OMEGA 2.1.0 session HDP2 started at 2023-03-17 16:22:08

Initializing 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:

Aggregating vehicles from HDP2\in\vehicles_mdv_20230208.csv...
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2 Pass 0: Manufacturer=consolidated_OEM
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2022  Iteration=0 consolidated_OEM

Aggregating vehicles from HDP2\in\vehicles_mdv_20230208.csv...
2022_0_0    SR:1.000000 CR:0.9121969342 BCR:0.9121969342
2022_0_1    SR:0.900000 CR:0.9121969342 BCR:0.9121969342
2022_0_2    SR:0.810000 CR:0.9121969342 BCR:0.9121969342
2022_0_3    SR:0.729000 CR:0.9121969342 BCR:0.9121969342
2022_0_4    SR:0.656100 CR:0.9121969342 BCR:0.9121969342
2022_0_5    SR:0.590490 CR:0.9121969342 BCR:0.9121969342
2022_0_6    SR:0.531441 CR:0.9121969342 BCR:0.9121969342
2022_0_7    SR:0.478297 CR:0.9121969342 BCR:0.9121969342
2022_0_8    SR:0.430467 CR:0.9121969342 BCR:0.9121969342
2022_0_9    SR:0.387420 CR:0.9121969342 BCR:0.9121969342
2022_0_10   SR:0.348678 CR:0.9121969342 BCR:0.9121969342
2022_0_11   SR:0.313811 CR:0.9121969342 BCR:0.9121969342
2022_0_12   SR:0.282430 CR:0.9121969342 BCR:0.9121969342
2022_0_13   SR:0.254187 CR:0.9121969342 BCR:0.9121969342
2022_0_14   SR:0.228768 CR:0.9121969342 BCR:0.9121969342
2022_0_15   SR:0.205891 CR:0.9121969342 BCR:0.9121969342
2022_0_16   SR:0.185302 CR:0.9121969342 BCR:0.9121969342
2022_0_17   SR:0.166772 CR:0.9121969342 BCR:0.9121969342
2022_0_18   SR:0.150095 CR:0.9121969342 BCR:0.9121969342
2022_0_19   SR:0.135085 CR:0.9121969342 BCR:0.9121969342
2022_0_20   SR:0.121577 CR:0.9121969342 BCR:0.9121969342
2022_0_21   SR:0.109419 CR:0.9121969342 BCR:0.9121969342
2022_0_22   SR:0.098477 CR:0.9121969342 BCR:0.9121969342
2022_0_23   SR:0.088629 CR:0.9121969342 BCR:0.9121969342
2022_0_24   SR:0.079766 CR:0.9121969342 BCR:0.9121969342
2022_0_25   SR:0.071790 CR:0.9121969342 BCR:0.9121969342
2022_0_26   SR:0.064611 CR:0.9121969342 BCR:0.9121969342
2022_0_27   SR:0.058150 CR:0.9121969342 BCR:0.9121969342
2022_0_28   SR:0.052335 CR:0.9121969342 BCR:0.9121969342
2022_0_29   SR:0.047101 CR:0.9121969342 BCR:0.9121969342
2022_0_30   SR:0.042391 CR:0.9121969342 BCR:0.9121969342
2022_0_31   SR:0.038152 CR:0.9121969342 BCR:0.9121969342
2022_0_32   SR:0.034337 CR:0.9121969342 BCR:0.9121969342
2022_0_33   SR:0.030903 CR:0.9121969342 BCR:0.9121969342
2022_0_34   SR:0.027813 CR:0.9121969342 BCR:0.9121969342
2022_0_35   SR:0.025032 CR:0.9121969342 BCR:0.9121969342
2022_0_36   SR:0.022528 CR:0.9121969342 BCR:0.9121969342
2022_0_37   SR:0.020276 CR:0.9121969342 BCR:0.9121969342
2022_0_38   SR:0.018248 CR:0.9121969342 BCR:0.9121969342
2022_0_39   SR:0.016423 CR:0.9121969342 BCR:0.9121969342
2022_0_40   SR:0.014781 CR:0.9121969342 BCR:0.9121969342
2022_0_41   SR:0.013303 CR:0.9121969342 BCR:0.9121969342
2022_0_42   SR:0.011973 CR:0.9121969342 BCR:0.9121969342
2022_0_43   SR:0.010775 CR:0.9121969342 BCR:0.9121969342
2022_0_44   SR:0.009698 CR:0.9121969342 BCR:0.9121969342
2022_0_45   SR:0.008728 CR:0.9121969342 BCR:0.9121969342
2022_0_46   SR:0.007855 CR:0.9121969342 BCR:0.9121969342
2022_0_47   SR:0.007070 CR:0.9121969342 BCR:0.9121969342
2022_0_48   SR:0.006363 CR:0.9121969342 BCR:0.9121969342
2022_0_49   SR:0.005726 CR:0.9121969342 BCR:0.9121969342
2022_0_50   SR:0.005154 CR:0.9121969342 BCR:0.9121969342
2022_0_51   SR:0.004638 CR:0.9121969342 BCR:0.9121969342
2022_0_52   SR:0.004175 CR:0.9121969342 BCR:0.9121969342
2022_0_53   SR:0.003757 CR:0.9121969342 BCR:0.9121969342
2022_0_54   SR:0.003381 CR:0.9121969342 BCR:0.9121969342
2022_0_55   SR:0.003043 CR:0.9121969342 BCR:0.9121969342
2022_0_56   SR:0.002739 CR:0.9121969342 BCR:0.9121969342
2022_0_57   SR:0.002465 CR:0.9121969342 BCR:0.9121969342
2022_0_58   SR:0.002219 CR:0.9121969342 BCR:0.9121969342
2022_0_59   SR:0.001997 CR:0.9121969342 BCR:0.9121969342
2022_0_60   SR:0.001797 CR:0.9121969342 BCR:0.9121969342
2022_0_61   SR:0.001617 CR:0.9121969342 BCR:0.9121969342
2022_0_62   SR:0.001456 CR:0.9121969342 BCR:0.9121969342
2022_0_63   SR:0.001310 CR:0.9121969342 BCR:0.9121969342
2022_0_64   SR:0.001179 CR:0.9121969342 BCR:0.9121969342
2022_0_65   SR:0.001061 CR:0.9121969342 BCR:0.9121969342
2022_0_66   SR:0.000955 CR:0.9121969342 BCR:0.9121969342
2022_0_67   SR:0.000860 CR:0.9121969342 BCR:0.9121969342
2022_0_68   SR:0.000774 CR:0.9121969342 BCR:0.9121969342
2022_0_69   SR:0.000696 CR:0.9121969342 BCR:0.9121969342
2022_0_70   SR:0.000627 CR:0.9121969342 BCR:0.9121969342
2022_0_71   SR:0.000564 CR:0.9121969342 BCR:0.9121969342
2022_0_72   SR:0.000508 CR:0.9121969342 BCR:0.9121969342
2022_0_73   SR:0.000457 CR:0.9121969342 BCR:0.9121969342
2022_0_74   SR:0.000411 CR:0.9121969342 BCR:0.9121969342
2022_0_75   SR:0.000370 CR:0.9121969342 BCR:0.9121969342
2022_0_76   SR:0.000333 CR:0.9121969342 BCR:0.9121969342
2022_0_77   SR:0.000300 CR:0.9121969342 BCR:0.9121969342
2022_0_78   SR:0.000270 CR:0.9121969342 BCR:0.9121969342
2022_0_79   SR:0.000243 CR:0.9121969342 BCR:0.9121969342
2022_0_80   SR:0.000218 CR:0.9121969342 BCR:0.9121969342
2022_0_81   SR:0.000197 CR:0.9121969342 BCR:0.9121969342
2022_0_82   SR:0.000177 CR:0.9121969342 BCR:0.9121969342
2022_0_83   SR:0.000159 CR:0.9121969342 BCR:0.9121969342
2022_0_84   SR:0.000143 CR:0.9121969342 BCR:0.9121969342
2022_0_85   SR:0.000129 CR:0.9121969342 BCR:0.9121969342
2022_0_86   SR:0.000116 CR:0.9121969342 BCR:0.9121969342
2022_0_87   SR:0.000104 CR:0.9121969342 BCR:0.9121969342
2022_0_88   SR:0.000094 CR:0.9121969342 BCR:0.9121969342
2022_0_89   SR:0.000085 CR:0.9121969342 BCR:0.9121969342
2022_0_90   SR:0.000076 CR:0.9121969342 BCR:0.9121969342
2022_0_91   SR:0.000069 CR:0.9121969342 BCR:0.9121969342
2022_0_92   SR:0.000062 CR:0.9121969342 BCR:0.9121969342
2022_0_93   SR:0.000056 CR:0.9121969342 BCR:0.9121969342
2022_0_94   SR:0.000050 CR:0.9121969342 BCR:0.9121969342
2022_0_95   SR:0.000045 CR:0.9121969342 BCR:0.9121969342
2022_0_96   SR:0.000040 CR:0.9121969342 BCR:0.9121969342
2022_0_97   SR:0.000036 CR:0.9121969342 BCR:0.9121969342
2022_0_98   SR:0.000033 CR:0.9121969342 BCR:0.9121969342
2022_0_99   SR:0.000030 CR:0.9121969342 BCR:0.9121969342
2022_0_100  SR:0.000027 CR:0.9121969342 BCR:0.9121969342
2022_0_101  SR:0.000024 CR:0.9121969342 BCR:0.9121969342
2022_0_102  SR:0.000022 CR:0.9121969342 BCR:0.9121969342
2022_0_103  SR:0.000019 CR:0.9121969342 BCR:0.9121969342
2022_0_104  SR:0.000017 CR:0.9121969342 BCR:0.9121969342
2022_0_105  SR:0.000016 CR:0.9121969342 BCR:0.9121969342
2022_0_106  SR:0.000014 CR:0.9121969342 BCR:0.9121969342
2022_0_107  SR:0.000013 CR:0.9121969342 BCR:0.9121969342
2022_0_108  SR:0.000011 CR:0.9121969342 BCR:0.9121969342
2022_0_109  SR:0.000010 CR:0.9121969342 BCR:0.9121969342
2022_0_110  SR:0.000009 CR:0.9121969342 BCR:0.9121969342
PRODUCER FINAL COMPLIANCE DELTA 0.087803
Target GHG Offset Mg -0, Actual GHG Offset Mg 4051280
Target Compliance Ratio 0.912, Actual Compliance Ratio 0.912
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.346548
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.653452
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.013130 (DELTA:0.013130)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.346548 / 0.333418 (DELTA:0.013130)
2022 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.001378 (DELTA:0.001378)
2022 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653452 / 0.652074 (DELTA:0.001378)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80054 / $80054 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92380 / $92380 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63957 / $63957 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80054 / $80054 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66451 / $66451 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92380 / $92380 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63957 / $63957 R:1.000000

cross subsidized price / cost ALT BEV                                 $172434 / $172434 R:1.000000
cross subsidized price / cost ALT ICE                                 $64821 / $64821 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66451 / $66451 R:1.000000
cross subsidized price / cost ALT pickup                              $63957 / $63957 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65039 / $65039 R:1.000000

2022_0_0  SCORE:0.000377, CE:0.013130, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2023  Iteration=0 consolidated_OEM
2023_0_0    SR:1.000000 CR:0.9631582126 BCR:0.9631582126
2023_0_1    SR:0.900000 CR:0.9631582126 BCR:0.9631582126
2023_0_2    SR:0.810000 CR:0.9631582126 BCR:0.9631582126
2023_0_3    SR:0.729000 CR:0.9631582126 BCR:0.9631582126
2023_0_4    SR:0.656100 CR:0.9631582126 BCR:0.9631582126
2023_0_5    SR:0.590490 CR:0.9631582126 BCR:0.9631582126
2023_0_6    SR:0.531441 CR:0.9631582126 BCR:0.9631582126
2023_0_7    SR:0.478297 CR:0.9631582126 BCR:0.9631582126
2023_0_8    SR:0.430467 CR:0.9631582126 BCR:0.9631582126
2023_0_9    SR:0.387420 CR:0.9631582126 BCR:0.9631582126
2023_0_10   SR:0.348678 CR:0.9631582126 BCR:0.9631582126
2023_0_11   SR:0.313811 CR:0.9631582126 BCR:0.9631582126
2023_0_12   SR:0.282430 CR:0.9631582126 BCR:0.9631582126
2023_0_13   SR:0.254187 CR:0.9631582126 BCR:0.9631582126
2023_0_14   SR:0.228768 CR:0.9631582126 BCR:0.9631582126
2023_0_15   SR:0.205891 CR:0.9631582126 BCR:0.9631582126
2023_0_16   SR:0.185302 CR:0.9631582126 BCR:0.9631582126
2023_0_17   SR:0.166772 CR:0.9631582126 BCR:0.9631582126
2023_0_18   SR:0.150095 CR:0.9631582126 BCR:0.9631582126
2023_0_19   SR:0.135085 CR:0.9631582126 BCR:0.9631582126
2023_0_20   SR:0.121577 CR:0.9631582126 BCR:0.9631582126
2023_0_21   SR:0.109419 CR:0.9631582126 BCR:0.9631582126
2023_0_22   SR:0.098477 CR:0.9631582126 BCR:0.9631582126
2023_0_23   SR:0.088629 CR:0.9631582126 BCR:0.9631582126
2023_0_24   SR:0.079766 CR:0.9631582126 BCR:0.9631582126
2023_0_25   SR:0.071790 CR:0.9631582126 BCR:0.9631582126
2023_0_26   SR:0.064611 CR:0.9631582126 BCR:0.9631582126
2023_0_27   SR:0.058150 CR:0.9631582126 BCR:0.9631582126
2023_0_28   SR:0.052335 CR:0.9631582126 BCR:0.9631582126
2023_0_29   SR:0.047101 CR:0.9631582126 BCR:0.9631582126
2023_0_30   SR:0.042391 CR:0.9631582126 BCR:0.9631582126
2023_0_31   SR:0.038152 CR:0.9631582126 BCR:0.9631582126
2023_0_32   SR:0.034337 CR:0.9631582126 BCR:0.9631582126
2023_0_33   SR:0.030903 CR:0.9631582126 BCR:0.9631582126
2023_0_34   SR:0.027813 CR:0.9631582126 BCR:0.9631582126
2023_0_35   SR:0.025032 CR:0.9631582126 BCR:0.9631582126
2023_0_36   SR:0.022528 CR:0.9631582126 BCR:0.9631582126
2023_0_37   SR:0.020276 CR:0.9631582126 BCR:0.9631582126
2023_0_38   SR:0.018248 CR:0.9631582126 BCR:0.9631582126
2023_0_39   SR:0.016423 CR:0.9631582126 BCR:0.9631582126
2023_0_40   SR:0.014781 CR:0.9631582126 BCR:0.9631582126
2023_0_41   SR:0.013303 CR:0.9631582126 BCR:0.9631582126
2023_0_42   SR:0.011973 CR:0.9631582126 BCR:0.9631582126
2023_0_43   SR:0.010775 CR:0.9631582126 BCR:0.9631582126
2023_0_44   SR:0.009698 CR:0.9631582126 BCR:0.9631582126
2023_0_45   SR:0.008728 CR:0.9631582126 BCR:0.9631582126
2023_0_46   SR:0.007855 CR:0.9631582126 BCR:0.9631582126
2023_0_47   SR:0.007070 CR:0.9631582126 BCR:0.9631582126
2023_0_48   SR:0.006363 CR:0.9631582126 BCR:0.9631582126
2023_0_49   SR:0.005726 CR:0.9631582126 BCR:0.9631582126
2023_0_50   SR:0.005154 CR:0.9631582126 BCR:0.9631582126
2023_0_51   SR:0.004638 CR:0.9631582126 BCR:0.9631582126
2023_0_52   SR:0.004175 CR:0.9631582126 BCR:0.9631582126
2023_0_53   SR:0.003757 CR:0.9631582126 BCR:0.9631582126
2023_0_54   SR:0.003381 CR:0.9631582126 BCR:0.9631582126
2023_0_55   SR:0.003043 CR:0.9631582126 BCR:0.9631582126
2023_0_56   SR:0.002739 CR:0.9631582126 BCR:0.9631582126
2023_0_57   SR:0.002465 CR:0.9631582126 BCR:0.9631582126
2023_0_58   SR:0.002219 CR:0.9631582126 BCR:0.9631582126
2023_0_59   SR:0.001997 CR:0.9631582126 BCR:0.9631582126
2023_0_60   SR:0.001797 CR:0.9631582126 BCR:0.9631582126
2023_0_61   SR:0.001617 CR:0.9631582126 BCR:0.9631582126
2023_0_62   SR:0.001456 CR:0.9631582126 BCR:0.9631582126
2023_0_63   SR:0.001310 CR:0.9631582126 BCR:0.9631582126
2023_0_64   SR:0.001179 CR:0.9631582126 BCR:0.9631582126
2023_0_65   SR:0.001061 CR:0.9631582126 BCR:0.9631582126
2023_0_66   SR:0.000955 CR:0.9631582126 BCR:0.9631582126
2023_0_67   SR:0.000860 CR:0.9631582126 BCR:0.9631582126
2023_0_68   SR:0.000774 CR:0.9631582126 BCR:0.9631582126
2023_0_69   SR:0.000696 CR:0.9631582126 BCR:0.9631582126
2023_0_70   SR:0.000627 CR:0.9631582126 BCR:0.9631582126
2023_0_71   SR:0.000564 CR:0.9631582126 BCR:0.9631582126
2023_0_72   SR:0.000508 CR:0.9631582126 BCR:0.9631582126
2023_0_73   SR:0.000457 CR:0.9631582126 BCR:0.9631582126
2023_0_74   SR:0.000411 CR:0.9631582126 BCR:0.9631582126
2023_0_75   SR:0.000370 CR:0.9631582126 BCR:0.9631582126
2023_0_76   SR:0.000333 CR:0.9631582126 BCR:0.9631582126
2023_0_77   SR:0.000300 CR:0.9631582126 BCR:0.9631582126
2023_0_78   SR:0.000270 CR:0.9631582126 BCR:0.9631582126
2023_0_79   SR:0.000243 CR:0.9631582126 BCR:0.9631582126
2023_0_80   SR:0.000218 CR:0.9631582126 BCR:0.9631582126
2023_0_81   SR:0.000197 CR:0.9631582126 BCR:0.9631582126
2023_0_82   SR:0.000177 CR:0.9631582126 BCR:0.9631582126
2023_0_83   SR:0.000159 CR:0.9631582126 BCR:0.9631582126
2023_0_84   SR:0.000143 CR:0.9631582126 BCR:0.9631582126
2023_0_85   SR:0.000129 CR:0.9631582126 BCR:0.9631582126
2023_0_86   SR:0.000116 CR:0.9631582126 BCR:0.9631582126
2023_0_87   SR:0.000104 CR:0.9631582126 BCR:0.9631582126
2023_0_88   SR:0.000094 CR:0.9631582126 BCR:0.9631582126
2023_0_89   SR:0.000085 CR:0.9631582126 BCR:0.9631582126
2023_0_90   SR:0.000076 CR:0.9631582126 BCR:0.9631582126
2023_0_91   SR:0.000069 CR:0.9631582126 BCR:0.9631582126
2023_0_92   SR:0.000062 CR:0.9631582126 BCR:0.9631582126
2023_0_93   SR:0.000056 CR:0.9631582126 BCR:0.9631582126
2023_0_94   SR:0.000050 CR:0.9631582126 BCR:0.9631582126
2023_0_95   SR:0.000045 CR:0.9631582126 BCR:0.9631582126
2023_0_96   SR:0.000040 CR:0.9631582126 BCR:0.9631582126
2023_0_97   SR:0.000036 CR:0.9631582126 BCR:0.9631582126
2023_0_98   SR:0.000033 CR:0.9631582126 BCR:0.9631582126
2023_0_99   SR:0.000030 CR:0.9631582126 BCR:0.9631582126
2023_0_100  SR:0.000027 CR:0.9631582126 BCR:0.9631582126
2023_0_101  SR:0.000024 CR:0.9631582126 BCR:0.9631582126
2023_0_102  SR:0.000022 CR:0.9631582126 BCR:0.9631582126
2023_0_103  SR:0.000019 CR:0.9631582126 BCR:0.9631582126
2023_0_104  SR:0.000017 CR:0.9631582126 BCR:0.9631582126
2023_0_105  SR:0.000016 CR:0.9631582126 BCR:0.9631582126
2023_0_106  SR:0.000014 CR:0.9631582126 BCR:0.9631582126
2023_0_107  SR:0.000013 CR:0.9631582126 BCR:0.9631582126
2023_0_108  SR:0.000011 CR:0.9631582126 BCR:0.9631582126
2023_0_109  SR:0.000010 CR:0.9631582126 BCR:0.9631582126
2023_0_110  SR:0.000009 CR:0.9631582126 BCR:0.9631582126
PRODUCER FINAL COMPLIANCE DELTA 0.036842
Target GHG Offset Mg -0, Actual GHG Offset Mg 1679446
Target Compliance Ratio 0.963, Actual Compliance Ratio 0.963
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347777
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.652223
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.026028 (DELTA:0.026028)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347777 / 0.321749 (DELTA:0.026028)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.026835 (DELTA:0.026835)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652223 / 0.625388 (DELTA:0.026835)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72245 / $72245 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61119 / $61119 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87812 / $87812 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67507 / $67507 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68495 / $72245 R:0.948093
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61119 / $61119 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84062 / $87812 R:0.957295
modified cross subsidized price / cost ALT pickup.ICE                 $67507 / $67507 R:1.000000

cross subsidized price / cost ALT BEV                                 $160057 / $160057 R:1.000000
cross subsidized price / cost ALT ICE                                 $65285 / $65285 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61119 / $61119 R:1.000000
cross subsidized price / cost ALT pickup                              $67507 / $67507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66120 / $66120 R:1.000000

2023_0_0  SCORE:0.007349, CE:0.026835, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2024  Iteration=0 consolidated_OEM
2024_0_0    SR:1.000000 CR:0.9885705563 BCR:0.9885705563
2024_0_1    SR:0.900000 CR:0.9885705563 BCR:0.9885705563
2024_0_2    SR:0.810000 CR:0.9885705563 BCR:0.9885705563
2024_0_3    SR:0.729000 CR:0.9885705563 BCR:0.9885705563
2024_0_4    SR:0.656100 CR:0.9885705563 BCR:0.9885705563
2024_0_5    SR:0.590490 CR:0.9885705563 BCR:0.9885705563
2024_0_6    SR:0.531441 CR:0.9885705563 BCR:0.9885705563
2024_0_7    SR:0.478297 CR:0.9885705563 BCR:0.9885705563
2024_0_8    SR:0.430467 CR:0.9885705563 BCR:0.9885705563
2024_0_9    SR:0.387420 CR:0.9885705563 BCR:0.9885705563
2024_0_10   SR:0.348678 CR:0.9885705563 BCR:0.9885705563
2024_0_11   SR:0.313811 CR:0.9885705563 BCR:0.9885705563
2024_0_12   SR:0.282430 CR:0.9885705563 BCR:0.9885705563
2024_0_13   SR:0.254187 CR:0.9885705563 BCR:0.9885705563
2024_0_14   SR:0.228768 CR:0.9885705563 BCR:0.9885705563
2024_0_15   SR:0.205891 CR:0.9885705563 BCR:0.9885705563
2024_0_16   SR:0.185302 CR:0.9885705563 BCR:0.9885705563
2024_0_17   SR:0.166772 CR:0.9885705563 BCR:0.9885705563
2024_0_18   SR:0.150095 CR:0.9885705563 BCR:0.9885705563
2024_0_19   SR:0.135085 CR:0.9885705563 BCR:0.9885705563
2024_0_20   SR:0.121577 CR:0.9885705563 BCR:0.9885705563
2024_0_21   SR:0.109419 CR:0.9885705563 BCR:0.9885705563
2024_0_22   SR:0.098477 CR:0.9885705563 BCR:0.9885705563
2024_0_23   SR:0.088629 CR:0.9885705563 BCR:0.9885705563
2024_0_24   SR:0.079766 CR:0.9885705563 BCR:0.9885705563
2024_0_25   SR:0.071790 CR:0.9885705563 BCR:0.9885705563
2024_0_26   SR:0.064611 CR:0.9885705563 BCR:0.9885705563
2024_0_27   SR:0.058150 CR:0.9885705563 BCR:0.9885705563
2024_0_28   SR:0.052335 CR:0.9885705563 BCR:0.9885705563
2024_0_29   SR:0.047101 CR:0.9885705563 BCR:0.9885705563
2024_0_30   SR:0.042391 CR:0.9885705563 BCR:0.9885705563
2024_0_31   SR:0.038152 CR:0.9885705563 BCR:0.9885705563
2024_0_32   SR:0.034337 CR:0.9885705563 BCR:0.9885705563
2024_0_33   SR:0.030903 CR:0.9885705563 BCR:0.9885705563
2024_0_34   SR:0.027813 CR:0.9885705563 BCR:0.9885705563
2024_0_35   SR:0.025032 CR:0.9885705563 BCR:0.9885705563
2024_0_36   SR:0.022528 CR:0.9885705563 BCR:0.9885705563
2024_0_37   SR:0.020276 CR:0.9885705563 BCR:0.9885705563
2024_0_38   SR:0.018248 CR:0.9885705563 BCR:0.9885705563
2024_0_39   SR:0.016423 CR:0.9885705563 BCR:0.9885705563
2024_0_40   SR:0.014781 CR:0.9885705563 BCR:0.9885705563
2024_0_41   SR:0.013303 CR:0.9885705563 BCR:0.9885705563
2024_0_42   SR:0.011973 CR:0.9885705563 BCR:0.9885705563
2024_0_43   SR:0.010775 CR:0.9885705563 BCR:0.9885705563
2024_0_44   SR:0.009698 CR:0.9885705563 BCR:0.9885705563
2024_0_45   SR:0.008728 CR:0.9885705563 BCR:0.9885705563
2024_0_46   SR:0.007855 CR:0.9885705563 BCR:0.9885705563
2024_0_47   SR:0.007070 CR:0.9885705563 BCR:0.9885705563
2024_0_48   SR:0.006363 CR:0.9885705563 BCR:0.9885705563
2024_0_49   SR:0.005726 CR:0.9885705563 BCR:0.9885705563
2024_0_50   SR:0.005154 CR:0.9885705563 BCR:0.9885705563
2024_0_51   SR:0.004638 CR:0.9885705563 BCR:0.9885705563
2024_0_52   SR:0.004175 CR:0.9885705563 BCR:0.9885705563
2024_0_53   SR:0.003757 CR:0.9885705563 BCR:0.9885705563
2024_0_54   SR:0.003381 CR:0.9885705563 BCR:0.9885705563
2024_0_55   SR:0.003043 CR:0.9885705563 BCR:0.9885705563
2024_0_56   SR:0.002739 CR:0.9885705563 BCR:0.9885705563
2024_0_57   SR:0.002465 CR:0.9885705563 BCR:0.9885705563
2024_0_58   SR:0.002219 CR:0.9885705563 BCR:0.9885705563
2024_0_59   SR:0.001997 CR:0.9885705563 BCR:0.9885705563
2024_0_60   SR:0.001797 CR:0.9885705563 BCR:0.9885705563
2024_0_61   SR:0.001617 CR:0.9885705563 BCR:0.9885705563
2024_0_62   SR:0.001456 CR:0.9885705563 BCR:0.9885705563
2024_0_63   SR:0.001310 CR:0.9885705563 BCR:0.9885705563
2024_0_64   SR:0.001179 CR:0.9885705563 BCR:0.9885705563
2024_0_65   SR:0.001061 CR:0.9885705563 BCR:0.9885705563
2024_0_66   SR:0.000955 CR:0.9885705563 BCR:0.9885705563
2024_0_67   SR:0.000860 CR:0.9885705563 BCR:0.9885705563
2024_0_68   SR:0.000774 CR:0.9885705563 BCR:0.9885705563
2024_0_69   SR:0.000696 CR:0.9885705563 BCR:0.9885705563
2024_0_70   SR:0.000627 CR:0.9885705563 BCR:0.9885705563
2024_0_71   SR:0.000564 CR:0.9885705563 BCR:0.9885705563
2024_0_72   SR:0.000508 CR:0.9885705563 BCR:0.9885705563
2024_0_73   SR:0.000457 CR:0.9885705563 BCR:0.9885705563
2024_0_74   SR:0.000411 CR:0.9885705563 BCR:0.9885705563
2024_0_75   SR:0.000370 CR:0.9885705563 BCR:0.9885705563
2024_0_76   SR:0.000333 CR:0.9885705563 BCR:0.9885705563
2024_0_77   SR:0.000300 CR:0.9885705563 BCR:0.9885705563
2024_0_78   SR:0.000270 CR:0.9885705563 BCR:0.9885705563
2024_0_79   SR:0.000243 CR:0.9885705563 BCR:0.9885705563
2024_0_80   SR:0.000218 CR:0.9885705563 BCR:0.9885705563
2024_0_81   SR:0.000197 CR:0.9885705563 BCR:0.9885705563
2024_0_82   SR:0.000177 CR:0.9885705563 BCR:0.9885705563
2024_0_83   SR:0.000159 CR:0.9885705563 BCR:0.9885705563
2024_0_84   SR:0.000143 CR:0.9885705563 BCR:0.9885705563
2024_0_85   SR:0.000129 CR:0.9885705563 BCR:0.9885705563
2024_0_86   SR:0.000116 CR:0.9885705563 BCR:0.9885705563
2024_0_87   SR:0.000104 CR:0.9885705563 BCR:0.9885705563
2024_0_88   SR:0.000094 CR:0.9885705563 BCR:0.9885705563
2024_0_89   SR:0.000085 CR:0.9885705563 BCR:0.9885705563
2024_0_90   SR:0.000076 CR:0.9885705563 BCR:0.9885705563
2024_0_91   SR:0.000069 CR:0.9885705563 BCR:0.9885705563
2024_0_92   SR:0.000062 CR:0.9885705563 BCR:0.9885705563
2024_0_93   SR:0.000056 CR:0.9885705563 BCR:0.9885705563
2024_0_94   SR:0.000050 CR:0.9885705563 BCR:0.9885705563
2024_0_95   SR:0.000045 CR:0.9885705563 BCR:0.9885705563
2024_0_96   SR:0.000040 CR:0.9885705563 BCR:0.9885705563
2024_0_97   SR:0.000036 CR:0.9885705563 BCR:0.9885705563
2024_0_98   SR:0.000033 CR:0.9885705563 BCR:0.9885705563
2024_0_99   SR:0.000030 CR:0.9885705563 BCR:0.9885705563
2024_0_100  SR:0.000027 CR:0.9885705563 BCR:0.9885705563
2024_0_101  SR:0.000024 CR:0.9885705563 BCR:0.9885705563
2024_0_102  SR:0.000022 CR:0.9885705563 BCR:0.9885705563
2024_0_103  SR:0.000019 CR:0.9885705563 BCR:0.9885705563
2024_0_104  SR:0.000017 CR:0.9885705563 BCR:0.9885705563
2024_0_105  SR:0.000016 CR:0.9885705563 BCR:0.9885705563
2024_0_106  SR:0.000014 CR:0.9885705563 BCR:0.9885705563
2024_0_107  SR:0.000013 CR:0.9885705563 BCR:0.9885705563
2024_0_108  SR:0.000011 CR:0.9885705563 BCR:0.9885705563
2024_0_109  SR:0.000010 CR:0.9885705563 BCR:0.9885705563
2024_0_110  SR:0.000009 CR:0.9885705563 BCR:0.9885705563
PRODUCER FINAL COMPLIANCE DELTA 0.011429
Target GHG Offset Mg -0, Actual GHG Offset Mg 509028
Target Compliance Ratio 0.989, Actual Compliance Ratio 0.989
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347392
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.652608
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.034745 (DELTA:0.034745)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347392 / 0.312647 (DELTA:0.034745)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.037930 (DELTA:0.037930)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652608 / 0.614679 (DELTA:0.037930)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71228 / $71228 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61051 / $61051 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $86142 / $86142 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67390 / $67390 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67228 / $71228 R:0.943843
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61051 / $61051 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82142 / $86142 R:0.953565
modified cross subsidized price / cost ALT pickup.ICE                 $67390 / $67390 R:1.000000

cross subsidized price / cost ALT BEV                                 $157370 / $157370 R:1.000000
cross subsidized price / cost ALT ICE                                 $65188 / $65188 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61051 / $61051 R:1.000000
cross subsidized price / cost ALT pickup                              $67390 / $67390 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66253 / $66253 R:1.000000

2024_0_0  SCORE:0.010387, CE:0.037930, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2025  Iteration=0 consolidated_OEM
2025_0_0    SR:1.000000 CR:1.0010021925 BCR:1.0010021925
2025_0_1    SR:0.900000 CR:1.0010021925 BCR:1.0010021925
2025_0_2    SR:0.810000 CR:1.0010021925 BCR:1.0010021925
2025_0_3    SR:0.729000 CR:1.0010021925 BCR:1.0010021925
2025_0_4    SR:0.656100 CR:1.0010021925 BCR:1.0010021925
2025_0_5    SR:0.590490 CR:1.0010021925 BCR:1.0010021925
2025_0_6    SR:0.531441 CR:1.0010021925 BCR:1.0010021925
2025_0_7    SR:0.478297 CR:1.0010021925 BCR:1.0010021925
2025_0_8    SR:0.430467 CR:1.0010021925 BCR:1.0010021925
2025_0_9    SR:0.387420 CR:1.0010021925 BCR:1.0010021925
2025_0_10   SR:0.348678 CR:1.0010021925 BCR:1.0010021925
2025_0_11   SR:0.313811 CR:1.0010021925 BCR:1.0010021925
2025_0_12   SR:0.282430 CR:1.0010021925 BCR:1.0010021925
2025_0_13   SR:0.254187 CR:1.0010021925 BCR:1.0010021925
2025_0_14   SR:0.228768 CR:1.0010021925 BCR:1.0010021925
2025_0_15   SR:0.205891 CR:1.0010021925 BCR:1.0010021925
2025_0_16   SR:0.185302 CR:1.0010021925 BCR:1.0010021925
2025_0_17   SR:0.166772 CR:1.0010021925 BCR:1.0010021925
2025_0_18   SR:0.150095 CR:0.9995390773 BCR:0.9995390773
2025_0_19   SR:0.135085 CR:0.9999171495 BCR:0.9999171495
2025_0_20   SR:0.121577 CR:0.9999171495 BCR:0.9999171495
2025_0_21   SR:0.109419 CR:0.9999171495 BCR:0.9999171495
2025_0_22   SR:0.098477 CR:0.9999171495 BCR:0.9999171495
2025_0_23   SR:0.088629 CR:0.9999171495 BCR:0.9999171495
2025_0_24   SR:0.079766 CR:0.9999171495 BCR:0.9999171495
2025_0_25   SR:0.071790 CR:0.9999171495 BCR:0.9999171495
2025_0_26   SR:0.064611 CR:1.0000375509 BCR:1.0000375509
2025_0_27   SR:0.058150 CR:1.0000375509 BCR:1.0000375509
2025_0_28   SR:0.052335 CR:1.0000375509 BCR:1.0000375509
2025_0_29   SR:0.047101 CR:1.0000375509 BCR:1.0000375509
2025_0_30   SR:0.042391 CR:1.0000375509 BCR:1.0000375509
2025_0_31   SR:0.038152 CR:1.0000375509 BCR:1.0000375509
2025_0_32   SR:0.034337 CR:1.0000375509 BCR:1.0000375509
2025_0_33   SR:0.030903 CR:1.0000375509 BCR:1.0000375509
2025_0_34   SR:0.027813 CR:1.0000375509 BCR:1.0000375509
2025_0_35   SR:0.025032 CR:1.0000375509 BCR:1.0000375509
2025_0_36   SR:0.022528 CR:1.0000375509 BCR:1.0000375509
2025_0_37   SR:0.020276 CR:1.0000375509 BCR:1.0000375509
2025_0_38   SR:0.018248 CR:1.0000375509 BCR:1.0000375509
2025_0_39   SR:0.016423 CR:1.0000375509 BCR:1.0000375509
2025_0_40   SR:0.014781 CR:1.0000375509 BCR:1.0000375509
2025_0_41   SR:0.013303 CR:1.0000375509 BCR:1.0000375509
2025_0_42   SR:0.011973 CR:1.0000375509 BCR:1.0000375509
2025_0_43   SR:0.010775 CR:1.0000375509 BCR:1.0000375509
2025_0_44   SR:0.009698 CR:1.0000375509 BCR:1.0000375509
2025_0_45   SR:0.008728 CR:1.0000375509 BCR:1.0000375509
2025_0_46   SR:0.007855 CR:1.0000375509 BCR:1.0000375509
2025_0_47   SR:0.007070 CR:1.0000375509 BCR:1.0000375509
2025_0_48   SR:0.006363 CR:1.0000375509 BCR:1.0000375509
2025_0_49   SR:0.005726 CR:1.0000375509 BCR:1.0000375509
2025_0_50   SR:0.005154 CR:1.0000375509 BCR:1.0000375509
2025_0_51   SR:0.004638 CR:1.0000375509 BCR:1.0000375509
2025_0_52   SR:0.004175 CR:1.0000375509 BCR:1.0000375509
2025_0_53   SR:0.003757 CR:1.0000375509 BCR:1.0000375509
2025_0_54   SR:0.003381 CR:1.0000375509 BCR:1.0000375509
2025_0_55   SR:0.003043 CR:1.0000375509 BCR:1.0000375509
2025_0_56   SR:0.002739 CR:1.0000375509 BCR:1.0000375509
2025_0_57   SR:0.002465 CR:0.9999666810 BCR:0.9999666810
2025_0_58   SR:0.002219 CR:0.9999737144 BCR:0.9999737144
2025_0_59   SR:0.001997 CR:0.9999801517 BCR:0.9999801517
2025_0_60   SR:0.001797 CR:0.9999858737 BCR:0.9999858737
2025_0_61   SR:0.001617 CR:0.9999911189 BCR:0.9999911189
2025_0_62   SR:0.001456 CR:0.9999957085 BCR:0.9999957085
2025_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2025_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2025_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2025_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2025_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2025_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2025_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2025_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2025_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2025_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2025_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2025_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2025_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2025_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2025_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2025_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2025_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2025_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2025_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2025_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2025_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2025_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2025_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2025_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2025_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2025_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2025_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2025_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2025_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2025_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2025_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2025_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2025_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2025_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2025_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2025_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2025_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2025_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2025_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2025_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2025_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2025_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2025_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2025_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2025_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2025_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2025_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2025_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.015101
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.332205
2025 producer_abs_share_frac_pickup.BEV           = 0.000001
2025 producer_abs_share_frac_pickup.ICE           = 0.652693
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.015101 / 0.045235 (DELTA:0.030133)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332205 / 0.302072 (DELTA:0.030133)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.051677 (DELTA:0.051676)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652693 / 0.601017 (DELTA:0.051676)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70304 / $70304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60924 / $60924 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84726 / $84726 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67283 / $67283 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66054 / $70304 R:0.939549
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60924 / $60924 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80476 / $84726 R:0.949839
modified cross subsidized price / cost ALT pickup.ICE                 $67283 / $67283 R:1.000000

cross subsidized price / cost ALT BEV                                 $70310 / $70310 R:1.000000
cross subsidized price / cost ALT ICE                                 $65138 / $65138 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61332 / $61332 R:1.000000
cross subsidized price / cost ALT pickup                              $67283 / $67283 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66400 / $66400 R:1.000000

2025_0_0  SCORE:0.014152, CE:0.051676, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2026  Iteration=0 consolidated_OEM
2026_0_0    SR:1.000000 CR:1.0007679915 BCR:1.0007679915
2026_0_1    SR:0.900000 CR:1.0007679915 BCR:1.0007679915
2026_0_2    SR:0.810000 CR:1.0007679915 BCR:1.0007679915
2026_0_3    SR:0.729000 CR:1.0007679915 BCR:1.0007679915
2026_0_4    SR:0.656100 CR:1.0007679915 BCR:1.0007679915
2026_0_5    SR:0.590490 CR:1.0007679915 BCR:1.0007679915
2026_0_6    SR:0.531441 CR:1.0007679915 BCR:1.0007679915
2026_0_7    SR:0.478297 CR:1.0007679915 BCR:1.0007679915
2026_0_8    SR:0.430467 CR:1.0007679915 BCR:1.0007679915
2026_0_9    SR:0.387420 CR:1.0007679915 BCR:1.0007679915
2026_0_10   SR:0.348678 CR:1.0007679915 BCR:1.0007679915
2026_0_11   SR:0.313811 CR:1.0007679915 BCR:1.0007679915
2026_0_12   SR:0.282430 CR:1.0007679915 BCR:1.0007679915
2026_0_13   SR:0.254187 CR:1.0007679915 BCR:1.0007679915
2026_0_14   SR:0.228768 CR:1.0007679915 BCR:1.0007679915
2026_0_15   SR:0.205891 CR:1.0007679915 BCR:1.0007679915
2026_0_16   SR:0.185302 CR:1.0007679915 BCR:1.0007679915
2026_0_17   SR:0.166772 CR:1.0007679915 BCR:1.0007679915
2026_0_18   SR:0.150095 CR:1.0000738990 BCR:1.0000738990
2026_0_19   SR:0.135085 CR:1.0000738968 BCR:1.0000738968
2026_0_20   SR:0.121577 CR:1.0000738968 BCR:1.0000738968
2026_0_21   SR:0.109419 CR:1.0000738968 BCR:1.0000738968
2026_0_22   SR:0.098477 CR:1.0000738968 BCR:1.0000738968
2026_0_23   SR:0.088629 CR:1.0000738968 BCR:1.0000738968
2026_0_24   SR:0.079766 CR:1.0000738968 BCR:1.0000738968
2026_0_25   SR:0.071790 CR:1.0000738968 BCR:1.0000738968
2026_0_26   SR:0.064611 CR:1.0000738968 BCR:1.0000738968
2026_0_27   SR:0.058150 CR:1.0000738968 BCR:1.0000738968
2026_0_28   SR:0.052335 CR:1.0000738968 BCR:1.0000738968
2026_0_29   SR:0.047101 CR:1.0000738968 BCR:1.0000738968
2026_0_30   SR:0.042391 CR:1.0000738968 BCR:1.0000738968
2026_0_31   SR:0.038152 CR:1.0000738968 BCR:1.0000738968
2026_0_32   SR:0.034337 CR:1.0000738968 BCR:1.0000738968
2026_0_33   SR:0.030903 CR:1.0000738968 BCR:1.0000738968
2026_0_34   SR:0.027813 CR:1.0000738968 BCR:1.0000738968
2026_0_35   SR:0.025032 CR:1.0000738968 BCR:1.0000738968
2026_0_36   SR:0.022528 CR:1.0000738968 BCR:1.0000738968
2026_0_37   SR:0.020276 CR:1.0000738968 BCR:1.0000738968
2026_0_38   SR:0.018248 CR:1.0000738968 BCR:1.0000738968
2026_0_39   SR:0.016423 CR:1.0000738968 BCR:1.0000738968
2026_0_40   SR:0.014781 CR:1.0000738968 BCR:1.0000738968
2026_0_41   SR:0.013303 CR:1.0000738968 BCR:1.0000738968
2026_0_42   SR:0.011973 CR:1.0000738968 BCR:1.0000738968
2026_0_43   SR:0.010775 CR:1.0000738968 BCR:1.0000738968
2026_0_44   SR:0.009698 CR:1.0000738968 BCR:1.0000738968
2026_0_45   SR:0.008728 CR:1.0000738968 BCR:1.0000738968
2026_0_46   SR:0.007855 CR:1.0000738968 BCR:1.0000738968
2026_0_47   SR:0.007070 CR:1.0000738968 BCR:1.0000738968
2026_0_48   SR:0.006363 CR:1.0000738968 BCR:1.0000738968
2026_0_49   SR:0.005726 CR:1.0000738968 BCR:1.0000738968
2026_0_50   SR:0.005154 CR:1.0000738968 BCR:1.0000738968
2026_0_51   SR:0.004638 CR:0.9999408086 BCR:0.9999408086
2026_0_52   SR:0.004175 CR:0.9999541176 BCR:0.9999541176
2026_0_53   SR:0.003757 CR:0.9999660950 BCR:0.9999660950
2026_0_54   SR:0.003381 CR:0.9999768751 BCR:0.9999768751
2026_0_55   SR:0.003043 CR:0.9999865771 BCR:0.9999865771
2026_0_56   SR:0.002739 CR:0.9999953088 BCR:0.9999953088
2026_0_57   SR:0.002465 CR:0.9999953110 BCR:0.9999953110
2026_0_58   SR:0.002219 CR:0.9999953110 BCR:0.9999953110
2026_0_59   SR:0.001997 CR:0.9999953110 BCR:0.9999953110
2026_0_60   SR:0.001797 CR:0.9999953110 BCR:0.9999953110
2026_0_61   SR:0.001617 CR:0.9999953110 BCR:0.9999953110
2026_0_62   SR:0.001456 CR:0.9999953110 BCR:0.9999953110
2026_0_63   SR:0.001310 CR:0.9999987214 BCR:0.9999987214
2026_0_64   SR:0.001179 CR:0.9999987225 BCR:0.9999987225
2026_0_65   SR:0.001061 CR:0.9999987225 BCR:0.9999987225
2026_0_66   SR:0.000955 CR:0.9999987225 BCR:0.9999987225
2026_0_67   SR:0.000860 CR:0.9999987225 BCR:0.9999987225
2026_0_68   SR:0.000774 CR:0.9999987225 BCR:0.9999987225
2026_0_69   SR:0.000696 CR:1.0000009425 BCR:1.0000009425
2026_0_70   SR:0.000627 CR:1.0000009414 BCR:1.0000009414
2026_0_71   SR:0.000564 CR:1.0000009414 BCR:1.0000009414
2026_0_72   SR:0.000508 CR:1.0000009414 BCR:1.0000009414
2026_0_73   SR:0.000457 CR:1.0000009414 BCR:1.0000009414
2026_0_74   SR:0.000411 CR:1.0000009414 BCR:1.0000009414
2026_0_75   SR:0.000370 CR:1.0000009414 BCR:1.0000009414
2026_0_76   SR:0.000333 CR:1.0000009414 BCR:1.0000009414
2026_0_77   SR:0.000300 CR:1.0000009414 BCR:1.0000009414
2026_0_78   SR:0.000270 CR:1.0000009414 BCR:1.0000009414
2026_0_79   SR:0.000243 CR:1.0000009414 BCR:1.0000009414
2026_0_80   SR:0.000218 CR:1.0000009414 BCR:1.0000009414
2026_0_81   SR:0.000197 CR:1.0000009414 BCR:1.0000009414
2026_0_82   SR:0.000177 CR:1.0000009414 BCR:1.0000009414
2026_0_83   SR:0.000159 CR:1.0000009414 BCR:1.0000009414
2026_0_84   SR:0.000143 CR:1.0000009414 BCR:1.0000009414
2026_0_85   SR:0.000129 CR:1.0000009414 BCR:1.0000009414
2026_0_86   SR:0.000116 CR:1.0000009414 BCR:1.0000009414
2026_0_87   SR:0.000104 CR:1.0000009414 BCR:1.0000009414
2026_0_88   SR:0.000094 CR:1.0000009414 BCR:1.0000009414
2026_0_89   SR:0.000085 CR:1.0000009414 BCR:1.0000009414
2026_0_90   SR:0.000076 CR:1.0000009414 BCR:1.0000009414
2026_0_91   SR:0.000069 CR:1.0000006893 BCR:1.0000006893
2026_0_92   SR:0.000062 CR:1.0000006893 BCR:1.0000006893
2026_0_93   SR:0.000056 CR:1.0000006893 BCR:1.0000006893
2026_0_94   SR:0.000050 CR:1.0000006893 BCR:1.0000006893
2026_0_95   SR:0.000045 CR:1.0000006893 BCR:1.0000006893
2026_0_96   SR:0.000040 CR:0.9999993976 BCR:0.9999993976
2026_0_97   SR:0.000036 CR:0.9999994620 BCR:0.9999994620
2026_0_98   SR:0.000033 CR:0.9999994620 BCR:0.9999994620
2026_0_99   SR:0.000030 CR:0.9999997475 BCR:0.9999997475
2026_0_100  SR:0.000027 CR:0.9999997945 BCR:0.9999997945
2026_0_101  SR:0.000024 CR:0.9999998685 BCR:0.9999998685
2026_0_102  SR:0.000022 CR:0.9999999389 BCR:0.9999999389
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 -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.022048
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.324929
2026 producer_abs_share_frac_pickup.BEV           = 0.000001
2026 producer_abs_share_frac_pickup.ICE           = 0.653022
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.022048 / 0.054119 (DELTA:0.032071)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.324929 / 0.292858 (DELTA:0.032071)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.061988 (DELTA:0.061987)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653022 / 0.591035 (DELTA:0.061987)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70009 / $70009 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60840 / $60840 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83991 / $83991 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66811 / $66811 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65509 / $70009 R:0.935723
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60840 / $60840 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79491 / $83991 R:0.946423
modified cross subsidized price / cost ALT pickup.ICE                 $66811 / $66811 R:1.000000

cross subsidized price / cost ALT BEV                                 $70012 / $70012 R:1.000000
cross subsidized price / cost ALT ICE                                 $64827 / $64827 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61422 / $61422 R:1.000000
cross subsidized price / cost ALT pickup                              $66811 / $66811 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66300 / $66300 R:1.000000

2026_0_0  SCORE:0.016976, CE:0.061987, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2027  Iteration=0 consolidated_OEM
2027_0_0    SR:1.000000 CR:0.9972301126 BCR:0.9972301126
2027_0_1    SR:0.900000 CR:0.9972301126 BCR:0.9972301126
2027_0_2    SR:0.810000 CR:0.9972301126 BCR:0.9972301126
2027_0_3    SR:0.729000 CR:0.9972301126 BCR:0.9972301126
2027_0_4    SR:0.656100 CR:0.9972301126 BCR:0.9972301126
2027_0_5    SR:0.590490 CR:0.9972301126 BCR:0.9972301126
2027_0_6    SR:0.531441 CR:0.9972301126 BCR:0.9972301126
2027_0_7    SR:0.478297 CR:0.9972301126 BCR:0.9972301126
2027_0_8    SR:0.430467 CR:0.9972301126 BCR:0.9972301126
2027_0_9    SR:0.387420 CR:0.9972301126 BCR:0.9972301126
2027_0_10   SR:0.348678 CR:0.9972301126 BCR:0.9972301126
2027_0_11   SR:0.313811 CR:0.9972301126 BCR:0.9972301126
2027_0_12   SR:0.282430 CR:0.9972301126 BCR:0.9972301126
2027_0_13   SR:0.254187 CR:0.9988933802 BCR:0.9988933802
2027_0_14   SR:0.228768 CR:0.9988933802 BCR:0.9988933802
2027_0_15   SR:0.205891 CR:0.9988933802 BCR:0.9988933802
2027_0_16   SR:0.185302 CR:0.9988933802 BCR:0.9988933802
2027_0_17   SR:0.166772 CR:0.9996094108 BCR:0.9996094108
2027_0_18   SR:0.150095 CR:0.9996094108 BCR:0.9996094108
2027_0_19   SR:0.135085 CR:0.9996094108 BCR:0.9996094108
2027_0_20   SR:0.121577 CR:0.9996094108 BCR:0.9996094108
2027_0_21   SR:0.109419 CR:0.9996094108 BCR:0.9996094108
2027_0_22   SR:0.098477 CR:0.9996094108 BCR:0.9996094108
2027_0_23   SR:0.088629 CR:0.9996094108 BCR:0.9996094108
2027_0_24   SR:0.079766 CR:0.9996094108 BCR:0.9996094108
2027_0_25   SR:0.071790 CR:0.9996094108 BCR:0.9996094108
2027_0_26   SR:0.064611 CR:0.9996094108 BCR:0.9996094108
2027_0_27   SR:0.058150 CR:0.9996094108 BCR:0.9996094108
2027_0_28   SR:0.052335 CR:0.9996094108 BCR:0.9996094108
2027_0_29   SR:0.047101 CR:0.9996094108 BCR:0.9996094108
2027_0_30   SR:0.042391 CR:0.9996094108 BCR:0.9996094108
2027_0_31   SR:0.038152 CR:0.9996094108 BCR:0.9996094108
2027_0_32   SR:0.034337 CR:0.9996094108 BCR:0.9996094108
2027_0_33   SR:0.030903 CR:0.9996094108 BCR:0.9996094108
2027_0_34   SR:0.027813 CR:0.9996094108 BCR:0.9996094108
2027_0_35   SR:0.025032 CR:0.9996094108 BCR:0.9996094108
2027_0_36   SR:0.022528 CR:0.9996094108 BCR:0.9996094108
2027_0_37   SR:0.020276 CR:0.9996094108 BCR:0.9996094108
2027_0_38   SR:0.018248 CR:0.9996094108 BCR:0.9996094108
2027_0_39   SR:0.016423 CR:0.9996094108 BCR:0.9996094108
2027_0_40   SR:0.014781 CR:0.9996094108 BCR:0.9996094108
2027_0_41   SR:0.013303 CR:0.9996094108 BCR:0.9996094108
2027_0_42   SR:0.011973 CR:0.9999639988 BCR:0.9999639988
2027_0_43   SR:0.010775 CR:0.9999639988 BCR:0.9999639988
2027_0_44   SR:0.009698 CR:0.9999639988 BCR:0.9999639988
2027_0_45   SR:0.008728 CR:0.9999639988 BCR:0.9999639988
2027_0_46   SR:0.007855 CR:0.9999639988 BCR:0.9999639988
2027_0_47   SR:0.007070 CR:0.9999639988 BCR:0.9999639988
2027_0_48   SR:0.006363 CR:0.9999639988 BCR:0.9999639988
2027_0_49   SR:0.005726 CR:0.9999639988 BCR:0.9999639988
2027_0_50   SR:0.005154 CR:0.9999639988 BCR:0.9999639988
2027_0_51   SR:0.004638 CR:0.9999639988 BCR:0.9999639988
2027_0_52   SR:0.004175 CR:0.9999639988 BCR:0.9999639988
2027_0_53   SR:0.003757 CR:0.9999639988 BCR:0.9999639988
2027_0_54   SR:0.003381 CR:0.9999639988 BCR:0.9999639988
2027_0_55   SR:0.003043 CR:0.9999639988 BCR:0.9999639988
2027_0_56   SR:0.002739 CR:0.9999639988 BCR:0.9999639988
2027_0_57   SR:0.002465 CR:0.9999639988 BCR:0.9999639988
2027_0_58   SR:0.002219 CR:0.9999639988 BCR:0.9999639988
2027_0_59   SR:0.001997 CR:0.9999639988 BCR:0.9999639988
2027_0_60   SR:0.001797 CR:0.9999639988 BCR:0.9999639988
2027_0_61   SR:0.001617 CR:0.9999639988 BCR:0.9999639988
2027_0_62   SR:0.001456 CR:0.9999639988 BCR:0.9999639988
2027_0_63   SR:0.001310 CR:1.0000027418 BCR:1.0000027418
2027_0_64   SR:0.001179 CR:0.9999988675 BCR:0.9999988675
2027_0_65   SR:0.001061 CR:0.9999988675 BCR:0.9999988675
2027_0_66   SR:0.000955 CR:0.9999988675 BCR:0.9999988675
2027_0_67   SR:0.000860 CR:0.9999988675 BCR:0.9999988675
2027_0_68   SR:0.000774 CR:0.9999988675 BCR:0.9999988675
2027_0_69   SR:0.000696 CR:0.9999988675 BCR:0.9999988675
2027_0_70   SR:0.000627 CR:0.9999988675 BCR:0.9999988675
2027_0_71   SR:0.000564 CR:0.9999988675 BCR:0.9999988675
2027_0_72   SR:0.000508 CR:0.9999988675 BCR:0.9999988675
2027_0_73   SR:0.000457 CR:0.9999988675 BCR:0.9999988675
2027_0_74   SR:0.000411 CR:0.9999988675 BCR:0.9999988675
2027_0_75   SR:0.000370 CR:0.9999988675 BCR:0.9999988675
2027_0_76   SR:0.000333 CR:0.9999988675 BCR:0.9999988675
2027_0_77   SR:0.000300 CR:0.9999988675 BCR:0.9999988675
2027_0_78   SR:0.000270 CR:0.9999988675 BCR:0.9999988675
2027_0_79   SR:0.000243 CR:0.9999988675 BCR:0.9999988675
2027_0_80   SR:0.000218 CR:0.9999988675 BCR:0.9999988675
2027_0_81   SR:0.000197 CR:0.9999988675 BCR:0.9999988675
2027_0_82   SR:0.000177 CR:0.9999988675 BCR:0.9999988675
2027_0_83   SR:0.000159 CR:0.9999988675 BCR:0.9999988675
2027_0_84   SR:0.000143 CR:0.9999988675 BCR:0.9999988675
2027_0_85   SR:0.000129 CR:0.9999988675 BCR:0.9999988675
2027_0_86   SR:0.000116 CR:0.9999993443 BCR:0.9999993443
2027_0_87   SR:0.000104 CR:0.9999997020 BCR:0.9999997020
2027_0_88   SR:0.000094 CR:0.9999997020 BCR:0.9999997020
2027_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2027_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2027_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2027_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2027_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2027_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2027_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2027_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2027_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2027_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2027_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2027_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2027_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2027_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2027_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2027_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2027_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2027_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2027_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2027_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2027_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051788
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.296307
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.651905
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.051788 / 0.079788 (DELTA:0.028000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.296307 / 0.268307 (DELTA:0.028000)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.109681 (DELTA:0.109680)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.651905 / 0.542224 (DELTA:0.109680)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67419 / $67419 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60773 / $60773 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78929 / $78929 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66708 / $66708 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $62669 / $67419 R:0.929546
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60773 / $60773 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74179 / $78929 R:0.939820
modified cross subsidized price / cost ALT pickup.ICE                 $66708 / $66708 R:1.000000

cross subsidized price / cost ALT BEV                                 $67421 / $67421 R:1.000000
cross subsidized price / cost ALT ICE                                 $64853 / $64853 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61762 / $61762 R:1.000000
cross subsidized price / cost ALT pickup                              $66708 / $66708 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66513 / $66513 R:1.000000

2027_0_0  SCORE:0.030037, CE:0.109680, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2028  Iteration=0 consolidated_OEM
2028_0_0    SR:1.000000 CR:0.9977045655 BCR:0.9977045655
2028_0_1    SR:0.900000 CR:0.9977045655 BCR:0.9977045655
2028_0_2    SR:0.810000 CR:0.9977045655 BCR:0.9977045655
2028_0_3    SR:0.729000 CR:0.9977045655 BCR:0.9977045655
2028_0_4    SR:0.656100 CR:0.9977045655 BCR:0.9977045655
2028_0_5    SR:0.590490 CR:0.9977045655 BCR:0.9977045655
2028_0_6    SR:0.531441 CR:0.9977045655 BCR:0.9977045655
2028_0_7    SR:0.478297 CR:0.9977045655 BCR:0.9977045655
2028_0_8    SR:0.430467 CR:0.9977045655 BCR:0.9977045655
2028_0_9    SR:0.387420 CR:0.9977045655 BCR:0.9977045655
2028_0_10   SR:0.348678 CR:0.9977173805 BCR:0.9977173805
2028_0_11   SR:0.313811 CR:0.9977173805 BCR:0.9977173805
2028_0_12   SR:0.282430 CR:0.9981806278 BCR:0.9981806278
2028_0_13   SR:0.254187 CR:0.9990143776 BCR:0.9990143776
2028_0_14   SR:0.228768 CR:0.9990143776 BCR:0.9990143776
2028_0_15   SR:0.205891 CR:0.9990143776 BCR:0.9990143776
2028_0_16   SR:0.185302 CR:0.9991605878 BCR:0.9991605878
2028_0_17   SR:0.166772 CR:0.9997278452 BCR:0.9997278452
2028_0_18   SR:0.150095 CR:0.9997278452 BCR:0.9997278452
2028_0_19   SR:0.135085 CR:0.9997278452 BCR:0.9997278452
2028_0_20   SR:0.121577 CR:0.9997278452 BCR:0.9997278452
2028_0_21   SR:0.109419 CR:0.9997278452 BCR:0.9997278452
2028_0_22   SR:0.098477 CR:0.9997278452 BCR:0.9997278452
2028_0_23   SR:0.088629 CR:0.9997278452 BCR:0.9997278452
2028_0_24   SR:0.079766 CR:0.9997278452 BCR:0.9997278452
2028_0_25   SR:0.071790 CR:0.9997278452 BCR:0.9997278452
2028_0_26   SR:0.064611 CR:0.9997278452 BCR:0.9997278452
2028_0_27   SR:0.058150 CR:0.9997278452 BCR:0.9997278452
2028_0_28   SR:0.052335 CR:0.9997278452 BCR:0.9997278452
2028_0_29   SR:0.047101 CR:0.9997278452 BCR:0.9997278452
2028_0_30   SR:0.042391 CR:0.9997278452 BCR:0.9997278452
2028_0_31   SR:0.038152 CR:0.9997278452 BCR:0.9997278452
2028_0_32   SR:0.034337 CR:0.9997278452 BCR:0.9997278452
2028_0_33   SR:0.030903 CR:0.9997278452 BCR:0.9997278452
2028_0_34   SR:0.027813 CR:0.9997278452 BCR:0.9997278452
2028_0_35   SR:0.025032 CR:0.9997278452 BCR:0.9997278452
2028_0_36   SR:0.022528 CR:0.9997278452 BCR:0.9997278452
2028_0_37   SR:0.020276 CR:0.9997278452 BCR:0.9997278452
2028_0_38   SR:0.018248 CR:0.9997278452 BCR:0.9997278452
2028_0_39   SR:0.016423 CR:0.9997278452 BCR:0.9997278452
2028_0_40   SR:0.014781 CR:0.9997278452 BCR:0.9997278452
2028_0_41   SR:0.013303 CR:0.9997278452 BCR:0.9997278452
2028_0_42   SR:0.011973 CR:0.9997278452 BCR:0.9997278452
2028_0_43   SR:0.010775 CR:0.9997278452 BCR:0.9997278452
2028_0_44   SR:0.009698 CR:0.9997278452 BCR:0.9997278452
2028_0_45   SR:0.008728 CR:0.9999855757 BCR:0.9999855757
2028_0_46   SR:0.007855 CR:0.9999855757 BCR:0.9999855757
2028_0_47   SR:0.007070 CR:0.9999855757 BCR:0.9999855757
2028_0_48   SR:0.006363 CR:0.9999855757 BCR:0.9999855757
2028_0_49   SR:0.005726 CR:0.9999855757 BCR:0.9999855757
2028_0_50   SR:0.005154 CR:0.9999855757 BCR:0.9999855757
2028_0_51   SR:0.004638 CR:0.9999855757 BCR:0.9999855757
2028_0_52   SR:0.004175 CR:0.9999855757 BCR:0.9999855757
2028_0_53   SR:0.003757 CR:0.9999855757 BCR:0.9999855757
2028_0_54   SR:0.003381 CR:0.9999855757 BCR:0.9999855757
2028_0_55   SR:0.003043 CR:0.9999855757 BCR:0.9999855757
2028_0_56   SR:0.002739 CR:0.9999855757 BCR:0.9999855757
2028_0_57   SR:0.002465 CR:0.9999855757 BCR:0.9999855757
2028_0_58   SR:0.002219 CR:0.9999855757 BCR:0.9999855757
2028_0_59   SR:0.001997 CR:0.9999855757 BCR:0.9999855757
2028_0_60   SR:0.001797 CR:0.9999855757 BCR:0.9999855757
2028_0_61   SR:0.001617 CR:0.9999855757 BCR:0.9999855757
2028_0_62   SR:0.001456 CR:0.9999855757 BCR:0.9999855757
2028_0_63   SR:0.001310 CR:0.9999855757 BCR:0.9999855757
2028_0_64   SR:0.001179 CR:0.9999855757 BCR:0.9999855757
2028_0_65   SR:0.001061 CR:0.9999855757 BCR:0.9999855757
2028_0_66   SR:0.000955 CR:0.9999855757 BCR:0.9999855757
2028_0_67   SR:0.000860 CR:0.9999855757 BCR:0.9999855757
2028_0_68   SR:0.000774 CR:1.0000083447 BCR:1.0000083447
2028_0_69   SR:0.000696 CR:1.0000083447 BCR:1.0000083447
2028_0_70   SR:0.000627 CR:1.0000083447 BCR:1.0000083447
2028_0_71   SR:0.000564 CR:0.9999916553 BCR:0.9999916553
2028_0_72   SR:0.000508 CR:0.9999933839 BCR:0.9999933839
2028_0_73   SR:0.000457 CR:0.9999947548 BCR:0.9999947548
2028_0_74   SR:0.000411 CR:0.9999961853 BCR:0.9999961853
2028_0_75   SR:0.000370 CR:0.9999961853 BCR:0.9999961853
2028_0_76   SR:0.000333 CR:0.9999971390 BCR:0.9999971390
2028_0_77   SR:0.000300 CR:0.9999971390 BCR:0.9999971390
2028_0_78   SR:0.000270 CR:0.9999980330 BCR:0.9999980330
2028_0_79   SR:0.000243 CR:0.9999980330 BCR:0.9999980330
2028_0_80   SR:0.000218 CR:0.9999986887 BCR:0.9999986887
2028_0_81   SR:0.000197 CR:0.9999992251 BCR:0.9999992251
2028_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2028_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2028_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2028_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2028_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2028_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2028_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2028_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2028_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2028_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2028_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2028_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2028_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2028_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2028_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2028_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2028_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2028_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2028_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051759
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.295230
2028 producer_abs_share_frac_pickup.BEV           = 0.000002
2028 producer_abs_share_frac_pickup.ICE           = 0.653009
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               = 0.051759 / 0.104083 (DELTA:0.052324)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.295230 / 0.242906 (DELTA:0.052324)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.130603 (DELTA:0.130601)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653009 / 0.522409 (DELTA:0.130601)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66013 / $66013 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60708 / $60708 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76303 / $76303 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66606 / $66606 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61013 / $66013 R:0.924257
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60708 / $60708 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71303 / $76303 R:0.934472
modified cross subsidized price / cost ALT pickup.ICE                 $66606 / $66606 R:1.000000

cross subsidized price / cost ALT BEV                                 $66013 / $66013 R:1.000000
cross subsidized price / cost ALT ICE                                 $64770 / $64770 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61499 / $61499 R:1.000000
cross subsidized price / cost ALT pickup                              $66606 / $66606 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66378 / $66378 R:1.000000

2028_0_0  SCORE:0.035766, CE:0.130601, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2029  Iteration=0 consolidated_OEM
2029_0_0    SR:1.000000 CR:0.9977217528 BCR:0.9977217528
2029_0_1    SR:0.900000 CR:0.9977217528 BCR:0.9977217528
2029_0_2    SR:0.810000 CR:0.9977217528 BCR:0.9977217528
2029_0_3    SR:0.729000 CR:0.9977217528 BCR:0.9977217528
2029_0_4    SR:0.656100 CR:0.9977217528 BCR:0.9977217528
2029_0_5    SR:0.590490 CR:0.9977217528 BCR:0.9977217528
2029_0_6    SR:0.531441 CR:0.9977217528 BCR:0.9977217528
2029_0_7    SR:0.478297 CR:0.9977217528 BCR:0.9977217528
2029_0_8    SR:0.430467 CR:0.9977217528 BCR:0.9977217528
2029_0_9    SR:0.387420 CR:0.9977217528 BCR:0.9977217528
2029_0_10   SR:0.348678 CR:0.9977863627 BCR:0.9977863627
2029_0_11   SR:0.313811 CR:0.9977863627 BCR:0.9977863627
2029_0_12   SR:0.282430 CR:0.9982487534 BCR:0.9982487534
2029_0_13   SR:0.254187 CR:0.9990809569 BCR:0.9990809569
2029_0_14   SR:0.228768 CR:0.9990809569 BCR:0.9990809569
2029_0_15   SR:0.205891 CR:0.9990809611 BCR:0.9990809611
2029_0_16   SR:0.185302 CR:0.9992269964 BCR:0.9992269964
2029_0_17   SR:0.166772 CR:0.9997931364 BCR:0.9997931364
2029_0_18   SR:0.150095 CR:0.9997931406 BCR:0.9997931406
2029_0_19   SR:0.135085 CR:0.9997931406 BCR:0.9997931406
2029_0_20   SR:0.121577 CR:0.9997931406 BCR:0.9997931406
2029_0_21   SR:0.109419 CR:0.9997931406 BCR:0.9997931406
2029_0_22   SR:0.098477 CR:0.9997931406 BCR:0.9997931406
2029_0_23   SR:0.088629 CR:0.9997931406 BCR:0.9997931406
2029_0_24   SR:0.079766 CR:0.9997931406 BCR:0.9997931406
2029_0_25   SR:0.071790 CR:0.9997931406 BCR:0.9997931406
2029_0_26   SR:0.064611 CR:0.9997931406 BCR:0.9997931406
2029_0_27   SR:0.058150 CR:0.9997931406 BCR:0.9997931406
2029_0_28   SR:0.052335 CR:0.9997931406 BCR:0.9997931406
2029_0_29   SR:0.047101 CR:0.9997931406 BCR:0.9997931406
2029_0_30   SR:0.042391 CR:0.9997931406 BCR:0.9997931406
2029_0_31   SR:0.038152 CR:0.9997931406 BCR:0.9997931406
2029_0_32   SR:0.034337 CR:0.9997931406 BCR:0.9997931406
2029_0_33   SR:0.030903 CR:0.9997931406 BCR:0.9997931406
2029_0_34   SR:0.027813 CR:0.9997931406 BCR:0.9997931406
2029_0_35   SR:0.025032 CR:0.9997931406 BCR:0.9997931406
2029_0_36   SR:0.022528 CR:0.9997931406 BCR:0.9997931406
2029_0_37   SR:0.020276 CR:0.9997931406 BCR:0.9997931406
2029_0_38   SR:0.018248 CR:0.9997931406 BCR:0.9997931406
2029_0_39   SR:0.016423 CR:0.9997931406 BCR:0.9997931406
2029_0_40   SR:0.014781 CR:0.9997931406 BCR:0.9997931406
2029_0_41   SR:0.013303 CR:0.9997931406 BCR:0.9997931406
2029_0_42   SR:0.011973 CR:0.9997931406 BCR:0.9997931406
2029_0_43   SR:0.010775 CR:0.9997931406 BCR:0.9997931406
2029_0_44   SR:0.009698 CR:0.9997931406 BCR:0.9997931406
2029_0_45   SR:0.008728 CR:0.9997931406 BCR:0.9997931406
2029_0_46   SR:0.007855 CR:0.9997931406 BCR:0.9997931406
2029_0_47   SR:0.007070 CR:0.9997931406 BCR:0.9997931406
2029_0_48   SR:0.006363 CR:0.9999805804 BCR:0.9999805804
2029_0_49   SR:0.005726 CR:0.9999805846 BCR:0.9999805846
2029_0_50   SR:0.005154 CR:0.9999805901 BCR:0.9999805901
2029_0_51   SR:0.004638 CR:0.9999805901 BCR:0.9999805901
2029_0_52   SR:0.004175 CR:0.9999805901 BCR:0.9999805901
2029_0_53   SR:0.003757 CR:0.9999805901 BCR:0.9999805901
2029_0_54   SR:0.003381 CR:0.9999805901 BCR:0.9999805901
2029_0_55   SR:0.003043 CR:0.9999805901 BCR:0.9999805901
2029_0_56   SR:0.002739 CR:0.9999805901 BCR:0.9999805901
2029_0_57   SR:0.002465 CR:0.9999805901 BCR:0.9999805901
2029_0_58   SR:0.002219 CR:0.9999805901 BCR:0.9999805901
2029_0_59   SR:0.001997 CR:0.9999871299 BCR:0.9999871299
2029_0_60   SR:0.001797 CR:0.9999930077 BCR:0.9999930077
2029_0_61   SR:0.001617 CR:0.9999983046 BCR:0.9999983046
2029_0_62   SR:0.001456 CR:0.9999983046 BCR:0.9999983046
2029_0_63   SR:0.001310 CR:0.9999983046 BCR:0.9999983046
2029_0_64   SR:0.001179 CR:0.9999983046 BCR:0.9999983046
2029_0_65   SR:0.001061 CR:1.0000016265 BCR:1.0000016265
2029_0_66   SR:0.000955 CR:1.0000016265 BCR:1.0000016265
2029_0_67   SR:0.000860 CR:1.0000016265 BCR:1.0000016265
2029_0_68   SR:0.000774 CR:1.0000005014 BCR:1.0000005014
2029_0_69   SR:0.000696 CR:1.0000002175 BCR:1.0000002175
2029_0_70   SR:0.000627 CR:1.0000002175 BCR:1.0000002175
2029_0_71   SR:0.000564 CR:1.0000000212 BCR:1.0000000212
2029_0_72   SR:0.000508 CR:1.0000000212 BCR:1.0000000212
2029_0_73   SR:0.000457 CR:1.0000000212 BCR:1.0000000212
2029_0_74   SR:0.000411 CR:1.0000000212 BCR:1.0000000212
2029_0_75   SR:0.000370 CR:1.0000000212 BCR:1.0000000212
2029_0_76   SR:0.000333 CR:1.0000000212 BCR:1.0000000212
2029_0_77   SR:0.000300 CR:1.0000000126 BCR:1.0000000126
2029_0_78   SR:0.000270 CR:1.0000000126 BCR:1.0000000126
2029_0_79   SR:0.000243 CR:1.0000000126 BCR:1.0000000126
2029_0_80   SR:0.000218 CR:1.0000000126 BCR:1.0000000126
2029_0_81   SR:0.000197 CR:1.0000000126 BCR:1.0000000126
2029_0_82   SR:0.000177 CR:1.0000000119 BCR:1.0000000119
2029_0_83   SR:0.000159 CR:1.0000000119 BCR:1.0000000119
2029_0_84   SR:0.000143 CR:1.0000000063 BCR:1.0000000063
2029_0_85   SR:0.000129 CR:1.0000000063 BCR:1.0000000063
2029_0_86   SR:0.000116 CR:1.0000000063 BCR:1.0000000063
2029_0_87   SR:0.000104 CR:1.0000000063 BCR:1.0000000063
2029_0_88   SR:0.000094 CR:1.0000000063 BCR:1.0000000063
2029_0_89   SR:0.000085 CR:1.0000000063 BCR:1.0000000063
2029_0_90   SR:0.000076 CR:1.0000000063 BCR:1.0000000063
2029_0_91   SR:0.000069 CR:1.0000000063 BCR:1.0000000063
2029_0_92   SR:0.000062 CR:1.0000000063 BCR:1.0000000063
2029_0_93   SR:0.000056 CR:1.0000000063 BCR:1.0000000063
2029_0_94   SR:0.000050 CR:1.0000000063 BCR:1.0000000063
2029_0_95   SR:0.000045 CR:1.0000000063 BCR:1.0000000063
2029_0_96   SR:0.000040 CR:1.0000000056 BCR:1.0000000056
2029_0_97   SR:0.000036 CR:1.0000000056 BCR:1.0000000056
2029_0_98   SR:0.000033 CR:1.0000000056 BCR:1.0000000056
2029_0_99   SR:0.000030 CR:1.0000000056 BCR:1.0000000056
2029_0_100  SR:0.000027 CR:1.0000000056 BCR:1.0000000056
2029_0_101  SR:0.000024 CR:1.0000000056 BCR:1.0000000056
2029_0_102  SR:0.000022 CR:1.0000000056 BCR:1.0000000056
2029_0_103  SR:0.000019 CR:1.0000000056 BCR:1.0000000056
2029_0_104  SR:0.000017 CR:1.0000000056 BCR:1.0000000056
2029_0_105  SR:0.000016 CR:1.0000000020 BCR:1.0000000020
2029_0_106  SR:0.000014 CR:1.0000000020 BCR:1.0000000020
2029_0_107  SR:0.000013 CR:1.0000000020 BCR:1.0000000020
2029_0_108  SR:0.000011 CR:1.0000000020 BCR:1.0000000020
2029_0_109  SR:0.000010 CR:1.0000000020 BCR:1.0000000020
2029_0_110  SR:0.000009 CR:1.0000000020 BCR:1.0000000020
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.051677
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.294702
2029 producer_abs_share_frac_pickup.BEV           = 0.000059
2029 producer_abs_share_frac_pickup.ICE           = 0.653563
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               = 0.051677 / 0.120944 (DELTA:0.069267)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.294702 / 0.225435 (DELTA:0.069267)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000059 / 0.130726 (DELTA:0.130668)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653563 / 0.522895 (DELTA:0.130668)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65015 / $65015 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60644 / $60644 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74465 / $74465 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66506 / $66506 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59765 / $65015 R:0.919250
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60644 / $60644 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69215 / $74465 R:0.929498
modified cross subsidized price / cost ALT pickup.ICE                 $66506 / $66506 R:1.000000

cross subsidized price / cost ALT BEV                                 $65026 / $65026 R:1.000000
cross subsidized price / cost ALT ICE                                 $64684 / $64684 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61296 / $61296 R:1.000000
cross subsidized price / cost ALT pickup                              $66507 / $66507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66045 / $66045 R:1.000000

2029_0_0  SCORE:0.035785, CE:0.130668, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2030  Iteration=0 consolidated_OEM
2030_0_0    SR:1.000000 CR:0.9977992361 BCR:0.9977992361
2030_0_1    SR:0.900000 CR:0.9977992361 BCR:0.9977992361
2030_0_2    SR:0.810000 CR:0.9977992361 BCR:0.9977992361
2030_0_3    SR:0.729000 CR:0.9977992361 BCR:0.9977992361
2030_0_4    SR:0.656100 CR:0.9977992361 BCR:0.9977992361
2030_0_5    SR:0.590490 CR:0.9977992361 BCR:0.9977992361
2030_0_6    SR:0.531441 CR:0.9977992361 BCR:0.9977992361
2030_0_7    SR:0.478297 CR:0.9977992361 BCR:0.9977992361
2030_0_8    SR:0.430467 CR:0.9977992361 BCR:0.9977992361
2030_0_9    SR:0.387420 CR:0.9977992361 BCR:0.9977992361
2030_0_10   SR:0.348678 CR:0.9977992361 BCR:0.9977992361
2030_0_11   SR:0.313811 CR:0.9977992361 BCR:0.9977992361
2030_0_12   SR:0.282430 CR:0.9980834959 BCR:0.9980834959
2030_0_13   SR:0.254187 CR:0.9993560748 BCR:0.9993560748
2030_0_14   SR:0.228768 CR:0.9993560748 BCR:0.9993560748
2030_0_15   SR:0.205891 CR:0.9995087693 BCR:0.9995087693
2030_0_16   SR:0.185302 CR:0.9995087693 BCR:0.9995087693
2030_0_17   SR:0.166772 CR:0.9995087693 BCR:0.9995087693
2030_0_18   SR:0.150095 CR:0.9995087693 BCR:0.9995087693
2030_0_19   SR:0.135085 CR:0.9995087693 BCR:0.9995087693
2030_0_20   SR:0.121577 CR:0.9995087693 BCR:0.9995087693
2030_0_21   SR:0.109419 CR:0.9995087693 BCR:0.9995087693
2030_0_22   SR:0.098477 CR:0.9995087693 BCR:0.9995087693
2030_0_23   SR:0.088629 CR:0.9995087693 BCR:0.9995087693
2030_0_24   SR:0.079766 CR:0.9995087693 BCR:0.9995087693
2030_0_25   SR:0.071790 CR:0.9995087693 BCR:0.9995087693
2030_0_26   SR:0.064611 CR:0.9995087693 BCR:0.9995087693
2030_0_27   SR:0.058150 CR:0.9995087693 BCR:0.9995087693
2030_0_28   SR:0.052335 CR:0.9995087693 BCR:0.9995087693
2030_0_29   SR:0.047101 CR:0.9995087693 BCR:0.9995087693
2030_0_30   SR:0.042391 CR:0.9995087693 BCR:0.9995087693
2030_0_31   SR:0.038152 CR:0.9995087693 BCR:0.9995087693
2030_0_32   SR:0.034337 CR:0.9995087693 BCR:0.9995087693
2030_0_33   SR:0.030903 CR:0.9995087693 BCR:0.9995087693
2030_0_34   SR:0.027813 CR:0.9995087693 BCR:0.9995087693
2030_0_35   SR:0.025032 CR:0.9995087693 BCR:0.9995087693
2030_0_36   SR:0.022528 CR:0.9995087693 BCR:0.9995087693
2030_0_37   SR:0.020276 CR:0.9995087693 BCR:0.9995087693
2030_0_38   SR:0.018248 CR:0.9995087693 BCR:0.9995087693
2030_0_39   SR:0.016423 CR:0.9995087693 BCR:0.9995087693
2030_0_40   SR:0.014781 CR:0.9999526938 BCR:0.9999526938
2030_0_41   SR:0.013303 CR:0.9999526980 BCR:0.9999526980
2030_0_42   SR:0.011973 CR:0.9999527022 BCR:0.9999527022
2030_0_43   SR:0.010775 CR:0.9999527022 BCR:0.9999527022
2030_0_44   SR:0.009698 CR:0.9999527022 BCR:0.9999527022
2030_0_45   SR:0.008728 CR:0.9999527022 BCR:0.9999527022
2030_0_46   SR:0.007855 CR:0.9999527022 BCR:0.9999527022
2030_0_47   SR:0.007070 CR:0.9999527022 BCR:0.9999527022
2030_0_48   SR:0.006363 CR:0.9999527022 BCR:0.9999527022
2030_0_49   SR:0.005726 CR:0.9999527022 BCR:0.9999527022
2030_0_50   SR:0.005154 CR:0.9999527022 BCR:0.9999527022
2030_0_51   SR:0.004638 CR:0.9999527022 BCR:0.9999527022
2030_0_52   SR:0.004175 CR:0.9999527022 BCR:0.9999527022
2030_0_53   SR:0.003757 CR:0.9999527022 BCR:0.9999527022
2030_0_54   SR:0.003381 CR:0.9999527022 BCR:0.9999527022
2030_0_55   SR:0.003043 CR:0.9999527022 BCR:0.9999527022
2030_0_56   SR:0.002739 CR:0.9999527022 BCR:0.9999527022
2030_0_57   SR:0.002465 CR:0.9999527022 BCR:0.9999527022
2030_0_58   SR:0.002219 CR:0.9999527022 BCR:0.9999527022
2030_0_59   SR:0.001997 CR:0.9999527022 BCR:0.9999527022
2030_0_60   SR:0.001797 CR:0.9999527022 BCR:0.9999527022
2030_0_61   SR:0.001617 CR:0.9999527022 BCR:0.9999527022
2030_0_62   SR:0.001456 CR:0.9999964184 BCR:0.9999964184
2030_0_63   SR:0.001310 CR:0.9999964226 BCR:0.9999964226
2030_0_64   SR:0.001179 CR:0.9999964268 BCR:0.9999964268
2030_0_65   SR:0.001061 CR:0.9999964268 BCR:0.9999964268
2030_0_66   SR:0.000955 CR:0.9999996107 BCR:0.9999996107
2030_0_67   SR:0.000860 CR:0.9999996107 BCR:0.9999996107
2030_0_68   SR:0.000774 CR:0.9999996107 BCR:0.9999996107
2030_0_69   SR:0.000696 CR:0.9999996107 BCR:0.9999996107
2030_0_70   SR:0.000627 CR:0.9999996107 BCR:0.9999996107
2030_0_71   SR:0.000564 CR:0.9999996107 BCR:0.9999996107
2030_0_72   SR:0.000508 CR:0.9999996107 BCR:0.9999996107
2030_0_73   SR:0.000457 CR:0.9999996107 BCR:0.9999996107
2030_0_74   SR:0.000411 CR:0.9999996107 BCR:0.9999996107
2030_0_75   SR:0.000370 CR:0.9999996107 BCR:0.9999996107
2030_0_76   SR:0.000333 CR:0.9999996107 BCR:0.9999996107
2030_0_77   SR:0.000300 CR:0.9999996107 BCR:0.9999996107
2030_0_78   SR:0.000270 CR:0.9999996107 BCR:0.9999996107
2030_0_79   SR:0.000243 CR:0.9999996107 BCR:0.9999996107
2030_0_80   SR:0.000218 CR:0.9999996107 BCR:0.9999996107
2030_0_81   SR:0.000197 CR:0.9999996107 BCR:0.9999996107
2030_0_82   SR:0.000177 CR:0.9999996107 BCR:0.9999996107
2030_0_83   SR:0.000159 CR:0.9999996107 BCR:0.9999996107
2030_0_84   SR:0.000143 CR:0.9999996107 BCR:0.9999996107
2030_0_85   SR:0.000129 CR:0.9999996107 BCR:0.9999996107
2030_0_86   SR:0.000116 CR:0.9999996107 BCR:0.9999996107
2030_0_87   SR:0.000104 CR:0.9999996107 BCR:0.9999996107
2030_0_88   SR:0.000094 CR:0.9999996107 BCR:0.9999996107
2030_0_89   SR:0.000085 CR:0.9999996107 BCR:0.9999996107
2030_0_90   SR:0.000076 CR:0.9999996107 BCR:0.9999996107
2030_0_91   SR:0.000069 CR:0.9999996107 BCR:0.9999996107
2030_0_92   SR:0.000062 CR:0.9999996107 BCR:0.9999996107
2030_0_93   SR:0.000056 CR:0.9999996107 BCR:0.9999996107
2030_0_94   SR:0.000050 CR:0.9999996107 BCR:0.9999996107
2030_0_95   SR:0.000045 CR:0.9999996222 BCR:0.9999996222
2030_0_96   SR:0.000040 CR:0.9999996296 BCR:0.9999996296
2030_0_97   SR:0.000036 CR:1.0000001778 BCR:1.0000001778
2030_0_98   SR:0.000033 CR:1.0000000884 BCR:1.0000000884
2030_0_99   SR:0.000030 CR:1.0000000086 BCR:1.0000000086
2030_0_100  SR:0.000027 CR:1.0000000086 BCR:1.0000000086
2030_0_101  SR:0.000024 CR:1.0000000086 BCR:1.0000000086
2030_0_102  SR:0.000022 CR:1.0000000086 BCR:1.0000000086
2030_0_103  SR:0.000019 CR:1.0000000004 BCR:1.0000000004
2030_0_104  SR:0.000017 CR:1.0000000004 BCR:1.0000000004
2030_0_105  SR:0.000016 CR:1.0000000004 BCR:1.0000000004
2030_0_106  SR:0.000014 CR:1.0000000004 BCR:1.0000000004
2030_0_107  SR:0.000013 CR:1.0000000004 BCR:1.0000000004
2030_0_108  SR:0.000011 CR:1.0000000004 BCR:1.0000000004
2030_0_109  SR:0.000010 CR:1.0000000004 BCR:1.0000000004
2030_0_110  SR:0.000009 CR:1.0000000004 BCR:1.0000000004
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.056352
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.289214
2030 producer_abs_share_frac_pickup.BEV           = 0.000001
2030 producer_abs_share_frac_pickup.ICE           = 0.654432
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               = 0.056352 / 0.120669 (DELTA:0.064316)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.289214 / 0.224898 (DELTA:0.064316)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.130945 (DELTA:0.130944)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.654432 / 0.523488 (DELTA:0.130944)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65123 / $65123 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60380 / $60380 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75107 / $75107 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66294 / $66294 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59623 / $65123 R:0.915545
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60380 / $60380 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69607 / $75107 R:0.926772
modified cross subsidized price / cost ALT pickup.ICE                 $66294 / $66294 R:1.000000

cross subsidized price / cost ALT BEV                                 $65123 / $65123 R:1.000000
cross subsidized price / cost ALT ICE                                 $64482 / $64482 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61154 / $61154 R:1.000000
cross subsidized price / cost ALT pickup                              $66294 / $66294 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65977 / $65977 R:1.000000

2030_0_0  SCORE:0.035860, CE:0.130944, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2031  Iteration=0 consolidated_OEM
2031_0_0    SR:1.000000 CR:0.9953109617 BCR:0.9953109617
2031_0_1    SR:0.900000 CR:0.9967168356 BCR:0.9967168356
2031_0_2    SR:0.810000 CR:0.9967168356 BCR:0.9967168356
2031_0_3    SR:0.729000 CR:0.9967168356 BCR:0.9967168356
2031_0_4    SR:0.656100 CR:0.9967168356 BCR:0.9967168356
2031_0_5    SR:0.590490 CR:0.9967168356 BCR:0.9967168356
2031_0_6    SR:0.531441 CR:0.9967168356 BCR:0.9967168356
2031_0_7    SR:0.478297 CR:0.9967168356 BCR:0.9967168356
2031_0_8    SR:0.430467 CR:0.9967168356 BCR:0.9967168356
2031_0_9    SR:0.387420 CR:0.9967168356 BCR:0.9967168356
2031_0_10   SR:0.348678 CR:0.9980073439 BCR:0.9980073439
2031_0_11   SR:0.313811 CR:0.9980073439 BCR:0.9980073439
2031_0_12   SR:0.282430 CR:0.9997262765 BCR:0.9997262765
2031_0_13   SR:0.254187 CR:0.9997262765 BCR:0.9997262765
2031_0_14   SR:0.228768 CR:0.9998950191 BCR:0.9998950191
2031_0_15   SR:0.205891 CR:0.9998950191 BCR:0.9998950191
2031_0_16   SR:0.185302 CR:0.9998950191 BCR:0.9998950191
2031_0_17   SR:0.166772 CR:0.9998950191 BCR:0.9998950191
2031_0_18   SR:0.150095 CR:0.9998950191 BCR:0.9998950191
2031_0_19   SR:0.135085 CR:0.9998950191 BCR:0.9998950191
2031_0_20   SR:0.121577 CR:0.9998950191 BCR:0.9998950191
2031_0_21   SR:0.109419 CR:0.9998950191 BCR:0.9998950191
2031_0_22   SR:0.098477 CR:0.9998950191 BCR:0.9998950191
2031_0_23   SR:0.088629 CR:0.9998950191 BCR:0.9998950191
2031_0_24   SR:0.079766 CR:0.9998950191 BCR:0.9998950191
2031_0_25   SR:0.071790 CR:0.9998950191 BCR:0.9998950191
2031_0_26   SR:0.064611 CR:0.9998950191 BCR:0.9998950191
2031_0_27   SR:0.058150 CR:0.9998950191 BCR:0.9998950191
2031_0_28   SR:0.052335 CR:0.9998950191 BCR:0.9998950191
2031_0_29   SR:0.047101 CR:0.9998950191 BCR:0.9998950191
2031_0_30   SR:0.042391 CR:0.9998950191 BCR:0.9998950191
2031_0_31   SR:0.038152 CR:0.9998950191 BCR:0.9998950191
2031_0_32   SR:0.034337 CR:0.9998950191 BCR:0.9998950191
2031_0_33   SR:0.030903 CR:0.9998950191 BCR:0.9998950191
2031_0_34   SR:0.027813 CR:0.9998950191 BCR:0.9998950191
2031_0_35   SR:0.025032 CR:0.9998950191 BCR:0.9998950191
2031_0_36   SR:0.022528 CR:0.9998950191 BCR:0.9998950191
2031_0_37   SR:0.020276 CR:0.9998950191 BCR:0.9998950191
2031_0_38   SR:0.018248 CR:0.9998950191 BCR:0.9998950191
2031_0_39   SR:0.016423 CR:0.9998950191 BCR:0.9998950191
2031_0_40   SR:0.014781 CR:0.9998950191 BCR:0.9998950191
2031_0_41   SR:0.013303 CR:0.9998950191 BCR:0.9998950191
2031_0_42   SR:0.011973 CR:0.9998950191 BCR:0.9998950191
2031_0_43   SR:0.010775 CR:0.9998950191 BCR:0.9998950191
2031_0_44   SR:0.009698 CR:0.9998950191 BCR:0.9998950191
2031_0_45   SR:0.008728 CR:0.9998950191 BCR:0.9998950191
2031_0_46   SR:0.007855 CR:0.9998950191 BCR:0.9998950191
2031_0_47   SR:0.007070 CR:0.9998950191 BCR:0.9998950191
2031_0_48   SR:0.006363 CR:0.9998950191 BCR:0.9998950191
2031_0_49   SR:0.005726 CR:0.9998950191 BCR:0.9998950191
2031_0_50   SR:0.005154 CR:0.9998950191 BCR:0.9998950191
2031_0_51   SR:0.004638 CR:0.9998950191 BCR:0.9998950191
2031_0_52   SR:0.004175 CR:0.9998950191 BCR:0.9998950191
2031_0_53   SR:0.003757 CR:0.9998950191 BCR:0.9998950191
2031_0_54   SR:0.003381 CR:0.9999960281 BCR:0.9999960281
2031_0_55   SR:0.003043 CR:0.9999960281 BCR:0.9999960281
2031_0_56   SR:0.002739 CR:0.9999960281 BCR:0.9999960281
2031_0_57   SR:0.002465 CR:0.9999960281 BCR:0.9999960281
2031_0_58   SR:0.002219 CR:0.9999960281 BCR:0.9999960281
2031_0_59   SR:0.001997 CR:0.9999960281 BCR:0.9999960281
2031_0_60   SR:0.001797 CR:0.9999960281 BCR:0.9999960281
2031_0_61   SR:0.001617 CR:0.9999960281 BCR:0.9999960281
2031_0_62   SR:0.001456 CR:0.9999960281 BCR:0.9999960281
2031_0_63   SR:0.001310 CR:0.9999960281 BCR:0.9999960281
2031_0_64   SR:0.001179 CR:0.9999960281 BCR:0.9999960281
2031_0_65   SR:0.001061 CR:0.9999960281 BCR:0.9999960281
2031_0_66   SR:0.000955 CR:0.9999960281 BCR:0.9999960281
2031_0_67   SR:0.000860 CR:0.9999960281 BCR:0.9999960281
2031_0_68   SR:0.000774 CR:0.9999960281 BCR:0.9999960281
2031_0_69   SR:0.000696 CR:0.9999960281 BCR:0.9999960281
2031_0_70   SR:0.000627 CR:0.9999960281 BCR:0.9999960281
2031_0_71   SR:0.000564 CR:0.9999960281 BCR:0.9999960281
2031_0_72   SR:0.000508 CR:0.9999960281 BCR:0.9999960281
2031_0_73   SR:0.000457 CR:0.9999960281 BCR:0.9999960281
2031_0_74   SR:0.000411 CR:0.9999960281 BCR:0.9999960281
2031_0_75   SR:0.000370 CR:0.9999960281 BCR:0.9999960281
2031_0_76   SR:0.000333 CR:0.9999960281 BCR:0.9999960281
2031_0_77   SR:0.000300 CR:0.9999960281 BCR:0.9999960281
2031_0_78   SR:0.000270 CR:0.9999969268 BCR:0.9999969268
2031_0_79   SR:0.000243 CR:0.9999977311 BCR:0.9999977311
2031_0_80   SR:0.000218 CR:0.9999977311 BCR:0.9999977311
2031_0_81   SR:0.000197 CR:0.9999991093 BCR:0.9999991093
2031_0_82   SR:0.000177 CR:0.9999996969 BCR:0.9999996969
2031_0_83   SR:0.000159 CR:0.9999996990 BCR:0.9999996990
2031_0_84   SR:0.000143 CR:0.9999996990 BCR:0.9999996990
2031_0_85   SR:0.000129 CR:0.9999996990 BCR:0.9999996990
2031_0_86   SR:0.000116 CR:0.9999996990 BCR:0.9999996990
2031_0_87   SR:0.000104 CR:0.9999996990 BCR:0.9999996990
2031_0_88   SR:0.000094 CR:0.9999996990 BCR:0.9999996990
2031_0_89   SR:0.000085 CR:0.9999996990 BCR:0.9999996990
2031_0_90   SR:0.000076 CR:0.9999996990 BCR:0.9999996990
2031_0_91   SR:0.000069 CR:0.9999996990 BCR:0.9999996990
2031_0_92   SR:0.000062 CR:0.9999996990 BCR:0.9999996990
2031_0_93   SR:0.000056 CR:0.9999997407 BCR:0.9999997407
2031_0_94   SR:0.000050 CR:0.9999998293 BCR:0.9999998293
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:0.9999999933 BCR:0.9999999933
2031_0_99   SR:0.000030 CR:0.9999999933 BCR:0.9999999933
2031_0_100  SR:0.000027 CR:0.9999999933 BCR:0.9999999933
2031_0_101  SR:0.000024 CR:0.9999999933 BCR:0.9999999933
2031_0_102  SR:0.000022 CR:0.9999999962 BCR:0.9999999962
2031_0_103  SR:0.000019 CR:0.9999999962 BCR:0.9999999962
2031_0_104  SR:0.000017 CR:0.9999999962 BCR:0.9999999962
2031_0_105  SR:0.000016 CR:0.9999999962 BCR:0.9999999962
2031_0_106  SR:0.000014 CR:0.9999999962 BCR:0.9999999962
2031_0_107  SR:0.000013 CR:0.9999999962 BCR:0.9999999962
2031_0_108  SR:0.000011 CR:0.9999999962 BCR:0.9999999962
2031_0_109  SR:0.000010 CR:0.9999999962 BCR:0.9999999962
2031_0_110  SR:0.000009 CR:0.9999999962 BCR:0.9999999962
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033726
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.310663
2031 producer_abs_share_frac_pickup.BEV           = 0.000002
2031 producer_abs_share_frac_pickup.ICE           = 0.655609
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.033726 / 0.125038 (DELTA:0.091312)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.310663 / 0.219351 (DELTA:0.091312)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.131124 (DELTA:0.131122)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.655609 / 0.524487 (DELTA:0.131122)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65346 / $65346 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60319 / $60319 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75963 / $75963 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66456 / $66456 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59596 / $65346 R:0.912007
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60319 / $60319 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70213 / $75963 R:0.924306
modified cross subsidized price / cost ALT pickup.ICE                 $66456 / $66456 R:1.000000

cross subsidized price / cost ALT BEV                                 $65346 / $65346 R:1.000000
cross subsidized price / cost ALT ICE                                 $64483 / $64483 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60812 / $60812 R:1.000000
cross subsidized price / cost ALT pickup                              $66456 / $66456 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66218 / $66218 R:1.000000

2031_0_0  SCORE:0.035909, CE:0.131122, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2032  Iteration=0 consolidated_OEM
2032_0_0    SR:1.000000 CR:0.9992530618 BCR:0.9992530618
2032_0_1    SR:0.900000 CR:0.9992530618 BCR:0.9992530618
2032_0_2    SR:0.810000 CR:0.9998064947 BCR:0.9998064947
2032_0_3    SR:0.729000 CR:0.9998064947 BCR:0.9998064947
2032_0_4    SR:0.656100 CR:0.9998064947 BCR:0.9998064947
2032_0_5    SR:0.590490 CR:0.9998064947 BCR:0.9998064947
2032_0_6    SR:0.531441 CR:0.9998064947 BCR:0.9998064947
2032_0_7    SR:0.478297 CR:0.9998064947 BCR:0.9998064947
2032_0_8    SR:0.430467 CR:0.9998064947 BCR:0.9998064947
2032_0_9    SR:0.387420 CR:0.9998064947 BCR:0.9998064947
2032_0_10   SR:0.348678 CR:0.9998064947 BCR:0.9998064947
2032_0_11   SR:0.313811 CR:0.9998064947 BCR:0.9998064947
2032_0_12   SR:0.282430 CR:0.9998064947 BCR:0.9998064947
2032_0_13   SR:0.254187 CR:0.9998064947 BCR:0.9998064947
2032_0_14   SR:0.228768 CR:0.9998064947 BCR:0.9998064947
2032_0_15   SR:0.205891 CR:0.9998064947 BCR:0.9998064947
2032_0_16   SR:0.185302 CR:0.9998064947 BCR:0.9998064947
2032_0_17   SR:0.166772 CR:0.9998064947 BCR:0.9998064947
2032_0_18   SR:0.150095 CR:0.9998448046 BCR:0.9998448046
2032_0_19   SR:0.135085 CR:0.9998448046 BCR:0.9998448046
2032_0_20   SR:0.121577 CR:0.9998448046 BCR:0.9998448046
2032_0_21   SR:0.109419 CR:0.9998448046 BCR:0.9998448046
2032_0_22   SR:0.098477 CR:0.9998448046 BCR:0.9998448046
2032_0_23   SR:0.088629 CR:0.9998448046 BCR:0.9998448046
2032_0_24   SR:0.079766 CR:0.9998448046 BCR:0.9998448046
2032_0_25   SR:0.071790 CR:0.9998448046 BCR:0.9998448046
2032_0_26   SR:0.064611 CR:0.9998448046 BCR:0.9998448046
2032_0_27   SR:0.058150 CR:1.0000122835 BCR:1.0000122835
2032_0_28   SR:0.052335 CR:1.0000122835 BCR:1.0000122835
2032_0_29   SR:0.047101 CR:1.0000122835 BCR:1.0000122835
2032_0_30   SR:0.042391 CR:1.0000122835 BCR:1.0000122835
2032_0_31   SR:0.038152 CR:1.0000122835 BCR:1.0000122835
2032_0_32   SR:0.034337 CR:1.0000122835 BCR:1.0000122835
2032_0_33   SR:0.030903 CR:1.0000122835 BCR:1.0000122835
2032_0_34   SR:0.027813 CR:1.0000122835 BCR:1.0000122835
2032_0_35   SR:0.025032 CR:1.0000122835 BCR:1.0000122835
2032_0_36   SR:0.022528 CR:1.0000122835 BCR:1.0000122835
2032_0_37   SR:0.020276 CR:1.0000122835 BCR:1.0000122835
2032_0_38   SR:0.018248 CR:1.0000122835 BCR:1.0000122835
2032_0_39   SR:0.016423 CR:1.0000122835 BCR:1.0000122835
2032_0_40   SR:0.014781 CR:1.0000122835 BCR:1.0000122835
2032_0_41   SR:0.013303 CR:1.0000122835 BCR:1.0000122835
2032_0_42   SR:0.011973 CR:1.0000122835 BCR:1.0000122835
2032_0_43   SR:0.010775 CR:1.0000122835 BCR:1.0000122835
2032_0_44   SR:0.009698 CR:1.0000122835 BCR:1.0000122835
2032_0_45   SR:0.008728 CR:1.0000122835 BCR:1.0000122835
2032_0_46   SR:0.007855 CR:1.0000122835 BCR:1.0000122835
2032_0_47   SR:0.007070 CR:1.0000122835 BCR:1.0000122835
2032_0_48   SR:0.006363 CR:1.0000122835 BCR:1.0000122835
2032_0_49   SR:0.005726 CR:1.0000096564 BCR:1.0000096564
2032_0_50   SR:0.005154 CR:0.9999953135 BCR:0.9999953135
2032_0_51   SR:0.004638 CR:0.9999953135 BCR:0.9999953135
2032_0_52   SR:0.004175 CR:0.9999953135 BCR:0.9999953135
2032_0_53   SR:0.003757 CR:0.9999953135 BCR:0.9999953135
2032_0_54   SR:0.003381 CR:0.9999953135 BCR:0.9999953135
2032_0_55   SR:0.003043 CR:0.9999953135 BCR:0.9999953135
2032_0_56   SR:0.002739 CR:0.9999953135 BCR:0.9999953135
2032_0_57   SR:0.002465 CR:0.9999953135 BCR:0.9999953135
2032_0_58   SR:0.002219 CR:0.9999953135 BCR:0.9999953135
2032_0_59   SR:0.001997 CR:0.9999953135 BCR:0.9999953135
2032_0_60   SR:0.001797 CR:0.9999953135 BCR:0.9999953135
2032_0_61   SR:0.001617 CR:0.9999953135 BCR:0.9999953135
2032_0_62   SR:0.001456 CR:0.9999953135 BCR:0.9999953135
2032_0_63   SR:0.001310 CR:0.9999953135 BCR:0.9999953135
2032_0_64   SR:0.001179 CR:0.9999953135 BCR:0.9999953135
2032_0_65   SR:0.001061 CR:0.9999953135 BCR:0.9999953135
2032_0_66   SR:0.000955 CR:0.9999953135 BCR:0.9999953135
2032_0_67   SR:0.000860 CR:0.9999953135 BCR:0.9999953135
2032_0_68   SR:0.000774 CR:0.9999953135 BCR:0.9999953135
2032_0_69   SR:0.000696 CR:0.9999953135 BCR:0.9999953135
2032_0_70   SR:0.000627 CR:0.9999953135 BCR:0.9999953135
2032_0_71   SR:0.000564 CR:0.9999953135 BCR:0.9999953135
2032_0_72   SR:0.000508 CR:0.9999953135 BCR:0.9999953135
2032_0_73   SR:0.000457 CR:0.9999961248 BCR:0.9999961248
2032_0_74   SR:0.000411 CR:0.9999966648 BCR:0.9999966648
2032_0_75   SR:0.000370 CR:0.9999978835 BCR:0.9999978835
2032_0_76   SR:0.000333 CR:0.9999978835 BCR:0.9999978835
2032_0_77   SR:0.000300 CR:0.9999987464 BCR:0.9999987464
2032_0_78   SR:0.000270 CR:0.9999987704 BCR:0.9999987704
2032_0_79   SR:0.000243 CR:0.9999995701 BCR:0.9999995701
2032_0_80   SR:0.000218 CR:1.0000002907 BCR:1.0000002907
2032_0_81   SR:0.000197 CR:1.0000002907 BCR:1.0000002907
2032_0_82   SR:0.000177 CR:1.0000002907 BCR:1.0000002907
2032_0_83   SR:0.000159 CR:1.0000002907 BCR:1.0000002907
2032_0_84   SR:0.000143 CR:1.0000002907 BCR:1.0000002907
2032_0_85   SR:0.000129 CR:1.0000002907 BCR:1.0000002907
2032_0_86   SR:0.000116 CR:1.0000002907 BCR:1.0000002907
2032_0_87   SR:0.000104 CR:1.0000002907 BCR:1.0000002907
2032_0_88   SR:0.000094 CR:1.0000002907 BCR:1.0000002907
2032_0_89   SR:0.000085 CR:1.0000002907 BCR:1.0000002907
2032_0_90   SR:0.000076 CR:1.0000002907 BCR:1.0000002907
2032_0_91   SR:0.000069 CR:1.0000002907 BCR:1.0000002907
2032_0_92   SR:0.000062 CR:1.0000002907 BCR:1.0000002907
2032_0_93   SR:0.000056 CR:1.0000002907 BCR:1.0000002907
2032_0_94   SR:0.000050 CR:1.0000001726 BCR:1.0000001726
2032_0_95   SR:0.000045 CR:1.0000001726 BCR:1.0000001726
2032_0_96   SR:0.000040 CR:0.9999998386 BCR:0.9999998386
2032_0_97   SR:0.000036 CR:0.9999998386 BCR:0.9999998386
2032_0_98   SR:0.000033 CR:0.9999998386 BCR:0.9999998386
2032_0_99   SR:0.000030 CR:0.9999998386 BCR:0.9999998386
2032_0_100  SR:0.000027 CR:0.9999999125 BCR:0.9999999125
2032_0_101  SR:0.000024 CR:0.9999999125 BCR:0.9999999125
2032_0_102  SR:0.000022 CR:0.9999999125 BCR:0.9999999125
2032_0_103  SR:0.000019 CR:0.9999999125 BCR:0.9999999125
2032_0_104  SR:0.000017 CR:0.9999999125 BCR:0.9999999125
2032_0_105  SR:0.000016 CR:0.9999999125 BCR:0.9999999125
2032_0_106  SR:0.000014 CR:0.9999999125 BCR:0.9999999125
2032_0_107  SR:0.000013 CR:0.9999999125 BCR:0.9999999125
2032_0_108  SR:0.000011 CR:0.9999999125 BCR:0.9999999125
2032_0_109  SR:0.000010 CR:0.9999999125 BCR:0.9999999125
2032_0_110  SR:0.000009 CR:0.9999999662 BCR:0.9999999662
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.031863
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.311789
2032 producer_abs_share_frac_pickup.BEV           = 0.000001
2032 producer_abs_share_frac_pickup.ICE           = 0.656348
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               = 0.031863 / 0.102384 (DELTA:0.070521)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.311789 / 0.241267 (DELTA:0.070521)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.131271 (DELTA:0.131271)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.656348 / 0.525078 (DELTA:0.131271)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65677 / $65677 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60302 / $60302 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77023 / $77023 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66362 / $66362 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59677 / $65677 R:0.908644
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60302 / $60302 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71023 / $77023 R:0.922102
modified cross subsidized price / cost ALT pickup.ICE                 $66362 / $66362 R:1.000000

cross subsidized price / cost ALT BEV                                 $65679 / $65679 R:1.000000
cross subsidized price / cost ALT ICE                                 $64410 / $64410 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60800 / $60800 R:1.000000
cross subsidized price / cost ALT pickup                              $66362 / $66362 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66229 / $66229 R:1.000000

2032_0_0  SCORE:0.035950, CE:0.131271, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2033  Iteration=0 consolidated_OEM
2033_0_0    SR:1.000000 CR:0.9994164665 BCR:0.9994164665
2033_0_1    SR:0.900000 CR:0.9994164665 BCR:0.9994164665
2033_0_2    SR:0.810000 CR:1.0002855617 BCR:1.0002855617
2033_0_3    SR:0.729000 CR:1.0002855617 BCR:1.0002855617
2033_0_4    SR:0.656100 CR:1.0002855617 BCR:1.0002855617
2033_0_5    SR:0.590490 CR:1.0002855617 BCR:1.0002855617
2033_0_6    SR:0.531441 CR:1.0002855617 BCR:1.0002855617
2033_0_7    SR:0.478297 CR:1.0002855617 BCR:1.0002855617
2033_0_8    SR:0.430467 CR:1.0002855617 BCR:1.0002855617
2033_0_9    SR:0.387420 CR:1.0002855617 BCR:1.0002855617
2033_0_10   SR:0.348678 CR:1.0002855617 BCR:1.0002855617
2033_0_11   SR:0.313811 CR:1.0002855617 BCR:1.0002855617
2033_0_12   SR:0.282430 CR:1.0002855617 BCR:1.0002855617
2033_0_13   SR:0.254187 CR:1.0002855617 BCR:1.0002855617
2033_0_14   SR:0.228768 CR:1.0002855617 BCR:1.0002855617
2033_0_15   SR:0.205891 CR:1.0002855617 BCR:1.0002855617
2033_0_16   SR:0.185302 CR:1.0002855617 BCR:1.0002855617
2033_0_17   SR:0.166772 CR:0.9999064938 BCR:0.9999064938
2033_0_18   SR:0.150095 CR:0.9999064938 BCR:0.9999064938
2033_0_19   SR:0.135085 CR:0.9999064938 BCR:0.9999064938
2033_0_20   SR:0.121577 CR:0.9999064938 BCR:0.9999064938
2033_0_21   SR:0.109419 CR:0.9999064938 BCR:0.9999064938
2033_0_22   SR:0.098477 CR:0.9999064938 BCR:0.9999064938
2033_0_23   SR:0.088629 CR:0.9999064938 BCR:0.9999064938
2033_0_24   SR:0.079766 CR:0.9999064938 BCR:0.9999064938
2033_0_25   SR:0.071790 CR:0.9999064938 BCR:0.9999064938
2033_0_26   SR:0.064611 CR:0.9999064938 BCR:0.9999064938
2033_0_27   SR:0.058150 CR:0.9999064938 BCR:0.9999064938
2033_0_28   SR:0.052335 CR:0.9999218567 BCR:0.9999218567
2033_0_29   SR:0.047101 CR:1.0000763170 BCR:1.0000763170
2033_0_30   SR:0.042391 CR:1.0000763170 BCR:1.0000763170
2033_0_31   SR:0.038152 CR:1.0000763170 BCR:1.0000763170
2033_0_32   SR:0.034337 CR:1.0000763170 BCR:1.0000763170
2033_0_33   SR:0.030903 CR:1.0000763170 BCR:1.0000763170
2033_0_34   SR:0.027813 CR:1.0000763170 BCR:1.0000763170
2033_0_35   SR:0.025032 CR:1.0000763170 BCR:1.0000763170
2033_0_36   SR:0.022528 CR:1.0000763170 BCR:1.0000763170
2033_0_37   SR:0.020276 CR:1.0000763170 BCR:1.0000763170
2033_0_38   SR:0.018248 CR:1.0000763170 BCR:1.0000763170
2033_0_39   SR:0.016423 CR:1.0000763170 BCR:1.0000763170
2033_0_40   SR:0.014781 CR:1.0000763170 BCR:1.0000763170
2033_0_41   SR:0.013303 CR:1.0000763170 BCR:1.0000763170
2033_0_42   SR:0.011973 CR:1.0000763170 BCR:1.0000763170
2033_0_43   SR:0.010775 CR:1.0000763170 BCR:1.0000763170
2033_0_44   SR:0.009698 CR:1.0000763170 BCR:1.0000763170
2033_0_45   SR:0.008728 CR:1.0000763170 BCR:1.0000763170
2033_0_46   SR:0.007855 CR:1.0000763170 BCR:1.0000763170
2033_0_47   SR:0.007070 CR:1.0000763170 BCR:1.0000763170
2033_0_48   SR:0.006363 CR:1.0000763170 BCR:1.0000763170
2033_0_49   SR:0.005726 CR:1.0000763170 BCR:1.0000763170
2033_0_50   SR:0.005154 CR:0.9999242075 BCR:0.9999242075
2033_0_51   SR:0.004638 CR:0.9999394199 BCR:0.9999394199
2033_0_52   SR:0.004175 CR:0.9999394199 BCR:0.9999394199
2033_0_53   SR:0.003757 CR:0.9999502182 BCR:0.9999502182
2033_0_54   SR:0.003381 CR:0.9999613061 BCR:0.9999613061
2033_0_55   SR:0.003043 CR:0.9999712850 BCR:0.9999712850
2033_0_56   SR:0.002739 CR:0.9999802669 BCR:0.9999802669
2033_0_57   SR:0.002465 CR:0.9999802669 BCR:0.9999802669
2033_0_58   SR:0.002219 CR:0.9999866459 BCR:0.9999866459
2033_0_59   SR:0.001997 CR:0.9999931962 BCR:0.9999931962
2033_0_60   SR:0.001797 CR:0.9999931962 BCR:0.9999931962
2033_0_61   SR:0.001617 CR:0.9999978456 BCR:0.9999978456
2033_0_62   SR:0.001456 CR:0.9999979731 BCR:0.9999979731
2033_0_63   SR:0.001310 CR:0.9999979731 BCR:0.9999979731
2033_0_64   SR:0.001179 CR:0.9999979731 BCR:0.9999979731
2033_0_65   SR:0.001061 CR:0.9999979731 BCR:0.9999979731
2033_0_66   SR:0.000955 CR:0.9999979731 BCR:0.9999979731
2033_0_67   SR:0.000860 CR:0.9999979731 BCR:0.9999979731
2033_0_68   SR:0.000774 CR:0.9999979731 BCR:0.9999979731
2033_0_69   SR:0.000696 CR:0.9999979731 BCR:0.9999979731
2033_0_70   SR:0.000627 CR:0.9999979731 BCR:0.9999979731
2033_0_71   SR:0.000564 CR:0.9999979731 BCR:0.9999979731
2033_0_72   SR:0.000508 CR:0.9999979731 BCR:0.9999979731
2033_0_73   SR:0.000457 CR:0.9999979731 BCR:0.9999979731
2033_0_74   SR:0.000411 CR:0.9999979731 BCR:0.9999979731
2033_0_75   SR:0.000370 CR:0.9999990161 BCR:0.9999990161
2033_0_76   SR:0.000333 CR:0.9999990161 BCR:0.9999990161
2033_0_77   SR:0.000300 CR:0.9999990161 BCR:0.9999990161
2033_0_78   SR:0.000270 CR:0.9999990161 BCR:0.9999990161
2033_0_79   SR:0.000243 CR:0.9999990161 BCR:0.9999990161
2033_0_80   SR:0.000218 CR:0.9999990161 BCR:0.9999990161
2033_0_81   SR:0.000197 CR:0.9999990161 BCR:0.9999990161
2033_0_82   SR:0.000177 CR:0.9999990161 BCR:0.9999990161
2033_0_83   SR:0.000159 CR:0.9999990161 BCR:0.9999990161
2033_0_84   SR:0.000143 CR:0.9999990161 BCR:0.9999990161
2033_0_85   SR:0.000129 CR:0.9999990161 BCR:0.9999990161
2033_0_86   SR:0.000116 CR:0.9999990161 BCR:0.9999990161
2033_0_87   SR:0.000104 CR:0.9999990161 BCR:0.9999990161
2033_0_88   SR:0.000094 CR:0.9999990161 BCR:0.9999990161
2033_0_89   SR:0.000085 CR:0.9999990161 BCR:0.9999990161
2033_0_90   SR:0.000076 CR:0.9999990161 BCR:0.9999990161
2033_0_91   SR:0.000069 CR:0.9999990670 BCR:0.9999990670
2033_0_92   SR:0.000062 CR:0.9999992705 BCR:0.9999992705
2033_0_93   SR:0.000056 CR:0.9999992705 BCR:0.9999992705
2033_0_94   SR:0.000050 CR:0.9999992705 BCR:0.9999992705
2033_0_95   SR:0.000045 CR:0.9999992705 BCR:0.9999992705
2033_0_96   SR:0.000040 CR:0.9999992705 BCR:0.9999992705
2033_0_97   SR:0.000036 CR:0.9999998117 BCR:0.9999998117
2033_0_98   SR:0.000033 CR:0.9999999195 BCR:0.9999999195
2033_0_99   SR:0.000030 CR:0.9999999195 BCR:0.9999999195
2033_0_100  SR:0.000027 CR:0.9999999195 BCR:0.9999999195
2033_0_101  SR:0.000024 CR:0.9999999195 BCR:0.9999999195
2033_0_102  SR:0.000022 CR:0.9999999195 BCR:0.9999999195
2033_0_103  SR:0.000019 CR:0.9999999195 BCR:0.9999999195
2033_0_104  SR:0.000017 CR:0.9999999686 BCR:0.9999999686
2033_0_105  SR:0.000016 CR:0.9999999686 BCR:0.9999999686
2033_0_106  SR:0.000014 CR:0.9999999686 BCR:0.9999999686
2033_0_107  SR:0.000013 CR:0.9999999686 BCR:0.9999999686
2033_0_108  SR:0.000011 CR:0.9999999686 BCR:0.9999999686
2033_0_109  SR:0.000010 CR:0.9999999686 BCR:0.9999999686
2033_0_110  SR:0.000009 CR:0.9999999686 BCR:0.9999999686
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.031771
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.310658
2033 producer_abs_share_frac_pickup.BEV           = 0.000001
2033 producer_abs_share_frac_pickup.ICE           = 0.657570
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               = 0.031771 / 0.100235 (DELTA:0.068464)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.310658 / 0.242194 (DELTA:0.068464)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.131515 (DELTA:0.131514)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.657570 / 0.526056 (DELTA:0.131514)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66077 / $66077 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60243 / $60243 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78211 / $78211 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66268 / $66268 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66077 / $66077 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60243 / $60243 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78211 / $78211 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66268 / $66268 R:1.000000

cross subsidized price / cost ALT BEV                                 $66078 / $66078 R:1.000000
cross subsidized price / cost ALT ICE                                 $64335 / $64335 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60784 / $60784 R:1.000000
cross subsidized price / cost ALT pickup                              $66268 / $66268 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66360 / $66360 R:1.000000

2033_0_0  SCORE:0.036017, CE:0.131514, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2034  Iteration=0 consolidated_OEM
2034_0_0    SR:1.000000 CR:0.9981570234 BCR:0.9981570234
2034_0_1    SR:0.900000 CR:0.9981570234 BCR:0.9981570234
2034_0_2    SR:0.810000 CR:0.9996466391 BCR:0.9996466391
2034_0_3    SR:0.729000 CR:0.9996466391 BCR:0.9996466391
2034_0_4    SR:0.656100 CR:0.9996466391 BCR:0.9996466391
2034_0_5    SR:0.590490 CR:0.9996466391 BCR:0.9996466391
2034_0_6    SR:0.531441 CR:0.9996466391 BCR:0.9996466391
2034_0_7    SR:0.478297 CR:0.9996466391 BCR:0.9996466391
2034_0_8    SR:0.430467 CR:0.9996466391 BCR:0.9996466391
2034_0_9    SR:0.387420 CR:0.9996466391 BCR:0.9996466391
2034_0_10   SR:0.348678 CR:0.9996466391 BCR:0.9996466391
2034_0_11   SR:0.313811 CR:0.9996466391 BCR:0.9996466391
2034_0_12   SR:0.282430 CR:0.9996466391 BCR:0.9996466391
2034_0_13   SR:0.254187 CR:0.9996466391 BCR:0.9996466391
2034_0_14   SR:0.228768 CR:0.9996466391 BCR:0.9996466391
2034_0_15   SR:0.205891 CR:0.9996466391 BCR:0.9996466391
2034_0_16   SR:0.185302 CR:0.9996577101 BCR:0.9996577101
2034_0_17   SR:0.166772 CR:0.9996577101 BCR:0.9996577101
2034_0_18   SR:0.150095 CR:0.9996956568 BCR:0.9996956568
2034_0_19   SR:0.135085 CR:0.9997507529 BCR:0.9997507529
2034_0_20   SR:0.121577 CR:0.9999808809 BCR:0.9999808809
2034_0_21   SR:0.109419 CR:0.9999808809 BCR:0.9999808809
2034_0_22   SR:0.098477 CR:0.9999808809 BCR:0.9999808809
2034_0_23   SR:0.088629 CR:0.9999808809 BCR:0.9999808809
2034_0_24   SR:0.079766 CR:0.9999808809 BCR:0.9999808809
2034_0_25   SR:0.071790 CR:0.9999808809 BCR:0.9999808809
2034_0_26   SR:0.064611 CR:0.9999808809 BCR:0.9999808809
2034_0_27   SR:0.058150 CR:0.9999808809 BCR:0.9999808809
2034_0_28   SR:0.052335 CR:0.9999808809 BCR:0.9999808809
2034_0_29   SR:0.047101 CR:0.9999808809 BCR:0.9999808809
2034_0_30   SR:0.042391 CR:0.9999808809 BCR:0.9999808809
2034_0_31   SR:0.038152 CR:0.9999808809 BCR:0.9999808809
2034_0_32   SR:0.034337 CR:0.9999808809 BCR:0.9999808809
2034_0_33   SR:0.030903 CR:0.9999808809 BCR:0.9999808809
2034_0_34   SR:0.027813 CR:0.9999808809 BCR:0.9999808809
2034_0_35   SR:0.025032 CR:0.9999808809 BCR:0.9999808809
2034_0_36   SR:0.022528 CR:0.9999808809 BCR:0.9999808809
2034_0_37   SR:0.020276 CR:0.9999808809 BCR:0.9999808809
2034_0_38   SR:0.018248 CR:0.9999808809 BCR:0.9999808809
2034_0_39   SR:0.016423 CR:0.9999808809 BCR:0.9999808809
2034_0_40   SR:0.014781 CR:0.9999808809 BCR:0.9999808809
2034_0_41   SR:0.013303 CR:0.9999808809 BCR:0.9999808809
2034_0_42   SR:0.011973 CR:0.9999808809 BCR:0.9999808809
2034_0_43   SR:0.010775 CR:0.9999808809 BCR:0.9999808809
2034_0_44   SR:0.009698 CR:0.9999808809 BCR:0.9999808809
2034_0_45   SR:0.008728 CR:0.9999808809 BCR:0.9999808809
2034_0_46   SR:0.007855 CR:0.9999808809 BCR:0.9999808809
2034_0_47   SR:0.007070 CR:0.9999808809 BCR:0.9999808809
2034_0_48   SR:0.006363 CR:0.9999808809 BCR:0.9999808809
2034_0_49   SR:0.005726 CR:0.9999808809 BCR:0.9999808809
2034_0_50   SR:0.005154 CR:0.9999808809 BCR:0.9999808809
2034_0_51   SR:0.004638 CR:0.9999808809 BCR:0.9999808809
2034_0_52   SR:0.004175 CR:0.9999808809 BCR:0.9999808809
2034_0_53   SR:0.003757 CR:0.9999808809 BCR:0.9999808809
2034_0_54   SR:0.003381 CR:0.9999808809 BCR:0.9999808809
2034_0_55   SR:0.003043 CR:0.9999808809 BCR:0.9999808809
2034_0_56   SR:0.002739 CR:0.9999842657 BCR:0.9999842657
2034_0_57   SR:0.002465 CR:0.9999923186 BCR:0.9999923186
2034_0_58   SR:0.002219 CR:0.9999995645 BCR:0.9999995645
2034_0_59   SR:0.001997 CR:0.9999995645 BCR:0.9999995645
2034_0_60   SR:0.001797 CR:0.9999995645 BCR:0.9999995645
2034_0_61   SR:0.001617 CR:0.9999995645 BCR:0.9999995645
2034_0_62   SR:0.001456 CR:0.9999995645 BCR:0.9999995645
2034_0_63   SR:0.001310 CR:0.9999995645 BCR:0.9999995645
2034_0_64   SR:0.001179 CR:0.9999995645 BCR:0.9999995645
2034_0_65   SR:0.001061 CR:0.9999995645 BCR:0.9999995645
2034_0_66   SR:0.000955 CR:0.9999995645 BCR:0.9999995645
2034_0_67   SR:0.000860 CR:0.9999995645 BCR:0.9999995645
2034_0_68   SR:0.000774 CR:0.9999995645 BCR:0.9999995645
2034_0_69   SR:0.000696 CR:0.9999995645 BCR:0.9999995645
2034_0_70   SR:0.000627 CR:0.9999995645 BCR:0.9999995645
2034_0_71   SR:0.000564 CR:0.9999995645 BCR:0.9999995645
2034_0_72   SR:0.000508 CR:0.9999995645 BCR:0.9999995645
2034_0_73   SR:0.000457 CR:0.9999995645 BCR:0.9999995645
2034_0_74   SR:0.000411 CR:0.9999995645 BCR:0.9999995645
2034_0_75   SR:0.000370 CR:0.9999995645 BCR:0.9999995645
2034_0_76   SR:0.000333 CR:0.9999995645 BCR:0.9999995645
2034_0_77   SR:0.000300 CR:0.9999995645 BCR:0.9999995645
2034_0_78   SR:0.000270 CR:0.9999995645 BCR:0.9999995645
2034_0_79   SR:0.000243 CR:0.9999995645 BCR:0.9999995645
2034_0_80   SR:0.000218 CR:0.9999995645 BCR:0.9999995645
2034_0_81   SR:0.000197 CR:0.9999995645 BCR:0.9999995645
2034_0_82   SR:0.000177 CR:0.9999995645 BCR:0.9999995645
2034_0_83   SR:0.000159 CR:0.9999995645 BCR:0.9999995645
2034_0_84   SR:0.000143 CR:0.9999995645 BCR:0.9999995645
2034_0_85   SR:0.000129 CR:0.9999995645 BCR:0.9999995645
2034_0_86   SR:0.000116 CR:0.9999998848 BCR:0.9999998848
2034_0_87   SR:0.000104 CR:0.9999998848 BCR:0.9999998848
2034_0_88   SR:0.000094 CR:0.9999998848 BCR:0.9999998848
2034_0_89   SR:0.000085 CR:0.9999998848 BCR:0.9999998848
2034_0_90   SR:0.000076 CR:0.9999998848 BCR:0.9999998848
2034_0_91   SR:0.000069 CR:0.9999998848 BCR:0.9999998848
2034_0_92   SR:0.000062 CR:0.9999998848 BCR:0.9999998848
2034_0_93   SR:0.000056 CR:0.9999998848 BCR:0.9999998848
2034_0_94   SR:0.000050 CR:0.9999998848 BCR:0.9999998848
2034_0_95   SR:0.000045 CR:0.9999998848 BCR:0.9999998848
2034_0_96   SR:0.000040 CR:0.9999998848 BCR:0.9999998848
2034_0_97   SR:0.000036 CR:0.9999998848 BCR:0.9999998848
2034_0_98   SR:0.000033 CR:0.9999998848 BCR:0.9999998848
2034_0_99   SR:0.000030 CR:0.9999998848 BCR:0.9999998848
2034_0_100  SR:0.000027 CR:0.9999998848 BCR:0.9999998848
2034_0_101  SR:0.000024 CR:0.9999998848 BCR:0.9999998848
2034_0_102  SR:0.000022 CR:0.9999998848 BCR:0.9999998848
2034_0_103  SR:0.000019 CR:0.9999998848 BCR:0.9999998848
2034_0_104  SR:0.000017 CR:0.9999998848 BCR:0.9999998848
2034_0_105  SR:0.000016 CR:0.9999998848 BCR:0.9999998848
2034_0_106  SR:0.000014 CR:0.9999998848 BCR:0.9999998848
2034_0_107  SR:0.000013 CR:0.9999998848 BCR:0.9999998848
2034_0_108  SR:0.000011 CR:0.9999998848 BCR:0.9999998848
2034_0_109  SR:0.000010 CR:1.0000001070 BCR:1.0000001070
2034_0_110  SR:0.000009 CR:1.0000001070 BCR:1.0000001070
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -5
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.025957
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.315329
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.658714
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               = 0.025957 / 0.099922 (DELTA:0.073965)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.315329 / 0.241364 (DELTA:0.073965)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.131744 (DELTA:0.131743)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.658714 / 0.526971 (DELTA:0.131743)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65959 / $65959 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60185 / $60185 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78061 / $78061 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66244 / $66244 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65959 / $65959 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60185 / $60185 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78061 / $78061 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66244 / $66244 R:1.000000

cross subsidized price / cost ALT BEV                                 $65963 / $65963 R:1.000000
cross subsidized price / cost ALT ICE                                 $64283 / $64283 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60624 / $60624 R:1.000000
cross subsidized price / cost ALT pickup                              $66245 / $66245 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66310 / $66310 R:1.000000

2034_0_0  SCORE:0.036079, CE:0.131743, 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_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2035  Iteration=0 consolidated_OEM
2035_0_0    SR:1.000000 CR:0.9985945370 BCR:0.9985945370
2035_0_1    SR:0.900000 CR:0.9995796724 BCR:0.9995796724
2035_0_2    SR:0.810000 CR:0.9995796744 BCR:0.9995796744
2035_0_3    SR:0.729000 CR:0.9995796744 BCR:0.9995796744
2035_0_4    SR:0.656100 CR:0.9995796744 BCR:0.9995796744
2035_0_5    SR:0.590490 CR:0.9995796744 BCR:0.9995796744
2035_0_6    SR:0.531441 CR:0.9995796744 BCR:0.9995796744
2035_0_7    SR:0.478297 CR:0.9995796744 BCR:0.9995796744
2035_0_8    SR:0.430467 CR:0.9995796744 BCR:0.9995796744
2035_0_9    SR:0.387420 CR:0.9995796744 BCR:0.9995796744
2035_0_10   SR:0.348678 CR:0.9995796744 BCR:0.9995796744
2035_0_11   SR:0.313811 CR:0.9995796744 BCR:0.9995796744
2035_0_12   SR:0.282430 CR:0.9995796744 BCR:0.9995796744
2035_0_13   SR:0.254187 CR:0.9995796744 BCR:0.9995796744
2035_0_14   SR:0.228768 CR:0.9995796744 BCR:0.9995796744
2035_0_15   SR:0.205891 CR:0.9996816012 BCR:0.9996816012
2035_0_16   SR:0.185302 CR:0.9996816032 BCR:0.9996816032
2035_0_17   SR:0.166772 CR:0.9996816032 BCR:0.9996816032
2035_0_18   SR:0.150095 CR:0.9999983264 BCR:0.9999983264
2035_0_19   SR:0.135085 CR:0.9999983264 BCR:0.9999983264
2035_0_20   SR:0.121577 CR:0.9999983264 BCR:0.9999983264
2035_0_21   SR:0.109419 CR:0.9999983264 BCR:0.9999983264
2035_0_22   SR:0.098477 CR:0.9999983264 BCR:0.9999983264
2035_0_23   SR:0.088629 CR:0.9999983264 BCR:0.9999983264
2035_0_24   SR:0.079766 CR:0.9999983264 BCR:0.9999983264
2035_0_25   SR:0.071790 CR:0.9999983264 BCR:0.9999983264
2035_0_26   SR:0.064611 CR:0.9999983264 BCR:0.9999983264
2035_0_27   SR:0.058150 CR:0.9999983264 BCR:0.9999983264
2035_0_28   SR:0.052335 CR:0.9999983264 BCR:0.9999983264
2035_0_29   SR:0.047101 CR:0.9999983264 BCR:0.9999983264
2035_0_30   SR:0.042391 CR:0.9999983264 BCR:0.9999983264
2035_0_31   SR:0.038152 CR:0.9999983264 BCR:0.9999983264
2035_0_32   SR:0.034337 CR:1.0000014425 BCR:1.0000014425
2035_0_33   SR:0.030903 CR:1.0000009024 BCR:1.0000009024
2035_0_34   SR:0.027813 CR:1.0000009024 BCR:1.0000009024
2035_0_35   SR:0.025032 CR:1.0000009024 BCR:1.0000009024
2035_0_36   SR:0.022528 CR:1.0000009024 BCR:1.0000009024
2035_0_37   SR:0.020276 CR:1.0000009024 BCR:1.0000009024
2035_0_38   SR:0.018248 CR:1.0000009024 BCR:1.0000009024
2035_0_39   SR:0.016423 CR:1.0000009024 BCR:1.0000009024
2035_0_40   SR:0.014781 CR:1.0000009024 BCR:1.0000009024
2035_0_41   SR:0.013303 CR:1.0000009024 BCR:1.0000009024
2035_0_42   SR:0.011973 CR:1.0000009024 BCR:1.0000009024
2035_0_43   SR:0.010775 CR:1.0000009024 BCR:1.0000009024
2035_0_44   SR:0.009698 CR:1.0000002944 BCR:1.0000002944
2035_0_45   SR:0.008728 CR:1.0000002944 BCR:1.0000002944
2035_0_46   SR:0.007855 CR:1.0000002944 BCR:1.0000002944
2035_0_47   SR:0.007070 CR:1.0000002944 BCR:1.0000002944
2035_0_48   SR:0.006363 CR:1.0000002944 BCR:1.0000002944
2035_0_49   SR:0.005726 CR:1.0000002944 BCR:1.0000002944
2035_0_50   SR:0.005154 CR:1.0000002944 BCR:1.0000002944
2035_0_51   SR:0.004638 CR:1.0000001030 BCR:1.0000001030
2035_0_52   SR:0.004175 CR:1.0000001030 BCR:1.0000001030
2035_0_53   SR:0.003757 CR:1.0000001030 BCR:1.0000001030
2035_0_54   SR:0.003381 CR:1.0000001030 BCR:1.0000001030
2035_0_55   SR:0.003043 CR:1.0000001030 BCR:1.0000001030
2035_0_56   SR:0.002739 CR:1.0000001030 BCR:1.0000001030
2035_0_57   SR:0.002465 CR:1.0000001030 BCR:1.0000001030
2035_0_58   SR:0.002219 CR:1.0000001030 BCR:1.0000001030
2035_0_59   SR:0.001997 CR:1.0000001030 BCR:1.0000001030
2035_0_60   SR:0.001797 CR:1.0000001030 BCR:1.0000001030
2035_0_61   SR:0.001617 CR:1.0000001030 BCR:1.0000001030
2035_0_62   SR:0.001456 CR:1.0000001030 BCR:1.0000001030
2035_0_63   SR:0.001310 CR:1.0000001030 BCR:1.0000001030
2035_0_64   SR:0.001179 CR:1.0000001030 BCR:1.0000001030
2035_0_65   SR:0.001061 CR:1.0000001030 BCR:1.0000001030
2035_0_66   SR:0.000955 CR:1.0000001030 BCR:1.0000001030
2035_0_67   SR:0.000860 CR:1.0000001030 BCR:1.0000001030
2035_0_68   SR:0.000774 CR:1.0000001030 BCR:1.0000001030
2035_0_69   SR:0.000696 CR:1.0000001030 BCR:1.0000001030
2035_0_70   SR:0.000627 CR:1.0000001030 BCR:1.0000001030
2035_0_71   SR:0.000564 CR:1.0000001030 BCR:1.0000001030
2035_0_72   SR:0.000508 CR:1.0000001030 BCR:1.0000001030
2035_0_73   SR:0.000457 CR:1.0000001030 BCR:1.0000001030
2035_0_74   SR:0.000411 CR:1.0000001030 BCR:1.0000001030
2035_0_75   SR:0.000370 CR:1.0000001030 BCR:1.0000001030
2035_0_76   SR:0.000333 CR:1.0000001030 BCR:1.0000001030
2035_0_77   SR:0.000300 CR:1.0000001030 BCR:1.0000001030
2035_0_78   SR:0.000270 CR:1.0000001030 BCR:1.0000001030
2035_0_79   SR:0.000243 CR:1.0000001030 BCR:1.0000001030
2035_0_80   SR:0.000218 CR:1.0000001030 BCR:1.0000001030
2035_0_81   SR:0.000197 CR:1.0000001030 BCR:1.0000001030
2035_0_82   SR:0.000177 CR:1.0000001030 BCR:1.0000001030
2035_0_83   SR:0.000159 CR:1.0000001030 BCR:1.0000001030
2035_0_84   SR:0.000143 CR:1.0000001030 BCR:1.0000001030
2035_0_85   SR:0.000129 CR:1.0000001030 BCR:1.0000001030
2035_0_86   SR:0.000116 CR:1.0000001030 BCR:1.0000001030
2035_0_87   SR:0.000104 CR:1.0000001030 BCR:1.0000001030
2035_0_88   SR:0.000094 CR:1.0000001030 BCR:1.0000001030
2035_0_89   SR:0.000085 CR:1.0000001030 BCR:1.0000001030
2035_0_90   SR:0.000076 CR:1.0000001030 BCR:1.0000001030
2035_0_91   SR:0.000069 CR:1.0000001030 BCR:1.0000001030
2035_0_92   SR:0.000062 CR:1.0000001030 BCR:1.0000001030
2035_0_93   SR:0.000056 CR:1.0000001030 BCR:1.0000001030
2035_0_94   SR:0.000050 CR:1.0000001030 BCR:1.0000001030
2035_0_95   SR:0.000045 CR:1.0000001030 BCR:1.0000001030
2035_0_96   SR:0.000040 CR:1.0000000920 BCR:1.0000000920
2035_0_97   SR:0.000036 CR:1.0000000583 BCR:1.0000000583
2035_0_98   SR:0.000033 CR:1.0000000583 BCR:1.0000000583
2035_0_99   SR:0.000030 CR:1.0000000074 BCR:1.0000000074
2035_0_100  SR:0.000027 CR:1.0000000074 BCR:1.0000000074
2035_0_101  SR:0.000024 CR:1.0000000074 BCR:1.0000000074
2035_0_102  SR:0.000022 CR:1.0000000074 BCR:1.0000000074
2035_0_103  SR:0.000019 CR:1.0000000074 BCR:1.0000000074
2035_0_104  SR:0.000017 CR:1.0000000074 BCR:1.0000000074
2035_0_105  SR:0.000016 CR:1.0000000074 BCR:1.0000000074
2035_0_106  SR:0.000014 CR:0.9999999928 BCR:0.9999999928
2035_0_107  SR:0.000013 CR:0.9999999928 BCR:0.9999999928
2035_0_108  SR:0.000011 CR:0.9999999928 BCR:0.9999999928
2035_0_109  SR:0.000010 CR:0.9999999928 BCR:0.9999999928
2035_0_110  SR:0.000009 CR:0.9999999928 BCR:0.9999999928
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.025898
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.314684
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.659418
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               = 0.025898 / 0.094020 (DELTA:0.068122)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.314684 / 0.246562 (DELTA:0.068122)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.131884 (DELTA:0.131883)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.659418 / 0.527535 (DELTA:0.131883)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65851 / $65851 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60128 / $60128 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77923 / $77923 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66154 / $66154 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65851 / $65851 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60128 / $60128 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77923 / $77923 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66154 / $66154 R:1.000000

cross subsidized price / cost ALT BEV                                 $65852 / $65852 R:1.000000
cross subsidized price / cost ALT ICE                                 $64207 / $64207 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60563 / $60563 R:1.000000
cross subsidized price / cost ALT pickup                              $66154 / $66154 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66192 / $66192 R:1.000000

2035_0_0  SCORE:0.036118, CE:0.131883, CSPE:0.000000

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

Session ended at 2023-03-17 16:25:06
Session elapsed time 198.01 seconds


Session Complete