564 CR:1.0000055068 BCR:1.0000055068
2034_0_72   SR:0.000508 CR:1.0000055068 BCR:1.0000055068
2034_0_73   SR:0.000457 CR:1.0000055068 BCR:1.0000055068
2034_0_74   SR:0.000411 CR:1.0000055068 BCR:1.0000055068
2034_0_75   SR:0.000370 CR:1.0000055068 BCR:1.0000055068
2034_0_76   SR:0.000333 CR:1.0000055068 BCR:1.0000055068
2034_0_77   SR:0.000300 CR:1.0000055068 BCR:1.0000055068
2034_0_78   SR:0.000270 CR:1.0000055068 BCR:1.0000055068
2034_0_79   SR:0.000243 CR:1.0000055068 BCR:1.0000055068
2034_0_80   SR:0.000218 CR:1.0000055068 BCR:1.0000055068
2034_0_81   SR:0.000197 CR:1.0000055068 BCR:1.0000055068
2034_0_82   SR:0.000177 CR:1.0000055068 BCR:1.0000055068
2034_0_83   SR:0.000159 CR:1.0000055068 BCR:1.0000055068
2034_0_84   SR:0.000143 CR:1.0000055068 BCR:1.0000055068
2034_0_85   SR:0.000129 CR:1.0000055068 BCR:1.0000055068
2034_0_86   SR:0.000116 CR:1.0000055068 BCR:1.0000055068
2034_0_87   SR:0.000104 CR:1.0000055068 BCR:1.0000055068
2034_0_88   SR:0.000094 CR:1.0000041343 BCR:1.0000041343
2034_0_89   SR:0.000085 CR:1.0000041343 BCR:1.0000041343
2034_0_90   SR:0.000076 CR:1.0000030597 BCR:1.0000030597
2034_0_91   SR:0.000069 CR:1.0000030597 BCR:1.0000030597
2034_0_92   SR:0.000062 CR:1.0000020875 BCR:1.0000020875
2034_0_93   SR:0.000056 CR:1.0000020875 BCR:1.0000020875
2034_0_94   SR:0.000050 CR:1.0000013711 BCR:1.0000013711
2034_0_95   SR:0.000045 CR:1.0000013711 BCR:1.0000013711
2034_0_96   SR:0.000040 CR:1.0000007572 BCR:1.0000007572
2034_0_97   SR:0.000036 CR:1.0000007572 BCR:1.0000007572
2034_0_98   SR:0.000033 CR:1.0000002964 BCR:1.0000002964
2034_0_99   SR:0.000030 CR:1.0000002964 BCR:1.0000002964
2034_0_100  SR:0.000027 CR:0.9999999350 BCR:0.9999999350
2034_0_101  SR:0.000024 CR:0.9999999447 BCR:0.9999999447
2034_0_102  SR:0.000022 CR:0.9999999447 BCR:0.9999999447
2034_0_103  SR:0.000019 CR:0.9999999447 BCR:0.9999999447
2034_0_104  SR:0.000017 CR:0.9999999447 BCR:0.9999999447
2034_0_105  SR:0.000016 CR:0.9999999447 BCR:0.9999999447
2034_0_106  SR:0.000014 CR:0.9999999447 BCR:0.9999999447
2034_0_107  SR:0.000013 CR:0.9999999447 BCR:0.9999999447
2034_0_108  SR:0.000011 CR:0.9999999447 BCR:0.9999999447
2034_0_109  SR:0.000010 CR:0.9999999447 BCR:0.9999999447
2034_0_110  SR:0.000009 CR:0.9999999447 BCR:0.9999999447
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1016235, Actual GHG Offset Mg 1016235
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.886142
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.113858
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.000000
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.886142 / 0.696899 (DELTA:0.189243)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.113858 / 0.303101 (DELTA:0.189243)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66393 / $66393 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67573 / $67573 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66393 / $66393 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67573 / $67573 R:1.000000

cross subsidized price / cost ALT BEV                                 $66393 / $66393 R:1.000000
cross subsidized price / cost ALT ICE                                 $67573 / $67573 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66527 / $66527 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66750 / $66750 R:1.000000

2034_0_0  SCORE:0.051826, CE:0.189243, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2035  Iteration=0 Mercedes
2035_0_0    SR:1.000000 CR:1.0011460962 BCR:1.0011460962
2035_0_1    SR:0.900000 CR:1.0011460962 BCR:1.0011460962
2035_0_2    SR:0.810000 CR:1.0011460962 BCR:1.0011460962
2035_0_3    SR:0.729000 CR:1.0011460962 BCR:1.0011460962
2035_0_4    SR:0.656100 CR:1.0011460962 BCR:1.0011460962
2035_0_5    SR:0.590490 CR:1.0011460962 BCR:1.0011460962
2035_0_6    SR:0.531441 CR:1.0011460962 BCR:1.0011460962
2035_0_7    SR:0.478297 CR:1.0011460962 BCR:1.0011460962
2035_0_8    SR:0.430467 CR:1.0011460962 BCR:1.0011460962
2035_0_9    SR:0.387420 CR:1.0011460962 BCR:1.0011460962
2035_0_10   SR:0.348678 CR:1.0011460962 BCR:1.0011460962
2035_0_11   SR:0.313811 CR:1.0011460962 BCR:1.0011460962
2035_0_12   SR:0.282430 CR:1.0011460962 BCR:1.0011460962
2035_0_13   SR:0.254187 CR:1.0011460962 BCR:1.0011460962
2035_0_14   SR:0.228768 CR:1.0011460962 BCR:1.0011460962
2035_0_15   SR:0.205891 CR:1.0011460962 BCR:1.0011460962
2035_0_16   SR:0.185302 CR:1.0011460962 BCR:1.0011460962
2035_0_17   SR:0.166772 CR:1.0011460962 BCR:1.0011460962
2035_0_18   SR:0.150095 CR:1.0011460962 BCR:1.0011460962
2035_0_19   SR:0.135085 CR:1.0011460962 BCR:1.0011460962
2035_0_20   SR:0.121577 CR:1.0011460962 BCR:1.0011460962
2035_0_21   SR:0.109419 CR:1.0011460962 BCR:1.0011460962
2035_0_22   SR:0.098477 CR:1.0011460962 BCR:1.0011460962
2035_0_23   SR:0.088629 CR:1.0011460962 BCR:1.0011460962
2035_0_24   SR:0.079766 CR:1.0011460962 BCR:1.0011460962
2035_0_25   SR:0.071790 CR:1.0011460962 BCR:1.0011460962
2035_0_26   SR:0.064611 CR:1.0011460962 BCR:1.0011460962
2035_0_27   SR:0.058150 CR:1.0011460962 BCR:1.0011460962
2035_0_28   SR:0.052335 CR:1.0011460962 BCR:1.0011460962
2035_0_29   SR:0.047101 CR:1.0009810630 BCR:1.0009810630
2035_0_30   SR:0.042391 CR:1.0003229144 BCR:1.0003229144
2035_0_31   SR:0.038152 CR:1.0003229144 BCR:1.0003229144
2035_0_32   SR:0.034337 CR:0.9998555555 BCR:0.9998555555
2035_0_33   SR:0.030903 CR:0.9998555619 BCR:0.9998555619
2035_0_34   SR:0.027813 CR:0.9998555619 BCR:0.9998555619
2035_0_35   SR:0.025032 CR:0.9998555619 BCR:0.9998555619
2035_0_36   SR:0.022528 CR:0.9998555619 BCR:0.9998555619
2035_0_37   SR:0.020276 CR:0.9998555619 BCR:0.9998555619
2035_0_38   SR:0.018248 CR:0.9998555619 BCR:0.9998555619
2035_0_39   SR:0.016423 CR:0.9998555619 BCR:0.9998555619
2035_0_40   SR:0.014781 CR:0.9998555619 BCR:0.9998555619
2035_0_41   SR:0.013303 CR:0.9998555619 BCR:0.9998555619
2035_0_42   SR:0.011973 CR:0.9998555619 BCR:0.9998555619
2035_0_43   SR:0.010775 CR:0.9998555619 BCR:0.9998555619
2035_0_44   SR:0.009698 CR:0.9998555619 BCR:0.9998555619
2035_0_45   SR:0.008728 CR:0.9998555619 BCR:0.9998555619
2035_0_46   SR:0.007855 CR:0.9998555619 BCR:0.9998555619
2035_0_47   SR:0.007070 CR:0.9998555619 BCR:0.9998555619
2035_0_48   SR:0.006363 CR:0.9998555619 BCR:0.9998555619
2035_0_49   SR:0.005726 CR:0.9998555619 BCR:0.9998555619
2035_0_50   SR:0.005154 CR:0.9998555619 BCR:0.9998555619
2035_0_51   SR:0.004638 CR:0.9998555619 BCR:0.9998555619
2035_0_52   SR:0.004175 CR:0.9998555619 BCR:0.9998555619
2035_0_53   SR:0.003757 CR:0.9998555619 BCR:0.9998555619
2035_0_54   SR:0.003381 CR:0.9998555619 BCR:0.9998555619
2035_0_55   SR:0.003043 CR:0.9998976776 BCR:0.9998976776
2035_0_56   SR:0.002739 CR:0.9998981284 BCR:0.9998981284
2035_0_57   SR:0.002465 CR:0.9999358988 BCR:0.9999358988
2035_0_58   SR:0.002219 CR:0.9999358988 BCR:0.9999358988
2035_0_59   SR:0.001997 CR:0.9999636235 BCR:0.9999636235
2035_0_60   SR:0.001797 CR:0.9999637980 BCR:0.9999637980
2035_0_61   SR:0.001617 CR:0.9999887643 BCR:0.9999887643
2035_0_62   SR:0.001456 CR:0.9999887740 BCR:0.9999887740
2035_0_63   SR:0.001310 CR:1.0000067131 BCR:1.0000067131
2035_0_64   SR:0.001179 CR:1.0000067131 BCR:1.0000067131
2035_0_65   SR:0.001061 CR:1.0000067131 BCR:1.0000067131
2035_0_66   SR:0.000955 CR:1.0000067131 BCR:1.0000067131
2035_0_67   SR:0.000860 CR:1.0000067131 BCR:1.0000067131
2035_0_68   SR:0.000774 CR:1.0000067131 BCR:1.0000067131
2035_0_69   SR:0.000696 CR:1.0000067131 BCR:1.0000067131
2035_0_70   SR:0.000627 CR:1.0000067131 BCR:1.0000067131
2035_0_71   SR:0.000564 CR:1.0000067131 BCR:1.0000067131
2035_0_72   SR:0.000508 CR:1.0000067131 BCR:1.0000067131
2035_0_73   SR:0.000457 CR:1.0000067131 BCR:1.0000067131
2035_0_74   SR:0.000411 CR:1.0000067131 BCR:1.0000067131
2035_0_75   SR:0.000370 CR:1.0000067131 BCR:1.0000067131
2035_0_76   SR:0.000333 CR:1.0000067131 BCR:1.0000067131
2035_0_77   SR:0.000300 CR:1.0000067131 BCR:1.0000067131
2035_0_78   SR:0.000270 CR:1.0000067131 BCR:1.0000067131
2035_0_79   SR:0.000243 CR:1.0000067131 BCR:1.0000067131
2035_0_80   SR:0.000218 CR:1.0000067131 BCR:1.0000067131
2035_0_81   SR:0.000197 CR:1.0000067131 BCR:1.0000067131
2035_0_82   SR:0.000177 CR:1.0000067131 BCR:1.0000067131
2035_0_83   SR:0.000159 CR:1.0000067131 BCR:1.0000067131
2035_0_84   SR:0.000143 CR:1.0000067131 BCR:1.0000067131
2035_0_85   SR:0.000129 CR:1.0000067131 BCR:1.0000067131
2035_0_86   SR:0.000116 CR:1.0000067131 BCR:1.0000067131
2035_0_87   SR:0.000104 CR:1.0000067131 BCR:1.0000067131
2035_0_88   SR:0.000094 CR:1.0000052847 BCR:1.0000052847
2035_0_89   SR:0.000085 CR:1.0000039581 BCR:1.0000039581
2035_0_90   SR:0.000076 CR:1.0000027931 BCR:1.0000027931
2035_0_91   SR:0.000069 CR:1.0000016667 BCR:1.0000016667
2035_0_92   SR:0.000062 CR:1.0000016667 BCR:1.0000016667
2035_0_93   SR:0.000056 CR:1.0000016667 BCR:1.0000016667
2035_0_94   SR:0.000050 CR:1.0000016667 BCR:1.0000016667
2035_0_95   SR:0.000045 CR:1.0000016667 BCR:1.0000016667
2035_0_96   SR:0.000040 CR:1.0000016667 BCR:1.0000016667
2035_0_97   SR:0.000036 CR:1.0000016667 BCR:1.0000016667
2035_0_98   SR:0.000033 CR:1.0000016667 BCR:1.0000016667
2035_0_99   SR:0.000030 CR:1.0000016667 BCR:1.0000016667
2035_0_100  SR:0.000027 CR:1.0000016667 BCR:1.0000016667
2035_0_101  SR:0.000024 CR:1.0000016667 BCR:1.0000016667
2035_0_102  SR:0.000022 CR:1.0000001366 BCR:1.0000001366
2035_0_103  SR:0.000019 CR:1.0000001334 BCR:1.0000001334
2035_0_104  SR:0.000017 CR:1.0000001334 BCR:1.0000001334
2035_0_105  SR:0.000016 CR:1.0000001334 BCR:1.0000001334
2035_0_106  SR:0.000014 CR:0.9999999492 BCR:0.9999999492
2035_0_107  SR:0.000013 CR:0.9999999589 BCR:0.9999999589
2035_0_108  SR:0.000011 CR:0.9999999589 BCR:0.9999999589
2035_0_109  SR:0.000010 CR:0.9999999589 BCR:0.9999999589
2035_0_110  SR:0.000009 CR:0.9999999589 BCR:0.9999999589
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1024051, Actual GHG Offset Mg 1024051
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.886142
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.113858
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.000000
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.886142 / 0.686142 (DELTA:0.200000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.113858 / 0.313858 (DELTA:0.200000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66268 / $66268 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67506 / $67506 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66268 / $66268 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67506 / $67506 R:1.000000

cross subsidized price / cost ALT BEV                                 $66268 / $66268 R:1.000000
cross subsidized price / cost ALT ICE                                 $67506 / $67506 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66409 / $66409 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66657 / $66657 R:1.000000

2035_0_0  SCORE:0.054772, CE:0.200000, CSPE:0.000000

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

Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal Pass 1: Manufacturer=Nissan
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2022  Iteration=0 Nissan
2022_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2022_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2022_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2022_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2022_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2022_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2022_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2022_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2022_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2022_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2022_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2022_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2022_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2022_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2022_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2022_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2022_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2022_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2022_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2022_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2022_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2022_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2022_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2022_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2022_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2022_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2022_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2022_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2022_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2022_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2022_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2022_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2022_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2022_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2022_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2022_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2022_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2022_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2022_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2022_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2022_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2022_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2022_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2022_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2022_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2022_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2022_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2022_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2022_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2022_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2022_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2022_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2022_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2022_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2022_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2022_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2022_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2022_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2022_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2022_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2022_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2022_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2022_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2022_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2022_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2022_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2022_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2022_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2022_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2022_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2022_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2022_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2022_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2022_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2022_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2022_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2022_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2022_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2022_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2022_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2022_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2022_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2022_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2022_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2022_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2022_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2022_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2022_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2022_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2022_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2022_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2022_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2022_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2022_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2022_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2022_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2022_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2022_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2022_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2022_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2022_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2022_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2022_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2022_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2022_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2022_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2022_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2022_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2022_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2022_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2022_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 42121, Actual GHG Offset Mg 42121
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935239
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.064761
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61216 / $61216 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64472 / $64472 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61216 / $61216 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64472 / $64472 R:1.000000

cross subsidized price / cost ALT ICE                                 $61427 / $61427 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61216 / $61216 R:1.000000
cross subsidized price / cost ALT pickup                              $64472 / $64472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61427 / $61427 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2023  Iteration=0 Nissan
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25551, Actual GHG Offset Mg 25551
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935567
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.064433
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61130 / $61130 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64381 / $64381 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61130 / $61130 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64381 / $64381 R:1.000000

cross subsidized price / cost ALT ICE                                 $61340 / $61340 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61130 / $61130 R:1.000000
cross subsidized price / cost ALT pickup                              $64381 / $64381 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61340 / $61340 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2024  Iteration=0 Nissan
2024_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2024_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2024_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2024_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2024_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2024_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2024_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2024_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2024_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2024_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2024_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2024_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2024_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2024_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2024_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2024_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2024_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2024_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2024_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2024_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2024_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2024_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2024_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2024_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2024_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2024_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2024_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2024_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2024_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2024_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2024_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2024_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2024_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2024_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2024_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2024_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2024_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2024_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2024_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2024_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2024_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2024_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2024_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2024_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2024_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2024_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2024_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2024_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2024_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2024_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2024_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2024_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2024_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2024_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2024_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2024_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2024_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2024_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2024_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2024_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2024_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2024_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2024_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2024_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2024_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2024_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2024_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2024_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2024_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2024_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2024_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2024_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2024_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2024_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2024_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2024_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2024_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2024_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2024_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2024_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2024_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2024_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2024_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2024_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2024_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2024_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2024_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2024_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2024_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2024_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2024_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2024_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2024_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2024_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2024_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2024_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2024_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2024_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2024_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2024_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2024_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2024_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2024_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2024_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2024_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2024_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2024_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2024_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2024_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2024_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2024_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 8499, Actual GHG Offset Mg 8499
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935464
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.064536
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $61047 / $61047 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64293 / $64293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61047 / $61047 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64293 / $64293 R:1.000000

cross subsidized price / cost ALT ICE                                 $61256 / $61256 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61047 / $61047 R:1.000000
cross subsidized price / cost ALT pickup                              $64293 / $64293 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61256 / $61256 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2025  Iteration=0 Nissan
2025_0_0    SR:1.000000 CR:1.0082551851 BCR:1.0082551851
2025_0_1    SR:0.900000 CR:1.0082551851 BCR:1.0082551851
2025_0_2    SR:0.810000 CR:1.0082551851 BCR:1.0082551851
2025_0_3    SR:0.729000 CR:1.0082551851 BCR:1.0082551851
2025_0_4    SR:0.656100 CR:1.0082551851 BCR:1.0082551851
2025_0_5    SR:0.590490 CR:1.0082551851 BCR:1.0082551851
2025_0_6    SR:0.531441 CR:1.0082551851 BCR:1.0082551851
2025_0_7    SR:0.478297 CR:1.0082551851 BCR:1.0082551851
2025_0_8    SR:0.430467 CR:1.0082551851 BCR:1.0082551851
2025_0_9    SR:0.387420 CR:1.0082551851 BCR:1.0082551851
2025_0_10   SR:0.348678 CR:1.0082551851 BCR:1.0082551851
2025_0_11   SR:0.313811 CR:1.0082551851 BCR:1.0082551851
2025_0_12   SR:0.282430 CR:1.0082551851 BCR:1.0082551851
2025_0_13   SR:0.254187 CR:1.0082551851 BCR:1.0082551851
2025_0_14   SR:0.228768 CR:1.0082551851 BCR:1.0082551851
2025_0_15   SR:0.205891 CR:1.0082551851 BCR:1.0082551851
2025_0_16   SR:0.185302 CR:1.0082551851 BCR:1.0082551851
2025_0_17   SR:0.166772 CR:1.0082551851 BCR:1.0082551851
2025_0_18   SR:0.150095 CR:1.0019020758 BCR:1.0019020758
2025_0_19   SR:0.135085 CR:1.0019020758 BCR:1.0019020758
2025_0_20   SR:0.121577 CR:1.0019020758 BCR:1.0019020758
2025_0_21   SR:0.109419 CR:1.0019020758 BCR:1.0019020758
2025_0_22   SR:0.098477 CR:1.0019020758 BCR:1.0019020758
2025_0_23   SR:0.088629 CR:1.0017923130 BCR:1.0017923130
2025_0_24   SR:0.079766 CR:1.0017923130 BCR:1.0017923130
2025_0_25   SR:0.071790 CR:1.0016877183 BCR:1.0016877183
2025_0_26   SR:0.064611 CR:1.0016877183 BCR:1.0016877183
2025_0_27   SR:0.058150 CR:1.0016877138 BCR:1.0016877138
2025_0_28   SR:0.052335 CR:1.0016877092 BCR:1.0016877092
2025_0_29   SR:0.047101 CR:1.0016877047 BCR:1.0016877047
2025_0_30   SR:0.042391 CR:1.0016877047 BCR:1.0016877047
2025_0_31   SR:0.038152 CR:1.0016877047 BCR:1.0016877047
2025_0_32   SR:0.034337 CR:1.0016877047 BCR:1.0016877047
2025_0_33   SR:0.030903 CR:1.0016877047 BCR:1.0016877047
2025_0_34   SR:0.027813 CR:1.0016877047 BCR:1.0016877047
2025_0_35   SR:0.025032 CR:1.0016877047 BCR:1.0016877047
2025_0_36   SR:0.022528 CR:1.0016877047 BCR:1.0016877047
2025_0_37   SR:0.020276 CR:1.0016877047 BCR:1.0016877047
2025_0_38   SR:0.018248 CR:1.0001455337 BCR:1.0001455337
2025_0_39   SR:0.016423 CR:1.0001455337 BCR:1.0001455337
2025_0_40   SR:0.014781 CR:1.0001455337 BCR:1.0001455337
2025_0_41   SR:0.013303 CR:1.0001455337 BCR:1.0001455337
2025_0_42   SR:0.011973 CR:1.0001455337 BCR:1.0001455337
2025_0_43   SR:0.010775 CR:1.0001455337 BCR:1.0001455337
2025_0_44   SR:0.009698 CR:1.0001455337 BCR:1.0001455337
2025_0_45   SR:0.008728 CR:1.0001455337 BCR:1.0001455337
2025_0_46   SR:0.007855 CR:1.0001455337 BCR:1.0001455337
2025_0_47   SR:0.007070 CR:1.0001455337 BCR:1.0001455337
2025_0_48   SR:0.006363 CR:1.0001455337 BCR:1.0001455337
2025_0_49   SR:0.005726 CR:1.0001455337 BCR:1.0001455337
2025_0_50   SR:0.005154 CR:1.0001455337 BCR:1.0001455337
2025_0_51   SR:0.004638 CR:1.0001455337 BCR:1.0001455337
2025_0_52   SR:0.004175 CR:1.0001455337 BCR:1.0001455337
2025_0_53   SR:0.003757 CR:1.0001455337 BCR:1.0001455337
2025_0_54   SR:0.003381 CR:1.0001455337 BCR:1.0001455337
2025_0_55   SR:0.003043 CR:1.0001455337 BCR:1.0001455337
2025_0_56   SR:0.002739 CR:1.0001455337 BCR:1.0001455337
2025_0_57   SR:0.002465 CR:1.0001455337 BCR:1.0001455337
2025_0_58   SR:0.002219 CR:1.0001455337 BCR:1.0001455337
2025_0_59   SR:0.001997 CR:1.0001455337 BCR:1.0001455337
2025_0_60   SR:0.001797 CR:1.0001455337 BCR:1.0001455337
2025_0_61   SR:0.001617 CR:1.0000088285 BCR:1.0000088285
2025_0_62   SR:0.001456 CR:1.0000088285 BCR:1.0000088285
2025_0_63   SR:0.001310 CR:1.0000088285 BCR:1.0000088285
2025_0_64   SR:0.001179 CR:1.0000088285 BCR:1.0000088285
2025_0_65   SR:0.001061 CR:1.0000088285 BCR:1.0000088285
2025_0_66   SR:0.000955 CR:1.0000088285 BCR:1.0000088285
2025_0_67   SR:0.000860 CR:1.0000088285 BCR:1.0000088285
2025_0_68   SR:0.000774 CR:1.0000088285 BCR:1.0000088285
2025_0_69   SR:0.000696 CR:1.0000088285 BCR:1.0000088285
2025_0_70   SR:0.000627 CR:1.0000088285 BCR:1.0000088285
2025_0_71   SR:0.000564 CR:1.0000088285 BCR:1.0000088285
2025_0_72   SR:0.000508 CR:1.0000088285 BCR:1.0000088285
2025_0_73   SR:0.000457 CR:1.0000088285 BCR:1.0000088285
2025_0_74   SR:0.000411 CR:1.0000088285 BCR:1.0000088285
2025_0_75   SR:0.000370 CR:1.0000088285 BCR:1.0000088285
2025_0_76   SR:0.000333 CR:1.0000088285 BCR:1.0000088285
2025_0_77   SR:0.000300 CR:1.0000088285 BCR:1.0000088285
2025_0_78   SR:0.000270 CR:1.0000088285 BCR:1.0000088285
2025_0_79   SR:0.000243 CR:1.0000088285 BCR:1.0000088285
2025_0_80   SR:0.000218 CR:1.0000088285 BCR:1.0000088285
2025_0_81   SR:0.000197 CR:1.0000088285 BCR:1.0000088285
2025_0_82   SR:0.000177 CR:1.0000088285 BCR:1.0000088285
2025_0_83   SR:0.000159 CR:1.0000088285 BCR:1.0000088285
2025_0_84   SR:0.000143 CR:1.0000088285 BCR:1.0000088285
2025_0_85   SR:0.000129 CR:1.0000088285 BCR:1.0000088285
2025_0_86   SR:0.000116 CR:1.0000088285 BCR:1.0000088285
2025_0_87   SR:0.000104 CR:1.0000088285 BCR:1.0000088285
2025_0_88   SR:0.000094 CR:1.0000008768 BCR:1.0000008768
2025_0_89   SR:0.000085 CR:1.0000008768 BCR:1.0000008768
2025_0_90   SR:0.000076 CR:1.0000008768 BCR:1.0000008768
2025_0_91   SR:0.000069 CR:1.0000008768 BCR:1.0000008768
2025_0_92   SR:0.000062 CR:1.0000008768 BCR:1.0000008768
2025_0_93   SR:0.000056 CR:1.0000008768 BCR:1.0000008768
2025_0_94   SR:0.000050 CR:1.0000008768 BCR:1.0000008768
2025_0_95   SR:0.000045 CR:1.0000008768 BCR:1.0000008768
2025_0_96   SR:0.000040 CR:1.0000008768 BCR:1.0000008768
2025_0_97   SR:0.000036 CR:1.0000008768 BCR:1.0000008768
2025_0_98   SR:0.000033 CR:1.0000008768 BCR:1.0000008768
2025_0_99   SR:0.000030 CR:1.0000008768 BCR:1.0000008768
2025_0_100  SR:0.000027 CR:1.0000008768 BCR:1.0000008768
2025_0_101  SR:0.000024 CR:1.0000008768 BCR:1.0000008768
2025_0_102  SR:0.000022 CR:1.0000008768 BCR:1.0000008768
2025_0_103  SR:0.000019 CR:1.0000008768 BCR:1.0000008768
2025_0_104  SR:0.000017 CR:1.0000008768 BCR:1.0000008768
2025_0_105  SR:0.000016 CR:1.0000008768 BCR:1.0000008768
2025_0_106  SR:0.000014 CR:1.0000005592 BCR:1.0000005592
2025_0_107  SR:0.000013 CR:1.0000005547 BCR:1.0000005547
2025_0_108  SR:0.000011 CR:1.0000005547 BCR:1.0000005547
2025_0_109  SR:0.000010 CR:1.0000005502 BCR:1.0000005502
2025_0_110  SR:0.000009 CR:1.0000005502 BCR:1.0000005502
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 31927, Actual GHG Offset Mg 31927
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046560
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.888881
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.064559
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046560 / 0.187088 (DELTA:0.140528)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.888881 / 0.748353 (DELTA:0.140528)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064559 / 0.064559 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62712 / $62712 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59767 / $59767 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64206 / $64206 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58462 / $62712 R:0.932231
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59767 / $59767 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64206 / $64206 R:1.000000

cross subsidized price / cost ALT BEV                                 $62712 / $62712 R:1.000000
cross subsidized price / cost ALT ICE                                 $60068 / $60068 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59914 / $59914 R:1.000000
cross subsidized price / cost ALT pickup                              $64206 / $64206 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60605 / $60605 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.140528, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2026  Iteration=0 Nissan
2026_0_0    SR:1.000000 CR:1.0011399984 BCR:1.0011399984
2026_0_1    SR:0.900000 CR:1.0011399984 BCR:1.0011399984
2026_0_2    SR:0.810000 CR:1.0011399984 BCR:1.0011399984
2026_0_3    SR:0.729000 CR:1.0011399984 BCR:1.0011399984
2026_0_4    SR:0.656100 CR:1.0011399984 BCR:1.0011399984
2026_0_5    SR:0.590490 CR:1.0011398792 BCR:1.0011398792
2026_0_6    SR:0.531441 CR:1.0011398792 BCR:1.0011398792
2026_0_7    SR:0.478297 CR:1.0011398792 BCR:1.0011398792
2026_0_8    SR:0.430467 CR:1.0011398792 BCR:1.0011398792
2026_0_9    SR:0.387420 CR:1.0011398792 BCR:1.0011398792
2026_0_10   SR:0.348678 CR:1.0011398792 BCR:1.0011398792
2026_0_11   SR:0.313811 CR:1.0011398792 BCR:1.0011398792
2026_0_12   SR:0.282430 CR:1.0011398792 BCR:1.0011398792
2026_0_13   SR:0.254187 CR:1.0011398792 BCR:1.0011398792
2026_0_14   SR:0.228768 CR:1.0011398792 BCR:1.0011398792
2026_0_15   SR:0.205891 CR:1.0011398792 BCR:1.0011398792
2026_0_16   SR:0.185302 CR:1.0011398792 BCR:1.0011398792
2026_0_17   SR:0.166772 CR:1.0011398792 BCR:1.0011398792
2026_0_18   SR:0.150095 CR:1.0008072853 BCR:1.0008072853
2026_0_19   SR:0.135085 CR:1.0004206896 BCR:1.0004206896
2026_0_20   SR:0.121577 CR:0.9997122288 BCR:0.9997122288
2026_0_21   SR:0.109419 CR:0.9998679757 BCR:0.9998679757
2026_0_22   SR:0.098477 CR:0.9998679757 BCR:0.9998679757
2026_0_23   SR:0.088629 CR:0.9998679757 BCR:0.9998679757
2026_0_24   SR:0.079766 CR:0.9998679757 BCR:0.9998679757
2026_0_25   SR:0.071790 CR:0.9999082685 BCR:0.9999082685
2026_0_26   SR:0.064611 CR:0.9999082685 BCR:0.9999082685
2026_0_27   SR:0.058150 CR:0.9999082685 BCR:0.9999082685
2026_0_28   SR:0.052335 CR:0.9999082685 BCR:0.9999082685
2026_0_29   SR:0.047101 CR:0.9999085665 BCR:0.9999085665
2026_0_30   SR:0.042391 CR:0.9999085665 BCR:0.9999085665
2026_0_31   SR:0.038152 CR:0.9999085665 BCR:0.9999085665
2026_0_32   SR:0.034337 CR:0.9999085665 BCR:0.9999085665
2026_0_33   SR:0.030903 CR:0.9999085665 BCR:0.9999085665
2026_0_34   SR:0.027813 CR:0.9999085665 BCR:0.9999085665
2026_0_35   SR:0.025032 CR:0.9999085665 BCR:0.9999085665
2026_0_36   SR:0.022528 CR:0.9999085665 BCR:0.9999085665
2026_0_37   SR:0.020276 CR:0.9999085665 BCR:0.9999085665
2026_0_38   SR:0.018248 CR:0.9999085665 BCR:0.9999085665
2026_0_39   SR:0.016423 CR:0.9999085665 BCR:0.9999085665
2026_0_40   SR:0.014781 CR:0.9999291897 BCR:0.9999291897
2026_0_41   SR:0.013303 CR:0.9999291897 BCR:0.9999291897
2026_0_42   SR:0.011973 CR:0.9999291897 BCR:0.9999291897
2026_0_43   SR:0.010775 CR:0.9999291897 BCR:0.9999291897
2026_0_44   SR:0.009698 CR:0.9999561310 BCR:0.9999561310
2026_0_45   SR:0.008728 CR:1.0000412464 BCR:1.0000412464
2026_0_46   SR:0.007855 CR:1.0000412464 BCR:1.0000412464
2026_0_47   SR:0.007070 CR:1.0000412464 BCR:1.0000412464
2026_0_48   SR:0.006363 CR:1.0000412464 BCR:1.0000412464
2026_0_49   SR:0.005726 CR:1.0000412464 BCR:1.0000412464
2026_0_50   SR:0.005154 CR:1.0000412464 BCR:1.0000412464
2026_0_51   SR:0.004638 CR:1.0000412464 BCR:1.0000412464
2026_0_52   SR:0.004175 CR:1.0000412464 BCR:1.0000412464
2026_0_53   SR:0.003757 CR:1.0000412464 BCR:1.0000412464
2026_0_54   SR:0.003381 CR:1.0000412464 BCR:1.0000412464
2026_0_55   SR:0.003043 CR:1.0000412464 BCR:1.0000412464
2026_0_56   SR:0.002739 CR:1.0000412464 BCR:1.0000412464
2026_0_57   SR:0.002465 CR:1.0000412464 BCR:1.0000412464
2026_0_58   SR:0.002219 CR:1.0000412464 BCR:1.0000412464
2026_0_59   SR:0.001997 CR:1.0000412464 BCR:1.0000412464
2026_0_60   SR:0.001797 CR:1.0000412464 BCR:1.0000412464
2026_0_61   SR:0.001617 CR:1.0000412464 BCR:1.0000412464
2026_0_62   SR:0.001456 CR:1.0000412464 BCR:1.0000412464
2026_0_63   SR:0.001310 CR:1.0000412464 BCR:1.0000412464
2026_0_64   SR:0.001179 CR:1.0000412464 BCR:1.0000412464
2026_0_65   SR:0.001061 CR:1.0000412464 BCR:1.0000412464
2026_0_66   SR:0.000955 CR:1.0000399351 BCR:1.0000399351
2026_0_67   SR:0.000860 CR:1.0000399351 BCR:1.0000399351
2026_0_68   SR:0.000774 CR:1.0000399351 BCR:1.0000399351
2026_0_69   SR:0.000696 CR:1.0000399351 BCR:1.0000399351
2026_0_70   SR:0.000627 CR:1.0000122786 BCR:1.0000122786
2026_0_71   SR:0.000564 CR:1.0000122786 BCR:1.0000122786
2026_0_72   SR:0.000508 CR:1.0000122786 BCR:1.0000122786
2026_0_73   SR:0.000457 CR:1.0000122786 BCR:1.0000122786
2026_0_74   SR:0.000411 CR:1.0000122786 BCR:1.0000122786
2026_0_75   SR:0.000370 CR:1.0000122786 BCR:1.0000122786
2026_0_76   SR:0.000333 CR:1.0000122786 BCR:1.0000122786
2026_0_77   SR:0.000300 CR:1.0000122786 BCR:1.0000122786
2026_0_78   SR:0.000270 CR:0.9999887347 BCR:0.9999887347
2026_0_79   SR:0.000243 CR:0.9999887347 BCR:0.9999887347
2026_0_80   SR:0.000218 CR:0.9999887347 BCR:0.9999887347
2026_0_81   SR:0.000197 CR:0.9999887347 BCR:0.9999887347
2026_0_82   SR:0.000177 CR:0.9999887347 BCR:0.9999887347
2026_0_83   SR:0.000159 CR:0.9999887347 BCR:0.9999887347
2026_0_84   SR:0.000143 CR:0.9999887347 BCR:0.9999887347
2026_0_85   SR:0.000129 CR:0.9999887347 BCR:0.9999887347
2026_0_86   SR:0.000116 CR:0.9999989271 BCR:0.9999989271
2026_0_87   SR:0.000104 CR:0.9999989271 BCR:0.9999989271
2026_0_88   SR:0.000094 CR:0.9999989271 BCR:0.9999989271
2026_0_89   SR:0.000085 CR:0.9999989271 BCR:0.9999989271
2026_0_90   SR:0.000076 CR:0.9999989271 BCR:0.9999989271
2026_0_91   SR:0.000069 CR:0.9999989271 BCR:0.9999989271
2026_0_92   SR:0.000062 CR:0.9999989271 BCR:0.9999989271
2026_0_93   SR:0.000056 CR:0.9999989271 BCR:0.9999989271
2026_0_94   SR:0.000050 CR:0.9999989271 BCR:0.9999989271
2026_0_95   SR:0.000045 CR:0.9999989271 BCR:0.9999989271
2026_0_96   SR:0.000040 CR:0.9999997020 BCR:0.9999997020
2026_0_97   SR:0.000036 CR:0.9999997020 BCR:0.9999997020
2026_0_98   SR:0.000033 CR:0.9999997020 BCR:0.9999997020
2026_0_99   SR:0.000030 CR:0.9999997020 BCR:0.9999997020
2026_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2026_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2026_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2026_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2026_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2026_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2026_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2026_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2026_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2026_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2026_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 82788, Actual GHG Offset Mg 82788
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.156730
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.778623
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.064646
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.156730 / 0.233627 (DELTA:0.076896)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.778623 / 0.701727 (DELTA:0.076896)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.010715 (DELTA:0.010714)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064646 / 0.053932 (DELTA:0.010714)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62425 / $62425 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59692 / $59692 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71484 / $71484 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63360 / $63360 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57925 / $62425 R:0.927914
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59692 / $59692 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66984 / $71484 R:0.937049
modified cross subsidized price / cost ALT pickup.ICE                 $63360 / $63360 R:1.000000

cross subsidized price / cost ALT BEV                                 $62462 / $62462 R:1.000000
cross subsidized price / cost ALT ICE                                 $59973 / $59973 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60150 / $60150 R:1.000000
cross subsidized price / cost ALT pickup                              $63449 / $63449 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60655 / $60655 R:1.000000

2026_0_0  SCORE:0.002934, CE:0.076896, 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 Nissan
2027_0_0    SR:1.000000 CR:0.9994425774 BCR:0.9994425774
2027_0_1    SR:0.900000 CR:0.9994425774 BCR:0.9994425774
2027_0_2    SR:0.810000 CR:0.9994425774 BCR:0.9994425774
2027_0_3    SR:0.729000 CR:0.9994425774 BCR:0.9994425774
2027_0_4    SR:0.656100 CR:0.9994425774 BCR:0.9994425774
2027_0_5    SR:0.590490 CR:0.9994425774 BCR:0.9994425774
2027_0_6    SR:0.531441 CR:0.9994425774 BCR:0.9994425774
2027_0_7    SR:0.478297 CR:0.9994425774 BCR:0.9994425774
2027_0_8    SR:0.430467 CR:0.9994425774 BCR:0.9994425774
2027_0_9    SR:0.387420 CR:0.9994425774 BCR:0.9994425774
2027_0_10   SR:0.348678 CR:0.9994425774 BCR:0.9994425774
2027_0_11   SR:0.313811 CR:0.9994425774 BCR:0.9994425774
2027_0_12   SR:0.282430 CR:0.9994425774 BCR:0.9994425774
2027_0_13   SR:0.254187 CR:0.9994425774 BCR:0.9994425774
2027_0_14   SR:0.228768 CR:0.9994425774 BCR:0.9994425774
2027_0_15   SR:0.205891 CR:0.9994425774 BCR:0.9994425774
2027_0_16   SR:0.185302 CR:0.9994425774 BCR:0.9994425774
2027_0_17   SR:0.166772 CR:0.9994425774 BCR:0.9994425774
2027_0_18   SR:0.150095 CR:0.9994425774 BCR:0.9994425774
2027_0_19   SR:0.135085 CR:0.9994425774 BCR:0.9994425774
2027_0_20   SR:0.121577 CR:0.9994425774 BCR:0.9994425774
2027_0_21   SR:0.109419 CR:1.0005133152 BCR:1.0005133152
2027_0_22   SR:0.098477 CR:1.0005133152 BCR:1.0005133152
2027_0_23   SR:0.088629 CR:1.0003043413 BCR:1.0003043413
2027_0_24   SR:0.079766 CR:1.0003043413 BCR:1.0003043413
2027_0_25   SR:0.071790 CR:1.0002404451 BCR:1.0002404451
2027_0_26   SR:0.064611 CR:1.0002404451 BCR:1.0002404451
2027_0_27   SR:0.058150 CR:1.0002404451 BCR:1.0002404451
2027_0_28   SR:0.052335 CR:1.0002404451 BCR:1.0002404451
2027_0_29   SR:0.047101 CR:0.9999286532 BCR:0.9999286532
2027_0_30   SR:0.042391 CR:0.9999286532 BCR:0.9999286532
2027_0_31   SR:0.038152 CR:0.9999286532 BCR:0.9999286532
2027_0_32   SR:0.034337 CR:0.9999286532 BCR:0.9999286532
2027_0_33   SR:0.030903 CR:0.9999286532 BCR:0.9999286532
2027_0_34   SR:0.027813 CR:0.9999286532 BCR:0.9999286532
2027_0_35   SR:0.025032 CR:0.9999286532 BCR:0.9999286532
2027_0_36   SR:0.022528 CR:0.9999286532 BCR:0.9999286532
2027_0_37   SR:0.020276 CR:0.9999286532 BCR:0.9999286532
2027_0_38   SR:0.018248 CR:1.0000494719 BCR:1.0000494719
2027_0_39   SR:0.016423 CR:1.0000494719 BCR:1.0000494719
2027_0_40   SR:0.014781 CR:1.0000494719 BCR:1.0000494719
2027_0_41   SR:0.013303 CR:1.0000169277 BCR:1.0000169277
2027_0_42   SR:0.011973 CR:1.0000169277 BCR:1.0000169277
2027_0_43   SR:0.010775 CR:1.0000169277 BCR:1.0000169277
2027_0_44   SR:0.009698 CR:0.9999929667 BCR:0.9999929667
2027_0_45   SR:0.008728 CR:0.9999929667 BCR:0.9999929667
2027_0_46   SR:0.007855 CR:0.9999929667 BCR:0.9999929667
2027_0_47   SR:0.007070 CR:0.9999929667 BCR:0.9999929667
2027_0_48   SR:0.006363 CR:0.9999929667 BCR:0.9999929667
2027_0_49   SR:0.005726 CR:0.9999929667 BCR:0.9999929667
2027_0_50   SR:0.005154 CR:0.9999929667 BCR:0.9999929667
2027_0_51   SR:0.004638 CR:0.9999929667 BCR:0.9999929667
2027_0_52   SR:0.004175 CR:0.9999929667 BCR:0.9999929667
2027_0_53   SR:0.003757 CR:0.9999929667 BCR:0.9999929667
2027_0_54   SR:0.003381 CR:0.9999929667 BCR:0.9999929667
2027_0_55   SR:0.003043 CR:0.9999929667 BCR:0.9999929667
2027_0_56   SR:0.002739 CR:0.9999929667 BCR:0.9999929667
2027_0_57   SR:0.002465 CR:0.9999929667 BCR:0.9999929667
2027_0_58   SR:0.002219 CR:0.9999929667 BCR:0.9999929667
2027_0_59   SR:0.001997 CR:0.9999929667 BCR:0.9999929667
2027_0_60   SR:0.001797 CR:0.9999929667 BCR:0.9999929667
2027_0_61   SR:0.001617 CR:0.9999929667 BCR:0.9999929667
2027_0_62   SR:0.001456 CR:0.9999929667 BCR:0.9999929667
2027_0_63   SR:0.001310 CR:0.9999929667 BCR:0.9999929667
2027_0_64   SR:0.001179 CR:0.9999929667 BCR:0.9999929667
2027_0_65   SR:0.001061 CR:1.0000015497 BCR:1.0000015497
2027_0_66   SR:0.000955 CR:1.0000015497 BCR:1.0000015497
2027_0_67   SR:0.000860 CR:1.0000015497 BCR:1.0000015497
2027_0_68   SR:0.000774 CR:1.0000015497 BCR:1.0000015497
2027_0_69   SR:0.000696 CR:1.0000015497 BCR:1.0000015497
2027_0_70   SR:0.000627 CR:1.0000009537 BCR:1.0000009537
2027_0_71   SR:0.000564 CR:1.0000009537 BCR:1.0000009537
2027_0_72   SR:0.000508 CR:1.0000009537 BCR:1.0000009537
2027_0_73   SR:0.000457 CR:1.0000009537 BCR:1.0000009537
2027_0_74   SR:0.000411 CR:1.0000009537 BCR:1.0000009537
2027_0_75   SR:0.000370 CR:1.0000009537 BCR:1.0000009537
2027_0_76   SR:0.000333 CR:0.9999992251 BCR:0.9999992251
2027_0_77   SR:0.000300 CR:0.9999992251 BCR:0.9999992251
2027_0_78   SR:0.000270 CR:0.9999993443 BCR:0.9999993443
2027_0_79   SR:0.000243 CR:0.9999993443 BCR:0.9999993443
2027_0_80   SR:0.000218 CR:0.9999993443 BCR:0.9999993443
2027_0_81   SR:0.000197 CR:0.9999993443 BCR:0.9999993443
2027_0_82   SR:0.000177 CR:0.9999993443 BCR:0.9999993443
2027_0_83   SR:0.000159 CR:0.9999993443 BCR:0.9999993443
2027_0_84   SR:0.000143 CR:0.9999993443 BCR:0.9999993443
2027_0_85   SR:0.000129 CR:0.9999993443 BCR:0.9999993443
2027_0_86   SR:0.000116 CR:0.9999993443 BCR:0.9999993443
2027_0_87   SR:0.000104 CR:0.9999993443 BCR:0.9999993443
2027_0_88   SR:0.000094 CR:0.9999993443 BCR:0.9999993443
2027_0_89   SR:0.000085 CR:0.9999993443 BCR:0.9999993443
2027_0_90   SR:0.000076 CR:0.9999993443 BCR:0.9999993443
2027_0_91   SR:0.000069 CR:0.9999998212 BCR:0.9999998212
2027_0_92   SR:0.000062 CR:0.9999998212 BCR:0.9999998212
2027_0_93   SR:0.000056 CR:0.9999998212 BCR:0.9999998212
2027_0_94   SR:0.000050 CR:0.9999998212 BCR:0.9999998212
2027_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2027_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2027_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2027_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2027_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2027_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2027_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2027_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2027_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2027_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2027_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
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 200020, Actual GHG Offset Mg 200020
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.343910
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.591741
2027 producer_abs_share_frac_pickup.BEV           = 0.004607
2027 producer_abs_share_frac_pickup.ICE           = 0.059742
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               = 0.343910 / 0.338653 (DELTA:0.005257)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.591741 / 0.596998 (DELTA:0.005257)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.004607 / 0.012870 (DELTA:0.008263)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.059742 / 0.051479 (DELTA:0.008263)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60544 / $60544 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59618 / $59618 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68217 / $68217 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63279 / $63279 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55794 / $60544 R:0.921545
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59618 / $59618 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $63467 / $68217 R:0.930370
modified cross subsidized price / cost ALT pickup.ICE                 $63279 / $63279 R:1.000000

cross subsidized price / cost ALT BEV                                 $60645 / $60645 R:1.000000
cross subsidized price / cost ALT ICE                                 $59954 / $59954 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59958 / $59958 R:1.000000
cross subsidized price / cost ALT pickup                              $63632 / $63632 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60231 / $60231 R:1.000000

2027_0_0  SCORE:0.002263, CE:0.008263, 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 Nissan
2028_0_0    SR:1.000000 CR:0.9931531549 BCR:0.9931531549
2028_0_1    SR:0.900000 CR:0.9931531549 BCR:0.9931531549
2028_0_2    SR:0.810000 CR:0.9931531549 BCR:0.9931531549
2028_0_3    SR:0.729000 CR:0.9931531549 BCR:0.9931531549
2028_0_4    SR:0.656100 CR:0.9931531549 BCR:0.9931531549
2028_0_5    SR:0.590490 CR:0.9931531549 BCR:0.9931531549
2028_0_6    SR:0.531441 CR:0.9931531549 BCR:0.9931531549
2028_0_7    SR:0.478297 CR:0.9931531549 BCR:0.9931531549
2028_0_8    SR:0.430467 CR:0.9931531549 BCR:0.9931531549
2028_0_9    SR:0.387420 CR:0.9938014746 BCR:0.9938014746
2028_0_10   SR:0.348678 CR:0.9957980514 BCR:0.9957980514
2028_0_11   SR:0.313811 CR:0.9975948334 BCR:0.9975948334
2028_0_12   SR:0.282430 CR:0.9992117882 BCR:0.9992117882
2028_0_13   SR:0.254187 CR:0.9999393821 BCR:0.9999393821
2028_0_14   SR:0.228768 CR:0.9999393821 BCR:0.9999393821
2028_0_15   SR:0.205891 CR:0.9999393821 BCR:0.9999393821
2028_0_16   SR:0.185302 CR:0.9999393821 BCR:0.9999393821
2028_0_17   SR:0.166772 CR:0.9999393821 BCR:0.9999393821
2028_0_18   SR:0.150095 CR:0.9999393821 BCR:0.9999393821
2028_0_19   SR:0.135085 CR:0.9999393821 BCR:0.9999393821
2028_0_20   SR:0.121577 CR:0.9999393821 BCR:0.9999393821
2028_0_21   SR:0.109419 CR:0.9999393821 BCR:0.9999393821
2028_0_22   SR:0.098477 CR:0.9999393821 BCR:0.9999393821
2028_0_23   SR:0.088629 CR:0.9999393821 BCR:0.9999393821
2028_0_24   SR:0.079766 CR:0.9999393821 BCR:0.9999393821
2028_0_25   SR:0.071790 CR:0.9999393821 BCR:0.9999393821
2028_0_26   SR:0.064611 CR:0.9999393821 BCR:0.9999393821
2028_0_27   SR:0.058150 CR:0.9999393821 BCR:0.9999393821
2028_0_28   SR:0.052335 CR:0.9999393821 BCR:0.9999393821
2028_0_29   SR:0.047101 CR:0.9999393821 BCR:0.9999393821
2028_0_30   SR:0.042391 CR:0.9999393821 BCR:0.9999393821
2028_0_31   SR:0.038152 CR:0.9999393821 BCR:0.9999393821
2028_0_32   SR:0.034337 CR:0.9999393821 BCR:0.9999393821
2028_0_33   SR:0.030903 CR:0.9999393821 BCR:0.9999393821
2028_0_34   SR:0.027813 CR:0.9999393821 BCR:0.9999393821
2028_0_35   SR:0.025032 CR:0.9999402165 BCR:0.9999402165
2028_0_36   SR:0.022528 CR:0.9999402165 BCR:0.9999402165
2028_0_37   SR:0.020276 CR:0.9999402165 BCR:0.9999402165
2028_0_38   SR:0.018248 CR:0.9999402165 BCR:0.9999402165
2028_0_39   SR:0.016423 CR:0.9999825954 BCR:0.9999825954
2028_0_40   SR:0.014781 CR:0.9999827147 BCR:0.9999827147
2028_0_41   SR:0.013303 CR:0.9999827147 BCR:0.9999827147
2028_0_42   SR:0.011973 CR:0.9999827147 BCR:0.9999827147
2028_0_43   SR:0.010775 CR:0.9999827147 BCR:0.9999827147
2028_0_44   SR:0.009698 CR:0.9999827147 BCR:0.9999827147
2028_0_45   SR:0.008728 CR:0.9999827147 BCR:0.9999827147
2028_0_46   SR:0.007855 CR:0.9999827147 BCR:0.9999827147
2028_0_47   SR:0.007070 CR:0.9999827147 BCR:0.9999827147
2028_0_48   SR:0.006363 CR:0.9999827147 BCR:0.9999827147
2028_0_49   SR:0.005726 CR:0.9999827147 BCR:0.9999827147
2028_0_50   SR:0.005154 CR:0.9999827147 BCR:0.9999827147
2028_0_51   SR:0.004638 CR:0.9999827147 BCR:0.9999827147
2028_0_52   SR:0.004175 CR:0.9999827147 BCR:0.9999827147
2028_0_53   SR:0.003757 CR:0.9999827147 BCR:0.9999827147
2028_0_54   SR:0.003381 CR:0.9999827147 BCR:0.9999827147
2028_0_55   SR:0.003043 CR:0.9999827147 BCR:0.9999827147
2028_0_56   SR:0.002739 CR:0.9999827147 BCR:0.9999827147
2028_0_57   SR:0.002465 CR:0.9999827147 BCR:0.9999827147
2028_0_58   SR:0.002219 CR:0.9999827147 BCR:0.9999827147
2028_0_59   SR:0.001997 CR:0.9999827147 BCR:0.9999827147
2028_0_60   SR:0.001797 CR:0.9999827147 BCR:0.9999827147
2028_0_61   SR:0.001617 CR:0.9999827147 BCR:0.9999827147
2028_0_62   SR:0.001456 CR:0.9999827147 BCR:0.9999827147
2028_0_63   SR:0.001310 CR:0.9999827147 BCR:0.9999827147
2028_0_64   SR:0.001179 CR:0.9999827147 BCR:0.9999827147
2028_0_65   SR:0.001061 CR:0.9999827147 BCR:0.9999827147
2028_0_66   SR:0.000955 CR:0.9999827147 BCR:0.9999827147
2028_0_67   SR:0.000860 CR:0.9999827147 BCR:0.9999827147
2028_0_68   SR:0.000774 CR:0.9999831319 BCR:0.9999831319
2028_0_69   SR:0.000696 CR:0.9999831319 BCR:0.9999831319
2028_0_70   SR:0.000627 CR:0.9999831319 BCR:0.9999831319
2028_0_71   SR:0.000564 CR:1.0000046492 BCR:1.0000046492
2028_0_72   SR:0.000508 CR:1.0000046492 BCR:1.0000046492
2028_0_73   SR:0.000457 CR:1.0000030994 BCR:1.0000030994
2028_0_74   SR:0.000411 CR:1.0000030994 BCR:1.0000030994
2028_0_75   SR:0.000370 CR:1.0000030994 BCR:1.0000030994
2028_0_76   SR:0.000333 CR:1.0000030994 BCR:1.0000030994
2028_0_77   SR:0.000300 CR:1.0000030994 BCR:1.0000030994
2028_0_78   SR:0.000270 CR:1.0000030994 BCR:1.0000030994
2028_0_79   SR:0.000243 CR:1.0000030994 BCR:1.0000030994
2028_0_80   SR:0.000218 CR:1.0000030994 BCR:1.0000030994
2028_0_81   SR:0.000197 CR:1.0000030994 BCR:1.0000030994
2028_0_82   SR:0.000177 CR:1.0000030994 BCR:1.0000030994
2028_0_83   SR:0.000159 CR:1.0000030994 BCR:1.0000030994
2028_0_84   SR:0.000143 CR:1.0000030994 BCR:1.0000030994
2028_0_85   SR:0.000129 CR:1.0000030994 BCR:1.0000030994
2028_0_86   SR:0.000116 CR:1.0000030994 BCR:1.0000030994
2028_0_87   SR:0.000104 CR:1.0000030994 BCR:1.0000030994
2028_0_88   SR:0.000094 CR:1.0000026226 BCR:1.0000026226
2028_0_89   SR:0.000085 CR:1.0000026226 BCR:1.0000026226
2028_0_90   SR:0.000076 CR:1.0000026226 BCR:1.0000026226
2028_0_91   SR:0.000069 CR:1.0000026226 BCR:1.0000026226
2028_0_92   SR:0.000062 CR:1.0000026226 BCR:1.0000026226
2028_0_93   SR:0.000056 CR:1.0000026226 BCR:1.0000026226
2028_0_94   SR:0.000050 CR:1.0000026226 BCR:1.0000026226
2028_0_95   SR:0.000045 CR:1.0000026226 BCR:1.0000026226
2028_0_96   SR:0.000040 CR:1.0000026226 BCR:1.0000026226
2028_0_97   SR:0.000036 CR:1.0000026226 BCR:1.0000026226
2028_0_98   SR:0.000033 CR:1.0000026226 BCR:1.0000026226
2028_0_99   SR:0.000030 CR:1.0000026226 BCR:1.0000026226
2028_0_100  SR:0.000027 CR:1.0000026226 BCR:1.0000026226
2028_0_101  SR:0.000024 CR:1.0000026226 BCR:1.0000026226
2028_0_102  SR:0.000022 CR:1.0000026226 BCR:1.0000026226
2028_0_103  SR:0.000019 CR:1.0000026226 BCR:1.0000026226
2028_0_104  SR:0.000017 CR:1.0000026226 BCR:1.0000026226
2028_0_105  SR:0.000016 CR:1.0000026226 BCR:1.0000026226
2028_0_106  SR:0.000014 CR:1.0000026226 BCR:1.0000026226
2028_0_107  SR:0.000013 CR:1.0000026226 BCR:1.0000026226
2028_0_108  SR:0.000011 CR:1.0000013113 BCR:1.0000013113
2028_0_109  SR:0.000010 CR:1.0000013113 BCR:1.0000013113
2028_0_110  SR:0.000009 CR:1.0000013113 BCR:1.0000013113
PRODUCER FINAL COMPLIANCE DELTA 0.000001
Target GHG Offset Mg 38395, Actual GHG Offset Mg 38394
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.169222
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.766135
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.064643
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.169222 / 0.413909 (DELTA:0.244688)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.766135 / 0.521447 (DELTA:0.244688)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.017557 (DELTA:0.017557)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064643 / 0.047087 (DELTA:0.017557)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59532 / $59532 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59546 / $59546 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66559 / $66559 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63199 / $63199 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54532 / $59532 R:0.916012
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59546 / $59546 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61559 / $66559 R:0.924880
modified cross subsidized price / cost ALT pickup.ICE                 $63199 / $63199 R:1.000000

cross subsidized price / cost ALT BEV                                 $59563 / $59563 R:1.000000
cross subsidized price / cost ALT ICE                                 $59830 / $59830 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59543 / $59543 R:1.000000
cross subsidized price / cost ALT pickup                              $63281 / $63281 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59835 / $59835 R:1.000000

2028_0_0  SCORE:0.004808, CE:0.244688, 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 Nissan
2029_0_0    SR:1.000000 CR:1.0034064054 BCR:1.0034064054
2029_0_1    SR:0.900000 CR:1.0034064054 BCR:1.0034064054
2029_0_2    SR:0.810000 CR:1.0034064054 BCR:1.0034064054
2029_0_3    SR:0.729000 CR:1.0034064054 BCR:1.0034064054
2029_0_4    SR:0.656100 CR:1.0034064054 BCR:1.0034064054
2029_0_5    SR:0.590490 CR:1.0034064054 BCR:1.0034064054
2029_0_6    SR:0.531441 CR:1.0034064054 BCR:1.0034064054
2029_0_7    SR:0.478297 CR:1.0034064054 BCR:1.0034064054
2029_0_8    SR:0.430467 CR:1.0034064054 BCR:1.0034064054
2029_0_9    SR:0.387420 CR:1.0034064054 BCR:1.0034064054
2029_0_10   SR:0.348678 CR:1.0034064054 BCR:1.0034064054
2029_0_11   SR:0.313811 CR:1.0034064054 BCR:1.0034064054
2029_0_12   SR:0.282430 CR:1.0024840832 BCR:1.0024840832
2029_0_13   SR:0.254187 CR:1.0024840832 BCR:1.0024840832
2029_0_14   SR:0.228768 CR:1.0024840832 BCR:1.0024840832
2029_0_15   SR:0.205891 CR:0.9975873232 BCR:0.9975873232
2029_0_16   SR:0.185302 CR:0.9975873232 BCR:0.9975873232
2029_0_17   SR:0.166772 CR:0.9990866780 BCR:0.9990866780
2029_0_18   SR:0.150095 CR:0.9990866780 BCR:0.9990866780
2029_0_19   SR:0.135085 CR:0.9995223880 BCR:0.9995223880
2029_0_20   SR:0.121577 CR:0.9995223880 BCR:0.9995223880
2029_0_21   SR:0.109419 CR:0.9995223880 BCR:0.9995223880
2029_0_22   SR:0.098477 CR:0.9995223880 BCR:0.9995223880
2029_0_23   SR:0.088629 CR:0.9995223880 BCR:0.9995223880
2029_0_24   SR:0.079766 CR:0.9995223880 BCR:0.9995223880
2029_0_25   SR:0.071790 CR:0.9995223880 BCR:0.9995223880
2029_0_26   SR:0.064611 CR:0.9995223880 BCR:0.9995223880
2029_0_27   SR:0.058150 CR:0.9995223880 BCR:0.9995223880
2029_0_28   SR:0.052335 CR:0.9995223880 BCR:0.9995223880
2029_0_29   SR:0.047101 CR:0.9995223880 BCR:0.9995223880
2029_0_30   SR:0.042391 CR:0.9995223880 BCR:0.9995223880
2029_0_31   SR:0.038152 CR:0.9995223880 BCR:0.9995223880
2029_0_32   SR:0.034337 CR:0.9995223880 BCR:0.9995223880
2029_0_33   SR:0.030903 CR:0.9995223880 BCR:0.9995223880
2029_0_34   SR:0.027813 CR:0.9995223880 BCR:0.9995223880
2029_0_35   SR:0.025032 CR:0.9996488094 BCR:0.9996488094
2029_0_36   SR:0.022528 CR:0.9996488094 BCR:0.9996488094
2029_0_37   SR:0.020276 CR:0.9996488094 BCR:0.9996488094
2029_0_38   SR:0.018248 CR:0.9996488094 BCR:0.9996488094
2029_0_39   SR:0.016423 CR:0.9998556376 BCR:0.9998556376
2029_0_40   SR:0.014781 CR:0.9998556376 BCR:0.9998556376
2029_0_41   SR:0.013303 CR:1.0000021458 BCR:1.0000021458
2029_0_42   SR:0.011973 CR:1.0000021458 BCR:1.0000021458
2029_0_43   SR:0.010775 CR:1.0000021458 BCR:1.0000021458
2029_0_44   SR:0.009698 CR:1.0000021458 BCR:1.0000021458
2029_0_45   SR:0.008728 CR:1.0000021458 BCR:1.0000021458
2029_0_46   SR:0.007855 CR:1.0000021458 BCR:1.0000021458
2029_0_47   SR:0.007070 CR:1.0000021458 BCR:1.0000021458
2029_0_48   SR:0.006363 CR:1.0000021458 BCR:1.0000021458
2029_0_49   SR:0.005726 CR:1.0000021458 BCR:1.0000021458
2029_0_50   SR:0.005154 CR:1.0000021458 BCR:1.0000021458
2029_0_51   SR:0.004638 CR:1.0000021458 BCR:1.0000021458
2029_0_52   SR:0.004175 CR:1.0000021458 BCR:1.0000021458
2029_0_53   SR:0.003757 CR:1.0000021458 BCR:1.0000021458
2029_0_54   SR:0.003381 CR:1.0000021458 BCR:1.0000021458
2029_0_55   SR:0.003043 CR:1.0000021458 BCR:1.0000021458
2029_0_56   SR:0.002739 CR:1.0000021458 BCR:1.0000021458
2029_0_57   SR:0.002465 CR:1.0000021458 BCR:1.0000021458
2029_0_58   SR:0.002219 CR:1.0000021458 BCR:1.0000021458
2029_0_59   SR:0.001997 CR:1.0000021458 BCR:1.0000021458
2029_0_60   SR:0.001797 CR:1.0000021458 BCR:1.0000021458
2029_0_61   SR:0.001617 CR:1.0000021458 BCR:1.0000021458
2029_0_62   SR:0.001456 CR:1.0000021458 BCR:1.0000021458
2029_0_63   SR:0.001310 CR:1.0000021458 BCR:1.0000021458
2029_0_64   SR:0.001179 CR:1.0000021458 BCR:1.0000021458
2029_0_65   SR:0.001061 CR:1.0000021458 BCR:1.0000021458
2029_0_66   SR:0.000955 CR:1.0000021458 BCR:1.0000021458
2029_0_67   SR:0.000860 CR:1.0000021458 BCR:1.0000021458
2029_0_68   SR:0.000774 CR:1.0000021458 BCR:1.0000021458
2029_0_69   SR:0.000696 CR:1.0000021458 BCR:1.0000021458
2029_0_70   SR:0.000627 CR:1.0000021458 BCR:1.0000021458
2029_0_71   SR:0.000564 CR:1.0000021458 BCR:1.0000021458
2029_0_72   SR:0.000508 CR:1.0000021458 BCR:1.0000021458
2029_0_73   SR:0.000457 CR:1.0000021458 BCR:1.0000021458
2029_0_74   SR:0.000411 CR:1.0000021458 BCR:1.0000021458
2029_0_75   SR:0.000370 CR:1.0000007153 BCR:1.0000007153
2029_0_76   SR:0.000333 CR:0.9999996424 BCR:0.9999996424
2029_0_77   SR:0.000300 CR:0.9999996424 BCR:0.9999996424
2029_0_78   SR:0.000270 CR:0.9999996424 BCR:0.9999996424
2029_0_79   SR:0.000243 CR:0.9999996424 BCR:0.9999996424
2029_0_80   SR:0.000218 CR:0.9999996424 BCR:0.9999996424
2029_0_81   SR:0.000197 CR:0.9999996424 BCR:0.9999996424
2029_0_82   SR:0.000177 CR:0.9999996424 BCR:0.9999996424
2029_0_83   SR:0.000159 CR:0.9999996424 BCR:0.9999996424
2029_0_84   SR:0.000143 CR:0.9999996424 BCR:0.9999996424
2029_0_85   SR:0.000129 CR:0.9999996424 BCR:0.9999996424
2029_0_86   SR:0.000116 CR:0.9999996424 BCR:0.9999996424
2029_0_87   SR:0.000104 CR:0.9999998212 BCR:0.9999998212
2029_0_88   SR:0.000094 CR:0.9999998212 BCR:0.9999998212
2029_0_89   SR:0.000085 CR:0.9999998212 BCR:0.9999998212
2029_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2029_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2029_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2029_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2029_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 57770, Actual GHG Offset Mg 57770
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.269983
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.665211
2029 producer_abs_share_frac_pickup.BEV           = 0.000003
2029 producer_abs_share_frac_pickup.ICE           = 0.064803
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               = 0.269983 / 0.356231 (DELTA:0.086248)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.665211 / 0.578963 (DELTA:0.086248)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.012961 (DELTA:0.012958)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064803 / 0.051845 (DELTA:0.012958)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58793 / $58793 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59474 / $59474 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65370 / $65370 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63121 / $63121 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53543 / $58793 R:0.910705
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59474 / $59474 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60120 / $65370 R:0.919689
modified cross subsidized price / cost ALT pickup.ICE                 $63121 / $63121 R:1.000000

cross subsidized price / cost ALT BEV                                 $58812 / $58812 R:1.000000
cross subsidized price / cost ALT ICE                                 $59798 / $59798 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59278 / $59278 R:1.000000
cross subsidized price / cost ALT pickup                              $63198 / $63198 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59497 / $59497 R:1.000000

2029_0_0  SCORE:0.003549, CE:0.086248, 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 Nissan
2030_0_0    SR:1.000000 CR:1.0005340805 BCR:1.0005340805
2030_0_1    SR:0.900000 CR:1.0005340805 BCR:1.0005340805
2030_0_2    SR:0.810000 CR:1.0005340805 BCR:1.0005340805
2030_0_3    SR:0.729000 CR:1.0005340805 BCR:1.0005340805
2030_0_4    SR:0.656100 CR:1.0005340805 BCR:1.0005340805
2030_0_5    SR:0.590490 CR:1.0005340805 BCR:1.0005340805
2030_0_6    SR:0.531441 CR:1.0005340805 BCR:1.0005340805
2030_0_7    SR:0.478297 CR:1.0005340805 BCR:1.0005340805
2030_0_8    SR:0.430467 CR:1.0005340805 BCR:1.0005340805
2030_0_9    SR:0.387420 CR:1.0005340805 BCR:1.0005340805
2030_0_10   SR:0.348678 CR:1.0005340805 BCR:1.0005340805
2030_0_11   SR:0.313811 CR:1.0005340805 BCR:1.0005340805
2030_0_12   SR:0.282430 CR:1.0005340805 BCR:1.0005340805
2030_0_13   SR:0.254187 CR:1.0005340805 BCR:1.0005340805
2030_0_14   SR:0.228768 CR:1.0005340805 BCR:1.0005340805
2030_0_15   SR:0.205891 CR:1.0005340805 BCR:1.0005340805
2030_0_16   SR:0.185302 CR:1.0005340805 BCR:1.0005340805
2030_0_17   SR:0.166772 CR:1.0005340805 BCR:1.0005340805
2030_0_18   SR:0.150095 CR:0.9998653744 BCR:0.9998653744
2030_0_19   SR:0.135085 CR:0.9998653744 BCR:0.9998653744
2030_0_20   SR:0.121577 CR:0.9998653744 BCR:0.9998653744
2030_0_21   SR:0.109419 CR:1.0000049096 BCR:1.0000049096
2030_0_22   SR:0.098477 CR:1.0000049096 BCR:1.0000049096
2030_0_23   SR:0.088629 CR:1.0000049096 BCR:1.0000049096
2030_0_24   SR:0.079766 CR:1.0000049096 BCR:1.0000049096
2030_0_25   SR:0.071790 CR:1.0000049096 BCR:1.0000049096
2030_0_26   SR:0.064611 CR:1.0000049096 BCR:1.0000049096
2030_0_27   SR:0.058150 CR:1.0000049096 BCR:1.0000049096
2030_0_28   SR:0.052335 CR:1.0000049096 BCR:1.0000049096
2030_0_29   SR:0.047101 CR:1.0000049096 BCR:1.0000049096
2030_0_30   SR:0.042391 CR:1.0000049096 BCR:1.0000049096
2030_0_31   SR:0.038152 CR:1.0000049096 BCR:1.0000049096
2030_0_32   SR:0.034337 CR:1.0000049096 BCR:1.0000049096
2030_0_33   SR:0.030903 CR:1.0000049096 BCR:1.0000049096
2030_0_34   SR:0.027813 CR:1.0000049096 BCR:1.0000049096
2030_0_35   SR:0.025032 CR:1.0000049096 BCR:1.0000049096
2030_0_36   SR:0.022528 CR:1.0000049096 BCR:1.0000049096
2030_0_37   SR:0.020276 CR:1.0000049096 BCR:1.0000049096
2030_0_38   SR:0.018248 CR:1.0000049096 BCR:1.0000049096
2030_0_39   SR:0.016423 CR:1.0000049096 BCR:1.0000049096
2030_0_40   SR:0.014781 CR:1.0000049096 BCR:1.0000049096
2030_0_41   SR:0.013303 CR:1.0000049096 BCR:1.0000049096
2030_0_42   SR:0.011973 CR:1.0000049096 BCR:1.0000049096
2030_0_43   SR:0.010775 CR:1.0000049096 BCR:1.0000049096
2030_0_44   SR:0.009698 CR:1.0000049096 BCR:1.0000049096
2030_0_45   SR:0.008728 CR:1.0000049096 BCR:1.0000049096
2030_0_46   SR:0.007855 CR:1.0000049096 BCR:1.0000049096
2030_0_47   SR:0.007070 CR:1.0000049096 BCR:1.0000049096
2030_0_48   SR:0.006363 CR:1.0000049096 BCR:1.0000049096
2030_0_49   SR:0.005726 CR:1.0000049096 BCR:1.0000049096
2030_0_50   SR:0.005154 CR:1.0000049096 BCR:1.0000049096
2030_0_51   SR:0.004638 CR:1.0000049096 BCR:1.0000049096
2030_0_52   SR:0.004175 CR:1.0000049096 BCR:1.0000049096
2030_0_53   SR:0.003757 CR:1.0000049096 BCR:1.0000049096
2030_0_54   SR:0.003381 CR:1.0000049096 BCR:1.0000049096
2030_0_55   SR:0.003043 CR:1.0000049096 BCR:1.0000049096
2030_0_56   SR:0.002739 CR:1.0000049096 BCR:1.0000049096
2030_0_57   SR:0.002465 CR:1.0000049096 BCR:1.0000049096
2030_0_58   SR:0.002219 CR:1.0000049096 BCR:1.0000049096
2030_0_59   SR:0.001997 CR:1.0000049096 BCR:1.0000049096
2030_0_60   SR:0.001797 CR:1.0000049096 BCR:1.0000049096
2030_0_61   SR:0.001617 CR:1.0000049096 BCR:1.0000049096
2030_0_62   SR:0.001456 CR:1.0000049096 BCR:1.0000049096
2030_0_63   SR:0.001310 CR:1.0000049096 BCR:1.0000049096
2030_0_64   SR:0.001179 CR:1.0000049096 BCR:1.0000049096
2030_0_65   SR:0.001061 CR:1.0000049096 BCR:1.0000049096
2030_0_66   SR:0.000955 CR:1.0000049096 BCR:1.0000049096
2030_0_67   SR:0.000860 CR:1.0000049096 BCR:1.0000049096
2030_0_68   SR:0.000774 CR:1.0000049096 BCR:1.0000049096
2030_0_69   SR:0.000696 CR:1.0000049096 BCR:1.0000049096
2030_0_70   SR:0.000627 CR:1.0000049096 BCR:1.0000049096
2030_0_71   SR:0.000564 CR:1.0000049096 BCR:1.0000049096
2030_0_72   SR:0.000508 CR:1.0000049096 BCR:1.0000049096
2030_0_73   SR:0.000457 CR:1.0000049096 BCR:1.0000049096
2030_0_74   SR:0.000411 CR:1.0000049096 BCR:1.0000049096
2030_0_75   SR:0.000370 CR:1.0000049096 BCR:1.0000049096
2030_0_76   SR:0.000333 CR:0.9999966957 BCR:0.9999966957
2030_0_77   SR:0.000300 CR:0.9999966957 BCR:0.9999966957
2030_0_78   SR:0.000270 CR:0.9999966957 BCR:0.9999966957
2030_0_79   SR:0.000243 CR:0.9999966957 BCR:0.9999966957
2030_0_80   SR:0.000218 CR:0.9999966957 BCR:0.9999966957
2030_0_81   SR:0.000197 CR:0.9999966957 BCR:0.9999966957
2030_0_82   SR:0.000177 CR:0.9999966957 BCR:0.9999966957
2030_0_83   SR:0.000159 CR:0.9999966957 BCR:0.9999966957
2030_0_84   SR:0.000143 CR:0.9999966957 BCR:0.9999966957
2030_0_85   SR:0.000129 CR:0.9999966957 BCR:0.9999966957
2030_0_86   SR:0.000116 CR:0.9999966957 BCR:0.9999966957
2030_0_87   SR:0.000104 CR:0.9999966957 BCR:0.9999966957
2030_0_88   SR:0.000094 CR:0.9999966957 BCR:0.9999966957
2030_0_89   SR:0.000085 CR:0.9999966957 BCR:0.9999966957
2030_0_90   SR:0.000076 CR:0.9999966957 BCR:0.9999966957
2030_0_91   SR:0.000069 CR:0.9999966957 BCR:0.9999966957
2030_0_92   SR:0.000062 CR:0.9999966957 BCR:0.9999966957
2030_0_93   SR:0.000056 CR:0.9999966957 BCR:0.9999966957
2030_0_94   SR:0.000050 CR:0.9999966957 BCR:0.9999966957
2030_0_95   SR:0.000045 CR:0.9999974947 BCR:0.9999974947
2030_0_96   SR:0.000040 CR:0.9999974947 BCR:0.9999974947
2030_0_97   SR:0.000036 CR:0.9999985123 BCR:0.9999985123
2030_0_98   SR:0.000033 CR:1.0000000545 BCR:1.0000000545
2030_0_99   SR:0.000030 CR:1.0000000545 BCR:1.0000000545
2030_0_100  SR:0.000027 CR:1.0000000545 BCR:1.0000000545
2030_0_101  SR:0.000024 CR:1.0000000545 BCR:1.0000000545
2030_0_102  SR:0.000022 CR:1.0000000545 BCR:1.0000000545
2030_0_103  SR:0.000019 CR:1.0000000545 BCR:1.0000000545
2030_0_104  SR:0.000017 CR:1.0000000331 BCR:1.0000000331
2030_0_105  SR:0.000016 CR:0.9999999908 BCR:0.9999999908
2030_0_106  SR:0.000014 CR:0.9999999908 BCR:0.9999999908
2030_0_107  SR:0.000013 CR:1.0000000047 BCR:1.0000000047
2030_0_108  SR:0.000011 CR:1.0000000047 BCR:1.0000000047
2030_0_109  SR:0.000010 CR:1.0000000047 BCR:1.0000000047
2030_0_110  SR:0.000009 CR:0.9999999964 BCR:0.9999999964
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145003, Actual GHG Offset Mg 145003
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.456914
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.478062
2030 producer_abs_share_frac_pickup.BEV           = 0.002993
2030 producer_abs_share_frac_pickup.ICE           = 0.062031
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               = 0.456914 / 0.456915 (DELTA:0.000002)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.478062 / 0.478061 (DELTA:0.000002)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.002993 / 0.013008 (DELTA:0.010015)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.062031 / 0.052016 (DELTA:0.010015)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59037 / $59037 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59405 / $59405 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66131 / $66131 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62753 / $62753 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53537 / $59037 R:0.906840
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59405 / $59405 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60631 / $66131 R:0.916833
modified cross subsidized price / cost ALT pickup.ICE                 $62753 / $62753 R:1.000000

cross subsidized price / cost ALT BEV                                 $59084 / $59084 R:1.000000
cross subsidized price / cost ALT ICE                                 $59789 / $59789 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59225 / $59225 R:1.000000
cross subsidized price / cost ALT pickup                              $62909 / $62909 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59499 / $59499 R:1.000000

2030_0_0  SCORE:0.002743, CE:0.010015, 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 Nissan
2031_0_0    SR:1.000000 CR:1.0011175933 BCR:1.0011175933
2031_0_1    SR:0.900000 CR:1.0011175933 BCR:1.0011175933
2031_0_2    SR:0.810000 CR:1.0011175933 BCR:1.0011175933
2031_0_3    SR:0.729000 CR:1.0011175933 BCR:1.0011175933
2031_0_4    SR:0.656100 CR:1.0011175933 BCR:1.0011175933
2031_0_5    SR:0.590490 CR:1.0011175933 BCR:1.0011175933
2031_0_6    SR:0.531441 CR:1.0011175933 BCR:1.0011175933
2031_0_7    SR:0.478297 CR:1.0011175933 BCR:1.0011175933
2031_0_8    SR:0.430467 CR:1.0011175933 BCR:1.0011175933
2031_0_9    SR:0.387420 CR:1.0011175933 BCR:1.0011175933
2031_0_10   SR:0.348678 CR:1.0011175933 BCR:1.0011175933
2031_0_11   SR:0.313811 CR:1.0011175933 BCR:1.0011175933
2031_0_12   SR:0.282430 CR:1.0011175933 BCR:1.0011175933
2031_0_13   SR:0.254187 CR:1.0011175933 BCR:1.0011175933
2031_0_14   SR:0.228768 CR:1.0011175933 BCR:1.0011175933
2031_0_15   SR:0.205891 CR:1.0011175933 BCR:1.0011175933
2031_0_16   SR:0.185302 CR:1.0003544886 BCR:1.0003544886
2031_0_17   SR:0.166772 CR:1.0003544886 BCR:1.0003544886
2031_0_18   SR:0.150095 CR:1.0003544886 BCR:1.0003544886
2031_0_19   SR:0.135085 CR:1.0003099162 BCR:1.0003099162
2031_0_20   SR:0.121577 CR:0.9999896343 BCR:0.9999896343
2031_0_21   SR:0.109419 CR:0.9999896346 BCR:0.9999896346
2031_0_22   SR:0.098477 CR:0.9999896346 BCR:0.9999896346
2031_0_23   SR:0.088629 CR:0.9999896346 BCR:0.9999896346
2031_0_24   SR:0.079766 CR:0.9999896346 BCR:0.9999896346
2031_0_25   SR:0.071790 CR:0.9999896346 BCR:0.9999896346
2031_0_26   SR:0.064611 CR:0.9999896346 BCR:0.9999896346
2031_0_27   SR:0.058150 CR:0.9999896346 BCR:0.9999896346
2031_0_28   SR:0.052335 CR:0.9999896346 BCR:0.9999896346
2031_0_29   SR:0.047101 CR:0.9999896346 BCR:0.9999896346
2031_0_30   SR:0.042391 CR:0.9999896346 BCR:0.9999896346
2031_0_31   SR:0.038152 CR:0.9999896346 BCR:0.9999896346
2031_0_32   SR:0.034337 CR:0.9999896346 BCR:0.9999896346
2031_0_33   SR:0.030903 CR:0.9999896346 BCR:0.9999896346
2031_0_34   SR:0.027813 CR:0.9999896346 BCR:0.9999896346
2031_0_35   SR:0.025032 CR:0.9999896346 BCR:0.9999896346
2031_0_36   SR:0.022528 CR:0.9999896346 BCR:0.9999896346
2031_0_37   SR:0.020276 CR:0.9999896346 BCR:0.9999896346
2031_0_38   SR:0.018248 CR:0.9999896346 BCR:0.9999896346
2031_0_39   SR:0.016423 CR:0.9999896346 BCR:0.9999896346
2031_0_40   SR:0.014781 CR:0.9999896346 BCR:0.9999896346
2031_0_41   SR:0.013303 CR:0.9999896346 BCR:0.9999896346
2031_0_42   SR:0.011973 CR:0.9999896346 BCR:0.9999896346
2031_0_43   SR:0.010775 CR:0.9999896346 BCR:0.9999896346
2031_0_44   SR:0.009698 CR:0.9999896346 BCR:0.9999896346
2031_0_45   SR:0.008728 CR:0.9999896346 BCR:0.9999896346
2031_0_46   SR:0.007855 CR:0.9999896346 BCR:0.9999896346
2031_0_47   SR:0.007070 CR:0.9999896346 BCR:0.9999896346
2031_0_48   SR:0.006363 CR:0.9999896346 BCR:0.9999896346
2031_0_49   SR:0.005726 CR:0.9999896346 BCR:0.9999896346
2031_0_50   SR:0.005154 CR:0.9999896346 BCR:0.9999896346
2031_0_51   SR:0.004638 CR:0.9999896346 BCR:0.9999896346
2031_0_52   SR:0.004175 CR:0.9999896346 BCR:0.9999896346
2031_0_53   SR:0.003757 CR:0.9999896346 BCR:0.9999896346
2031_0_54   SR:0.003381 CR:0.9999896346 BCR:0.9999896346
2031_0_55   SR:0.003043 CR:0.9999896346 BCR:0.9999896346
2031_0_56   SR:0.002739 CR:0.9999896346 BCR:0.9999896346
2031_0_57   SR:0.002465 CR:0.9999896346 BCR:0.9999896346
2031_0_58   SR:0.002219 CR:0.9999896346 BCR:0.9999896346
2031_0_59   SR:0.001997 CR:1.0000098528 BCR:1.0000098528
2031_0_60   SR:0.001797 CR:1.0000078319 BCR:1.0000078319
2031_0_61   SR:0.001617 CR:1.0000078319 BCR:1.0000078319
2031_0_62   SR:0.001456 CR:1.0000043750 BCR:1.0000043750
2031_0_63   SR:0.001310 CR:1.0000043750 BCR:1.0000043750
2031_0_64   SR:0.001179 CR:1.0000015744 BCR:1.0000015744
2031_0_65   SR:0.001061 CR:1.0000015744 BCR:1.0000015744
2031_0_66   SR:0.000955 CR:1.0000015744 BCR:1.0000015744
2031_0_67   SR:0.000860 CR:1.0000015744 BCR:1.0000015744
2031_0_68   SR:0.000774 CR:1.0000015744 BCR:1.0000015744
2031_0_69   SR:0.000696 CR:1.0000007890 BCR:1.0000007890
2031_0_70   SR:0.000627 CR:1.0000007890 BCR:1.0000007890
2031_0_71   SR:0.000564 CR:0.9999994519 BCR:0.9999994519
2031_0_72   SR:0.000508 CR:0.9999994519 BCR:0.9999994519
2031_0_73   SR:0.000457 CR:0.9999994519 BCR:0.9999994519
2031_0_74   SR:0.000411 CR:0.9999994519 BCR:0.9999994519
2031_0_75   SR:0.000370 CR:0.9999994519 BCR:0.9999994519
2031_0_76   SR:0.000333 CR:0.9999994519 BCR:0.9999994519
2031_0_77   SR:0.000300 CR:0.9999994519 BCR:0.9999994519
2031_0_78   SR:0.000270 CR:0.9999994519 BCR:0.9999994519
2031_0_79   SR:0.000243 CR:0.9999994519 BCR:0.9999994519
2031_0_80   SR:0.000218 CR:0.9999994519 BCR:0.9999994519
2031_0_81   SR:0.000197 CR:0.9999994519 BCR:0.9999994519
2031_0_82   SR:0.000177 CR:0.9999994519 BCR:0.9999994519
2031_0_83   SR:0.000159 CR:0.9999994519 BCR:0.9999994519
2031_0_84   SR:0.000143 CR:0.9999994519 BCR:0.9999994519
2031_0_85   SR:0.000129 CR:0.9999994519 BCR:0.9999994519
2031_0_86   SR:0.000116 CR:0.9999994519 BCR:0.9999994519
2031_0_87   SR:0.000104 CR:0.9999994519 BCR:0.9999994519
2031_0_88   SR:0.000094 CR:0.9999996756 BCR:0.9999996756
2031_0_89   SR:0.000085 CR:0.9999996756 BCR:0.9999996756
2031_0_90   SR:0.000076 CR:0.9999996756 BCR:0.9999996756
2031_0_91   SR:0.000069 CR:0.9999996756 BCR:0.9999996756
2031_0_92   SR:0.000062 CR:1.0000003007 BCR:1.0000003007
2031_0_93   SR:0.000056 CR:1.0000002366 BCR:1.0000002366
2031_0_94   SR:0.000050 CR:1.0000002366 BCR:1.0000002366
2031_0_95   SR:0.000045 CR:1.0000001309 BCR:1.0000001309
2031_0_96   SR:0.000040 CR:1.0000001309 BCR:1.0000001309
2031_0_97   SR:0.000036 CR:1.0000001309 BCR:1.0000001309
2031_0_98   SR:0.000033 CR:1.0000001309 BCR:1.0000001309
2031_0_99   SR:0.000030 CR:1.0000001309 BCR:1.0000001309
2031_0_100  SR:0.000027 CR:1.0000001309 BCR:1.0000001309
2031_0_101  SR:0.000024 CR:0.9999999163 BCR:0.9999999163
2031_0_102  SR:0.000022 CR:0.9999999163 BCR:0.9999999163
2031_0_103  SR:0.000019 CR:0.9999999163 BCR:0.9999999163
2031_0_104  SR:0.000017 CR:0.9999999163 BCR:0.9999999163
2031_0_105  SR:0.000016 CR:0.9999999163 BCR:0.9999999163
2031_0_106  SR:0.000014 CR:0.9999999163 BCR:0.9999999163
2031_0_107  SR:0.000013 CR:0.9999999163 BCR:0.9999999163
2031_0_108  SR:0.000011 CR:1.0000000352 BCR:1.0000000352
2031_0_109  SR:0.000010 CR:1.0000000206 BCR:1.0000000206
2031_0_110  SR:0.000009 CR:1.0000000206 BCR:1.0000000206
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 220053, Actual GHG Offset Mg 220053
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.624997
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.309661
2031 producer_abs_share_frac_pickup.BEV           = 0.003133
2031 producer_abs_share_frac_pickup.ICE           = 0.062209
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               = 0.624997 / 0.555499 (DELTA:0.069498)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.309661 / 0.379159 (DELTA:0.069498)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.003133 / 0.016076 (DELTA:0.012944)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.062209 / 0.049265 (DELTA:0.012944)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59367 / $59367 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59336 / $59336 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67033 / $67033 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62680 / $62680 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53617 / $59367 R:0.903145
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59336 / $59336 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61283 / $67033 R:0.914222
modified cross subsidized price / cost ALT pickup.ICE                 $62680 / $62680 R:1.000000

cross subsidized price / cost ALT BEV                                 $59405 / $59405 R:1.000000
cross subsidized price / cost ALT ICE                                 $59895 / $59895 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59357 / $59357 R:1.000000
cross subsidized price / cost ALT pickup                              $62888 / $62888 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59642 / $59642 R:1.000000

2031_0_0  SCORE:0.003545, CE:0.069498, 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 Nissan
2032_0_0    SR:1.000000 CR:1.0126373735 BCR:1.0126373735
2032_0_1    SR:0.900000 CR:1.0126373735 BCR:1.0126373735
2032_0_2    SR:0.810000 CR:1.0126373735 BCR:1.0126373735
2032_0_3    SR:0.729000 CR:1.0126373735 BCR:1.0126373735
2032_0_4    SR:0.656100 CR:1.0126373735 BCR:1.0126373735
2032_0_5    SR:0.590490 CR:1.0126373735 BCR:1.0126373735
2032_0_6    SR:0.531441 CR:1.0126373735 BCR:1.0126373735
2032_0_7    SR:0.478297 CR:1.0126373735 BCR:1.0126373735
2032_0_8    SR:0.430467 CR:1.0126373735 BCR:1.0126373735
2032_0_9    SR:0.387420 CR:1.0126373735 BCR:1.0126373735
2032_0_10   SR:0.348678 CR:1.0126373735 BCR:1.0126373735
2032_0_11   SR:0.313811 CR:1.0126373735 BCR:1.0126373735
2032_0_12   SR:0.282430 CR:1.0126373735 BCR:1.0126373735
2032_0_13   SR:0.254187 CR:1.0126373735 BCR:1.0126373735
2032_0_14   SR:0.228768 CR:1.0126373735 BCR:1.0126373735
2032_0_15   SR:0.205891 CR:1.0126373735 BCR:1.0126373735
2032_0_16   SR:0.185302 CR:1.0126373735 BCR:1.0126373735
2032_0_17   SR:0.166772 CR:1.0126373735 BCR:1.0126373735
2032_0_18   SR:0.150095 CR:1.0126373735 BCR:1.0126373735
2032_0_19   SR:0.135085 CR:0.9998964208 BCR:0.9998964208
2032_0_20   SR:0.121577 CR:0.9998964208 BCR:0.9998964208
2032_0_21   SR:0.109419 CR:0.9999085042 BCR:0.9999085042
2032_0_22   SR:0.098477 CR:0.9999085042 BCR:0.9999085042
2032_0_23   SR:0.088629 CR:0.9999085042 BCR:0.9999085042
2032_0_24   SR:0.079766 CR:0.9999897861 BCR:0.9999897861
2032_0_25   SR:0.071790 CR:0.9999897861 BCR:0.9999897861
2032_0_26   SR:0.064611 CR:0.9999897861 BCR:0.9999897861
2032_0_27   SR:0.058150 CR:0.9999897861 BCR:0.9999897861
2032_0_28   SR:0.052335 CR:0.9999897861 BCR:0.9999897861
2032_0_29   SR:0.047101 CR:0.9999897861 BCR:0.9999897861
2032_0_30   SR:0.042391 CR:0.9999897861 BCR:0.9999897861
2032_0_31   SR:0.038152 CR:0.9999897861 BCR:0.9999897861
2032_0_32   SR:0.034337 CR:0.9999897861 BCR:0.9999897861
2032_0_33   SR:0.030903 CR:0.9999897861 BCR:0.9999897861
2032_0_34   SR:0.027813 CR:0.9999897861 BCR:0.9999897861
2032_0_35   SR:0.025032 CR:0.9999897861 BCR:0.9999897861
2032_0_36   SR:0.022528 CR:0.9999897861 BCR:0.9999897861
2032_0_37   SR:0.020276 CR:0.9999897861 BCR:0.9999897861
2032_0_38   SR:0.018248 CR:0.9999897861 BCR:0.9999897861
2032_0_39   SR:0.016423 CR:0.9999897861 BCR:0.9999897861
2032_0_40   SR:0.014781 CR:0.9999897861 BCR:0.9999897861
2032_0_41   SR:0.013303 CR:0.9999897861 BCR:0.9999897861
2032_0_42   SR:0.011973 CR:0.9999897861 BCR:0.9999897861
2032_0_43   SR:0.010775 CR:0.9999897861 BCR:0.9999897861
2032_0_44   SR:0.009698 CR:0.9999903057 BCR:0.9999903057
2032_0_45   SR:0.008728 CR:0.9999998086 BCR:0.9999998086
2032_0_46   SR:0.007855 CR:0.9999998086 BCR:0.9999998086
2032_0_47   SR:0.007070 CR:0.9999998086 BCR:0.9999998086
2032_0_48   SR:0.006363 CR:0.9999998086 BCR:0.9999998086
2032_0_49   SR:0.005726 CR:0.9999998086 BCR:0.9999998086
2032_0_50   SR:0.005154 CR:0.9999998086 BCR:0.9999998086
2032_0_51   SR:0.004638 CR:0.9999998086 BCR:0.9999998086
2032_0_52   SR:0.004175 CR:0.9999998086 BCR:0.9999998086
2032_0_53   SR:0.003757 CR:0.9999998086 BCR:0.9999998086
2032_0_54   SR:0.003381 CR:0.9999998086 BCR:0.9999998086
2032_0_55   SR:0.003043 CR:0.9999998086 BCR:0.9999998086
2032_0_56   SR:0.002739 CR:0.9999998086 BCR:0.9999998086
2032_0_57   SR:0.002465 CR:0.9999998086 BCR:0.9999998086
2032_0_58   SR:0.002219 CR:0.9999998086 BCR:0.9999998086
2032_0_59   SR:0.001997 CR:0.9999998086 BCR:0.9999998086
2032_0_60   SR:0.001797 CR:0.9999998086 BCR:0.9999998086
2032_0_61   SR:0.001617 CR:0.9999998086 BCR:0.9999998086
2032_0_62   SR:0.001456 CR:0.9999999272 BCR:0.9999999272
2032_0_63   SR:0.001310 CR:0.9999999273 BCR:0.9999999273
2032_0_64   SR:0.001179 CR:0.9999999273 BCR:0.9999999273
2032_0_65   SR:0.001061 CR:0.9999999273 BCR:0.9999999273
2032_0_66   SR:0.000955 CR:0.9999999273 BCR:0.9999999273
2032_0_67   SR:0.000860 CR:0.9999999273 BCR:0.9999999273
2032_0_68   SR:0.000774 CR:0.9999999273 BCR:0.9999999273
2032_0_69   SR:0.000696 CR:0.9999999273 BCR:0.9999999273
2032_0_70   SR:0.000627 CR:0.9999999273 BCR:0.9999999273
2032_0_71   SR:0.000564 CR:0.9999999273 BCR:0.9999999273
2032_0_72   SR:0.000508 CR:0.9999999273 BCR:0.9999999273
2032_0_73   SR:0.000457 CR:0.9999999273 BCR:0.9999999273
2032_0_74   SR:0.000411 CR:0.9999999273 BCR:0.9999999273
2032_0_75   SR:0.000370 CR:0.9999999867 BCR:0.9999999867
2032_0_76   SR:0.000333 CR:0.9999999867 BCR:0.9999999867
2032_0_77   SR:0.000300 CR:0.9999999867 BCR:0.9999999867
2032_0_78   SR:0.000270 CR:0.9999999867 BCR:0.9999999867
2032_0_79   SR:0.000243 CR:0.9999999867 BCR:0.9999999867
2032_0_80   SR:0.000218 CR:0.9999999867 BCR:0.9999999867
2032_0_81   SR:0.000197 CR:0.9999999867 BCR:0.9999999867
2032_0_82   SR:0.000177 CR:0.9999999867 BCR:0.9999999867
2032_0_83   SR:0.000159 CR:0.9999999867 BCR:0.9999999867
2032_0_84   SR:0.000143 CR:0.9999999867 BCR:0.9999999867
2032_0_85   SR:0.000129 CR:0.9999999867 BCR:0.9999999867
2032_0_86   SR:0.000116 CR:0.9999999895 BCR:0.9999999895
2032_0_87   SR:0.000104 CR:0.9999999895 BCR:0.9999999895
2032_0_88   SR:0.000094 CR:0.9999999895 BCR:0.9999999895
2032_0_89   SR:0.000085 CR:0.9999999895 BCR:0.9999999895
2032_0_90   SR:0.000076 CR:0.9999999895 BCR:0.9999999895
2032_0_91   SR:0.000069 CR:0.9999999895 BCR:0.9999999895
2032_0_92   SR:0.000062 CR:0.9999999895 BCR:0.9999999895
2032_0_93   SR:0.000056 CR:0.9999999895 BCR:0.9999999895
2032_0_94   SR:0.000050 CR:0.9999999895 BCR:0.9999999895
2032_0_95   SR:0.000045 CR:0.9999999895 BCR:0.9999999895
2032_0_96   SR:0.000040 CR:0.9999999895 BCR:0.9999999895
2032_0_97   SR:0.000036 CR:0.9999999895 BCR:0.9999999895
2032_0_98   SR:0.000033 CR:0.9999999895 BCR:0.9999999895
2032_0_99   SR:0.000030 CR:0.9999999895 BCR:0.9999999895
2032_0_100  SR:0.000027 CR:0.9999999895 BCR:0.9999999895
2032_0_101  SR:0.000024 CR:0.9999999895 BCR:0.9999999895
2032_0_102  SR:0.000022 CR:0.9999999895 BCR:0.9999999895
2032_0_103  SR:0.000019 CR:0.9999999895 BCR:0.9999999895
2032_0_104  SR:0.000017 CR:0.9999999895 BCR:0.9999999895
2032_0_105  SR:0.000016 CR:0.9999999942 BCR:0.9999999942
2032_0_106  SR:0.000014 CR:0.9999999987 BCR:0.9999999987
2032_0_107  SR:0.000013 CR:0.9999999987 BCR:0.9999999987
2032_0_108  SR:0.000011 CR:0.9999999987 BCR:0.9999999987
2032_0_109  SR:0.000010 CR:0.9999999987 BCR:0.9999999987
2032_0_110  SR:0.000009 CR:0.9999999989 BCR:0.9999999989
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 315240, Actual GHG Offset Mg 315240
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.787592
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.146866
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.065542
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               = 0.787592 / 0.589222 (DELTA:0.198370)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.146866 / 0.345236 (DELTA:0.198370)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.016251 (DELTA:0.016250)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065542 / 0.049291 (DELTA:0.016250)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59773 / $59773 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60961 / $60961 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68062 / $68062 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64321 / $64321 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53773 / $59773 R:0.899620
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60961 / $60961 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $62062 / $68062 R:0.911846
modified cross subsidized price / cost ALT pickup.ICE                 $64321 / $64321 R:1.000000

cross subsidized price / cost ALT BEV                                 $59779 / $59779 R:1.000000
cross subsidized price / cost ALT ICE                                 $61998 / $61998 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59959 / $59959 R:1.000000
cross subsidized price / cost ALT pickup                              $64402 / $64402 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60542 / $60542 R:1.000000

2032_0_0  SCORE:0.004450, CE:0.198370, 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 Nissan
2033_0_0    SR:1.000000 CR:1.0118617495 BCR:1.0118617495
2033_0_1    SR:0.900000 CR:1.0118617495 BCR:1.0118617495
2033_0_2    SR:0.810000 CR:1.0118617495 BCR:1.0118617495
2033_0_3    SR:0.729000 CR:1.0118617495 BCR:1.0118617495
2033_0_4    SR:0.656100 CR:1.0118617495 BCR:1.0118617495
2033_0_5    SR:0.590490 CR:1.0118617495 BCR:1.0118617495
2033_0_6    SR:0.531441 CR:1.0118617495 BCR:1.0118617495
2033_0_7    SR:0.478297 CR:1.0118617495 BCR:1.0118617495
2033_0_8    SR:0.430467 CR:1.0118617495 BCR:1.0118617495
2033_0_9    SR:0.387420 CR:1.0118617495 BCR:1.0118617495
2033_0_10   SR:0.348678 CR:1.0118617495 BCR:1.0118617495
2033_0_11   SR:0.313811 CR:1.0118617495 BCR:1.0118617495
2033_0_12   SR:0.282430 CR:1.0105074602 BCR:1.0105074602
2033_0_13   SR:0.254187 CR:0.9989287116 BCR:0.9989287116
2033_0_14   SR:0.228768 CR:0.9991969082 BCR:0.9991969082
2033_0_15   SR:0.205891 CR:0.9994529137 BCR:0.9994529137
2033_0_16   SR:0.185302 CR:0.9996265273 BCR:0.9996265273
2033_0_17   SR:0.166772 CR:0.9996265273 BCR:0.9996265273
2033_0_18   SR:0.150095 CR:0.9998660779 BCR:0.9998660779
2033_0_19   SR:0.135085 CR:0.9999101502 BCR:0.9999101502
2033_0_20   SR:0.121577 CR:0.9999917484 BCR:0.9999917484
2033_0_21   SR:0.109419 CR:0.9999917484 BCR:0.9999917484
2033_0_22   SR:0.098477 CR:0.9999917484 BCR:0.9999917484
2033_0_23   SR:0.088629 CR:0.9999917484 BCR:0.9999917484
2033_0_24   SR:0.079766 CR:0.9999917484 BCR:0.9999917484
2033_0_25   SR:0.071790 CR:0.9999917484 BCR:0.9999917484
2033_0_26   SR:0.064611 CR:0.9999917484 BCR:0.9999917484
2033_0_27   SR:0.058150 CR:0.9999917484 BCR:0.9999917484
2033_0_28   SR:0.052335 CR:0.9999917484 BCR:0.9999917484
2033_0_29   SR:0.047101 CR:0.9999917484 BCR:0.9999917484
2033_0_30   SR:0.042391 CR:0.9999917484 BCR:0.9999917484
2033_0_31   SR:0.038152 CR:0.9999917484 BCR:0.9999917484
2033_0_32   SR:0.034337 CR:0.9999917484 BCR:0.9999917484
2033_0_33   SR:0.030903 CR:0.9999917484 BCR:0.9999917484
2033_0_34   SR:0.027813 CR:0.9999917484 BCR:0.9999917484
2033_0_35   SR:0.025032 CR:0.9999917484 BCR:0.9999917484
2033_0_36   SR:0.022528 CR:0.9999917484 BCR:0.9999917484
2033_0_37   SR:0.020276 CR:0.9999917484 BCR:0.9999917484
2033_0_38   SR:0.018248 CR:0.9999972980 BCR:0.9999972980
2033_0_39   SR:0.016423 CR:0.9999972980 BCR:0.9999972980
2033_0_40   SR:0.014781 CR:0.9999972980 BCR:0.9999972980
2033_0_41   SR:0.013303 CR:0.9999972980 BCR:0.9999972980
2033_0_42   SR:0.011973 CR:0.9999972980 BCR:0.9999972980
2033_0_43   SR:0.010775 CR:0.9999972980 BCR:0.9999972980
2033_0_44   SR:0.009698 CR:0.9999972980 BCR:0.9999972980
2033_0_45   SR:0.008728 CR:0.9999972980 BCR:0.9999972980
2033_0_46   SR:0.007855 CR:0.9999972980 BCR:0.9999972980
2033_0_47   SR:0.007070 CR:0.9999972980 BCR:0.9999972980
2033_0_48   SR:0.006363 CR:0.9999972980 BCR:0.9999972980
2033_0_49   SR:0.005726 CR:0.9999972980 BCR:0.9999972980
2033_0_50   SR:0.005154 CR:0.9999972980 BCR:0.9999972980
2033_0_51   SR:0.004638 CR:0.9999972980 BCR:0.9999972980
2033_0_52   SR:0.004175 CR:0.9999972980 BCR:0.9999972980
2033_0_53   SR:0.003757 CR:0.9999979941 BCR:0.9999979941
2033_0_54   SR:0.003381 CR:0.9999979941 BCR:0.9999979941
2033_0_55   SR:0.003043 CR:0.9999979941 BCR:0.9999979941
2033_0_56   SR:0.002739 CR:0.9999998535 BCR:0.9999998535
2033_0_57   SR:0.002465 CR:0.9999998535 BCR:0.9999998535
2033_0_58   SR:0.002219 CR:0.9999998535 BCR:0.9999998535
2033_0_59   SR:0.001997 CR:0.9999998535 BCR:0.9999998535
2033_0_60   SR:0.001797 CR:0.9999998535 BCR:0.9999998535
2033_0_61   SR:0.001617 CR:0.9999998535 BCR:0.9999998535
2033_0_62   SR:0.001456 CR:0.9999998535 BCR:0.9999998535
2033_0_63   SR:0.001310 CR:0.9999998535 BCR:0.9999998535
2033_0_64   SR:0.001179 CR:0.9999998535 BCR:0.9999998535
2033_0_65   SR:0.001061 CR:0.9999998535 BCR:0.9999998535
2033_0_66   SR:0.000955 CR:0.9999998535 BCR:0.9999998535
2033_0_67   SR:0.000860 CR:0.9999998535 BCR:0.9999998535
2033_0_68   SR:0.000774 CR:0.9999998535 BCR:0.9999998535
2033_0_69   SR:0.000696 CR:0.9999998535 BCR:0.9999998535
2033_0_70   SR:0.000627 CR:0.9999998535 BCR:0.9999998535
2033_0_71   SR:0.000564 CR:0.9999998535 BCR:0.9999998535
2033_0_72   SR:0.000508 CR:0.9999998535 BCR:0.9999998535
2033_0_73   SR:0.000457 CR:0.9999998535 BCR:0.9999998535
2033_0_74   SR:0.000411 CR:0.9999998535 BCR:0.9999998535
2033_0_75   SR:0.000370 CR:0.9999998535 BCR:0.9999998535
2033_0_76   SR:0.000333 CR:0.9999999401 BCR:0.9999999401
2033_0_77   SR:0.000300 CR:0.9999999401 BCR:0.9999999401
2033_0_78   SR:0.000270 CR:0.9999999909 BCR:0.9999999909
2033_0_79   SR:0.000243 CR:0.9999999909 BCR:0.9999999909
2033_0_80   SR:0.000218 CR:0.9999999909 BCR:0.9999999909
2033_0_81   SR:0.000197 CR:0.9999999909 BCR:0.9999999909
2033_0_82   SR:0.000177 CR:0.9999999909 BCR:0.9999999909
2033_0_83   SR:0.000159 CR:0.9999999909 BCR:0.9999999909
2033_0_84   SR:0.000143 CR:0.9999999909 BCR:0.9999999909
2033_0_85   SR:0.000129 CR:0.9999999909 BCR:0.9999999909
2033_0_86   SR:0.000116 CR:0.9999999909 BCR:0.9999999909
2033_0_87   SR:0.000104 CR:0.9999999909 BCR:0.9999999909
2033_0_88   SR:0.000094 CR:0.9999999909 BCR:0.9999999909
2033_0_89   SR:0.000085 CR:0.9999999909 BCR:0.9999999909
2033_0_90   SR:0.000076 CR:0.9999999909 BCR:0.9999999909
2033_0_91   SR:0.000069 CR:0.9999999909 BCR:0.9999999909
2033_0_92   SR:0.000062 CR:0.9999999909 BCR:0.9999999909
2033_0_93   SR:0.000056 CR:0.9999999909 BCR:0.9999999909
2033_0_94   SR:0.000050 CR:0.9999999909 BCR:0.9999999909
2033_0_95   SR:0.000045 CR:0.9999999909 BCR:0.9999999909
2033_0_96   SR:0.000040 CR:0.9999999909 BCR:0.9999999909
2033_0_97   SR:0.000036 CR:0.9999999909 BCR:0.9999999909
2033_0_98   SR:0.000033 CR:0.9999999909 BCR:0.9999999909
2033_0_99   SR:0.000030 CR:0.9999999909 BCR:0.9999999909
2033_0_100  SR:0.000027 CR:0.9999999909 BCR:0.9999999909
2033_0_101  SR:0.000024 CR:0.9999999909 BCR:0.9999999909
2033_0_102  SR:0.000022 CR:0.9999999909 BCR:0.9999999909
2033_0_103  SR:0.000019 CR:0.9999999909 BCR:0.9999999909
2033_0_104  SR:0.000017 CR:0.9999999909 BCR:0.9999999909
2033_0_105  SR:0.000016 CR:0.9999999965 BCR:0.9999999965
2033_0_106  SR:0.000014 CR:0.9999999965 BCR:0.9999999965
2033_0_107  SR:0.000013 CR:0.9999999965 BCR:0.9999999965
2033_0_108  SR:0.000011 CR:0.9999999965 BCR:0.9999999965
2033_0_109  SR:0.000010 CR:0.9999999965 BCR:0.9999999965
2033_0_110  SR:0.000009 CR:0.9999999998 BCR:0.9999999998
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 350553, Actual GHG Offset Mg 350553
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.857473
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.076653
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.065875
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.857473 / 0.600486 (DELTA:0.256986)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.076653 / 0.333639 (DELTA:0.256986)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013175 (DELTA:0.013175)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065875 / 0.052700 (DELTA:0.013175)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60229 / $60229 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59203 / $59203 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69175 / $69175 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62537 / $62537 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60229 / $60229 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59203 / $59203 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69175 / $69175 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62537 / $62537 R:1.000000

cross subsidized price / cost ALT BEV                                 $60236 / $60236 R:1.000000
cross subsidized price / cost ALT ICE                                 $60744 / $60744 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60145 / $60145 R:1.000000
cross subsidized price / cost ALT pickup                              $62618 / $62618 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60126 / $60126 R:1.000000

2033_0_0  SCORE:0.003608, CE:0.256986, 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 Nissan
2034_0_0    SR:1.000000 CR:1.0043456823 BCR:1.0043456823
2034_0_1    SR:0.900000 CR:1.0043456823 BCR:1.0043456823
2034_0_2    SR:0.810000 CR:1.0043456823 BCR:1.0043456823
2034_0_3    SR:0.729000 CR:1.0043456823 BCR:1.0043456823
2034_0_4    SR:0.656100 CR:1.0043456823 BCR:1.0043456823
2034_0_5    SR:0.590490 CR:1.0043456823 BCR:1.0043456823
2034_0_6    SR:0.531441 CR:1.0043456823 BCR:1.0043456823
2034_0_7    SR:0.478297 CR:1.0043456823 BCR:1.0043456823
2034_0_8    SR:0.430467 CR:1.0043456823 BCR:1.0043456823
2034_0_9    SR:0.387420 CR:1.0043456823 BCR:1.0043456823
2034_0_10   SR:0.348678 CR:1.0043456823 BCR:1.0043456823
2034_0_11   SR:0.313811 CR:1.0043456823 BCR:1.0043456823
2034_0_12   SR:0.282430 CR:1.0043456823 BCR:1.0043456823
2034_0_13   SR:0.254187 CR:1.0043456823 BCR:1.0043456823
2034_0_14   SR:0.228768 CR:1.0043456823 BCR:1.0043456823
2034_0_15   SR:0.205891 CR:1.0015655778 BCR:1.0015655778
2034_0_16   SR:0.185302 CR:1.0015655707 BCR:1.0015655707
2034_0_17   SR:0.166772 CR:1.0015655707 BCR:1.0015655707
2034_0_18   SR:0.150095 CR:0.9993260034 BCR:0.9993260034
2034_0_19   SR:0.135085 CR:0.9993260141 BCR:0.9993260141
2034_0_20   SR:0.121577 CR:0.9993260141 BCR:0.9993260141
2034_0_21   SR:0.109419 CR:0.9993260141 BCR:0.9993260141
2034_0_22   SR:0.098477 CR:0.9994468942 BCR:0.9994468942
2034_0_23   SR:0.088629 CR:0.9994469013 BCR:0.9994469013
2034_0_24   SR:0.079766 CR:0.9994469013 BCR:0.9994469013
2034_0_25   SR:0.071790 CR:0.9994469013 BCR:0.9994469013
2034_0_26   SR:0.064611 CR:0.9994469013 BCR:0.9994469013
2034_0_27   SR:0.058150 CR:0.9994469013 BCR:0.9994469013
2034_0_28   SR:0.052335 CR:0.9994469013 BCR:0.9994469013
2034_0_29   SR:0.047101 CR:0.9994469013 BCR:0.9994469013
2034_0_30   SR:0.042391 CR:0.9994469013 BCR:0.9994469013
2034_0_31   SR:0.038152 CR:0.9994469013 BCR:0.9994469013
2034_0_32   SR:0.034337 CR:0.9994469013 BCR:0.9994469013
2034_0_33   SR:0.030903 CR:0.9994469013 BCR:0.9994469013
2034_0_34   SR:0.027813 CR:0.9994469013 BCR:0.9994469013
2034_0_35   SR:0.025032 CR:0.9994469013 BCR:0.9994469013
2034_0_36   SR:0.022528 CR:0.9994469013 BCR:0.9994469013
2034_0_37   SR:0.020276 CR:0.9994469013 BCR:0.9994469013
2034_0_38   SR:0.018248 CR:0.9994469013 BCR:0.9994469013
2034_0_39   SR:0.016423 CR:0.9994469013 BCR:0.9994469013
2034_0_40   SR:0.014781 CR:0.9994469013 BCR:0.9994469013
2034_0_41   SR:0.013303 CR:0.9994469013 BCR:0.9994469013
2034_0_42   SR:0.011973 CR:0.9996025997 BCR:0.9996025997
2034_0_43   SR:0.010775 CR:0.9996431353 BCR:0.9996431353
2034_0_44   SR:0.009698 CR:0.9996431353 BCR:0.9996431353
2034_0_45   SR:0.008728 CR:0.9996431353 BCR:0.9996431353
2034_0_46   SR:0.007855 CR:0.9996431353 BCR:0.9996431353
2034_0_47   SR:0.007070 CR:0.9997719686 BCR:0.9997719686
2034_0_48   SR:0.006363 CR:0.9997719686 BCR:0.9997719686
2034_0_49   SR:0.005726 CR:0.9998634093 BCR:0.9998634093
2034_0_50   SR:0.005154 CR:0.9998657889 BCR:0.9998657889
2034_0_51   SR:0.004638 CR:0.9999502960 BCR:0.9999502960
2034_0_52   SR:0.004175 CR:0.9999769481 BCR:0.9999769481
2034_0_53   SR:0.003757 CR:0.9999818770 BCR:0.9999818770
2034_0_54   SR:0.003381 CR:0.9999818770 BCR:0.9999818770
2034_0_55   SR:0.003043 CR:0.9999858738 BCR:0.9999858738
2034_0_56   SR:0.002739 CR:0.9999939143 BCR:0.9999939143
2034_0_57   SR:0.002465 CR:0.9999939143 BCR:0.9999939143
2034_0_58   SR:0.002219 CR:0.9999968282 BCR:0.9999968282
2034_0_59   SR:0.001997 CR:0.9999997459 BCR:0.9999997459
2034_0_60   SR:0.001797 CR:0.9999997459 BCR:0.9999997459
2034_0_61   SR:0.001617 CR:0.9999997459 BCR:0.9999997459
2034_0_62   SR:0.001456 CR:0.9999997459 BCR:0.9999997459
2034_0_63   SR:0.001310 CR:0.9999997459 BCR:0.9999997459
2034_0_64   SR:0.001179 CR:0.9999997459 BCR:0.9999997459
2034_0_65   SR:0.001061 CR:0.9999997459 BCR:0.9999997459
2034_0_66   SR:0.000955 CR:0.9999997459 BCR:0.9999997459
2034_0_67   SR:0.000860 CR:0.9999997459 BCR:0.9999997459
2034_0_68   SR:0.000774 CR:0.9999997459 BCR:0.9999997459
2034_0_69   SR:0.000696 CR:0.9999997459 BCR:0.9999997459
2034_0_70   SR:0.000627 CR:0.9999997459 BCR:0.9999997459
2034_0_71   SR:0.000564 CR:0.9999997459 BCR:0.9999997459
2034_0_72   SR:0.000508 CR:0.9999997459 BCR:0.9999997459
2034_0_73   SR:0.000457 CR:0.9999997459 BCR:0.9999997459
2034_0_74   SR:0.000411 CR:0.9999997459 BCR:0.9999997459
2034_0_75   SR:0.000370 CR:0.9999997459 BCR:0.9999997459
2034_0_76   SR:0.000333 CR:0.9999997459 BCR:0.9999997459
2034_0_77   SR:0.000300 CR:0.9999997459 BCR:0.9999997459
2034_0_78   SR:0.000270 CR:0.9999997459 BCR:0.9999997459
2034_0_79   SR:0.000243 CR:0.9999997459 BCR:0.9999997459
2034_0_80   SR:0.000218 CR:0.9999997459 BCR:0.9999997459
2034_0_81   SR:0.000197 CR:0.9999997459 BCR:0.9999997459
2034_0_82   SR:0.000177 CR:0.9999997459 BCR:0.9999997459
2034_0_83   SR:0.000159 CR:1.0000001652 BCR:1.0000001652
2034_0_84   SR:0.000143 CR:1.0000001331 BCR:1.0000001331
2034_0_85   SR:0.000129 CR:1.0000000201 BCR:1.0000000201
2034_0_86   SR:0.000116 CR:1.0000000201 BCR:1.0000000201
2034_0_87   SR:0.000104 CR:1.0000000201 BCR:1.0000000201
2034_0_88   SR:0.000094 CR:1.0000000201 BCR:1.0000000201
2034_0_89   SR:0.000085 CR:1.0000000201 BCR:1.0000000201
2034_0_90   SR:0.000076 CR:1.0000000201 BCR:1.0000000201
2034_0_91   SR:0.000069 CR:1.0000000201 BCR:1.0000000201
2034_0_92   SR:0.000062 CR:1.0000000201 BCR:1.0000000201
2034_0_93   SR:0.000056 CR:1.0000000201 BCR:1.0000000201
2034_0_94   SR:0.000050 CR:1.0000000201 BCR:1.0000000201
2034_0_95   SR:0.000045 CR:1.0000000201 BCR:1.0000000201
2034_0_96   SR:0.000040 CR:1.0000000201 BCR:1.0000000201
2034_0_97   SR:0.000036 CR:1.0000000201 BCR:1.0000000201
2034_0_98   SR:0.000033 CR:1.0000000201 BCR:1.0000000201
2034_0_99   SR:0.000030 CR:1.0000000201 BCR:1.0000000201
2034_0_100  SR:0.000027 CR:1.0000000201 BCR:1.0000000201
2034_0_101  SR:0.000024 CR:1.0000000201 BCR:1.0000000201
2034_0_102  SR:0.000022 CR:1.0000000201 BCR:1.0000000201
2034_0_103  SR:0.000019 CR:1.0000000201 BCR:1.0000000201
2034_0_104  SR:0.000017 CR:1.0000000201 BCR:1.0000000201
2034_0_105  SR:0.000016 CR:1.0000000201 BCR:1.0000000201
2034_0_106  SR:0.000014 CR:1.0000000201 BCR:1.0000000201
2034_0_107  SR:0.000013 CR:1.0000000201 BCR:1.0000000201
2034_0_108  SR:0.000011 CR:1.0000000201 BCR:1.0000000201
2034_0_109  SR:0.000010 CR:1.0000000201 BCR:1.0000000201
2034_0_110  SR:0.000009 CR:1.0000000201 BCR:1.0000000201
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 354765, Actual GHG Offset Mg 354765
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.857270
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.076542
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.066188
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.857270 / 0.670423 (DELTA:0.186848)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.076542 / 0.263389 (DELTA:0.186848)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013238 (DELTA:0.013238)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066188 / 0.052950 (DELTA:0.013238)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60080 / $60080 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59138 / $59138 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68987 / $68987 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62467 / $62467 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60080 / $60080 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59138 / $59138 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68987 / $68987 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62467 / $62467 R:1.000000

cross subsidized price / cost ALT BEV                                 $60086 / $60086 R:1.000000
cross subsidized price / cost ALT ICE                                 $60682 / $60682 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60003 / $60003 R:1.000000
cross subsidized price / cost ALT pickup                              $62547 / $62547 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60076 / $60076 R:1.000000

2034_0_0  SCORE:0.003625, CE:0.186848, 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 Nissan
2035_0_0    SR:1.000000 CR:1.0043925678 BCR:1.0043925678
2035_0_1    SR:0.900000 CR:1.0043925678 BCR:1.0043925678
2035_0_2    SR:0.810000 CR:1.0043925678 BCR:1.0043925678
2035_0_3    SR:0.729000 CR:1.0043925678 BCR:1.0043925678
2035_0_4    SR:0.656100 CR:1.0043925678 BCR:1.0043925678
2035_0_5    SR:0.590490 CR:1.0043925678 BCR:1.0043925678
2035_0_6    SR:0.531441 CR:1.0043925678 BCR:1.0043925678
2035_0_7    SR:0.478297 CR:1.0043925678 BCR:1.0043925678
2035_0_8    SR:0.430467 CR:1.0043925678 BCR:1.0043925678
2035_0_9    SR:0.387420 CR:1.0043925678 BCR:1.0043925678
2035_0_10   SR:0.348678 CR:1.0043925678 BCR:1.0043925678
2035_0_11   SR:0.313811 CR:1.0043925678 BCR:1.0043925678
2035_0_12   SR:0.282430 CR:1.0043925678 BCR:1.0043925678
2035_0_13   SR:0.254187 CR:1.0043925678 BCR:1.0043925678
2035_0_14   SR:0.228768 CR:1.0043925678 BCR:1.0043925678
2035_0_15   SR:0.205891 CR:1.0016469359 BCR:1.0016469359
2035_0_16   SR:0.185302 CR:1.0005480502 BCR:1.0005480502
2035_0_17   SR:0.166772 CR:1.0002697826 BCR:1.0002697826
2035_0_18   SR:0.150095 CR:1.0002697826 BCR:1.0002697826
2035_0_19   SR:0.135085 CR:0.9998468794 BCR:0.9998468794
2035_0_20   SR:0.121577 CR:1.0000249261 BCR:1.0000249261
2035_0_21   SR:0.109419 CR:1.0000249261 BCR:1.0000249261
2035_0_22   SR:0.098477 CR:1.0000249261 BCR:1.0000249261
2035_0_23   SR:0.088629 CR:1.0000249261 BCR:1.0000249261
2035_0_24   SR:0.079766 CR:1.0000249261 BCR:1.0000249261
2035_0_25   SR:0.071790 CR:1.0000249261 BCR:1.0000249261
2035_0_26   SR:0.064611 CR:1.0000249261 BCR:1.0000249261
2035_0_27   SR:0.058150 CR:1.0000249261 BCR:1.0000249261
2035_0_28   SR:0.052335 CR:1.0000249261 BCR:1.0000249261
2035_0_29   SR:0.047101 CR:1.0000249261 BCR:1.0000249261
2035_0_30   SR:0.042391 CR:1.0000249261 BCR:1.0000249261
2035_0_31   SR:0.038152 CR:1.0000249261 BCR:1.0000249261
2035_0_32   SR:0.034337 CR:1.0000249261 BCR:1.0000249261
2035_0_33   SR:0.030903 CR:1.0000249261 BCR:1.0000249261
2035_0_34   SR:0.027813 CR:1.0000249261 BCR:1.0000249261
2035_0_35   SR:0.025032 CR:1.0000165910 BCR:1.0000165910
2035_0_36   SR:0.022528 CR:1.0000165910 BCR:1.0000165910
2035_0_37   SR:0.020276 CR:1.0000093258 BCR:1.0000093258
2035_0_38   SR:0.018248 CR:1.0000093258 BCR:1.0000093258
2035_0_39   SR:0.016423 CR:1.0000093258 BCR:1.0000093258
2035_0_40   SR:0.014781 CR:1.0000093258 BCR:1.0000093258
2035_0_41   SR:0.013303 CR:1.0000093258 BCR:1.0000093258
2035_0_42   SR:0.011973 CR:1.0000093258 BCR:1.0000093258
2035_0_43   SR:0.010775 CR:1.0000093258 BCR:1.0000093258
2035_0_44   SR:0.009698 CR:1.0000093258 BCR:1.0000093258
2035_0_45   SR:0.008728 CR:1.0000093258 BCR:1.0000093258
2035_0_46   SR:0.007855 CR:1.0000093258 BCR:1.0000093258
2035_0_47   SR:0.007070 CR:1.0000093258 BCR:1.0000093258
2035_0_48   SR:0.006363 CR:1.0000093258 BCR:1.0000093258
2035_0_49   SR:0.005726 CR:1.0000093258 BCR:1.0000093258
2035_0_50   SR:0.005154 CR:1.0000093258 BCR:1.0000093258
2035_0_51   SR:0.004638 CR:1.0000093258 BCR:1.0000093258
2035_0_52   SR:0.004175 CR:1.0000072886 BCR:1.0000072886
2035_0_53   SR:0.003757 CR:1.0000072886 BCR:1.0000072886
2035_0_54   SR:0.003381 CR:0.9999978788 BCR:0.9999978788
2035_0_55   SR:0.003043 CR:0.9999978788 BCR:0.9999978788
2035_0_56   SR:0.002739 CR:0.9999978788 BCR:0.9999978788
2035_0_57   SR:0.002465 CR:0.9999978788 BCR:0.9999978788
2035_0_58   SR:0.002219 CR:0.9999978788 BCR:0.9999978788
2035_0_59   SR:0.001997 CR:0.9999978788 BCR:0.9999978788
2035_0_60   SR:0.001797 CR:0.9999978788 BCR:0.9999978788
2035_0_61   SR:0.001617 CR:0.9999978788 BCR:0.9999978788
2035_0_62   SR:0.001456 CR:0.9999978788 BCR:0.9999978788
2035_0_63   SR:0.001310 CR:0.9999978788 BCR:0.9999978788
2035_0_64   SR:0.001179 CR:0.9999978788 BCR:0.9999978788
2035_0_65   SR:0.001061 CR:0.9999978788 BCR:0.9999978788
2035_0_66   SR:0.000955 CR:0.9999978788 BCR:0.9999978788
2035_0_67   SR:0.000860 CR:0.9999978788 BCR:0.9999978788
2035_0_68   SR:0.000774 CR:0.9999978788 BCR:0.9999978788
2035_0_69   SR:0.000696 CR:0.9999978788 BCR:0.9999978788
2035_0_70   SR:0.000627 CR:0.9999978788 BCR:0.9999978788
2035_0_71   SR:0.000564 CR:0.9999978788 BCR:0.9999978788
2035_0_72   SR:0.000508 CR:0.9999978788 BCR:0.9999978788
2035_0_73   SR:0.000457 CR:0.9999978788 BCR:0.9999978788
2035_0_74   SR:0.000411 CR:0.9999978788 BCR:0.9999978788
2035_0_75   SR:0.000370 CR:0.9999978788 BCR:0.9999978788
2035_0_76   SR:0.000333 CR:0.9999978788 BCR:0.9999978788
2035_0_77   SR:0.000300 CR:0.9999978788 BCR:0.9999978788
2035_0_78   SR:0.000270 CR:0.9999978788 BCR:0.9999978788
2035_0_79   SR:0.000243 CR:0.9999978788 BCR:0.9999978788
2035_0_80   SR:0.000218 CR:0.9999978788 BCR:0.9999978788
2035_0_81   SR:0.000197 CR:0.9999978788 BCR:0.9999978788
2035_0_82   SR:0.000177 CR:0.9999980829 BCR:0.9999980829
2035_0_83   SR:0.000159 CR:0.9999999657 BCR:0.9999999657
2035_0_84   SR:0.000143 CR:0.9999999657 BCR:0.9999999657
2035_0_85   SR:0.000129 CR:0.9999999657 BCR:0.9999999657
2035_0_86   SR:0.000116 CR:0.9999999657 BCR:0.9999999657
2035_0_87   SR:0.000104 CR:0.9999999657 BCR:0.9999999657
2035_0_88   SR:0.000094 CR:0.9999999657 BCR:0.9999999657
2035_0_89   SR:0.000085 CR:0.9999999657 BCR:0.9999999657
2035_0_90   SR:0.000076 CR:0.9999999657 BCR:0.9999999657
2035_0_91   SR:0.000069 CR:0.9999999657 BCR:0.9999999657
2035_0_92   SR:0.000062 CR:0.9999999657 BCR:0.9999999657
2035_0_93   SR:0.000056 CR:0.9999999690 BCR:0.9999999690
2035_0_94   SR:0.000050 CR:0.9999999972 BCR:0.9999999972
2035_0_95   SR:0.000045 CR:0.9999999972 BCR:0.9999999972
2035_0_96   SR:0.000040 CR:0.9999999972 BCR:0.9999999972
2035_0_97   SR:0.000036 CR:0.9999999972 BCR:0.9999999972
2035_0_98   SR:0.000033 CR:0.9999999972 BCR:0.9999999972
2035_0_99   SR:0.000030 CR:0.9999999972 BCR:0.9999999972
2035_0_100  SR:0.000027 CR:0.9999999972 BCR:0.9999999972
2035_0_101  SR:0.000024 CR:0.9999999972 BCR:0.9999999972
2035_0_102  SR:0.000022 CR:0.9999999972 BCR:0.9999999972
2035_0_103  SR:0.000019 CR:0.9999999972 BCR:0.9999999972
2035_0_104  SR:0.000017 CR:0.9999999972 BCR:0.9999999972
2035_0_105  SR:0.000016 CR:0.9999999972 BCR:0.9999999972
2035_0_106  SR:0.000014 CR:0.9999999972 BCR:0.9999999972
2035_0_107  SR:0.000013 CR:0.9999999972 BCR:0.9999999972
2035_0_108  SR:0.000011 CR:0.9999999972 BCR:0.9999999972
2035_0_109  SR:0.000010 CR:0.9999999972 BCR:0.9999999972
2035_0_110  SR:0.000009 CR:0.9999999972 BCR:0.9999999972
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 357458, Actual GHG Offset Mg 357458
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.856225
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.077393
2035 producer_abs_share_frac_pickup.BEV           = 0.000904
2035 producer_abs_share_frac_pickup.ICE           = 0.065478
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               = 0.856225 / 0.670369 (DELTA:0.185856)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.077393 / 0.263249 (DELTA:0.185856)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000904 / 0.013276 (DELTA:0.012372)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065478 / 0.053106 (DELTA:0.012372)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59939 / $59939 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59074 / $59074 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $68810 / $68810 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62399 / $62399 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59939 / $59939 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59074 / $59074 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68810 / $68810 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62399 / $62399 R:1.000000

cross subsidized price / cost ALT BEV                                 $59949 / $59949 R:1.000000
cross subsidized price / cost ALT ICE                                 $60598 / $60598 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59868 / $59868 R:1.000000
cross subsidized price / cost ALT pickup                              $62486 / $62486 R:1.000000
cross subsidized price / cost ALT TOTAL                               $59960 / $59960 R:1.000000

2035_0_0  SCORE:0.003388, CE:0.185856, 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 Pass 1: Manufacturer=Stellantis
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2022  Iteration=0 Stellantis
2022_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2022_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2022_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2022_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2022_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2022_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2022_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2022_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2022_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2022_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2022_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2022_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2022_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2022_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2022_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2022_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2022_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2022_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2022_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2022_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2022_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2022_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2022_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2022_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2022_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2022_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2022_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2022_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2022_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2022_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2022_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2022_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2022_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2022_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2022_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2022_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2022_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2022_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2022_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2022_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2022_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2022_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2022_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2022_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2022_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2022_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2022_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2022_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2022_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2022_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2022_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2022_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2022_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2022_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2022_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2022_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2022_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2022_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2022_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2022_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2022_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2022_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2022_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2022_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2022_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2022_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2022_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2022_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2022_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2022_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2022_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2022_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2022_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2022_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2022_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2022_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2022_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2022_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2022_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2022_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2022_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2022_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2022_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2022_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2022_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2022_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2022_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2022_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2022_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2022_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2022_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2022_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2022_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2022_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2022_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2022_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2022_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2022_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2022_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2022_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2022_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2022_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2022_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2022_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2022_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2022_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2022_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2022_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2022_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2022_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2022_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1172109, Actual GHG Offset Mg 1172108
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221995
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.778005
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60641 / $60641 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66464 / $66464 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60641 / $60641 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66464 / $66464 R:1.000000

cross subsidized price / cost ALT ICE                                 $65172 / $65172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60641 / $60641 R:1.000000
cross subsidized price / cost ALT pickup                              $66464 / $66464 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65172 / $65172 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2023  Iteration=0 Stellantis
2023_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2023_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2023_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2023_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2023_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2023_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2023_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2023_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2023_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2023_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2023_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2023_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2023_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2023_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2023_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2023_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2023_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2023_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2023_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2023_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2023_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2023_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2023_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2023_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2023_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2023_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2023_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2023_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2023_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2023_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2023_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2023_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2023_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2023_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2023_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2023_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2023_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2023_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2023_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2023_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2023_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2023_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2023_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2023_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2023_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2023_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2023_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2023_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2023_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2023_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2023_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2023_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2023_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2023_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2023_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2023_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2023_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2023_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2023_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2023_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2023_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2023_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2023_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2023_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2023_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2023_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2023_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2023_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2023_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2023_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2023_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2023_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2023_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2023_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2023_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2023_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2023_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2023_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2023_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2023_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2023_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2023_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2023_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2023_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2023_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2023_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2023_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2023_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2023_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2023_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2023_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2023_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2023_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2023_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2023_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2023_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2023_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2023_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2023_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2023_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2023_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2023_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2023_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2023_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2023_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2023_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2023_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2023_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2023_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2023_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2023_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 958532, Actual GHG Offset Mg 958533
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222933
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.777067
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60556 / $60556 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66348 / $66348 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60556 / $60556 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66348 / $66348 R:1.000000

cross subsidized price / cost ALT ICE                                 $65057 / $65057 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60556 / $60556 R:1.000000
cross subsidized price / cost ALT pickup                              $66348 / $66348 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65057 / $65057 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2024  Iteration=0 Stellantis
2024_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2024_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2024_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2024_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2024_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2024_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2024_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2024_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2024_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2024_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2024_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2024_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2024_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2024_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2024_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2024_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2024_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2024_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2024_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2024_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2024_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2024_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2024_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2024_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2024_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2024_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2024_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2024_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2024_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2024_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2024_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2024_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2024_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2024_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2024_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2024_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2024_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2024_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2024_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2024_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2024_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2024_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2024_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2024_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2024_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2024_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2024_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2024_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2024_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2024_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2024_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2024_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2024_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2024_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2024_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2024_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2024_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2024_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2024_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2024_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2024_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2024_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2024_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2024_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2024_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2024_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2024_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2024_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2024_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2024_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2024_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2024_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2024_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2024_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2024_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2024_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2024_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2024_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2024_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2024_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2024_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2024_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2024_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2024_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2024_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2024_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2024_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2024_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2024_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2024_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2024_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2024_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2024_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2024_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2024_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2024_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2024_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2024_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2024_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2024_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2024_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2024_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2024_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2024_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2024_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2024_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2024_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2024_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2024_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2024_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2024_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 723725, Actual GHG Offset Mg 723726
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222638
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.777362
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60474 / $60474 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66233 / $66233 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60474 / $60474 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66233 / $66233 R:1.000000

cross subsidized price / cost ALT ICE                                 $64951 / $64951 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60474 / $60474 R:1.000000
cross subsidized price / cost ALT pickup                              $66233 / $66233 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64951 / $64951 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2025  Iteration=0 Stellantis
2025_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2025_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2025_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2025_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2025_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2025_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2025_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2025_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2025_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2025_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2025_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2025_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2025_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2025_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2025_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2025_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2025_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2025_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2025_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2025_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2025_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2025_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2025_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2025_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2025_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2025_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2025_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2025_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2025_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2025_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2025_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2025_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2025_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2025_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2025_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2025_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2025_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2025_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2025_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2025_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2025_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2025_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2025_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2025_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2025_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2025_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2025_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2025_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2025_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2025_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2025_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2025_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2025_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2025_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2025_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2025_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2025_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2025_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2025_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2025_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2025_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2025_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2025_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2025_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2025_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2025_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2025_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2025_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2025_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2025_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2025_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2025_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2025_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2025_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2025_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2025_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2025_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2025_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2025_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2025_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2025_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2025_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2025_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2025_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2025_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2025_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2025_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2025_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2025_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2025_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2025_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2025_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2025_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2025_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2025_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2025_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2025_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2025_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2025_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2025_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2025_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2025_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2025_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2025_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2025_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2025_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2025_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2025_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2025_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2025_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2025_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 510746, Actual GHG Offset Mg 510746
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222573
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.777427
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $60392 / $60392 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66121 / $66121 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60392 / $60392 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66121 / $66121 R:1.000000

cross subsidized price / cost ALT ICE                                 $64846 / $64846 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60392 / $60392 R:1.000000
cross subsidized price / cost ALT pickup                              $66121 / $66121 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64846 / $64846 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_15_12_23_md_sensitivity_LowBattCost_v3_Proposal:  Year=2026  Iteration=0 Stellantis
2026_0_0    SR:1.000000 CR:1.0001942059 BCR:1.0001942059
2026_0_1    SR:0.900000 CR:1.0001942059 BCR:1.0001942059
2026_0_2    SR:0.810000 CR:1.0001942059 BCR:1.0001942059
2026_0_3    SR:0.729000 CR:1.0001942059 BCR:1.0001942059
2026_0_4    SR:0.656100 CR:1.0001942059 BCR:1.0001942059
2026_0_5    SR:0.590490 CR:1.0001942059 BCR:1.0001942059
2026_0_6    SR:0.531441 CR:1.0001942059 BCR:1.0001942059
2026_0_7    SR:0.478297 CR:1.0001942059 BCR:1.0001942059
2026_0_8    SR:0.430467 CR:1.0001942059 BCR:1.0001942059
2026_0_9    SR:0.387420 CR:1.0001942059 BCR:1.0001942059
2026_0_10   SR:0.348678 CR:1.0001942059 BCR:1.0001942059
2026_0_11   SR:0.313811 CR:1.0001942059 BCR:1.0001942059
2026_0_12   SR:0.282430 CR:1.0001942059 BCR:1.0001942059
2026_0_13   SR:0.254187 CR:1.0001942059 BCR:1.0001942059
2026_0_14   SR:0.228768 CR:1.0001942059 BCR:1.0001942059
2026_0_15   SR:0.205891 CR:1.0001942059 BCR:1.0001942059
2026_0_16   SR:0.185302 CR:1.0001942059 BCR:1.0001942059
2026_0_17   SR:0.166772 CR:0.9999257027 BCR:0.9999257027
2026_0_18   SR:0.150095 CR:0.9999257027 BCR:0.9999257027
2026_0_19   SR:0.135085 CR:0.9999257027 BCR:0.9999257027
2026_0_20   SR:0.121577 CR:0.9999257027 BCR:0.9999257027
2026_0_21   SR:0.109419 CR:0.9999257027 BCR:0.9999257027
2026_0_22   SR:0.098477 CR:0.9999257027 BCR:0.9999257027
2026_0_23   SR:0.088629 CR:0.9999257027 BCR:0.9999257027
2026_0_24   SR:0.079766 CR:0.9999257027 BCR:0.9999257027
2026_0_25   SR:0.071790 CR:0.9999257027 BCR:0.9999257027
2026_0_26   SR:0.064611 CR:0.9999257027 BCR:0.9999257027
2026_0_27   SR:0.058150 CR:0.9999257027 BCR:0.9999257027
2026_0_28   SR:0.052335 CR:0.9999257027 BCR:0.9999257027
2026_0_29   SR:0.047101 CR:0.9999257027 BCR:0.9999257027
2026_0_30   SR:0.042391 CR:0.9999257027 BCR:0.9999257027
2026_0_31   SR:0.038152 CR:0.9999257027 BCR:0.9999257027
2026_0_32   SR:0.034337 CR:0.9999257027 BCR:0.9999257027
2026_0_33   SR:0.030903 CR:0.9999257027 BCR:0.9999257027
2026_0_34   SR:0.027813 CR:0.9999257027 BCR:0.9999257027
2026_0_35   SR:0.025032 CR:0.9999257027 BCR:0.9999257027
2026_0_36   SR:0.022528 CR:0.9999257027 BCR:0.9999257027
2026_0_37   SR:0.020276 CR:0.9999257027 BCR:0.9999257027
2026_0_38   SR:0.018248 CR:0.9999257027 BCR:0.9999257027
2026_0_39   SR:0.016423 CR:0.9999257027 BCR:0.9999257027
2026_0_40   SR:0.014781 CR:0.9999257027 BCR:0.9999257027
2026_0_41   SR:0.013303 CR:0.9999257027 BCR:0.9999257027
2026_0_42   SR:0.011973 CR:0.9999257027 BCR:0.9999257027
2026_0_43   SR:0.010775 CR:0.9999257027 BCR:0.9999257027
2026_0_44   SR:0.009698 CR:0.9999257027 BCR:0.9999257027
2026_0_45   SR:0.008728 CR:0.9999266833 BCR:0.9999266833
2026_0_46   SR:0.007855 CR:0.9999410533 BCR:0.9999410533
2026_0_47   SR:0.007070 CR:1.0000465272 BCR:1.0000465272
2026_0_48   SR:0.006363 CR:0.9999783631 BCR:0.9999783631
2026_0_49   SR:0.005726 CR:0.9999783658 BCR:0.9999783658
2026_0_50   SR:0.005154 CR:1.0000149667 BCR:1.0000149667
2026_0_51   SR:0.004638 CR:1.0000149667 BCR:1.0000149667
2026_0_52   SR:0.004175 CR:0.9999897485 BCR:0.9999897485
2026_0_53   SR:0.003757 CR:0.9999897511 BCR:0.9999897511
2026_0_54   SR:0.003381 CR:1.0000027491 BCR:1.0000027491
2026_0_55   SR:0.003043 CR:1.0000027491 BCR:1.0000027491
2026_0_56   SR:0.002739 CR:1.0000027491 BCR:1.0000027491
2026_0_57   SR:0.002465 CR:1.0000006572 BCR:1.0000006572
2026_0_58   SR:0.002219 CR:1.0000006572 BCR:1.0000006572
2026_0_59   SR:0.001997 CR:1.0000006572 BCR:1.0000006572
2026_0_60   SR:0.001797 CR:1.0000006572 BCR:1.0000006572
2026_0_61   SR:0.001617 CR:1.0000006572 BCR:1.0000006572
2026_0_62   SR:0.001456 CR:1.0000006572 BCR:1.0000006572
2026_0_63   SR:0.001310 CR:1.0000006572 BCR:1.0000006572
2026_0_64   SR:0.001179 CR:1.0000006572 BCR:1.0000006572
2026_0_65   SR:0.001061 CR:1.0000006572 BCR:1.0000006572
2026_0_66   SR:0.000955 CR:1.0000006572 BCR:1.0000006572
2026_0_67   SR:0.000860 CR:1.0000006572 BCR:1.0000006572
2026_0_68   SR:0.000774 CR:0.9999998132 BCR:0.9999998132
2026_0_69   SR:0.000696 CR:0.9999998158 BCR:0.9999998158
2026_0_70   SR:0.000627 CR:0.9999998158 BCR:0.9999998158
2026_0_71   SR:0.000564 CR:0.9999998158 BCR:0.9999998158
2026_0_72   SR:0.000508 CR:0.9999998158 BCR:0.9999998158
2026_0_73   SR:0.000457 CR:0.9999998158 BCR:0.9999998158
2026_0_74   SR:0.000411 CR:0.9999998158 BCR:0.9999998158
2026_0_75   SR:0.000370 CR:0.9999998158 BCR:0.9999998158
2026_0_76   SR:0.000333 CR:0.9999998158 BCR:0.9999998158
2026_0_77   SR:0.000300 CR:0.9999998158 BCR:0.9999998158
2026_0_78   SR:0.000270 CR:0.9999998158 BCR:0.9999998158
2026_0_79   SR:0.000243 CR:0.9999998158 BCR:0.9999998158
2026_0_80   SR:0.000218 CR:0.9999998158 BCR:0.9999998158
2026_0_81   SR:0.000197 CR:0.9999998158 BCR:0.9999998158
2026_0_82   SR:0.000177 CR:0.9999998158 BCR:0.9999998158
2026_0_83   SR:0.000159 CR:0.9999998158 BCR:0.9999998158
2026_0_84   SR:0.000143 CR:0.9999998158 BCR:0.9999998158
2026_0_85   SR:0.000129 CR:0.9999998158 BCR:0.9999998158
2026_0_86   SR:0.000116 CR:0.9999998158 BCR:0.9999998158
2026_0_87   SR:0.000104 CR:0.9999998158 BCR:0.9999998158
2026_0_88   SR:0.000094 CR:0.9999998158 BCR:0.9999998158
2026_0_89   SR:0.000085 CR:0.9999998158 BCR:0.9999998158
2026_0_90   SR:0.000076 CR:0.9999998158 BCR:0.9999998158
2026_0_91   SR:0.000069 CR:0.9999998158 BCR:0.9999998158
2026_0_92   SR:0.000062 CR:0.9999998158 BCR:0.9999998158
2026_0_93   SR:0.000056 CR:0.9999998158 BCR:0.9999998158
2026_0_94   SR:0.000050 CR:0.9999998158 BCR:0.9999998158
2026_0_95   SR:0.000045 CR:0.9999998158 BCR:0.9999998158
2026_0_96   SR:0.000040 CR:0.9999998158 BCR:0.9999998158
2026_0_97   SR:0.000036 CR:0.9999998158 BCR:0.9999998158
2026_0_98   SR:0.000033 CR:0.9999998783 BCR:0.9999998783
2026_0_99   SR:0.000030 CR:1.0000000630 BCR:1.0000000630
2026_0_100  SR:0.000027 CR:1.0000000630 BCR:1.0000000630
2026_0_101  SR:0.000024 CR:1.0000000279 BCR:1.0000000279
2026_0_102  SR:0.000022 CR:1.0000000183 BCR:1.0000000183
2026_0_103  SR:0.000019 CR:1.0000000162 BCR:1.0000000162
2026_0_104  SR:0.000017 CR:1.0000000128 BCR:1.0000000128
2026_0_105  SR:0.000016 CR:0.9999999981 BCR:0.9999999981
2026_0_106  SR:0.000014 CR:0.9999999981 BCR:0.9999999981
2026_0_107  SR:0.000013 CR:0.9999999981 BCR:0.9999999981
2026_0_108  SR:0.000011 CR:0.9999999981 BCR:0.9999999981
2026_0_109  SR:0.000010 CR:0.9999999981 BCR:0.9999999981
2026_0_110  SR:0.000009 CR:0.9999999993 BCR:0.9999999993
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 89924, Actual GHG Offset Mg 89924
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.035616
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.186706
2026 producer_abs_share_frac_pickup.BEV           = 0.000004
2026 producer_abs_share_frac_pickup.ICE           = 0.777674
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               = 0.035616 / 0.044464 (DELTA:0.008848)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.186706 / 0.177858 (DELTA:0.008848)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000004 / 0.155536 (DELTA:0.155532)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777674 / 0.622142 (DELTA:0.155532)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $62472 / $62472 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59092 / $59092 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $69933 / $69933 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64017 / $64017 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57972 / $62472 R:0.927969
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59092 / $59092 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $65433 / $69933 R:0.935653
modified cross subsidized price / cost ALT pickup.ICE                 $64017 / $64017 R:1.000000

cross subsidized price / cost ALT BEV                                 $62479 / $62479 R:1.000000
cross subsidized price / cost ALT ICE                                 $63064 / $63064 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59634 / $59634 R:1.000000
cross subsidized price / cost ALT pickup                              $64018 / $64018 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63993 / $63993 R:1.000000

2026_0_0  SCORE:0.042594, CE:0.155532, 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 Stellantis
2027_0_0    SR:1.000000 CR:1.0081156492 BCR:1.0081156492
2027_0_1    SR:0.900000 CR:1.0081156492 BCR:1.0081156492
2027_0_2    SR:0.810000 CR:1.0081156492 BCR:1.0081156492
2027_0_3    SR:0.729000 CR:1.0081156492 BCR:1.0081156492
2027_0_4    SR:0.656100 CR:1.0081156492 BCR:1.0081156492
2027_0_5    SR:0.590490 CR:1.0081156492 BCR:1.0081156492
2027_0_6    SR:0.531441 CR:1.0081156492 BCR:1.0081156492
2027_0_7    SR:0.478297 CR:1.0081156492 BCR:1.0081156492
2027_0_8    SR:0.430467 CR:1.0081156492 BCR:1.0081156492
2027_0_9    SR:0.387420 CR:1.0081156492 BCR:1.0081156492
2027_0_10   SR:0.348678 CR:1.0081156492 BCR:1.0081156492
2027_0_11   SR:0.313811 CR:1.0078946352 BCR:1.0078946352
2027_0_12   SR:0.282430 CR:1.0072033405 BCR:1.0072033405
2027_0_13   SR:0.254187 CR:1.0065319538 BCR:1.0065319538
2027_0_14   SR:0.228768 CR:1.0065319538 BCR:1.0065319538
2027_0_15   SR:0.205891 CR:1.0065319538 BCR:1.0065319538
2027_0_16   SR:0.185302 CR:1.0065319538 BCR:1.0065319538
2027_0_17   SR:0.166772 CR:1.0065319538 BCR:1.0065319538
2027_0_18   SR:0.150095 CR:1.0061504841 BCR:1.0061504841
2027_0_19   SR:0.135085 CR:1.0061504841 BCR:1.0061504841
2027_0_20   SR:0.121577 CR:1.0046092272 BCR:1.0046092272
2027_0_21   SR:0.109419 CR:1.0042728186 BCR:1.0042728186
2027_0_22   SR:0.098477 CR:1.0037660599 BCR:1.0037660599
2027_0_23   SR:0.088629 CR:1.0037660599 BCR:1.0037660599
2027_0_24   SR:0.079766 CR:1.0037660599 BCR:1.0037660599
2027_0_25   SR:0.071790 CR:1.0037660599 BCR:1.0037660599
2027_0_26   SR:0.064611 CR:1.0037660599 BCR:1.0037660599
2027_0_27   SR:0.058150 CR:1.0037660599 BCR:1.0037660599
2027_0_28   SR:0.052335 CR:1.0037660599 BCR:1.0037660599
2027_0_29   SR:0.047101 CR:1.0037660599 BCR:1.0037660599
2027_0_30   SR:0.042391 CR:1.0037660599 BCR:1.0037660599
2027_0_31   SR:0.038152 CR:1.0037660599 BCR:1.0037660599
2027_0_32   SR:0.034337 CR:1.0037660599 BCR:1.0037660599
2027_0_33   SR:0.030903 CR:1.0037660599 BCR:1.0037660599
2027_0_34   SR:0.027813 CR:1.0037660599 BCR:1.0037660599
2027_0_35   SR:0.025032 CR:1.0037660599 BCR:1.0037660599
2027_0_36   SR:0.022528 CR:1.0037660599 BCR:1.0037660599
2027_0_37   SR:0.020276 CR:1.0037660599 BCR:1.0037660599
2027_0_38   SR:0.018248 CR:1.0037660599 BCR:1.0037660599
2027_0_39   SR:0.016423 CR:1.0037660599 BCR:1.0037660599
2027_0_40   SR:0.014781 CR:1.0037660599 BCR:1.0037660599
2027_0_41   SR:0.013303 CR:1.0037660599 BCR:1.0037660599
2027_0_42   SR:0.011973 CR:1.0037660599 BCR:1.0037660599
2027_0_43   SR:0.010775 CR:1.0037379265 BCR:1.0037379265
2027_0_44   SR:0.009698 CR:1.0036714077 BCR:1.0036714077
2027_0_45   SR:0.008728 CR:1.0036486387 BCR:1.0036486387
2027_0_46   SR:0.007855 CR:1.0035946369 BCR:1.0035946369
2027_0_47   SR:0.007070 CR:1.0035760403 BCR:1.0035760403
2027_0_48   SR:0.006363 CR:1.0035324097 BCR:1.0035324097
2027_0_49   SR:0.005726 CR:1.0035175085 BCR:1.0035175085
2027_0_50   SR:0.005154 CR:1.0034821033 BCR:1.0034821033
2027_0_51   SR:0.004638 CR:1.0034700632 BCR:1.0034700632
2027_0_52   SR:0.004175 CR:1.0034413338 BCR:1.0034413338
2027_0_53   SR:0.003757 CR:1.0034315586 BCR:1.0034315586
2027_0_54   SR:0.003381 CR:1.0034083128 BCR:1.0034083128
2027_0_55   SR:0.003043 CR:1.0034003258 BCR:1.0034003258
2027_0_56   SR:0.002739 CR:1.0033816099 BCR:1.0033816099
2027_0_57   SR:0.002465 CR:1.0033488274 BCR:1.0033488274
2027_0_58   SR:0.002219 CR:1.0033488274 BCR:1.0033488274
2027_0_59   SR:0.001997 CR:1.0033403635 BCR:1.0033403635
2027_0_60   SR:0.001797 CR:1.0033355951 BCR:1.0033355951
2027_0_61   SR:0.001617 CR:1.0033246279 BCR:1.0033246279
2027_0_62   SR:0.001456 CR:1.0033206940 BCR:1.0033206940
2027_0_63   SR:0.001310 CR:1.0033117533 BCR:1.0033117533
2027_0_64   SR:0.001179 CR:1.0033087730 BCR:1.0033087730
2027_0_65   SR:0.001061 CR:1.0033013821 BCR:1.0033013821
2027_0_66   SR:0.000955 CR:1.0032988787 BCR:1.0032988787
2027_0_67   SR:0.000860 CR:1.0032930374 BCR:1.0032930374
2027_0_68   SR:0.000774 CR:1.0032910109 BCR:1.0032910109
2027_0_69   SR:0.000696 CR:1.0032862425 BCR:1.0032862425
2027_0_70   SR:0.000627 CR:1.0032846928 BCR:1.0032846928
2027_0_71   SR:0.000564 CR:1.0032807589 BCR:1.0032807589
2027_0_72   SR:0.000508 CR:1.0032793283 BCR:1.0032793283
2027_0_73   SR:0.000457 CR:1.0032763481 BCR:1.0032763481
2027_0_74   SR:0.000411 CR:1.0032751560 BCR:1.0032751560
2027_0_75   SR:0.000370 CR:1.0032726526 BCR:1.0032726526
2027_0_76   SR:0.000333 CR:1.0032718182 BCR:1.0032718182
2027_0_77   SR:0.000300 CR:1.0032696724 BCR:1.0032696724
2027_0_78   SR:0.000270 CR:1.0032690763 BCR:1.0032690763
2027_0_79   SR:0.000243 CR:1.0032674074 BCR:1.0032674074
2027_0_80   SR:0.000218 CR:1.0032644272 BCR:1.0032644272
2027_0_81   SR:0.000197 CR:1.0032644272 BCR:1.0032644272
2027_0_82   SR:0.000177 CR:1.0032635927 BCR:1.0032635927
2027_0_83   SR:0.000159 CR:1.0032633543 BCR:1.0032633543
2027_0_84   SR:0.000143 CR:1.0032622814 BCR:1.0032622814
2027_0_85   SR:0.000129 CR:1.0032619238 BCR:1.0032619238
2027_0_86   SR:0.000116 CR:1.0032612085 BCR:1.0032612085
2027_0_87   SR:0.000104 CR:1.0032609701 BCR:1.0032609701
2027_0_88   SR:0.000094 CR:1.0032602549 BCR:1.0032602549
2027_0_89   SR:0.000085 CR:1.0032600164 BCR:1.0032600164
2027_0_90   SR:0.000076 CR:1.0032594204 BCR:1.0032594204
2027_0_91   SR:0.000069 CR:1.0032594204 BCR:1.0032594204
2027_0_92   SR:0.000062 CR:1.0032589436 BCR:1.0032589436
2027_0_93   SR:0.000056 CR:1.0032588243 BCR:1.0032588243
2027_0_94   SR:0.000050 CR:1.0032584667 BCR:1.0032584667
2027_0_95   SR:0.000045 CR:1.0032583475 BCR:1.0032583475
2027_0_96   SR:0.000040 CR:1.0032579899 BCR:1.0032579899
2027_0_97   SR:0.000036 CR:1.0032579899 BCR:1.0032579899
2027_0_98   SR:0.000033 CR:1.0032577515 BCR:1.0032577515
2027_0_99   SR:0.000030 CR:1.0032577515 BCR:1.0032577515
2027_0_100  SR:0.000027 CR:1.0032576323 BCR:1.0032576323
2027_0_101  SR:0.000024 CR:1.0032572746 BCR:1.0032572746
2027_0_102  SR:0.000022 CR:1.0032572746 BCR:1.0032572746
2027_0_103  SR:0.000019 CR:1.0032571554 BCR:1.0032571554
2027_0_104  SR:0.000017 CR:1.0032570362 BCR:1.0032570362
2027_0_105  SR:0.000016 CR:1.0032569170 BCR:1.0032569170
2027_0_106  SR:0.000014 CR:1.0032569170 BCR:1.0032569170
2027_0_107  SR:0.000013 CR:1.0032567978 BCR:1.0032567978
2027_0_108  SR:0.000011 CR:1.0032567978 BCR:1.0032567978
2027_0_109  SR:0.000010 CR:1.0032567978 BCR:1.0032567978
2027_0_110  SR:0.000009 CR:1.0032567978 BCR:1.0032567978
PRODUCER FINAL COMPLIANCE DELTA 0.003257
Target GHG Offset Mg -159154, Actual GHG Offset Mg -190260
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.080387
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.142788
2027 producer_abs_share_frac_pickup.BEV           = 0.051886
2027 producer_abs_share_frac_pickup.ICE           = 0.724939
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               = 0.080387 / 0.077524 (DELTA:0.002863)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.142788 / 0.145652 (DELTA:0.002863)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.051886 / 0.155369 (DELTA:0.103483)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.724939 / 0.621456 (DELTA:0.103483)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60517 / $60517 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59019 / $59019 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66139 / $66139 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63917 / $63917 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $55767 / $60517 R:0.921510
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59019 / $59019 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $61389 / $66139 R:0.928183
modified cross subsidized price / cost ALT pickup.ICE                 $63917 / $63917 R:1.000000

cross subsidized price / cost ALT BEV                                 $62722 / $62722 R:1.000000
cross subsidized price / cost ALT ICE                                 $63111 / $63111 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59559 / $59559 R:1.000000
cross subsidized price / cost ALT pickup                              $64066 / $64066 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63285 / $63285 R:1.000000

2027_0_0  SCORE:0.028340, CE:0.103483, 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 Stellantis
2028_0_0    SR:1.000000 CR:0.9989978671 BCR:0.9989978671
2028_0_1    SR:0.900000 CR:0.9989978671 BCR:0.9989978671
2028_0_2    SR:0.810000 CR:0.9989978671 BCR:0.9989978671
2028_0_3    SR:0.729000 CR:0.9989978671 BCR:0.9989978671
2028_0_4    SR:0.656100 CR:0.9989978671 BCR:0.9989978671
2028_0_5    SR:0.590490 CR:0.9989978671 BCR:0.9989978671
2028_0_6    SR:0.531441 CR:0.9989978671 BCR:0.9989978671
2028_0_7    SR:0.478297 CR:0.9989978671 BCR:0.9989978671
2028_0_8    SR:0.430467 CR:0.9989978671 BCR:0.9989978671
2028_0_9    SR:0.387420 CR:0.9991359711 BCR:0.9991359711
2028_0_10   SR:0.348678 CR:0.9995614886 BCR:0.9995614886
2028_0_11   SR:0.313811 CR:0.9997529984 BCR:0.9997529984
2028_0_12   SR:0.282430 CR:1.0001071692 BCR:1.0001071692
2028_0_13   SR:0.254187 CR:1.0001071692 BCR:1.0001071692
2028_0_14   SR:0.228768 CR:1.0001071692 BCR:1.0001071692
2028_0_15   SR:0.205891 CR:1.0001071692 BCR:1.0001071692
2028_0_16   SR:0.185302 CR:1.0001071692 BCR:1.0001071692
2028_0_17   SR:0.166772 CR:1.0001071692 BCR:1.0001071692
2028_0_18   SR:0.150095 CR:1.0001071692 BCR:1.0001071692
2028_0_19   SR:0.135085 CR:1.0000599623 BCR:1.0000599623
2028_0_20   SR:0.121577 CR:1.0000599623 BCR:1.0000599623
2028_0_21   SR:0.109419 CR:1.0000599623 BCR:1.0000599623
2028_0_22   SR:0.098477 CR:1.0000599623 BCR:1.0000599623
2028_0_23   SR:0.088629 CR:0.9999711514 BCR:0.9999711514
2028_0_24   SR:0.079766 CR:0.9999711514 BCR:0.9999711514
2028_0_25   SR:0.071790 CR:0.9999711514 BCR:0.9999711514
2028_0_26   SR:0.064611 CR:0.9999711514 BCR:0.9999711514
2028_0_27   SR:0.058150 CR:0.9999711514 BCR:0.9999711514
2028_0_28   SR:0.052335 CR:0.9999711514 BCR:0.9999711514
2028_0_29   SR:0.047101 CR:0.9999716878 BCR:0.9999716878
2028_0_30   SR:0.042391 CR:0.9999716878 BCR:0.9999716878
2028_0_31   SR:0.038152 CR:0.9999716878 BCR:0.9999716878
2028_0_32   SR:0.034337 CR:0.9999716878 BCR:0.9999716878
2028_0_33   SR:0.030903 CR:0.9999716878 BCR:0.9999716878
2028_0_34   SR:0.027813 CR:0.9999716878 BCR:0.9999716878
2028_0_35   SR:0.025032 CR:0.9999716878 BCR:0.9999716878
2028_0_36   SR:0.022528 CR:0.9999716878 BCR:0.9999716878
2028_0_37   SR:0.020276 CR:0.9999865294 BCR:0.9999865294
2028_0_38   SR:0.018248 CR:0.9999865294 BCR:0.9999865294
2028_0_39   SR:0.016423 CR:0.9999865294 BCR:0.9999865294
2028_0_40   SR:0.014781 CR:0.9999865294 BCR:0.9999865294
2028_0_41   SR:0.013303 CR:0.9999865294 BCR:0.9999865294
2028_0_42   SR:0.011973 CR:0.9999865294 BCR:0.9999865294
2028_0_43   SR:0.010775 CR:0.9999865294 BCR:0.9999865294
2028_0_44   SR:0.009698 CR:0.9999865294 BCR:0.9999865294
2028_0_45   SR:0.008728 CR:0.9999865294 BCR:0.9999865294
2028_0_46   SR:0.007855 CR:0.9999874830 BCR:0.9999874830
2028_0_47   SR:0.007070 CR:0.9999935627 BCR:0.9999935627
2028_0_48   SR:0.006363 CR:0.9999935627 BCR:0.9999935627
2028_0_49   SR:0.005726 CR:0.9999935627 BCR:0.9999935627
2028_0_50   SR:0.005154 CR:0.9999965429 BCR:0.9999965429
2028_0_51   SR:0.004638 CR:0.9999974370 BCR:0.9999974370
2028_0_52   SR:0.004175 CR:0.9999974966 BCR:0.9999974966
2028_0_53   SR:0.003757 CR:0.9999974966 BCR:0.9999974966
2028_0_54   SR:0.003381 CR:0.9999974966 BCR:0.9999974966
2028_0_55   SR:0.003043 CR:0.9999974966 BCR:0.9999974966
2028_0_56   SR:0.002739 CR:0.9999974966 BCR:0.9999974966
2028_0_57   SR:0.002465 CR:0.9999974966 BCR:0.9999974966
2028_0_58   SR:0.002219 CR:0.9999974966 BCR:0.9999974966
2028_0_59   SR:0.001997 CR:0.9999974966 BCR:0.9999974966
2028_0_60   SR:0.001797 CR:0.9999974966 BCR:0.9999974966
2028_0_61   SR:0.001617 CR:0.9999974966 BCR:0.9999974966
2028_0_62   SR:0.001456 CR:0.9999974966 BCR:0.9999974966
2028_0_63   SR:0.001310 CR:0.9999976158 BCR:0.9999976158
2028_0_64   SR:0.001179 CR:0.9999976158 BCR:0.9999976158
2028_0_65   SR:0.001061 CR:0.9999976158 BCR:0.9999976158
2028_0_66   SR:0.000955 CR:0.9999976158 BCR:0.9999976158
2028_0_67   SR:0.000860 CR:0.9999976158 BCR:0.9999976158
2028_0_68   SR:0.000774 CR:0.9999976158 BCR:0.9999976158
2028_0_69   SR:0.000696 CR:0.9999976158 BCR:0.9999976158
2028_0_70   SR:0.000627 CR:0.9999976158 BCR:0.9999976158
2028_0_71   SR:0.000564 CR:0.9999976158 BCR:0.9999976158
2028_0_72   SR:0.000508 CR:1.0000022650 BCR:1.0000022650
2028_0_73   SR:0.000457 CR:0.9999993443 BCR:0.9999993443
2028_0_74   SR:0.000411 CR:0.9999993443 BCR:0.9999993443
2028_0_75   SR:0.000370 CR:0.9999993443 BCR:0.9999993443
2028_0_76   SR:0.000333 CR:0.9999995828 BCR:0.9999995828
2028_0_77   SR:0.000300 CR:1.0000002384 BCR:1.0000002384
2028_0_78   SR:0.000270 CR:1.0000002384 BCR:1.0000002384
2028_0_79   SR:0.000243 CR:1.0000002384 BCR:1.0000002384
2028_0_80   SR:0.000218 CR:1.0000002384 BCR:1.0000002384
2028_0_81   SR:0.000197 CR:1.0000002384 BCR:1.0000002384
2028_0_82   SR:0.000177 CR:1.0000002384 BCR:1.0000002384
2028_0_83   SR:0.000159 CR:1.0000002384 BCR:1.0000002384
2028_0_84   SR:0.000143 CR:1.0000002384 BCR:1.0000002384
2028_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2028_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2028_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2028_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2028_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2028_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2028_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2028_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2028_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2028_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2028_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2028_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2028_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2028_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2028_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2028_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2028_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2028_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2028_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2028_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2028_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2028_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2028_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2028_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2028_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2028_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 194781, Actual GHG Offset Mg 194782
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.035617
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.186714
2028 producer_abs_share_frac_pickup.BEV           = 0.148128
2028 producer_abs_share_frac_pickup.ICE           = 0.629541
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               = 0.035617 / 0.095141 (DELTA:0.059524)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.186714 / 0.127190 (DELTA:0.059524)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.148128 / 0.207476 (DELTA:0.059348)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.629541 / 0.570193 (DELTA:0.059348)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59472 / $59472 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58948 / $58948 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $64248 / $64248 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63819 / $63819 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $54472 / $59472 R:0.915928
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58948 / $58948 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59248 / $64248 R:0.922177
modified cross subsidized price / cost ALT pickup.ICE                 $63819 / $63819 R:1.000000

cross subsidized price / cost ALT BEV                                 $63322 / $63322 R:1.000000
cross subsidized price / cost ALT ICE                                 $62705 / $62705 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59032 / $59032 R:1.000000
cross subsidized price / cost ALT pickup                              $63901 / $63901 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62875 / $62875 R:1.000000

2028_0_0  SCORE:0.016253, CE:0.059524, 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 Stellantis
2029_0_0    SR:1.000000 CR:1.0029675961 BCR:1.0029675961
2029_0_1    SR:0.900000 CR:1.0029675961 BCR:1.0029675961
2029_0_2    SR:0.810000 CR:1.0029675961 BCR:1.0029675961
2029_0_3    SR:0.729000 CR:1.0029675961 BCR:1.0029675961
2029_0_4    SR:0.656100 CR:1.0029675961 BCR:1.0029675961
2029_0_5    SR:0.590490 CR:1.0029675961 BCR:1.0029675961
2029_0_6    SR:0.531441 CR:1.0029675961 BCR:1.0029675961
2029_0_7    SR:0.478297 CR:1.0029675961 BCR:1.0029675961
2029_0_8    SR:0.430467 CR:1.0029675961 BCR:1.0029675961
2029_0_9    SR:0.387420 CR:1.0029675961 BCR:1.0029675961
2029_0_10   SR:0.348678 CR:1.0029675961 BCR:1.0029675961
2029_0_11   SR:0.313811 CR:1.0029675961 BCR:1.0029675961
2029_0_12   SR:0.282430 CR:1.0029675961 BCR:1.0029675961
2029_0_13   SR:0.254187 CR:1.0029675961 BCR:1.0029675961
2029_0_14   SR:0.228768 CR:1.0029078722 BCR:1.0029078722
2029_0_15   SR:0.205891 CR:1.0029078722 BCR:1.0029078722
2029_0_16   SR:0.185302 CR:1.0029078722 BCR:1.0029078722
2029_0_17   SR:0.166772 CR:1.0029078722 BCR:1.0029078722
2029_0_18   SR:0.150095 CR:1.0029078722 BCR:1.0029078722
2029_0_19   SR:0.135085 CR:1.0029078722 BCR:1.0029078722
2029_0_20   SR:0.121577 CR:1.0029078722 BCR:1.0029078722
2029_0_21   SR:0.109419 CR:1.0029078722 BCR:1.0029078722
2029_0_22   SR:0.098477 CR:1.0029078722 BCR:1.0029078722
2029_0_23   SR:0.088629 CR:1.0029078722 BCR:1.0029078722
2029_0_24   SR:0.079766 CR:1.0029078722 BCR:1.0029078722
2029_0_25   SR:0.071790 CR:1.0029078722 BCR:1.0029078722
2029_0_26   SR:0.064611 CR:1.0029078722 BCR:1.0029078722
2029_0_27   SR:0.058150 CR:1.0005795956 BCR:1.0005795956
2029_0_28   SR:0.052335 CR:1.0000422001 BCR:1.0000422001
2029_0_29   SR:0.047101 CR:1.0000422001 BCR:1.0000422001
2029_0_30   SR:0.042391 CR:1.0000422001 BCR:1.0000422001
2029_0_31   SR:0.038152 CR:1.0000422001 BCR:1.0000422001
2029_0_32   SR:0.034337 CR:1.0000422001 BCR:1.0000422001
2029_0_33   SR:0.030903 CR:0.9999907017 BCR:0.9999907017
2029_0_34   SR:0.027813 CR:0.9999907017 BCR:0.9999907017
2029_0_35   SR:0.025032 CR:0.9999907017 BCR:0.9999907017
2029_0_36   SR:0.022528 CR:0.9999907017 BCR:0.9999907017
2029_0_37   SR:0.020276 CR:0.9999907017 BCR:0.9999907017
2029_0_38   SR:0.018248 CR:0.9999907017 BCR:0.9999907017
2029_0_39   SR:0.016423 CR:0.9999907017 BCR:0.9999907017
2029_0_40   SR:0.014781 CR:0.9999907017 BCR:0.9999907017
2029_0_41   SR:0.013303 CR:0.9999907017 BCR:0.9999907017
2029_0_42   SR:0.011973 CR:0.9999907017 BCR:0.9999907017
2029_0_43   SR:0.010775 CR:0.9999907017 BCR:0.9999907017
2029_0_44   SR:0.009698 CR:0.9999907017 BCR:0.9999907017
2029_0_45   SR:0.008728 CR:0.9999907017 BCR:0.9999907017
2029_0_46   SR:0.007855 CR:0.9999907017 BCR:0.9999907017
2029_0_47   SR:0.007070 CR:0.9999907017 BCR:0.9999907017
2029_0_48   SR:0.006363 CR:0.9999907017 BCR:0.9999907017
2029_0_49   SR:0.005726 CR:0.9999907017 BCR:0.9999907017
2029_0_50   SR:0.005154 CR:0.9999907017 BCR:0.9999907017
2029_0_51   SR:0.004638 CR:0.9999907017 BCR:0.9999907017
2029_0_52   SR:0.004175 CR:0.9999907017 BCR:0.9999907017
2029_0_53   SR:0.003757 CR:0.9999907017 BCR:0.9999907017
2029_0_54   SR:0.003381 CR:0.9999907017 BCR:0.9999907017
2029_0_55   SR:0.003043 CR:0.9999907017 BCR:0.9999907017
2029_0_56   SR:0.002739 CR:0.9999907017 BCR:0.9999907017
2029_0_57   SR:0.002465 CR:0.9999907017 BCR:0.9999907017
2029_0_58   SR:0.002219 CR:0.9999907017 BCR:0.9999907017
2029_0_59   SR:0.001997 CR:0.9999907017 BCR:0.9999907017
2029_0_60   SR:0.001797 CR:0.9999907017 BCR:0.9999907017
2029_0_61   SR:0.001617 CR:0.9999950528 BCR:0.9999950528
2029_0_62   SR:0.001456 CR:0.9999950528 BCR:0.9999950528
2029_0_63   SR:0.001310 CR:0.9999950528 BCR:0.9999950528
2029_0_64   SR:0.001179 CR:0.9999950528 BCR:0.9999950528
2029_0_65   SR:0.001061 CR:1.0000010729 BCR:1.0000010729
2029_0_66   SR:0.000955 CR:1.0000010729 BCR:1.0000010729
2029_0_67   SR:0.000860 CR:1.0000010729 BCR:1.0000010729
2029_0_68   SR:0.000774 CR:1.0000010729 BCR:1.0000010729
2029_0_69   SR:0.000696 CR:1.0000010729 BCR:1.0000010729
2029_0_70   SR:0.000627 CR:1.0000010729 BCR:1.0000010729
2029_0_71   SR:0.000564 CR:1.0000010729 BCR:1.0000010729
2029_0_72   SR:0.000508 CR:1.0000010729 BCR:1.0000010729
2029_0_73   SR:0.000457 CR:1.0000010729 BCR:1.0000010729
2029_0_74   SR:0.000411 CR:0.9999994040 BCR:0.9999994040
2029_0_75   SR:0.000370 CR:0.9999996424 BCR:0.9999996424
2029_0_76   SR:0.000333 CR:0.9999996424 BCR:0.9999996424
2029_0_77   SR:0.000300 CR:0.9999996424 BCR:0.9999996424
2029_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2029_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2029_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2029_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2029_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2029_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2029_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2029_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2029_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2029_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2029_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2029_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2029_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2029_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2029_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2029_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2029_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 123173, Actual GHG Offset Mg 123173
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.057394
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.164472
2029 producer_abs_share_frac_pickup.BEV           = 0.195210
2029 producer_abs_share_frac_pickup.ICE           = 0.582924
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               = 0.057394 / 0.079916 (DELTA:0.022522)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.164472 / 0.141950 (DELTA:0.022522)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.195210 / 0.303844 (DELTA:0.108634)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582924 / 0.474290 (DELTA:0.108634)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58712 / $58712 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58878 / $58878 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $62897 / $62897 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63722 / $63722 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53462 / $58712 R:0.910581
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58878 / $58878 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $57647 / $62897 R:0.916531
modified cross subsidized price / cost ALT pickup.ICE                 $63722 / $63722 R:1.000000

cross subsidized price / cost ALT BEV                                 $61946 / $61946 R:1.000000
cross subsidized price / cost ALT ICE                                 $62656 / $62656 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58835 / $58835 R:1.000000
cross subsidized price / cost ALT pickup                              $63515 / $63515 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62383 / $62383 R:1.000000

2029_0_0  SCORE:0.029751, CE:0.108634, 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 Stellantis
2030_0_0    SR:1.000000 CR:1.0100565296 BCR:1.0100565296
2030_0_1    SR:0.900000 CR:1.0100565296 BCR:1.0100565296
2030_0_2    SR:0.810000 CR:1.0100565296 BCR:1.0100565296
2030_0_3    SR:0.729000 CR:1.0100565296 BCR:1.0100565296
2030_0_4    SR:0.656100 CR:1.0100565296 BCR:1.0100565296
2030_0_5    SR:0.590490 CR:1.0100565296 BCR:1.0100565296
2030_0_6    SR:0.531441 CR:1.0100565296 BCR:1.0100565296
2030_0_7    SR:0.478297 CR:1.0100565296 BCR:1.0100565296
2030_0_8    SR:0.430467 CR:1.0084974121 BCR:1.0084974121
2030_0_9    SR:0.387420 CR:1.0084974121 BCR:1.0084974121
2030_0_10   SR:0.348678 CR:1.0084974121 BCR:1.0084974121
2030_0_11   SR:0.313811 CR:1.0084974121 BCR:1.0084974121
2030_0_12   SR:0.282430 CR:1.0084974121 BCR:1.0084974121
2030_0_13   SR:0.254187 CR:1.0084974121 BCR:1.0084974121
2030_0_14   SR:0.228768 CR:1.0084974121 BCR:1.0084974121
2030_0_15   SR:0.205891 CR:1.0084974121 BCR:1.0084974121
2030_0_16   SR:0.185302 CR:1.0084974121 BCR:1.0084974121
2030_0_17   SR:0.166772 CR:1.0084974121 BCR:1.0084974121
2030_0_18   SR:0.150095 CR:1.0084974121 BCR:1.0084974121
2030_0_19   SR:0.135085 CR:1.0084974121 BCR:1.0084974121
2030_0_20   SR:0.121577 CR:1.0084974121 BCR:1.0084974121
2030_0_21   SR:0.109419 CR:1.0084974121 BCR:1.0084974121
2030_0_22   SR:0.098477 CR:1.0084974121 BCR:1.0084974121
2030_0_23   SR:0.088629 CR:1.0084974121 BCR:1.0084974121
2030_0_24   SR:0.079766 CR:1.0084974121 BCR:1.0084974121
2030_0_25   SR:0.071790 CR:1.0084974121 BCR:1.0084974121
2030_0_26   SR:0.064611 CR:1.0084974121 BCR:1.0084974121
2030_0_27   SR:0.058150 CR:1.0084974121 BCR:1.0084974121
2030_0_28   SR:0.052335 CR:1.0084974121 BCR:1.0084974121
2030_0_29   SR:0.047101 CR:1.0084974121 BCR:1.0084974121
2030_0_30   SR:0.042391 CR:1.0084974121 BCR:1.0084974121
2030_0_31   SR:0.038152 CR:1.0084974121 BCR:1.0084974121
2030_0_32   SR:0.034337 CR:1.0084974121 BCR:1.0084974121
2030_0_33   SR:0.030903 CR:1.0084974121 BCR:1.0084974121
2030_0_34   SR:0.027813 CR:1.0084974121 BCR:1.0084974121
2030_0_35   SR:0.025032 CR:1.0084974121 BCR:1.0084974121
2030_0_36   SR:0.022528 CR:1.0084974121 BCR:1.0084974121
2030_0_37   SR:0.020276 CR:1.0083953835 BCR:1.0083953835
2030_0_38   SR:0.018248 CR:1.0082702626 BCR:1.0082702626
2030_0_39   SR:0.016423 CR:1.0082702626 BCR:1.0082702626
2030_0_40   SR:0.014781 CR:1.0080862906 BCR:1.0080862906
2030_0_41   SR:0.013303 CR:1.0079207061 BCR:1.0079207061
2030_0_42   SR:0.011973 CR:1.0077716396 BCR:1.0077716396
2030_0_43   SR:0.010775 CR:1.0076375060 BCR:1.0076375060
2030_0_44   SR:0.009698 CR:1.0075167625 BCR:1.0075167625
2030_0_45   SR:0.008728 CR:1.0074081052 BCR:1.0074081052
2030_0_46   SR:0.007855 CR:1.0074081052 BCR:1.0074081052
2030_0_47   SR:0.007070 CR:1.0074081052 BCR:1.0074081052
2030_0_48   SR:0.006363 CR:1.0074081052 BCR:1.0074081052
2030_0_49   SR:0.005726 CR:1.0074081052 BCR:1.0074081052
2030_0_50   SR:0.005154 CR:1.0074081052 BCR:1.0074081052
2030_0_51   SR:0.004638 CR:1.0074081052 BCR:1.0074081052
2030_0_52   SR:0.004175 CR:1.0074081052 BCR:1.0074081052
2030_0_53   SR:0.003757 CR:1.0073877944 BCR:1.0073877944
2030_0_54   SR:0.003381 CR:1.0073877944 BCR:1.0073877944
2030_0_55   SR:0.003043 CR:1.0073877944 BCR:1.0073877944
2030_0_56   SR:0.002739 CR:1.0073524294 BCR:1.0073524294
2030_0_57   SR:0.002465 CR:1.0073524294 BCR:1.0073524294
2030_0_58   SR:0.002219 CR:1.0073524294 BCR:1.0073524294
2030_0_59   SR:0.001997 CR:1.0073524294 BCR:1.0073524294
2030_0_60   SR:0.001797 CR:1.0073329691 BCR:1.0073329691
2030_0_61   SR:0.001617 CR:1.0073329691 BCR:1.0073329691
2030_0_62   SR:0.001456 CR:1.0073329691 BCR:1.0073329691
2030_0_63   SR:0.001310 CR:1.0073329691 BCR:1.0073329691
2030_0_64   SR:0.001179 CR:1.0073329691 BCR:1.0073329691
2030_0_65   SR:0.001061 CR:1.0073329691 BCR:1.0073329691
2030_0_66   SR:0.000955 CR:1.0073329691 BCR:1.0073329691
2030_0_67   SR:0.000860 CR:1.0073329691 BCR:1.0073329691
2030_0_68   SR:0.000774 CR:1.0073329691 BCR:1.0073329691
2030_0_69   SR:0.000696 CR:1.0073329691 BCR:1.0073329691
2030_0_70   SR:0.000627 CR:1.0073329691 BCR:1.0073329691
2030_0_71   SR:0.000564 CR:1.0073329691 BCR:1.0073329691
2030_0_72   SR:0.000508 CR:1.0073329691 BCR:1.0073329691
2030_0_73   SR:0.000457 CR:1.0073329691 BCR:1.0073329691
2030_0_74   SR:0.000411 CR:1.0073329691 BCR:1.0073329691
2030_0_75   SR:0.000370 CR:1.0073329691 BCR:1.0073329691
2030_0_76   SR:0.000333 CR:1.0073329691 BCR:1.0073329691
2030_0_77   SR:0.000300 CR:1.0073329691 BCR:1.0073329691
2030_0_78   SR:0.000270 CR:1.0073329691 BCR:1.0073329691
2030_0_79   SR:0.000243 CR:1.0073329691 BCR:1.0073329691
2030_0_80   SR:0.000218 CR:1.0073329691 BCR:1.0073329691
2030_0_81   SR:0.000197 CR:1.0073329691 BCR:1.0073329691
2030_0_82   SR:0.000177 CR:1.0073329691 BCR:1.0073329691
2030_0_83   SR:0.000159 CR:1.0073329691 BCR:1.0073329691
2030_0_84   SR:0.000143 CR:1.0073329691 BCR:1.0073329691
2030_0_85   SR:0.000129 CR:1.0073329691 BCR:1.0073329691
2030_0_86   SR:0.000116 CR:1.0073329691 BCR:1.0073329691
2030_0_87   SR:0.000104 CR:1.0073329691 BCR:1.0073329691
2030_0_88   SR:0.000094 CR:1.0073329691 BCR:1.0073329691
2030_0_89   SR:0.000085 CR:1.0073329691 BCR:1.0073329691
2030_0_90   SR:0.000076 CR:1.0073325753 BCR:1.0073325753
2030_0_91   SR:0.000069 CR:1.0073323699 BCR:1.0073323699
2030_0_92   SR:0.000062 CR:1.0073323699 BCR:1.0073323699
2030_0_93   SR:0.000056 CR:1.0073306493 BCR:1.0073306493
2030_0_94   SR:0.000050 CR:1.0073306493 BCR:1.0073306493
2030_0_95   SR:0.000045 CR:1.0073306493 BCR:1.0073306493
2030_0_96   SR:0.000040 CR:1.0073306493 BCR:1.0073306493
2030_0_97   SR:0.000036 CR:1.0073304896 BCR:1.0073304896
2030_0_98   SR:0.000033 CR:1.0073302626 BCR:1.0073302626
2030_0_99   SR:0.000030 CR:1.0073301332 BCR:1.0073301332
2030_0_100  SR:0.000027 CR:1.0073299533 BCR:1.0073299533
2030_0_101  SR:0.000024 CR:1.0073298211 BCR:1.0073298211
2030_0_102  SR:0.000022 CR:1.0073296703 BCR:1.0073296703
2030_0_103  SR:0.000019 CR:1.0073295920 BCR:1.0073295920
2030_0_104  SR:0.000017 CR:1.0073295272 BCR:1.0073295272
2030_0_105  SR:0.000016 CR:1.0073292504 BCR:1.0073292504
2030_0_106  SR:0.000014 CR:1.0073292504 BCR:1.0073292504
2030_0_107  SR:0.000013 CR:1.0073292063 BCR:1.0073292063
2030_0_108  SR:0.000011 CR:1.0073290151 BCR:1.0073290151
2030_0_109  SR:0.000010 CR:1.0073290151 BCR:1.0073290151
2030_0_110  SR:0.000009 CR:1.0073290122 BCR:1.0073290122
PRODUCER FINAL COMPLIANCE DELTA 0.007329
Target GHG Offset Mg -211030, Actual GHG Offset Mg -267600
Target Compliance Ratio 1.007, Actual Compliance Ratio 1.007
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.101483
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.119764
2030 producer_abs_share_frac_pickup.BEV           = 0.196177
2030 producer_abs_share_frac_pickup.ICE           = 0.582576
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               = 0.101483 / 0.101483 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.119764 / 0.119764 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.196177 / 0.351116 (DELTA:0.154939)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.582576 / 0.427637 (DELTA:0.154939)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $58987 / $58987 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58809 / $58809 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $63896 / $63896 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63645 / $63645 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53487 / $58987 R:0.906760
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58809 / $58809 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $58396 / $63896 R:0.913923
modified cross subsidized price / cost ALT pickup.ICE                 $63645 / $63645 R:1.000000

cross subsidized price / cost ALT BEV                                 $62222 / $62222 R:1.000000
cross subsidized price / cost ALT ICE                                 $62820 / $62820 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58891 / $58891 R:1.000000
cross subsidized price / cost ALT pickup                              $63708 / $63708 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62681 / $62681 R:1.000000

2030_0_0  SCORE:0.042432, CE:0.154939, 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 Stellantis
2031_0_0    SR:1.000000 CR:0.9573273618 BCR:0.9573273618
2031_0_1    SR:0.900000 CR:0.9626854516 BCR:0.9626854516
2031_0_2    SR:0.810000 CR:0.9626854516 BCR:0.9626854516
2031_0_3    SR:0.729000 CR:0.9626854516 BCR:0.9626854516
2031_0_4    SR:0.656100 CR:0.9626854516 BCR:0.9626854516
2031_0_5    SR:0.590490 CR:0.9626854516 BCR:0.9626854516
2031_0_6    SR:0.531441 CR:0.9626854516 BCR:0.9626854516
2031_0_7    SR:0.478297 CR:0.9626854516 BCR:0.9626854516
2031_0_8    SR:0.430467 CR:0.9626854516 BCR:0.9626854516
2031_0_9    SR:0.387420 CR:0.9626854516 BCR:0.9626854516
2031_0_10   SR:0.348678 CR:0.9626854516 BCR:0.9626854516
2031_0_11   SR:0.313811 CR:0.9662058474 BCR:0.9662058474
2031_0_12   SR:0.282430 CR:0.9662058564 BCR:0.9662058564
2031_0_13   SR:0.254187 CR:0.9662058564 BCR:0.9662058564
2031_0_14   SR:0.228768 CR:0.9662058564 BCR:0.9662058564
2031_0_15   SR:0.205891 CR:0.9662058564 BCR:0.9662058564
2031_0_16   SR:0.185302 CR:0.9688700481 BCR:0.9688700481
2031_0_17   SR:0.166772 CR:0.9688700481 BCR:0.9688700481
2031_0_18   SR:0.150095 CR:0.9688700481 BCR:0.9688700481
2031_0_19   SR:0.135085 CR:0.9688700481 BCR:0.9688700481
2031_0_20   SR:0.121577 CR:0.9688700481 BCR:0.9688700481
2031_0_21   SR:0.109419 CR:0.9688700481 BCR:0.9688700481
2031_0_22   SR:0.098477 CR:0.9688700481 BCR:0.9688700481
2031_0_23   SR:0.088629 CR:0.9688700481 BCR:0.9688700481
2031_0_24   SR:0.079766 CR:0.9688700481 BCR:0.9688700481
2031_0_25   SR:0.071790 CR:0.9688700481 BCR:0.9688700481
2031_0_26   SR:0.064611 CR:0.9688700481 BCR:0.9688700481
2031_0_27   SR:0.058150 CR:0.9688700481 BCR:0.9688700481
2031_0_28   SR:0.052335 CR:1.0006223113 BCR:1.0006223113
2031_0_29   SR:0.047101 CR:1.0002066373 BCR:1.0002066373
2031_0_30   SR:0.042391 CR:1.0001120795 BCR:1.0001120795
2031_0_31   SR:0.038152 CR:0.9999044488 BCR:0.9999044488
2031_0_32   SR:0.034337 CR:0.9999044616 BCR:0.9999044616
2031_0_33   SR:0.030903 CR:0.9999374457 BCR:0.9999374457
2031_0_34   SR:0.027813 CR:0.9999581390 BCR:0.9999581390
2031_0_35   SR:0.025032 CR:0.9999851572 BCR:0.9999851572
2031_0_36   SR:0.022528 CR:0.9999851572 BCR:0.9999851572
2031_0_37   SR:0.020276 CR:1.0000068274 BCR:1.0000068274
2031_0_38   SR:0.018248 CR:1.0000068210 BCR:1.0000068210
2031_0_39   SR:0.016423 CR:1.0000068210 BCR:1.0000068210
2031_0_40   SR:0.014781 CR:1.0000068210 BCR:1.0000068210
2031_0_41   SR:0.013303 CR:0.9999988814 BCR:0.9999988814
2031_0_42   SR:0.011973 CR:0.9999988814 BCR:0.9999988814
2031_0_43   SR:0.010775 CR:0.9999988814 BCR:0.9999988814
2031_0_44   SR:0.009698 CR:0.9999988814 BCR:0.9999988814
2031_0_45   SR:0.008728 CR:0.9999988814 BCR:0.9999988814
2031_0_46   SR:0.007855 CR:0.9999988814 BCR:0.9999988814
2031_0_47   SR:0.007070 CR:0.9999988814 BCR:0.9999988814
2031_0_48   SR:0.006363 CR:0.9999992991 BCR:0.9999992991
2031_0_49   SR:0.005726 CR:0.9999992991 BCR:0.9999992991
2031_0_50   SR:0.005154 CR:0.9999992991 BCR:0.9999992991
2031_0_51   SR:0.004638 CR:0.9999992991 BCR:0.9999992991
2031_0_52   SR:0.004175 CR:0.9999992991 BCR:0.9999992991
2031_0_53   SR:0.003757 CR:0.9999992991 BCR:0.9999992991
2031_0_54   SR:0.003381 CR:0.9999992991 BCR:0.9999992991
2031_0_55   SR:0.003043 CR:0.9999992991 BCR:0.9999992991
2031_0_56   SR:0.002739 CR:0.9999992991 BCR:0.9999992991
2031_0_57   SR:0.002465 CR:0.9999992991 BCR:0.9999992991
2031_0_58   SR:0.002219 CR:1.0000000815 BCR:1.0000000815
2031_0_59   SR:0.001997 CR:1.0000000558 BCR:1.0000000558
2031_0_60   SR:0.001797 CR:1.0000000558 BCR:1.0000000558
2031_0_61   SR:0.001617 CR:1.0000000558 BCR:1.0000000558
2031_0_62   SR:0.001456 CR:1.0000000558 BCR:1.0000000558
2031_0_63   SR:0.001310 CR:1.0000000558 BCR:1.0000000558
2031_0_64   SR:0.001179 CR:1.0000000558 BCR:1.0000000558
2031_0_65   SR:0.001061 CR:1.0000000558 BCR:1.0000000558
2031_0_66   SR:0.000955 CR:1.0000000558 BCR:1.0000000558
2031_0_67   SR:0.000860 CR:1.0000000558 BCR:1.0000000558
2031_0_68   SR:0.000774 CR:1.0000000558 BCR:1.0000000558
2031_0_69   SR:0.000696 CR:1.0000000558 BCR:1.0000000558
2031_0_70   SR:0.000627 CR:1.0000000558 BCR:1.0000000558
2031_0_71   SR:0.000564 CR:1.0000000558 BCR:1.0000000558
2031_0_72   SR:0.000508 CR:1.0000000558 BCR:1.0000000558
2031_0_73   SR:0.000457 CR:1.0000000558 BCR:1.0000000558
2031_0_74   SR:0.000411 CR:1.0000000558 BCR:1.0000000558
2031_0_75   SR:0.000370 CR:1.0000000558 BCR:1.0000000558
2031_0_76   SR:0.000333 CR:1.0000000558 BCR:1.0000000558
2031_0_77   SR:0.000300 CR:1.0000000558 BCR:1.0000000558
2031_0_78   SR:0.000270 CR:1.0000000558 BCR:1.0000000558
2031_0_79   SR:0.000243 CR:1.0000000558 BCR:1.0000000558
2031_0_80   SR:0.000218 CR:1.0000000558 BCR:1.0000000558
2031_0_81   SR:0.000197 CR:1.0000000558 BCR:1.0000000558
2031_0_82   SR:0.000177 CR:1.0000000558 BCR:1.0000000558
2031_0_83   SR:0.000159 CR:1.0000000558 BCR:1.0000000558
2031_0_84   SR:0.000143 CR:1.0000000558 BCR:1.0000000558
2031_0_85   SR:0.000129 CR:1.0000000558 BCR:1.0000000558
2031_0_86   SR:0.000116 CR:1.0000000558 BCR:1.0000000558
2031_0_87   SR:0.000104 CR:1.0000000558 BCR:1.0000000558
2031_0_88   SR:0.000094 CR:1.0000000558 BCR:1.0000000558
2031_0_89   SR:0.000085 CR:1.0000000558 BCR:1.0000000558
2031_0_90   SR:0.000076 CR:1.0000000558 BCR:1.0000000558
2031_0_91   SR:0.000069 CR:1.0000000558 BCR:1.0000000558
2031_0_92   SR:0.000062 CR:1.0000000558 BCR:1.0000000558
2031_0_93   SR:0.000056 CR:1.0000000078 BCR:1.0000000078
2031_0_94   SR:0.000050 CR:0.9999999933 BCR:0.9999999933
2031_0_95   SR:0.000045 CR:0.9999999933 BCR:0.9999999933
2031_0_96   SR:0.000040 CR:0.9999999933 BCR:0.9999999933
2031_0_97   SR:0.000036 CR:0.9999999933 BCR:0.9999999933
2031_0_98   SR:0.000033 CR:1.0000000007 BCR:1.0000000007
2031_0_99   SR:0.000030 CR:1.0000000007 BCR:1.0000000007
2031_0_100  SR:0.000027 CR:1.0000000007 BCR:1.0000000007
2031_0_101  SR:0.000024 CR:1.0000000007 BCR:1.0000000007
2031_0_102  SR:0.000022 CR:1.0000000007 BCR:1.0000000007
2031_0_103  SR:0.000019 CR:1.0000000007 BCR:1.0000000007
2031_0_104  SR:0.000017 CR:1.0000000007 BCR:1.0000000007
2031_0_105  SR:0.000016 CR:1.0000000007 BCR:1.0000000007
2031_0_106  SR:0.000014 CR:1.0000000007 BCR:1.0000000007
2031_0_107  SR:0.000013 CR:1.0000000007 BCR:1.0000000007
2031_0_108  SR:0.000011 CR:1.0000000007 BCR:1.0000000007
2031_0_109  SR:0.000010 CR:1.0000000007 BCR:1.0000000007
2031_0_110  SR:0.000009 CR:1.0000000007 BCR:1.0000000007
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -405919, Actual GHG Offset Mg -405919
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.075468
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.144882
2031 producer_abs_share_frac_pickup.BEV           = 0.223610
2031 producer_abs_share_frac_pickup.ICE           = 0.556040
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               = 0.075468 / 0.127657 (DELTA:0.052189)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.144882 / 0.092693 (DELTA:0.052189)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.223610 / 0.352333 (DELTA:0.128724)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.556040 / 0.427317 (DELTA:0.128724)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59351 / $59351 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58741 / $58741 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $65055 / $65055 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64503 / $64503 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53601 / $59351 R:0.903120
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58741 / $58741 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $59305 / $65055 R:0.911614
modified cross subsidized price / cost ALT pickup.ICE                 $64503 / $64503 R:1.000000

cross subsidized price / cost ALT BEV                                 $63616 / $63616 R:1.000000
cross subsidized price / cost ALT ICE                                 $63312 / $63312 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58950 / $58950 R:1.000000
cross subsidized price / cost ALT pickup                              $64661 / $64661 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63506 / $63506 R:1.000000

2031_0_0  SCORE:0.035252, CE:0.128724, 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 Stellantis
2032_0_0    SR:1.000000 CR:0.9952378859 BCR:0.9952378859
2032_0_1    SR:0.900000 CR:0.9952378859 BCR:0.9952378859
2032_0_2    SR:0.810000 CR:0.9952378859 BCR:0.9952378859
2032_0_3    SR:0.729000 CR:0.9952378859 BCR:0.9952378859
2032_0_4    SR:0.656100 CR:0.9952378859 BCR:0.9952378859
2032_0_5    SR:0.590490 CR:0.9952378859 BCR:0.9952378859
2032_0_6    SR:0.531441 CR:0.9952378859 BCR:0.9952378859
2032_0_7    SR:0.478297 CR:0.9952378859 BCR:0.9952378859
2032_0_8    SR:0.430467 CR:0.9952378859 BCR:0.9952378859
2032_0_9    SR:0.387420 CR:0.9952378859 BCR:0.9952378859
2032_0_10   SR:0.348678 CR:0.9952378859 BCR:0.9952378859
2032_0_11   SR:0.313811 CR:0.9952378859 BCR:0.9952378859
2032_0_12   SR:0.282430 CR:0.9952378859 BCR:0.9952378859
2032_0_13   SR:0.254187 CR:0.9952378859 BCR:0.9952378859
2032_0_14   SR:0.228768 CR:0.9952378859 BCR:0.9952378859
2032_0_15   SR:0.205891 CR:0.9952378859 BCR:0.9952378859
2032_0_16   SR:0.185302 CR:0.9952378859 BCR:0.9952378859
2032_0_17   SR:0.166772 CR:0.9952378859 BCR:0.9952378859
2032_0_18   SR:0.150095 CR:0.9952378859 BCR:0.9952378859
2032_0_19   SR:0.135085 CR:0.9952378859 BCR:0.9952378859
2032_0_20   SR:0.121577 CR:0.9952378859 BCR:0.9952378859
2032_0_21   SR:0.109419 CR:0.9952378859 BCR:0.9952378859
2032_0_22   SR:0.098477 CR:0.9952378859 BCR:0.9952378859
2032_0_23   SR:0.088629 CR:0.9952378859 BCR:0.9952378859
2032_0_24   SR:0.079766 CR:0.9952378859 BCR:0.9952378859
2032_0_25   SR:0.071790 CR:0.9952378859 BCR:0.9952378859
2032_0_26   SR:0.064611 CR:0.9952378859 BCR:0.9952378859
2032_0_27   SR:0.058150 CR:0.9952378859 BCR:0.9952378859
2032_0_28   SR:0.052335 CR:0.9958417653 BCR:0.9958417653
2032_0_29   SR:0.047101 CR:0.9958418092 BCR:0.9958418092
2032_0_30   SR:0.042391 CR:0.9958418092 BCR:0.9958418092
2032_0_31   SR:0.038152 CR:0.9958418092 BCR:0.9958418092
2032_0_32   SR:0.034337 CR:0.9958418092 BCR:0.9958418092
2032_0_33   SR:0.030903 CR:0.9958418092 BCR:0.9958418092
2032_0_34   SR:0.027813 CR:0.9958418092 BCR:0.9958418092
2032_0_35   SR:0.025032 CR:0.9958418092 BCR:0.9958418092
2032_0_36   SR:0.022528 CR:0.9958418092 BCR:0.9958418092
2032_0_37   SR:0.020276 CR:0.9958418092 BCR:0.9958418092
2032_0_38   SR:0.018248 CR:0.9958418092 BCR:0.9958418092
2032_0_39   SR:0.016423 CR:0.9958418092 BCR:0.9958418092
2032_0_40   SR:0.014781 CR:0.9958418092 BCR:0.9958418092
2032_0_41   SR:0.013303 CR:0.9958418092 BCR:0.9958418092
2032_0_42   SR:0.011973 CR:0.9958418092 BCR:0.9958418092
2032_0_43   SR:0.010775 CR:0.9958418092 BCR:0.9958418092
2032_0_44   SR:0.009698 CR:0.9958418092 BCR:0.9958418092
2032_0_45   SR:0.008728 CR:0.9958418092 BCR:0.9958418092
2032_0_46   SR:0.007855 CR:0.9958418092 BCR:0.9958418092
2032_0_47   SR:0.007070 CR:0.9958418092 BCR:0.9958418092
2032_0_48   SR:0.006363 CR:0.9958418092 BCR:0.9958418092
2032_0_49   SR:0.005726 CR:0.9958418092 BCR:0.9958418092
2032_0_50   SR:0.005154 CR:0.9958418092 BCR:0.9958418092
2032_0_51   SR:0.004638 CR:0.9958418092 BCR:0.9958418092
2032_0_52   SR:0.004175 CR:0.9958418092 BCR:0.9958418092
2032_0_53   SR:0.003757 CR:0.9958418092 BCR:0.9958418092
2032_0_54   SR:0.003381 CR:0.9958418092 BCR:0.9958418092
2032_0_55   SR:0.003043 CR:0.9958418092 BCR:0.9958418092
2032_0_56   SR:0.002739 CR:0.9958418092 BCR:0.9958418092
2032_0_57   SR:0.002465 CR:0.9958418092 BCR:0.9958418092
2032_0_58   SR:0.002219 CR:0.9958418092 BCR:0.9958418092
2032_0_59   SR:0.001997 CR:0.9958418092 BCR:0.9958418092
2032_0_60   SR:0.001797 CR:0.9958418092 BCR:0.9958418092
2032_0_61   SR:0.001617 CR:0.9958418092 BCR:0.9958418092
2032_0_62   SR:0.001456 CR:0.9958418092 BCR:0.9958418092
2032_0_63   SR:0.001310 CR:0.9958418092 BCR:0.9958418092
2032_0_64   SR:0.001179 CR:0.9958418092 BCR:0.9958418092
2032_0_65   SR:0.001061 CR:0.9958418092 BCR:0.9958418092
2032_0_66   SR:0.000955 CR:0.9958418092 BCR:0.9958418092
2032_0_67   SR:0.000860 CR:0.9958418092 BCR:0.9958418092
2032_0_68   SR:0.000774 CR:0.9958418092 BCR:0.9958418092
2032_0_69   SR:0.000696 CR:0.9958418092 BCR:0.9958418092
2032_0_70   SR:0.000627 CR:0.9958418092 BCR:0.9958418092
2032_0_71   SR:0.000564 CR:0.9958418092 BCR:0.9958418092
2032_0_72   SR:0.000508 CR:0.9958418092 BCR:0.9958418092
2032_0_73   SR:0.000457 CR:0.9958418092 BCR:0.9958418092
2032_0_74   SR:0.000411 CR:0.9958418092 BCR:0.9958418092
2032_0_75   SR:0.000370 CR:0.9958418092 BCR:0.9958418092
2032_0_76   SR:0.000333 CR:0.9958418092 BCR:0.9958418092
2032_0_77   SR:0.000300 CR:0.9958418092 BCR:0.9958418092
2032_0_78   SR:0.000270 CR:0.9958418092 BCR:0.9958418092
2032_0_79   SR:0.000243 CR:0.9958418092 BCR:0.9958418092
2032_0_80   SR:0.000218 CR:0.9958418092 BCR:0.9958418092
2032_0_81   SR:0.000197 CR:0.9958418092 BCR:0.9958418092
2032_0_82   SR:0.000177 CR:0.9958418092 BCR:0.9958418092
2032_0_83   SR:0.000159 CR:0.9958418092 BCR:0.9958418092
2032_0_84   SR:0.000143 CR:0.9958418092 BCR:0.9958418092
2032_0_85   SR:0.000129 CR:0.9958418092 BCR:0.9958418092
2032_0_86   SR:0.000116 CR:0.9958418092 BCR:0.9958418092
2032_0_87   SR:0.000104 CR:0.9958418092 BCR:0.9958418092
2032_0_88   SR:0.000094 CR:0.9958418092 BCR:0.9958418092
2032_0_89   SR:0.000085 CR:0.9958418092 BCR:0.9958418092
2032_0_90   SR:0.000076 CR:0.9958418092 BCR:0.9958418092
2032_0_91   SR:0.000069 CR:0.9958418092 BCR:0.9958418092
2032_0_92   SR:0.000062 CR:0.9958418092 BCR:0.9958418092
2032_0_93   SR:0.000056 CR:0.9958418092 BCR:0.9958418092
2032_0_94   SR:0.000050 CR:0.9958418092 BCR:0.9958418092
2032_0_95   SR:0.000045 CR:0.9958418092 BCR:0.9958418092
2032_0_96   SR:0.000040 CR:0.9958418092 BCR:0.9958418092
2032_0_97   SR:0.000036 CR:0.9958418092 BCR:0.9958418092
2032_0_98   SR:0.000033 CR:0.9958418092 BCR:0.9958418092
2032_0_99   SR:0.000030 CR:0.9958418092 BCR:0.9958418092
2032_0_100  SR:0.000027 CR:0.9958418092 BCR:0.9958418092
2032_0_101  SR:0.000024 CR:0.9958418092 BCR:0.9958418092
2032_0_102  SR:0.000022 CR:0.9958418092 BCR:0.9958418092
2032_0_103  SR:0.000019 CR:0.9958419148 BCR:0.9958419148
2032_0_104  SR:0.000017 CR:0.9958419148 BCR:0.9958419148
2032_0_105  SR:0.000016 CR:0.9958419148 BCR:0.9958419148
2032_0_106  SR:0.000014 CR:0.9958419148 BCR:0.9958419148
2032_0_107  SR:0.000013 CR:0.9958419148 BCR:0.9958419148
2032_0_108  SR:0.000011 CR:0.9958419148 BCR:0.9958419148
2032_0_109  SR:0.000010 CR:0.9958419148 BCR:0.9958419148
2032_0_110  SR:0.000009 CR:0.9958419148 BCR:0.9958419148
PRODUCER FINAL COMPLIANCE DELTA 0.004158
Target GHG Offset Mg -436929, Actual GHG Offset Mg -410700
Target Compliance Ratio 0.996, Actual Compliance Ratio 0.996
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.119232
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.100557
2032 producer_abs_share_frac_pickup.BEV           = 0.219689
2032 producer_abs_share_frac_pickup.ICE           = 0.560522
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.119232 / 0.119234 (DELTA:0.000002)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.100557 / 0.100555 (DELTA:0.000002)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.219689 / 0.379813 (DELTA:0.160124)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.560522 / 0.400398 (DELTA:0.160124)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $59794 / $59794 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60227 / $60227 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $66360 / $66360 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65040 / $65040 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $53794 / $59794 R:0.899656
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60227 / $60227 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $60360 / $66360 R:0.909585
modified cross subsidized price / cost ALT pickup.ICE                 $65040 / $65040 R:1.000000

cross subsidized price / cost ALT BEV                                 $64050 / $64050 R:1.000000
cross subsidized price / cost ALT ICE                                 $64308 / $64308 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59992 / $59992 R:1.000000
cross subsidized price / cost ALT pickup                              $65412 / $65412 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64432 / $64432 R:1.000000

2032_0_0  SCORE:0.043852, CE:0.160124, 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 Stellantis
2033_0_0    SR:1.000000 CR:0.9849861228 BCR:0.9849861228
2033_0_1    SR:0.900000 CR:0.9849861228 BCR:0.9849861228
2033_0_2    SR:0.810000 CR:0.9849861228 BCR:0.9849861228
2033_0_3    SR:0.729000 CR:0.9849861228 BCR:0.9849861228
2033_0_4    SR:0.656100 CR:0.9849861228 BCR:0.9849861228
2033_0_5    SR:0.590490 CR:0.9849861228 BCR:0.9849861228
2033_0_6    SR:0.531441 CR:0.9849861228 BCR:0.9849861228
2033_0_7    SR:0.478297 CR:0.9849861228 BCR:0.9849861228
2033_0_8    SR:0.430467 CR:0.9849861228 BCR:0.9849861228
2033_0_9    SR:0.387420 CR:0.9849861228 BCR:0.9849861228
2033_0_10   SR:0.348678 CR:0.9849861228 BCR:0.9849861228
2033_0_11   SR:0.313811 CR:0.9849861228 BCR:0.9849861228
2033_0_12   SR:0.282430 CR:0.9849861228 BCR:0.9849861228
2033_0_13   SR:0.254187 CR:0.9849861228 BCR:0.9849861228
2033_0_14   SR:0.228768 CR:0.9849861228 BCR:0.9849861228
2033_0_15   SR:0.205891 CR:0.9849861228 BCR:0.9849861228
2033_0_16   SR:0.185302 CR:0.9849861228 BCR:0.9849861228
2033_0_17   SR:0.166772 CR:0.9849861228 BCR:0.9849861228
2033_0_18   SR:0.150095 CR:0.9849861228 BCR:0.9849861228
2033_0_19   SR:0.135085 CR:0.9849861228 BCR:0.9849861228
2033_0_20   SR:0.121577 CR:0.9849861228 BCR:0.9849861228
2033_0_21   SR:0.109419 CR:0.9849861228 BCR:0.9849861228
2033_0_22   SR:0.098477 CR:0.9849861228 BCR:0.9849861228
2033_0_23   SR:0.088629 CR:0.9849861228 BCR:0.9849861228
2033_0_24   SR:0.079766 CR:0.9849861228 BCR:0.9849861228
2033_0_25   SR:0.071790 CR:0.9849861228 BCR:0.9849861228
2033_0_26   SR:0.064611 CR:0.9849861228 BCR:0.9849861228
2033_0_27   SR:0.058150 CR:0.9849861228 BCR:0.9849861228
2033_0_28   SR:0.052335 CR:0.9849861228 BCR:0.9849861228
2033_0_29   SR:0.047101 CR:0.9849861228 BCR:0.9849861228
2033_0_30   SR:0.042391 CR:0.9849861228 BCR:0.9849861228
2033_0_31   SR:0.038152 CR:0.9849861228 BCR:0.9849861228
2033_0_32   SR:0.034337 CR:0.9849861228 BCR:0.9849861228
2033_0_33   SR:0.030903 CR:0.9849861228 BCR:0.9849861228
2033_0_34   SR:0.027813 CR:0.9849861228 BCR:0.9849861228
2033_0_35   SR:0.025032 CR:0.9849861228 BCR:0.9849861228
2033_0_36   SR:0.022528 CR:0.9849861228 BCR:0.9849861228
2033_0_37   SR:0.020276 CR:0.9849861228 BCR:0.9849861228
2033_0_38   SR:0.018248 CR:0.9849861228 BCR:0.9849861228
2033_0_39   SR:0.016423 CR:0.9849861228 BCR:0.9849861228
2033_0_40   SR:0.014781 CR:0.9849861228 BCR:0.9849861228
2033_0_41   SR:0.013303 CR:0.9849861228 BCR:0.9849861228
2033_0_42   SR:0.011973 CR:0.9849861228 BCR:0.9849861228
2033_0_43   SR:0.010775 CR:0.9849861228 BCR:0.9849861228
2033_0_44   SR:0.009698 CR:0.9849861228 BCR:0.9849861228
2033_0_45   SR:0.008728 CR:0.9849861228 BCR:0.9849861228
2033_0_46   SR:0.007855 CR:0.9849861228 BCR:0.9849861228
2033_0_47   SR:0.007070 CR:0.9849861228 BCR:0.9849861228
2033_0_48   SR:0.006363 CR:0.9849861228 BCR:0.9849861228
2033_0_49   SR:0.005726 CR:0.9849861228 BCR:0.9849861228
2033_0_50   SR:0.005154 CR:0.9849861228 BCR:0.9849861228
2033_0_51   SR:0.004638 CR:0.9849861228 BCR:0.9849861228
2033_0_52   SR:0.004175 CR:0.9849861228 BCR:0.9849861228
2033_0_53   SR:0.003757 CR:0.9849861228 BCR:0.9849861228
2033_0_54   SR:0.003381 CR:0.9849861228 BCR:0.9849861228
2033_0_55   SR:0.003043 CR:0.9849861228 BCR:0.9849861228
2033_0_56   SR:0.002739 CR:0.9849861228 BCR:0.9849861228
2033_0_57   SR:0.002465 CR:0.9849861228 BCR:0.9849861228
2033_0_58   SR:0.002219 CR:0.9849861228 BCR:0.9849861228
2033_0_59   SR:0.001997 CR:0.9849861228 BCR:0.9849861228
2033_0_60   SR:0.001797 CR:0.9849861228 BCR:0.9849861228
2033_0_61   SR:0.001617 CR:0.9849861228 BCR:0.9849861228
2033_0_62   SR:0.001456 CR:0.9849861228 BCR:0.9849861228
2033_0_63   SR:0.001310 CR:0.9849861228 BCR:0.9849861228
2033_0_64   SR:0.001179 CR:0.9849861228 BCR:0.9849861228
2033_0_65   SR:0.001061 CR:0.9849861228 BCR:0.9849861228
2033_0_66   SR:0.000955 CR:0.9849861228 BCR:0.9849861228
2033_0_67   SR:0.000860 CR:0.9849861228 BCR:0.9849861228
2033_0_68   SR:0.000774 CR:0.9849861228 BCR:0.9849861228
2033_0_69   SR:0.000696 CR:0.9849861228 BCR:0.9849861228
2033_0_70   SR:0.000627 CR:0.9849861228 BCR:0.9849861228
2033_0_71   SR:0.000564 CR:0.9849861228 BCR:0.9849861228
2033_0_72   SR:0.000508 CR:0.9849861228 BCR:0.9849861228
2033_0_73   SR:0.000457 CR:0.9849861228 BCR:0.9849861228
2033_0_74   SR:0.000411 CR:0.9849861228 BCR:0.9849861228
2033_0_75   SR:0.000370 CR:0.9849861228 BCR:0.9849861228
2033_0_76   SR:0.000333 CR:0.9849861228 BCR:0.9849861228
2033_0_77   SR:0.000300 CR:0.9849861228 BCR:0.9849861228
2033_0_78   SR:0.000270 CR:0.9849861228 BCR:0.9849861228
2033_0_79   SR:0.000243 CR:0.9849861228 BCR:0.9849861228
2033_0_80   SR:0.000218 CR:0.9849861228 BCR:0.9849861228
2033_0_81   SR:0.000197 CR:0.9849861228 BCR:0.9849861228
2033_0_82   SR:0.000177 CR:0.9849861228 BCR:0.9849861228
2033_0_83   SR:0.000159 CR:0.9849861228 BCR:0.9849861228
2033_0_84   SR:0.000143 CR:0.9849861228 BCR:0.9849861228
2033_0_85   SR:0.000129 CR:0.9849861228 BCR:0.9849861228
2033_0_86   SR:0.000116 CR:0.9849861228 BCR:0.9849861228
2033_0_87   SR:0.000104 CR:0.9849861228 BCR:0.9849861228
2033_0_88   SR:0.000094 CR:0.9849861228 BCR:0.9849861228
2033_0_89   SR:0.000085 CR:0.9849861228 BCR:0.9849861228
2033_0_90   SR:0.000076 CR:0.9849861228 BCR:0.9849861228
2033_0_91   SR:0.000069 CR:0.9849861228 BCR:0.9849861228
2033_0_92   SR:0.000062 CR:0.9849861228 BCR:0.9849861228
2033_0_93   SR:0.000056 CR:0.9849861228 BCR:0.9849861228
2033_0_94   SR:0.000050 CR:0.9849861228 BCR:0.9849861228
2033_0_95   SR:0.000045 CR:0.9849861228 BCR:0.9849861228
2033_0_96   SR:0.000040 CR:0.9849861228 BCR:0.9849861228
2033_0_97   SR:0.000036 CR:0.9849861228 BCR:0.9849861228
2033_0_98   SR:0.000033 CR:0.9849861228 BCR:0.9849861228
2033_0_99   SR:0.000030 CR:0.9849861228 BCR:0.9849861228
2033_0_100  SR:0.000027 CR:0.9849861228 BCR:0.9849861228
2033_0_101  SR:0.000024 CR:0.9849892424 BCR:0.9849892424
2033_0_102  SR:0.000022 CR:0.9849892424 BCR:0.9849892424
2033_0_103  SR:0.000019 CR:0.9849892424 BCR:0.9849892424
2033_0_104  SR:0.000017 CR:0.9849892424 BCR:0.9849892424
2033_0_105  SR:0.000016 CR:0.9849892424 BCR:0.9849892424
2033_0_106  SR:0.000014 CR:0.9849892424 BCR:0.9849892424
2033_0_107  SR:0.000013 CR:0.9849892424 BCR:0.9849892424
2033_0_108  SR:0.000011 CR:0.9849892424 BCR:0.9849892424
2033_0_109  SR:0.000010 CR:0.9849892424 BCR:0.9849892424
2033_0_110  SR:0.000009 CR:0.9849892424 BCR:0.9849892424
PRODUCER FINAL COMPLIANCE DELTA 0.015011
Target GHG Offset Mg -847678, Actual GHG Offset Mg -753120
Target Compliance Ratio 0.985, Actual Compliance Ratio 0.985
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.158123
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.060737
2033 producer_abs_share_frac_pickup.BEV           = 0.204326
2033 producer_abs_share_frac_pickup.ICE           = 0.576814
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.158123 / 0.098914 (DELTA:0.059209)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.060737 / 0.119946 (DELTA:0.059209)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.204326 / 0.335722 (DELTA:0.131396)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.576814 / 0.445418 (DELTA:0.131396)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60289 / $60289 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58610 / $58610 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67760 / $67760 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64234 / $64234 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60289 / $60289 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58610 / $58610 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67760 / $67760 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64234 / $64234 R:1.000000

cross subsidized price / cost ALT BEV                                 $64501 / $64501 R:1.000000
cross subsidized price / cost ALT ICE                                 $63698 / $63698 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59823 / $59823 R:1.000000
cross subsidized price / cost ALT pickup                              $65156 / $65156 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64353 / $64353 R:1.000000

2033_0_0  SCORE:0.035984, CE:0.131396, 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 Stellantis
2034_0_0    SR:1.000000 CR:1.0404780835 BCR:1.0404780835
2034_0_1    SR:0.900000 CR:1.0404780835 BCR:1.0404780835
2034_0_2    SR:0.810000 CR:1.0404780835 BCR:1.0404780835
2034_0_3    SR:0.729000 CR:1.0404780835 BCR:1.0404780835
2034_0_4    SR:0.656100 CR:1.0404780835 BCR:1.0404780835
2034_0_5    SR:0.590490 CR:1.0404780835 BCR:1.0404780835
2034_0_6    SR:0.531441 CR:1.0404780835 BCR:1.0404780835
2034_0_7    SR:0.478297 CR:1.0404780835 BCR:1.0404780835
2034_0_8    SR:0.430467 CR:1.0404780835 BCR:1.0404780835
2034_0_9    SR:0.387420 CR:1.0404780835 BCR:1.0404780835
2034_0_10   SR:0.348678 CR:1.0404780835 BCR:1.0404780835
2034_0_11   SR:0.313811 CR:1.0404780835 BCR:1.0404780835
2034_0_12   SR:0.282430 CR:1.0404780835 BCR:1.0404780835
2034_0_13   SR:0.254187 CR:1.0404780835 BCR:1.0404780835
2034_0_14   SR:0.228768 CR:1.0404780835 BCR:1.0404780835
2034_0_15   SR:0.205891 CR:1.0384651883 BCR:1.0384651883
2034_0_16   SR:0.185302 CR:1.0346294292 BCR:1.0346294292
2034_0_17   SR:0.166772 CR:1.0346294292 BCR:1.0346294292
2034_0_18   SR:0.150095 CR:1.0346294292 BCR:1.0346294292
2034_0_19   SR:0.135085 CR:1.0346294292 BCR:1.0346294292
2034_0_20   SR:0.121577 CR:1.0346294292 BCR:1.0346294292
2034_0_21   SR:0.109419 CR:1.0346294292 BCR:1.0346294292
2034_0_22   SR:0.098477 CR:1.0346294292 BCR:1.0346294292
2034_0_23   SR:0.088629 CR:1.0346294292 BCR:1.0346294292
2034_0_24   SR:0.079766 CR:1.0346294292 BCR:1.0346294292
2034_0_25   SR:0.071790 CR:1.0346294292 BCR:1.0346294292
2034_0_26   SR:0.064611 CR:1.0312943988 BCR:1.0312943988
2034_0_27   SR:0.058150 CR:1.0310307622 BCR:1.0310307622
2034_0_28   SR:0.052335 CR:1.0308915531 BCR:1.0308915531
2034_0_29   SR:0.047101 CR:1.0308915531 BCR:1.0308915531
2034_0_30   SR:0.042391 CR:1.0308915531 BCR:1.0308915531
2034_0_31   SR:0.038152 CR:1.0308915531 BCR:1.0308915531
2034_0_32   SR:0.034337 CR:1.0308915531 BCR:1.0308915531
2034_0_33   SR:0.030903 CR:1.0308915531 BCR:1.0308915531
2034_0_34   SR:0.027813 CR:1.0304151800 BCR:1.0304151800
2034_0_35   SR:0.025032 CR:1.0304151800 BCR:1.0304151800
2034_0_36   SR:0.022528 CR:1.0304151800 BCR:1.0304151800
2034_0_37   SR:0.020276 CR:1.0304151800 BCR:1.0304151800
2034_0_38   SR:0.018248 CR:1.0304151800 BCR:1.0304151800
2034_0_39   SR:0.016423 CR:1.0304151800 BCR:1.0304151800
2034_0_40   SR:0.014781 CR:1.0304151800 BCR:1.0304151800
2034_0_41   SR:0.013303 CR:1.0304151800 BCR:1.0304151800
2034_0_42   SR:0.011973 CR:1.0304151800 BCR:1.0304151800
2034_0_43   SR:0.010775 CR:1.0304151800 BCR:1.0304151800
2034_0_44   SR:0.009698 CR:1.0304151800 BCR:1.0304151800
2034_0_45   SR:0.008728 CR:1.0304151800 BCR:1.0304151800
2034_0_46   SR:0.007855 CR:1.0304151800 BCR:1.0304151800
2034_0_47   SR:0.007070 CR:1.0302803402 BCR:1.0302803402
2034_0_48   SR:0.006363 CR:1.0301779650 BCR:1.0301779650
2034_0_49   SR:0.005726 CR:1.0301779650 BCR:1.0301779650
2034_0_50   SR:0.005154 CR:1.0301779650 BCR:1.0301779650
2034_0_51   SR:0.004638 CR:1.0301779650 BCR:1.0301779650
2034_0_52   SR:0.004175 CR:1.0301779650 BCR:1.0301779650
2034_0_53   SR:0.003757 CR:1.0301779650 BCR:1.0301779650
2034_0_54   SR:0.003381 CR:1.0301779650 BCR:1.0301779650
2034_0_55   SR:0.003043 CR:1.0301779650 BCR:1.0301779650
2034_0_56   SR:0.002739 CR:1.0301779650 BCR:1.0301779650
2034_0_57   SR:0.002465 CR:1.0301779650 BCR:1.0301779650
2034_0_58   SR:0.002219 CR:1.0301779650 BCR:1.0301779650
2034_0_59   SR:0.001997 CR:1.0301779650 BCR:1.0301779650
2034_0_60   SR:0.001797 CR:1.0301779650 BCR:1.0301779650
2034_0_61   SR:0.001617 CR:1.0301779650 BCR:1.0301779650
2034_0_62   SR:0.001456 CR:1.0301779650 BCR:1.0301779650
2034_0_63   SR:0.001310 CR:1.0301779650 BCR:1.0301779650
2034_0_64   SR:0.001179 CR:1.0301779650 BCR:1.0301779650
2034_0_65   SR:0.001061 CR:1.0301779650 BCR:1.0301779650
2034_0_66   SR:0.000955 CR:1.0301779650 BCR:1.0301779650
2034_0_67   SR:0.000860 CR:1.0301779650 BCR:1.0301779650
2034_0_68   SR:0.000774 CR:1.0301779650 BCR:1.0301779650
2034_0_69   SR:0.000696 CR:1.0301779650 BCR:1.0301779650
2034_0_70   SR:0.000627 CR:1.0301779650 BCR:1.0301779650
2034_0_71   SR:0.000564 CR:1.0301779650 BCR:1.0301779650
2034_0_72   SR:0.000508 CR:1.0301779650 BCR:1.0301779650
2034_0_73   SR:0.000457 CR:1.0301779650 BCR:1.0301779650
2034_0_74   SR:0.000411 CR:1.0301779650 BCR:1.0301779650
2034_0_75   SR:0.000370 CR:1.0301779650 BCR:1.0301779650
2034_0_76   SR:0.000333 CR:1.0301779650 BCR:1.0301779650
2034_0_77   SR:0.000300 CR:1.0301779650 BCR:1.0301779650
2034_0_78   SR:0.000270 CR:1.0301779650 BCR:1.0301779650
2034_0_79   SR:0.000243 CR:1.0301779650 BCR:1.0301779650
2034_0_80   SR:0.000218 CR:1.0301779650 BCR:1.0301779650
2034_0_81   SR:0.000197 CR:1.0301779650 BCR:1.0301779650
2034_0_82   SR:0.000177 CR:1.0301779650 BCR:1.0301779650
2034_0_83   SR:0.000159 CR:1.0301779650 BCR:1.0301779650
2034_0_84   SR:0.000143 CR:1.0301779650 BCR:1.0301779650
2034_0_85   SR:0.000129 CR:1.0301779650 BCR:1.0301779650
2034_0_86   SR:0.000116 CR:1.0301650762 BCR:1.0301650762
2034_0_87   SR:0.000104 CR:1.0301647072 BCR:1.0301647072
2034_0_88   SR:0.000094 CR:1.0301647072 BCR:1.0301647072
2034_0_89   SR:0.000085 CR:1.0301643908 BCR:1.0301643908
2034_0_90   SR:0.000076 CR:1.0301643908 BCR:1.0301643908
2034_0_91   SR:0.000069 CR:1.0301643908 BCR:1.0301643908
2034_0_92   SR:0.000062 CR:1.0301643908 BCR:1.0301643908
2034_0_93   SR:0.000056 CR:1.0301643908 BCR:1.0301643908
2034_0_94   SR:0.000050 CR:1.0301643908 BCR:1.0301643908
2034_0_95   SR:0.000045 CR:1.0301643908 BCR:1.0301643908
2034_0_96   SR:0.000040 CR:1.0301643908 BCR:1.0301643908
2034_0_97   SR:0.000036 CR:1.0301643908 BCR:1.0301643908
2034_0_98   SR:0.000033 CR:1.0301643908 BCR:1.0301643908
2034_0_99   SR:0.000030 CR:1.0301643908 BCR:1.0301643908
2034_0_100  SR:0.000027 CR:1.0301643908 BCR:1.0301643908
2034_0_101  SR:0.000024 CR:1.0301643908 BCR:1.0301643908
2034_0_102  SR:0.000022 CR:1.0301642909 BCR:1.0301642909
2034_0_103  SR:0.000019 CR:1.0301642909 BCR:1.0301642909
2034_0_104  SR:0.000017 CR:1.0301642909 BCR:1.0301642909
2034_0_105  SR:0.000016 CR:1.0301642909 BCR:1.0301642909
2034_0_106  SR:0.000014 CR:1.0301634718 BCR:1.0301634718
2034_0_107  SR:0.000013 CR:1.0301633743 BCR:1.0301633743
2034_0_108  SR:0.000011 CR:1.0301633743 BCR:1.0301633743
2034_0_109  SR:0.000010 CR:1.0301633743 BCR:1.0301633743
2034_0_110  SR:0.000009 CR:1.0301633701 BCR:1.0301633701
PRODUCER FINAL COMPLIANCE DELTA 0.030163
Target GHG Offset Mg -866443, Actual GHG Offset Mg -1059432
Target Compliance Ratio 1.030, Actual Compliance Ratio 1.030
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.201094
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.016899
2034 producer_abs_share_frac_pickup.BEV           = 0.193399
2034 producer_abs_share_frac_pickup.ICE           = 0.588608
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               = 0.201094 / 0.113898 (DELTA:0.087196)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.016899 / 0.104095 (DELTA:0.087196)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.193399 / 0.360954 (DELTA:0.167555)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.588608 / 0.421053 (DELTA:0.167555)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60140 / $60140 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58545 / $58545 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67565 / $67565 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63282 / $63282 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60140 / $60140 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58545 / $58545 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67565 / $67565 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63282 / $63282 R:1.000000

cross subsidized price / cost ALT BEV                                 $63780 / $63780 R:1.000000
cross subsidized price / cost ALT ICE                                 $63150 / $63150 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60016 / $60016 R:1.000000
cross subsidized price / cost ALT pickup                              $64341 / $64341 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63977 / $63977 R:1.000000

2034_0_0  SCORE:0.045887, CE:0.167555, 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=1 Stellantis
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
consumer_response['total_battery_GWh'] > consumer_response['battery_GWh_limit']
%%%%%% Production Constraints Violated, Modifying Constraints %%%%%%
*** constraint ratio 0.990000, 7.994326, 7.994327, 0.000000, 7.994327->7.914383
2034_1_0    SR:1.000000 CR:1.0388592237 BCR:1.0388592237
2034_1_1    SR:0.900000 CR:1.0388592207 BCR:1.0388592207
2034_1_2    SR:0.810000 CR:1.0388592207 BCR:1.0388592207
2034_1_3    SR:0.729000 CR:1.0388592207 BCR:1.0388592207
2034_1_4    SR:0.656100 CR:1.0388592207 BCR:1.0388592207
2034_1_5    SR:0.590490 CR:1.0388592207 BCR:1.0388592207
2034_1_6    SR:0.531441 CR:1.0388592207 BCR:1.0388592207
2034_1_7    SR:0.478297 CR:1.0388592207 BCR:1.0388592207
2034_1_8    SR:0.430467 CR:1.0388592207 BCR:1.0388592207
2034_1_9    SR:0.387420 CR:1.0388592207 BCR:1.0388592207
2034_1_10   SR:0.348678 CR:1.0388592207 BCR:1.0388592207
2034_1_11   SR:0.313811 CR:1.0388592207 BCR:1.0388592207
2034_1_12   SR:0.282430 CR:1.0388592207 BCR:1.0388592207
2034_1_13   SR:0.254187 CR:1.0388592207 BCR:1.0388592207
2034_1_14   SR:0.228768 CR:1.0388592207 BCR:1.0388592207
2034_1_15   SR:0.205891 CR:1.0368547428 BCR:1.0368547428
2034_1_16   SR:0.185302 CR:1.0368547428 BCR:1.0368547428
2034_1_17   SR:0.166772 CR:1.0368547428 BCR:1.0368547428
2034_1_18   SR:0.150095 CR:1.0368547428 BCR:1.0368547428
2034_1_19   SR:0.135085 CR:1.0368547428 BCR:1.0368547428
2034_1_20   SR:0.121577 CR:1.0368547428 BCR:1.0368547428
2034_1_21   SR:0.109419 CR:1.0368547428 BCR:1.0368547428
2034_1_22   SR:0.098477 CR:1.0368547428 BCR:1.0368547428
2034_1_23   SR:0.088629 CR:1.0368547428 BCR:1.0368547428
2034_1_24   SR:0.079766 CR:1.0368547428 BCR:1.0368547428
2034_1_25   SR:0.071790 CR:1.0368547428 BCR:1.0368547428
2034_1_26   SR:0.064611 CR:1.0368547428 BCR:1.0368547428
2034_1_27   SR:0.058150 CR:1.0368547428 BCR:1.0368547428
2034_1_28   SR:0.052335 CR:1.0368547428 BCR:1.0368547428
2034_1_29   SR:0.047101 CR:1.0368547428 BCR:1.0368547428
2034_1_30   SR:0.042391 CR:1.0368547428 BCR:1.0368547428
2034_1_31   SR:0.038152 CR:1.0368547428 BCR:1.0368547428
2034_1_32   SR:0.034337 CR:1.0368547428 BCR:1.0368547428
2034_1_33   SR:0.030903 CR:1.0368547428 BCR:1.0368547428
2034_1_34   SR:0.027813 CR:1.0368547428 BCR:1.0368547428
2034_1_35   SR:0.025032 CR:1.0368547428 BCR:1.0368547428
2034_1_36   SR:0.022528 CR:1.0368547428 BCR:1.0368547428
2034_1_37   SR:0.020276 CR:1.0368547428 BCR:1.0368547428
2034_1_38   SR:0.018248 CR:1.0368547428 BCR:1.0368547428
2034_1_39   SR:0.016423 CR:1.0368547428 BCR:1.0368547428
2034_1_40   SR:0.014781 CR:1.0368547428 BCR:1.0368547428
2034_1_41   SR:0.013303 CR:1.0368547428 BCR:1.0368547428
2034_1_42   SR:0.011973 CR:1.0368547428 BCR:1.0368547428
2034_1_43   SR:0.010775 CR:1.0368547428 BCR:1.0368547428
2034_1_44   SR:0.009698 CR:1.0368547428 BCR:1.0368547428
2034_1_45   SR:0.008728 CR:1.0368547428 BCR:1.0368547428
2034_1_46   SR:0.007855 CR:1.0368547428 BCR:1.0368547428
2034_1_47   SR:0.007070 CR:1.0368547428 BCR:1.0368547428
2034_1_48   SR:0.006363 CR:1.0368547428 BCR:1.0368547428
2034_1_49   SR:0.005726 CR:1.0368547428 BCR:1.0368547428
2034_1_50   SR:0.005154 CR:1.0368547428 BCR:1.0368547428
2034_1_51   SR:0.004638 CR:1.0368547428 BCR:1.0368547428
2034_1_52   SR:0.004175 CR:1.0368547428 BCR:1.0368547428
2034_1_53   SR:0.003757 CR:1.0368547428 BCR:1.0368547428
2034_1_54   SR:0.003381 CR:1.0368547428 BCR:1.0368547428
2034_1_55   SR:0.003043 CR:1.0368547428 BCR:1.0368547428
2034_1_56   SR:0.002739 CR:1.0368547428 BCR:1.0368547428
2034_1_57   SR:0.002465 CR:1.0368547428 BCR:1.0368547428
2034_1_58   SR:0.002219 CR:1.0368547428 BCR:1.0368547428
2034_1_59   SR:0.001997 CR:1.0368547428 BCR:1.0368547428
2034_1_60   SR:0.001797 CR:1.0368547428 BCR:1.0368547428
2034_1_61   SR:0.001617 CR:1.0368547428 BCR:1.0368547428
2034_1_62   SR:0.001456 CR:1.0368547428 BCR:1.0368547428
2034_1_63   SR:0.001310 CR:1.0368547428 BCR:1.0368547428
2034_1_64   SR:0.001179 CR:1.0368547428 BCR:1.0368547428
2034_1_65   SR:0.001061 CR:1.0368547428 BCR:1.0368547428
2034_1_66   SR:0.000955 CR:1.0368547428 BCR:1.0368547428
2034_1_67   SR:0.000860 CR:1.0368547428 BCR:1.0368547428
2034_1_68   SR:0.000774 CR:1.0368547428 BCR:1.0368547428
2034_1_69   SR:0.000696 CR:1.0368547428 BCR:1.0368547428
2034_1_70   SR:0.000627 CR:1.0368547428 BCR:1.0368547428
2034_1_71   SR:0.000564 CR:1.0368547428 BCR:1.0368547428
2034_1_72   SR:0.000508 CR:1.0368547428 BCR:1.0368547428
2034_1_73   SR:0.000457 CR:1.0368547428 BCR:1.0368547428
2034_1_74   SR:0.000411 CR:1.0368547428 BCR:1.0368547428
2034_1_75   SR:0.000370 CR:1.0368547428 BCR:1.0368547428
2034_1_76   SR:0.000333 CR:1.0368547428 BCR:1.0368547428
2034_1_77   SR:0.000300 CR:1.0368547428 BCR:1.0368547428
2034_1_78   SR:0.000270 CR:1.0368547428 BCR:1.0368547428
2034_1_79   SR:0.000243 CR:1.0368547428 BCR:1.0368547428
2034_1_80   SR:0.000218 CR:1.0368547428 BCR:1.0368547428
2034_1_81   SR:0.000197 CR:1.0368547428 BCR:1.0368547428
2034_1_82   SR:0.000177 CR:1.0368547428 BCR:1.0368547428
2034_1_83   SR:0.000159 CR:1.0368547428 BCR:1.0368547428
2034_1_84   SR:0.000143 CR:1.0368547428 BCR:1.0368547428
2034_1_85   SR:0.000129 CR:1.0368547428 BCR:1.0368547428
2034_1_86   SR:0.000116 CR:1.0368547428 BCR:1.0368547428
2034_1_87   SR:0.000104 CR:1.0368547428 BCR:1.0368547428
2034_1_88   SR:0.000094 CR:1.0368547428 BCR:1.0368547428
2034_1_89   SR:0.000085 CR:1.0368547428 BCR:1.0368547428
2034_1_90   SR:0.000076 CR:1.0368547428 BCR:1.0368547428
2034_1_91   SR:0.000069 CR:1.0368547428 BCR:1.0368547428
2034_1_92   SR:0.000062 CR:1.0368547428 BCR:1.0368547428
2034_1_93   SR:0.000056 CR:1.0368547428 BCR:1.0368547428
2034_1_94   SR:0.000050 CR:1.0368547428 BCR:1.0368547428
2034_1_95   SR:0.000045 CR:1.0368547428 BCR:1.0368547428
2034_1_96   SR:0.000040 CR:1.0368547428 BCR:1.0368547428
2034_1_97   SR:0.000036 CR:1.0368547428 BCR:1.0368547428
2034_1_98   SR:0.000033 CR:1.0368547428 BCR:1.0368547428
2034_1_99   SR:0.000030 CR:1.0368547428 BCR:1.0368547428
2034_1_100  SR:0.000027 CR:1.0368547428 BCR:1.0368547428
2034_1_101  SR:0.000024 CR:1.0368547428 BCR:1.0368547428
2034_1_102  SR:0.000022 CR:1.0368547428 BCR:1.0368547428
2034_1_103  SR:0.000019 CR:1.0368547428 BCR:1.0368547428
2034_1_104  SR:0.000017 CR:1.0368547428 BCR:1.0368547428
2034_1_105  SR:0.000016 CR:1.0368547428 BCR:1.0368547428
2034_1_106  SR:0.000014 CR:1.0368547428 BCR:1.0368547428
2034_1_107  SR:0.000013 CR:1.0368547428 BCR:1.0368547428
2034_1_108  SR:0.000011 CR:1.0368547428 BCR:1.0368547428
2034_1_109  SR:0.000010 CR:1.0368547428 BCR:1.0368547428
2034_1_110  SR:0.000009 CR:1.0368547428 BCR:1.0368547428
PRODUCER FINAL COMPLIANCE DELTA 0.036855
Target GHG Offset Mg -866443, Actual GHG Offset Mg -1102297
Target Compliance Ratio 1.037, Actual Compliance Ratio 1.037
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.199083
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.018910
2034 producer_abs_share_frac_pickup.BEV           = 0.191465
2034 producer_abs_share_frac_pickup.ICE           = 0.590542
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               = 0.199083 / 0.113898 (DELTA:0.085185)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.018910 / 0.104095 (DELTA:0.085185)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.191465 / 0.191465 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.590542 / 0.590542 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60140 / $60140 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58545 / $58545 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67565 / $67565 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63282 / $63282 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60140 / $60140 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58545 / $58545 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67565 / $67565 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63282 / $63282 R:1.000000

cross subsidized price / cost ALT BEV                                 $63780 / $63780 R:1.000000
cross subsidized price / cost ALT ICE                                 $63135 / $63135 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60002 / $60002 R:1.000000
cross subsidized price / cost ALT pickup                              $64330 / $64330 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63251 / $63251 R:1.000000

2034_1_1  SCORE:0.000000, CE:0.085185, 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 Stellantis
2035_0_0    SR:1.000000 CR:1.0388195793 BCR:1.0388195793
2035_0_1    SR:0.900000 CR:1.0388195793 BCR:1.0388195793
2035_0_2    SR:0.810000 CR:1.0388195793 BCR:1.0388195793
2035_0_3    SR:0.729000 CR:1.0388195793 BCR:1.0388195793
2035_0_4    SR:0.656100 CR:1.0388195793 BCR:1.0388195793
2035_0_5    SR:0.590490 CR:1.0388195793 BCR:1.0388195793
2035_0_6    SR:0.531441 CR:1.0388195793 BCR:1.0388195793
2035_0_7    SR:0.478297 CR:1.0388195793 BCR:1.0388195793
2035_0_8    SR:0.430467 CR:1.0388195793 BCR:1.0388195793
2035_0_9    SR:0.387420 CR:1.0388195793 BCR:1.0388195793
2035_0_10   SR:0.348678 CR:1.0388195793 BCR:1.0388195793
2035_0_11   SR:0.313811 CR:1.0388195793 BCR:1.0388195793
2035_0_12   SR:0.282430 CR:1.0388195793 BCR:1.0388195793
2035_0_13   SR:0.254187 CR:1.0388195793 BCR:1.0388195793
2035_0_14   SR:0.228768 CR:1.0388195793 BCR:1.0388195793
2035_0_15   SR:0.205891 CR:1.0180148622 BCR:1.0180148622
2035_0_16   SR:0.185302 CR:0.9964930554 BCR:0.9964930554
2035_0_17   SR:0.166772 CR:1.0027962568 BCR:1.0027962568
2035_0_18   SR:0.150095 CR:1.0027962568 BCR:1.0027962568
2035_0_19   SR:0.135085 CR:1.0011438926 BCR:1.0011438926
2035_0_20   SR:0.121577 CR:1.0011438926 BCR:1.0011438926
2035_0_21   SR:0.109419 CR:1.0011438926 BCR:1.0011438926
2035_0_22   SR:0.098477 CR:1.0011438926 BCR:1.0011438926
2035_0_23   SR:0.088629 CR:1.0011438926 BCR:1.0011438926
2035_0_24   SR:0.079766 CR:1.0011438926 BCR:1.0011438926
2035_0_25   SR:0.071790 CR:1.0011438926 BCR:1.0011438926
2035_0_26   SR:0.064611 CR:1.0011438926 BCR:1.0011438926
2035_0_27   SR:0.058150 CR:1.0011438926 BCR:1.0011438926
2035_0_28   SR:0.052335 CR:1.0011438926 BCR:1.0011438926
2035_0_29   SR:0.047101 CR:1.0011438926 BCR:1.0011438926
2035_0_30   SR:0.042391 CR:1.0011438926 BCR:1.0011438926
2035_0_31   SR:0.038152 CR:1.0011438926 BCR:1.0011438926
2035_0_32   SR:0.034337 CR:1.0010283567 BCR:1.0010283567
2035_0_33   SR:0.030903 CR:1.0005749283 BCR:1.0005749283
2035_0_34   SR:0.027813 CR:1.0001668044 BCR:1.0001668044
2035_0_35   SR:0.025032 CR:1.0001668044 BCR:1.0001668044
2035_0_36   SR:0.022528 CR:1.0001668044 BCR:1.0001668044
2035_0_37   SR:0.020276 CR:1.0001396963 BCR:1.0001396963
2035_0_38   SR:0.018248 CR:1.0001056653 BCR:1.0001056653
2035_0_39   SR:0.016423 CR:1.0000750483 BCR:1.0000750483
2035_0_40   SR:0.014781 CR:1.0000474995 BCR:1.0000474995
2035_0_41   SR:0.013303 CR:1.0000227099 BCR:1.0000227099
2035_0_42   SR:0.011973 CR:1.0000003840 BCR:1.0000003840
2035_0_43   SR:0.010775 CR:1.0000003816 BCR:1.0000003816
2035_0_44   SR:0.009698 CR:1.0000003816 BCR:1.0000003816
2035_0_45   SR:0.008728 CR:1.0000003816 BCR:1.0000003816
2035_0_46   SR:0.007855 CR:1.0000003816 BCR:1.0000003816
2035_0_47   SR:0.007070 CR:1.0000003816 BCR:1.0000003816
2035_0_48   SR:0.006363 CR:1.0000003816 BCR:1.0000003816
2035_0_49   SR:0.005726 CR:1.0000003816 BCR:1.0000003816
2035_0_50   SR:0.005154 CR:1.0000003816 BCR:1.0000003816
2035_0_51   SR:0.004638 CR:1.0000003816 BCR:1.0000003816
2035_0_52   SR:0.004175 CR:1.0000003816 BCR:1.0000003816
2035_0_53   SR:0.003757 CR:1.0000003816 BCR:1.0000003816
2035_0_54   SR:0.003381 CR:0.9999998390 BCR:0.9999998390
2035_0_55   SR:0.003043 CR:0.9999998390 BCR:0.9999998390
2035_0_56   SR:0.002739 CR:0.9999998390 BCR:0.9999998390
2035_0_57   SR:0.002465 CR:0.9999998390 BCR:0.9999998390
2035_0_58   SR:0.002219 CR:0.9999998390 BCR:0.9999998390
2035_0_59   SR:0.001997 CR:0.9999998390 BCR:0.9999998390
2035_0_60   SR:0.001797 CR:0.9999998390 BCR:0.9999998390
2035_0_61   SR:0.001617 CR:0.9999998390 BCR:0.9999998390
2035_0_62   SR:0.001456 CR:0.9999998390 BCR:0.9999998390
2035_0_63   SR:0.001310 CR:0.9999998390 BCR:0.9999998390
2035_0_64   SR:0.001179 CR:0.9999998390 BCR:0.9999998390
2035_0_65   SR:0.001061 CR:0.9999998390 BCR:0.9999998390
2035_0_66   SR:0.000955 CR:0.9999998390 BCR:0.9999998390
2035_0_67   SR:0.000860 CR:0.9999998390 BCR:0.9999998390
2035_0_68   SR:0.000774 CR:0.9999998390 BCR:0.9999998390
2035_0_69   SR:0.000696 CR:0.9999999408 BCR:0.9999999408
2035_0_70   SR:0.000627 CR:1.0000000254 BCR:1.0000000254
2035_0_71   SR:0.000564 CR:1.0000000254 BCR:1.0000000254
2035_0_72   SR:0.000508 CR:1.0000000254 BCR:1.0000000254
2035_0_73   SR:0.000457 CR:1.0000000254 BCR:1.0000000254
2035_0_74   SR:0.000411 CR:1.0000000254 BCR:1.0000000254
2035_0_75   SR:0.000370 CR:1.0000000254 BCR:1.0000000254
2035_0_76   SR:0.000333 CR:1.0000000254 BCR:1.0000000254
2035_0_77   SR:0.000300 CR:1.0000000254 BCR:1.0000000254
2035_0_78   SR:0.000270 CR:1.0000000254 BCR:1.0000000254
2035_0_79   SR:0.000243 CR:1.0000000254 BCR:1.0000000254
2035_0_80   SR:0.000218 CR:1.0000000254 BCR:1.0000000254
2035_0_81   SR:0.000197 CR:1.0000000254 BCR:1.0000000254
2035_0_82   SR:0.000177 CR:1.0000000254 BCR:1.0000000254
2035_0_83   SR:0.000159 CR:1.0000000254 BCR:1.0000000254
2035_0_84   SR:0.000143 CR:1.0000000254 BCR:1.0000000254
2035_0_85   SR:0.000129 CR:1.0000000254 BCR:1.0000000254
2035_0_86   SR:0.000116 CR:1.0000000254 BCR:1.0000000254
2035_0_87   SR:0.000104 CR:1.0000000254 BCR:1.0000000254
2035_0_88   SR:0.000094 CR:1.0000000254 BCR:1.0000000254
2035_0_89   SR:0.000085 CR:1.0000000254 BCR:1.0000000254
2035_0_90   SR:0.000076 CR:0.9999999752 BCR:0.9999999752
2035_0_91   SR:0.000069 CR:1.0000000114 BCR:1.0000000114
2035_0_92   SR:0.000062 CR:1.0000000114 BCR:1.0000000114
2035_0_93   SR:0.000056 CR:1.0000000114 BCR:1.0000000114
2035_0_94   SR:0.000050 CR:1.0000000114 BCR:1.0000000114
2035_0_95   SR:0.000045 CR:1.0000000114 BCR:1.0000000114
2035_0_96   SR:0.000040 CR:1.0000000114 BCR:1.0000000114
2035_0_97   SR:0.000036 CR:1.0000000114 BCR:1.0000000114
2035_0_98   SR:0.000033 CR:1.0000000114 BCR:1.0000000114
2035_0_99   SR:0.000030 CR:1.0000000114 BCR:1.0000000114
2035_0_100  SR:0.000027 CR:1.0000000114 BCR:1.0000000114
2035_0_101  SR:0.000024 CR:1.0000000114 BCR:1.0000000114
2035_0_102  SR:0.000022 CR:1.0000000114 BCR:1.0000000114
2035_0_103  SR:0.000019 CR:1.0000000114 BCR:1.0000000114
2035_0_104  SR:0.000017 CR:1.0000000114 BCR:1.0000000114
2035_0_105  SR:0.000016 CR:1.0000000114 BCR:1.0000000114
2035_0_106  SR:0.000014 CR:1.0000000114 BCR:1.0000000114
2035_0_107  SR:0.000013 CR:1.0000000114 BCR:1.0000000114
2035_0_108  SR:0.000011 CR:1.0000000114 BCR:1.0000000114
2035_0_109  SR:0.000010 CR:1.0000000114 BCR:1.0000000114
2035_0_110  SR:0.000009 CR:1.0000000114 BCR:1.0000000114
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -878379, Actual GHG Offset Mg -878379
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.217374
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.000085
2035 producer_abs_share_frac_pickup.BEV           = 0.140573
2035 producer_abs_share_frac_pickup.ICE           = 0.641968
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               = 0.217374 / 0.155104 (DELTA:0.062270)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.000085 / 0.062355 (DELTA:0.062270)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.140573 / 0.348104 (DELTA:0.207531)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.641968 / 0.434437 (DELTA:0.207531)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $60000 / $60000 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58483 / $58483 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $67379 / $67379 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64053 / $64053 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60000 / $60000 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58483 / $58483 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67379 / $67379 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64053 / $64053 R:1.000000

cross subsidized price / cost ALT BEV                                 $62898 / $62898 R:1.000000
cross subsidized price / cost ALT ICE                                 $64052 / $64052 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59999 / $59999 R:1.000000
cross subsidized price / cost ALT pickup                              $64651 / $64651 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64235 / $64235 R:1.000000

2035_0_0  SCORE:0.056835, CE:0.207531, 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 15:41:18
Session elapsed time 872.34 seconds


Session Complete