OMEGA 2.1.0 session HDP2 started at 2023-03-17 16:25:29

Initializing 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:
2022_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2022_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2022_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2022_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2022_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2022_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2022_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2022_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2022_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2022_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2022_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2022_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2022_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2022_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2022_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2022_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2022_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2022_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2022_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2022_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2022_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2022_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2022_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2022_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2022_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2022_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2022_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2022_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2022_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2022_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2022_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2022_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2022_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2022_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000

Aggregating vehicles from HDP2\in\vehicles_mdv_20230208.csv...
2022_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2022_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2022_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2022_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2022_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2022_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2022_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2022_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2022_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2022_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2022_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2022_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2022_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2022_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2022_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2022_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2022_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2022_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2022_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2022_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2022_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2022_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2022_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2022_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2022_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2022_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2022_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2022_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2022_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2022_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2022_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2022_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2022_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2022_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2022_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2022_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2022_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2022_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2022_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2022_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2022_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2022_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2022_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2022_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2022_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2022_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2022_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2022_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2022_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2022_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2022_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2022_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2022_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2022_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2022_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2022_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2022_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2022_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2022_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2022_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2022_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2022_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2022_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2022_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2022_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2022_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2022_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2022_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2022_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2022_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2022_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2022_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2022_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2022_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2022_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2022_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2022_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1383129, Actual GHG Offset Mg 1383128
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.383567
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.616433
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2023  Iteration=0 Ford
2023_0_0    SR:1.000000 CR:1.0000000008 BCR:1.0000000008
2023_0_1    SR:0.900000 CR:1.0000000008 BCR:1.0000000008
2023_0_2    SR:0.810000 CR:1.0000000008 BCR:1.0000000008
2023_0_3    SR:0.729000 CR:1.0000000008 BCR:1.0000000008
2023_0_4    SR:0.656100 CR:1.0000000008 BCR:1.0000000008
2023_0_5    SR:0.590490 CR:1.0000000008 BCR:1.0000000008
2023_0_6    SR:0.531441 CR:1.0000000008 BCR:1.0000000008
2023_0_7    SR:0.478297 CR:1.0000000008 BCR:1.0000000008
2023_0_8    SR:0.430467 CR:1.0000000008 BCR:1.0000000008
2023_0_9    SR:0.387420 CR:1.0000000008 BCR:1.0000000008
2023_0_10   SR:0.348678 CR:1.0000000008 BCR:1.0000000008
2023_0_11   SR:0.313811 CR:1.0000000008 BCR:1.0000000008
2023_0_12   SR:0.282430 CR:1.0000000008 BCR:1.0000000008
2023_0_13   SR:0.254187 CR:1.0000000008 BCR:1.0000000008
2023_0_14   SR:0.228768 CR:1.0000000008 BCR:1.0000000008
2023_0_15   SR:0.205891 CR:1.0000000008 BCR:1.0000000008
2023_0_16   SR:0.185302 CR:1.0000000008 BCR:1.0000000008
2023_0_17   SR:0.166772 CR:1.0000000008 BCR:1.0000000008
2023_0_18   SR:0.150095 CR:1.0000000008 BCR:1.0000000008
2023_0_19   SR:0.135085 CR:1.0000000008 BCR:1.0000000008
2023_0_20   SR:0.121577 CR:1.0000000008 BCR:1.0000000008
2023_0_21   SR:0.109419 CR:1.0000000008 BCR:1.0000000008
2023_0_22   SR:0.098477 CR:1.0000000008 BCR:1.0000000008
2023_0_23   SR:0.088629 CR:1.0000000008 BCR:1.0000000008
2023_0_24   SR:0.079766 CR:1.0000000008 BCR:1.0000000008
2023_0_25   SR:0.071790 CR:1.0000000008 BCR:1.0000000008
2023_0_26   SR:0.064611 CR:1.0000000008 BCR:1.0000000008
2023_0_27   SR:0.058150 CR:1.0000000008 BCR:1.0000000008
2023_0_28   SR:0.052335 CR:1.0000000008 BCR:1.0000000008
2023_0_29   SR:0.047101 CR:1.0000000008 BCR:1.0000000008
2023_0_30   SR:0.042391 CR:1.0000000008 BCR:1.0000000008
2023_0_31   SR:0.038152 CR:1.0000000008 BCR:1.0000000008
2023_0_32   SR:0.034337 CR:1.0000000008 BCR:1.0000000008
2023_0_33   SR:0.030903 CR:1.0000000008 BCR:1.0000000008
2023_0_34   SR:0.027813 CR:1.0000000008 BCR:1.0000000008
2023_0_35   SR:0.025032 CR:1.0000000008 BCR:1.0000000008
2023_0_36   SR:0.022528 CR:1.0000000008 BCR:1.0000000008
2023_0_37   SR:0.020276 CR:1.0000000008 BCR:1.0000000008
2023_0_38   SR:0.018248 CR:1.0000000008 BCR:1.0000000008
2023_0_39   SR:0.016423 CR:1.0000000008 BCR:1.0000000008
2023_0_40   SR:0.014781 CR:1.0000000008 BCR:1.0000000008
2023_0_41   SR:0.013303 CR:1.0000000008 BCR:1.0000000008
2023_0_42   SR:0.011973 CR:1.0000000008 BCR:1.0000000008
2023_0_43   SR:0.010775 CR:1.0000000008 BCR:1.0000000008
2023_0_44   SR:0.009698 CR:1.0000000008 BCR:1.0000000008
2023_0_45   SR:0.008728 CR:1.0000000008 BCR:1.0000000008
2023_0_46   SR:0.007855 CR:1.0000000008 BCR:1.0000000008
2023_0_47   SR:0.007070 CR:1.0000000008 BCR:1.0000000008
2023_0_48   SR:0.006363 CR:1.0000000008 BCR:1.0000000008
2023_0_49   SR:0.005726 CR:1.0000000008 BCR:1.0000000008
2023_0_50   SR:0.005154 CR:1.0000000008 BCR:1.0000000008
2023_0_51   SR:0.004638 CR:1.0000000008 BCR:1.0000000008
2023_0_52   SR:0.004175 CR:1.0000000008 BCR:1.0000000008
2023_0_53   SR:0.003757 CR:1.0000000008 BCR:1.0000000008
2023_0_54   SR:0.003381 CR:1.0000000008 BCR:1.0000000008
2023_0_55   SR:0.003043 CR:1.0000000008 BCR:1.0000000008
2023_0_56   SR:0.002739 CR:1.0000000008 BCR:1.0000000008
2023_0_57   SR:0.002465 CR:1.0000000008 BCR:1.0000000008
2023_0_58   SR:0.002219 CR:1.0000000008 BCR:1.0000000008
2023_0_59   SR:0.001997 CR:1.0000000008 BCR:1.0000000008
2023_0_60   SR:0.001797 CR:1.0000000008 BCR:1.0000000008
2023_0_61   SR:0.001617 CR:1.0000000008 BCR:1.0000000008
2023_0_62   SR:0.001456 CR:1.0000000008 BCR:1.0000000008
2023_0_63   SR:0.001310 CR:1.0000000008 BCR:1.0000000008
2023_0_64   SR:0.001179 CR:1.0000000008 BCR:1.0000000008
2023_0_65   SR:0.001061 CR:1.0000000008 BCR:1.0000000008
2023_0_66   SR:0.000955 CR:1.0000000008 BCR:1.0000000008
2023_0_67   SR:0.000860 CR:1.0000000008 BCR:1.0000000008
2023_0_68   SR:0.000774 CR:1.0000000008 BCR:1.0000000008
2023_0_69   SR:0.000696 CR:1.0000000008 BCR:1.0000000008
2023_0_70   SR:0.000627 CR:1.0000000008 BCR:1.0000000008
2023_0_71   SR:0.000564 CR:1.0000000008 BCR:1.0000000008
2023_0_72   SR:0.000508 CR:1.0000000008 BCR:1.0000000008
2023_0_73   SR:0.000457 CR:1.0000000008 BCR:1.0000000008
2023_0_74   SR:0.000411 CR:1.0000000008 BCR:1.0000000008
2023_0_75   SR:0.000370 CR:1.0000000008 BCR:1.0000000008
2023_0_76   SR:0.000333 CR:1.0000000008 BCR:1.0000000008
2023_0_77   SR:0.000300 CR:1.0000000008 BCR:1.0000000008
2023_0_78   SR:0.000270 CR:1.0000000008 BCR:1.0000000008
2023_0_79   SR:0.000243 CR:1.0000000008 BCR:1.0000000008
2023_0_80   SR:0.000218 CR:1.0000000008 BCR:1.0000000008
2023_0_81   SR:0.000197 CR:1.0000000008 BCR:1.0000000008
2023_0_82   SR:0.000177 CR:1.0000000008 BCR:1.0000000008
2023_0_83   SR:0.000159 CR:1.0000000008 BCR:1.0000000008
2023_0_84   SR:0.000143 CR:1.0000000008 BCR:1.0000000008
2023_0_85   SR:0.000129 CR:1.0000000008 BCR:1.0000000008
2023_0_86   SR:0.000116 CR:1.0000000008 BCR:1.0000000008
2023_0_87   SR:0.000104 CR:1.0000000008 BCR:1.0000000008
2023_0_88   SR:0.000094 CR:1.0000000008 BCR:1.0000000008
2023_0_89   SR:0.000085 CR:1.0000000008 BCR:1.0000000008
2023_0_90   SR:0.000076 CR:1.0000000008 BCR:1.0000000008
2023_0_91   SR:0.000069 CR:1.0000000008 BCR:1.0000000008
2023_0_92   SR:0.000062 CR:1.0000000008 BCR:1.0000000008
2023_0_93   SR:0.000056 CR:1.0000000008 BCR:1.0000000008
2023_0_94   SR:0.000050 CR:1.0000000008 BCR:1.0000000008
2023_0_95   SR:0.000045 CR:1.0000000008 BCR:1.0000000008
2023_0_96   SR:0.000040 CR:1.0000000008 BCR:1.0000000008
2023_0_97   SR:0.000036 CR:1.0000000008 BCR:1.0000000008
2023_0_98   SR:0.000033 CR:1.0000000008 BCR:1.0000000008
2023_0_99   SR:0.000030 CR:1.0000000008 BCR:1.0000000008
2023_0_100  SR:0.000027 CR:1.0000000008 BCR:1.0000000008
2023_0_101  SR:0.000024 CR:1.0000000008 BCR:1.0000000008
2023_0_102  SR:0.000022 CR:1.0000000008 BCR:1.0000000008
2023_0_103  SR:0.000019 CR:1.0000000008 BCR:1.0000000008
2023_0_104  SR:0.000017 CR:1.0000000008 BCR:1.0000000008
2023_0_105  SR:0.000016 CR:1.0000000008 BCR:1.0000000008
2023_0_106  SR:0.000014 CR:1.0000000008 BCR:1.0000000008
2023_0_107  SR:0.000013 CR:1.0000000008 BCR:1.0000000008
2023_0_108  SR:0.000011 CR:1.0000000008 BCR:1.0000000008
2023_0_109  SR:0.000010 CR:1.0000000008 BCR:1.0000000008
2023_0_110  SR:0.000009 CR:1.0000000008 BCR:1.0000000008
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 305255, Actual GHG Offset Mg 305255
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384850
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.615150
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.027535 (DELTA:0.027535)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384850 / 0.357315 (DELTA:0.027535)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.023506 (DELTA:0.023506)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615150 / 0.591644 (DELTA:0.023506)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70781 / $70781 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59642 / $59642 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84343 / $84343 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63565 / $63565 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67031 / $70781 R:0.947020
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59642 / $59642 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80593 / $84343 R:0.955539
modified cross subsidized price / cost ALT pickup.ICE                 $63565 / $63565 R:1.000000

cross subsidized price / cost ALT BEV                                 $155124 / $155124 R:1.000000
cross subsidized price / cost ALT ICE                                 $62055 / $62055 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59643 / $59643 R:1.000000
cross subsidized price / cost ALT pickup                              $63565 / $63565 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62850 / $62850 R:1.000000

2023_0_0  SCORE:0.006437, CE:0.027535, 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 Ford
2024_0_0    SR:1.000000 CR:1.0017899275 BCR:1.0017899275
2024_0_1    SR:0.900000 CR:1.0017899275 BCR:1.0017899275
2024_0_2    SR:0.810000 CR:1.0017899275 BCR:1.0017899275
2024_0_3    SR:0.729000 CR:1.0017899275 BCR:1.0017899275
2024_0_4    SR:0.656100 CR:1.0017899275 BCR:1.0017899275
2024_0_5    SR:0.590490 CR:1.0017899275 BCR:1.0017899275
2024_0_6    SR:0.531441 CR:1.0017899275 BCR:1.0017899275
2024_0_7    SR:0.478297 CR:1.0017899275 BCR:1.0017899275
2024_0_8    SR:0.430467 CR:1.0017899275 BCR:1.0017899275
2024_0_9    SR:0.387420 CR:1.0017899275 BCR:1.0017899275
2024_0_10   SR:0.348678 CR:1.0017899275 BCR:1.0017899275
2024_0_11   SR:0.313811 CR:1.0017899275 BCR:1.0017899275
2024_0_12   SR:0.282430 CR:1.0017899275 BCR:1.0017899275
2024_0_13   SR:0.254187 CR:1.0017899275 BCR:1.0017899275
2024_0_14   SR:0.228768 CR:1.0017899275 BCR:1.0017899275
2024_0_15   SR:0.205891 CR:1.0017899275 BCR:1.0017899275
2024_0_16   SR:0.185302 CR:1.0017899275 BCR:1.0017899275
2024_0_17   SR:0.166772 CR:1.0017899275 BCR:1.0017899275
2024_0_18   SR:0.150095 CR:1.0017899275 BCR:1.0017899275
2024_0_19   SR:0.135085 CR:1.0017899275 BCR:1.0017899275
2024_0_20   SR:0.121577 CR:1.0017899275 BCR:1.0017899275
2024_0_21   SR:0.109419 CR:1.0017899275 BCR:1.0017899275
2024_0_22   SR:0.098477 CR:1.0017899275 BCR:1.0017899275
2024_0_23   SR:0.088629 CR:1.0017899275 BCR:1.0017899275
2024_0_24   SR:0.079766 CR:1.0017899275 BCR:1.0017899275
2024_0_25   SR:0.071790 CR:1.0017899275 BCR:1.0017899275
2024_0_26   SR:0.064611 CR:1.0017899275 BCR:1.0017899275
2024_0_27   SR:0.058150 CR:1.0017899275 BCR:1.0017899275
2024_0_28   SR:0.052335 CR:1.0017899275 BCR:1.0017899275
2024_0_29   SR:0.047101 CR:1.0017899275 BCR:1.0017899275
2024_0_30   SR:0.042391 CR:1.0017899275 BCR:1.0017899275
2024_0_31   SR:0.038152 CR:1.0017899275 BCR:1.0017899275
2024_0_32   SR:0.034337 CR:1.0017899275 BCR:1.0017899275
2024_0_33   SR:0.030903 CR:1.0017899275 BCR:1.0017899275
2024_0_34   SR:0.027813 CR:1.0017899275 BCR:1.0017899275
2024_0_35   SR:0.025032 CR:1.0017899275 BCR:1.0017899275
2024_0_36   SR:0.022528 CR:1.0017899275 BCR:1.0017899275
2024_0_37   SR:0.020276 CR:1.0017899275 BCR:1.0017899275
2024_0_38   SR:0.018248 CR:1.0017899275 BCR:1.0017899275
2024_0_39   SR:0.016423 CR:1.0017899275 BCR:1.0017899275
2024_0_40   SR:0.014781 CR:1.0017899275 BCR:1.0017899275
2024_0_41   SR:0.013303 CR:1.0017899275 BCR:1.0017899275
2024_0_42   SR:0.011973 CR:1.0017899275 BCR:1.0017899275
2024_0_43   SR:0.010775 CR:1.0017899275 BCR:1.0017899275
2024_0_44   SR:0.009698 CR:1.0017899275 BCR:1.0017899275
2024_0_45   SR:0.008728 CR:1.0017899275 BCR:1.0017899275
2024_0_46   SR:0.007855 CR:1.0017899275 BCR:1.0017899275
2024_0_47   SR:0.007070 CR:1.0017899275 BCR:1.0017899275
2024_0_48   SR:0.006363 CR:1.0017899275 BCR:1.0017899275
2024_0_49   SR:0.005726 CR:1.0017899275 BCR:1.0017899275
2024_0_50   SR:0.005154 CR:1.0017899275 BCR:1.0017899275
2024_0_51   SR:0.004638 CR:1.0017899275 BCR:1.0017899275
2024_0_52   SR:0.004175 CR:1.0017899275 BCR:1.0017899275
2024_0_53   SR:0.003757 CR:1.0017899275 BCR:1.0017899275
2024_0_54   SR:0.003381 CR:1.0017899275 BCR:1.0017899275
2024_0_55   SR:0.003043 CR:1.0017899275 BCR:1.0017899275
2024_0_56   SR:0.002739 CR:1.0017899275 BCR:1.0017899275
2024_0_57   SR:0.002465 CR:1.0017899275 BCR:1.0017899275
2024_0_58   SR:0.002219 CR:1.0017899275 BCR:1.0017899275
2024_0_59   SR:0.001997 CR:1.0017899275 BCR:1.0017899275
2024_0_60   SR:0.001797 CR:1.0017899275 BCR:1.0017899275
2024_0_61   SR:0.001617 CR:1.0017899275 BCR:1.0017899275
2024_0_62   SR:0.001456 CR:1.0017899275 BCR:1.0017899275
2024_0_63   SR:0.001310 CR:1.0017899275 BCR:1.0017899275
2024_0_64   SR:0.001179 CR:1.0017899275 BCR:1.0017899275
2024_0_65   SR:0.001061 CR:1.0017899275 BCR:1.0017899275
2024_0_66   SR:0.000955 CR:1.0017899275 BCR:1.0017899275
2024_0_67   SR:0.000860 CR:1.0017899275 BCR:1.0017899275
2024_0_68   SR:0.000774 CR:1.0017899275 BCR:1.0017899275
2024_0_69   SR:0.000696 CR:1.0017899275 BCR:1.0017899275
2024_0_70   SR:0.000627 CR:1.0017899275 BCR:1.0017899275
2024_0_71   SR:0.000564 CR:1.0017899275 BCR:1.0017899275
2024_0_72   SR:0.000508 CR:1.0017899275 BCR:1.0017899275
2024_0_73   SR:0.000457 CR:1.0017899275 BCR:1.0017899275
2024_0_74   SR:0.000411 CR:1.0017899275 BCR:1.0017899275
2024_0_75   SR:0.000370 CR:1.0017899275 BCR:1.0017899275
2024_0_76   SR:0.000333 CR:1.0017899275 BCR:1.0017899275
2024_0_77   SR:0.000300 CR:1.0017899275 BCR:1.0017899275
2024_0_78   SR:0.000270 CR:1.0017899275 BCR:1.0017899275
2024_0_79   SR:0.000243 CR:1.0017899275 BCR:1.0017899275
2024_0_80   SR:0.000218 CR:1.0017899275 BCR:1.0017899275
2024_0_81   SR:0.000197 CR:1.0017899275 BCR:1.0017899275
2024_0_82   SR:0.000177 CR:1.0017899275 BCR:1.0017899275
2024_0_83   SR:0.000159 CR:1.0017899275 BCR:1.0017899275
2024_0_84   SR:0.000143 CR:1.0017899275 BCR:1.0017899275
2024_0_85   SR:0.000129 CR:1.0017899275 BCR:1.0017899275
2024_0_86   SR:0.000116 CR:1.0017899275 BCR:1.0017899275
2024_0_87   SR:0.000104 CR:1.0017899275 BCR:1.0017899275
2024_0_88   SR:0.000094 CR:1.0017899275 BCR:1.0017899275
2024_0_89   SR:0.000085 CR:1.0017899275 BCR:1.0017899275
2024_0_90   SR:0.000076 CR:1.0017899275 BCR:1.0017899275
2024_0_91   SR:0.000069 CR:1.0017899275 BCR:1.0017899275
2024_0_92   SR:0.000062 CR:1.0017899275 BCR:1.0017899275
2024_0_93   SR:0.000056 CR:1.0017899275 BCR:1.0017899275
2024_0_94   SR:0.000050 CR:1.0017899275 BCR:1.0017899275
2024_0_95   SR:0.000045 CR:1.0017899275 BCR:1.0017899275
2024_0_96   SR:0.000040 CR:1.0017899275 BCR:1.0017899275
2024_0_97   SR:0.000036 CR:1.0017899275 BCR:1.0017899275
2024_0_98   SR:0.000033 CR:1.0017899275 BCR:1.0017899275
2024_0_99   SR:0.000030 CR:1.0017899275 BCR:1.0017899275
2024_0_100  SR:0.000027 CR:1.0017899275 BCR:1.0017899275
2024_0_101  SR:0.000024 CR:1.0017899275 BCR:1.0017899275
2024_0_102  SR:0.000022 CR:1.0017899275 BCR:1.0017899275
2024_0_103  SR:0.000019 CR:1.0017899275 BCR:1.0017899275
2024_0_104  SR:0.000017 CR:1.0017899275 BCR:1.0017899275
2024_0_105  SR:0.000016 CR:1.0017899275 BCR:1.0017899275
2024_0_106  SR:0.000014 CR:1.0017899275 BCR:1.0017899275
2024_0_107  SR:0.000013 CR:1.0017899275 BCR:1.0017899275
2024_0_108  SR:0.000011 CR:1.0017899275 BCR:1.0017899275
2024_0_109  SR:0.000010 CR:1.0017899275 BCR:1.0017899275
2024_0_110  SR:0.000009 CR:1.0017899275 BCR:1.0017899275
PRODUCER FINAL COMPLIANCE DELTA 0.001790
Target GHG Offset Mg -126565, Actual GHG Offset Mg -158206
Target Compliance Ratio 1.002, Actual Compliance Ratio 1.002
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.384447
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.615553
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.036663 (DELTA:0.036663)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.384447 / 0.347784 (DELTA:0.036663)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.033525 (DELTA:0.033525)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615553 / 0.582028 (DELTA:0.033525)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69792 / $69792 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82648 / $82648 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63456 / $63456 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65792 / $69792 R:0.942687
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59583 / $59583 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78648 / $82648 R:0.951603
modified cross subsidized price / cost ALT pickup.ICE                 $63456 / $63456 R:1.000000

cross subsidized price / cost ALT BEV                                 $152441 / $152441 R:1.000000
cross subsidized price / cost ALT ICE                                 $61967 / $61967 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59583 / $59583 R:1.000000
cross subsidized price / cost ALT pickup                              $63457 / $63457 R:1.000000
cross subsidized price / cost ALT TOTAL                               $62985 / $62985 R:1.000000

2024_0_0  SCORE:0.009181, CE:0.036663, 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 Ford
2025_0_0    SR:1.000000 CR:1.0066640377 BCR:1.0066640377
2025_0_1    SR:0.900000 CR:1.0066640377 BCR:1.0066640377
2025_0_2    SR:0.810000 CR:1.0066640377 BCR:1.0066640377
2025_0_3    SR:0.729000 CR:1.0066640377 BCR:1.0066640377
2025_0_4    SR:0.656100 CR:1.0066640377 BCR:1.0066640377
2025_0_5    SR:0.590490 CR:1.0066640377 BCR:1.0066640377
2025_0_6    SR:0.531441 CR:1.0066640377 BCR:1.0066640377
2025_0_7    SR:0.478297 CR:1.0066640377 BCR:1.0066640377
2025_0_8    SR:0.430467 CR:1.0066640377 BCR:1.0066640377
2025_0_9    SR:0.387420 CR:1.0066640377 BCR:1.0066640377
2025_0_10   SR:0.348678 CR:1.0066640377 BCR:1.0066640377
2025_0_11   SR:0.313811 CR:1.0066640377 BCR:1.0066640377
2025_0_12   SR:0.282430 CR:1.0066640377 BCR:1.0066640377
2025_0_13   SR:0.254187 CR:1.0066640377 BCR:1.0066640377
2025_0_14   SR:0.228768 CR:1.0066640377 BCR:1.0066640377
2025_0_15   SR:0.205891 CR:1.0066640377 BCR:1.0066640377
2025_0_16   SR:0.185302 CR:1.0066640377 BCR:1.0066640377
2025_0_17   SR:0.166772 CR:1.0066640377 BCR:1.0066640377
2025_0_18   SR:0.150095 CR:1.0043359995 BCR:1.0043359995
2025_0_19   SR:0.135085 CR:1.0043359995 BCR:1.0043359995
2025_0_20   SR:0.121577 CR:1.0043359995 BCR:1.0043359995
2025_0_21   SR:0.109419 CR:1.0043359995 BCR:1.0043359995
2025_0_22   SR:0.098477 CR:1.0043359995 BCR:1.0043359995
2025_0_23   SR:0.088629 CR:1.0042958260 BCR:1.0042958260
2025_0_24   SR:0.079766 CR:1.0042958260 BCR:1.0042958260
2025_0_25   SR:0.071790 CR:1.0042575598 BCR:1.0042575598
2025_0_26   SR:0.064611 CR:1.0042575598 BCR:1.0042575598
2025_0_27   SR:0.058150 CR:1.0042575598 BCR:1.0042575598
2025_0_28   SR:0.052335 CR:1.0042575598 BCR:1.0042575598
2025_0_29   SR:0.047101 CR:1.0042575598 BCR:1.0042575598
2025_0_30   SR:0.042391 CR:1.0042575598 BCR:1.0042575598
2025_0_31   SR:0.038152 CR:1.0042575598 BCR:1.0042575598
2025_0_32   SR:0.034337 CR:1.0042575598 BCR:1.0042575598
2025_0_33   SR:0.030903 CR:1.0042575598 BCR:1.0042575598
2025_0_34   SR:0.027813 CR:1.0042575598 BCR:1.0042575598
2025_0_35   SR:0.025032 CR:1.0042575598 BCR:1.0042575598
2025_0_36   SR:0.022528 CR:1.0042575598 BCR:1.0042575598
2025_0_37   SR:0.020276 CR:1.0042575598 BCR:1.0042575598
2025_0_38   SR:0.018248 CR:1.0036927462 BCR:1.0036927462
2025_0_39   SR:0.016423 CR:1.0036927462 BCR:1.0036927462
2025_0_40   SR:0.014781 CR:1.0036927462 BCR:1.0036927462
2025_0_41   SR:0.013303 CR:1.0036927462 BCR:1.0036927462
2025_0_42   SR:0.011973 CR:1.0036927462 BCR:1.0036927462
2025_0_43   SR:0.010775 CR:1.0036927462 BCR:1.0036927462
2025_0_44   SR:0.009698 CR:1.0036927462 BCR:1.0036927462
2025_0_45   SR:0.008728 CR:1.0036927462 BCR:1.0036927462
2025_0_46   SR:0.007855 CR:1.0036927462 BCR:1.0036927462
2025_0_47   SR:0.007070 CR:1.0036927462 BCR:1.0036927462
2025_0_48   SR:0.006363 CR:1.0036927462 BCR:1.0036927462
2025_0_49   SR:0.005726 CR:1.0036927462 BCR:1.0036927462
2025_0_50   SR:0.005154 CR:1.0036927462 BCR:1.0036927462
2025_0_51   SR:0.004638 CR:1.0036927462 BCR:1.0036927462
2025_0_52   SR:0.004175 CR:1.0036927462 BCR:1.0036927462
2025_0_53   SR:0.003757 CR:1.0036927462 BCR:1.0036927462
2025_0_54   SR:0.003381 CR:1.0036927462 BCR:1.0036927462
2025_0_55   SR:0.003043 CR:1.0036927462 BCR:1.0036927462
2025_0_56   SR:0.002739 CR:1.0036927462 BCR:1.0036927462
2025_0_57   SR:0.002465 CR:1.0036927462 BCR:1.0036927462
2025_0_58   SR:0.002219 CR:1.0036927462 BCR:1.0036927462
2025_0_59   SR:0.001997 CR:1.0036927462 BCR:1.0036927462
2025_0_60   SR:0.001797 CR:1.0036927462 BCR:1.0036927462
2025_0_61   SR:0.001617 CR:1.0036427975 BCR:1.0036427975
2025_0_62   SR:0.001456 CR:1.0036427975 BCR:1.0036427975
2025_0_63   SR:0.001310 CR:1.0036427975 BCR:1.0036427975
2025_0_64   SR:0.001179 CR:1.0036427975 BCR:1.0036427975
2025_0_65   SR:0.001061 CR:1.0036427975 BCR:1.0036427975
2025_0_66   SR:0.000955 CR:1.0036427975 BCR:1.0036427975
2025_0_67   SR:0.000860 CR:1.0036427975 BCR:1.0036427975
2025_0_68   SR:0.000774 CR:1.0036427975 BCR:1.0036427975
2025_0_69   SR:0.000696 CR:1.0036427975 BCR:1.0036427975
2025_0_70   SR:0.000627 CR:1.0036427975 BCR:1.0036427975
2025_0_71   SR:0.000564 CR:1.0036427975 BCR:1.0036427975
2025_0_72   SR:0.000508 CR:1.0036427975 BCR:1.0036427975
2025_0_73   SR:0.000457 CR:1.0036427975 BCR:1.0036427975
2025_0_74   SR:0.000411 CR:1.0036427975 BCR:1.0036427975
2025_0_75   SR:0.000370 CR:1.0036427975 BCR:1.0036427975
2025_0_76   SR:0.000333 CR:1.0036427975 BCR:1.0036427975
2025_0_77   SR:0.000300 CR:1.0036427975 BCR:1.0036427975
2025_0_78   SR:0.000270 CR:1.0036427975 BCR:1.0036427975
2025_0_79   SR:0.000243 CR:1.0036427975 BCR:1.0036427975
2025_0_80   SR:0.000218 CR:1.0036427975 BCR:1.0036427975
2025_0_81   SR:0.000197 CR:1.0036427975 BCR:1.0036427975
2025_0_82   SR:0.000177 CR:1.0036427975 BCR:1.0036427975
2025_0_83   SR:0.000159 CR:1.0036427975 BCR:1.0036427975
2025_0_84   SR:0.000143 CR:1.0036427975 BCR:1.0036427975
2025_0_85   SR:0.000129 CR:1.0036427975 BCR:1.0036427975
2025_0_86   SR:0.000116 CR:1.0036427975 BCR:1.0036427975
2025_0_87   SR:0.000104 CR:1.0036427975 BCR:1.0036427975
2025_0_88   SR:0.000094 CR:1.0036427975 BCR:1.0036427975
2025_0_89   SR:0.000085 CR:1.0036427975 BCR:1.0036427975
2025_0_90   SR:0.000076 CR:1.0036427975 BCR:1.0036427975
2025_0_91   SR:0.000069 CR:1.0036427975 BCR:1.0036427975
2025_0_92   SR:0.000062 CR:1.0036427975 BCR:1.0036427975
2025_0_93   SR:0.000056 CR:1.0036427975 BCR:1.0036427975
2025_0_94   SR:0.000050 CR:1.0036427975 BCR:1.0036427975
2025_0_95   SR:0.000045 CR:1.0036427975 BCR:1.0036427975
2025_0_96   SR:0.000040 CR:1.0036427975 BCR:1.0036427975
2025_0_97   SR:0.000036 CR:1.0036427975 BCR:1.0036427975
2025_0_98   SR:0.000033 CR:1.0036427975 BCR:1.0036427975
2025_0_99   SR:0.000030 CR:1.0036427975 BCR:1.0036427975
2025_0_100  SR:0.000027 CR:1.0036427975 BCR:1.0036427975
2025_0_101  SR:0.000024 CR:1.0036427975 BCR:1.0036427975
2025_0_102  SR:0.000022 CR:1.0036427975 BCR:1.0036427975
2025_0_103  SR:0.000019 CR:1.0036427975 BCR:1.0036427975
2025_0_104  SR:0.000017 CR:1.0036427975 BCR:1.0036427975
2025_0_105  SR:0.000016 CR:1.0036427975 BCR:1.0036427975
2025_0_106  SR:0.000014 CR:1.0036422014 BCR:1.0036422014
2025_0_107  SR:0.000013 CR:1.0036422014 BCR:1.0036422014
2025_0_108  SR:0.000011 CR:1.0036422014 BCR:1.0036422014
2025_0_109  SR:0.000010 CR:1.0036422014 BCR:1.0036422014
2025_0_110  SR:0.000009 CR:1.0036422014 BCR:1.0036422014
PRODUCER FINAL COMPLIANCE DELTA 0.003642
Target GHG Offset Mg -251807, Actual GHG Offset Mg -314744
Target Compliance Ratio 1.004, Actual Compliance Ratio 1.004
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.019128
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.365231
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.615642
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019128 / 0.047630 (DELTA:0.028502)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.365231 / 0.336729 (DELTA:0.028502)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.046064 (DELTA:0.046064)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615642 / 0.569578 (DELTA:0.046064)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69005 / $69005 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59524 / $59524 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81214 / $81214 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63350 / $63350 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64755 / $69005 R:0.938411
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59524 / $59524 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76964 / $81214 R:0.947669
modified cross subsidized price / cost ALT pickup.ICE                 $63350 / $63350 R:1.000000

cross subsidized price / cost ALT BEV                                 $69020 / $69020 R:1.000000
cross subsidized price / cost ALT ICE                                 $61925 / $61925 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59996 / $59996 R:1.000000
cross subsidized price / cost ALT pickup                              $63351 / $63351 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63154 / $63154 R:1.000000

2025_0_0  SCORE:0.012615, CE:0.046064, 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 Ford
2026_0_0    SR:1.000000 CR:1.0085241033 BCR:1.0085241033
2026_0_1    SR:0.900000 CR:1.0085241033 BCR:1.0085241033
2026_0_2    SR:0.810000 CR:1.0085241033 BCR:1.0085241033
2026_0_3    SR:0.729000 CR:1.0085241033 BCR:1.0085241033
2026_0_4    SR:0.656100 CR:1.0085241033 BCR:1.0085241033
2026_0_5    SR:0.590490 CR:1.0085241033 BCR:1.0085241033
2026_0_6    SR:0.531441 CR:1.0085241033 BCR:1.0085241033
2026_0_7    SR:0.478297 CR:1.0085241033 BCR:1.0085241033
2026_0_8    SR:0.430467 CR:1.0085241033 BCR:1.0085241033
2026_0_9    SR:0.387420 CR:1.0085241033 BCR:1.0085241033
2026_0_10   SR:0.348678 CR:1.0085241033 BCR:1.0085241033
2026_0_11   SR:0.313811 CR:1.0085241033 BCR:1.0085241033
2026_0_12   SR:0.282430 CR:1.0085241033 BCR:1.0085241033
2026_0_13   SR:0.254187 CR:1.0085241033 BCR:1.0085241033
2026_0_14   SR:0.228768 CR:1.0085241033 BCR:1.0085241033
2026_0_15   SR:0.205891 CR:1.0085241033 BCR:1.0085241033
2026_0_16   SR:0.185302 CR:1.0085241033 BCR:1.0085241033
2026_0_17   SR:0.166772 CR:1.0085241033 BCR:1.0085241033
2026_0_18   SR:0.150095 CR:1.0085241033 BCR:1.0085241033
2026_0_19   SR:0.135085 CR:1.0085241033 BCR:1.0085241033
2026_0_20   SR:0.121577 CR:1.0085241033 BCR:1.0085241033
2026_0_21   SR:0.109419 CR:1.0085241033 BCR:1.0085241033
2026_0_22   SR:0.098477 CR:1.0085241033 BCR:1.0085241033
2026_0_23   SR:0.088629 CR:1.0085241033 BCR:1.0085241033
2026_0_24   SR:0.079766 CR:1.0085241033 BCR:1.0085241033
2026_0_25   SR:0.071790 CR:1.0085241033 BCR:1.0085241033
2026_0_26   SR:0.064611 CR:1.0081784740 BCR:1.0081784740
2026_0_27   SR:0.058150 CR:1.0081784727 BCR:1.0081784727
2026_0_28   SR:0.052335 CR:1.0081784727 BCR:1.0081784727
2026_0_29   SR:0.047101 CR:1.0081784727 BCR:1.0081784727
2026_0_30   SR:0.042391 CR:1.0081784727 BCR:1.0081784727
2026_0_31   SR:0.038152 CR:1.0081784727 BCR:1.0081784727
2026_0_32   SR:0.034337 CR:1.0081784727 BCR:1.0081784727
2026_0_33   SR:0.030903 CR:1.0081784727 BCR:1.0081784727
2026_0_34   SR:0.027813 CR:1.0081784727 BCR:1.0081784727
2026_0_35   SR:0.025032 CR:1.0081784727 BCR:1.0081784727
2026_0_36   SR:0.022528 CR:1.0081784727 BCR:1.0081784727
2026_0_37   SR:0.020276 CR:1.0081784727 BCR:1.0081784727
2026_0_38   SR:0.018248 CR:1.0081784727 BCR:1.0081784727
2026_0_39   SR:0.016423 CR:1.0081784727 BCR:1.0081784727
2026_0_40   SR:0.014781 CR:1.0081784727 BCR:1.0081784727
2026_0_41   SR:0.013303 CR:1.0081784727 BCR:1.0081784727
2026_0_42   SR:0.011973 CR:1.0081784727 BCR:1.0081784727
2026_0_43   SR:0.010775 CR:1.0081784727 BCR:1.0081784727
2026_0_44   SR:0.009698 CR:1.0081784727 BCR:1.0081784727
2026_0_45   SR:0.008728 CR:1.0081784727 BCR:1.0081784727
2026_0_46   SR:0.007855 CR:1.0081784727 BCR:1.0081784727
2026_0_47   SR:0.007070 CR:1.0081784727 BCR:1.0081784727
2026_0_48   SR:0.006363 CR:1.0081784727 BCR:1.0081784727
2026_0_49   SR:0.005726 CR:1.0081784727 BCR:1.0081784727
2026_0_50   SR:0.005154 CR:1.0081784727 BCR:1.0081784727
2026_0_51   SR:0.004638 CR:1.0081784727 BCR:1.0081784727
2026_0_52   SR:0.004175 CR:1.0081784727 BCR:1.0081784727
2026_0_53   SR:0.003757 CR:1.0081784727 BCR:1.0081784727
2026_0_54   SR:0.003381 CR:1.0081784727 BCR:1.0081784727
2026_0_55   SR:0.003043 CR:1.0081784727 BCR:1.0081784727
2026_0_56   SR:0.002739 CR:1.0081784727 BCR:1.0081784727
2026_0_57   SR:0.002465 CR:1.0081784727 BCR:1.0081784727
2026_0_58   SR:0.002219 CR:1.0081784727 BCR:1.0081784727
2026_0_59   SR:0.001997 CR:1.0081784727 BCR:1.0081784727
2026_0_60   SR:0.001797 CR:1.0081784727 BCR:1.0081784727
2026_0_61   SR:0.001617 CR:1.0081784727 BCR:1.0081784727
2026_0_62   SR:0.001456 CR:1.0081784727 BCR:1.0081784727
2026_0_63   SR:0.001310 CR:1.0081784727 BCR:1.0081784727
2026_0_64   SR:0.001179 CR:1.0081784727 BCR:1.0081784727
2026_0_65   SR:0.001061 CR:1.0081784727 BCR:1.0081784727
2026_0_66   SR:0.000955 CR:1.0081784727 BCR:1.0081784727
2026_0_67   SR:0.000860 CR:1.0081784727 BCR:1.0081784727
2026_0_68   SR:0.000774 CR:1.0081784727 BCR:1.0081784727
2026_0_69   SR:0.000696 CR:1.0081784727 BCR:1.0081784727
2026_0_70   SR:0.000627 CR:1.0081784727 BCR:1.0081784727
2026_0_71   SR:0.000564 CR:1.0081784727 BCR:1.0081784727
2026_0_72   SR:0.000508 CR:1.0081784727 BCR:1.0081784727
2026_0_73   SR:0.000457 CR:1.0081784727 BCR:1.0081784727
2026_0_74   SR:0.000411 CR:1.0081784727 BCR:1.0081784727
2026_0_75   SR:0.000370 CR:1.0081784727 BCR:1.0081784727
2026_0_76   SR:0.000333 CR:1.0081784727 BCR:1.0081784727
2026_0_77   SR:0.000300 CR:1.0081784727 BCR:1.0081784727
2026_0_78   SR:0.000270 CR:1.0081784727 BCR:1.0081784727
2026_0_79   SR:0.000243 CR:1.0081784727 BCR:1.0081784727
2026_0_80   SR:0.000218 CR:1.0081715119 BCR:1.0081715119
2026_0_81   SR:0.000197 CR:1.0081715106 BCR:1.0081715106
2026_0_82   SR:0.000177 CR:1.0081715106 BCR:1.0081715106
2026_0_83   SR:0.000159 CR:1.0081715106 BCR:1.0081715106
2026_0_84   SR:0.000143 CR:1.0081715106 BCR:1.0081715106
2026_0_85   SR:0.000129 CR:1.0081715106 BCR:1.0081715106
2026_0_86   SR:0.000116 CR:1.0081715106 BCR:1.0081715106
2026_0_87   SR:0.000104 CR:1.0081715106 BCR:1.0081715106
2026_0_88   SR:0.000094 CR:1.0081715106 BCR:1.0081715106
2026_0_89   SR:0.000085 CR:1.0081715106 BCR:1.0081715106
2026_0_90   SR:0.000076 CR:1.0081715106 BCR:1.0081715106
2026_0_91   SR:0.000069 CR:1.0081715106 BCR:1.0081715106
2026_0_92   SR:0.000062 CR:1.0081715106 BCR:1.0081715106
2026_0_93   SR:0.000056 CR:1.0081715106 BCR:1.0081715106
2026_0_94   SR:0.000050 CR:1.0081715106 BCR:1.0081715106
2026_0_95   SR:0.000045 CR:1.0081715106 BCR:1.0081715106
2026_0_96   SR:0.000040 CR:1.0081715106 BCR:1.0081715106
2026_0_97   SR:0.000036 CR:1.0081715106 BCR:1.0081715106
2026_0_98   SR:0.000033 CR:1.0081715106 BCR:1.0081715106
2026_0_99   SR:0.000030 CR:1.0081715106 BCR:1.0081715106
2026_0_100  SR:0.000027 CR:1.0081715106 BCR:1.0081715106
2026_0_101  SR:0.000024 CR:1.0081715106 BCR:1.0081715106
2026_0_102  SR:0.000022 CR:1.0081715106 BCR:1.0081715106
2026_0_103  SR:0.000019 CR:1.0081715106 BCR:1.0081715106
2026_0_104  SR:0.000017 CR:1.0081715106 BCR:1.0081715106
2026_0_105  SR:0.000016 CR:1.0081715048 BCR:1.0081715048
2026_0_106  SR:0.000014 CR:1.0081711117 BCR:1.0081711117
2026_0_107  SR:0.000013 CR:1.0081711117 BCR:1.0081711117
2026_0_108  SR:0.000011 CR:1.0081711117 BCR:1.0081711117
2026_0_109  SR:0.000010 CR:1.0081711117 BCR:1.0081711117
2026_0_110  SR:0.000009 CR:1.0081711117 BCR:1.0081711117
PRODUCER FINAL COMPLIANCE DELTA 0.008171
Target GHG Offset Mg -551498, Actual GHG Offset Mg -689359
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.024404
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.359611
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.615985
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.024404 / 0.057172 (DELTA:0.032768)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.359611 / 0.326843 (DELTA:0.032768)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.055636 (DELTA:0.055636)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615985 / 0.560350 (DELTA:0.055636)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68931 / $68931 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59467 / $59467 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81200 / $81200 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63237 / $63237 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64431 / $68931 R:0.934718
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59467 / $59467 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76700 / $81200 R:0.944582
modified cross subsidized price / cost ALT pickup.ICE                 $63237 / $63237 R:1.000000

cross subsidized price / cost ALT BEV                                 $68943 / $68943 R:1.000000
cross subsidized price / cost ALT ICE                                 $61847 / $61847 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60069 / $60069 R:1.000000
cross subsidized price / cost ALT pickup                              $63237 / $63237 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63330 / $63330 R:1.000000

2026_0_0  SCORE:0.015236, CE:0.055636, 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 Ford
2027_0_0    SR:1.000000 CR:1.0090527534 BCR:1.0090527534
2027_0_1    SR:0.900000 CR:1.0090527534 BCR:1.0090527534
2027_0_2    SR:0.810000 CR:1.0090527534 BCR:1.0090527534
2027_0_3    SR:0.729000 CR:1.0090527534 BCR:1.0090527534
2027_0_4    SR:0.656100 CR:1.0090527534 BCR:1.0090527534
2027_0_5    SR:0.590490 CR:1.0090527534 BCR:1.0090527534
2027_0_6    SR:0.531441 CR:1.0090527534 BCR:1.0090527534
2027_0_7    SR:0.478297 CR:1.0090527534 BCR:1.0090527534
2027_0_8    SR:0.430467 CR:1.0090527534 BCR:1.0090527534
2027_0_9    SR:0.387420 CR:1.0090527534 BCR:1.0090527534
2027_0_10   SR:0.348678 CR:1.0090527534 BCR:1.0090527534
2027_0_11   SR:0.313811 CR:1.0090527534 BCR:1.0090527534
2027_0_12   SR:0.282430 CR:1.0090527534 BCR:1.0090527534
2027_0_13   SR:0.254187 CR:1.0090527534 BCR:1.0090527534
2027_0_14   SR:0.228768 CR:1.0090527534 BCR:1.0090527534
2027_0_15   SR:0.205891 CR:1.0090527534 BCR:1.0090527534
2027_0_16   SR:0.185302 CR:1.0090527534 BCR:1.0090527534
2027_0_17   SR:0.166772 CR:1.0090527534 BCR:1.0090527534
2027_0_18   SR:0.150095 CR:1.0090527534 BCR:1.0090527534
2027_0_19   SR:0.135085 CR:1.0090527534 BCR:1.0090527534
2027_0_20   SR:0.121577 CR:1.0090527534 BCR:1.0090527534
2027_0_21   SR:0.109419 CR:1.0090527534 BCR:1.0090527534
2027_0_22   SR:0.098477 CR:1.0090527534 BCR:1.0090527534
2027_0_23   SR:0.088629 CR:1.0090527534 BCR:1.0090527534
2027_0_24   SR:0.079766 CR:1.0090527534 BCR:1.0090527534
2027_0_25   SR:0.071790 CR:1.0090527534 BCR:1.0090527534
2027_0_26   SR:0.064611 CR:1.0090527534 BCR:1.0090527534
2027_0_27   SR:0.058150 CR:1.0090527534 BCR:1.0090527534
2027_0_28   SR:0.052335 CR:1.0090527534 BCR:1.0090527534
2027_0_29   SR:0.047101 CR:1.0090527534 BCR:1.0090527534
2027_0_30   SR:0.042391 CR:1.0090527534 BCR:1.0090527534
2027_0_31   SR:0.038152 CR:1.0077984333 BCR:1.0077984333
2027_0_32   SR:0.034337 CR:1.0077984333 BCR:1.0077984333
2027_0_33   SR:0.030903 CR:1.0077984333 BCR:1.0077984333
2027_0_34   SR:0.027813 CR:1.0077984333 BCR:1.0077984333
2027_0_35   SR:0.025032 CR:1.0077984333 BCR:1.0077984333
2027_0_36   SR:0.022528 CR:1.0077984333 BCR:1.0077984333
2027_0_37   SR:0.020276 CR:1.0077984333 BCR:1.0077984333
2027_0_38   SR:0.018248 CR:1.0077984333 BCR:1.0077984333
2027_0_39   SR:0.016423 CR:1.0077984333 BCR:1.0077984333
2027_0_40   SR:0.014781 CR:1.0077984333 BCR:1.0077984333
2027_0_41   SR:0.013303 CR:1.0077984333 BCR:1.0077984333
2027_0_42   SR:0.011973 CR:1.0077984333 BCR:1.0077984333
2027_0_43   SR:0.010775 CR:1.0077984333 BCR:1.0077984333
2027_0_44   SR:0.009698 CR:1.0077984333 BCR:1.0077984333
2027_0_45   SR:0.008728 CR:1.0077984333 BCR:1.0077984333
2027_0_46   SR:0.007855 CR:1.0077984333 BCR:1.0077984333
2027_0_47   SR:0.007070 CR:1.0077984333 BCR:1.0077984333
2027_0_48   SR:0.006363 CR:1.0077984333 BCR:1.0077984333
2027_0_49   SR:0.005726 CR:1.0077984333 BCR:1.0077984333
2027_0_50   SR:0.005154 CR:1.0077984333 BCR:1.0077984333
2027_0_51   SR:0.004638 CR:1.0077984333 BCR:1.0077984333
2027_0_52   SR:0.004175 CR:1.0077984333 BCR:1.0077984333
2027_0_53   SR:0.003757 CR:1.0077984333 BCR:1.0077984333
2027_0_54   SR:0.003381 CR:1.0077984333 BCR:1.0077984333
2027_0_55   SR:0.003043 CR:1.0077984333 BCR:1.0077984333
2027_0_56   SR:0.002739 CR:1.0077984333 BCR:1.0077984333
2027_0_57   SR:0.002465 CR:1.0077984333 BCR:1.0077984333
2027_0_58   SR:0.002219 CR:1.0077984333 BCR:1.0077984333
2027_0_59   SR:0.001997 CR:1.0077984333 BCR:1.0077984333
2027_0_60   SR:0.001797 CR:1.0077984333 BCR:1.0077984333
2027_0_61   SR:0.001617 CR:1.0077984333 BCR:1.0077984333
2027_0_62   SR:0.001456 CR:1.0077984333 BCR:1.0077984333
2027_0_63   SR:0.001310 CR:1.0077984333 BCR:1.0077984333
2027_0_64   SR:0.001179 CR:1.0077984333 BCR:1.0077984333
2027_0_65   SR:0.001061 CR:1.0077984333 BCR:1.0077984333
2027_0_66   SR:0.000955 CR:1.0077984333 BCR:1.0077984333
2027_0_67   SR:0.000860 CR:1.0077984333 BCR:1.0077984333
2027_0_68   SR:0.000774 CR:1.0077984333 BCR:1.0077984333
2027_0_69   SR:0.000696 CR:1.0077984333 BCR:1.0077984333
2027_0_70   SR:0.000627 CR:1.0077984333 BCR:1.0077984333
2027_0_71   SR:0.000564 CR:1.0077984333 BCR:1.0077984333
2027_0_72   SR:0.000508 CR:1.0077984333 BCR:1.0077984333
2027_0_73   SR:0.000457 CR:1.0077984333 BCR:1.0077984333
2027_0_74   SR:0.000411 CR:1.0077984333 BCR:1.0077984333
2027_0_75   SR:0.000370 CR:1.0077984333 BCR:1.0077984333
2027_0_76   SR:0.000333 CR:1.0077984333 BCR:1.0077984333
2027_0_77   SR:0.000300 CR:1.0077984333 BCR:1.0077984333
2027_0_78   SR:0.000270 CR:1.0077984333 BCR:1.0077984333
2027_0_79   SR:0.000243 CR:1.0077984333 BCR:1.0077984333
2027_0_80   SR:0.000218 CR:1.0077984333 BCR:1.0077984333
2027_0_81   SR:0.000197 CR:1.0077984333 BCR:1.0077984333
2027_0_82   SR:0.000177 CR:1.0077984333 BCR:1.0077984333
2027_0_83   SR:0.000159 CR:1.0077984333 BCR:1.0077984333
2027_0_84   SR:0.000143 CR:1.0077984333 BCR:1.0077984333
2027_0_85   SR:0.000129 CR:1.0077984333 BCR:1.0077984333
2027_0_86   SR:0.000116 CR:1.0077984333 BCR:1.0077984333
2027_0_87   SR:0.000104 CR:1.0077984333 BCR:1.0077984333
2027_0_88   SR:0.000094 CR:1.0077953339 BCR:1.0077953339
2027_0_89   SR:0.000085 CR:1.0077953339 BCR:1.0077953339
2027_0_90   SR:0.000076 CR:1.0077953339 BCR:1.0077953339
2027_0_91   SR:0.000069 CR:1.0077953339 BCR:1.0077953339
2027_0_92   SR:0.000062 CR:1.0077953339 BCR:1.0077953339
2027_0_93   SR:0.000056 CR:1.0077953339 BCR:1.0077953339
2027_0_94   SR:0.000050 CR:1.0077953339 BCR:1.0077953339
2027_0_95   SR:0.000045 CR:1.0077953339 BCR:1.0077953339
2027_0_96   SR:0.000040 CR:1.0077953339 BCR:1.0077953339
2027_0_97   SR:0.000036 CR:1.0077953339 BCR:1.0077953339
2027_0_98   SR:0.000033 CR:1.0077953339 BCR:1.0077953339
2027_0_99   SR:0.000030 CR:1.0077953339 BCR:1.0077953339
2027_0_100  SR:0.000027 CR:1.0077953339 BCR:1.0077953339
2027_0_101  SR:0.000024 CR:1.0077953339 BCR:1.0077953339
2027_0_102  SR:0.000022 CR:1.0077953339 BCR:1.0077953339
2027_0_103  SR:0.000019 CR:1.0077953339 BCR:1.0077953339
2027_0_104  SR:0.000017 CR:1.0077953339 BCR:1.0077953339
2027_0_105  SR:0.000016 CR:1.0077953339 BCR:1.0077953339
2027_0_106  SR:0.000014 CR:1.0077953339 BCR:1.0077953339
2027_0_107  SR:0.000013 CR:1.0077953339 BCR:1.0077953339
2027_0_108  SR:0.000011 CR:1.0077953339 BCR:1.0077953339
2027_0_109  SR:0.000010 CR:1.0077953339 BCR:1.0077953339
2027_0_110  SR:0.000009 CR:1.0077953339 BCR:1.0077953339
PRODUCER FINAL COMPLIANCE DELTA 0.007795
Target GHG Offset Mg -516875, Actual GHG Offset Mg -646089
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.057306
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.327876
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.614818
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.057306 / 0.084219 (DELTA:0.026913)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.327876 / 0.300963 (DELTA:0.026913)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.100769 (DELTA:0.100769)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.614818 / 0.514049 (DELTA:0.100769)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66442 / $66442 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59411 / $59411 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76052 / $76052 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63135 / $63135 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61692 / $66442 R:0.928510
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59411 / $59411 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71302 / $76052 R:0.937543
modified cross subsidized price / cost ALT pickup.ICE                 $63135 / $63135 R:1.000000

cross subsidized price / cost ALT BEV                                 $66447 / $66447 R:1.000000
cross subsidized price / cost ALT ICE                                 $61839 / $61839 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60457 / $60457 R:1.000000
cross subsidized price / cost ALT pickup                              $63135 / $63135 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63594 / $63594 R:1.000000

2027_0_0  SCORE:0.027597, CE:0.100769, 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 Ford
2028_0_0    SR:1.000000 CR:1.0109752417 BCR:1.0109752417
2028_0_1    SR:0.900000 CR:1.0109752417 BCR:1.0109752417
2028_0_2    SR:0.810000 CR:1.0109752417 BCR:1.0109752417
2028_0_3    SR:0.729000 CR:1.0109752417 BCR:1.0109752417
2028_0_4    SR:0.656100 CR:1.0109752417 BCR:1.0109752417
2028_0_5    SR:0.590490 CR:1.0109752417 BCR:1.0109752417
2028_0_6    SR:0.531441 CR:1.0109752417 BCR:1.0109752417
2028_0_7    SR:0.478297 CR:1.0109752417 BCR:1.0109752417
2028_0_8    SR:0.430467 CR:1.0109752417 BCR:1.0109752417
2028_0_9    SR:0.387420 CR:1.0109752417 BCR:1.0109752417
2028_0_10   SR:0.348678 CR:1.0109752417 BCR:1.0109752417
2028_0_11   SR:0.313811 CR:1.0109752417 BCR:1.0109752417
2028_0_12   SR:0.282430 CR:1.0109752417 BCR:1.0109752417
2028_0_13   SR:0.254187 CR:1.0109752417 BCR:1.0109752417
2028_0_14   SR:0.228768 CR:1.0109752417 BCR:1.0109752417
2028_0_15   SR:0.205891 CR:1.0109752417 BCR:1.0109752417
2028_0_16   SR:0.185302 CR:1.0087947845 BCR:1.0087947845
2028_0_17   SR:0.166772 CR:1.0087947845 BCR:1.0087947845
2028_0_18   SR:0.150095 CR:1.0081509352 BCR:1.0081509352
2028_0_19   SR:0.135085 CR:1.0081509352 BCR:1.0081509352
2028_0_20   SR:0.121577 CR:1.0081509352 BCR:1.0081509352
2028_0_21   SR:0.109419 CR:1.0081509352 BCR:1.0081509352
2028_0_22   SR:0.098477 CR:1.0081509352 BCR:1.0081509352
2028_0_23   SR:0.088629 CR:1.0081509352 BCR:1.0081509352
2028_0_24   SR:0.079766 CR:1.0081509352 BCR:1.0081509352
2028_0_25   SR:0.071790 CR:1.0081509352 BCR:1.0081509352
2028_0_26   SR:0.064611 CR:1.0081509352 BCR:1.0081509352
2028_0_27   SR:0.058150 CR:1.0081509352 BCR:1.0081509352
2028_0_28   SR:0.052335 CR:1.0081509352 BCR:1.0081509352
2028_0_29   SR:0.047101 CR:1.0081509352 BCR:1.0081509352
2028_0_30   SR:0.042391 CR:1.0081509352 BCR:1.0081509352
2028_0_31   SR:0.038152 CR:1.0081509352 BCR:1.0081509352
2028_0_32   SR:0.034337 CR:1.0081509352 BCR:1.0081509352
2028_0_33   SR:0.030903 CR:1.0081509352 BCR:1.0081509352
2028_0_34   SR:0.027813 CR:1.0081509352 BCR:1.0081509352
2028_0_35   SR:0.025032 CR:1.0081509352 BCR:1.0081509352
2028_0_36   SR:0.022528 CR:1.0081509352 BCR:1.0081509352
2028_0_37   SR:0.020276 CR:1.0081509352 BCR:1.0081509352
2028_0_38   SR:0.018248 CR:1.0081509352 BCR:1.0081509352
2028_0_39   SR:0.016423 CR:1.0081509352 BCR:1.0081509352
2028_0_40   SR:0.014781 CR:1.0081509352 BCR:1.0081509352
2028_0_41   SR:0.013303 CR:1.0081509352 BCR:1.0081509352
2028_0_42   SR:0.011973 CR:1.0081509352 BCR:1.0081509352
2028_0_43   SR:0.010775 CR:1.0081509352 BCR:1.0081509352
2028_0_44   SR:0.009698 CR:1.0078331232 BCR:1.0078331232
2028_0_45   SR:0.008728 CR:1.0078331232 BCR:1.0078331232
2028_0_46   SR:0.007855 CR:1.0078331232 BCR:1.0078331232
2028_0_47   SR:0.007070 CR:1.0078331232 BCR:1.0078331232
2028_0_48   SR:0.006363 CR:1.0078331232 BCR:1.0078331232
2028_0_49   SR:0.005726 CR:1.0078331232 BCR:1.0078331232
2028_0_50   SR:0.005154 CR:1.0078331232 BCR:1.0078331232
2028_0_51   SR:0.004638 CR:1.0078331232 BCR:1.0078331232
2028_0_52   SR:0.004175 CR:1.0078331232 BCR:1.0078331232
2028_0_53   SR:0.003757 CR:1.0078331232 BCR:1.0078331232
2028_0_54   SR:0.003381 CR:1.0078331232 BCR:1.0078331232
2028_0_55   SR:0.003043 CR:1.0078331232 BCR:1.0078331232
2028_0_56   SR:0.002739 CR:1.0078331232 BCR:1.0078331232
2028_0_57   SR:0.002465 CR:1.0078331232 BCR:1.0078331232
2028_0_58   SR:0.002219 CR:1.0078331232 BCR:1.0078331232
2028_0_59   SR:0.001997 CR:1.0078331232 BCR:1.0078331232
2028_0_60   SR:0.001797 CR:1.0078331232 BCR:1.0078331232
2028_0_61   SR:0.001617 CR:1.0078331232 BCR:1.0078331232
2028_0_62   SR:0.001456 CR:1.0078331232 BCR:1.0078331232
2028_0_63   SR:0.001310 CR:1.0078331232 BCR:1.0078331232
2028_0_64   SR:0.001179 CR:1.0078331232 BCR:1.0078331232
2028_0_65   SR:0.001061 CR:1.0078331232 BCR:1.0078331232
2028_0_66   SR:0.000955 CR:1.0078331232 BCR:1.0078331232
2028_0_67   SR:0.000860 CR:1.0078331232 BCR:1.0078331232
2028_0_68   SR:0.000774 CR:1.0078078508 BCR:1.0078078508
2028_0_69   SR:0.000696 CR:1.0078078508 BCR:1.0078078508
2028_0_70   SR:0.000627 CR:1.0078078508 BCR:1.0078078508
2028_0_71   SR:0.000564 CR:1.0078078508 BCR:1.0078078508
2028_0_72   SR:0.000508 CR:1.0078078508 BCR:1.0078078508
2028_0_73   SR:0.000457 CR:1.0078078508 BCR:1.0078078508
2028_0_74   SR:0.000411 CR:1.0078078508 BCR:1.0078078508
2028_0_75   SR:0.000370 CR:1.0078078508 BCR:1.0078078508
2028_0_76   SR:0.000333 CR:1.0078078508 BCR:1.0078078508
2028_0_77   SR:0.000300 CR:1.0078078508 BCR:1.0078078508
2028_0_78   SR:0.000270 CR:1.0078078508 BCR:1.0078078508
2028_0_79   SR:0.000243 CR:1.0078078508 BCR:1.0078078508
2028_0_80   SR:0.000218 CR:1.0078078508 BCR:1.0078078508
2028_0_81   SR:0.000197 CR:1.0078078508 BCR:1.0078078508
2028_0_82   SR:0.000177 CR:1.0078078508 BCR:1.0078078508
2028_0_83   SR:0.000159 CR:1.0078078508 BCR:1.0078078508
2028_0_84   SR:0.000143 CR:1.0078078508 BCR:1.0078078508
2028_0_85   SR:0.000129 CR:1.0078078508 BCR:1.0078078508
2028_0_86   SR:0.000116 CR:1.0078078508 BCR:1.0078078508
2028_0_87   SR:0.000104 CR:1.0078078508 BCR:1.0078078508
2028_0_88   SR:0.000094 CR:1.0078078508 BCR:1.0078078508
2028_0_89   SR:0.000085 CR:1.0078078508 BCR:1.0078078508
2028_0_90   SR:0.000076 CR:1.0078078508 BCR:1.0078078508
2028_0_91   SR:0.000069 CR:1.0078078508 BCR:1.0078078508
2028_0_92   SR:0.000062 CR:1.0078078508 BCR:1.0078078508
2028_0_93   SR:0.000056 CR:1.0078078508 BCR:1.0078078508
2028_0_94   SR:0.000050 CR:1.0078078508 BCR:1.0078078508
2028_0_95   SR:0.000045 CR:1.0078078508 BCR:1.0078078508
2028_0_96   SR:0.000040 CR:1.0078078508 BCR:1.0078078508
2028_0_97   SR:0.000036 CR:1.0078078508 BCR:1.0078078508
2028_0_98   SR:0.000033 CR:1.0078078508 BCR:1.0078078508
2028_0_99   SR:0.000030 CR:1.0078078508 BCR:1.0078078508
2028_0_100  SR:0.000027 CR:1.0078078508 BCR:1.0078078508
2028_0_101  SR:0.000024 CR:1.0078078508 BCR:1.0078078508
2028_0_102  SR:0.000022 CR:1.0078078508 BCR:1.0078078508
2028_0_103  SR:0.000019 CR:1.0078078508 BCR:1.0078078508
2028_0_104  SR:0.000017 CR:1.0078078508 BCR:1.0078078508
2028_0_105  SR:0.000016 CR:1.0078078508 BCR:1.0078078508
2028_0_106  SR:0.000014 CR:1.0078078508 BCR:1.0078078508
2028_0_107  SR:0.000013 CR:1.0078078508 BCR:1.0078078508
2028_0_108  SR:0.000011 CR:1.0078078508 BCR:1.0078078508
2028_0_109  SR:0.000010 CR:1.0078078508 BCR:1.0078078508
2028_0_110  SR:0.000009 CR:1.0078078508 BCR:1.0078078508
PRODUCER FINAL COMPLIANCE DELTA 0.007808
Target GHG Offset Mg -519572, Actual GHG Offset Mg -649436
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.057288
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.326739
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.615973
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.057288 / 0.110226 (DELTA:0.052938)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.326739 / 0.273800 (DELTA:0.052938)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123195 (DELTA:0.123195)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.615973 / 0.492779 (DELTA:0.123195)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65089 / $65089 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59355 / $59355 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73383 / $73383 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63034 / $63034 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60089 / $65089 R:0.923182
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59355 / $59355 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68383 / $73383 R:0.931865
modified cross subsidized price / cost ALT pickup.ICE                 $63034 / $63034 R:1.000000

cross subsidized price / cost ALT BEV                                 $65093 / $65093 R:1.000000
cross subsidized price / cost ALT ICE                                 $61759 / $61759 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60210 / $60210 R:1.000000
cross subsidized price / cost ALT pickup                              $63035 / $63035 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63528 / $63528 R:1.000000

2028_0_0  SCORE:0.033738, CE:0.123195, 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 Ford
2029_0_0    SR:1.000000 CR:1.0109919310 BCR:1.0109919310
2029_0_1    SR:0.900000 CR:1.0109919310 BCR:1.0109919310
2029_0_2    SR:0.810000 CR:1.0109919310 BCR:1.0109919310
2029_0_3    SR:0.729000 CR:1.0109919310 BCR:1.0109919310
2029_0_4    SR:0.656100 CR:1.0109919310 BCR:1.0109919310
2029_0_5    SR:0.590490 CR:1.0109919310 BCR:1.0109919310
2029_0_6    SR:0.531441 CR:1.0109919310 BCR:1.0109919310
2029_0_7    SR:0.478297 CR:1.0109919310 BCR:1.0109919310
2029_0_8    SR:0.430467 CR:1.0109919310 BCR:1.0109919310
2029_0_9    SR:0.387420 CR:1.0109919310 BCR:1.0109919310
2029_0_10   SR:0.348678 CR:1.0109919310 BCR:1.0109919310
2029_0_11   SR:0.313811 CR:1.0109919310 BCR:1.0109919310
2029_0_12   SR:0.282430 CR:1.0109919310 BCR:1.0109919310
2029_0_13   SR:0.254187 CR:1.0109919310 BCR:1.0109919310
2029_0_14   SR:0.228768 CR:1.0109919310 BCR:1.0109919310
2029_0_15   SR:0.205891 CR:1.0109919310 BCR:1.0109919310
2029_0_16   SR:0.185302 CR:1.0088441372 BCR:1.0088441372
2029_0_17   SR:0.166772 CR:1.0088441372 BCR:1.0088441372
2029_0_18   SR:0.150095 CR:1.0082134008 BCR:1.0082134008
2029_0_19   SR:0.135085 CR:1.0082134008 BCR:1.0082134008
2029_0_20   SR:0.121577 CR:1.0082134008 BCR:1.0082134008
2029_0_21   SR:0.109419 CR:1.0082134008 BCR:1.0082134008
2029_0_22   SR:0.098477 CR:1.0082134008 BCR:1.0082134008
2029_0_23   SR:0.088629 CR:1.0082134008 BCR:1.0082134008
2029_0_24   SR:0.079766 CR:1.0082134008 BCR:1.0082134008
2029_0_25   SR:0.071790 CR:1.0082134008 BCR:1.0082134008
2029_0_26   SR:0.064611 CR:1.0082134008 BCR:1.0082134008
2029_0_27   SR:0.058150 CR:1.0082134008 BCR:1.0082134008
2029_0_28   SR:0.052335 CR:1.0082134008 BCR:1.0082134008
2029_0_29   SR:0.047101 CR:1.0082134008 BCR:1.0082134008
2029_0_30   SR:0.042391 CR:1.0082134008 BCR:1.0082134008
2029_0_31   SR:0.038152 CR:1.0082134008 BCR:1.0082134008
2029_0_32   SR:0.034337 CR:1.0082134008 BCR:1.0082134008
2029_0_33   SR:0.030903 CR:1.0082134008 BCR:1.0082134008
2029_0_34   SR:0.027813 CR:1.0082134008 BCR:1.0082134008
2029_0_35   SR:0.025032 CR:1.0082134008 BCR:1.0082134008
2029_0_36   SR:0.022528 CR:1.0082134008 BCR:1.0082134008
2029_0_37   SR:0.020276 CR:1.0082134008 BCR:1.0082134008
2029_0_38   SR:0.018248 CR:1.0082134008 BCR:1.0082134008
2029_0_39   SR:0.016423 CR:1.0082134008 BCR:1.0082134008
2029_0_40   SR:0.014781 CR:1.0082134008 BCR:1.0082134008
2029_0_41   SR:0.013303 CR:1.0077781677 BCR:1.0077781677
2029_0_42   SR:0.011973 CR:1.0077781677 BCR:1.0077781677
2029_0_43   SR:0.010775 CR:1.0077781677 BCR:1.0077781677
2029_0_44   SR:0.009698 CR:1.0077781677 BCR:1.0077781677
2029_0_45   SR:0.008728 CR:1.0077781677 BCR:1.0077781677
2029_0_46   SR:0.007855 CR:1.0077781677 BCR:1.0077781677
2029_0_47   SR:0.007070 CR:1.0077781677 BCR:1.0077781677
2029_0_48   SR:0.006363 CR:1.0077781677 BCR:1.0077781677
2029_0_49   SR:0.005726 CR:1.0077781677 BCR:1.0077781677
2029_0_50   SR:0.005154 CR:1.0077781677 BCR:1.0077781677
2029_0_51   SR:0.004638 CR:1.0077781677 BCR:1.0077781677
2029_0_52   SR:0.004175 CR:1.0077781677 BCR:1.0077781677
2029_0_53   SR:0.003757 CR:1.0077781677 BCR:1.0077781677
2029_0_54   SR:0.003381 CR:1.0077781677 BCR:1.0077781677
2029_0_55   SR:0.003043 CR:1.0077781677 BCR:1.0077781677
2029_0_56   SR:0.002739 CR:1.0077781677 BCR:1.0077781677
2029_0_57   SR:0.002465 CR:1.0077781677 BCR:1.0077781677
2029_0_58   SR:0.002219 CR:1.0077781677 BCR:1.0077781677
2029_0_59   SR:0.001997 CR:1.0077781677 BCR:1.0077781677
2029_0_60   SR:0.001797 CR:1.0077781677 BCR:1.0077781677
2029_0_61   SR:0.001617 CR:1.0077781677 BCR:1.0077781677
2029_0_62   SR:0.001456 CR:1.0077781677 BCR:1.0077781677
2029_0_63   SR:0.001310 CR:1.0077781677 BCR:1.0077781677
2029_0_64   SR:0.001179 CR:1.0077781677 BCR:1.0077781677
2029_0_65   SR:0.001061 CR:1.0077781677 BCR:1.0077781677
2029_0_66   SR:0.000955 CR:1.0077781677 BCR:1.0077781677
2029_0_67   SR:0.000860 CR:1.0077781677 BCR:1.0077781677
2029_0_68   SR:0.000774 CR:1.0077781677 BCR:1.0077781677
2029_0_69   SR:0.000696 CR:1.0077781677 BCR:1.0077781677
2029_0_70   SR:0.000627 CR:1.0077781677 BCR:1.0077781677
2029_0_71   SR:0.000564 CR:1.0077781677 BCR:1.0077781677
2029_0_72   SR:0.000508 CR:1.0077615976 BCR:1.0077615976
2029_0_73   SR:0.000457 CR:1.0077615976 BCR:1.0077615976
2029_0_74   SR:0.000411 CR:1.0077615976 BCR:1.0077615976
2029_0_75   SR:0.000370 CR:1.0077615976 BCR:1.0077615976
2029_0_76   SR:0.000333 CR:1.0077615976 BCR:1.0077615976
2029_0_77   SR:0.000300 CR:1.0077615976 BCR:1.0077615976
2029_0_78   SR:0.000270 CR:1.0077615976 BCR:1.0077615976
2029_0_79   SR:0.000243 CR:1.0077615976 BCR:1.0077615976
2029_0_80   SR:0.000218 CR:1.0077615976 BCR:1.0077615976
2029_0_81   SR:0.000197 CR:1.0077615976 BCR:1.0077615976
2029_0_82   SR:0.000177 CR:1.0077615976 BCR:1.0077615976
2029_0_83   SR:0.000159 CR:1.0077615976 BCR:1.0077615976
2029_0_84   SR:0.000143 CR:1.0077615976 BCR:1.0077615976
2029_0_85   SR:0.000129 CR:1.0077615976 BCR:1.0077615976
2029_0_86   SR:0.000116 CR:1.0077615976 BCR:1.0077615976
2029_0_87   SR:0.000104 CR:1.0077615976 BCR:1.0077615976
2029_0_88   SR:0.000094 CR:1.0077615976 BCR:1.0077615976
2029_0_89   SR:0.000085 CR:1.0077615976 BCR:1.0077615976
2029_0_90   SR:0.000076 CR:1.0077615976 BCR:1.0077615976
2029_0_91   SR:0.000069 CR:1.0077615976 BCR:1.0077615976
2029_0_92   SR:0.000062 CR:1.0077615976 BCR:1.0077615976
2029_0_93   SR:0.000056 CR:1.0077615976 BCR:1.0077615976
2029_0_94   SR:0.000050 CR:1.0077615976 BCR:1.0077615976
2029_0_95   SR:0.000045 CR:1.0077615976 BCR:1.0077615976
2029_0_96   SR:0.000040 CR:1.0077615976 BCR:1.0077615976
2029_0_97   SR:0.000036 CR:1.0077615976 BCR:1.0077615976
2029_0_98   SR:0.000033 CR:1.0077615976 BCR:1.0077615976
2029_0_99   SR:0.000030 CR:1.0077615976 BCR:1.0077615976
2029_0_100  SR:0.000027 CR:1.0077615976 BCR:1.0077615976
2029_0_101  SR:0.000024 CR:1.0077615976 BCR:1.0077615976
2029_0_102  SR:0.000022 CR:1.0077615976 BCR:1.0077615976
2029_0_103  SR:0.000019 CR:1.0077615976 BCR:1.0077615976
2029_0_104  SR:0.000017 CR:1.0077608824 BCR:1.0077608824
2029_0_105  SR:0.000016 CR:1.0077608824 BCR:1.0077608824
2029_0_106  SR:0.000014 CR:1.0077608824 BCR:1.0077608824
2029_0_107  SR:0.000013 CR:1.0077608824 BCR:1.0077608824
2029_0_108  SR:0.000011 CR:1.0077608824 BCR:1.0077608824
2029_0_109  SR:0.000010 CR:1.0077608824 BCR:1.0077608824
2029_0_110  SR:0.000009 CR:1.0077608824 BCR:1.0077608824
PRODUCER FINAL COMPLIANCE DELTA 0.007761
Target GHG Offset Mg -522270, Actual GHG Offset Mg -651876
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.057336
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.326054
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.616610
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.057336 / 0.133871 (DELTA:0.076535)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.326054 / 0.249519 (DELTA:0.076535)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123322 (DELTA:0.123322)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.616610 / 0.493288 (DELTA:0.123322)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64129 / $64129 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59301 / $59301 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $71515 / $71515 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62936 / $62936 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58879 / $64129 R:0.918134
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59301 / $59301 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66265 / $71515 R:0.926590
modified cross subsidized price / cost ALT pickup.ICE                 $62936 / $62936 R:1.000000

cross subsidized price / cost ALT BEV                                 $64133 / $64133 R:1.000000
cross subsidized price / cost ALT ICE                                 $61679 / $61679 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60023 / $60023 R:1.000000
cross subsidized price / cost ALT pickup                              $62936 / $62936 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63247 / $63247 R:1.000000

2029_0_0  SCORE:0.033773, CE:0.123322, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2030  Iteration=0 Ford
2030_0_0    SR:1.000000 CR:0.9986970565 BCR:0.9986970565
2030_0_1    SR:0.900000 CR:0.9986970617 BCR:0.9986970617
2030_0_2    SR:0.810000 CR:0.9986970617 BCR:0.9986970617
2030_0_3    SR:0.729000 CR:0.9986970617 BCR:0.9986970617
2030_0_4    SR:0.656100 CR:0.9986970617 BCR:0.9986970617
2030_0_5    SR:0.590490 CR:0.9986970617 BCR:0.9986970617
2030_0_6    SR:0.531441 CR:0.9986970617 BCR:0.9986970617
2030_0_7    SR:0.478297 CR:0.9986970617 BCR:0.9986970617
2030_0_8    SR:0.430467 CR:0.9986970617 BCR:0.9986970617
2030_0_9    SR:0.387420 CR:0.9986970617 BCR:0.9986970617
2030_0_10   SR:0.348678 CR:0.9986970617 BCR:0.9986970617
2030_0_11   SR:0.313811 CR:0.9986970617 BCR:0.9986970617
2030_0_12   SR:0.282430 CR:0.9986970617 BCR:0.9986970617
2030_0_13   SR:0.254187 CR:0.9986970617 BCR:0.9986970617
2030_0_14   SR:0.228768 CR:0.9986970617 BCR:0.9986970617
2030_0_15   SR:0.205891 CR:0.9986970617 BCR:0.9986970617
2030_0_16   SR:0.185302 CR:0.9997188952 BCR:0.9997188952
2030_0_17   SR:0.166772 CR:0.9997188952 BCR:0.9997188952
2030_0_18   SR:0.150095 CR:0.9997188952 BCR:0.9997188952
2030_0_19   SR:0.135085 CR:0.9997188952 BCR:0.9997188952
2030_0_20   SR:0.121577 CR:0.9997188952 BCR:0.9997188952
2030_0_21   SR:0.109419 CR:0.9997188952 BCR:0.9997188952
2030_0_22   SR:0.098477 CR:0.9997188952 BCR:0.9997188952
2030_0_23   SR:0.088629 CR:1.0000117022 BCR:1.0000117022
2030_0_24   SR:0.079766 CR:1.0000117022 BCR:1.0000117022
2030_0_25   SR:0.071790 CR:1.0000117022 BCR:1.0000117022
2030_0_26   SR:0.064611 CR:1.0000117022 BCR:1.0000117022
2030_0_27   SR:0.058150 CR:1.0000117022 BCR:1.0000117022
2030_0_28   SR:0.052335 CR:1.0000117022 BCR:1.0000117022
2030_0_29   SR:0.047101 CR:1.0000117022 BCR:1.0000117022
2030_0_30   SR:0.042391 CR:1.0000117022 BCR:1.0000117022
2030_0_31   SR:0.038152 CR:1.0000117022 BCR:1.0000117022
2030_0_32   SR:0.034337 CR:1.0000117022 BCR:1.0000117022
2030_0_33   SR:0.030903 CR:1.0000117022 BCR:1.0000117022
2030_0_34   SR:0.027813 CR:1.0000117022 BCR:1.0000117022
2030_0_35   SR:0.025032 CR:1.0000117022 BCR:1.0000117022
2030_0_36   SR:0.022528 CR:1.0000117022 BCR:1.0000117022
2030_0_37   SR:0.020276 CR:1.0000117022 BCR:1.0000117022
2030_0_38   SR:0.018248 CR:1.0000117022 BCR:1.0000117022
2030_0_39   SR:0.016423 CR:1.0000117022 BCR:1.0000117022
2030_0_40   SR:0.014781 CR:1.0000117022 BCR:1.0000117022
2030_0_41   SR:0.013303 CR:1.0000117022 BCR:1.0000117022
2030_0_42   SR:0.011973 CR:1.0000117022 BCR:1.0000117022
2030_0_43   SR:0.010775 CR:0.9999916165 BCR:0.9999916165
2030_0_44   SR:0.009698 CR:0.9999916218 BCR:0.9999916218
2030_0_45   SR:0.008728 CR:0.9999916218 BCR:0.9999916218
2030_0_46   SR:0.007855 CR:0.9999916218 BCR:0.9999916218
2030_0_47   SR:0.007070 CR:0.9999916218 BCR:0.9999916218
2030_0_48   SR:0.006363 CR:0.9999916218 BCR:0.9999916218
2030_0_49   SR:0.005726 CR:0.9999916218 BCR:0.9999916218
2030_0_50   SR:0.005154 CR:0.9999916218 BCR:0.9999916218
2030_0_51   SR:0.004638 CR:0.9999916218 BCR:0.9999916218
2030_0_52   SR:0.004175 CR:0.9999916218 BCR:0.9999916218
2030_0_53   SR:0.003757 CR:0.9999916218 BCR:0.9999916218
2030_0_54   SR:0.003381 CR:0.9999916218 BCR:0.9999916218
2030_0_55   SR:0.003043 CR:0.9999916218 BCR:0.9999916218
2030_0_56   SR:0.002739 CR:0.9999916218 BCR:0.9999916218
2030_0_57   SR:0.002465 CR:0.9999916218 BCR:0.9999916218
2030_0_58   SR:0.002219 CR:0.9999916218 BCR:0.9999916218
2030_0_59   SR:0.001997 CR:0.9999916218 BCR:0.9999916218
2030_0_60   SR:0.001797 CR:0.9999916218 BCR:0.9999916218
2030_0_61   SR:0.001617 CR:0.9999916218 BCR:0.9999916218
2030_0_62   SR:0.001456 CR:0.9999916218 BCR:0.9999916218
2030_0_63   SR:0.001310 CR:0.9999916218 BCR:0.9999916218
2030_0_64   SR:0.001179 CR:0.9999916218 BCR:0.9999916218
2030_0_65   SR:0.001061 CR:0.9999916218 BCR:0.9999916218
2030_0_66   SR:0.000955 CR:0.9999916218 BCR:0.9999916218
2030_0_67   SR:0.000860 CR:0.9999916218 BCR:0.9999916218
2030_0_68   SR:0.000774 CR:0.9999916218 BCR:0.9999916218
2030_0_69   SR:0.000696 CR:0.9999916218 BCR:0.9999916218
2030_0_70   SR:0.000627 CR:0.9999916218 BCR:0.9999916218
2030_0_71   SR:0.000564 CR:0.9999916218 BCR:0.9999916218
2030_0_72   SR:0.000508 CR:0.9999916218 BCR:0.9999916218
2030_0_73   SR:0.000457 CR:0.9999994893 BCR:0.9999994893
2030_0_74   SR:0.000411 CR:0.9999994893 BCR:0.9999994893
2030_0_75   SR:0.000370 CR:0.9999994893 BCR:0.9999994893
2030_0_76   SR:0.000333 CR:0.9999994893 BCR:0.9999994893
2030_0_77   SR:0.000300 CR:0.9999994893 BCR:0.9999994893
2030_0_78   SR:0.000270 CR:0.9999994893 BCR:0.9999994893
2030_0_79   SR:0.000243 CR:0.9999994893 BCR:0.9999994893
2030_0_80   SR:0.000218 CR:0.9999994893 BCR:0.9999994893
2030_0_81   SR:0.000197 CR:0.9999994893 BCR:0.9999994893
2030_0_82   SR:0.000177 CR:0.9999994893 BCR:0.9999994893
2030_0_83   SR:0.000159 CR:0.9999994893 BCR:0.9999994893
2030_0_84   SR:0.000143 CR:0.9999994893 BCR:0.9999994893
2030_0_85   SR:0.000129 CR:0.9999994893 BCR:0.9999994893
2030_0_86   SR:0.000116 CR:0.9999994893 BCR:0.9999994893
2030_0_87   SR:0.000104 CR:0.9999994893 BCR:0.9999994893
2030_0_88   SR:0.000094 CR:0.9999996972 BCR:0.9999996972
2030_0_89   SR:0.000085 CR:0.9999996972 BCR:0.9999996972
2030_0_90   SR:0.000076 CR:0.9999997025 BCR:0.9999997025
2030_0_91   SR:0.000069 CR:0.9999997025 BCR:0.9999997025
2030_0_92   SR:0.000062 CR:0.9999997025 BCR:0.9999997025
2030_0_93   SR:0.000056 CR:0.9999997025 BCR:0.9999997025
2030_0_94   SR:0.000050 CR:0.9999997025 BCR:0.9999997025
2030_0_95   SR:0.000045 CR:0.9999998300 BCR:0.9999998300
2030_0_96   SR:0.000040 CR:0.9999998300 BCR:0.9999998300
2030_0_97   SR:0.000036 CR:0.9999998300 BCR:0.9999998300
2030_0_98   SR:0.000033 CR:0.9999998300 BCR:0.9999998300
2030_0_99   SR:0.000030 CR:0.9999998761 BCR:0.9999998761
2030_0_100  SR:0.000027 CR:0.9999999217 BCR:0.9999999217
2030_0_101  SR:0.000024 CR:0.9999999232 BCR:0.9999999232
2030_0_102  SR:0.000022 CR:0.9999999232 BCR:0.9999999232
2030_0_103  SR:0.000019 CR:0.9999999232 BCR:0.9999999232
2030_0_104  SR:0.000017 CR:0.9999999232 BCR:0.9999999232
2030_0_105  SR:0.000016 CR:0.9999999232 BCR:0.9999999232
2030_0_106  SR:0.000014 CR:0.9999999232 BCR:0.9999999232
2030_0_107  SR:0.000013 CR:0.9999999232 BCR:0.9999999232
2030_0_108  SR:0.000011 CR:0.9999999344 BCR:0.9999999344
2030_0_109  SR:0.000010 CR:0.9999999863 BCR:0.9999999863
2030_0_110  SR:0.000009 CR:0.9999999863 BCR:0.9999999863
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 196166, Actual GHG Offset Mg 196166
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.062382
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.320160
2030 producer_abs_share_frac_pickup.BEV           = 0.000001
2030 producer_abs_share_frac_pickup.ICE           = 0.617457
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               = 0.062382 / 0.133717 (DELTA:0.071335)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.320160 / 0.248825 (DELTA:0.071335)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.123492 (DELTA:0.123490)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.617457 / 0.493966 (DELTA:0.123490)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64224 / $64224 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59247 / $59247 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72175 / $72175 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63389 / $63389 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58724 / $64224 R:0.914363
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59247 / $59247 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $66675 / $72175 R:0.923797
modified cross subsidized price / cost ALT pickup.ICE                 $63389 / $63389 R:1.000000

cross subsidized price / cost ALT BEV                                 $64227 / $64227 R:1.000000
cross subsidized price / cost ALT ICE                                 $61974 / $61974 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60058 / $60058 R:1.000000
cross subsidized price / cost ALT pickup                              $63389 / $63389 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63555 / $63555 R:1.000000

2030_0_0  SCORE:0.033819, CE:0.123490, 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 Ford
2031_0_0    SR:1.000000 CR:1.0034472795 BCR:1.0034472795
2031_0_1    SR:0.900000 CR:1.0034443489 BCR:1.0034443489
2031_0_2    SR:0.810000 CR:1.0034443489 BCR:1.0034443489
2031_0_3    SR:0.729000 CR:1.0034443489 BCR:1.0034443489
2031_0_4    SR:0.656100 CR:1.0034443489 BCR:1.0034443489
2031_0_5    SR:0.590490 CR:1.0034443489 BCR:1.0034443489
2031_0_6    SR:0.531441 CR:1.0034443489 BCR:1.0034443489
2031_0_7    SR:0.478297 CR:1.0034443489 BCR:1.0034443489
2031_0_8    SR:0.430467 CR:1.0034443489 BCR:1.0034443489
2031_0_9    SR:0.387420 CR:1.0034443489 BCR:1.0034443489
2031_0_10   SR:0.348678 CR:1.0034443489 BCR:1.0034443489
2031_0_11   SR:0.313811 CR:1.0023479363 BCR:1.0023479363
2031_0_12   SR:0.282430 CR:1.0023479363 BCR:1.0023479363
2031_0_13   SR:0.254187 CR:1.0023479363 BCR:1.0023479363
2031_0_14   SR:0.228768 CR:1.0014608228 BCR:1.0014608228
2031_0_15   SR:0.205891 CR:1.0014608228 BCR:1.0014608228
2031_0_16   SR:0.185302 CR:1.0014608228 BCR:1.0014608228
2031_0_17   SR:0.166772 CR:1.0014608228 BCR:1.0014608228
2031_0_18   SR:0.150095 CR:1.0012371852 BCR:1.0012371852
2031_0_19   SR:0.135085 CR:1.0012371852 BCR:1.0012371852
2031_0_20   SR:0.121577 CR:1.0012371852 BCR:1.0012371852
2031_0_21   SR:0.109419 CR:1.0012371852 BCR:1.0012371852
2031_0_22   SR:0.098477 CR:1.0012371852 BCR:1.0012371852
2031_0_23   SR:0.088629 CR:1.0012371852 BCR:1.0012371852
2031_0_24   SR:0.079766 CR:1.0012371852 BCR:1.0012371852
2031_0_25   SR:0.071790 CR:1.0012371852 BCR:1.0012371852
2031_0_26   SR:0.064611 CR:1.0012371852 BCR:1.0012371852
2031_0_27   SR:0.058150 CR:1.0012371852 BCR:1.0012371852
2031_0_28   SR:0.052335 CR:1.0012371852 BCR:1.0012371852
2031_0_29   SR:0.047101 CR:1.0012371852 BCR:1.0012371852
2031_0_30   SR:0.042391 CR:1.0012371852 BCR:1.0012371852
2031_0_31   SR:0.038152 CR:1.0012371852 BCR:1.0012371852
2031_0_32   SR:0.034337 CR:1.0012371852 BCR:1.0012371852
2031_0_33   SR:0.030903 CR:1.0012371852 BCR:1.0012371852
2031_0_34   SR:0.027813 CR:1.0012371852 BCR:1.0012371852
2031_0_35   SR:0.025032 CR:1.0012371852 BCR:1.0012371852
2031_0_36   SR:0.022528 CR:1.0012371852 BCR:1.0012371852
2031_0_37   SR:0.020276 CR:1.0012371852 BCR:1.0012371852
2031_0_38   SR:0.018248 CR:1.0012371852 BCR:1.0012371852
2031_0_39   SR:0.016423 CR:1.0012371852 BCR:1.0012371852
2031_0_40   SR:0.014781 CR:1.0012371852 BCR:1.0012371852
2031_0_41   SR:0.013303 CR:1.0012371852 BCR:1.0012371852
2031_0_42   SR:0.011973 CR:1.0012371852 BCR:1.0012371852
2031_0_43   SR:0.010775 CR:1.0012371852 BCR:1.0012371852
2031_0_44   SR:0.009698 CR:1.0012371852 BCR:1.0012371852
2031_0_45   SR:0.008728 CR:1.0012371852 BCR:1.0012371852
2031_0_46   SR:0.007855 CR:1.0012371852 BCR:1.0012371852
2031_0_47   SR:0.007070 CR:1.0012371852 BCR:1.0012371852
2031_0_48   SR:0.006363 CR:1.0012371852 BCR:1.0012371852
2031_0_49   SR:0.005726 CR:1.0012371852 BCR:1.0012371852
2031_0_50   SR:0.005154 CR:1.0012371852 BCR:1.0012371852
2031_0_51   SR:0.004638 CR:1.0012371852 BCR:1.0012371852
2031_0_52   SR:0.004175 CR:1.0012371852 BCR:1.0012371852
2031_0_53   SR:0.003757 CR:1.0011150895 BCR:1.0011150895
2031_0_54   SR:0.003381 CR:1.0011150895 BCR:1.0011150895
2031_0_55   SR:0.003043 CR:1.0011150895 BCR:1.0011150895
2031_0_56   SR:0.002739 CR:1.0011150895 BCR:1.0011150895
2031_0_57   SR:0.002465 CR:1.0011150895 BCR:1.0011150895
2031_0_58   SR:0.002219 CR:1.0011150895 BCR:1.0011150895
2031_0_59   SR:0.001997 CR:1.0011150895 BCR:1.0011150895
2031_0_60   SR:0.001797 CR:1.0011150895 BCR:1.0011150895
2031_0_61   SR:0.001617 CR:1.0011150895 BCR:1.0011150895
2031_0_62   SR:0.001456 CR:1.0011150895 BCR:1.0011150895
2031_0_63   SR:0.001310 CR:1.0011150895 BCR:1.0011150895
2031_0_64   SR:0.001179 CR:1.0011150895 BCR:1.0011150895
2031_0_65   SR:0.001061 CR:1.0011150895 BCR:1.0011150895
2031_0_66   SR:0.000955 CR:1.0011150895 BCR:1.0011150895
2031_0_67   SR:0.000860 CR:1.0011150895 BCR:1.0011150895
2031_0_68   SR:0.000774 CR:1.0011150895 BCR:1.0011150895
2031_0_69   SR:0.000696 CR:1.0011150895 BCR:1.0011150895
2031_0_70   SR:0.000627 CR:1.0011150895 BCR:1.0011150895
2031_0_71   SR:0.000564 CR:1.0011150895 BCR:1.0011150895
2031_0_72   SR:0.000508 CR:1.0011150895 BCR:1.0011150895
2031_0_73   SR:0.000457 CR:1.0011150895 BCR:1.0011150895
2031_0_74   SR:0.000411 CR:1.0011150895 BCR:1.0011150895
2031_0_75   SR:0.000370 CR:1.0011150895 BCR:1.0011150895
2031_0_76   SR:0.000333 CR:1.0011150895 BCR:1.0011150895
2031_0_77   SR:0.000300 CR:1.0011150895 BCR:1.0011150895
2031_0_78   SR:0.000270 CR:1.0011150895 BCR:1.0011150895
2031_0_79   SR:0.000243 CR:1.0011150895 BCR:1.0011150895
2031_0_80   SR:0.000218 CR:1.0011150895 BCR:1.0011150895
2031_0_81   SR:0.000197 CR:1.0011150895 BCR:1.0011150895
2031_0_82   SR:0.000177 CR:1.0011150895 BCR:1.0011150895
2031_0_83   SR:0.000159 CR:1.0011150895 BCR:1.0011150895
2031_0_84   SR:0.000143 CR:1.0011150895 BCR:1.0011150895
2031_0_85   SR:0.000129 CR:1.0011150895 BCR:1.0011150895
2031_0_86   SR:0.000116 CR:1.0011150895 BCR:1.0011150895
2031_0_87   SR:0.000104 CR:1.0011150895 BCR:1.0011150895
2031_0_88   SR:0.000094 CR:1.0011150895 BCR:1.0011150895
2031_0_89   SR:0.000085 CR:1.0011150895 BCR:1.0011150895
2031_0_90   SR:0.000076 CR:1.0011150895 BCR:1.0011150895
2031_0_91   SR:0.000069 CR:1.0011150895 BCR:1.0011150895
2031_0_92   SR:0.000062 CR:1.0011150895 BCR:1.0011150895
2031_0_93   SR:0.000056 CR:1.0011150895 BCR:1.0011150895
2031_0_94   SR:0.000050 CR:1.0011150895 BCR:1.0011150895
2031_0_95   SR:0.000045 CR:1.0011150895 BCR:1.0011150895
2031_0_96   SR:0.000040 CR:1.0011150895 BCR:1.0011150895
2031_0_97   SR:0.000036 CR:1.0011150895 BCR:1.0011150895
2031_0_98   SR:0.000033 CR:1.0011150895 BCR:1.0011150895
2031_0_99   SR:0.000030 CR:1.0011150895 BCR:1.0011150895
2031_0_100  SR:0.000027 CR:1.0011150895 BCR:1.0011150895
2031_0_101  SR:0.000024 CR:1.0011150895 BCR:1.0011150895
2031_0_102  SR:0.000022 CR:1.0011150895 BCR:1.0011150895
2031_0_103  SR:0.000019 CR:1.0011150895 BCR:1.0011150895
2031_0_104  SR:0.000017 CR:1.0011150895 BCR:1.0011150895
2031_0_105  SR:0.000016 CR:1.0011150895 BCR:1.0011150895
2031_0_106  SR:0.000014 CR:1.0011150895 BCR:1.0011150895
2031_0_107  SR:0.000013 CR:1.0011150895 BCR:1.0011150895
2031_0_108  SR:0.000011 CR:1.0011150895 BCR:1.0011150895
2031_0_109  SR:0.000010 CR:1.0011150895 BCR:1.0011150895
2031_0_110  SR:0.000009 CR:1.0011150895 BCR:1.0011150895
PRODUCER FINAL COMPLIANCE DELTA 0.001115
Target GHG Offset Mg -91281, Actual GHG Offset Mg -110273
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.037345
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.343967
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.618688
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.037345 / 0.138444 (DELTA:0.101099)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.343967 / 0.242868 (DELTA:0.101099)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.123739 (DELTA:0.123739)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.618688 / 0.494950 (DELTA:0.123739)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64430 / $64430 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59194 / $59194 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73052 / $73052 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63345 / $63345 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58680 / $64430 R:0.910756
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59194 / $59194 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67302 / $73052 R:0.921290
modified cross subsidized price / cost ALT pickup.ICE                 $63345 / $63345 R:1.000000

cross subsidized price / cost ALT BEV                                 $64436 / $64436 R:1.000000
cross subsidized price / cost ALT ICE                                 $61862 / $61862 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59707 / $59707 R:1.000000
cross subsidized price / cost ALT pickup                              $63345 / $63345 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63688 / $63688 R:1.000000

2031_0_0  SCORE:0.033887, CE:0.123739, 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 Ford
2032_0_0    SR:1.000000 CR:0.9961775327 BCR:0.9961775327
2032_0_1    SR:0.900000 CR:1.0025472121 BCR:1.0025472121
2032_0_2    SR:0.810000 CR:1.0025472121 BCR:1.0025472121
2032_0_3    SR:0.729000 CR:1.0025472121 BCR:1.0025472121
2032_0_4    SR:0.656100 CR:1.0025472121 BCR:1.0025472121
2032_0_5    SR:0.590490 CR:1.0025472121 BCR:1.0025472121
2032_0_6    SR:0.531441 CR:1.0025472121 BCR:1.0025472121
2032_0_7    SR:0.478297 CR:1.0025472121 BCR:1.0025472121
2032_0_8    SR:0.430467 CR:1.0025472121 BCR:1.0025472121
2032_0_9    SR:0.387420 CR:1.0025472121 BCR:1.0025472121
2032_0_10   SR:0.348678 CR:1.0025472121 BCR:1.0025472121
2032_0_11   SR:0.313811 CR:1.0025472121 BCR:1.0025472121
2032_0_12   SR:0.282430 CR:1.0025472121 BCR:1.0025472121
2032_0_13   SR:0.254187 CR:1.0025472121 BCR:1.0025472121
2032_0_14   SR:0.228768 CR:1.0025472121 BCR:1.0025472121
2032_0_15   SR:0.205891 CR:0.9975972438 BCR:0.9975972438
2032_0_16   SR:0.185302 CR:0.9996159896 BCR:0.9996159896
2032_0_17   SR:0.166772 CR:0.9996159896 BCR:0.9996159896
2032_0_18   SR:0.150095 CR:0.9996159896 BCR:0.9996159896
2032_0_19   SR:0.135085 CR:0.9996159896 BCR:0.9996159896
2032_0_20   SR:0.121577 CR:0.9996159896 BCR:0.9996159896
2032_0_21   SR:0.109419 CR:0.9996159896 BCR:0.9996159896
2032_0_22   SR:0.098477 CR:0.9996159896 BCR:0.9996159896
2032_0_23   SR:0.088629 CR:0.9996159896 BCR:0.9996159896
2032_0_24   SR:0.079766 CR:0.9996159896 BCR:0.9996159896
2032_0_25   SR:0.071790 CR:0.9996159896 BCR:0.9996159896
2032_0_26   SR:0.064611 CR:0.9996159896 BCR:0.9996159896
2032_0_27   SR:0.058150 CR:0.9996841924 BCR:0.9996841924
2032_0_28   SR:0.052335 CR:0.9996841938 BCR:0.9996841938
2032_0_29   SR:0.047101 CR:0.9996841938 BCR:0.9996841938
2032_0_30   SR:0.042391 CR:0.9998777686 BCR:0.9998777686
2032_0_31   SR:0.038152 CR:0.9998777686 BCR:0.9998777686
2032_0_32   SR:0.034337 CR:0.9998777686 BCR:0.9998777686
2032_0_33   SR:0.030903 CR:0.9998777686 BCR:0.9998777686
2032_0_34   SR:0.027813 CR:0.9998777686 BCR:0.9998777686
2032_0_35   SR:0.025032 CR:0.9998777686 BCR:0.9998777686
2032_0_36   SR:0.022528 CR:0.9998777686 BCR:0.9998777686
2032_0_37   SR:0.020276 CR:0.9998777686 BCR:0.9998777686
2032_0_38   SR:0.018248 CR:0.9998777686 BCR:0.9998777686
2032_0_39   SR:0.016423 CR:0.9998777686 BCR:0.9998777686
2032_0_40   SR:0.014781 CR:0.9998777686 BCR:0.9998777686
2032_0_41   SR:0.013303 CR:0.9998777686 BCR:0.9998777686
2032_0_42   SR:0.011973 CR:0.9998777686 BCR:0.9998777686
2032_0_43   SR:0.010775 CR:0.9998777686 BCR:0.9998777686
2032_0_44   SR:0.009698 CR:0.9998777686 BCR:0.9998777686
2032_0_45   SR:0.008728 CR:0.9998777686 BCR:0.9998777686
2032_0_46   SR:0.007855 CR:0.9998777686 BCR:0.9998777686
2032_0_47   SR:0.007070 CR:0.9998777686 BCR:0.9998777686
2032_0_48   SR:0.006363 CR:0.9998777686 BCR:0.9998777686
2032_0_49   SR:0.005726 CR:0.9998777686 BCR:0.9998777686
2032_0_50   SR:0.005154 CR:0.9998777686 BCR:0.9998777686
2032_0_51   SR:0.004638 CR:0.9998777686 BCR:0.9998777686
2032_0_52   SR:0.004175 CR:0.9998777686 BCR:0.9998777686
2032_0_53   SR:0.003757 CR:0.9999991946 BCR:0.9999991946
2032_0_54   SR:0.003381 CR:0.9999991946 BCR:0.9999991946
2032_0_55   SR:0.003043 CR:0.9999991946 BCR:0.9999991946
2032_0_56   SR:0.002739 CR:0.9999991946 BCR:0.9999991946
2032_0_57   SR:0.002465 CR:0.9999991946 BCR:0.9999991946
2032_0_58   SR:0.002219 CR:0.9999991946 BCR:0.9999991946
2032_0_59   SR:0.001997 CR:0.9999991946 BCR:0.9999991946
2032_0_60   SR:0.001797 CR:0.9999991946 BCR:0.9999991946
2032_0_61   SR:0.001617 CR:0.9999991946 BCR:0.9999991946
2032_0_62   SR:0.001456 CR:0.9999991946 BCR:0.9999991946
2032_0_63   SR:0.001310 CR:0.9999991946 BCR:0.9999991946
2032_0_64   SR:0.001179 CR:0.9999991946 BCR:0.9999991946
2032_0_65   SR:0.001061 CR:0.9999991946 BCR:0.9999991946
2032_0_66   SR:0.000955 CR:0.9999991946 BCR:0.9999991946
2032_0_67   SR:0.000860 CR:0.9999991946 BCR:0.9999991946
2032_0_68   SR:0.000774 CR:0.9999991946 BCR:0.9999991946
2032_0_69   SR:0.000696 CR:0.9999991946 BCR:0.9999991946
2032_0_70   SR:0.000627 CR:0.9999991946 BCR:0.9999991946
2032_0_71   SR:0.000564 CR:0.9999991946 BCR:0.9999991946
2032_0_72   SR:0.000508 CR:0.9999991946 BCR:0.9999991946
2032_0_73   SR:0.000457 CR:0.9999991946 BCR:0.9999991946
2032_0_74   SR:0.000411 CR:0.9999991946 BCR:0.9999991946
2032_0_75   SR:0.000370 CR:0.9999991946 BCR:0.9999991946
2032_0_76   SR:0.000333 CR:0.9999991946 BCR:0.9999991946
2032_0_77   SR:0.000300 CR:0.9999991946 BCR:0.9999991946
2032_0_78   SR:0.000270 CR:0.9999991946 BCR:0.9999991946
2032_0_79   SR:0.000243 CR:0.9999991946 BCR:0.9999991946
2032_0_80   SR:0.000218 CR:0.9999991946 BCR:0.9999991946
2032_0_81   SR:0.000197 CR:0.9999991946 BCR:0.9999991946
2032_0_82   SR:0.000177 CR:0.9999991946 BCR:0.9999991946
2032_0_83   SR:0.000159 CR:0.9999991946 BCR:0.9999991946
2032_0_84   SR:0.000143 CR:0.9999991946 BCR:0.9999991946
2032_0_85   SR:0.000129 CR:0.9999991946 BCR:0.9999991946
2032_0_86   SR:0.000116 CR:0.9999999408 BCR:0.9999999408
2032_0_87   SR:0.000104 CR:0.9999999408 BCR:0.9999999408
2032_0_88   SR:0.000094 CR:0.9999999408 BCR:0.9999999408
2032_0_89   SR:0.000085 CR:0.9999999408 BCR:0.9999999408
2032_0_90   SR:0.000076 CR:0.9999999408 BCR:0.9999999408
2032_0_91   SR:0.000069 CR:0.9999999408 BCR:0.9999999408
2032_0_92   SR:0.000062 CR:0.9999999408 BCR:0.9999999408
2032_0_93   SR:0.000056 CR:0.9999999408 BCR:0.9999999408
2032_0_94   SR:0.000050 CR:0.9999999408 BCR:0.9999999408
2032_0_95   SR:0.000045 CR:0.9999999408 BCR:0.9999999408
2032_0_96   SR:0.000040 CR:0.9999999408 BCR:0.9999999408
2032_0_97   SR:0.000036 CR:0.9999999408 BCR:0.9999999408
2032_0_98   SR:0.000033 CR:0.9999999408 BCR:0.9999999408
2032_0_99   SR:0.000030 CR:0.9999999408 BCR:0.9999999408
2032_0_100  SR:0.000027 CR:0.9999999408 BCR:0.9999999408
2032_0_101  SR:0.000024 CR:0.9999999896 BCR:0.9999999896
2032_0_102  SR:0.000022 CR:0.9999999908 BCR:0.9999999908
2032_0_103  SR:0.000019 CR:0.9999999908 BCR:0.9999999908
2032_0_104  SR:0.000017 CR:0.9999999908 BCR:0.9999999908
2032_0_105  SR:0.000016 CR:0.9999999908 BCR:0.9999999908
2032_0_106  SR:0.000014 CR:0.9999999908 BCR:0.9999999908
2032_0_107  SR:0.000013 CR:0.9999999908 BCR:0.9999999908
2032_0_108  SR:0.000011 CR:0.9999999908 BCR:0.9999999908
2032_0_109  SR:0.000010 CR:0.9999999908 BCR:0.9999999908
2032_0_110  SR:0.000009 CR:0.9999999908 BCR:0.9999999908
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -116231, Actual GHG Offset Mg -116230
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.023841
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.356700
2032 producer_abs_share_frac_pickup.BEV           = 0.000001
2032 producer_abs_share_frac_pickup.ICE           = 0.619459
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               = 0.023841 / 0.113377 (DELTA:0.089537)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.356700 / 0.267163 (DELTA:0.089537)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.123892 (DELTA:0.123891)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.619459 / 0.495568 (DELTA:0.123891)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64740 / $64740 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59143 / $59143 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74138 / $74138 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63408 / $63408 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58740 / $64740 R:0.907323
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59143 / $59143 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68138 / $74138 R:0.919070
modified cross subsidized price / cost ALT pickup.ICE                 $63408 / $63408 R:1.000000

cross subsidized price / cost ALT BEV                                 $64749 / $64749 R:1.000000
cross subsidized price / cost ALT ICE                                 $61849 / $61849 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59494 / $59494 R:1.000000
cross subsidized price / cost ALT pickup                              $63408 / $63408 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63749 / $63749 R:1.000000

2032_0_0  SCORE:0.033929, CE:0.123891, 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 Ford
2033_0_0    SR:1.000000 CR:0.9990073421 BCR:0.9990073421
2033_0_1    SR:0.900000 CR:0.9990073421 BCR:0.9990073421
2033_0_2    SR:0.810000 CR:0.9990073421 BCR:0.9990073421
2033_0_3    SR:0.729000 CR:0.9990073421 BCR:0.9990073421
2033_0_4    SR:0.656100 CR:0.9990073421 BCR:0.9990073421
2033_0_5    SR:0.590490 CR:0.9990073421 BCR:0.9990073421
2033_0_6    SR:0.531441 CR:0.9990073421 BCR:0.9990073421
2033_0_7    SR:0.478297 CR:0.9990073421 BCR:0.9990073421
2033_0_8    SR:0.430467 CR:0.9990073421 BCR:0.9990073421
2033_0_9    SR:0.387420 CR:0.9990073421 BCR:0.9990073421
2033_0_10   SR:0.348678 CR:0.9990073421 BCR:0.9990073421
2033_0_11   SR:0.313811 CR:0.9990073421 BCR:0.9990073421
2033_0_12   SR:0.282430 CR:0.9990073421 BCR:0.9990073421
2033_0_13   SR:0.254187 CR:0.9990073421 BCR:0.9990073421
2033_0_14   SR:0.228768 CR:0.9990073421 BCR:0.9990073421
2033_0_15   SR:0.205891 CR:0.9990073421 BCR:0.9990073421
2033_0_16   SR:0.185302 CR:0.9999480920 BCR:0.9999480920
2033_0_17   SR:0.166772 CR:0.9999480920 BCR:0.9999480920
2033_0_18   SR:0.150095 CR:0.9999480920 BCR:0.9999480920
2033_0_19   SR:0.135085 CR:0.9999480920 BCR:0.9999480920
2033_0_20   SR:0.121577 CR:0.9999480920 BCR:0.9999480920
2033_0_21   SR:0.109419 CR:0.9999480920 BCR:0.9999480920
2033_0_22   SR:0.098477 CR:0.9999480920 BCR:0.9999480920
2033_0_23   SR:0.088629 CR:0.9999480920 BCR:0.9999480920
2033_0_24   SR:0.079766 CR:0.9999480920 BCR:0.9999480920
2033_0_25   SR:0.071790 CR:0.9999480920 BCR:0.9999480920
2033_0_26   SR:0.064611 CR:0.9999480920 BCR:0.9999480920
2033_0_27   SR:0.058150 CR:0.9999480920 BCR:0.9999480920
2033_0_28   SR:0.052335 CR:0.9999480920 BCR:0.9999480920
2033_0_29   SR:0.047101 CR:0.9999480920 BCR:0.9999480920
2033_0_30   SR:0.042391 CR:0.9999480920 BCR:0.9999480920
2033_0_31   SR:0.038152 CR:0.9999480920 BCR:0.9999480920
2033_0_32   SR:0.034337 CR:0.9999480920 BCR:0.9999480920
2033_0_33   SR:0.030903 CR:0.9999480920 BCR:0.9999480920
2033_0_34   SR:0.027813 CR:0.9999480920 BCR:0.9999480920
2033_0_35   SR:0.025032 CR:0.9999480920 BCR:0.9999480920
2033_0_36   SR:0.022528 CR:0.9999480920 BCR:0.9999480920
2033_0_37   SR:0.020276 CR:0.9999480920 BCR:0.9999480920
2033_0_38   SR:0.018248 CR:0.9999480920 BCR:0.9999480920
2033_0_39   SR:0.016423 CR:0.9999480920 BCR:0.9999480920
2033_0_40   SR:0.014781 CR:0.9999480920 BCR:0.9999480920
2033_0_41   SR:0.013303 CR:0.9999480920 BCR:0.9999480920
2033_0_42   SR:0.011973 CR:0.9999480920 BCR:0.9999480920
2033_0_43   SR:0.010775 CR:0.9999480920 BCR:0.9999480920
2033_0_44   SR:0.009698 CR:0.9999480920 BCR:0.9999480920
2033_0_45   SR:0.008728 CR:0.9999480920 BCR:0.9999480920
2033_0_46   SR:0.007855 CR:0.9999480920 BCR:0.9999480920
2033_0_47   SR:0.007070 CR:0.9999480920 BCR:0.9999480920
2033_0_48   SR:0.006363 CR:0.9999480920 BCR:0.9999480920
2033_0_49   SR:0.005726 CR:0.9999480920 BCR:0.9999480920
2033_0_50   SR:0.005154 CR:0.9999480920 BCR:0.9999480920
2033_0_51   SR:0.004638 CR:0.9999594870 BCR:0.9999594870
2033_0_52   SR:0.004175 CR:0.9999630283 BCR:0.9999630283
2033_0_53   SR:0.003757 CR:0.9999764716 BCR:0.9999764716
2033_0_54   SR:0.003381 CR:0.9999885694 BCR:0.9999885694
2033_0_55   SR:0.003043 CR:0.9999994570 BCR:0.9999994570
2033_0_56   SR:0.002739 CR:0.9999994570 BCR:0.9999994570
2033_0_57   SR:0.002465 CR:0.9999994570 BCR:0.9999994570
2033_0_58   SR:0.002219 CR:0.9999994570 BCR:0.9999994570
2033_0_59   SR:0.001997 CR:0.9999994570 BCR:0.9999994570
2033_0_60   SR:0.001797 CR:0.9999994570 BCR:0.9999994570
2033_0_61   SR:0.001617 CR:0.9999994570 BCR:0.9999994570
2033_0_62   SR:0.001456 CR:0.9999994570 BCR:0.9999994570
2033_0_63   SR:0.001310 CR:0.9999994570 BCR:0.9999994570
2033_0_64   SR:0.001179 CR:0.9999994570 BCR:0.9999994570
2033_0_65   SR:0.001061 CR:0.9999994570 BCR:0.9999994570
2033_0_66   SR:0.000955 CR:0.9999994570 BCR:0.9999994570
2033_0_67   SR:0.000860 CR:0.9999994570 BCR:0.9999994570
2033_0_68   SR:0.000774 CR:0.9999994570 BCR:0.9999994570
2033_0_69   SR:0.000696 CR:0.9999994570 BCR:0.9999994570
2033_0_70   SR:0.000627 CR:0.9999994570 BCR:0.9999994570
2033_0_71   SR:0.000564 CR:0.9999994570 BCR:0.9999994570
2033_0_72   SR:0.000508 CR:0.9999994570 BCR:0.9999994570
2033_0_73   SR:0.000457 CR:0.9999994570 BCR:0.9999994570
2033_0_74   SR:0.000411 CR:0.9999994570 BCR:0.9999994570
2033_0_75   SR:0.000370 CR:0.9999994570 BCR:0.9999994570
2033_0_76   SR:0.000333 CR:0.9999994570 BCR:0.9999994570
2033_0_77   SR:0.000300 CR:0.9999996059 BCR:0.9999996059
2033_0_78   SR:0.000270 CR:0.9999996071 BCR:0.9999996071
2033_0_79   SR:0.000243 CR:0.9999996071 BCR:0.9999996071
2033_0_80   SR:0.000218 CR:0.9999996071 BCR:0.9999996071
2033_0_81   SR:0.000197 CR:0.9999996071 BCR:0.9999996071
2033_0_82   SR:0.000177 CR:0.9999996071 BCR:0.9999996071
2033_0_83   SR:0.000159 CR:0.9999996071 BCR:0.9999996071
2033_0_84   SR:0.000143 CR:0.9999996071 BCR:0.9999996071
2033_0_85   SR:0.000129 CR:0.9999996071 BCR:0.9999996071
2033_0_86   SR:0.000116 CR:0.9999996071 BCR:0.9999996071
2033_0_87   SR:0.000104 CR:0.9999996071 BCR:0.9999996071
2033_0_88   SR:0.000094 CR:0.9999996071 BCR:0.9999996071
2033_0_89   SR:0.000085 CR:0.9999998463 BCR:0.9999998463
2033_0_90   SR:0.000076 CR:0.9999998475 BCR:0.9999998475
2033_0_91   SR:0.000069 CR:0.9999998475 BCR:0.9999998475
2033_0_92   SR:0.000062 CR:0.9999998475 BCR:0.9999998475
2033_0_93   SR:0.000056 CR:0.9999998475 BCR:0.9999998475
2033_0_94   SR:0.000050 CR:0.9999998475 BCR:0.9999998475
2033_0_95   SR:0.000045 CR:0.9999998475 BCR:0.9999998475
2033_0_96   SR:0.000040 CR:0.9999998475 BCR:0.9999998475
2033_0_97   SR:0.000036 CR:0.9999998475 BCR:0.9999998475
2033_0_98   SR:0.000033 CR:0.9999998475 BCR:0.9999998475
2033_0_99   SR:0.000030 CR:0.9999998475 BCR:0.9999998475
2033_0_100  SR:0.000027 CR:0.9999998970 BCR:0.9999998970
2033_0_101  SR:0.000024 CR:0.9999999373 BCR:0.9999999373
2033_0_102  SR:0.000022 CR:0.9999999373 BCR:0.9999999373
2033_0_103  SR:0.000019 CR:0.9999999373 BCR:0.9999999373
2033_0_104  SR:0.000017 CR:0.9999999557 BCR:0.9999999557
2033_0_105  SR:0.000016 CR:0.9999999557 BCR:0.9999999557
2033_0_106  SR:0.000014 CR:0.9999999557 BCR:0.9999999557
2033_0_107  SR:0.000013 CR:0.9999999557 BCR:0.9999999557
2033_0_108  SR:0.000011 CR:0.9999999557 BCR:0.9999999557
2033_0_109  SR:0.000010 CR:1.0000000076 BCR:1.0000000076
2033_0_110  SR:0.000009 CR:1.0000000076 BCR:1.0000000076
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -118333, Actual GHG Offset Mg -118333
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.023730
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.355533
2033 producer_abs_share_frac_pickup.BEV           = 0.000001
2033 producer_abs_share_frac_pickup.ICE           = 0.620736
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               = 0.023730 / 0.099613 (DELTA:0.075883)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.355533 / 0.279650 (DELTA:0.075883)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.124148 (DELTA:0.124147)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.620736 / 0.496589 (DELTA:0.124147)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65117 / $65117 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59092 / $59092 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75353 / $75353 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63313 / $63313 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65117 / $65117 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59092 / $59092 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75353 / $75353 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63313 / $63313 R:1.000000

cross subsidized price / cost ALT BEV                                 $65126 / $65126 R:1.000000
cross subsidized price / cost ALT ICE                                 $61776 / $61776 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59469 / $59469 R:1.000000
cross subsidized price / cost ALT pickup                              $63314 / $63314 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63807 / $63807 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2034  Iteration=0 Ford
2034_0_0    SR:1.000000 CR:0.9990733301 BCR:0.9990733301
2034_0_1    SR:0.900000 CR:0.9990733301 BCR:0.9990733301
2034_0_2    SR:0.810000 CR:0.9990733301 BCR:0.9990733301
2034_0_3    SR:0.729000 CR:0.9990733301 BCR:0.9990733301
2034_0_4    SR:0.656100 CR:0.9990733301 BCR:0.9990733301
2034_0_5    SR:0.590490 CR:0.9990733301 BCR:0.9990733301
2034_0_6    SR:0.531441 CR:0.9990733301 BCR:0.9990733301
2034_0_7    SR:0.478297 CR:0.9990733301 BCR:0.9990733301
2034_0_8    SR:0.430467 CR:0.9990733301 BCR:0.9990733301
2034_0_9    SR:0.387420 CR:0.9990733301 BCR:0.9990733301
2034_0_10   SR:0.348678 CR:0.9990733301 BCR:0.9990733301
2034_0_11   SR:0.313811 CR:0.9990733301 BCR:0.9990733301
2034_0_12   SR:0.282430 CR:0.9990733301 BCR:0.9990733301
2034_0_13   SR:0.254187 CR:0.9990733301 BCR:0.9990733301
2034_0_14   SR:0.228768 CR:0.9990733301 BCR:0.9990733301
2034_0_15   SR:0.205891 CR:0.9993404864 BCR:0.9993404864
2034_0_16   SR:0.185302 CR:0.9998191871 BCR:0.9998191871
2034_0_17   SR:0.166772 CR:0.9998191871 BCR:0.9998191871
2034_0_18   SR:0.150095 CR:0.9998570288 BCR:0.9998570288
2034_0_19   SR:0.135085 CR:0.9998570288 BCR:0.9998570288
2034_0_20   SR:0.121577 CR:0.9998570288 BCR:0.9998570288
2034_0_21   SR:0.109419 CR:0.9998570288 BCR:0.9998570288
2034_0_22   SR:0.098477 CR:0.9998570288 BCR:0.9998570288
2034_0_23   SR:0.088629 CR:0.9998570288 BCR:0.9998570288
2034_0_24   SR:0.079766 CR:0.9998570288 BCR:0.9998570288
2034_0_25   SR:0.071790 CR:0.9998570288 BCR:0.9998570288
2034_0_26   SR:0.064611 CR:0.9998570288 BCR:0.9998570288
2034_0_27   SR:0.058150 CR:0.9998570288 BCR:0.9998570288
2034_0_28   SR:0.052335 CR:0.9999539136 BCR:0.9999539136
2034_0_29   SR:0.047101 CR:0.9999539136 BCR:0.9999539136
2034_0_30   SR:0.042391 CR:0.9999539136 BCR:0.9999539136
2034_0_31   SR:0.038152 CR:0.9999539136 BCR:0.9999539136
2034_0_32   SR:0.034337 CR:0.9999539136 BCR:0.9999539136
2034_0_33   SR:0.030903 CR:0.9999539136 BCR:0.9999539136
2034_0_34   SR:0.027813 CR:0.9999539136 BCR:0.9999539136
2034_0_35   SR:0.025032 CR:0.9999539136 BCR:0.9999539136
2034_0_36   SR:0.022528 CR:0.9999539136 BCR:0.9999539136
2034_0_37   SR:0.020276 CR:0.9999539136 BCR:0.9999539136
2034_0_38   SR:0.018248 CR:0.9999539136 BCR:0.9999539136
2034_0_39   SR:0.016423 CR:0.9999539136 BCR:0.9999539136
2034_0_40   SR:0.014781 CR:0.9999539136 BCR:0.9999539136
2034_0_41   SR:0.013303 CR:0.9999539136 BCR:0.9999539136
2034_0_42   SR:0.011973 CR:0.9999539136 BCR:0.9999539136
2034_0_43   SR:0.010775 CR:0.9999539136 BCR:0.9999539136
2034_0_44   SR:0.009698 CR:0.9999539136 BCR:0.9999539136
2034_0_45   SR:0.008728 CR:0.9999539136 BCR:0.9999539136
2034_0_46   SR:0.007855 CR:0.9999539136 BCR:0.9999539136
2034_0_47   SR:0.007070 CR:0.9999539136 BCR:0.9999539136
2034_0_48   SR:0.006363 CR:0.9999539136 BCR:0.9999539136
2034_0_49   SR:0.005726 CR:0.9999539136 BCR:0.9999539136
2034_0_50   SR:0.005154 CR:0.9999539136 BCR:0.9999539136
2034_0_51   SR:0.004638 CR:0.9999539136 BCR:0.9999539136
2034_0_52   SR:0.004175 CR:0.9999539136 BCR:0.9999539136
2034_0_53   SR:0.003757 CR:0.9999539136 BCR:0.9999539136
2034_0_54   SR:0.003381 CR:0.9999539136 BCR:0.9999539136
2034_0_55   SR:0.003043 CR:0.9999539136 BCR:0.9999539136
2034_0_56   SR:0.002739 CR:0.9999539136 BCR:0.9999539136
2034_0_57   SR:0.002465 CR:0.9999539136 BCR:0.9999539136
2034_0_58   SR:0.002219 CR:0.9999539136 BCR:0.9999539136
2034_0_59   SR:0.001997 CR:0.9999539136 BCR:0.9999539136
2034_0_60   SR:0.001797 CR:0.9999539136 BCR:0.9999539136
2034_0_61   SR:0.001617 CR:0.9999539136 BCR:0.9999539136
2034_0_62   SR:0.001456 CR:0.9999975815 BCR:0.9999975815
2034_0_63   SR:0.001310 CR:0.9999975815 BCR:0.9999975815
2034_0_64   SR:0.001179 CR:0.9999975815 BCR:0.9999975815
2034_0_65   SR:0.001061 CR:0.9999975815 BCR:0.9999975815
2034_0_66   SR:0.000955 CR:0.9999975815 BCR:0.9999975815
2034_0_67   SR:0.000860 CR:0.9999975815 BCR:0.9999975815
2034_0_68   SR:0.000774 CR:0.9999975815 BCR:0.9999975815
2034_0_69   SR:0.000696 CR:0.9999975815 BCR:0.9999975815
2034_0_70   SR:0.000627 CR:0.9999975815 BCR:0.9999975815
2034_0_71   SR:0.000564 CR:0.9999975815 BCR:0.9999975815
2034_0_72   SR:0.000508 CR:0.9999975815 BCR:0.9999975815
2034_0_73   SR:0.000457 CR:0.9999975815 BCR:0.9999975815
2034_0_74   SR:0.000411 CR:0.9999975815 BCR:0.9999975815
2034_0_75   SR:0.000370 CR:0.9999975815 BCR:0.9999975815
2034_0_76   SR:0.000333 CR:0.9999975815 BCR:0.9999975815
2034_0_77   SR:0.000300 CR:0.9999975815 BCR:0.9999975815
2034_0_78   SR:0.000270 CR:0.9999975815 BCR:0.9999975815
2034_0_79   SR:0.000243 CR:0.9999975815 BCR:0.9999975815
2034_0_80   SR:0.000218 CR:0.9999975815 BCR:0.9999975815
2034_0_81   SR:0.000197 CR:0.9999975815 BCR:0.9999975815
2034_0_82   SR:0.000177 CR:0.9999975815 BCR:0.9999975815
2034_0_83   SR:0.000159 CR:0.9999975815 BCR:0.9999975815
2034_0_84   SR:0.000143 CR:0.9999975815 BCR:0.9999975815
2034_0_85   SR:0.000129 CR:0.9999975815 BCR:0.9999975815
2034_0_86   SR:0.000116 CR:0.9999975815 BCR:0.9999975815
2034_0_87   SR:0.000104 CR:0.9999975815 BCR:0.9999975815
2034_0_88   SR:0.000094 CR:0.9999975815 BCR:0.9999975815
2034_0_89   SR:0.000085 CR:0.9999999684 BCR:0.9999999684
2034_0_90   SR:0.000076 CR:0.9999999684 BCR:0.9999999684
2034_0_91   SR:0.000069 CR:0.9999999684 BCR:0.9999999684
2034_0_92   SR:0.000062 CR:0.9999999684 BCR:0.9999999684
2034_0_93   SR:0.000056 CR:0.9999999684 BCR:0.9999999684
2034_0_94   SR:0.000050 CR:0.9999999684 BCR:0.9999999684
2034_0_95   SR:0.000045 CR:0.9999999684 BCR:0.9999999684
2034_0_96   SR:0.000040 CR:0.9999999684 BCR:0.9999999684
2034_0_97   SR:0.000036 CR:0.9999999684 BCR:0.9999999684
2034_0_98   SR:0.000033 CR:0.9999999684 BCR:0.9999999684
2034_0_99   SR:0.000030 CR:0.9999999684 BCR:0.9999999684
2034_0_100  SR:0.000027 CR:0.9999999684 BCR:0.9999999684
2034_0_101  SR:0.000024 CR:0.9999999684 BCR:0.9999999684
2034_0_102  SR:0.000022 CR:0.9999999684 BCR:0.9999999684
2034_0_103  SR:0.000019 CR:0.9999999684 BCR:0.9999999684
2034_0_104  SR:0.000017 CR:0.9999999684 BCR:0.9999999684
2034_0_105  SR:0.000016 CR:0.9999999684 BCR:0.9999999684
2034_0_106  SR:0.000014 CR:0.9999999684 BCR:0.9999999684
2034_0_107  SR:0.000013 CR:0.9999999684 BCR:0.9999999684
2034_0_108  SR:0.000011 CR:0.9999999684 BCR:0.9999999684
2034_0_109  SR:0.000010 CR:0.9999999684 BCR:0.9999999684
2034_0_110  SR:0.000009 CR:0.9999999684 BCR:0.9999999684
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -194290, Actual GHG Offset Mg -194289
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.018762
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.359306
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.621933
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.018762 / 0.099269 (DELTA:0.080507)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.359306 / 0.278799 (DELTA:0.080507)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124387 (DELTA:0.124387)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.621933 / 0.497545 (DELTA:0.124387)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65006 / $65006 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59042 / $59042 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75200 / $75200 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63221 / $63221 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65006 / $65006 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59042 / $59042 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75200 / $75200 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63221 / $63221 R:1.000000

cross subsidized price / cost ALT BEV                                 $65018 / $65018 R:1.000000
cross subsidized price / cost ALT ICE                                 $61691 / $61691 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59338 / $59338 R:1.000000
cross subsidized price / cost ALT pickup                              $63221 / $63221 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63723 / $63723 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2035  Iteration=0 Ford
2035_0_0    SR:1.000000 CR:0.9998760244 BCR:0.9998760244
2035_0_1    SR:0.900000 CR:0.9998760244 BCR:0.9998760244
2035_0_2    SR:0.810000 CR:0.9998760244 BCR:0.9998760244
2035_0_3    SR:0.729000 CR:0.9998760244 BCR:0.9998760244
2035_0_4    SR:0.656100 CR:0.9998760244 BCR:0.9998760244
2035_0_5    SR:0.590490 CR:0.9998760244 BCR:0.9998760244
2035_0_6    SR:0.531441 CR:0.9998760244 BCR:0.9998760244
2035_0_7    SR:0.478297 CR:0.9998760244 BCR:0.9998760244
2035_0_8    SR:0.430467 CR:0.9998760244 BCR:0.9998760244
2035_0_9    SR:0.387420 CR:0.9998760244 BCR:0.9998760244
2035_0_10   SR:0.348678 CR:0.9998760244 BCR:0.9998760244
2035_0_11   SR:0.313811 CR:0.9998760244 BCR:0.9998760244
2035_0_12   SR:0.282430 CR:0.9998760244 BCR:0.9998760244
2035_0_13   SR:0.254187 CR:0.9998760244 BCR:0.9998760244
2035_0_14   SR:0.228768 CR:0.9998760244 BCR:0.9998760244
2035_0_15   SR:0.205891 CR:0.9998760244 BCR:0.9998760244
2035_0_16   SR:0.185302 CR:0.9998760244 BCR:0.9998760244
2035_0_17   SR:0.166772 CR:0.9998760244 BCR:0.9998760244
2035_0_18   SR:0.150095 CR:0.9998760244 BCR:0.9998760244
2035_0_19   SR:0.135085 CR:0.9998760244 BCR:0.9998760244
2035_0_20   SR:0.121577 CR:0.9998760244 BCR:0.9998760244
2035_0_21   SR:0.109419 CR:0.9998760244 BCR:0.9998760244
2035_0_22   SR:0.098477 CR:0.9998760244 BCR:0.9998760244
2035_0_23   SR:0.088629 CR:0.9998760244 BCR:0.9998760244
2035_0_24   SR:0.079766 CR:0.9998760244 BCR:0.9998760244
2035_0_25   SR:0.071790 CR:0.9998760244 BCR:0.9998760244
2035_0_26   SR:0.064611 CR:0.9998760244 BCR:0.9998760244
2035_0_27   SR:0.058150 CR:0.9998760244 BCR:0.9998760244
2035_0_28   SR:0.052335 CR:0.9999555846 BCR:0.9999555846
2035_0_29   SR:0.047101 CR:0.9999555846 BCR:0.9999555846
2035_0_30   SR:0.042391 CR:0.9999555846 BCR:0.9999555846
2035_0_31   SR:0.038152 CR:0.9999555846 BCR:0.9999555846
2035_0_32   SR:0.034337 CR:0.9999555846 BCR:0.9999555846
2035_0_33   SR:0.030903 CR:0.9999555846 BCR:0.9999555846
2035_0_34   SR:0.027813 CR:0.9999555846 BCR:0.9999555846
2035_0_35   SR:0.025032 CR:0.9999555846 BCR:0.9999555846
2035_0_36   SR:0.022528 CR:0.9999555846 BCR:0.9999555846
2035_0_37   SR:0.020276 CR:0.9999555846 BCR:0.9999555846
2035_0_38   SR:0.018248 CR:0.9999555846 BCR:0.9999555846
2035_0_39   SR:0.016423 CR:0.9999555846 BCR:0.9999555846
2035_0_40   SR:0.014781 CR:0.9999555846 BCR:0.9999555846
2035_0_41   SR:0.013303 CR:0.9999555846 BCR:0.9999555846
2035_0_42   SR:0.011973 CR:0.9999555846 BCR:0.9999555846
2035_0_43   SR:0.010775 CR:0.9999555846 BCR:0.9999555846
2035_0_44   SR:0.009698 CR:0.9999555846 BCR:0.9999555846
2035_0_45   SR:0.008728 CR:0.9999555846 BCR:0.9999555846
2035_0_46   SR:0.007855 CR:0.9999555846 BCR:0.9999555846
2035_0_47   SR:0.007070 CR:0.9999555846 BCR:0.9999555846
2035_0_48   SR:0.006363 CR:0.9999555846 BCR:0.9999555846
2035_0_49   SR:0.005726 CR:0.9999555846 BCR:0.9999555846
2035_0_50   SR:0.005154 CR:0.9999555846 BCR:0.9999555846
2035_0_51   SR:0.004638 CR:0.9999555846 BCR:0.9999555846
2035_0_52   SR:0.004175 CR:0.9999555846 BCR:0.9999555846
2035_0_53   SR:0.003757 CR:0.9999555846 BCR:0.9999555846
2035_0_54   SR:0.003381 CR:0.9999555846 BCR:0.9999555846
2035_0_55   SR:0.003043 CR:0.9999555846 BCR:0.9999555846
2035_0_56   SR:0.002739 CR:0.9999555846 BCR:0.9999555846
2035_0_57   SR:0.002465 CR:0.9999555846 BCR:0.9999555846
2035_0_58   SR:0.002219 CR:0.9999555846 BCR:0.9999555846
2035_0_59   SR:0.001997 CR:0.9999555846 BCR:0.9999555846
2035_0_60   SR:0.001797 CR:0.9999555846 BCR:0.9999555846
2035_0_61   SR:0.001617 CR:0.9999555846 BCR:0.9999555846
2035_0_62   SR:0.001456 CR:0.9999991614 BCR:0.9999991614
2035_0_63   SR:0.001310 CR:0.9999991614 BCR:0.9999991614
2035_0_64   SR:0.001179 CR:0.9999991614 BCR:0.9999991614
2035_0_65   SR:0.001061 CR:0.9999991614 BCR:0.9999991614
2035_0_66   SR:0.000955 CR:0.9999991614 BCR:0.9999991614
2035_0_67   SR:0.000860 CR:0.9999991614 BCR:0.9999991614
2035_0_68   SR:0.000774 CR:0.9999991614 BCR:0.9999991614
2035_0_69   SR:0.000696 CR:0.9999991614 BCR:0.9999991614
2035_0_70   SR:0.000627 CR:0.9999991614 BCR:0.9999991614
2035_0_71   SR:0.000564 CR:0.9999991614 BCR:0.9999991614
2035_0_72   SR:0.000508 CR:0.9999991614 BCR:0.9999991614
2035_0_73   SR:0.000457 CR:0.9999991614 BCR:0.9999991614
2035_0_74   SR:0.000411 CR:0.9999991614 BCR:0.9999991614
2035_0_75   SR:0.000370 CR:0.9999991614 BCR:0.9999991614
2035_0_76   SR:0.000333 CR:0.9999991614 BCR:0.9999991614
2035_0_77   SR:0.000300 CR:0.9999991614 BCR:0.9999991614
2035_0_78   SR:0.000270 CR:0.9999991614 BCR:0.9999991614
2035_0_79   SR:0.000243 CR:0.9999991614 BCR:0.9999991614
2035_0_80   SR:0.000218 CR:0.9999991614 BCR:0.9999991614
2035_0_81   SR:0.000197 CR:0.9999991614 BCR:0.9999991614
2035_0_82   SR:0.000177 CR:0.9999991614 BCR:0.9999991614
2035_0_83   SR:0.000159 CR:0.9999991614 BCR:0.9999991614
2035_0_84   SR:0.000143 CR:0.9999991614 BCR:0.9999991614
2035_0_85   SR:0.000129 CR:0.9999991614 BCR:0.9999991614
2035_0_86   SR:0.000116 CR:0.9999991614 BCR:0.9999991614
2035_0_87   SR:0.000104 CR:0.9999991614 BCR:0.9999991614
2035_0_88   SR:0.000094 CR:0.9999991614 BCR:0.9999991614
2035_0_89   SR:0.000085 CR:0.9999999917 BCR:0.9999999917
2035_0_90   SR:0.000076 CR:0.9999999917 BCR:0.9999999917
2035_0_91   SR:0.000069 CR:0.9999999917 BCR:0.9999999917
2035_0_92   SR:0.000062 CR:0.9999999917 BCR:0.9999999917
2035_0_93   SR:0.000056 CR:0.9999999917 BCR:0.9999999917
2035_0_94   SR:0.000050 CR:0.9999999917 BCR:0.9999999917
2035_0_95   SR:0.000045 CR:0.9999999917 BCR:0.9999999917
2035_0_96   SR:0.000040 CR:0.9999999917 BCR:0.9999999917
2035_0_97   SR:0.000036 CR:0.9999999917 BCR:0.9999999917
2035_0_98   SR:0.000033 CR:0.9999999917 BCR:0.9999999917
2035_0_99   SR:0.000030 CR:0.9999999917 BCR:0.9999999917
2035_0_100  SR:0.000027 CR:0.9999999917 BCR:0.9999999917
2035_0_101  SR:0.000024 CR:0.9999999917 BCR:0.9999999917
2035_0_102  SR:0.000022 CR:0.9999999917 BCR:0.9999999917
2035_0_103  SR:0.000019 CR:0.9999999917 BCR:0.9999999917
2035_0_104  SR:0.000017 CR:0.9999999917 BCR:0.9999999917
2035_0_105  SR:0.000016 CR:0.9999999917 BCR:0.9999999917
2035_0_106  SR:0.000014 CR:0.9999999917 BCR:0.9999999917
2035_0_107  SR:0.000013 CR:0.9999999917 BCR:0.9999999917
2035_0_108  SR:0.000011 CR:0.9999999917 BCR:0.9999999917
2035_0_109  SR:0.000010 CR:0.9999999917 BCR:0.9999999917
2035_0_110  SR:0.000009 CR:0.9999999917 BCR:0.9999999917
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -196641, Actual GHG Offset Mg -196641
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.018689
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.358642
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.622669
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.018689 / 0.094191 (DELTA:0.075503)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.358642 / 0.283139 (DELTA:0.075503)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.124534 (DELTA:0.124534)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.622669 / 0.498135 (DELTA:0.124534)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64903 / $64903 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58994 / $58994 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75059 / $75059 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63130 / $63130 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64903 / $64903 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58994 / $58994 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75059 / $75059 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63130 / $63130 R:1.000000

cross subsidized price / cost ALT BEV                                 $64915 / $64915 R:1.000000
cross subsidized price / cost ALT ICE                                 $61618 / $61618 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59286 / $59286 R:1.000000
cross subsidized price / cost ALT pickup                              $63130 / $63130 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63611 / $63611 R:1.000000

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

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

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2 Pass 1: Manufacturer=General Motors
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2022  Iteration=0 General Motors
2022_0_0    SR:1.000000 CR:0.9999999404 BCR:0.9999999404
2022_0_1    SR:0.900000 CR:0.9999999404 BCR:0.9999999404
2022_0_2    SR:0.810000 CR:0.9999999404 BCR:0.9999999404
2022_0_3    SR:0.729000 CR:0.9999999404 BCR:0.9999999404
2022_0_4    SR:0.656100 CR:0.9999999404 BCR:0.9999999404
2022_0_5    SR:0.590490 CR:0.9999999404 BCR:0.9999999404
2022_0_6    SR:0.531441 CR:0.9999999404 BCR:0.9999999404
2022_0_7    SR:0.478297 CR:0.9999999404 BCR:0.9999999404
2022_0_8    SR:0.430467 CR:0.9999999404 BCR:0.9999999404
2022_0_9    SR:0.387420 CR:0.9999999404 BCR:0.9999999404
2022_0_10   SR:0.348678 CR:0.9999999404 BCR:0.9999999404
2022_0_11   SR:0.313811 CR:0.9999999404 BCR:0.9999999404
2022_0_12   SR:0.282430 CR:0.9999999404 BCR:0.9999999404
2022_0_13   SR:0.254187 CR:0.9999999404 BCR:0.9999999404
2022_0_14   SR:0.228768 CR:0.9999999404 BCR:0.9999999404
2022_0_15   SR:0.205891 CR:0.9999999404 BCR:0.9999999404
2022_0_16   SR:0.185302 CR:0.9999999404 BCR:0.9999999404
2022_0_17   SR:0.166772 CR:0.9999999404 BCR:0.9999999404
2022_0_18   SR:0.150095 CR:0.9999999404 BCR:0.9999999404
2022_0_19   SR:0.135085 CR:0.9999999404 BCR:0.9999999404
2022_0_20   SR:0.121577 CR:0.9999999404 BCR:0.9999999404
2022_0_21   SR:0.109419 CR:0.9999999404 BCR:0.9999999404
2022_0_22   SR:0.098477 CR:0.9999999404 BCR:0.9999999404
2022_0_23   SR:0.088629 CR:0.9999999404 BCR:0.9999999404
2022_0_24   SR:0.079766 CR:0.9999999404 BCR:0.9999999404
2022_0_25   SR:0.071790 CR:0.9999999404 BCR:0.9999999404
2022_0_26   SR:0.064611 CR:0.9999999404 BCR:0.9999999404
2022_0_27   SR:0.058150 CR:0.9999999404 BCR:0.9999999404
2022_0_28   SR:0.052335 CR:0.9999999404 BCR:0.9999999404
2022_0_29   SR:0.047101 CR:0.9999999404 BCR:0.9999999404
2022_0_30   SR:0.042391 CR:0.9999999404 BCR:0.9999999404
2022_0_31   SR:0.038152 CR:0.9999999404 BCR:0.9999999404
2022_0_32   SR:0.034337 CR:0.9999999404 BCR:0.9999999404
2022_0_33   SR:0.030903 CR:0.9999999404 BCR:0.9999999404
2022_0_34   SR:0.027813 CR:0.9999999404 BCR:0.9999999404
2022_0_35   SR:0.025032 CR:0.9999999404 BCR:0.9999999404
2022_0_36   SR:0.022528 CR:0.9999999404 BCR:0.9999999404
2022_0_37   SR:0.020276 CR:0.9999999404 BCR:0.9999999404
2022_0_38   SR:0.018248 CR:0.9999999404 BCR:0.9999999404
2022_0_39   SR:0.016423 CR:0.9999999404 BCR:0.9999999404
2022_0_40   SR:0.014781 CR:0.9999999404 BCR:0.9999999404
2022_0_41   SR:0.013303 CR:0.9999999404 BCR:0.9999999404
2022_0_42   SR:0.011973 CR:0.9999999404 BCR:0.9999999404
2022_0_43   SR:0.010775 CR:0.9999999404 BCR:0.9999999404
2022_0_44   SR:0.009698 CR:0.9999999404 BCR:0.9999999404
2022_0_45   SR:0.008728 CR:0.9999999404 BCR:0.9999999404
2022_0_46   SR:0.007855 CR:0.9999999404 BCR:0.9999999404
2022_0_47   SR:0.007070 CR:0.9999999404 BCR:0.9999999404
2022_0_48   SR:0.006363 CR:0.9999999404 BCR:0.9999999404
2022_0_49   SR:0.005726 CR:0.9999999404 BCR:0.9999999404
2022_0_50   SR:0.005154 CR:0.9999999404 BCR:0.9999999404
2022_0_51   SR:0.004638 CR:0.9999999404 BCR:0.9999999404
2022_0_52   SR:0.004175 CR:0.9999999404 BCR:0.9999999404
2022_0_53   SR:0.003757 CR:0.9999999404 BCR:0.9999999404
2022_0_54   SR:0.003381 CR:0.9999999404 BCR:0.9999999404
2022_0_55   SR:0.003043 CR:0.9999999404 BCR:0.9999999404
2022_0_56   SR:0.002739 CR:0.9999999404 BCR:0.9999999404
2022_0_57   SR:0.002465 CR:0.9999999404 BCR:0.9999999404
2022_0_58   SR:0.002219 CR:0.9999999404 BCR:0.9999999404
2022_0_59   SR:0.001997 CR:0.9999999404 BCR:0.9999999404
2022_0_60   SR:0.001797 CR:0.9999999404 BCR:0.9999999404
2022_0_61   SR:0.001617 CR:0.9999999404 BCR:0.9999999404
2022_0_62   SR:0.001456 CR:0.9999999404 BCR:0.9999999404
2022_0_63   SR:0.001310 CR:0.9999999404 BCR:0.9999999404
2022_0_64   SR:0.001179 CR:0.9999999404 BCR:0.9999999404
2022_0_65   SR:0.001061 CR:0.9999999404 BCR:0.9999999404
2022_0_66   SR:0.000955 CR:0.9999999404 BCR:0.9999999404
2022_0_67   SR:0.000860 CR:0.9999999404 BCR:0.9999999404
2022_0_68   SR:0.000774 CR:0.9999999404 BCR:0.9999999404
2022_0_69   SR:0.000696 CR:0.9999999404 BCR:0.9999999404
2022_0_70   SR:0.000627 CR:0.9999999404 BCR:0.9999999404
2022_0_71   SR:0.000564 CR:0.9999999404 BCR:0.9999999404
2022_0_72   SR:0.000508 CR:0.9999999404 BCR:0.9999999404
2022_0_73   SR:0.000457 CR:0.9999999404 BCR:0.9999999404
2022_0_74   SR:0.000411 CR:0.9999999404 BCR:0.9999999404
2022_0_75   SR:0.000370 CR:0.9999999404 BCR:0.9999999404
2022_0_76   SR:0.000333 CR:0.9999999404 BCR:0.9999999404
2022_0_77   SR:0.000300 CR:0.9999999404 BCR:0.9999999404
2022_0_78   SR:0.000270 CR:0.9999999404 BCR:0.9999999404
2022_0_79   SR:0.000243 CR:0.9999999404 BCR:0.9999999404
2022_0_80   SR:0.000218 CR:0.9999999404 BCR:0.9999999404
2022_0_81   SR:0.000197 CR:0.9999999404 BCR:0.9999999404
2022_0_82   SR:0.000177 CR:0.9999999404 BCR:0.9999999404
2022_0_83   SR:0.000159 CR:0.9999999404 BCR:0.9999999404
2022_0_84   SR:0.000143 CR:0.9999999404 BCR:0.9999999404
2022_0_85   SR:0.000129 CR:0.9999999404 BCR:0.9999999404
2022_0_86   SR:0.000116 CR:0.9999999404 BCR:0.9999999404
2022_0_87   SR:0.000104 CR:0.9999999404 BCR:0.9999999404
2022_0_88   SR:0.000094 CR:0.9999999404 BCR:0.9999999404
2022_0_89   SR:0.000085 CR:0.9999999404 BCR:0.9999999404
2022_0_90   SR:0.000076 CR:0.9999999404 BCR:0.9999999404
2022_0_91   SR:0.000069 CR:0.9999999404 BCR:0.9999999404
2022_0_92   SR:0.000062 CR:0.9999999404 BCR:0.9999999404
2022_0_93   SR:0.000056 CR:0.9999999404 BCR:0.9999999404
2022_0_94   SR:0.000050 CR:0.9999999404 BCR:0.9999999404
2022_0_95   SR:0.000045 CR:0.9999999404 BCR:0.9999999404
2022_0_96   SR:0.000040 CR:0.9999999404 BCR:0.9999999404
2022_0_97   SR:0.000036 CR:0.9999999404 BCR:0.9999999404
2022_0_98   SR:0.000033 CR:0.9999999404 BCR:0.9999999404
2022_0_99   SR:0.000030 CR:0.9999999404 BCR:0.9999999404
2022_0_100  SR:0.000027 CR:0.9999999404 BCR:0.9999999404
2022_0_101  SR:0.000024 CR:0.9999999404 BCR:0.9999999404
2022_0_102  SR:0.000022 CR:0.9999999404 BCR:0.9999999404
2022_0_103  SR:0.000019 CR:0.9999999404 BCR:0.9999999404
2022_0_104  SR:0.000017 CR:0.9999999404 BCR:0.9999999404
2022_0_105  SR:0.000016 CR:0.9999999404 BCR:0.9999999404
2022_0_106  SR:0.000014 CR:0.9999999404 BCR:0.9999999404
2022_0_107  SR:0.000013 CR:0.9999999404 BCR:0.9999999404
2022_0_108  SR:0.000011 CR:0.9999999404 BCR:0.9999999404
2022_0_109  SR:0.000010 CR:0.9999999404 BCR:0.9999999404
2022_0_110  SR:0.000009 CR:0.9999999404 BCR:0.9999999404
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1308878, Actual GHG Offset Mg 1308879
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.268472
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.731528
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

cross subsidized price / cost ALT cuv_suv_van.ICE                     $62628 / $62628 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $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.ICE            $62628 / $62628 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                                 $92380 / $92380 R:1.000000
cross subsidized price / cost ALT ICE                                 $63600 / $63600 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62628 / $62628 R:1.000000
cross subsidized price / cost ALT pickup                              $63957 / $63957 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63715 / $63715 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2023  Iteration=0 General Motors
2023_0_0    SR:1.000000 CR:0.9999999984 BCR:0.9999999984
2023_0_1    SR:0.900000 CR:0.9999999984 BCR:0.9999999984
2023_0_2    SR:0.810000 CR:0.9999999984 BCR:0.9999999984
2023_0_3    SR:0.729000 CR:0.9999999984 BCR:0.9999999984
2023_0_4    SR:0.656100 CR:0.9999999984 BCR:0.9999999984
2023_0_5    SR:0.590490 CR:0.9999999984 BCR:0.9999999984
2023_0_6    SR:0.531441 CR:0.9999999984 BCR:0.9999999984
2023_0_7    SR:0.478297 CR:0.9999999984 BCR:0.9999999984
2023_0_8    SR:0.430467 CR:0.9999999984 BCR:0.9999999984
2023_0_9    SR:0.387420 CR:0.9999999984 BCR:0.9999999984
2023_0_10   SR:0.348678 CR:0.9999999984 BCR:0.9999999984
2023_0_11   SR:0.313811 CR:0.9999999984 BCR:0.9999999984
2023_0_12   SR:0.282430 CR:0.9999999984 BCR:0.9999999984
2023_0_13   SR:0.254187 CR:0.9999999984 BCR:0.9999999984
2023_0_14   SR:0.228768 CR:0.9999999984 BCR:0.9999999984
2023_0_15   SR:0.205891 CR:0.9999999984 BCR:0.9999999984
2023_0_16   SR:0.185302 CR:0.9999999984 BCR:0.9999999984
2023_0_17   SR:0.166772 CR:0.9999999984 BCR:0.9999999984
2023_0_18   SR:0.150095 CR:0.9999999984 BCR:0.9999999984
2023_0_19   SR:0.135085 CR:0.9999999984 BCR:0.9999999984
2023_0_20   SR:0.121577 CR:0.9999999984 BCR:0.9999999984
2023_0_21   SR:0.109419 CR:0.9999999984 BCR:0.9999999984
2023_0_22   SR:0.098477 CR:0.9999999984 BCR:0.9999999984
2023_0_23   SR:0.088629 CR:0.9999999984 BCR:0.9999999984
2023_0_24   SR:0.079766 CR:0.9999999984 BCR:0.9999999984
2023_0_25   SR:0.071790 CR:0.9999999984 BCR:0.9999999984
2023_0_26   SR:0.064611 CR:0.9999999984 BCR:0.9999999984
2023_0_27   SR:0.058150 CR:0.9999999984 BCR:0.9999999984
2023_0_28   SR:0.052335 CR:0.9999999984 BCR:0.9999999984
2023_0_29   SR:0.047101 CR:0.9999999984 BCR:0.9999999984
2023_0_30   SR:0.042391 CR:0.9999999984 BCR:0.9999999984
2023_0_31   SR:0.038152 CR:0.9999999984 BCR:0.9999999984
2023_0_32   SR:0.034337 CR:0.9999999984 BCR:0.9999999984
2023_0_33   SR:0.030903 CR:0.9999999984 BCR:0.9999999984
2023_0_34   SR:0.027813 CR:0.9999999984 BCR:0.9999999984
2023_0_35   SR:0.025032 CR:0.9999999984 BCR:0.9999999984
2023_0_36   SR:0.022528 CR:0.9999999984 BCR:0.9999999984
2023_0_37   SR:0.020276 CR:0.9999999984 BCR:0.9999999984
2023_0_38   SR:0.018248 CR:0.9999999984 BCR:0.9999999984
2023_0_39   SR:0.016423 CR:0.9999999984 BCR:0.9999999984
2023_0_40   SR:0.014781 CR:0.9999999984 BCR:0.9999999984
2023_0_41   SR:0.013303 CR:0.9999999984 BCR:0.9999999984
2023_0_42   SR:0.011973 CR:0.9999999984 BCR:0.9999999984
2023_0_43   SR:0.010775 CR:0.9999999984 BCR:0.9999999984
2023_0_44   SR:0.009698 CR:0.9999999984 BCR:0.9999999984
2023_0_45   SR:0.008728 CR:0.9999999984 BCR:0.9999999984
2023_0_46   SR:0.007855 CR:0.9999999984 BCR:0.9999999984
2023_0_47   SR:0.007070 CR:0.9999999984 BCR:0.9999999984
2023_0_48   SR:0.006363 CR:0.9999999984 BCR:0.9999999984
2023_0_49   SR:0.005726 CR:0.9999999984 BCR:0.9999999984
2023_0_50   SR:0.005154 CR:0.9999999984 BCR:0.9999999984
2023_0_51   SR:0.004638 CR:0.9999999984 BCR:0.9999999984
2023_0_52   SR:0.004175 CR:0.9999999984 BCR:0.9999999984
2023_0_53   SR:0.003757 CR:0.9999999984 BCR:0.9999999984
2023_0_54   SR:0.003381 CR:0.9999999984 BCR:0.9999999984
2023_0_55   SR:0.003043 CR:0.9999999984 BCR:0.9999999984
2023_0_56   SR:0.002739 CR:0.9999999984 BCR:0.9999999984
2023_0_57   SR:0.002465 CR:0.9999999984 BCR:0.9999999984
2023_0_58   SR:0.002219 CR:0.9999999984 BCR:0.9999999984
2023_0_59   SR:0.001997 CR:0.9999999984 BCR:0.9999999984
2023_0_60   SR:0.001797 CR:0.9999999984 BCR:0.9999999984
2023_0_61   SR:0.001617 CR:0.9999999984 BCR:0.9999999984
2023_0_62   SR:0.001456 CR:0.9999999984 BCR:0.9999999984
2023_0_63   SR:0.001310 CR:0.9999999984 BCR:0.9999999984
2023_0_64   SR:0.001179 CR:0.9999999984 BCR:0.9999999984
2023_0_65   SR:0.001061 CR:0.9999999984 BCR:0.9999999984
2023_0_66   SR:0.000955 CR:0.9999999984 BCR:0.9999999984
2023_0_67   SR:0.000860 CR:0.9999999984 BCR:0.9999999984
2023_0_68   SR:0.000774 CR:0.9999999984 BCR:0.9999999984
2023_0_69   SR:0.000696 CR:0.9999999984 BCR:0.9999999984
2023_0_70   SR:0.000627 CR:0.9999999984 BCR:0.9999999984
2023_0_71   SR:0.000564 CR:0.9999999984 BCR:0.9999999984
2023_0_72   SR:0.000508 CR:0.9999999984 BCR:0.9999999984
2023_0_73   SR:0.000457 CR:0.9999999984 BCR:0.9999999984
2023_0_74   SR:0.000411 CR:0.9999999984 BCR:0.9999999984
2023_0_75   SR:0.000370 CR:0.9999999984 BCR:0.9999999984
2023_0_76   SR:0.000333 CR:0.9999999984 BCR:0.9999999984
2023_0_77   SR:0.000300 CR:0.9999999984 BCR:0.9999999984
2023_0_78   SR:0.000270 CR:0.9999999984 BCR:0.9999999984
2023_0_79   SR:0.000243 CR:0.9999999984 BCR:0.9999999984
2023_0_80   SR:0.000218 CR:0.9999999984 BCR:0.9999999984
2023_0_81   SR:0.000197 CR:0.9999999984 BCR:0.9999999984
2023_0_82   SR:0.000177 CR:0.9999999984 BCR:0.9999999984
2023_0_83   SR:0.000159 CR:0.9999999984 BCR:0.9999999984
2023_0_84   SR:0.000143 CR:0.9999999984 BCR:0.9999999984
2023_0_85   SR:0.000129 CR:0.9999999984 BCR:0.9999999984
2023_0_86   SR:0.000116 CR:0.9999999984 BCR:0.9999999984
2023_0_87   SR:0.000104 CR:0.9999999984 BCR:0.9999999984
2023_0_88   SR:0.000094 CR:0.9999999984 BCR:0.9999999984
2023_0_89   SR:0.000085 CR:0.9999999984 BCR:0.9999999984
2023_0_90   SR:0.000076 CR:0.9999999984 BCR:0.9999999984
2023_0_91   SR:0.000069 CR:0.9999999984 BCR:0.9999999984
2023_0_92   SR:0.000062 CR:0.9999999984 BCR:0.9999999984
2023_0_93   SR:0.000056 CR:0.9999999984 BCR:0.9999999984
2023_0_94   SR:0.000050 CR:0.9999999984 BCR:0.9999999984
2023_0_95   SR:0.000045 CR:0.9999999984 BCR:0.9999999984
2023_0_96   SR:0.000040 CR:0.9999999984 BCR:0.9999999984
2023_0_97   SR:0.000036 CR:0.9999999984 BCR:0.9999999984
2023_0_98   SR:0.000033 CR:0.9999999984 BCR:0.9999999984
2023_0_99   SR:0.000030 CR:0.9999999984 BCR:0.9999999984
2023_0_100  SR:0.000027 CR:0.9999999984 BCR:0.9999999984
2023_0_101  SR:0.000024 CR:0.9999999984 BCR:0.9999999984
2023_0_102  SR:0.000022 CR:0.9999999984 BCR:0.9999999984
2023_0_103  SR:0.000019 CR:0.9999999984 BCR:0.9999999984
2023_0_104  SR:0.000017 CR:0.9999999984 BCR:0.9999999984
2023_0_105  SR:0.000016 CR:0.9999999984 BCR:0.9999999984
2023_0_106  SR:0.000014 CR:0.9999999984 BCR:0.9999999984
2023_0_107  SR:0.000013 CR:0.9999999984 BCR:0.9999999984
2023_0_108  SR:0.000011 CR:0.9999999984 BCR:0.9999999984
2023_0_109  SR:0.000010 CR:0.9999999984 BCR:0.9999999984
2023_0_110  SR:0.000009 CR:0.9999999984 BCR:0.9999999984
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 282196, Actual GHG Offset Mg 282197
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269539
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.730461
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.020040 (DELTA:0.020040)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269539 / 0.249499 (DELTA:0.020040)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.032176 (DELTA:0.032176)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730461 / 0.698286 (DELTA:0.032176)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72815 / $72815 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61342 / $61342 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91295 / $91295 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71466 / $71466 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69065 / $72815 R:0.948500
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61342 / $61342 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87545 / $91295 R:0.958925
modified cross subsidized price / cost ALT pickup.ICE                 $71466 / $71466 R:1.000000

cross subsidized price / cost ALT BEV                                 $164111 / $164111 R:1.000000
cross subsidized price / cost ALT ICE                                 $68737 / $68737 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61343 / $61343 R:1.000000
cross subsidized price / cost ALT pickup                              $71467 / $71467 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69605 / $69605 R:1.000000

2023_0_0  SCORE:0.008812, CE:0.032176, 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 General Motors
2024_0_0    SR:1.000000 CR:1.0008371728 BCR:1.0008371728
2024_0_1    SR:0.900000 CR:1.0008371728 BCR:1.0008371728
2024_0_2    SR:0.810000 CR:1.0008371728 BCR:1.0008371728
2024_0_3    SR:0.729000 CR:1.0008371728 BCR:1.0008371728
2024_0_4    SR:0.656100 CR:1.0008371728 BCR:1.0008371728
2024_0_5    SR:0.590490 CR:1.0008371728 BCR:1.0008371728
2024_0_6    SR:0.531441 CR:1.0008371728 BCR:1.0008371728
2024_0_7    SR:0.478297 CR:1.0008371728 BCR:1.0008371728
2024_0_8    SR:0.430467 CR:1.0008371728 BCR:1.0008371728
2024_0_9    SR:0.387420 CR:1.0008371728 BCR:1.0008371728
2024_0_10   SR:0.348678 CR:1.0008371728 BCR:1.0008371728
2024_0_11   SR:0.313811 CR:1.0008371728 BCR:1.0008371728
2024_0_12   SR:0.282430 CR:1.0008371728 BCR:1.0008371728
2024_0_13   SR:0.254187 CR:1.0008371728 BCR:1.0008371728
2024_0_14   SR:0.228768 CR:1.0008371728 BCR:1.0008371728
2024_0_15   SR:0.205891 CR:1.0008371728 BCR:1.0008371728
2024_0_16   SR:0.185302 CR:1.0008371728 BCR:1.0008371728
2024_0_17   SR:0.166772 CR:1.0008371728 BCR:1.0008371728
2024_0_18   SR:0.150095 CR:1.0008371728 BCR:1.0008371728
2024_0_19   SR:0.135085 CR:1.0008371728 BCR:1.0008371728
2024_0_20   SR:0.121577 CR:1.0008371728 BCR:1.0008371728
2024_0_21   SR:0.109419 CR:1.0008371728 BCR:1.0008371728
2024_0_22   SR:0.098477 CR:1.0008371728 BCR:1.0008371728
2024_0_23   SR:0.088629 CR:1.0008371728 BCR:1.0008371728
2024_0_24   SR:0.079766 CR:1.0008371728 BCR:1.0008371728
2024_0_25   SR:0.071790 CR:1.0008371728 BCR:1.0008371728
2024_0_26   SR:0.064611 CR:1.0008371728 BCR:1.0008371728
2024_0_27   SR:0.058150 CR:1.0008371728 BCR:1.0008371728
2024_0_28   SR:0.052335 CR:1.0008371728 BCR:1.0008371728
2024_0_29   SR:0.047101 CR:1.0008371728 BCR:1.0008371728
2024_0_30   SR:0.042391 CR:1.0008371728 BCR:1.0008371728
2024_0_31   SR:0.038152 CR:1.0008371728 BCR:1.0008371728
2024_0_32   SR:0.034337 CR:1.0008371728 BCR:1.0008371728
2024_0_33   SR:0.030903 CR:1.0008371728 BCR:1.0008371728
2024_0_34   SR:0.027813 CR:1.0008371728 BCR:1.0008371728
2024_0_35   SR:0.025032 CR:1.0008371728 BCR:1.0008371728
2024_0_36   SR:0.022528 CR:1.0008371728 BCR:1.0008371728
2024_0_37   SR:0.020276 CR:1.0008371728 BCR:1.0008371728
2024_0_38   SR:0.018248 CR:1.0008371728 BCR:1.0008371728
2024_0_39   SR:0.016423 CR:1.0008371728 BCR:1.0008371728
2024_0_40   SR:0.014781 CR:1.0008371728 BCR:1.0008371728
2024_0_41   SR:0.013303 CR:1.0008371728 BCR:1.0008371728
2024_0_42   SR:0.011973 CR:1.0008371728 BCR:1.0008371728
2024_0_43   SR:0.010775 CR:1.0008371728 BCR:1.0008371728
2024_0_44   SR:0.009698 CR:1.0008371728 BCR:1.0008371728
2024_0_45   SR:0.008728 CR:1.0008371728 BCR:1.0008371728
2024_0_46   SR:0.007855 CR:1.0008371728 BCR:1.0008371728
2024_0_47   SR:0.007070 CR:1.0008371728 BCR:1.0008371728
2024_0_48   SR:0.006363 CR:1.0008371728 BCR:1.0008371728
2024_0_49   SR:0.005726 CR:1.0008371728 BCR:1.0008371728
2024_0_50   SR:0.005154 CR:1.0008371728 BCR:1.0008371728
2024_0_51   SR:0.004638 CR:1.0008371728 BCR:1.0008371728
2024_0_52   SR:0.004175 CR:1.0008371728 BCR:1.0008371728
2024_0_53   SR:0.003757 CR:1.0008371728 BCR:1.0008371728
2024_0_54   SR:0.003381 CR:1.0008371728 BCR:1.0008371728
2024_0_55   SR:0.003043 CR:1.0008371728 BCR:1.0008371728
2024_0_56   SR:0.002739 CR:1.0008371728 BCR:1.0008371728
2024_0_57   SR:0.002465 CR:1.0008371728 BCR:1.0008371728
2024_0_58   SR:0.002219 CR:1.0008371728 BCR:1.0008371728
2024_0_59   SR:0.001997 CR:1.0008371728 BCR:1.0008371728
2024_0_60   SR:0.001797 CR:1.0008371728 BCR:1.0008371728
2024_0_61   SR:0.001617 CR:1.0008371728 BCR:1.0008371728
2024_0_62   SR:0.001456 CR:1.0008371728 BCR:1.0008371728
2024_0_63   SR:0.001310 CR:1.0008371728 BCR:1.0008371728
2024_0_64   SR:0.001179 CR:1.0008371728 BCR:1.0008371728
2024_0_65   SR:0.001061 CR:1.0008371728 BCR:1.0008371728
2024_0_66   SR:0.000955 CR:1.0008371728 BCR:1.0008371728
2024_0_67   SR:0.000860 CR:1.0008371728 BCR:1.0008371728
2024_0_68   SR:0.000774 CR:1.0008371728 BCR:1.0008371728
2024_0_69   SR:0.000696 CR:1.0008371728 BCR:1.0008371728
2024_0_70   SR:0.000627 CR:1.0008371728 BCR:1.0008371728
2024_0_71   SR:0.000564 CR:1.0008371728 BCR:1.0008371728
2024_0_72   SR:0.000508 CR:1.0008371728 BCR:1.0008371728
2024_0_73   SR:0.000457 CR:1.0008371728 BCR:1.0008371728
2024_0_74   SR:0.000411 CR:1.0008371728 BCR:1.0008371728
2024_0_75   SR:0.000370 CR:1.0008371728 BCR:1.0008371728
2024_0_76   SR:0.000333 CR:1.0008371728 BCR:1.0008371728
2024_0_77   SR:0.000300 CR:1.0008371728 BCR:1.0008371728
2024_0_78   SR:0.000270 CR:1.0008371728 BCR:1.0008371728
2024_0_79   SR:0.000243 CR:1.0008371728 BCR:1.0008371728
2024_0_80   SR:0.000218 CR:1.0008371728 BCR:1.0008371728
2024_0_81   SR:0.000197 CR:1.0008371728 BCR:1.0008371728
2024_0_82   SR:0.000177 CR:1.0008371728 BCR:1.0008371728
2024_0_83   SR:0.000159 CR:1.0008371728 BCR:1.0008371728
2024_0_84   SR:0.000143 CR:1.0008371728 BCR:1.0008371728
2024_0_85   SR:0.000129 CR:1.0008371728 BCR:1.0008371728
2024_0_86   SR:0.000116 CR:1.0008371728 BCR:1.0008371728
2024_0_87   SR:0.000104 CR:1.0008371728 BCR:1.0008371728
2024_0_88   SR:0.000094 CR:1.0008371728 BCR:1.0008371728
2024_0_89   SR:0.000085 CR:1.0008371728 BCR:1.0008371728
2024_0_90   SR:0.000076 CR:1.0008371728 BCR:1.0008371728
2024_0_91   SR:0.000069 CR:1.0008371728 BCR:1.0008371728
2024_0_92   SR:0.000062 CR:1.0008371728 BCR:1.0008371728
2024_0_93   SR:0.000056 CR:1.0008371728 BCR:1.0008371728
2024_0_94   SR:0.000050 CR:1.0008371728 BCR:1.0008371728
2024_0_95   SR:0.000045 CR:1.0008371728 BCR:1.0008371728
2024_0_96   SR:0.000040 CR:1.0008371728 BCR:1.0008371728
2024_0_97   SR:0.000036 CR:1.0008371728 BCR:1.0008371728
2024_0_98   SR:0.000033 CR:1.0008371728 BCR:1.0008371728
2024_0_99   SR:0.000030 CR:1.0008371728 BCR:1.0008371728
2024_0_100  SR:0.000027 CR:1.0008371728 BCR:1.0008371728
2024_0_101  SR:0.000024 CR:1.0008371728 BCR:1.0008371728
2024_0_102  SR:0.000022 CR:1.0008371728 BCR:1.0008371728
2024_0_103  SR:0.000019 CR:1.0008371728 BCR:1.0008371728
2024_0_104  SR:0.000017 CR:1.0008371728 BCR:1.0008371728
2024_0_105  SR:0.000016 CR:1.0008371728 BCR:1.0008371728
2024_0_106  SR:0.000014 CR:1.0008371728 BCR:1.0008371728
2024_0_107  SR:0.000013 CR:1.0008371728 BCR:1.0008371728
2024_0_108  SR:0.000011 CR:1.0008371728 BCR:1.0008371728
2024_0_109  SR:0.000010 CR:1.0008371728 BCR:1.0008371728
2024_0_110  SR:0.000009 CR:1.0008371728 BCR:1.0008371728
PRODUCER FINAL COMPLIANCE DELTA 0.000837
Target GHG Offset Mg -103584, Actual GHG Offset Mg -116666
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.269204
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.730796
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.026751 (DELTA:0.026751)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269204 / 0.242453 (DELTA:0.026751)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.045085 (DELTA:0.045085)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730796 / 0.685711 (DELTA:0.045085)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71734 / $71734 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61263 / $61263 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $89627 / $89627 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71329 / $71329 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67734 / $71734 R:0.944239
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61263 / $61263 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $85627 / $89627 R:0.955371
modified cross subsidized price / cost ALT pickup.ICE                 $71329 / $71329 R:1.000000

cross subsidized price / cost ALT BEV                                 $161361 / $161361 R:1.000000
cross subsidized price / cost ALT ICE                                 $68619 / $68619 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61264 / $61264 R:1.000000
cross subsidized price / cost ALT pickup                              $71330 / $71330 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69724 / $69724 R:1.000000

2024_0_0  SCORE:0.012347, CE:0.045085, 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 General Motors
2025_0_0    SR:1.000000 CR:1.0057213306 BCR:1.0057213306
2025_0_1    SR:0.900000 CR:1.0057213306 BCR:1.0057213306
2025_0_2    SR:0.810000 CR:1.0057213306 BCR:1.0057213306
2025_0_3    SR:0.729000 CR:1.0057213306 BCR:1.0057213306
2025_0_4    SR:0.656100 CR:1.0057213306 BCR:1.0057213306
2025_0_5    SR:0.590490 CR:1.0057213306 BCR:1.0057213306
2025_0_6    SR:0.531441 CR:1.0057213306 BCR:1.0057213306
2025_0_7    SR:0.478297 CR:1.0057213306 BCR:1.0057213306
2025_0_8    SR:0.430467 CR:1.0057213306 BCR:1.0057213306
2025_0_9    SR:0.387420 CR:1.0057213306 BCR:1.0057213306
2025_0_10   SR:0.348678 CR:1.0057213306 BCR:1.0057213306
2025_0_11   SR:0.313811 CR:1.0057213306 BCR:1.0057213306
2025_0_12   SR:0.282430 CR:1.0057213306 BCR:1.0057213306
2025_0_13   SR:0.254187 CR:1.0057213306 BCR:1.0057213306
2025_0_14   SR:0.228768 CR:1.0057213306 BCR:1.0057213306
2025_0_15   SR:0.205891 CR:1.0057213306 BCR:1.0057213306
2025_0_16   SR:0.185302 CR:1.0057213306 BCR:1.0057213306
2025_0_17   SR:0.166772 CR:1.0057213306 BCR:1.0057213306
2025_0_18   SR:0.150095 CR:1.0039690733 BCR:1.0039690733
2025_0_19   SR:0.135085 CR:1.0039690733 BCR:1.0039690733
2025_0_20   SR:0.121577 CR:1.0039690733 BCR:1.0039690733
2025_0_21   SR:0.109419 CR:1.0039690733 BCR:1.0039690733
2025_0_22   SR:0.098477 CR:1.0039690733 BCR:1.0039690733
2025_0_23   SR:0.088629 CR:1.0039387941 BCR:1.0039387941
2025_0_24   SR:0.079766 CR:1.0039387941 BCR:1.0039387941
2025_0_25   SR:0.071790 CR:1.0039099455 BCR:1.0039099455
2025_0_26   SR:0.064611 CR:1.0039099455 BCR:1.0039099455
2025_0_27   SR:0.058150 CR:1.0039099455 BCR:1.0039099455
2025_0_28   SR:0.052335 CR:1.0039099455 BCR:1.0039099455
2025_0_29   SR:0.047101 CR:1.0039099455 BCR:1.0039099455
2025_0_30   SR:0.042391 CR:1.0039099455 BCR:1.0039099455
2025_0_31   SR:0.038152 CR:1.0039099455 BCR:1.0039099455
2025_0_32   SR:0.034337 CR:1.0039099455 BCR:1.0039099455
2025_0_33   SR:0.030903 CR:1.0039099455 BCR:1.0039099455
2025_0_34   SR:0.027813 CR:1.0039099455 BCR:1.0039099455
2025_0_35   SR:0.025032 CR:1.0039099455 BCR:1.0039099455
2025_0_36   SR:0.022528 CR:1.0039099455 BCR:1.0039099455
2025_0_37   SR:0.020276 CR:1.0039099455 BCR:1.0039099455
2025_0_38   SR:0.018248 CR:1.0034848452 BCR:1.0034848452
2025_0_39   SR:0.016423 CR:1.0034848452 BCR:1.0034848452
2025_0_40   SR:0.014781 CR:1.0034848452 BCR:1.0034848452
2025_0_41   SR:0.013303 CR:1.0034848452 BCR:1.0034848452
2025_0_42   SR:0.011973 CR:1.0034848452 BCR:1.0034848452
2025_0_43   SR:0.010775 CR:1.0034848452 BCR:1.0034848452
2025_0_44   SR:0.009698 CR:1.0034848452 BCR:1.0034848452
2025_0_45   SR:0.008728 CR:1.0034848452 BCR:1.0034848452
2025_0_46   SR:0.007855 CR:1.0034848452 BCR:1.0034848452
2025_0_47   SR:0.007070 CR:1.0034848452 BCR:1.0034848452
2025_0_48   SR:0.006363 CR:1.0034848452 BCR:1.0034848452
2025_0_49   SR:0.005726 CR:1.0034848452 BCR:1.0034848452
2025_0_50   SR:0.005154 CR:1.0034848452 BCR:1.0034848452
2025_0_51   SR:0.004638 CR:1.0034848452 BCR:1.0034848452
2025_0_52   SR:0.004175 CR:1.0034848452 BCR:1.0034848452
2025_0_53   SR:0.003757 CR:1.0034848452 BCR:1.0034848452
2025_0_54   SR:0.003381 CR:1.0034848452 BCR:1.0034848452
2025_0_55   SR:0.003043 CR:1.0034848452 BCR:1.0034848452
2025_0_56   SR:0.002739 CR:1.0034848452 BCR:1.0034848452
2025_0_57   SR:0.002465 CR:1.0034848452 BCR:1.0034848452
2025_0_58   SR:0.002219 CR:1.0034848452 BCR:1.0034848452
2025_0_59   SR:0.001997 CR:1.0034848452 BCR:1.0034848452
2025_0_60   SR:0.001797 CR:1.0034848452 BCR:1.0034848452
2025_0_61   SR:0.001617 CR:1.0034471750 BCR:1.0034471750
2025_0_62   SR:0.001456 CR:1.0034471750 BCR:1.0034471750
2025_0_63   SR:0.001310 CR:1.0034471750 BCR:1.0034471750
2025_0_64   SR:0.001179 CR:1.0034471750 BCR:1.0034471750
2025_0_65   SR:0.001061 CR:1.0034471750 BCR:1.0034471750
2025_0_66   SR:0.000955 CR:1.0034471750 BCR:1.0034471750
2025_0_67   SR:0.000860 CR:1.0034471750 BCR:1.0034471750
2025_0_68   SR:0.000774 CR:1.0034471750 BCR:1.0034471750
2025_0_69   SR:0.000696 CR:1.0034471750 BCR:1.0034471750
2025_0_70   SR:0.000627 CR:1.0034471750 BCR:1.0034471750
2025_0_71   SR:0.000564 CR:1.0034471750 BCR:1.0034471750
2025_0_72   SR:0.000508 CR:1.0034471750 BCR:1.0034471750
2025_0_73   SR:0.000457 CR:1.0034471750 BCR:1.0034471750
2025_0_74   SR:0.000411 CR:1.0034471750 BCR:1.0034471750
2025_0_75   SR:0.000370 CR:1.0034471750 BCR:1.0034471750
2025_0_76   SR:0.000333 CR:1.0034471750 BCR:1.0034471750
2025_0_77   SR:0.000300 CR:1.0034471750 BCR:1.0034471750
2025_0_78   SR:0.000270 CR:1.0034471750 BCR:1.0034471750
2025_0_79   SR:0.000243 CR:1.0034471750 BCR:1.0034471750
2025_0_80   SR:0.000218 CR:1.0034471750 BCR:1.0034471750
2025_0_81   SR:0.000197 CR:1.0034471750 BCR:1.0034471750
2025_0_82   SR:0.000177 CR:1.0034471750 BCR:1.0034471750
2025_0_83   SR:0.000159 CR:1.0034471750 BCR:1.0034471750
2025_0_84   SR:0.000143 CR:1.0034438372 BCR:1.0034438372
2025_0_85   SR:0.000129 CR:1.0034438372 BCR:1.0034438372
2025_0_86   SR:0.000116 CR:1.0034438372 BCR:1.0034438372
2025_0_87   SR:0.000104 CR:1.0034438372 BCR:1.0034438372
2025_0_88   SR:0.000094 CR:1.0034438372 BCR:1.0034438372
2025_0_89   SR:0.000085 CR:1.0034438372 BCR:1.0034438372
2025_0_90   SR:0.000076 CR:1.0034438372 BCR:1.0034438372
2025_0_91   SR:0.000069 CR:1.0034438372 BCR:1.0034438372
2025_0_92   SR:0.000062 CR:1.0034438372 BCR:1.0034438372
2025_0_93   SR:0.000056 CR:1.0034438372 BCR:1.0034438372
2025_0_94   SR:0.000050 CR:1.0034438372 BCR:1.0034438372
2025_0_95   SR:0.000045 CR:1.0034438372 BCR:1.0034438372
2025_0_96   SR:0.000040 CR:1.0034438372 BCR:1.0034438372
2025_0_97   SR:0.000036 CR:1.0034438372 BCR:1.0034438372
2025_0_98   SR:0.000033 CR:1.0034438372 BCR:1.0034438372
2025_0_99   SR:0.000030 CR:1.0034438372 BCR:1.0034438372
2025_0_100  SR:0.000027 CR:1.0034438372 BCR:1.0034438372
2025_0_101  SR:0.000024 CR:1.0034438372 BCR:1.0034438372
2025_0_102  SR:0.000022 CR:1.0034438372 BCR:1.0034438372
2025_0_103  SR:0.000019 CR:1.0034438372 BCR:1.0034438372
2025_0_104  SR:0.000017 CR:1.0034438372 BCR:1.0034438372
2025_0_105  SR:0.000016 CR:1.0034438372 BCR:1.0034438372
2025_0_106  SR:0.000014 CR:1.0034438372 BCR:1.0034438372
2025_0_107  SR:0.000013 CR:1.0034438372 BCR:1.0034438372
2025_0_108  SR:0.000011 CR:1.0034435987 BCR:1.0034435987
2025_0_109  SR:0.000010 CR:1.0034435987 BCR:1.0034435987
2025_0_110  SR:0.000009 CR:1.0034435987 BCR:1.0034435987
PRODUCER FINAL COMPLIANCE DELTA 0.003444
Target GHG Offset Mg -261750, Actual GHG Offset Mg -314365
Target Compliance Ratio 1.003, Actual Compliance Ratio 1.003
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.013397
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.255733
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.730870
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.013397 / 0.034847 (DELTA:0.021450)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.255733 / 0.234283 (DELTA:0.021450)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.060941 (DELTA:0.060941)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730870 / 0.669929 (DELTA:0.060941)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70866 / $70866 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61184 / $61184 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88232 / $88232 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71222 / $71222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66616 / $70866 R:0.940028
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61184 / $61184 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83982 / $88232 R:0.951832
modified cross subsidized price / cost ALT pickup.ICE                 $71222 / $71222 R:1.000000

cross subsidized price / cost ALT BEV                                 $70893 / $70893 R:1.000000
cross subsidized price / cost ALT ICE                                 $68620 / $68620 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61666 / $61666 R:1.000000
cross subsidized price / cost ALT pickup                              $71222 / $71222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69894 / $69894 R:1.000000

2025_0_0  SCORE:0.016689, CE:0.060941, 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 General Motors
2026_0_0    SR:1.000000 CR:1.0085223913 BCR:1.0085223913
2026_0_1    SR:0.900000 CR:1.0085223913 BCR:1.0085223913
2026_0_2    SR:0.810000 CR:1.0085223913 BCR:1.0085223913
2026_0_3    SR:0.729000 CR:1.0085223913 BCR:1.0085223913
2026_0_4    SR:0.656100 CR:1.0085223913 BCR:1.0085223913
2026_0_5    SR:0.590490 CR:1.0085223913 BCR:1.0085223913
2026_0_6    SR:0.531441 CR:1.0085223913 BCR:1.0085223913
2026_0_7    SR:0.478297 CR:1.0085223913 BCR:1.0085223913
2026_0_8    SR:0.430467 CR:1.0085223913 BCR:1.0085223913
2026_0_9    SR:0.387420 CR:1.0085223913 BCR:1.0085223913
2026_0_10   SR:0.348678 CR:1.0085223913 BCR:1.0085223913
2026_0_11   SR:0.313811 CR:1.0085223913 BCR:1.0085223913
2026_0_12   SR:0.282430 CR:1.0085223913 BCR:1.0085223913
2026_0_13   SR:0.254187 CR:1.0085223913 BCR:1.0085223913
2026_0_14   SR:0.228768 CR:1.0085223913 BCR:1.0085223913
2026_0_15   SR:0.205891 CR:1.0085223913 BCR:1.0085223913
2026_0_16   SR:0.185302 CR:1.0085223913 BCR:1.0085223913
2026_0_17   SR:0.166772 CR:1.0085223913 BCR:1.0085223913
2026_0_18   SR:0.150095 CR:1.0085223913 BCR:1.0085223913
2026_0_19   SR:0.135085 CR:1.0085223913 BCR:1.0085223913
2026_0_20   SR:0.121577 CR:1.0085223913 BCR:1.0085223913
2026_0_21   SR:0.109419 CR:1.0085223913 BCR:1.0085223913
2026_0_22   SR:0.098477 CR:1.0085223913 BCR:1.0085223913
2026_0_23   SR:0.088629 CR:1.0085223913 BCR:1.0085223913
2026_0_24   SR:0.079766 CR:1.0085223913 BCR:1.0085223913
2026_0_25   SR:0.071790 CR:1.0085223913 BCR:1.0085223913
2026_0_26   SR:0.064611 CR:1.0082627535 BCR:1.0082627535
2026_0_27   SR:0.058150 CR:1.0082627535 BCR:1.0082627535
2026_0_28   SR:0.052335 CR:1.0082627535 BCR:1.0082627535
2026_0_29   SR:0.047101 CR:1.0082627535 BCR:1.0082627535
2026_0_30   SR:0.042391 CR:1.0082627535 BCR:1.0082627535
2026_0_31   SR:0.038152 CR:1.0082627535 BCR:1.0082627535
2026_0_32   SR:0.034337 CR:1.0082627535 BCR:1.0082627535
2026_0_33   SR:0.030903 CR:1.0082627535 BCR:1.0082627535
2026_0_34   SR:0.027813 CR:1.0082627535 BCR:1.0082627535
2026_0_35   SR:0.025032 CR:1.0082627535 BCR:1.0082627535
2026_0_36   SR:0.022528 CR:1.0082627535 BCR:1.0082627535
2026_0_37   SR:0.020276 CR:1.0082627535 BCR:1.0082627535
2026_0_38   SR:0.018248 CR:1.0082627535 BCR:1.0082627535
2026_0_39   SR:0.016423 CR:1.0082627535 BCR:1.0082627535
2026_0_40   SR:0.014781 CR:1.0082627535 BCR:1.0082627535
2026_0_41   SR:0.013303 CR:1.0082627535 BCR:1.0082627535
2026_0_42   SR:0.011973 CR:1.0082627535 BCR:1.0082627535
2026_0_43   SR:0.010775 CR:1.0082627535 BCR:1.0082627535
2026_0_44   SR:0.009698 CR:1.0082627535 BCR:1.0082627535
2026_0_45   SR:0.008728 CR:1.0082627535 BCR:1.0082627535
2026_0_46   SR:0.007855 CR:1.0082627535 BCR:1.0082627535
2026_0_47   SR:0.007070 CR:1.0082627535 BCR:1.0082627535
2026_0_48   SR:0.006363 CR:1.0082627535 BCR:1.0082627535
2026_0_49   SR:0.005726 CR:1.0082627535 BCR:1.0082627535
2026_0_50   SR:0.005154 CR:1.0082627535 BCR:1.0082627535
2026_0_51   SR:0.004638 CR:1.0082627535 BCR:1.0082627535
2026_0_52   SR:0.004175 CR:1.0082627535 BCR:1.0082627535
2026_0_53   SR:0.003757 CR:1.0082627535 BCR:1.0082627535
2026_0_54   SR:0.003381 CR:1.0082627535 BCR:1.0082627535
2026_0_55   SR:0.003043 CR:1.0082627535 BCR:1.0082627535
2026_0_56   SR:0.002739 CR:1.0082627535 BCR:1.0082627535
2026_0_57   SR:0.002465 CR:1.0082627535 BCR:1.0082627535
2026_0_58   SR:0.002219 CR:1.0082627535 BCR:1.0082627535
2026_0_59   SR:0.001997 CR:1.0082627535 BCR:1.0082627535
2026_0_60   SR:0.001797 CR:1.0082627535 BCR:1.0082627535
2026_0_61   SR:0.001617 CR:1.0082627535 BCR:1.0082627535
2026_0_62   SR:0.001456 CR:1.0082627535 BCR:1.0082627535
2026_0_63   SR:0.001310 CR:1.0082627535 BCR:1.0082627535
2026_0_64   SR:0.001179 CR:1.0082627535 BCR:1.0082627535
2026_0_65   SR:0.001061 CR:1.0082627535 BCR:1.0082627535
2026_0_66   SR:0.000955 CR:1.0082627535 BCR:1.0082627535
2026_0_67   SR:0.000860 CR:1.0082627535 BCR:1.0082627535
2026_0_68   SR:0.000774 CR:1.0082627535 BCR:1.0082627535
2026_0_69   SR:0.000696 CR:1.0082627535 BCR:1.0082627535
2026_0_70   SR:0.000627 CR:1.0082627535 BCR:1.0082627535
2026_0_71   SR:0.000564 CR:1.0082627535 BCR:1.0082627535
2026_0_72   SR:0.000508 CR:1.0082627535 BCR:1.0082627535
2026_0_73   SR:0.000457 CR:1.0082627535 BCR:1.0082627535
2026_0_74   SR:0.000411 CR:1.0082627535 BCR:1.0082627535
2026_0_75   SR:0.000370 CR:1.0082627535 BCR:1.0082627535
2026_0_76   SR:0.000333 CR:1.0082627535 BCR:1.0082627535
2026_0_77   SR:0.000300 CR:1.0082627535 BCR:1.0082627535
2026_0_78   SR:0.000270 CR:1.0082627535 BCR:1.0082627535
2026_0_79   SR:0.000243 CR:1.0082627535 BCR:1.0082627535
2026_0_80   SR:0.000218 CR:1.0082573891 BCR:1.0082573891
2026_0_81   SR:0.000197 CR:1.0082573891 BCR:1.0082573891
2026_0_82   SR:0.000177 CR:1.0082573891 BCR:1.0082573891
2026_0_83   SR:0.000159 CR:1.0082573891 BCR:1.0082573891
2026_0_84   SR:0.000143 CR:1.0082573891 BCR:1.0082573891
2026_0_85   SR:0.000129 CR:1.0082573891 BCR:1.0082573891
2026_0_86   SR:0.000116 CR:1.0082573891 BCR:1.0082573891
2026_0_87   SR:0.000104 CR:1.0082573891 BCR:1.0082573891
2026_0_88   SR:0.000094 CR:1.0082573891 BCR:1.0082573891
2026_0_89   SR:0.000085 CR:1.0082573891 BCR:1.0082573891
2026_0_90   SR:0.000076 CR:1.0082573891 BCR:1.0082573891
2026_0_91   SR:0.000069 CR:1.0082573891 BCR:1.0082573891
2026_0_92   SR:0.000062 CR:1.0082573891 BCR:1.0082573891
2026_0_93   SR:0.000056 CR:1.0082573891 BCR:1.0082573891
2026_0_94   SR:0.000050 CR:1.0082573891 BCR:1.0082573891
2026_0_95   SR:0.000045 CR:1.0082573891 BCR:1.0082573891
2026_0_96   SR:0.000040 CR:1.0082573891 BCR:1.0082573891
2026_0_97   SR:0.000036 CR:1.0082573891 BCR:1.0082573891
2026_0_98   SR:0.000033 CR:1.0082573891 BCR:1.0082573891
2026_0_99   SR:0.000030 CR:1.0082573891 BCR:1.0082573891
2026_0_100  SR:0.000027 CR:1.0082573891 BCR:1.0082573891
2026_0_101  SR:0.000024 CR:1.0082573891 BCR:1.0082573891
2026_0_102  SR:0.000022 CR:1.0082569122 BCR:1.0082569122
2026_0_103  SR:0.000019 CR:1.0082569122 BCR:1.0082569122
2026_0_104  SR:0.000017 CR:1.0082569122 BCR:1.0082569122
2026_0_105  SR:0.000016 CR:1.0082569122 BCR:1.0082569122
2026_0_106  SR:0.000014 CR:1.0082569122 BCR:1.0082569122
2026_0_107  SR:0.000013 CR:1.0082569122 BCR:1.0082569122
2026_0_108  SR:0.000011 CR:1.0082569122 BCR:1.0082569122
2026_0_109  SR:0.000010 CR:1.0082569122 BCR:1.0082569122
2026_0_110  SR:0.000009 CR:1.0082569122 BCR:1.0082569122
PRODUCER FINAL COMPLIANCE DELTA 0.008257
Target GHG Offset Mg -544152, Actual GHG Offset Mg -667359
Target Compliance Ratio 1.008, Actual Compliance Ratio 1.008
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.017086
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.251759
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.731156
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.017086 / 0.041754 (DELTA:0.024669)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.251759 / 0.227090 (DELTA:0.024669)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.073584 (DELTA:0.073584)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731156 / 0.657571 (DELTA:0.073584)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70776 / $70776 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61108 / $61108 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $88206 / $88206 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71117 / $71117 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66276 / $70776 R:0.936420
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61108 / $61108 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $83706 / $88206 R:0.948984
modified cross subsidized price / cost ALT pickup.ICE                 $71117 / $71117 R:1.000000

cross subsidized price / cost ALT BEV                                 $70797 / $70797 R:1.000000
cross subsidized price / cost ALT ICE                                 $68553 / $68553 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61722 / $61722 R:1.000000
cross subsidized price / cost ALT pickup                              $71117 / $71117 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70087 / $70087 R:1.000000

2026_0_0  SCORE:0.020152, CE:0.073584, 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 General Motors
2027_0_0    SR:1.000000 CR:1.0102758408 BCR:1.0102758408
2027_0_1    SR:0.900000 CR:1.0102758408 BCR:1.0102758408
2027_0_2    SR:0.810000 CR:1.0102758408 BCR:1.0102758408
2027_0_3    SR:0.729000 CR:1.0102758408 BCR:1.0102758408
2027_0_4    SR:0.656100 CR:1.0102758408 BCR:1.0102758408
2027_0_5    SR:0.590490 CR:1.0102758408 BCR:1.0102758408
2027_0_6    SR:0.531441 CR:1.0102758408 BCR:1.0102758408
2027_0_7    SR:0.478297 CR:1.0102758408 BCR:1.0102758408
2027_0_8    SR:0.430467 CR:1.0102758408 BCR:1.0102758408
2027_0_9    SR:0.387420 CR:1.0102758408 BCR:1.0102758408
2027_0_10   SR:0.348678 CR:1.0102758408 BCR:1.0102758408
2027_0_11   SR:0.313811 CR:1.0102758408 BCR:1.0102758408
2027_0_12   SR:0.282430 CR:1.0102758408 BCR:1.0102758408
2027_0_13   SR:0.254187 CR:1.0102758408 BCR:1.0102758408
2027_0_14   SR:0.228768 CR:1.0102758408 BCR:1.0102758408
2027_0_15   SR:0.205891 CR:1.0102758408 BCR:1.0102758408
2027_0_16   SR:0.185302 CR:1.0102758408 BCR:1.0102758408
2027_0_17   SR:0.166772 CR:1.0102758408 BCR:1.0102758408
2027_0_18   SR:0.150095 CR:1.0102758408 BCR:1.0102758408
2027_0_19   SR:0.135085 CR:1.0102758408 BCR:1.0102758408
2027_0_20   SR:0.121577 CR:1.0102758408 BCR:1.0102758408
2027_0_21   SR:0.109419 CR:1.0102758408 BCR:1.0102758408
2027_0_22   SR:0.098477 CR:1.0102758408 BCR:1.0102758408
2027_0_23   SR:0.088629 CR:1.0102758408 BCR:1.0102758408
2027_0_24   SR:0.079766 CR:1.0102758408 BCR:1.0102758408
2027_0_25   SR:0.071790 CR:1.0102758408 BCR:1.0102758408
2027_0_26   SR:0.064611 CR:1.0102758408 BCR:1.0102758408
2027_0_27   SR:0.058150 CR:1.0102758408 BCR:1.0102758408
2027_0_28   SR:0.052335 CR:1.0102758408 BCR:1.0102758408
2027_0_29   SR:0.047101 CR:1.0102758408 BCR:1.0102758408
2027_0_30   SR:0.042391 CR:1.0102758408 BCR:1.0102758408
2027_0_31   SR:0.038152 CR:1.0093319416 BCR:1.0093319416
2027_0_32   SR:0.034337 CR:1.0093319416 BCR:1.0093319416
2027_0_33   SR:0.030903 CR:1.0093319416 BCR:1.0093319416
2027_0_34   SR:0.027813 CR:1.0093319416 BCR:1.0093319416
2027_0_35   SR:0.025032 CR:1.0093319416 BCR:1.0093319416
2027_0_36   SR:0.022528 CR:1.0093319416 BCR:1.0093319416
2027_0_37   SR:0.020276 CR:1.0093319416 BCR:1.0093319416
2027_0_38   SR:0.018248 CR:1.0093319416 BCR:1.0093319416
2027_0_39   SR:0.016423 CR:1.0093319416 BCR:1.0093319416
2027_0_40   SR:0.014781 CR:1.0093319416 BCR:1.0093319416
2027_0_41   SR:0.013303 CR:1.0093319416 BCR:1.0093319416
2027_0_42   SR:0.011973 CR:1.0093319416 BCR:1.0093319416
2027_0_43   SR:0.010775 CR:1.0093319416 BCR:1.0093319416
2027_0_44   SR:0.009698 CR:1.0093319416 BCR:1.0093319416
2027_0_45   SR:0.008728 CR:1.0093319416 BCR:1.0093319416
2027_0_46   SR:0.007855 CR:1.0093319416 BCR:1.0093319416
2027_0_47   SR:0.007070 CR:1.0093319416 BCR:1.0093319416
2027_0_48   SR:0.006363 CR:1.0093319416 BCR:1.0093319416
2027_0_49   SR:0.005726 CR:1.0093319416 BCR:1.0093319416
2027_0_50   SR:0.005154 CR:1.0093319416 BCR:1.0093319416
2027_0_51   SR:0.004638 CR:1.0093319416 BCR:1.0093319416
2027_0_52   SR:0.004175 CR:1.0093319416 BCR:1.0093319416
2027_0_53   SR:0.003757 CR:1.0093319416 BCR:1.0093319416
2027_0_54   SR:0.003381 CR:1.0093319416 BCR:1.0093319416
2027_0_55   SR:0.003043 CR:1.0093319416 BCR:1.0093319416
2027_0_56   SR:0.002739 CR:1.0093319416 BCR:1.0093319416
2027_0_57   SR:0.002465 CR:1.0093319416 BCR:1.0093319416
2027_0_58   SR:0.002219 CR:1.0093319416 BCR:1.0093319416
2027_0_59   SR:0.001997 CR:1.0093319416 BCR:1.0093319416
2027_0_60   SR:0.001797 CR:1.0093319416 BCR:1.0093319416
2027_0_61   SR:0.001617 CR:1.0093319416 BCR:1.0093319416
2027_0_62   SR:0.001456 CR:1.0093319416 BCR:1.0093319416
2027_0_63   SR:0.001310 CR:1.0093319416 BCR:1.0093319416
2027_0_64   SR:0.001179 CR:1.0093319416 BCR:1.0093319416
2027_0_65   SR:0.001061 CR:1.0093319416 BCR:1.0093319416
2027_0_66   SR:0.000955 CR:1.0093319416 BCR:1.0093319416
2027_0_67   SR:0.000860 CR:1.0093319416 BCR:1.0093319416
2027_0_68   SR:0.000774 CR:1.0093319416 BCR:1.0093319416
2027_0_69   SR:0.000696 CR:1.0093319416 BCR:1.0093319416
2027_0_70   SR:0.000627 CR:1.0093319416 BCR:1.0093319416
2027_0_71   SR:0.000564 CR:1.0093319416 BCR:1.0093319416
2027_0_72   SR:0.000508 CR:1.0093319416 BCR:1.0093319416
2027_0_73   SR:0.000457 CR:1.0093319416 BCR:1.0093319416
2027_0_74   SR:0.000411 CR:1.0093319416 BCR:1.0093319416
2027_0_75   SR:0.000370 CR:1.0093319416 BCR:1.0093319416
2027_0_76   SR:0.000333 CR:1.0093319416 BCR:1.0093319416
2027_0_77   SR:0.000300 CR:1.0093319416 BCR:1.0093319416
2027_0_78   SR:0.000270 CR:1.0093319416 BCR:1.0093319416
2027_0_79   SR:0.000243 CR:1.0093319416 BCR:1.0093319416
2027_0_80   SR:0.000218 CR:1.0093319416 BCR:1.0093319416
2027_0_81   SR:0.000197 CR:1.0093319416 BCR:1.0093319416
2027_0_82   SR:0.000177 CR:1.0093319416 BCR:1.0093319416
2027_0_83   SR:0.000159 CR:1.0093319416 BCR:1.0093319416
2027_0_84   SR:0.000143 CR:1.0093319416 BCR:1.0093319416
2027_0_85   SR:0.000129 CR:1.0093319416 BCR:1.0093319416
2027_0_86   SR:0.000116 CR:1.0093319416 BCR:1.0093319416
2027_0_87   SR:0.000104 CR:1.0093319416 BCR:1.0093319416
2027_0_88   SR:0.000094 CR:1.0093319416 BCR:1.0093319416
2027_0_89   SR:0.000085 CR:1.0093299150 BCR:1.0093299150
2027_0_90   SR:0.000076 CR:1.0093299150 BCR:1.0093299150
2027_0_91   SR:0.000069 CR:1.0093299150 BCR:1.0093299150
2027_0_92   SR:0.000062 CR:1.0093299150 BCR:1.0093299150
2027_0_93   SR:0.000056 CR:1.0093299150 BCR:1.0093299150
2027_0_94   SR:0.000050 CR:1.0093299150 BCR:1.0093299150
2027_0_95   SR:0.000045 CR:1.0093299150 BCR:1.0093299150
2027_0_96   SR:0.000040 CR:1.0093299150 BCR:1.0093299150
2027_0_97   SR:0.000036 CR:1.0093299150 BCR:1.0093299150
2027_0_98   SR:0.000033 CR:1.0093299150 BCR:1.0093299150
2027_0_99   SR:0.000030 CR:1.0093299150 BCR:1.0093299150
2027_0_100  SR:0.000027 CR:1.0093299150 BCR:1.0093299150
2027_0_101  SR:0.000024 CR:1.0093299150 BCR:1.0093299150
2027_0_102  SR:0.000022 CR:1.0093299150 BCR:1.0093299150
2027_0_103  SR:0.000019 CR:1.0093299150 BCR:1.0093299150
2027_0_104  SR:0.000017 CR:1.0093299150 BCR:1.0093299150
2027_0_105  SR:0.000016 CR:1.0093299150 BCR:1.0093299150
2027_0_106  SR:0.000014 CR:1.0093299150 BCR:1.0093299150
2027_0_107  SR:0.000013 CR:1.0093299150 BCR:1.0093299150
2027_0_108  SR:0.000011 CR:1.0093299150 BCR:1.0093299150
2027_0_109  SR:0.000010 CR:1.0093299150 BCR:1.0093299150
2027_0_110  SR:0.000009 CR:1.0093299150 BCR:1.0093299150
PRODUCER FINAL COMPLIANCE DELTA 0.009330
Target GHG Offset Mg -598604, Actual GHG Offset Mg -735371
Target Compliance Ratio 1.009, Actual Compliance Ratio 1.009
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.040142
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.229672
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.730185
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040142 / 0.062140 (DELTA:0.021998)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.229672 / 0.207675 (DELTA:0.021998)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.126933 (DELTA:0.126933)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.730185 / 0.603253 (DELTA:0.126933)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68033 / $68033 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61033 / $61033 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $83194 / $83194 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71014 / $71014 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63283 / $68033 R:0.930182
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61033 / $61033 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78444 / $83194 R:0.942905
modified cross subsidized price / cost ALT pickup.ICE                 $71014 / $71014 R:1.000000

cross subsidized price / cost ALT BEV                                 $68042 / $68042 R:1.000000
cross subsidized price / cost ALT ICE                                 $68625 / $68625 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62074 / $62074 R:1.000000
cross subsidized price / cost ALT pickup                              $71014 / $71014 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70302 / $70302 R:1.000000

2027_0_0  SCORE:0.034762, CE:0.126933, 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 General Motors
2028_0_0    SR:1.000000 CR:1.0116989613 BCR:1.0116989613
2028_0_1    SR:0.900000 CR:1.0116989613 BCR:1.0116989613
2028_0_2    SR:0.810000 CR:1.0116989613 BCR:1.0116989613
2028_0_3    SR:0.729000 CR:1.0116989613 BCR:1.0116989613
2028_0_4    SR:0.656100 CR:1.0116989613 BCR:1.0116989613
2028_0_5    SR:0.590490 CR:1.0116989613 BCR:1.0116989613
2028_0_6    SR:0.531441 CR:1.0116989613 BCR:1.0116989613
2028_0_7    SR:0.478297 CR:1.0116989613 BCR:1.0116989613
2028_0_8    SR:0.430467 CR:1.0116989613 BCR:1.0116989613
2028_0_9    SR:0.387420 CR:1.0116989613 BCR:1.0116989613
2028_0_10   SR:0.348678 CR:1.0116989613 BCR:1.0116989613
2028_0_11   SR:0.313811 CR:1.0116989613 BCR:1.0116989613
2028_0_12   SR:0.282430 CR:1.0116989613 BCR:1.0116989613
2028_0_13   SR:0.254187 CR:1.0116989613 BCR:1.0116989613
2028_0_14   SR:0.228768 CR:1.0116989613 BCR:1.0116989613
2028_0_15   SR:0.205891 CR:1.0116989613 BCR:1.0116989613
2028_0_16   SR:0.185302 CR:1.0100591183 BCR:1.0100591183
2028_0_17   SR:0.166772 CR:1.0100591183 BCR:1.0100591183
2028_0_18   SR:0.150095 CR:1.0095750093 BCR:1.0095750093
2028_0_19   SR:0.135085 CR:1.0095750093 BCR:1.0095750093
2028_0_20   SR:0.121577 CR:1.0095750093 BCR:1.0095750093
2028_0_21   SR:0.109419 CR:1.0095750093 BCR:1.0095750093
2028_0_22   SR:0.098477 CR:1.0095750093 BCR:1.0095750093
2028_0_23   SR:0.088629 CR:1.0095750093 BCR:1.0095750093
2028_0_24   SR:0.079766 CR:1.0095750093 BCR:1.0095750093
2028_0_25   SR:0.071790 CR:1.0095750093 BCR:1.0095750093
2028_0_26   SR:0.064611 CR:1.0095750093 BCR:1.0095750093
2028_0_27   SR:0.058150 CR:1.0095750093 BCR:1.0095750093
2028_0_28   SR:0.052335 CR:1.0095750093 BCR:1.0095750093
2028_0_29   SR:0.047101 CR:1.0095750093 BCR:1.0095750093
2028_0_30   SR:0.042391 CR:1.0095750093 BCR:1.0095750093
2028_0_31   SR:0.038152 CR:1.0095750093 BCR:1.0095750093
2028_0_32   SR:0.034337 CR:1.0095750093 BCR:1.0095750093
2028_0_33   SR:0.030903 CR:1.0095750093 BCR:1.0095750093
2028_0_34   SR:0.027813 CR:1.0095750093 BCR:1.0095750093
2028_0_35   SR:0.025032 CR:1.0095750093 BCR:1.0095750093
2028_0_36   SR:0.022528 CR:1.0095750093 BCR:1.0095750093
2028_0_37   SR:0.020276 CR:1.0095750093 BCR:1.0095750093
2028_0_38   SR:0.018248 CR:1.0095750093 BCR:1.0095750093
2028_0_39   SR:0.016423 CR:1.0095750093 BCR:1.0095750093
2028_0_40   SR:0.014781 CR:1.0095750093 BCR:1.0095750093
2028_0_41   SR:0.013303 CR:1.0095750093 BCR:1.0095750093
2028_0_42   SR:0.011973 CR:1.0095750093 BCR:1.0095750093
2028_0_43   SR:0.010775 CR:1.0095750093 BCR:1.0095750093
2028_0_44   SR:0.009698 CR:1.0093358755 BCR:1.0093358755
2028_0_45   SR:0.008728 CR:1.0093358755 BCR:1.0093358755
2028_0_46   SR:0.007855 CR:1.0093358755 BCR:1.0093358755
2028_0_47   SR:0.007070 CR:1.0093358755 BCR:1.0093358755
2028_0_48   SR:0.006363 CR:1.0093358755 BCR:1.0093358755
2028_0_49   SR:0.005726 CR:1.0093358755 BCR:1.0093358755
2028_0_50   SR:0.005154 CR:1.0093358755 BCR:1.0093358755
2028_0_51   SR:0.004638 CR:1.0093358755 BCR:1.0093358755
2028_0_52   SR:0.004175 CR:1.0093358755 BCR:1.0093358755
2028_0_53   SR:0.003757 CR:1.0093358755 BCR:1.0093358755
2028_0_54   SR:0.003381 CR:1.0093358755 BCR:1.0093358755
2028_0_55   SR:0.003043 CR:1.0093358755 BCR:1.0093358755
2028_0_56   SR:0.002739 CR:1.0093358755 BCR:1.0093358755
2028_0_57   SR:0.002465 CR:1.0093358755 BCR:1.0093358755
2028_0_58   SR:0.002219 CR:1.0093358755 BCR:1.0093358755
2028_0_59   SR:0.001997 CR:1.0093358755 BCR:1.0093358755
2028_0_60   SR:0.001797 CR:1.0093358755 BCR:1.0093358755
2028_0_61   SR:0.001617 CR:1.0093358755 BCR:1.0093358755
2028_0_62   SR:0.001456 CR:1.0093358755 BCR:1.0093358755
2028_0_63   SR:0.001310 CR:1.0093358755 BCR:1.0093358755
2028_0_64   SR:0.001179 CR:1.0093358755 BCR:1.0093358755
2028_0_65   SR:0.001061 CR:1.0093358755 BCR:1.0093358755
2028_0_66   SR:0.000955 CR:1.0093358755 BCR:1.0093358755
2028_0_67   SR:0.000860 CR:1.0093358755 BCR:1.0093358755
2028_0_68   SR:0.000774 CR:1.0093168020 BCR:1.0093168020
2028_0_69   SR:0.000696 CR:1.0093168020 BCR:1.0093168020
2028_0_70   SR:0.000627 CR:1.0093168020 BCR:1.0093168020
2028_0_71   SR:0.000564 CR:1.0093168020 BCR:1.0093168020
2028_0_72   SR:0.000508 CR:1.0093168020 BCR:1.0093168020
2028_0_73   SR:0.000457 CR:1.0093168020 BCR:1.0093168020
2028_0_74   SR:0.000411 CR:1.0093168020 BCR:1.0093168020
2028_0_75   SR:0.000370 CR:1.0093168020 BCR:1.0093168020
2028_0_76   SR:0.000333 CR:1.0093168020 BCR:1.0093168020
2028_0_77   SR:0.000300 CR:1.0093168020 BCR:1.0093168020
2028_0_78   SR:0.000270 CR:1.0093168020 BCR:1.0093168020
2028_0_79   SR:0.000243 CR:1.0093168020 BCR:1.0093168020
2028_0_80   SR:0.000218 CR:1.0093168020 BCR:1.0093168020
2028_0_81   SR:0.000197 CR:1.0093168020 BCR:1.0093168020
2028_0_82   SR:0.000177 CR:1.0093168020 BCR:1.0093168020
2028_0_83   SR:0.000159 CR:1.0093168020 BCR:1.0093168020
2028_0_84   SR:0.000143 CR:1.0093168020 BCR:1.0093168020
2028_0_85   SR:0.000129 CR:1.0093168020 BCR:1.0093168020
2028_0_86   SR:0.000116 CR:1.0093168020 BCR:1.0093168020
2028_0_87   SR:0.000104 CR:1.0093168020 BCR:1.0093168020
2028_0_88   SR:0.000094 CR:1.0093168020 BCR:1.0093168020
2028_0_89   SR:0.000085 CR:1.0093168020 BCR:1.0093168020
2028_0_90   SR:0.000076 CR:1.0093168020 BCR:1.0093168020
2028_0_91   SR:0.000069 CR:1.0093168020 BCR:1.0093168020
2028_0_92   SR:0.000062 CR:1.0093152523 BCR:1.0093152523
2028_0_93   SR:0.000056 CR:1.0093152523 BCR:1.0093152523
2028_0_94   SR:0.000050 CR:1.0093152523 BCR:1.0093152523
2028_0_95   SR:0.000045 CR:1.0093152523 BCR:1.0093152523
2028_0_96   SR:0.000040 CR:1.0093152523 BCR:1.0093152523
2028_0_97   SR:0.000036 CR:1.0093152523 BCR:1.0093152523
2028_0_98   SR:0.000033 CR:1.0093152523 BCR:1.0093152523
2028_0_99   SR:0.000030 CR:1.0093152523 BCR:1.0093152523
2028_0_100  SR:0.000027 CR:1.0093152523 BCR:1.0093152523
2028_0_101  SR:0.000024 CR:1.0093152523 BCR:1.0093152523
2028_0_102  SR:0.000022 CR:1.0093152523 BCR:1.0093152523
2028_0_103  SR:0.000019 CR:1.0093152523 BCR:1.0093152523
2028_0_104  SR:0.000017 CR:1.0093152523 BCR:1.0093152523
2028_0_105  SR:0.000016 CR:1.0093152523 BCR:1.0093152523
2028_0_106  SR:0.000014 CR:1.0093152523 BCR:1.0093152523
2028_0_107  SR:0.000013 CR:1.0093152523 BCR:1.0093152523
2028_0_108  SR:0.000011 CR:1.0093152523 BCR:1.0093152523
2028_0_109  SR:0.000010 CR:1.0093152523 BCR:1.0093152523
2028_0_110  SR:0.000009 CR:1.0093152523 BCR:1.0093152523
PRODUCER FINAL COMPLIANCE DELTA 0.009315
Target GHG Offset Mg -600275, Actual GHG Offset Mg -737366
Target Compliance Ratio 1.009, Actual Compliance Ratio 1.009
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.040109
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.228746
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.731146
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040109 / 0.081488 (DELTA:0.041380)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.228746 / 0.187366 (DELTA:0.041380)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146229 (DELTA:0.146229)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731146 / 0.584916 (DELTA:0.146229)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66544 / $66544 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60959 / $60959 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80592 / $80592 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70912 / $70912 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61544 / $66544 R:0.924863
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60959 / $60959 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75592 / $80592 R:0.937960
modified cross subsidized price / cost ALT pickup.ICE                 $70912 / $70912 R:1.000000

cross subsidized price / cost ALT BEV                                 $66552 / $66552 R:1.000000
cross subsidized price / cost ALT ICE                                 $68540 / $68540 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61792 / $61792 R:1.000000
cross subsidized price / cost ALT pickup                              $70913 / $70913 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70107 / $70107 R:1.000000

2028_0_0  SCORE:0.040046, CE:0.146229, 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 General Motors
2029_0_0    SR:1.000000 CR:1.0110308492 BCR:1.0110308492
2029_0_1    SR:0.900000 CR:1.0110308449 BCR:1.0110308449
2029_0_2    SR:0.810000 CR:1.0110308259 BCR:1.0110308259
2029_0_3    SR:0.729000 CR:1.0110308259 BCR:1.0110308259
2029_0_4    SR:0.656100 CR:1.0110308259 BCR:1.0110308259
2029_0_5    SR:0.590490 CR:1.0110308259 BCR:1.0110308259
2029_0_6    SR:0.531441 CR:1.0110308259 BCR:1.0110308259
2029_0_7    SR:0.478297 CR:1.0110308259 BCR:1.0110308259
2029_0_8    SR:0.430467 CR:1.0110308259 BCR:1.0110308259
2029_0_9    SR:0.387420 CR:1.0110308259 BCR:1.0110308259
2029_0_10   SR:0.348678 CR:1.0110308259 BCR:1.0110308259
2029_0_11   SR:0.313811 CR:1.0110308259 BCR:1.0110308259
2029_0_12   SR:0.282430 CR:1.0110308259 BCR:1.0110308259
2029_0_13   SR:0.254187 CR:1.0110308259 BCR:1.0110308259
2029_0_14   SR:0.228768 CR:1.0110308259 BCR:1.0110308259
2029_0_15   SR:0.205891 CR:1.0110308259 BCR:1.0110308259
2029_0_16   SR:0.185302 CR:1.0094163920 BCR:1.0094163920
2029_0_17   SR:0.166772 CR:1.0094163920 BCR:1.0094163920
2029_0_18   SR:0.150095 CR:1.0089422594 BCR:1.0089422594
2029_0_19   SR:0.135085 CR:1.0089422594 BCR:1.0089422594
2029_0_20   SR:0.121577 CR:1.0089422594 BCR:1.0089422594
2029_0_21   SR:0.109419 CR:1.0089422594 BCR:1.0089422594
2029_0_22   SR:0.098477 CR:1.0089422594 BCR:1.0089422594
2029_0_23   SR:0.088629 CR:1.0089422594 BCR:1.0089422594
2029_0_24   SR:0.079766 CR:1.0089422594 BCR:1.0089422594
2029_0_25   SR:0.071790 CR:1.0089422594 BCR:1.0089422594
2029_0_26   SR:0.064611 CR:1.0089422594 BCR:1.0089422594
2029_0_27   SR:0.058150 CR:1.0089422594 BCR:1.0089422594
2029_0_28   SR:0.052335 CR:1.0089422594 BCR:1.0089422594
2029_0_29   SR:0.047101 CR:1.0089422594 BCR:1.0089422594
2029_0_30   SR:0.042391 CR:1.0089422594 BCR:1.0089422594
2029_0_31   SR:0.038152 CR:1.0089422594 BCR:1.0089422594
2029_0_32   SR:0.034337 CR:1.0089422594 BCR:1.0089422594
2029_0_33   SR:0.030903 CR:1.0089422594 BCR:1.0089422594
2029_0_34   SR:0.027813 CR:1.0089422594 BCR:1.0089422594
2029_0_35   SR:0.025032 CR:1.0089422594 BCR:1.0089422594
2029_0_36   SR:0.022528 CR:1.0089422594 BCR:1.0089422594
2029_0_37   SR:0.020276 CR:1.0089422594 BCR:1.0089422594
2029_0_38   SR:0.018248 CR:1.0089422594 BCR:1.0089422594
2029_0_39   SR:0.016423 CR:1.0089422594 BCR:1.0089422594
2029_0_40   SR:0.014781 CR:1.0085787041 BCR:1.0085787041
2029_0_41   SR:0.013303 CR:1.0085787041 BCR:1.0085787041
2029_0_42   SR:0.011973 CR:1.0085787041 BCR:1.0085787041
2029_0_43   SR:0.010775 CR:1.0085787041 BCR:1.0085787041
2029_0_44   SR:0.009698 CR:1.0085787041 BCR:1.0085787041
2029_0_45   SR:0.008728 CR:1.0085787041 BCR:1.0085787041
2029_0_46   SR:0.007855 CR:1.0085787041 BCR:1.0085787041
2029_0_47   SR:0.007070 CR:1.0085787041 BCR:1.0085787041
2029_0_48   SR:0.006363 CR:1.0085787041 BCR:1.0085787041
2029_0_49   SR:0.005726 CR:1.0085787041 BCR:1.0085787041
2029_0_50   SR:0.005154 CR:1.0085787041 BCR:1.0085787041
2029_0_51   SR:0.004638 CR:1.0085787041 BCR:1.0085787041
2029_0_52   SR:0.004175 CR:1.0085787041 BCR:1.0085787041
2029_0_53   SR:0.003757 CR:1.0085787041 BCR:1.0085787041
2029_0_54   SR:0.003381 CR:1.0085787041 BCR:1.0085787041
2029_0_55   SR:0.003043 CR:1.0085787041 BCR:1.0085787041
2029_0_56   SR:0.002739 CR:1.0085787041 BCR:1.0085787041
2029_0_57   SR:0.002465 CR:1.0085787041 BCR:1.0085787041
2029_0_58   SR:0.002219 CR:1.0085787041 BCR:1.0085787041
2029_0_59   SR:0.001997 CR:1.0085787041 BCR:1.0085787041
2029_0_60   SR:0.001797 CR:1.0085787041 BCR:1.0085787041
2029_0_61   SR:0.001617 CR:1.0085787041 BCR:1.0085787041
2029_0_62   SR:0.001456 CR:1.0085787041 BCR:1.0085787041
2029_0_63   SR:0.001310 CR:1.0085787041 BCR:1.0085787041
2029_0_64   SR:0.001179 CR:1.0085787041 BCR:1.0085787041
2029_0_65   SR:0.001061 CR:1.0085787041 BCR:1.0085787041
2029_0_66   SR:0.000955 CR:1.0085787041 BCR:1.0085787041
2029_0_67   SR:0.000860 CR:1.0085787041 BCR:1.0085787041
2029_0_68   SR:0.000774 CR:1.0085787041 BCR:1.0085787041
2029_0_69   SR:0.000696 CR:1.0085787041 BCR:1.0085787041
2029_0_70   SR:0.000627 CR:1.0085632856 BCR:1.0085632856
2029_0_71   SR:0.000564 CR:1.0085632856 BCR:1.0085632856
2029_0_72   SR:0.000508 CR:1.0085632856 BCR:1.0085632856
2029_0_73   SR:0.000457 CR:1.0085632856 BCR:1.0085632856
2029_0_74   SR:0.000411 CR:1.0085632856 BCR:1.0085632856
2029_0_75   SR:0.000370 CR:1.0085632856 BCR:1.0085632856
2029_0_76   SR:0.000333 CR:1.0085632856 BCR:1.0085632856
2029_0_77   SR:0.000300 CR:1.0085632856 BCR:1.0085632856
2029_0_78   SR:0.000270 CR:1.0085632856 BCR:1.0085632856
2029_0_79   SR:0.000243 CR:1.0085632856 BCR:1.0085632856
2029_0_80   SR:0.000218 CR:1.0085632856 BCR:1.0085632856
2029_0_81   SR:0.000197 CR:1.0085632856 BCR:1.0085632856
2029_0_82   SR:0.000177 CR:1.0085632856 BCR:1.0085632856
2029_0_83   SR:0.000159 CR:1.0085632856 BCR:1.0085632856
2029_0_84   SR:0.000143 CR:1.0085632856 BCR:1.0085632856
2029_0_85   SR:0.000129 CR:1.0085632856 BCR:1.0085632856
2029_0_86   SR:0.000116 CR:1.0085632856 BCR:1.0085632856
2029_0_87   SR:0.000104 CR:1.0085632856 BCR:1.0085632856
2029_0_88   SR:0.000094 CR:1.0085632856 BCR:1.0085632856
2029_0_89   SR:0.000085 CR:1.0085632856 BCR:1.0085632856
2029_0_90   SR:0.000076 CR:1.0085632856 BCR:1.0085632856
2029_0_91   SR:0.000069 CR:1.0085632856 BCR:1.0085632856
2029_0_92   SR:0.000062 CR:1.0085617581 BCR:1.0085617581
2029_0_93   SR:0.000056 CR:1.0085617581 BCR:1.0085617581
2029_0_94   SR:0.000050 CR:1.0085617581 BCR:1.0085617581
2029_0_95   SR:0.000045 CR:1.0085617581 BCR:1.0085617581
2029_0_96   SR:0.000040 CR:1.0085617581 BCR:1.0085617581
2029_0_97   SR:0.000036 CR:1.0085617581 BCR:1.0085617581
2029_0_98   SR:0.000033 CR:1.0085617581 BCR:1.0085617581
2029_0_99   SR:0.000030 CR:1.0085617581 BCR:1.0085617581
2029_0_100  SR:0.000027 CR:1.0085617581 BCR:1.0085617581
2029_0_101  SR:0.000024 CR:1.0085617581 BCR:1.0085617581
2029_0_102  SR:0.000022 CR:1.0085617581 BCR:1.0085617581
2029_0_103  SR:0.000019 CR:1.0085617581 BCR:1.0085617581
2029_0_104  SR:0.000017 CR:1.0085617581 BCR:1.0085617581
2029_0_105  SR:0.000016 CR:1.0085617581 BCR:1.0085617581
2029_0_106  SR:0.000014 CR:1.0085617581 BCR:1.0085617581
2029_0_107  SR:0.000013 CR:1.0085617581 BCR:1.0085617581
2029_0_108  SR:0.000011 CR:1.0085617581 BCR:1.0085617581
2029_0_109  SR:0.000010 CR:1.0085617581 BCR:1.0085617581
2029_0_110  SR:0.000009 CR:1.0085617581 BCR:1.0085617581
PRODUCER FINAL COMPLIANCE DELTA 0.008562
Target GHG Offset Mg -602285, Actual GHG Offset Mg -728844
Target Compliance Ratio 1.009, Actual Compliance Ratio 1.009
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.040172
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.228153
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.731675
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.040172 / 0.093695 (DELTA:0.053523)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.228153 / 0.174631 (DELTA:0.053523)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146335 (DELTA:0.146335)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.731675 / 0.585340 (DELTA:0.146335)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65487 / $65487 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60887 / $60887 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78770 / $78770 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70825 / $70825 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60237 / $65487 R:0.919832
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60887 / $60887 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73520 / $78770 R:0.933351
modified cross subsidized price / cost ALT pickup.ICE                 $70825 / $70825 R:1.000000

cross subsidized price / cost ALT BEV                                 $65494 / $65494 R:1.000000
cross subsidized price / cost ALT ICE                                 $68462 / $68462 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61576 / $61576 R:1.000000
cross subsidized price / cost ALT pickup                              $70825 / $70825 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69752 / $69752 R:1.000000

2029_0_0  SCORE:0.040075, CE:0.146335, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2030  Iteration=0 General Motors
2030_0_0    SR:1.000000 CR:0.9931142188 BCR:0.9931142188
2030_0_1    SR:0.900000 CR:1.0020158805 BCR:1.0020158805
2030_0_2    SR:0.810000 CR:1.0020158805 BCR:1.0020158805
2030_0_3    SR:0.729000 CR:1.0020158805 BCR:1.0020158805
2030_0_4    SR:0.656100 CR:1.0020158805 BCR:1.0020158805
2030_0_5    SR:0.590490 CR:1.0020158805 BCR:1.0020158805
2030_0_6    SR:0.531441 CR:1.0020158805 BCR:1.0020158805
2030_0_7    SR:0.478297 CR:1.0020158805 BCR:1.0020158805
2030_0_8    SR:0.430467 CR:1.0020158805 BCR:1.0020158805
2030_0_9    SR:0.387420 CR:1.0020158805 BCR:1.0020158805
2030_0_10   SR:0.348678 CR:1.0020158805 BCR:1.0020158805
2030_0_11   SR:0.313811 CR:1.0020158805 BCR:1.0020158805
2030_0_12   SR:0.282430 CR:1.0020158805 BCR:1.0020158805
2030_0_13   SR:0.254187 CR:1.0020158805 BCR:1.0020158805
2030_0_14   SR:0.228768 CR:1.0013554668 BCR:1.0013554668
2030_0_15   SR:0.205891 CR:1.0013554668 BCR:1.0013554668
2030_0_16   SR:0.185302 CR:1.0013554668 BCR:1.0013554668
2030_0_17   SR:0.166772 CR:1.0013554668 BCR:1.0013554668
2030_0_18   SR:0.150095 CR:1.0013554668 BCR:1.0013554668
2030_0_19   SR:0.135085 CR:1.0013554668 BCR:1.0013554668
2030_0_20   SR:0.121577 CR:1.0013554668 BCR:1.0013554668
2030_0_21   SR:0.109419 CR:1.0013554668 BCR:1.0013554668
2030_0_22   SR:0.098477 CR:1.0013554668 BCR:1.0013554668
2030_0_23   SR:0.088629 CR:1.0013554668 BCR:1.0013554668
2030_0_24   SR:0.079766 CR:1.0013554668 BCR:1.0013554668
2030_0_25   SR:0.071790 CR:1.0013554668 BCR:1.0013554668
2030_0_26   SR:0.064611 CR:1.0013554668 BCR:1.0013554668
2030_0_27   SR:0.058150 CR:1.0013554668 BCR:1.0013554668
2030_0_28   SR:0.052335 CR:1.0013554668 BCR:1.0013554668
2030_0_29   SR:0.047101 CR:1.0013554668 BCR:1.0013554668
2030_0_30   SR:0.042391 CR:1.0013554668 BCR:1.0013554668
2030_0_31   SR:0.038152 CR:1.0013554668 BCR:1.0013554668
2030_0_32   SR:0.034337 CR:1.0013554668 BCR:1.0013554668
2030_0_33   SR:0.030903 CR:1.0013554668 BCR:1.0013554668
2030_0_34   SR:0.027813 CR:1.0006914154 BCR:1.0006914154
2030_0_35   SR:0.025032 CR:1.0006914154 BCR:1.0006914154
2030_0_36   SR:0.022528 CR:1.0006914154 BCR:1.0006914154
2030_0_37   SR:0.020276 CR:1.0006914154 BCR:1.0006914154
2030_0_38   SR:0.018248 CR:1.0006914154 BCR:1.0006914154
2030_0_39   SR:0.016423 CR:1.0006914154 BCR:1.0006914154
2030_0_40   SR:0.014781 CR:1.0006914154 BCR:1.0006914154
2030_0_41   SR:0.013303 CR:1.0006914154 BCR:1.0006914154
2030_0_42   SR:0.011973 CR:1.0006914154 BCR:1.0006914154
2030_0_43   SR:0.010775 CR:1.0006914154 BCR:1.0006914154
2030_0_44   SR:0.009698 CR:1.0006914154 BCR:1.0006914154
2030_0_45   SR:0.008728 CR:1.0006914154 BCR:1.0006914154
2030_0_46   SR:0.007855 CR:1.0006914154 BCR:1.0006914154
2030_0_47   SR:0.007070 CR:1.0006914154 BCR:1.0006914154
2030_0_48   SR:0.006363 CR:1.0006914154 BCR:1.0006914154
2030_0_49   SR:0.005726 CR:1.0006914154 BCR:1.0006914154
2030_0_50   SR:0.005154 CR:1.0006914154 BCR:1.0006914154
2030_0_51   SR:0.004638 CR:1.0006914154 BCR:1.0006914154
2030_0_52   SR:0.004175 CR:1.0006914154 BCR:1.0006914154
2030_0_53   SR:0.003757 CR:1.0006914154 BCR:1.0006914154
2030_0_54   SR:0.003381 CR:1.0006914154 BCR:1.0006914154
2030_0_55   SR:0.003043 CR:1.0006914154 BCR:1.0006914154
2030_0_56   SR:0.002739 CR:1.0006914154 BCR:1.0006914154
2030_0_57   SR:0.002465 CR:1.0006914154 BCR:1.0006914154
2030_0_58   SR:0.002219 CR:1.0006914154 BCR:1.0006914154
2030_0_59   SR:0.001997 CR:1.0006914154 BCR:1.0006914154
2030_0_60   SR:0.001797 CR:1.0006914154 BCR:1.0006914154
2030_0_61   SR:0.001617 CR:1.0006527945 BCR:1.0006527945
2030_0_62   SR:0.001456 CR:1.0006527945 BCR:1.0006527945
2030_0_63   SR:0.001310 CR:1.0006527945 BCR:1.0006527945
2030_0_64   SR:0.001179 CR:1.0006527945 BCR:1.0006527945
2030_0_65   SR:0.001061 CR:1.0006527945 BCR:1.0006527945
2030_0_66   SR:0.000955 CR:1.0006527945 BCR:1.0006527945
2030_0_67   SR:0.000860 CR:1.0006527945 BCR:1.0006527945
2030_0_68   SR:0.000774 CR:1.0006527945 BCR:1.0006527945
2030_0_69   SR:0.000696 CR:1.0006527945 BCR:1.0006527945
2030_0_70   SR:0.000627 CR:1.0006527945 BCR:1.0006527945
2030_0_71   SR:0.000564 CR:1.0006527945 BCR:1.0006527945
2030_0_72   SR:0.000508 CR:1.0006527945 BCR:1.0006527945
2030_0_73   SR:0.000457 CR:1.0006527945 BCR:1.0006527945
2030_0_74   SR:0.000411 CR:1.0006527945 BCR:1.0006527945
2030_0_75   SR:0.000370 CR:1.0006527945 BCR:1.0006527945
2030_0_76   SR:0.000333 CR:1.0006527945 BCR:1.0006527945
2030_0_77   SR:0.000300 CR:1.0006527945 BCR:1.0006527945
2030_0_78   SR:0.000270 CR:1.0006527945 BCR:1.0006527945
2030_0_79   SR:0.000243 CR:1.0006527945 BCR:1.0006527945
2030_0_80   SR:0.000218 CR:1.0006527945 BCR:1.0006527945
2030_0_81   SR:0.000197 CR:1.0006527945 BCR:1.0006527945
2030_0_82   SR:0.000177 CR:1.0006527945 BCR:1.0006527945
2030_0_83   SR:0.000159 CR:1.0006527945 BCR:1.0006527945
2030_0_84   SR:0.000143 CR:1.0006527945 BCR:1.0006527945
2030_0_85   SR:0.000129 CR:1.0006527945 BCR:1.0006527945
2030_0_86   SR:0.000116 CR:1.0006527945 BCR:1.0006527945
2030_0_87   SR:0.000104 CR:1.0006527945 BCR:1.0006527945
2030_0_88   SR:0.000094 CR:1.0006527945 BCR:1.0006527945
2030_0_89   SR:0.000085 CR:1.0006527945 BCR:1.0006527945
2030_0_90   SR:0.000076 CR:1.0006527945 BCR:1.0006527945
2030_0_91   SR:0.000069 CR:1.0006527945 BCR:1.0006527945
2030_0_92   SR:0.000062 CR:1.0006527945 BCR:1.0006527945
2030_0_93   SR:0.000056 CR:1.0006527945 BCR:1.0006527945
2030_0_94   SR:0.000050 CR:1.0006527945 BCR:1.0006527945
2030_0_95   SR:0.000045 CR:1.0006517229 BCR:1.0006517229
2030_0_96   SR:0.000040 CR:1.0006517199 BCR:1.0006517199
2030_0_97   SR:0.000036 CR:1.0006517149 BCR:1.0006517149
2030_0_98   SR:0.000033 CR:1.0006517120 BCR:1.0006517120
2030_0_99   SR:0.000030 CR:1.0006517090 BCR:1.0006517090
2030_0_100  SR:0.000027 CR:1.0006517040 BCR:1.0006517040
2030_0_101  SR:0.000024 CR:1.0006517011 BCR:1.0006517011
2030_0_102  SR:0.000022 CR:1.0006517011 BCR:1.0006517011
2030_0_103  SR:0.000019 CR:1.0006517011 BCR:1.0006517011
2030_0_104  SR:0.000017 CR:1.0006517011 BCR:1.0006517011
2030_0_105  SR:0.000016 CR:1.0006517011 BCR:1.0006517011
2030_0_106  SR:0.000014 CR:1.0006517011 BCR:1.0006517011
2030_0_107  SR:0.000013 CR:1.0006517011 BCR:1.0006517011
2030_0_108  SR:0.000011 CR:1.0006517011 BCR:1.0006517011
2030_0_109  SR:0.000010 CR:1.0006517011 BCR:1.0006517011
2030_0_110  SR:0.000009 CR:1.0006517011 BCR:1.0006517011
PRODUCER FINAL COMPLIANCE DELTA 0.000652
Target GHG Offset Mg -264140, Actual GHG Offset Mg -273912
Target Compliance Ratio 1.001, Actual Compliance Ratio 1.001
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.043645
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.223976
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.732378
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.043645 / 0.093591 (DELTA:0.049946)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.223976 / 0.174031 (DELTA:0.049946)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.146476 (DELTA:0.146476)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.732378 / 0.585903 (DELTA:0.146476)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65608 / $65608 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60976 / $60976 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79397 / $79397 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70852 / $70852 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60108 / $65608 R:0.916170
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60976 / $60976 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $73897 / $79397 R:0.930729
modified cross subsidized price / cost ALT pickup.ICE                 $70852 / $70852 R:1.000000

cross subsidized price / cost ALT BEV                                 $65616 / $65616 R:1.000000
cross subsidized price / cost ALT ICE                                 $68539 / $68539 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61732 / $61732 R:1.000000
cross subsidized price / cost ALT pickup                              $70852 / $70852 R:1.000000
cross subsidized price / cost ALT TOTAL                               $69894 / $69894 R:1.000000

2030_0_0  SCORE:0.040114, CE:0.146476, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2031  Iteration=0 General Motors
2031_0_0    SR:1.000000 CR:1.0017363027 BCR:1.0017363027
2031_0_1    SR:0.900000 CR:1.0017363027 BCR:1.0017363027
2031_0_2    SR:0.810000 CR:1.0017363027 BCR:1.0017363027
2031_0_3    SR:0.729000 CR:1.0017363027 BCR:1.0017363027
2031_0_4    SR:0.656100 CR:1.0017363027 BCR:1.0017363027
2031_0_5    SR:0.590490 CR:1.0017363027 BCR:1.0017363027
2031_0_6    SR:0.531441 CR:1.0017363027 BCR:1.0017363027
2031_0_7    SR:0.478297 CR:1.0017363027 BCR:1.0017363027
2031_0_8    SR:0.430467 CR:1.0017363027 BCR:1.0017363027
2031_0_9    SR:0.387420 CR:1.0017363027 BCR:1.0017363027
2031_0_10   SR:0.348678 CR:1.0017363027 BCR:1.0017363027
2031_0_11   SR:0.313811 CR:1.0017363027 BCR:1.0017363027
2031_0_12   SR:0.282430 CR:1.0017363027 BCR:1.0017363027
2031_0_13   SR:0.254187 CR:0.9983533225 BCR:0.9983533225
2031_0_14   SR:0.228768 CR:0.9998620664 BCR:0.9998620664
2031_0_15   SR:0.205891 CR:0.9998620678 BCR:0.9998620678
2031_0_16   SR:0.185302 CR:0.9999401092 BCR:0.9999401092
2031_0_17   SR:0.166772 CR:0.9999401106 BCR:0.9999401106
2031_0_18   SR:0.150095 CR:0.9999401121 BCR:0.9999401121
2031_0_19   SR:0.135085 CR:0.9999401136 BCR:0.9999401136
2031_0_20   SR:0.121577 CR:0.9999401136 BCR:0.9999401136
2031_0_21   SR:0.109419 CR:0.9999401136 BCR:0.9999401136
2031_0_22   SR:0.098477 CR:1.0000042036 BCR:1.0000042036
2031_0_23   SR:0.088629 CR:1.0000042036 BCR:1.0000042036
2031_0_24   SR:0.079766 CR:1.0000042036 BCR:1.0000042036
2031_0_25   SR:0.071790 CR:1.0000042036 BCR:1.0000042036
2031_0_26   SR:0.064611 CR:1.0000042036 BCR:1.0000042036
2031_0_27   SR:0.058150 CR:1.0000042036 BCR:1.0000042036
2031_0_28   SR:0.052335 CR:1.0000042036 BCR:1.0000042036
2031_0_29   SR:0.047101 CR:1.0000042036 BCR:1.0000042036
2031_0_30   SR:0.042391 CR:1.0000042036 BCR:1.0000042036
2031_0_31   SR:0.038152 CR:1.0000042036 BCR:1.0000042036
2031_0_32   SR:0.034337 CR:1.0000042036 BCR:1.0000042036
2031_0_33   SR:0.030903 CR:1.0000042036 BCR:1.0000042036
2031_0_34   SR:0.027813 CR:1.0000042036 BCR:1.0000042036
2031_0_35   SR:0.025032 CR:1.0000042036 BCR:1.0000042036
2031_0_36   SR:0.022528 CR:1.0000042036 BCR:1.0000042036
2031_0_37   SR:0.020276 CR:1.0000042036 BCR:1.0000042036
2031_0_38   SR:0.018248 CR:1.0000042036 BCR:1.0000042036
2031_0_39   SR:0.016423 CR:1.0000042036 BCR:1.0000042036
2031_0_40   SR:0.014781 CR:1.0000042036 BCR:1.0000042036
2031_0_41   SR:0.013303 CR:1.0000042036 BCR:1.0000042036
2031_0_42   SR:0.011973 CR:1.0000042036 BCR:1.0000042036
2031_0_43   SR:0.010775 CR:1.0000042036 BCR:1.0000042036
2031_0_44   SR:0.009698 CR:1.0000042036 BCR:1.0000042036
2031_0_45   SR:0.008728 CR:1.0000042036 BCR:1.0000042036
2031_0_46   SR:0.007855 CR:1.0000042036 BCR:1.0000042036
2031_0_47   SR:0.007070 CR:1.0000042036 BCR:1.0000042036
2031_0_48   SR:0.006363 CR:1.0000042036 BCR:1.0000042036
2031_0_49   SR:0.005726 CR:1.0000042036 BCR:1.0000042036
2031_0_50   SR:0.005154 CR:1.0000042036 BCR:1.0000042036
2031_0_51   SR:0.004638 CR:1.0000042036 BCR:1.0000042036
2031_0_52   SR:0.004175 CR:1.0000042036 BCR:1.0000042036
2031_0_53   SR:0.003757 CR:1.0000042036 BCR:1.0000042036
2031_0_54   SR:0.003381 CR:1.0000042036 BCR:1.0000042036
2031_0_55   SR:0.003043 CR:1.0000042036 BCR:1.0000042036
2031_0_56   SR:0.002739 CR:1.0000042036 BCR:1.0000042036
2031_0_57   SR:0.002465 CR:1.0000042036 BCR:1.0000042036
2031_0_58   SR:0.002219 CR:1.0000042036 BCR:1.0000042036
2031_0_59   SR:0.001997 CR:1.0000042036 BCR:1.0000042036
2031_0_60   SR:0.001797 CR:1.0000042036 BCR:1.0000042036
2031_0_61   SR:0.001617 CR:1.0000042036 BCR:1.0000042036
2031_0_62   SR:0.001456 CR:1.0000042036 BCR:1.0000042036
2031_0_63   SR:0.001310 CR:1.0000042036 BCR:1.0000042036
2031_0_64   SR:0.001179 CR:1.0000042036 BCR:1.0000042036
2031_0_65   SR:0.001061 CR:1.0000042036 BCR:1.0000042036
2031_0_66   SR:0.000955 CR:1.0000042036 BCR:1.0000042036
2031_0_67   SR:0.000860 CR:1.0000042036 BCR:1.0000042036
2031_0_68   SR:0.000774 CR:1.0000042036 BCR:1.0000042036
2031_0_69   SR:0.000696 CR:0.9999993075 BCR:0.9999993075
2031_0_70   SR:0.000627 CR:0.9999993095 BCR:0.9999993095
2031_0_71   SR:0.000564 CR:0.9999993095 BCR:0.9999993095
2031_0_72   SR:0.000508 CR:0.9999993095 BCR:0.9999993095
2031_0_73   SR:0.000457 CR:0.9999993095 BCR:0.9999993095
2031_0_74   SR:0.000411 CR:0.9999993095 BCR:0.9999993095
2031_0_75   SR:0.000370 CR:0.9999993095 BCR:0.9999993095
2031_0_76   SR:0.000333 CR:0.9999993095 BCR:0.9999993095
2031_0_77   SR:0.000300 CR:0.9999993095 BCR:0.9999993095
2031_0_78   SR:0.000270 CR:0.9999993095 BCR:0.9999993095
2031_0_79   SR:0.000243 CR:0.9999993095 BCR:0.9999993095
2031_0_80   SR:0.000218 CR:0.9999993095 BCR:0.9999993095
2031_0_81   SR:0.000197 CR:0.9999993095 BCR:0.9999993095
2031_0_82   SR:0.000177 CR:0.9999993289 BCR:0.9999993289
2031_0_83   SR:0.000159 CR:0.9999993347 BCR:0.9999993347
2031_0_84   SR:0.000143 CR:0.9999997217 BCR:0.9999997217
2031_0_85   SR:0.000129 CR:0.9999997217 BCR:0.9999997217
2031_0_86   SR:0.000116 CR:0.9999997217 BCR:0.9999997217
2031_0_87   SR:0.000104 CR:0.9999997217 BCR:0.9999997217
2031_0_88   SR:0.000094 CR:0.9999997217 BCR:0.9999997217
2031_0_89   SR:0.000085 CR:0.9999997217 BCR:0.9999997217
2031_0_90   SR:0.000076 CR:0.9999997217 BCR:0.9999997217
2031_0_91   SR:0.000069 CR:0.9999998725 BCR:0.9999998725
2031_0_92   SR:0.000062 CR:0.9999998739 BCR:0.9999998739
2031_0_93   SR:0.000056 CR:0.9999998739 BCR:0.9999998739
2031_0_94   SR:0.000050 CR:0.9999998739 BCR:0.9999998739
2031_0_95   SR:0.000045 CR:0.9999998739 BCR:0.9999998739
2031_0_96   SR:0.000040 CR:0.9999998739 BCR:0.9999998739
2031_0_97   SR:0.000036 CR:0.9999998739 BCR:0.9999998739
2031_0_98   SR:0.000033 CR:0.9999998739 BCR:0.9999998739
2031_0_99   SR:0.000030 CR:0.9999998739 BCR:0.9999998739
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:0.9999999933 BCR:0.9999999933
2031_0_103  SR:0.000019 CR:0.9999999933 BCR:0.9999999933
2031_0_104  SR:0.000017 CR:0.9999999933 BCR:0.9999999933
2031_0_105  SR:0.000016 CR:0.9999999933 BCR:0.9999999933
2031_0_106  SR:0.000014 CR:0.9999999950 BCR:0.9999999950
2031_0_107  SR:0.000013 CR:0.9999999950 BCR:0.9999999950
2031_0_108  SR:0.000011 CR:0.9999999950 BCR:0.9999999950
2031_0_109  SR:0.000010 CR:0.9999999950 BCR:0.9999999950
2031_0_110  SR:0.000009 CR:0.9999999950 BCR:0.9999999950
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 201263, Actual GHG Offset Mg 201263
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.026109
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.240493
2031 producer_abs_share_frac_pickup.BEV           = 0.000001
2031 producer_abs_share_frac_pickup.ICE           = 0.733398
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               = 0.026109 / 0.096799 (DELTA:0.070690)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.240493 / 0.169802 (DELTA:0.070690)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.146680 (DELTA:0.146679)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.733398 / 0.586719 (DELTA:0.146679)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65852 / $65852 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60746 / $60746 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80237 / $80237 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71372 / $71372 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60102 / $65852 R:0.912683
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60746 / $60746 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $74487 / $80237 R:0.928338
modified cross subsidized price / cost ALT pickup.ICE                 $71372 / $71372 R:1.000000

cross subsidized price / cost ALT BEV                                 $65861 / $65861 R:1.000000
cross subsidized price / cost ALT ICE                                 $68748 / $68748 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61246 / $61246 R:1.000000
cross subsidized price / cost ALT pickup                              $71372 / $71372 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70334 / $70334 R:1.000000

2031_0_0  SCORE:0.040170, CE:0.146679, 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 General Motors
2032_0_0    SR:1.000000 CR:1.0007912854 BCR:1.0007912854
2032_0_1    SR:0.900000 CR:1.0007912854 BCR:1.0007912854
2032_0_2    SR:0.810000 CR:1.0007912854 BCR:1.0007912854
2032_0_3    SR:0.729000 CR:1.0007912854 BCR:1.0007912854
2032_0_4    SR:0.656100 CR:1.0007912854 BCR:1.0007912854
2032_0_5    SR:0.590490 CR:1.0007912854 BCR:1.0007912854
2032_0_6    SR:0.531441 CR:1.0007912854 BCR:1.0007912854
2032_0_7    SR:0.478297 CR:1.0007912854 BCR:1.0007912854
2032_0_8    SR:0.430467 CR:1.0007912854 BCR:1.0007912854
2032_0_9    SR:0.387420 CR:1.0007912854 BCR:1.0007912854
2032_0_10   SR:0.348678 CR:1.0007912854 BCR:1.0007912854
2032_0_11   SR:0.313811 CR:1.0007912854 BCR:1.0007912854
2032_0_12   SR:0.282430 CR:1.0007912854 BCR:1.0007912854
2032_0_13   SR:0.254187 CR:1.0007912854 BCR:1.0007912854
2032_0_14   SR:0.228768 CR:1.0007912854 BCR:1.0007912854
2032_0_15   SR:0.205891 CR:1.0007912854 BCR:1.0007912854
2032_0_16   SR:0.185302 CR:1.0007912854 BCR:1.0007912854
2032_0_17   SR:0.166772 CR:1.0007265039 BCR:1.0007265039
2032_0_18   SR:0.150095 CR:0.9993979087 BCR:0.9993979087
2032_0_19   SR:0.135085 CR:0.9993979087 BCR:0.9993979087
2032_0_20   SR:0.121577 CR:1.0003387051 BCR:1.0003387051
2032_0_21   SR:0.109419 CR:1.0003387036 BCR:1.0003387036
2032_0_22   SR:0.098477 CR:1.0003387022 BCR:1.0003387022
2032_0_23   SR:0.088629 CR:1.0003387022 BCR:1.0003387022
2032_0_24   SR:0.079766 CR:1.0003387022 BCR:1.0003387022
2032_0_25   SR:0.071790 CR:1.0003387022 BCR:1.0003387022
2032_0_26   SR:0.064611 CR:1.0003387022 BCR:1.0003387022
2032_0_27   SR:0.058150 CR:1.0001910780 BCR:1.0001910780
2032_0_28   SR:0.052335 CR:1.0001910766 BCR:1.0001910766
2032_0_29   SR:0.047101 CR:1.0001910751 BCR:1.0001910751
2032_0_30   SR:0.042391 CR:1.0000811575 BCR:1.0000811575
2032_0_31   SR:0.038152 CR:1.0000811561 BCR:1.0000811561
2032_0_32   SR:0.034337 CR:1.0000811547 BCR:1.0000811547
2032_0_33   SR:0.030903 CR:1.0000811532 BCR:1.0000811532
2032_0_34   SR:0.027813 CR:1.0000811532 BCR:1.0000811532
2032_0_35   SR:0.025032 CR:1.0000811518 BCR:1.0000811518
2032_0_36   SR:0.022528 CR:1.0000016709 BCR:1.0000016709
2032_0_37   SR:0.020276 CR:1.0000016694 BCR:1.0000016694
2032_0_38   SR:0.018248 CR:1.0000016680 BCR:1.0000016680
2032_0_39   SR:0.016423 CR:1.0000016666 BCR:1.0000016666
2032_0_40   SR:0.014781 CR:1.0000016651 BCR:1.0000016651
2032_0_41   SR:0.013303 CR:1.0000016651 BCR:1.0000016651
2032_0_42   SR:0.011973 CR:1.0000016651 BCR:1.0000016651
2032_0_43   SR:0.010775 CR:1.0000016651 BCR:1.0000016651
2032_0_44   SR:0.009698 CR:1.0000016651 BCR:1.0000016651
2032_0_45   SR:0.008728 CR:1.0000016651 BCR:1.0000016651
2032_0_46   SR:0.007855 CR:1.0000016651 BCR:1.0000016651
2032_0_47   SR:0.007070 CR:1.0000016651 BCR:1.0000016651
2032_0_48   SR:0.006363 CR:1.0000016651 BCR:1.0000016651
2032_0_49   SR:0.005726 CR:1.0000016651 BCR:1.0000016651
2032_0_50   SR:0.005154 CR:1.0000016651 BCR:1.0000016651
2032_0_51   SR:0.004638 CR:1.0000016651 BCR:1.0000016651
2032_0_52   SR:0.004175 CR:1.0000016651 BCR:1.0000016651
2032_0_53   SR:0.003757 CR:1.0000016651 BCR:1.0000016651
2032_0_54   SR:0.003381 CR:1.0000016651 BCR:1.0000016651
2032_0_55   SR:0.003043 CR:1.0000016651 BCR:1.0000016651
2032_0_56   SR:0.002739 CR:1.0000016651 BCR:1.0000016651
2032_0_57   SR:0.002465 CR:1.0000016651 BCR:1.0000016651
2032_0_58   SR:0.002219 CR:1.0000016651 BCR:1.0000016651
2032_0_59   SR:0.001997 CR:1.0000016651 BCR:1.0000016651
2032_0_60   SR:0.001797 CR:1.0000016651 BCR:1.0000016651
2032_0_61   SR:0.001617 CR:1.0000016651 BCR:1.0000016651
2032_0_62   SR:0.001456 CR:1.0000016651 BCR:1.0000016651
2032_0_63   SR:0.001310 CR:1.0000016651 BCR:1.0000016651
2032_0_64   SR:0.001179 CR:1.0000016651 BCR:1.0000016651
2032_0_65   SR:0.001061 CR:0.9999984485 BCR:0.9999984485
2032_0_66   SR:0.000955 CR:0.9999984485 BCR:0.9999984485
2032_0_67   SR:0.000860 CR:0.9999984485 BCR:0.9999984485
2032_0_68   SR:0.000774 CR:0.9999984485 BCR:0.9999984485
2032_0_69   SR:0.000696 CR:0.9999984485 BCR:0.9999984485
2032_0_70   SR:0.000627 CR:0.9999984485 BCR:0.9999984485
2032_0_71   SR:0.000564 CR:0.9999984485 BCR:0.9999984485
2032_0_72   SR:0.000508 CR:0.9999984485 BCR:0.9999984485
2032_0_73   SR:0.000457 CR:0.9999984485 BCR:0.9999984485
2032_0_74   SR:0.000411 CR:0.9999984485 BCR:0.9999984485
2032_0_75   SR:0.000370 CR:0.9999984485 BCR:0.9999984485
2032_0_76   SR:0.000333 CR:0.9999984485 BCR:0.9999984485
2032_0_77   SR:0.000300 CR:0.9999984485 BCR:0.9999984485
2032_0_78   SR:0.000270 CR:0.9999984485 BCR:0.9999984485
2032_0_79   SR:0.000243 CR:0.9999984485 BCR:0.9999984485
2032_0_80   SR:0.000218 CR:0.9999984485 BCR:0.9999984485
2032_0_81   SR:0.000197 CR:0.9999984485 BCR:0.9999984485
2032_0_82   SR:0.000177 CR:0.9999984485 BCR:0.9999984485
2032_0_83   SR:0.000159 CR:0.9999984485 BCR:0.9999984485
2032_0_84   SR:0.000143 CR:0.9999984485 BCR:0.9999984485
2032_0_85   SR:0.000129 CR:0.9999984485 BCR:0.9999984485
2032_0_86   SR:0.000116 CR:0.9999984485 BCR:0.9999984485
2032_0_87   SR:0.000104 CR:0.9999984485 BCR:0.9999984485
2032_0_88   SR:0.000094 CR:0.9999994362 BCR:0.9999994362
2032_0_89   SR:0.000085 CR:0.9999996603 BCR:0.9999996603
2032_0_90   SR:0.000076 CR:0.9999998584 BCR:0.9999998584
2032_0_91   SR:0.000069 CR:0.9999998584 BCR:0.9999998584
2032_0_92   SR:0.000062 CR:0.9999998584 BCR:0.9999998584
2032_0_93   SR:0.000056 CR:0.9999998584 BCR:0.9999998584
2032_0_94   SR:0.000050 CR:0.9999998584 BCR:0.9999998584
2032_0_95   SR:0.000045 CR:0.9999998584 BCR:0.9999998584
2032_0_96   SR:0.000040 CR:0.9999998584 BCR:0.9999998584
2032_0_97   SR:0.000036 CR:0.9999998584 BCR:0.9999998584
2032_0_98   SR:0.000033 CR:0.9999998584 BCR:0.9999998584
2032_0_99   SR:0.000030 CR:0.9999998584 BCR:0.9999998584
2032_0_100  SR:0.000027 CR:0.9999998584 BCR:0.9999998584
2032_0_101  SR:0.000024 CR:0.9999998584 BCR:0.9999998584
2032_0_102  SR:0.000022 CR:0.9999998584 BCR:0.9999998584
2032_0_103  SR:0.000019 CR:0.9999998584 BCR:0.9999998584
2032_0_104  SR:0.000017 CR:0.9999998584 BCR:0.9999998584
2032_0_105  SR:0.000016 CR:0.9999998584 BCR:0.9999998584
2032_0_106  SR:0.000014 CR:0.9999998584 BCR:0.9999998584
2032_0_107  SR:0.000013 CR:0.9999998584 BCR:0.9999998584
2032_0_108  SR:0.000011 CR:0.9999999991 BCR:0.9999999991
2032_0_109  SR:0.000010 CR:0.9999999991 BCR:0.9999999991
2032_0_110  SR:0.000009 CR:0.9999999991 BCR:0.9999999991
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 253550, Actual GHG Offset Mg 253550
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.024659
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.241303
2032 producer_abs_share_frac_pickup.BEV           = 0.000001
2032 producer_abs_share_frac_pickup.ICE           = 0.734037
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               = 0.024659 / 0.079238 (DELTA:0.054579)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.241303 / 0.186724 (DELTA:0.054579)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.146809 (DELTA:0.146808)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.734037 / 0.587229 (DELTA:0.146808)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66209 / $66209 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60837 / $60837 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81279 / $81279 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71275 / $71275 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60209 / $66209 R:0.909379
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60837 / $60837 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75279 / $81279 R:0.926180
modified cross subsidized price / cost ALT pickup.ICE                 $71275 / $71275 R:1.000000

cross subsidized price / cost ALT BEV                                 $66220 / $66220 R:1.000000
cross subsidized price / cost ALT ICE                                 $68693 / $68693 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61335 / $61335 R:1.000000
cross subsidized price / cost ALT pickup                              $71276 / $71276 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70393 / $70393 R:1.000000

2032_0_0  SCORE:0.040205, CE:0.146808, 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 General Motors
2033_0_0    SR:1.000000 CR:1.0011719919 BCR:1.0011719919
2033_0_1    SR:0.900000 CR:1.0011719905 BCR:1.0011719905
2033_0_2    SR:0.810000 CR:1.0011719890 BCR:1.0011719890
2033_0_3    SR:0.729000 CR:1.0011719876 BCR:1.0011719876
2033_0_4    SR:0.656100 CR:1.0011719862 BCR:1.0011719862
2033_0_5    SR:0.590490 CR:1.0011719848 BCR:1.0011719848
2033_0_6    SR:0.531441 CR:1.0011719833 BCR:1.0011719833
2033_0_7    SR:0.478297 CR:1.0011719819 BCR:1.0011719819
2033_0_8    SR:0.430467 CR:1.0011719785 BCR:1.0011719785
2033_0_9    SR:0.387420 CR:1.0011719771 BCR:1.0011719771
2033_0_10   SR:0.348678 CR:1.0011719757 BCR:1.0011719757
2033_0_11   SR:0.313811 CR:1.0011719757 BCR:1.0011719757
2033_0_12   SR:0.282430 CR:1.0011719757 BCR:1.0011719757
2033_0_13   SR:0.254187 CR:1.0011719757 BCR:1.0011719757
2033_0_14   SR:0.228768 CR:1.0011719757 BCR:1.0011719757
2033_0_15   SR:0.205891 CR:1.0011719757 BCR:1.0011719757
2033_0_16   SR:0.185302 CR:0.9992458046 BCR:0.9992458046
2033_0_17   SR:0.166772 CR:0.9992458046 BCR:0.9992458046
2033_0_18   SR:0.150095 CR:0.9994167082 BCR:0.9994167082
2033_0_19   SR:0.135085 CR:0.9994167082 BCR:0.9994167082
2033_0_20   SR:0.121577 CR:1.0003610326 BCR:1.0003610326
2033_0_21   SR:0.109419 CR:1.0003610326 BCR:1.0003610326
2033_0_22   SR:0.098477 CR:1.0003610326 BCR:1.0003610326
2033_0_23   SR:0.088629 CR:1.0003610326 BCR:1.0003610326
2033_0_24   SR:0.079766 CR:1.0003610326 BCR:1.0003610326
2033_0_25   SR:0.071790 CR:1.0003610326 BCR:1.0003610326
2033_0_26   SR:0.064611 CR:1.0003610326 BCR:1.0003610326
2033_0_27   SR:0.058150 CR:1.0002089095 BCR:1.0002089095
2033_0_28   SR:0.052335 CR:1.0002089081 BCR:1.0002089081
2033_0_29   SR:0.047101 CR:1.0002089066 BCR:1.0002089066
2033_0_30   SR:0.042391 CR:1.0001045770 BCR:1.0001045770
2033_0_31   SR:0.038152 CR:1.0001045736 BCR:1.0001045736
2033_0_32   SR:0.034337 CR:1.0001045722 BCR:1.0001045722
2033_0_33   SR:0.030903 CR:1.0001045707 BCR:1.0001045707
2033_0_34   SR:0.027813 CR:1.0001045693 BCR:1.0001045693
2033_0_35   SR:0.025032 CR:1.0001045679 BCR:1.0001045679
2033_0_36   SR:0.022528 CR:1.0000202977 BCR:1.0000202977
2033_0_37   SR:0.020276 CR:1.0000202963 BCR:1.0000202963
2033_0_38   SR:0.018248 CR:1.0000202963 BCR:1.0000202963
2033_0_39   SR:0.016423 CR:1.0000202963 BCR:1.0000202963
2033_0_40   SR:0.014781 CR:1.0000202963 BCR:1.0000202963
2033_0_41   SR:0.013303 CR:1.0000202963 BCR:1.0000202963
2033_0_42   SR:0.011973 CR:1.0000202963 BCR:1.0000202963
2033_0_43   SR:0.010775 CR:1.0000202963 BCR:1.0000202963
2033_0_44   SR:0.009698 CR:1.0000202963 BCR:1.0000202963
2033_0_45   SR:0.008728 CR:1.0000202963 BCR:1.0000202963
2033_0_46   SR:0.007855 CR:1.0000202963 BCR:1.0000202963
2033_0_47   SR:0.007070 CR:1.0000202963 BCR:1.0000202963
2033_0_48   SR:0.006363 CR:1.0000202963 BCR:1.0000202963
2033_0_49   SR:0.005726 CR:1.0000202963 BCR:1.0000202963
2033_0_50   SR:0.005154 CR:1.0000202963 BCR:1.0000202963
2033_0_51   SR:0.004638 CR:1.0000202963 BCR:1.0000202963
2033_0_52   SR:0.004175 CR:1.0000202963 BCR:1.0000202963
2033_0_53   SR:0.003757 CR:1.0000202963 BCR:1.0000202963
2033_0_54   SR:0.003381 CR:1.0000202963 BCR:1.0000202963
2033_0_55   SR:0.003043 CR:1.0000202963 BCR:1.0000202963
2033_0_56   SR:0.002739 CR:1.0000202963 BCR:1.0000202963
2033_0_57   SR:0.002465 CR:1.0000202963 BCR:1.0000202963
2033_0_58   SR:0.002219 CR:1.0000202963 BCR:1.0000202963
2033_0_59   SR:0.001997 CR:1.0000202963 BCR:1.0000202963
2033_0_60   SR:0.001797 CR:1.0000202963 BCR:1.0000202963
2033_0_61   SR:0.001617 CR:1.0000202963 BCR:1.0000202963
2033_0_62   SR:0.001456 CR:1.0000202963 BCR:1.0000202963
2033_0_63   SR:0.001310 CR:1.0000202963 BCR:1.0000202963
2033_0_64   SR:0.001179 CR:1.0000202963 BCR:1.0000202963
2033_0_65   SR:0.001061 CR:1.0000202963 BCR:1.0000202963
2033_0_66   SR:0.000955 CR:1.0000202963 BCR:1.0000202963
2033_0_67   SR:0.000860 CR:1.0000000260 BCR:1.0000000260
2033_0_68   SR:0.000774 CR:1.0000000246 BCR:1.0000000246
2033_0_69   SR:0.000696 CR:1.0000000231 BCR:1.0000000231
2033_0_70   SR:0.000627 CR:1.0000000217 BCR:1.0000000217
2033_0_71   SR:0.000564 CR:1.0000000183 BCR:1.0000000183
2033_0_72   SR:0.000508 CR:1.0000000183 BCR:1.0000000183
2033_0_73   SR:0.000457 CR:1.0000000183 BCR:1.0000000183
2033_0_74   SR:0.000411 CR:1.0000000183 BCR:1.0000000183
2033_0_75   SR:0.000370 CR:1.0000000183 BCR:1.0000000183
2033_0_76   SR:0.000333 CR:1.0000000183 BCR:1.0000000183
2033_0_77   SR:0.000300 CR:1.0000000183 BCR:1.0000000183
2033_0_78   SR:0.000270 CR:1.0000000183 BCR:1.0000000183
2033_0_79   SR:0.000243 CR:1.0000000183 BCR:1.0000000183
2033_0_80   SR:0.000218 CR:1.0000000183 BCR:1.0000000183
2033_0_81   SR:0.000197 CR:1.0000000183 BCR:1.0000000183
2033_0_82   SR:0.000177 CR:1.0000000183 BCR:1.0000000183
2033_0_83   SR:0.000159 CR:1.0000000183 BCR:1.0000000183
2033_0_84   SR:0.000143 CR:1.0000000183 BCR:1.0000000183
2033_0_85   SR:0.000129 CR:1.0000000183 BCR:1.0000000183
2033_0_86   SR:0.000116 CR:1.0000000183 BCR:1.0000000183
2033_0_87   SR:0.000104 CR:1.0000000183 BCR:1.0000000183
2033_0_88   SR:0.000094 CR:1.0000000183 BCR:1.0000000183
2033_0_89   SR:0.000085 CR:1.0000000183 BCR:1.0000000183
2033_0_90   SR:0.000076 CR:1.0000000183 BCR:1.0000000183
2033_0_91   SR:0.000069 CR:1.0000000183 BCR:1.0000000183
2033_0_92   SR:0.000062 CR:1.0000000183 BCR:1.0000000183
2033_0_93   SR:0.000056 CR:1.0000000183 BCR:1.0000000183
2033_0_94   SR:0.000050 CR:1.0000000183 BCR:1.0000000183
2033_0_95   SR:0.000045 CR:1.0000000183 BCR:1.0000000183
2033_0_96   SR:0.000040 CR:1.0000000183 BCR:1.0000000183
2033_0_97   SR:0.000036 CR:1.0000000183 BCR:1.0000000183
2033_0_98   SR:0.000033 CR:1.0000000183 BCR:1.0000000183
2033_0_99   SR:0.000030 CR:1.0000000183 BCR:1.0000000183
2033_0_100  SR:0.000027 CR:1.0000000183 BCR:1.0000000183
2033_0_101  SR:0.000024 CR:1.0000000183 BCR:1.0000000183
2033_0_102  SR:0.000022 CR:1.0000000183 BCR:1.0000000183
2033_0_103  SR:0.000019 CR:1.0000000183 BCR:1.0000000183
2033_0_104  SR:0.000017 CR:1.0000000183 BCR:1.0000000183
2033_0_105  SR:0.000016 CR:1.0000000183 BCR:1.0000000183
2033_0_106  SR:0.000014 CR:1.0000000183 BCR:1.0000000183
2033_0_107  SR:0.000013 CR:1.0000000183 BCR:1.0000000183
2033_0_108  SR:0.000011 CR:1.0000000183 BCR:1.0000000183
2033_0_109  SR:0.000010 CR:1.0000000015 BCR:1.0000000015
2033_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 258529, Actual GHG Offset Mg 258529
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.024579
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.240326
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.735095
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.024579 / 0.077542 (DELTA:0.052964)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.240326 / 0.187362 (DELTA:0.052964)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147020 (DELTA:0.147019)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.735095 / 0.588075 (DELTA:0.147019)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66639 / $66639 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60769 / $60769 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82447 / $82447 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71180 / $71180 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66639 / $66639 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60769 / $60769 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82447 / $82447 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71180 / $71180 R:1.000000

cross subsidized price / cost ALT BEV                                 $66651 / $66651 R:1.000000
cross subsidized price / cost ALT ICE                                 $68615 / $68615 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61314 / $61314 R:1.000000
cross subsidized price / cost ALT pickup                              $71180 / $71180 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70534 / $70534 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2034  Iteration=0 General Motors
2034_0_0    SR:1.000000 CR:1.0006721499 BCR:1.0006721499
2034_0_1    SR:0.900000 CR:1.0006721485 BCR:1.0006721485
2034_0_2    SR:0.810000 CR:1.0006721471 BCR:1.0006721471
2034_0_3    SR:0.729000 CR:1.0006721457 BCR:1.0006721457
2034_0_4    SR:0.656100 CR:1.0006721424 BCR:1.0006721424
2034_0_5    SR:0.590490 CR:1.0006721424 BCR:1.0006721424
2034_0_6    SR:0.531441 CR:1.0006721424 BCR:1.0006721424
2034_0_7    SR:0.478297 CR:1.0006721424 BCR:1.0006721424
2034_0_8    SR:0.430467 CR:1.0006721424 BCR:1.0006721424
2034_0_9    SR:0.387420 CR:1.0006721424 BCR:1.0006721424
2034_0_10   SR:0.348678 CR:1.0006721424 BCR:1.0006721424
2034_0_11   SR:0.313811 CR:1.0006721424 BCR:1.0006721424
2034_0_12   SR:0.282430 CR:1.0006721424 BCR:1.0006721424
2034_0_13   SR:0.254187 CR:1.0006721424 BCR:1.0006721424
2034_0_14   SR:0.228768 CR:1.0006721424 BCR:1.0006721424
2034_0_15   SR:0.205891 CR:1.0006721424 BCR:1.0006721424
2034_0_16   SR:0.185302 CR:0.9995707202 BCR:0.9995707202
2034_0_17   SR:0.166772 CR:0.9995707202 BCR:0.9995707202
2034_0_18   SR:0.150095 CR:1.0002832493 BCR:1.0002832493
2034_0_19   SR:0.135085 CR:0.9997555517 BCR:0.9997555517
2034_0_20   SR:0.121577 CR:0.9997555517 BCR:0.9997555517
2034_0_21   SR:0.109419 CR:0.9997555517 BCR:0.9997555517
2034_0_22   SR:0.098477 CR:0.9997555517 BCR:0.9997555517
2034_0_23   SR:0.088629 CR:1.0000594107 BCR:1.0000594107
2034_0_24   SR:0.079766 CR:1.0000594074 BCR:1.0000594074
2034_0_25   SR:0.071790 CR:1.0000594060 BCR:1.0000594060
2034_0_26   SR:0.064611 CR:1.0000594046 BCR:1.0000594046
2034_0_27   SR:0.058150 CR:1.0000594032 BCR:1.0000594032
2034_0_28   SR:0.052335 CR:1.0000594018 BCR:1.0000594018
2034_0_29   SR:0.047101 CR:1.0000594004 BCR:1.0000594004
2034_0_30   SR:0.042391 CR:1.0000594004 BCR:1.0000594004
2034_0_31   SR:0.038152 CR:1.0000594004 BCR:1.0000594004
2034_0_32   SR:0.034337 CR:1.0000222732 BCR:1.0000222732
2034_0_33   SR:0.030903 CR:1.0000222732 BCR:1.0000222732
2034_0_34   SR:0.027813 CR:1.0000190824 BCR:1.0000190824
2034_0_35   SR:0.025032 CR:1.0000190810 BCR:1.0000190810
2034_0_36   SR:0.022528 CR:1.0000190796 BCR:1.0000190796
2034_0_37   SR:0.020276 CR:1.0000190782 BCR:1.0000190782
2034_0_38   SR:0.018248 CR:1.0000190748 BCR:1.0000190748
2034_0_39   SR:0.016423 CR:1.0000190748 BCR:1.0000190748
2034_0_40   SR:0.014781 CR:1.0000190748 BCR:1.0000190748
2034_0_41   SR:0.013303 CR:1.0000190748 BCR:1.0000190748
2034_0_42   SR:0.011973 CR:1.0000190748 BCR:1.0000190748
2034_0_43   SR:0.010775 CR:1.0000190748 BCR:1.0000190748
2034_0_44   SR:0.009698 CR:1.0000190748 BCR:1.0000190748
2034_0_45   SR:0.008728 CR:1.0000190748 BCR:1.0000190748
2034_0_46   SR:0.007855 CR:1.0000190748 BCR:1.0000190748
2034_0_47   SR:0.007070 CR:1.0000190748 BCR:1.0000190748
2034_0_48   SR:0.006363 CR:1.0000190748 BCR:1.0000190748
2034_0_49   SR:0.005726 CR:1.0000190748 BCR:1.0000190748
2034_0_50   SR:0.005154 CR:1.0000190748 BCR:1.0000190748
2034_0_51   SR:0.004638 CR:1.0000190748 BCR:1.0000190748
2034_0_52   SR:0.004175 CR:1.0000190748 BCR:1.0000190748
2034_0_53   SR:0.003757 CR:1.0000190748 BCR:1.0000190748
2034_0_54   SR:0.003381 CR:1.0000190748 BCR:1.0000190748
2034_0_55   SR:0.003043 CR:1.0000190748 BCR:1.0000190748
2034_0_56   SR:0.002739 CR:1.0000190748 BCR:1.0000190748
2034_0_57   SR:0.002465 CR:1.0000190748 BCR:1.0000190748
2034_0_58   SR:0.002219 CR:1.0000190748 BCR:1.0000190748
2034_0_59   SR:0.001997 CR:1.0000190748 BCR:1.0000190748
2034_0_60   SR:0.001797 CR:1.0000190748 BCR:1.0000190748
2034_0_61   SR:0.001617 CR:1.0000190748 BCR:1.0000190748
2034_0_62   SR:0.001456 CR:1.0000190748 BCR:1.0000190748
2034_0_63   SR:0.001310 CR:1.0000190748 BCR:1.0000190748
2034_0_64   SR:0.001179 CR:1.0000190748 BCR:1.0000190748
2034_0_65   SR:0.001061 CR:0.9999974274 BCR:0.9999974274
2034_0_66   SR:0.000955 CR:0.9999974274 BCR:0.9999974274
2034_0_67   SR:0.000860 CR:0.9999974274 BCR:0.9999974274
2034_0_68   SR:0.000774 CR:1.0000009083 BCR:1.0000009083
2034_0_69   SR:0.000696 CR:1.0000009069 BCR:1.0000009069
2034_0_70   SR:0.000627 CR:1.0000009055 BCR:1.0000009055
2034_0_71   SR:0.000564 CR:1.0000009055 BCR:1.0000009055
2034_0_72   SR:0.000508 CR:1.0000009055 BCR:1.0000009055
2034_0_73   SR:0.000457 CR:1.0000009055 BCR:1.0000009055
2034_0_74   SR:0.000411 CR:1.0000009055 BCR:1.0000009055
2034_0_75   SR:0.000370 CR:1.0000009055 BCR:1.0000009055
2034_0_76   SR:0.000333 CR:1.0000009055 BCR:1.0000009055
2034_0_77   SR:0.000300 CR:1.0000009055 BCR:1.0000009055
2034_0_78   SR:0.000270 CR:1.0000009055 BCR:1.0000009055
2034_0_79   SR:0.000243 CR:1.0000009055 BCR:1.0000009055
2034_0_80   SR:0.000218 CR:1.0000009055 BCR:1.0000009055
2034_0_81   SR:0.000197 CR:1.0000009055 BCR:1.0000009055
2034_0_82   SR:0.000177 CR:1.0000009055 BCR:1.0000009055
2034_0_83   SR:0.000159 CR:1.0000009055 BCR:1.0000009055
2034_0_84   SR:0.000143 CR:1.0000009055 BCR:1.0000009055
2034_0_85   SR:0.000129 CR:1.0000009055 BCR:1.0000009055
2034_0_86   SR:0.000116 CR:1.0000009055 BCR:1.0000009055
2034_0_87   SR:0.000104 CR:0.9999998794 BCR:0.9999998794
2034_0_88   SR:0.000094 CR:0.9999998794 BCR:0.9999998794
2034_0_89   SR:0.000085 CR:0.9999998794 BCR:0.9999998794
2034_0_90   SR:0.000076 CR:0.9999998794 BCR:0.9999998794
2034_0_91   SR:0.000069 CR:0.9999998794 BCR:0.9999998794
2034_0_92   SR:0.000062 CR:0.9999998794 BCR:0.9999998794
2034_0_93   SR:0.000056 CR:0.9999998794 BCR:0.9999998794
2034_0_94   SR:0.000050 CR:0.9999998794 BCR:0.9999998794
2034_0_95   SR:0.000045 CR:0.9999998794 BCR:0.9999998794
2034_0_96   SR:0.000040 CR:0.9999998794 BCR:0.9999998794
2034_0_97   SR:0.000036 CR:0.9999999296 BCR:0.9999999296
2034_0_98   SR:0.000033 CR:0.9999999296 BCR:0.9999999296
2034_0_99   SR:0.000030 CR:0.9999999296 BCR:0.9999999296
2034_0_100  SR:0.000027 CR:0.9999999296 BCR:0.9999999296
2034_0_101  SR:0.000024 CR:0.9999999296 BCR:0.9999999296
2034_0_102  SR:0.000022 CR:0.9999999296 BCR:0.9999999296
2034_0_103  SR:0.000019 CR:0.9999999296 BCR:0.9999999296
2034_0_104  SR:0.000017 CR:0.9999999296 BCR:0.9999999296
2034_0_105  SR:0.000016 CR:0.9999999296 BCR:0.9999999296
2034_0_106  SR:0.000014 CR:0.9999999296 BCR:0.9999999296
2034_0_107  SR:0.000013 CR:0.9999999296 BCR:0.9999999296
2034_0_108  SR:0.000011 CR:0.9999999296 BCR:0.9999999296
2034_0_109  SR:0.000010 CR:0.9999999296 BCR:0.9999999296
2034_0_110  SR:0.000009 CR:0.9999999296 BCR:0.9999999296
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 201756, Actual GHG Offset Mg 201757
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.020073
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.243843
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.736083
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.020073 / 0.077270 (DELTA:0.057197)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.243843 / 0.186646 (DELTA:0.057197)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.147217 (DELTA:0.147217)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736083 / 0.588866 (DELTA:0.147217)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66511 / $66511 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60703 / $60703 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82297 / $82297 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $71087 / $71087 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66511 / $66511 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60703 / $60703 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82297 / $82297 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $71087 / $71087 R:1.000000

cross subsidized price / cost ALT BEV                                 $66526 / $66526 R:1.000000
cross subsidized price / cost ALT ICE                                 $68503 / $68503 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61144 / $61144 R:1.000000
cross subsidized price / cost ALT pickup                              $71087 / $71087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70445 / $70445 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2035  Iteration=0 General Motors
2035_0_0    SR:1.000000 CR:1.0016465279 BCR:1.0016465279
2035_0_1    SR:0.900000 CR:0.9989759211 BCR:0.9989759211
2035_0_2    SR:0.810000 CR:0.9989759211 BCR:0.9989759211
2035_0_3    SR:0.729000 CR:0.9989759211 BCR:0.9989759211
2035_0_4    SR:0.656100 CR:0.9989759211 BCR:0.9989759211
2035_0_5    SR:0.590490 CR:0.9989759211 BCR:0.9989759211
2035_0_6    SR:0.531441 CR:0.9989759211 BCR:0.9989759211
2035_0_7    SR:0.478297 CR:0.9989759211 BCR:0.9989759211
2035_0_8    SR:0.430467 CR:0.9989759211 BCR:0.9989759211
2035_0_9    SR:0.387420 CR:0.9989759211 BCR:0.9989759211
2035_0_10   SR:0.348678 CR:0.9989759211 BCR:0.9989759211
2035_0_11   SR:0.313811 CR:0.9989759211 BCR:0.9989759211
2035_0_12   SR:0.282430 CR:0.9989759211 BCR:0.9989759211
2035_0_13   SR:0.254187 CR:0.9989759211 BCR:0.9989759211
2035_0_14   SR:0.228768 CR:0.9989759211 BCR:0.9989759211
2035_0_15   SR:0.205891 CR:0.9991592463 BCR:0.9991592463
2035_0_16   SR:0.185302 CR:0.9999943637 BCR:0.9999943637
2035_0_17   SR:0.166772 CR:0.9999943637 BCR:0.9999943637
2035_0_18   SR:0.150095 CR:0.9999943637 BCR:0.9999943637
2035_0_19   SR:0.135085 CR:0.9999943637 BCR:0.9999943637
2035_0_20   SR:0.121577 CR:0.9999943637 BCR:0.9999943637
2035_0_21   SR:0.109419 CR:0.9999943637 BCR:0.9999943637
2035_0_22   SR:0.098477 CR:0.9999943637 BCR:0.9999943637
2035_0_23   SR:0.088629 CR:0.9999943637 BCR:0.9999943637
2035_0_24   SR:0.079766 CR:0.9999943637 BCR:0.9999943637
2035_0_25   SR:0.071790 CR:0.9999943637 BCR:0.9999943637
2035_0_26   SR:0.064611 CR:0.9999943637 BCR:0.9999943637
2035_0_27   SR:0.058150 CR:0.9999943637 BCR:0.9999943637
2035_0_28   SR:0.052335 CR:0.9999943637 BCR:0.9999943637
2035_0_29   SR:0.047101 CR:1.0000019180 BCR:1.0000019180
2035_0_30   SR:0.042391 CR:1.0000019180 BCR:1.0000019180
2035_0_31   SR:0.038152 CR:1.0000019180 BCR:1.0000019180
2035_0_32   SR:0.034337 CR:1.0000019180 BCR:1.0000019180
2035_0_33   SR:0.030903 CR:1.0000019180 BCR:1.0000019180
2035_0_34   SR:0.027813 CR:1.0000019180 BCR:1.0000019180
2035_0_35   SR:0.025032 CR:1.0000019180 BCR:1.0000019180
2035_0_36   SR:0.022528 CR:1.0000019180 BCR:1.0000019180
2035_0_37   SR:0.020276 CR:1.0000019180 BCR:1.0000019180
2035_0_38   SR:0.018248 CR:1.0000019180 BCR:1.0000019180
2035_0_39   SR:0.016423 CR:1.0000019180 BCR:1.0000019180
2035_0_40   SR:0.014781 CR:1.0000019180 BCR:1.0000019180
2035_0_41   SR:0.013303 CR:1.0000019180 BCR:1.0000019180
2035_0_42   SR:0.011973 CR:1.0000019180 BCR:1.0000019180
2035_0_43   SR:0.010775 CR:1.0000019180 BCR:1.0000019180
2035_0_44   SR:0.009698 CR:1.0000019180 BCR:1.0000019180
2035_0_45   SR:0.008728 CR:1.0000019180 BCR:1.0000019180
2035_0_46   SR:0.007855 CR:1.0000019180 BCR:1.0000019180
2035_0_47   SR:0.007070 CR:1.0000019180 BCR:1.0000019180
2035_0_48   SR:0.006363 CR:1.0000019180 BCR:1.0000019180
2035_0_49   SR:0.005726 CR:1.0000019180 BCR:1.0000019180
2035_0_50   SR:0.005154 CR:1.0000019180 BCR:1.0000019180
2035_0_51   SR:0.004638 CR:1.0000019180 BCR:1.0000019180
2035_0_52   SR:0.004175 CR:1.0000019180 BCR:1.0000019180
2035_0_53   SR:0.003757 CR:1.0000019180 BCR:1.0000019180
2035_0_54   SR:0.003381 CR:1.0000019180 BCR:1.0000019180
2035_0_55   SR:0.003043 CR:1.0000019180 BCR:1.0000019180
2035_0_56   SR:0.002739 CR:1.0000019180 BCR:1.0000019180
2035_0_57   SR:0.002465 CR:1.0000019180 BCR:1.0000019180
2035_0_58   SR:0.002219 CR:1.0000019180 BCR:1.0000019180
2035_0_59   SR:0.001997 CR:1.0000019180 BCR:1.0000019180
2035_0_60   SR:0.001797 CR:1.0000019180 BCR:1.0000019180
2035_0_61   SR:0.001617 CR:1.0000019180 BCR:1.0000019180
2035_0_62   SR:0.001456 CR:1.0000019180 BCR:1.0000019180
2035_0_63   SR:0.001310 CR:1.0000019180 BCR:1.0000019180
2035_0_64   SR:0.001179 CR:1.0000019180 BCR:1.0000019180
2035_0_65   SR:0.001061 CR:1.0000019180 BCR:1.0000019180
2035_0_66   SR:0.000955 CR:1.0000019180 BCR:1.0000019180
2035_0_67   SR:0.000860 CR:1.0000019180 BCR:1.0000019180
2035_0_68   SR:0.000774 CR:1.0000019180 BCR:1.0000019180
2035_0_69   SR:0.000696 CR:1.0000019180 BCR:1.0000019180
2035_0_70   SR:0.000627 CR:1.0000019180 BCR:1.0000019180
2035_0_71   SR:0.000564 CR:1.0000019180 BCR:1.0000019180
2035_0_72   SR:0.000508 CR:1.0000019180 BCR:1.0000019180
2035_0_73   SR:0.000457 CR:1.0000019180 BCR:1.0000019180
2035_0_74   SR:0.000411 CR:1.0000019180 BCR:1.0000019180
2035_0_75   SR:0.000370 CR:1.0000019180 BCR:1.0000019180
2035_0_76   SR:0.000333 CR:1.0000019180 BCR:1.0000019180
2035_0_77   SR:0.000300 CR:1.0000019180 BCR:1.0000019180
2035_0_78   SR:0.000270 CR:1.0000019180 BCR:1.0000019180
2035_0_79   SR:0.000243 CR:1.0000019180 BCR:1.0000019180
2035_0_80   SR:0.000218 CR:0.9999994772 BCR:0.9999994772
2035_0_81   SR:0.000197 CR:0.9999994772 BCR:0.9999994772
2035_0_82   SR:0.000177 CR:0.9999994772 BCR:0.9999994772
2035_0_83   SR:0.000159 CR:0.9999994772 BCR:0.9999994772
2035_0_84   SR:0.000143 CR:0.9999994772 BCR:0.9999994772
2035_0_85   SR:0.000129 CR:0.9999994772 BCR:0.9999994772
2035_0_86   SR:0.000116 CR:0.9999994772 BCR:0.9999994772
2035_0_87   SR:0.000104 CR:0.9999994772 BCR:0.9999994772
2035_0_88   SR:0.000094 CR:0.9999997150 BCR:0.9999997150
2035_0_89   SR:0.000085 CR:0.9999999346 BCR:0.9999999346
2035_0_90   SR:0.000076 CR:0.9999999365 BCR:0.9999999365
2035_0_91   SR:0.000069 CR:0.9999999365 BCR:0.9999999365
2035_0_92   SR:0.000062 CR:0.9999999365 BCR:0.9999999365
2035_0_93   SR:0.000056 CR:0.9999999365 BCR:0.9999999365
2035_0_94   SR:0.000050 CR:0.9999999365 BCR:0.9999999365
2035_0_95   SR:0.000045 CR:0.9999999365 BCR:0.9999999365
2035_0_96   SR:0.000040 CR:0.9999999365 BCR:0.9999999365
2035_0_97   SR:0.000036 CR:0.9999999495 BCR:0.9999999495
2035_0_98   SR:0.000033 CR:0.9999999495 BCR:0.9999999495
2035_0_99   SR:0.000030 CR:0.9999999495 BCR:0.9999999495
2035_0_100  SR:0.000027 CR:0.9999999795 BCR:0.9999999795
2035_0_101  SR:0.000024 CR:0.9999999795 BCR:0.9999999795
2035_0_102  SR:0.000022 CR:0.9999999795 BCR:0.9999999795
2035_0_103  SR:0.000019 CR:0.9999999795 BCR:0.9999999795
2035_0_104  SR:0.000017 CR:0.9999999795 BCR:0.9999999795
2035_0_105  SR:0.000016 CR:0.9999999795 BCR:0.9999999795
2035_0_106  SR:0.000014 CR:0.9999999795 BCR:0.9999999795
2035_0_107  SR:0.000013 CR:0.9999999795 BCR:0.9999999795
2035_0_108  SR:0.000011 CR:0.9999999795 BCR:0.9999999795
2035_0_109  SR:0.000010 CR:0.9999999795 BCR:0.9999999795
2035_0_110  SR:0.000009 CR:0.9999999795 BCR:0.9999999795
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 204713, Actual GHG Offset Mg 204713
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.020022
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.243286
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.736691
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               = 0.020022 / 0.072688 (DELTA:0.052666)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.243286 / 0.190620 (DELTA:0.052666)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.147338 (DELTA:0.147337)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.736691 / 0.589353 (DELTA:0.147337)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66391 / $66391 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60637 / $60637 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82158 / $82158 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $70995 / $70995 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66391 / $66391 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60637 / $60637 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82158 / $82158 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $70995 / $70995 R:1.000000

cross subsidized price / cost ALT BEV                                 $66403 / $66403 R:1.000000
cross subsidized price / cost ALT ICE                                 $68423 / $68423 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61075 / $61075 R:1.000000
cross subsidized price / cost ALT pickup                              $70995 / $70995 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70331 / $70331 R:1.000000

2035_0_0  SCORE:0.040350, CE:0.147337, 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 Pass 1: Manufacturer=Mercedes
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2022  Iteration=0 Mercedes
2022_0_0    SR:1.000000 CR:0.9999999809 BCR:0.9999999809
2022_0_1    SR:0.900000 CR:0.9999999809 BCR:0.9999999809
2022_0_2    SR:0.810000 CR:0.9999999809 BCR:0.9999999809
2022_0_3    SR:0.729000 CR:0.9999999809 BCR:0.9999999809
2022_0_4    SR:0.656100 CR:0.9999999809 BCR:0.9999999809
2022_0_5    SR:0.590490 CR:0.9999999809 BCR:0.9999999809
2022_0_6    SR:0.531441 CR:0.9999999809 BCR:0.9999999809
2022_0_7    SR:0.478297 CR:0.9999999809 BCR:0.9999999809
2022_0_8    SR:0.430467 CR:0.9999999809 BCR:0.9999999809
2022_0_9    SR:0.387420 CR:0.9999999809 BCR:0.9999999809
2022_0_10   SR:0.348678 CR:0.9999999809 BCR:0.9999999809
2022_0_11   SR:0.313811 CR:0.9999999809 BCR:0.9999999809
2022_0_12   SR:0.282430 CR:0.9999999809 BCR:0.9999999809
2022_0_13   SR:0.254187 CR:0.9999999809 BCR:0.9999999809
2022_0_14   SR:0.228768 CR:0.9999999809 BCR:0.9999999809
2022_0_15   SR:0.205891 CR:0.9999999809 BCR:0.9999999809
2022_0_16   SR:0.185302 CR:0.9999999809 BCR:0.9999999809
2022_0_17   SR:0.166772 CR:0.9999999809 BCR:0.9999999809
2022_0_18   SR:0.150095 CR:0.9999999809 BCR:0.9999999809
2022_0_19   SR:0.135085 CR:0.9999999809 BCR:0.9999999809
2022_0_20   SR:0.121577 CR:0.9999999809 BCR:0.9999999809
2022_0_21   SR:0.109419 CR:0.9999999809 BCR:0.9999999809
2022_0_22   SR:0.098477 CR:0.9999999809 BCR:0.9999999809
2022_0_23   SR:0.088629 CR:0.9999999809 BCR:0.9999999809
2022_0_24   SR:0.079766 CR:0.9999999809 BCR:0.9999999809
2022_0_25   SR:0.071790 CR:0.9999999809 BCR:0.9999999809
2022_0_26   SR:0.064611 CR:0.9999999809 BCR:0.9999999809
2022_0_27   SR:0.058150 CR:0.9999999809 BCR:0.9999999809
2022_0_28   SR:0.052335 CR:0.9999999809 BCR:0.9999999809
2022_0_29   SR:0.047101 CR:0.9999999809 BCR:0.9999999809
2022_0_30   SR:0.042391 CR:0.9999999809 BCR:0.9999999809
2022_0_31   SR:0.038152 CR:0.9999999809 BCR:0.9999999809
2022_0_32   SR:0.034337 CR:0.9999999809 BCR:0.9999999809
2022_0_33   SR:0.030903 CR:0.9999999809 BCR:0.9999999809
2022_0_34   SR:0.027813 CR:0.9999999809 BCR:0.9999999809
2022_0_35   SR:0.025032 CR:0.9999999809 BCR:0.9999999809
2022_0_36   SR:0.022528 CR:0.9999999809 BCR:0.9999999809
2022_0_37   SR:0.020276 CR:0.9999999809 BCR:0.9999999809
2022_0_38   SR:0.018248 CR:0.9999999809 BCR:0.9999999809
2022_0_39   SR:0.016423 CR:0.9999999809 BCR:0.9999999809
2022_0_40   SR:0.014781 CR:0.9999999809 BCR:0.9999999809
2022_0_41   SR:0.013303 CR:0.9999999809 BCR:0.9999999809
2022_0_42   SR:0.011973 CR:0.9999999809 BCR:0.9999999809
2022_0_43   SR:0.010775 CR:0.9999999809 BCR:0.9999999809
2022_0_44   SR:0.009698 CR:0.9999999809 BCR:0.9999999809
2022_0_45   SR:0.008728 CR:0.9999999809 BCR:0.9999999809
2022_0_46   SR:0.007855 CR:0.9999999809 BCR:0.9999999809
2022_0_47   SR:0.007070 CR:0.9999999809 BCR:0.9999999809
2022_0_48   SR:0.006363 CR:0.9999999809 BCR:0.9999999809
2022_0_49   SR:0.005726 CR:0.9999999809 BCR:0.9999999809
2022_0_50   SR:0.005154 CR:0.9999999809 BCR:0.9999999809
2022_0_51   SR:0.004638 CR:0.9999999809 BCR:0.9999999809
2022_0_52   SR:0.004175 CR:0.9999999809 BCR:0.9999999809
2022_0_53   SR:0.003757 CR:0.9999999809 BCR:0.9999999809
2022_0_54   SR:0.003381 CR:0.9999999809 BCR:0.9999999809
2022_0_55   SR:0.003043 CR:0.9999999809 BCR:0.9999999809
2022_0_56   SR:0.002739 CR:0.9999999809 BCR:0.9999999809
2022_0_57   SR:0.002465 CR:0.9999999809 BCR:0.9999999809
2022_0_58   SR:0.002219 CR:0.9999999809 BCR:0.9999999809
2022_0_59   SR:0.001997 CR:0.9999999809 BCR:0.9999999809
2022_0_60   SR:0.001797 CR:0.9999999809 BCR:0.9999999809
2022_0_61   SR:0.001617 CR:0.9999999809 BCR:0.9999999809
2022_0_62   SR:0.001456 CR:0.9999999809 BCR:0.9999999809
2022_0_63   SR:0.001310 CR:0.9999999809 BCR:0.9999999809
2022_0_64   SR:0.001179 CR:0.9999999809 BCR:0.9999999809
2022_0_65   SR:0.001061 CR:0.9999999809 BCR:0.9999999809
2022_0_66   SR:0.000955 CR:0.9999999809 BCR:0.9999999809
2022_0_67   SR:0.000860 CR:0.9999999809 BCR:0.9999999809
2022_0_68   SR:0.000774 CR:0.9999999809 BCR:0.9999999809
2022_0_69   SR:0.000696 CR:0.9999999809 BCR:0.9999999809
2022_0_70   SR:0.000627 CR:0.9999999809 BCR:0.9999999809
2022_0_71   SR:0.000564 CR:0.9999999809 BCR:0.9999999809
2022_0_72   SR:0.000508 CR:0.9999999809 BCR:0.9999999809
2022_0_73   SR:0.000457 CR:0.9999999809 BCR:0.9999999809
2022_0_74   SR:0.000411 CR:0.9999999809 BCR:0.9999999809
2022_0_75   SR:0.000370 CR:0.9999999809 BCR:0.9999999809
2022_0_76   SR:0.000333 CR:0.9999999809 BCR:0.9999999809
2022_0_77   SR:0.000300 CR:0.9999999809 BCR:0.9999999809
2022_0_78   SR:0.000270 CR:0.9999999809 BCR:0.9999999809
2022_0_79   SR:0.000243 CR:0.9999999809 BCR:0.9999999809
2022_0_80   SR:0.000218 CR:0.9999999809 BCR:0.9999999809
2022_0_81   SR:0.000197 CR:0.9999999809 BCR:0.9999999809
2022_0_82   SR:0.000177 CR:0.9999999809 BCR:0.9999999809
2022_0_83   SR:0.000159 CR:0.9999999809 BCR:0.9999999809
2022_0_84   SR:0.000143 CR:0.9999999809 BCR:0.9999999809
2022_0_85   SR:0.000129 CR:0.9999999809 BCR:0.9999999809
2022_0_86   SR:0.000116 CR:0.9999999809 BCR:0.9999999809
2022_0_87   SR:0.000104 CR:0.9999999809 BCR:0.9999999809
2022_0_88   SR:0.000094 CR:0.9999999809 BCR:0.9999999809
2022_0_89   SR:0.000085 CR:0.9999999809 BCR:0.9999999809
2022_0_90   SR:0.000076 CR:0.9999999809 BCR:0.9999999809
2022_0_91   SR:0.000069 CR:0.9999999809 BCR:0.9999999809
2022_0_92   SR:0.000062 CR:0.9999999809 BCR:0.9999999809
2022_0_93   SR:0.000056 CR:0.9999999809 BCR:0.9999999809
2022_0_94   SR:0.000050 CR:0.9999999809 BCR:0.9999999809
2022_0_95   SR:0.000045 CR:0.9999999809 BCR:0.9999999809
2022_0_96   SR:0.000040 CR:0.9999999809 BCR:0.9999999809
2022_0_97   SR:0.000036 CR:0.9999999809 BCR:0.9999999809
2022_0_98   SR:0.000033 CR:0.9999999809 BCR:0.9999999809
2022_0_99   SR:0.000030 CR:0.9999999809 BCR:0.9999999809
2022_0_100  SR:0.000027 CR:0.9999999809 BCR:0.9999999809
2022_0_101  SR:0.000024 CR:0.9999999809 BCR:0.9999999809
2022_0_102  SR:0.000022 CR:0.9999999809 BCR:0.9999999809
2022_0_103  SR:0.000019 CR:0.9999999809 BCR:0.9999999809
2022_0_104  SR:0.000017 CR:0.9999999809 BCR:0.9999999809
2022_0_105  SR:0.000016 CR:0.9999999809 BCR:0.9999999809
2022_0_106  SR:0.000014 CR:0.9999999809 BCR:0.9999999809
2022_0_107  SR:0.000013 CR:0.9999999809 BCR:0.9999999809
2022_0_108  SR:0.000011 CR:0.9999999809 BCR:0.9999999809
2022_0_109  SR:0.000010 CR:0.9999999809 BCR:0.9999999809
2022_0_110  SR:0.000009 CR:0.9999999809 BCR:0.9999999809
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 145047, Actual GHG Offset Mg 145047
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.000000
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2022 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.037888 (DELTA:0.037888)
2022 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.962112 (DELTA:0.037888)

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

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

cross subsidized price / cost ALT BEV                                 $80054 / $80054 R:1.000000
cross subsidized price / cost ALT ICE                                 $66451 / $66451 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66453 / $66453 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66966 / $66966 R:1.000000

2022_0_0  SCORE:0.010376, CE:0.037888, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2023  Iteration=0 Mercedes
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 107912, Actual GHG Offset Mg 107912
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.000000
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.089338 (DELTA:0.089338)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.910662 (DELTA:0.089338)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76655 / $76655 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66376 / $66376 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72905 / $76655 R:0.951080
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66376 / $66376 R:1.000000

cross subsidized price / cost ALT BEV                                 $76655 / $76655 R:1.000000
cross subsidized price / cost ALT ICE                                 $66376 / $66376 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66379 / $66379 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67295 / $67295 R:1.000000

2023_0_0  SCORE:0.024466, CE:0.089338, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2024  Iteration=0 Mercedes
2024_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2024_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2024_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2024_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2024_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2024_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2024_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2024_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2024_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2024_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2024_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2024_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2024_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2024_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2024_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2024_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2024_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2024_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2024_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2024_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2024_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2024_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2024_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2024_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2024_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2024_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2024_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2024_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2024_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2024_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2024_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2024_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2024_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2024_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2024_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2024_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2024_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2024_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2024_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2024_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2024_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2024_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2024_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2024_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2024_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2024_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2024_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2024_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2024_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2024_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2024_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2024_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2024_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2024_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2024_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2024_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2024_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2024_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2024_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2024_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2024_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2024_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2024_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2024_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2024_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2024_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2024_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2024_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2024_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2024_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2024_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2024_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2024_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2024_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2024_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2024_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2024_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2024_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2024_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2024_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2024_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2024_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2024_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2024_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2024_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2024_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2024_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2024_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2024_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2024_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2024_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2024_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2024_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2024_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2024_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2024_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2024_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2024_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2024_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2024_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2024_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2024_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2024_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2024_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2024_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2024_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2024_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2024_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2024_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2024_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2024_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64490, Actual GHG Offset Mg 64490
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 1.000000
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.000000
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.120406 (DELTA:0.120406)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 1.000000 / 0.879594 (DELTA:0.120406)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75678 / $75678 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66304 / $66304 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71678 / $75678 R:0.947145
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66304 / $66304 R:1.000000

cross subsidized price / cost ALT BEV                                 $75678 / $75678 R:1.000000
cross subsidized price / cost ALT ICE                                 $66304 / $66304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66306 / $66306 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67432 / $67432 R:1.000000

2024_0_0  SCORE:0.032974, CE:0.120406, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2025  Iteration=0 Mercedes
2025_0_0    SR:1.000000 CR:1.0086466150 BCR:1.0086466150
2025_0_1    SR:0.900000 CR:1.0086466150 BCR:1.0086466150
2025_0_2    SR:0.810000 CR:1.0086466150 BCR:1.0086466150
2025_0_3    SR:0.729000 CR:1.0086466150 BCR:1.0086466150
2025_0_4    SR:0.656100 CR:1.0086466150 BCR:1.0086466150
2025_0_5    SR:0.590490 CR:1.0086466150 BCR:1.0086466150
2025_0_6    SR:0.531441 CR:1.0086466150 BCR:1.0086466150
2025_0_7    SR:0.478297 CR:1.0086466150 BCR:1.0086466150
2025_0_8    SR:0.430467 CR:1.0086466150 BCR:1.0086466150
2025_0_9    SR:0.387420 CR:1.0086466150 BCR:1.0086466150
2025_0_10   SR:0.348678 CR:1.0086466150 BCR:1.0086466150
2025_0_11   SR:0.313811 CR:1.0086466150 BCR:1.0086466150
2025_0_12   SR:0.282430 CR:1.0086466150 BCR:1.0086466150
2025_0_13   SR:0.254187 CR:1.0086466150 BCR:1.0086466150
2025_0_14   SR:0.228768 CR:1.0086466150 BCR:1.0086466150
2025_0_15   SR:0.205891 CR:1.0086466150 BCR:1.0086466150
2025_0_16   SR:0.185302 CR:1.0086466150 BCR:1.0086466150
2025_0_17   SR:0.166772 CR:1.0086466150 BCR:1.0086466150
2025_0_18   SR:0.150095 CR:1.0015223000 BCR:1.0015223000
2025_0_19   SR:0.135085 CR:1.0015223000 BCR:1.0015223000
2025_0_20   SR:0.121577 CR:1.0015223000 BCR:1.0015223000
2025_0_21   SR:0.109419 CR:1.0015223000 BCR:1.0015223000
2025_0_22   SR:0.098477 CR:1.0015223000 BCR:1.0015223000
2025_0_23   SR:0.088629 CR:1.0013992573 BCR:1.0013992573
2025_0_24   SR:0.079766 CR:1.0013992573 BCR:1.0013992573
2025_0_25   SR:0.071790 CR:1.0012820109 BCR:1.0012820109
2025_0_26   SR:0.064611 CR:1.0012820109 BCR:1.0012820109
2025_0_27   SR:0.058150 CR:1.0012820109 BCR:1.0012820109
2025_0_28   SR:0.052335 CR:1.0012820109 BCR:1.0012820109
2025_0_29   SR:0.047101 CR:1.0012820109 BCR:1.0012820109
2025_0_30   SR:0.042391 CR:1.0012820109 BCR:1.0012820109
2025_0_31   SR:0.038152 CR:1.0012820109 BCR:1.0012820109
2025_0_32   SR:0.034337 CR:1.0012820109 BCR:1.0012820109
2025_0_33   SR:0.030903 CR:1.0012820109 BCR:1.0012820109
2025_0_34   SR:0.027813 CR:1.0012820109 BCR:1.0012820109
2025_0_35   SR:0.025032 CR:1.0012820109 BCR:1.0012820109
2025_0_36   SR:0.022528 CR:1.0012820109 BCR:1.0012820109
2025_0_37   SR:0.020276 CR:1.0012820109 BCR:1.0012820109
2025_0_38   SR:0.018248 CR:0.9997134554 BCR:0.9997134554
2025_0_39   SR:0.016423 CR:0.9998863710 BCR:0.9998863710
2025_0_40   SR:0.014781 CR:0.9998863710 BCR:0.9998863710
2025_0_41   SR:0.013303 CR:0.9998863710 BCR:0.9998863710
2025_0_42   SR:0.011973 CR:0.9998863710 BCR:0.9998863710
2025_0_43   SR:0.010775 CR:0.9998863710 BCR:0.9998863710
2025_0_44   SR:0.009698 CR:0.9998863710 BCR:0.9998863710
2025_0_45   SR:0.008728 CR:0.9998863710 BCR:0.9998863710
2025_0_46   SR:0.007855 CR:0.9998863710 BCR:0.9998863710
2025_0_47   SR:0.007070 CR:0.9998863710 BCR:0.9998863710
2025_0_48   SR:0.006363 CR:0.9998863710 BCR:0.9998863710
2025_0_49   SR:0.005726 CR:0.9998863710 BCR:0.9998863710
2025_0_50   SR:0.005154 CR:0.9998863710 BCR:0.9998863710
2025_0_51   SR:0.004638 CR:0.9998863710 BCR:0.9998863710
2025_0_52   SR:0.004175 CR:0.9998863710 BCR:0.9998863710
2025_0_53   SR:0.003757 CR:0.9998863710 BCR:0.9998863710
2025_0_54   SR:0.003381 CR:1.0000147687 BCR:1.0000147687
2025_0_55   SR:0.003043 CR:1.0000147687 BCR:1.0000147687
2025_0_56   SR:0.002739 CR:1.0000147687 BCR:1.0000147687
2025_0_57   SR:0.002465 CR:1.0000147687 BCR:1.0000147687
2025_0_58   SR:0.002219 CR:0.9999864004 BCR:0.9999864004
2025_0_59   SR:0.001997 CR:0.9999864004 BCR:0.9999864004
2025_0_60   SR:0.001797 CR:0.9999864004 BCR:0.9999864004
2025_0_61   SR:0.001617 CR:0.9999864004 BCR:0.9999864004
2025_0_62   SR:0.001456 CR:0.9999864004 BCR:0.9999864004
2025_0_63   SR:0.001310 CR:0.9999864004 BCR:0.9999864004
2025_0_64   SR:0.001179 CR:0.9999864004 BCR:0.9999864004
2025_0_65   SR:0.001061 CR:0.9999864004 BCR:0.9999864004
2025_0_66   SR:0.000955 CR:0.9999864004 BCR:0.9999864004
2025_0_67   SR:0.000860 CR:0.9999864004 BCR:0.9999864004
2025_0_68   SR:0.000774 CR:0.9999864004 BCR:0.9999864004
2025_0_69   SR:0.000696 CR:0.9999864004 BCR:0.9999864004
2025_0_70   SR:0.000627 CR:0.9999864004 BCR:0.9999864004
2025_0_71   SR:0.000564 CR:0.9999934398 BCR:0.9999934398
2025_0_72   SR:0.000508 CR:0.9999934398 BCR:0.9999934398
2025_0_73   SR:0.000457 CR:0.9999934398 BCR:0.9999934398
2025_0_74   SR:0.000411 CR:0.9999934398 BCR:0.9999934398
2025_0_75   SR:0.000370 CR:0.9999934398 BCR:0.9999934398
2025_0_76   SR:0.000333 CR:0.9999934398 BCR:0.9999934398
2025_0_77   SR:0.000300 CR:0.9999934398 BCR:0.9999934398
2025_0_78   SR:0.000270 CR:0.9999934398 BCR:0.9999934398
2025_0_79   SR:0.000243 CR:0.9999934398 BCR:0.9999934398
2025_0_80   SR:0.000218 CR:0.9999934398 BCR:0.9999934398
2025_0_81   SR:0.000197 CR:0.9999934398 BCR:0.9999934398
2025_0_82   SR:0.000177 CR:0.9999934398 BCR:0.9999934398
2025_0_83   SR:0.000159 CR:0.9999934398 BCR:0.9999934398
2025_0_84   SR:0.000143 CR:0.9999934398 BCR:0.9999934398
2025_0_85   SR:0.000129 CR:0.9999934398 BCR:0.9999934398
2025_0_86   SR:0.000116 CR:0.9999934398 BCR:0.9999934398
2025_0_87   SR:0.000104 CR:0.9999934398 BCR:0.9999934398
2025_0_88   SR:0.000094 CR:0.9999934398 BCR:0.9999934398
2025_0_89   SR:0.000085 CR:0.9999934398 BCR:0.9999934398
2025_0_90   SR:0.000076 CR:1.0000005014 BCR:1.0000005014
2025_0_91   SR:0.000069 CR:0.9999999356 BCR:0.9999999356
2025_0_92   SR:0.000062 CR:0.9999999356 BCR:0.9999999356
2025_0_93   SR:0.000056 CR:0.9999999356 BCR:0.9999999356
2025_0_94   SR:0.000050 CR:0.9999999356 BCR:0.9999999356
2025_0_95   SR:0.000045 CR:0.9999999356 BCR:0.9999999356
2025_0_96   SR:0.000040 CR:0.9999999356 BCR:0.9999999356
2025_0_97   SR:0.000036 CR:0.9999999356 BCR:0.9999999356
2025_0_98   SR:0.000033 CR:0.9999999356 BCR:0.9999999356
2025_0_99   SR:0.000030 CR:0.9999999356 BCR:0.9999999356
2025_0_100  SR:0.000027 CR:0.9999999356 BCR:0.9999999356
2025_0_101  SR:0.000024 CR:0.9999999356 BCR:0.9999999356
2025_0_102  SR:0.000022 CR:0.9999999356 BCR:0.9999999356
2025_0_103  SR:0.000019 CR:0.9999999356 BCR:0.9999999356
2025_0_104  SR:0.000017 CR:0.9999999356 BCR:0.9999999356
2025_0_105  SR:0.000016 CR:0.9999999356 BCR:0.9999999356
2025_0_106  SR:0.000014 CR:0.9999999356 BCR:0.9999999356
2025_0_107  SR:0.000013 CR:0.9999999356 BCR:0.9999999356
2025_0_108  SR:0.000011 CR:0.9999999356 BCR:0.9999999356
2025_0_109  SR:0.000010 CR:0.9999999356 BCR:0.9999999356
2025_0_110  SR:0.000009 CR:0.9999999356 BCR:0.9999999356
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 99268, Actual GHG Offset Mg 99269
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049300
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.950700
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.000000
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049300 / 0.155191 (DELTA:0.105891)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.950700 / 0.844809 (DELTA:0.105891)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74885 / $74885 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66242 / $66242 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70635 / $74885 R:0.943247
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66242 / $66242 R:1.000000

cross subsidized price / cost ALT BEV                                 $74885 / $74885 R:1.000000
cross subsidized price / cost ALT ICE                                 $66242 / $66242 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66668 / $66668 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67583 / $67583 R:1.000000

2025_0_0  SCORE:0.028999, CE:0.105891, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2026  Iteration=0 Mercedes
2026_0_0    SR:1.000000 CR:1.0007333755 BCR:1.0007333755
2026_0_1    SR:0.900000 CR:1.0007333755 BCR:1.0007333755
2026_0_2    SR:0.810000 CR:1.0007333755 BCR:1.0007333755
2026_0_3    SR:0.729000 CR:1.0007333755 BCR:1.0007333755
2026_0_4    SR:0.656100 CR:1.0007333755 BCR:1.0007333755
2026_0_5    SR:0.590490 CR:1.0007333755 BCR:1.0007333755
2026_0_6    SR:0.531441 CR:1.0007333755 BCR:1.0007333755
2026_0_7    SR:0.478297 CR:1.0007333755 BCR:1.0007333755
2026_0_8    SR:0.430467 CR:1.0007333755 BCR:1.0007333755
2026_0_9    SR:0.387420 CR:1.0007333755 BCR:1.0007333755
2026_0_10   SR:0.348678 CR:1.0007333755 BCR:1.0007333755
2026_0_11   SR:0.313811 CR:1.0007333755 BCR:1.0007333755
2026_0_12   SR:0.282430 CR:1.0007333755 BCR:1.0007333755
2026_0_13   SR:0.254187 CR:1.0007333755 BCR:1.0007333755
2026_0_14   SR:0.228768 CR:1.0007333755 BCR:1.0007333755
2026_0_15   SR:0.205891 CR:1.0007333755 BCR:1.0007333755
2026_0_16   SR:0.185302 CR:1.0007333755 BCR:1.0007333755
2026_0_17   SR:0.166772 CR:1.0007333755 BCR:1.0007333755
2026_0_18   SR:0.150095 CR:1.0007333755 BCR:1.0007333755
2026_0_19   SR:0.135085 CR:1.0007333755 BCR:1.0007333755
2026_0_20   SR:0.121577 CR:1.0007333755 BCR:1.0007333755
2026_0_21   SR:0.109419 CR:1.0007333755 BCR:1.0007333755
2026_0_22   SR:0.098477 CR:1.0007333755 BCR:1.0007333755
2026_0_23   SR:0.088629 CR:1.0007333755 BCR:1.0007333755
2026_0_24   SR:0.079766 CR:1.0007333755 BCR:1.0007333755
2026_0_25   SR:0.071790 CR:1.0007333755 BCR:1.0007333755
2026_0_26   SR:0.064611 CR:0.9996197820 BCR:0.9996197820
2026_0_27   SR:0.058150 CR:0.9996197820 BCR:0.9996197820
2026_0_28   SR:0.052335 CR:0.9996197820 BCR:0.9996197820
2026_0_29   SR:0.047101 CR:0.9996198416 BCR:0.9996198416
2026_0_30   SR:0.042391 CR:0.9996198416 BCR:0.9996198416
2026_0_31   SR:0.038152 CR:0.9996198416 BCR:0.9996198416
2026_0_32   SR:0.034337 CR:0.9996198416 BCR:0.9996198416
2026_0_33   SR:0.030903 CR:0.9996198416 BCR:0.9996198416
2026_0_34   SR:0.027813 CR:0.9996198416 BCR:0.9996198416
2026_0_35   SR:0.025032 CR:0.9996198416 BCR:0.9996198416
2026_0_36   SR:0.022528 CR:0.9996198416 BCR:0.9996198416
2026_0_37   SR:0.020276 CR:0.9996198416 BCR:0.9996198416
2026_0_38   SR:0.018248 CR:0.9996198416 BCR:0.9996198416
2026_0_39   SR:0.016423 CR:0.9996198416 BCR:0.9996198416
2026_0_40   SR:0.014781 CR:0.9996198416 BCR:0.9996198416
2026_0_41   SR:0.013303 CR:0.9996198416 BCR:0.9996198416
2026_0_42   SR:0.011973 CR:0.9996198416 BCR:0.9996198416
2026_0_43   SR:0.010775 CR:0.9996835589 BCR:0.9996835589
2026_0_44   SR:0.009698 CR:0.9997885823 BCR:0.9997885823
2026_0_45   SR:0.008728 CR:0.9998829961 BCR:0.9998829961
2026_0_46   SR:0.007855 CR:0.9999679923 BCR:0.9999679923
2026_0_47   SR:0.007070 CR:0.9999679923 BCR:0.9999679923
2026_0_48   SR:0.006363 CR:0.9999679923 BCR:0.9999679923
2026_0_49   SR:0.005726 CR:0.9999679923 BCR:0.9999679923
2026_0_50   SR:0.005154 CR:0.9999679923 BCR:0.9999679923
2026_0_51   SR:0.004638 CR:0.9999679923 BCR:0.9999679923
2026_0_52   SR:0.004175 CR:0.9999679923 BCR:0.9999679923
2026_0_53   SR:0.003757 CR:0.9999679923 BCR:0.9999679923
2026_0_54   SR:0.003381 CR:0.9999679923 BCR:0.9999679923
2026_0_55   SR:0.003043 CR:0.9999679923 BCR:0.9999679923
2026_0_56   SR:0.002739 CR:0.9999679923 BCR:0.9999679923
2026_0_57   SR:0.002465 CR:0.9999679923 BCR:0.9999679923
2026_0_58   SR:0.002219 CR:0.9999679923 BCR:0.9999679923
2026_0_59   SR:0.001997 CR:0.9999679923 BCR:0.9999679923
2026_0_60   SR:0.001797 CR:0.9999679923 BCR:0.9999679923
2026_0_61   SR:0.001617 CR:0.9999679923 BCR:0.9999679923
2026_0_62   SR:0.001456 CR:0.9999679923 BCR:0.9999679923
2026_0_63   SR:0.001310 CR:0.9999679923 BCR:0.9999679923
2026_0_64   SR:0.001179 CR:0.9999755025 BCR:0.9999755025
2026_0_65   SR:0.001061 CR:0.9999870062 BCR:0.9999870062
2026_0_66   SR:0.000955 CR:0.9999973774 BCR:0.9999973774
2026_0_67   SR:0.000860 CR:0.9999973774 BCR:0.9999973774
2026_0_68   SR:0.000774 CR:0.9999973774 BCR:0.9999973774
2026_0_69   SR:0.000696 CR:0.9999973774 BCR:0.9999973774
2026_0_70   SR:0.000627 CR:0.9999973774 BCR:0.9999973774
2026_0_71   SR:0.000564 CR:0.9999973774 BCR:0.9999973774
2026_0_72   SR:0.000508 CR:0.9999973774 BCR:0.9999973774
2026_0_73   SR:0.000457 CR:0.9999973774 BCR:0.9999973774
2026_0_74   SR:0.000411 CR:0.9999973774 BCR:0.9999973774
2026_0_75   SR:0.000370 CR:0.9999973774 BCR:0.9999973774
2026_0_76   SR:0.000333 CR:0.9999973774 BCR:0.9999973774
2026_0_77   SR:0.000300 CR:0.9999973774 BCR:0.9999973774
2026_0_78   SR:0.000270 CR:0.9999973774 BCR:0.9999973774
2026_0_79   SR:0.000243 CR:0.9999973774 BCR:0.9999973774
2026_0_80   SR:0.000218 CR:0.9999973774 BCR:0.9999973774
2026_0_81   SR:0.000197 CR:0.9999973774 BCR:0.9999973774
2026_0_82   SR:0.000177 CR:0.9999973774 BCR:0.9999973774
2026_0_83   SR:0.000159 CR:0.9999973774 BCR:0.9999973774
2026_0_84   SR:0.000143 CR:0.9999973774 BCR:0.9999973774
2026_0_85   SR:0.000129 CR:0.9999973774 BCR:0.9999973774
2026_0_86   SR:0.000116 CR:0.9999973774 BCR:0.9999973774
2026_0_87   SR:0.000104 CR:0.9999973774 BCR:0.9999973774
2026_0_88   SR:0.000094 CR:0.9999974966 BCR:0.9999974966
2026_0_89   SR:0.000085 CR:0.9999984503 BCR:0.9999984503
2026_0_90   SR:0.000076 CR:0.9999992847 BCR:0.9999992847
2026_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2026_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2026_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2026_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2026_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2026_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2026_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2026_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2026_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2026_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2026_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2026_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2026_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2026_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2026_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2026_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2026_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2026_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2026_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 79465, Actual GHG Offset Mg 79465
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.063078
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.936922
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.000000
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.063078 / 0.185923 (DELTA:0.122845)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.936922 / 0.814077 (DELTA:0.122845)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74857 / $74857 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66172 / $66172 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70357 / $74857 R:0.939886
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66172 / $66172 R:1.000000

cross subsidized price / cost ALT BEV                                 $74857 / $74857 R:1.000000
cross subsidized price / cost ALT ICE                                 $66172 / $66172 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66719 / $66719 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67786 / $67786 R:1.000000

2026_0_0  SCORE:0.033643, CE:0.122845, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2027  Iteration=0 Mercedes
2027_0_0    SR:1.000000 CR:1.0036710501 BCR:1.0036710501
2027_0_1    SR:0.900000 CR:1.0036710501 BCR:1.0036710501
2027_0_2    SR:0.810000 CR:1.0036710501 BCR:1.0036710501
2027_0_3    SR:0.729000 CR:1.0036710501 BCR:1.0036710501
2027_0_4    SR:0.656100 CR:1.0036710501 BCR:1.0036710501
2027_0_5    SR:0.590490 CR:1.0036710501 BCR:1.0036710501
2027_0_6    SR:0.531441 CR:1.0036710501 BCR:1.0036710501
2027_0_7    SR:0.478297 CR:1.0036710501 BCR:1.0036710501
2027_0_8    SR:0.430467 CR:1.0036710501 BCR:1.0036710501
2027_0_9    SR:0.387420 CR:1.0036710501 BCR:1.0036710501
2027_0_10   SR:0.348678 CR:1.0036710501 BCR:1.0036710501
2027_0_11   SR:0.313811 CR:1.0036710501 BCR:1.0036710501
2027_0_12   SR:0.282430 CR:1.0036710501 BCR:1.0036710501
2027_0_13   SR:0.254187 CR:1.0036710501 BCR:1.0036710501
2027_0_14   SR:0.228768 CR:1.0036710501 BCR:1.0036710501
2027_0_15   SR:0.205891 CR:1.0036710501 BCR:1.0036710501
2027_0_16   SR:0.185302 CR:1.0036710501 BCR:1.0036710501
2027_0_17   SR:0.166772 CR:1.0036710501 BCR:1.0036710501
2027_0_18   SR:0.150095 CR:1.0036710501 BCR:1.0036710501
2027_0_19   SR:0.135085 CR:1.0036710501 BCR:1.0036710501
2027_0_20   SR:0.121577 CR:1.0036710501 BCR:1.0036710501
2027_0_21   SR:0.109419 CR:1.0036710501 BCR:1.0036710501
2027_0_22   SR:0.098477 CR:1.0036710501 BCR:1.0036710501
2027_0_23   SR:0.088629 CR:1.0036710501 BCR:1.0036710501
2027_0_24   SR:0.079766 CR:1.0036710501 BCR:1.0036710501
2027_0_25   SR:0.071790 CR:1.0036710501 BCR:1.0036710501
2027_0_26   SR:0.064611 CR:1.0036710501 BCR:1.0036710501
2027_0_27   SR:0.058150 CR:1.0036710501 BCR:1.0036710501
2027_0_28   SR:0.052335 CR:1.0036710501 BCR:1.0036710501
2027_0_29   SR:0.047101 CR:1.0036710501 BCR:1.0036710501
2027_0_30   SR:0.042391 CR:1.0036710501 BCR:1.0036710501
2027_0_31   SR:0.038152 CR:0.9998427033 BCR:0.9998427033
2027_0_32   SR:0.034337 CR:0.9998427033 BCR:0.9998427033
2027_0_33   SR:0.030903 CR:0.9998427033 BCR:0.9998427033
2027_0_34   SR:0.027813 CR:0.9998427033 BCR:0.9998427033
2027_0_35   SR:0.025032 CR:0.9998427033 BCR:0.9998427033
2027_0_36   SR:0.022528 CR:0.9998427033 BCR:0.9998427033
2027_0_37   SR:0.020276 CR:0.9998427033 BCR:0.9998427033
2027_0_38   SR:0.018248 CR:0.9998427033 BCR:0.9998427033
2027_0_39   SR:0.016423 CR:0.9999923110 BCR:0.9999923110
2027_0_40   SR:0.014781 CR:0.9999923110 BCR:0.9999923110
2027_0_41   SR:0.013303 CR:0.9999923110 BCR:0.9999923110
2027_0_42   SR:0.011973 CR:0.9999923110 BCR:0.9999923110
2027_0_43   SR:0.010775 CR:0.9999923110 BCR:0.9999923110
2027_0_44   SR:0.009698 CR:0.9999923110 BCR:0.9999923110
2027_0_45   SR:0.008728 CR:0.9999923110 BCR:0.9999923110
2027_0_46   SR:0.007855 CR:0.9999923110 BCR:0.9999923110
2027_0_47   SR:0.007070 CR:0.9999923110 BCR:0.9999923110
2027_0_48   SR:0.006363 CR:0.9999923110 BCR:0.9999923110
2027_0_49   SR:0.005726 CR:0.9999923110 BCR:0.9999923110
2027_0_50   SR:0.005154 CR:0.9999923110 BCR:0.9999923110
2027_0_51   SR:0.004638 CR:0.9999923110 BCR:0.9999923110
2027_0_52   SR:0.004175 CR:0.9999923110 BCR:0.9999923110
2027_0_53   SR:0.003757 CR:0.9999923110 BCR:0.9999923110
2027_0_54   SR:0.003381 CR:0.9999923110 BCR:0.9999923110
2027_0_55   SR:0.003043 CR:0.9999923110 BCR:0.9999923110
2027_0_56   SR:0.002739 CR:0.9999923110 BCR:0.9999923110
2027_0_57   SR:0.002465 CR:0.9999923110 BCR:0.9999923110
2027_0_58   SR:0.002219 CR:0.9999923110 BCR:0.9999923110
2027_0_59   SR:0.001997 CR:0.9999923110 BCR:0.9999923110
2027_0_60   SR:0.001797 CR:0.9999923110 BCR:0.9999923110
2027_0_61   SR:0.001617 CR:0.9999923110 BCR:0.9999923110
2027_0_62   SR:0.001456 CR:0.9999923110 BCR:0.9999923110
2027_0_63   SR:0.001310 CR:0.9999942780 BCR:0.9999942780
2027_0_64   SR:0.001179 CR:0.9999942780 BCR:0.9999942780
2027_0_65   SR:0.001061 CR:0.9999942780 BCR:0.9999942780
2027_0_66   SR:0.000955 CR:0.9999942780 BCR:0.9999942780
2027_0_67   SR:0.000860 CR:0.9999942780 BCR:0.9999942780
2027_0_68   SR:0.000774 CR:0.9999942780 BCR:0.9999942780
2027_0_69   SR:0.000696 CR:0.9999942780 BCR:0.9999942780
2027_0_70   SR:0.000627 CR:0.9999942780 BCR:0.9999942780
2027_0_71   SR:0.000564 CR:0.9999942780 BCR:0.9999942780
2027_0_72   SR:0.000508 CR:0.9999942780 BCR:0.9999942780
2027_0_73   SR:0.000457 CR:0.9999942780 BCR:0.9999942780
2027_0_74   SR:0.000411 CR:0.9999942780 BCR:0.9999942780
2027_0_75   SR:0.000370 CR:0.9999942780 BCR:0.9999942780
2027_0_76   SR:0.000333 CR:0.9999942780 BCR:0.9999942780
2027_0_77   SR:0.000300 CR:0.9999942780 BCR:0.9999942780
2027_0_78   SR:0.000270 CR:0.9999942780 BCR:0.9999942780
2027_0_79   SR:0.000243 CR:0.9999942780 BCR:0.9999942780
2027_0_80   SR:0.000218 CR:0.9999942780 BCR:0.9999942780
2027_0_81   SR:0.000197 CR:0.9999942780 BCR:0.9999942780
2027_0_82   SR:0.000177 CR:0.9999942780 BCR:0.9999942780
2027_0_83   SR:0.000159 CR:0.9999942780 BCR:0.9999942780
2027_0_84   SR:0.000143 CR:0.9999942780 BCR:0.9999942780
2027_0_85   SR:0.000129 CR:0.9999945164 BCR:0.9999945164
2027_0_86   SR:0.000116 CR:0.9999957681 BCR:0.9999957681
2027_0_87   SR:0.000104 CR:0.9999970198 BCR:0.9999970198
2027_0_88   SR:0.000094 CR:0.9999980330 BCR:0.9999980330
2027_0_89   SR:0.000085 CR:0.9999989271 BCR:0.9999989271
2027_0_90   SR:0.000076 CR:0.9999998212 BCR:0.9999998212
2027_0_91   SR:0.000069 CR:0.9999998212 BCR:0.9999998212
2027_0_92   SR:0.000062 CR:0.9999998212 BCR:0.9999998212
2027_0_93   SR:0.000056 CR:0.9999998212 BCR:0.9999998212
2027_0_94   SR:0.000050 CR:0.9999998212 BCR:0.9999998212
2027_0_95   SR:0.000045 CR:0.9999998212 BCR:0.9999998212
2027_0_96   SR:0.000040 CR:0.9999998212 BCR:0.9999998212
2027_0_97   SR:0.000036 CR:0.9999998212 BCR:0.9999998212
2027_0_98   SR:0.000033 CR:0.9999998212 BCR:0.9999998212
2027_0_99   SR:0.000030 CR:0.9999998212 BCR:0.9999998212
2027_0_100  SR:0.000027 CR:0.9999998212 BCR:0.9999998212
2027_0_101  SR:0.000024 CR:0.9999998212 BCR:0.9999998212
2027_0_102  SR:0.000022 CR:0.9999998212 BCR:0.9999998212
2027_0_103  SR:0.000019 CR:0.9999998212 BCR:0.9999998212
2027_0_104  SR:0.000017 CR:0.9999998212 BCR:0.9999998212
2027_0_105  SR:0.000016 CR:0.9999998212 BCR:0.9999998212
2027_0_106  SR:0.000014 CR:0.9999998212 BCR:0.9999998212
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 170273, Actual GHG Offset Mg 170273
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.148351
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.851649
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.000000
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.148351 / 0.263078 (DELTA:0.114726)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.851649 / 0.736922 (DELTA:0.114726)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72147 / $72147 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66103 / $66103 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67397 / $72147 R:0.934162
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66103 / $66103 R:1.000000

cross subsidized price / cost ALT BEV                                 $72147 / $72147 R:1.000000
cross subsidized price / cost ALT ICE                                 $66103 / $66103 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66999 / $66999 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67693 / $67693 R:1.000000

2027_0_0  SCORE:0.031419, CE:0.114726, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2028  Iteration=0 Mercedes
2028_0_0    SR:1.000000 CR:1.0094325542 BCR:1.0094325542
2028_0_1    SR:0.900000 CR:1.0094325542 BCR:1.0094325542
2028_0_2    SR:0.810000 CR:1.0094325542 BCR:1.0094325542
2028_0_3    SR:0.729000 CR:1.0094325542 BCR:1.0094325542
2028_0_4    SR:0.656100 CR:1.0094325542 BCR:1.0094325542
2028_0_5    SR:0.590490 CR:1.0094325542 BCR:1.0094325542
2028_0_6    SR:0.531441 CR:1.0094325542 BCR:1.0094325542
2028_0_7    SR:0.478297 CR:1.0094325542 BCR:1.0094325542
2028_0_8    SR:0.430467 CR:1.0094325542 BCR:1.0094325542
2028_0_9    SR:0.387420 CR:1.0094325542 BCR:1.0094325542
2028_0_10   SR:0.348678 CR:1.0094325542 BCR:1.0094325542
2028_0_11   SR:0.313811 CR:1.0094325542 BCR:1.0094325542
2028_0_12   SR:0.282430 CR:1.0094325542 BCR:1.0094325542
2028_0_13   SR:0.254187 CR:1.0094325542 BCR:1.0094325542
2028_0_14   SR:0.228768 CR:1.0094325542 BCR:1.0094325542
2028_0_15   SR:0.205891 CR:1.0094325542 BCR:1.0094325542
2028_0_16   SR:0.185302 CR:1.0026625395 BCR:1.0026625395
2028_0_17   SR:0.166772 CR:1.0026625395 BCR:1.0026625395
2028_0_18   SR:0.150095 CR:1.0006527901 BCR:1.0006527901
2028_0_19   SR:0.135085 CR:1.0006527901 BCR:1.0006527901
2028_0_20   SR:0.121577 CR:1.0006527901 BCR:1.0006527901
2028_0_21   SR:0.109419 CR:1.0006527901 BCR:1.0006527901
2028_0_22   SR:0.098477 CR:1.0006527901 BCR:1.0006527901
2028_0_23   SR:0.088629 CR:1.0006527901 BCR:1.0006527901
2028_0_24   SR:0.079766 CR:1.0006527901 BCR:1.0006527901
2028_0_25   SR:0.071790 CR:1.0006527901 BCR:1.0006527901
2028_0_26   SR:0.064611 CR:1.0006527901 BCR:1.0006527901
2028_0_27   SR:0.058150 CR:1.0006527901 BCR:1.0006527901
2028_0_28   SR:0.052335 CR:1.0006527901 BCR:1.0006527901
2028_0_29   SR:0.047101 CR:1.0006527901 BCR:1.0006527901
2028_0_30   SR:0.042391 CR:1.0006527901 BCR:1.0006527901
2028_0_31   SR:0.038152 CR:1.0006527901 BCR:1.0006527901
2028_0_32   SR:0.034337 CR:1.0006527901 BCR:1.0006527901
2028_0_33   SR:0.030903 CR:1.0006527901 BCR:1.0006527901
2028_0_34   SR:0.027813 CR:1.0006527901 BCR:1.0006527901
2028_0_35   SR:0.025032 CR:1.0006527901 BCR:1.0006527901
2028_0_36   SR:0.022528 CR:1.0006527901 BCR:1.0006527901
2028_0_37   SR:0.020276 CR:1.0006527901 BCR:1.0006527901
2028_0_38   SR:0.018248 CR:1.0006527901 BCR:1.0006527901
2028_0_39   SR:0.016423 CR:1.0006527901 BCR:1.0006527901
2028_0_40   SR:0.014781 CR:1.0006527901 BCR:1.0006527901
2028_0_41   SR:0.013303 CR:1.0006527901 BCR:1.0006527901
2028_0_42   SR:0.011973 CR:1.0006527901 BCR:1.0006527901
2028_0_43   SR:0.010775 CR:1.0006527901 BCR:1.0006527901
2028_0_44   SR:0.009698 CR:0.9996795058 BCR:0.9996795058
2028_0_45   SR:0.008728 CR:0.9997768402 BCR:0.9997768402
2028_0_46   SR:0.007855 CR:0.9998644590 BCR:0.9998644590
2028_0_47   SR:0.007070 CR:0.9999432564 BCR:0.9999432564
2028_0_48   SR:0.006363 CR:0.9999432564 BCR:0.9999432564
2028_0_49   SR:0.005726 CR:0.9999432564 BCR:0.9999432564
2028_0_50   SR:0.005154 CR:0.9999432564 BCR:0.9999432564
2028_0_51   SR:0.004638 CR:0.9999432564 BCR:0.9999432564
2028_0_52   SR:0.004175 CR:0.9999432564 BCR:0.9999432564
2028_0_53   SR:0.003757 CR:0.9999432564 BCR:0.9999432564
2028_0_54   SR:0.003381 CR:0.9999741912 BCR:0.9999741912
2028_0_55   SR:0.003043 CR:0.9999741912 BCR:0.9999741912
2028_0_56   SR:0.002739 CR:0.9999741912 BCR:0.9999741912
2028_0_57   SR:0.002465 CR:0.9999741912 BCR:0.9999741912
2028_0_58   SR:0.002219 CR:0.9999741912 BCR:0.9999741912
2028_0_59   SR:0.001997 CR:0.9999741912 BCR:0.9999741912
2028_0_60   SR:0.001797 CR:0.9999741912 BCR:0.9999741912
2028_0_61   SR:0.001617 CR:0.9999741912 BCR:0.9999741912
2028_0_62   SR:0.001456 CR:0.9999741912 BCR:0.9999741912
2028_0_63   SR:0.001310 CR:0.9999741912 BCR:0.9999741912
2028_0_64   SR:0.001179 CR:0.9999847412 BCR:0.9999847412
2028_0_65   SR:0.001061 CR:0.9999966025 BCR:0.9999966025
2028_0_66   SR:0.000955 CR:0.9999966025 BCR:0.9999966025
2028_0_67   SR:0.000860 CR:0.9999966025 BCR:0.9999966025
2028_0_68   SR:0.000774 CR:0.9999966025 BCR:0.9999966025
2028_0_69   SR:0.000696 CR:0.9999966025 BCR:0.9999966025
2028_0_70   SR:0.000627 CR:0.9999966025 BCR:0.9999966025
2028_0_71   SR:0.000564 CR:0.9999966025 BCR:0.9999966025
2028_0_72   SR:0.000508 CR:0.9999966025 BCR:0.9999966025
2028_0_73   SR:0.000457 CR:0.9999966025 BCR:0.9999966025
2028_0_74   SR:0.000411 CR:0.9999966025 BCR:0.9999966025
2028_0_75   SR:0.000370 CR:0.9999966025 BCR:0.9999966025
2028_0_76   SR:0.000333 CR:0.9999966025 BCR:0.9999966025
2028_0_77   SR:0.000300 CR:0.9999966025 BCR:0.9999966025
2028_0_78   SR:0.000270 CR:0.9999966025 BCR:0.9999966025
2028_0_79   SR:0.000243 CR:0.9999966025 BCR:0.9999966025
2028_0_80   SR:0.000218 CR:0.9999966025 BCR:0.9999966025
2028_0_81   SR:0.000197 CR:0.9999970794 BCR:0.9999970794
2028_0_82   SR:0.000177 CR:0.9999985695 BCR:0.9999985695
2028_0_83   SR:0.000159 CR:0.9999988675 BCR:0.9999988675
2028_0_84   SR:0.000143 CR:0.9999988675 BCR:0.9999988675
2028_0_85   SR:0.000129 CR:0.9999988675 BCR:0.9999988675
2028_0_86   SR:0.000116 CR:0.9999988675 BCR:0.9999988675
2028_0_87   SR:0.000104 CR:0.9999988675 BCR:0.9999988675
2028_0_88   SR:0.000094 CR:0.9999988675 BCR:0.9999988675
2028_0_89   SR:0.000085 CR:0.9999988675 BCR:0.9999988675
2028_0_90   SR:0.000076 CR:0.9999988675 BCR:0.9999988675
2028_0_91   SR:0.000069 CR:0.9999988675 BCR:0.9999988675
2028_0_92   SR:0.000062 CR:0.9999988675 BCR:0.9999988675
2028_0_93   SR:0.000056 CR:0.9999988675 BCR:0.9999988675
2028_0_94   SR:0.000050 CR:0.9999988675 BCR:0.9999988675
2028_0_95   SR:0.000045 CR:0.9999988675 BCR:0.9999988675
2028_0_96   SR:0.000040 CR:0.9999988675 BCR:0.9999988675
2028_0_97   SR:0.000036 CR:0.9999988675 BCR:0.9999988675
2028_0_98   SR:0.000033 CR:0.9999988675 BCR:0.9999988675
2028_0_99   SR:0.000030 CR:0.9999991059 BCR:0.9999991059
2028_0_100  SR:0.000027 CR:0.9999991059 BCR:0.9999991059
2028_0_101  SR:0.000024 CR:0.9999991059 BCR:0.9999991059
2028_0_102  SR:0.000022 CR:0.9999991059 BCR:0.9999991059
2028_0_103  SR:0.000019 CR:0.9999993443 BCR:0.9999993443
2028_0_104  SR:0.000017 CR:0.9999993443 BCR:0.9999993443
2028_0_105  SR:0.000016 CR:0.9999993443 BCR:0.9999993443
2028_0_106  SR:0.000014 CR:0.9999993443 BCR:0.9999993443
2028_0_107  SR:0.000013 CR:0.9999993443 BCR:0.9999993443
2028_0_108  SR:0.000011 CR:0.9999997616 BCR:0.9999997616
2028_0_109  SR:0.000010 CR:0.9999997616 BCR:0.9999997616
2028_0_110  SR:0.000009 CR:0.9999997616 BCR:0.9999997616
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 170893, Actual GHG Offset Mg 170894
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.148743
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.851257
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.000000
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.148743 / 0.343544 (DELTA:0.194801)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.851257 / 0.656456 (DELTA:0.194801)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70691 / $70691 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66035 / $66035 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65691 / $70691 R:0.929270
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66035 / $66035 R:1.000000

cross subsidized price / cost ALT BEV                                 $70691 / $70691 R:1.000000
cross subsidized price / cost ALT ICE                                 $66035 / $66035 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66728 / $66728 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67635 / $67635 R:1.000000

2028_0_0  SCORE:0.053349, CE:0.194801, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2029  Iteration=0 Mercedes
2029_0_0    SR:1.000000 CR:1.0093007715 BCR:1.0093007715
2029_0_1    SR:0.900000 CR:1.0093007715 BCR:1.0093007715
2029_0_2    SR:0.810000 CR:1.0093007715 BCR:1.0093007715
2029_0_3    SR:0.729000 CR:1.0093007715 BCR:1.0093007715
2029_0_4    SR:0.656100 CR:1.0093007715 BCR:1.0093007715
2029_0_5    SR:0.590490 CR:1.0093007715 BCR:1.0093007715
2029_0_6    SR:0.531441 CR:1.0093007715 BCR:1.0093007715
2029_0_7    SR:0.478297 CR:1.0093007715 BCR:1.0093007715
2029_0_8    SR:0.430467 CR:1.0093007715 BCR:1.0093007715
2029_0_9    SR:0.387420 CR:1.0093007715 BCR:1.0093007715
2029_0_10   SR:0.348678 CR:1.0093007715 BCR:1.0093007715
2029_0_11   SR:0.313811 CR:1.0093007715 BCR:1.0093007715
2029_0_12   SR:0.282430 CR:1.0093007715 BCR:1.0093007715
2029_0_13   SR:0.254187 CR:1.0093007715 BCR:1.0093007715
2029_0_14   SR:0.228768 CR:1.0093007715 BCR:1.0093007715
2029_0_15   SR:0.205891 CR:1.0093007715 BCR:1.0093007715
2029_0_16   SR:0.185302 CR:1.0026171720 BCR:1.0026171720
2029_0_17   SR:0.166772 CR:1.0026171720 BCR:1.0026171720
2029_0_18   SR:0.150095 CR:1.0006427892 BCR:1.0006427892
2029_0_19   SR:0.135085 CR:1.0006427892 BCR:1.0006427892
2029_0_20   SR:0.121577 CR:1.0006427892 BCR:1.0006427892
2029_0_21   SR:0.109419 CR:1.0006427869 BCR:1.0006427869
2029_0_22   SR:0.098477 CR:1.0006427869 BCR:1.0006427869
2029_0_23   SR:0.088629 CR:1.0003444950 BCR:1.0003444950
2029_0_24   SR:0.079766 CR:1.0003444950 BCR:1.0003444950
2029_0_25   SR:0.071790 CR:1.0003444950 BCR:1.0003444950
2029_0_26   SR:0.064611 CR:1.0003444950 BCR:1.0003444950
2029_0_27   SR:0.058150 CR:1.0003444950 BCR:1.0003444950
2029_0_28   SR:0.052335 CR:1.0003444950 BCR:1.0003444950
2029_0_29   SR:0.047101 CR:1.0003444950 BCR:1.0003444950
2029_0_30   SR:0.042391 CR:1.0003444950 BCR:1.0003444950
2029_0_31   SR:0.038152 CR:1.0003444950 BCR:1.0003444950
2029_0_32   SR:0.034337 CR:1.0003444950 BCR:1.0003444950
2029_0_33   SR:0.030903 CR:1.0003444950 BCR:1.0003444950
2029_0_34   SR:0.027813 CR:1.0003444950 BCR:1.0003444950
2029_0_35   SR:0.025032 CR:1.0003444950 BCR:1.0003444950
2029_0_36   SR:0.022528 CR:1.0003444950 BCR:1.0003444950
2029_0_37   SR:0.020276 CR:1.0003444950 BCR:1.0003444950
2029_0_38   SR:0.018248 CR:1.0003444950 BCR:1.0003444950
2029_0_39   SR:0.016423 CR:1.0003444950 BCR:1.0003444950
2029_0_40   SR:0.014781 CR:1.0003444950 BCR:1.0003444950
2029_0_41   SR:0.013303 CR:1.0003444950 BCR:1.0003444950
2029_0_42   SR:0.011973 CR:1.0003444950 BCR:1.0003444950
2029_0_43   SR:0.010775 CR:1.0003444950 BCR:1.0003444950
2029_0_44   SR:0.009698 CR:1.0003444950 BCR:1.0003444950
2029_0_45   SR:0.008728 CR:1.0003444950 BCR:1.0003444950
2029_0_46   SR:0.007855 CR:1.0003444950 BCR:1.0003444950
2029_0_47   SR:0.007070 CR:1.0003444950 BCR:1.0003444950
2029_0_48   SR:0.006363 CR:1.0003444950 BCR:1.0003444950
2029_0_49   SR:0.005726 CR:1.0003444950 BCR:1.0003444950
2029_0_50   SR:0.005154 CR:1.0003444950 BCR:1.0003444950
2029_0_51   SR:0.004638 CR:1.0003444950 BCR:1.0003444950
2029_0_52   SR:0.004175 CR:1.0003444950 BCR:1.0003444950
2029_0_53   SR:0.003757 CR:1.0003444950 BCR:1.0003444950
2029_0_54   SR:0.003381 CR:1.0000158593 BCR:1.0000158593
2029_0_55   SR:0.003043 CR:1.0000158593 BCR:1.0000158593
2029_0_56   SR:0.002739 CR:1.0000158593 BCR:1.0000158593
2029_0_57   SR:0.002465 CR:1.0000158593 BCR:1.0000158593
2029_0_58   SR:0.002219 CR:1.0000158593 BCR:1.0000158593
2029_0_59   SR:0.001997 CR:1.0000158593 BCR:1.0000158593
2029_0_60   SR:0.001797 CR:1.0000158593 BCR:1.0000158593
2029_0_61   SR:0.001617 CR:1.0000158593 BCR:1.0000158593
2029_0_62   SR:0.001456 CR:1.0000158593 BCR:1.0000158593
2029_0_63   SR:0.001310 CR:1.0000158593 BCR:1.0000158593
2029_0_64   SR:0.001179 CR:1.0000158593 BCR:1.0000158593
2029_0_65   SR:0.001061 CR:1.0000158593 BCR:1.0000158593
2029_0_66   SR:0.000955 CR:1.0000158593 BCR:1.0000158593
2029_0_67   SR:0.000860 CR:1.0000158593 BCR:1.0000158593
2029_0_68   SR:0.000774 CR:1.0000158593 BCR:1.0000158593
2029_0_69   SR:0.000696 CR:1.0000158593 BCR:1.0000158593
2029_0_70   SR:0.000627 CR:1.0000158593 BCR:1.0000158593
2029_0_71   SR:0.000564 CR:1.0000158593 BCR:1.0000158593
2029_0_72   SR:0.000508 CR:1.0000158593 BCR:1.0000158593
2029_0_73   SR:0.000457 CR:1.0000158593 BCR:1.0000158593
2029_0_74   SR:0.000411 CR:1.0000158593 BCR:1.0000158593
2029_0_75   SR:0.000370 CR:1.0000158593 BCR:1.0000158593
2029_0_76   SR:0.000333 CR:1.0000158593 BCR:1.0000158593
2029_0_77   SR:0.000300 CR:1.0000158593 BCR:1.0000158593
2029_0_78   SR:0.000270 CR:1.0000158593 BCR:1.0000158593
2029_0_79   SR:0.000243 CR:1.0000158593 BCR:1.0000158593
2029_0_80   SR:0.000218 CR:1.0000158593 BCR:1.0000158593
2029_0_81   SR:0.000197 CR:1.0000158593 BCR:1.0000158593
2029_0_82   SR:0.000177 CR:1.0000158593 BCR:1.0000158593
2029_0_83   SR:0.000159 CR:1.0000003836 BCR:1.0000003836
2029_0_84   SR:0.000143 CR:1.0000003836 BCR:1.0000003836
2029_0_85   SR:0.000129 CR:1.0000003836 BCR:1.0000003836
2029_0_86   SR:0.000116 CR:1.0000003836 BCR:1.0000003836
2029_0_87   SR:0.000104 CR:1.0000003836 BCR:1.0000003836
2029_0_88   SR:0.000094 CR:1.0000003836 BCR:1.0000003836
2029_0_89   SR:0.000085 CR:1.0000003836 BCR:1.0000003836
2029_0_90   SR:0.000076 CR:1.0000003836 BCR:1.0000003836
2029_0_91   SR:0.000069 CR:1.0000003836 BCR:1.0000003836
2029_0_92   SR:0.000062 CR:1.0000003836 BCR:1.0000003836
2029_0_93   SR:0.000056 CR:1.0000003836 BCR:1.0000003836
2029_0_94   SR:0.000050 CR:1.0000003836 BCR:1.0000003836
2029_0_95   SR:0.000045 CR:1.0000003836 BCR:1.0000003836
2029_0_96   SR:0.000040 CR:1.0000003836 BCR:1.0000003836
2029_0_97   SR:0.000036 CR:1.0000003836 BCR:1.0000003836
2029_0_98   SR:0.000033 CR:1.0000003836 BCR:1.0000003836
2029_0_99   SR:0.000030 CR:1.0000003836 BCR:1.0000003836
2029_0_100  SR:0.000027 CR:1.0000003836 BCR:1.0000003836
2029_0_101  SR:0.000024 CR:1.0000003836 BCR:1.0000003836
2029_0_102  SR:0.000022 CR:1.0000003836 BCR:1.0000003836
2029_0_103  SR:0.000019 CR:1.0000003836 BCR:1.0000003836
2029_0_104  SR:0.000017 CR:1.0000003836 BCR:1.0000003836
2029_0_105  SR:0.000016 CR:1.0000003836 BCR:1.0000003836
2029_0_106  SR:0.000014 CR:1.0000003836 BCR:1.0000003836
2029_0_107  SR:0.000013 CR:1.0000003836 BCR:1.0000003836
2029_0_108  SR:0.000011 CR:1.0000003836 BCR:1.0000003836
2029_0_109  SR:0.000010 CR:1.0000003836 BCR:1.0000003836
2029_0_110  SR:0.000009 CR:1.0000003836 BCR:1.0000003836
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 171316, Actual GHG Offset Mg 171315
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.121892
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.878108
2029 producer_abs_share_frac_pickup.BEV           = 0.000000
2029 producer_abs_share_frac_pickup.ICE           = 0.000000
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.121892 / 0.348743 (DELTA:0.226850)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.878108 / 0.651257 (DELTA:0.226850)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69665 / $69665 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66282 / $66282 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64415 / $69665 R:0.924640
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66282 / $66282 R:1.000000

cross subsidized price / cost ALT BEV                                 $69665 / $69665 R:1.000000
cross subsidized price / cost ALT ICE                                 $66282 / $66282 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66694 / $66694 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67462 / $67462 R:1.000000

2029_0_0  SCORE:0.062125, CE:0.226850, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2030  Iteration=0 Mercedes
2030_0_0    SR:1.000000 CR:1.0021358951 BCR:1.0021358951
2030_0_1    SR:0.900000 CR:1.0021358951 BCR:1.0021358951
2030_0_2    SR:0.810000 CR:1.0021358951 BCR:1.0021358951
2030_0_3    SR:0.729000 CR:1.0021358951 BCR:1.0021358951
2030_0_4    SR:0.656100 CR:1.0021358951 BCR:1.0021358951
2030_0_5    SR:0.590490 CR:1.0021358951 BCR:1.0021358951
2030_0_6    SR:0.531441 CR:1.0021358951 BCR:1.0021358951
2030_0_7    SR:0.478297 CR:1.0021358951 BCR:1.0021358951
2030_0_8    SR:0.430467 CR:1.0021358951 BCR:1.0021358951
2030_0_9    SR:0.387420 CR:1.0021358951 BCR:1.0021358951
2030_0_10   SR:0.348678 CR:1.0021358951 BCR:1.0021358951
2030_0_11   SR:0.313811 CR:1.0021358951 BCR:1.0021358951
2030_0_12   SR:0.282430 CR:1.0021358951 BCR:1.0021358951
2030_0_13   SR:0.254187 CR:1.0021358951 BCR:1.0021358951
2030_0_14   SR:0.228768 CR:1.0021358951 BCR:1.0021358951
2030_0_15   SR:0.205891 CR:1.0021358951 BCR:1.0021358951
2030_0_16   SR:0.185302 CR:1.0021358951 BCR:1.0021358951
2030_0_17   SR:0.166772 CR:1.0021358951 BCR:1.0021358951
2030_0_18   SR:0.150095 CR:1.0021358951 BCR:1.0021358951
2030_0_19   SR:0.135085 CR:1.0021358951 BCR:1.0021358951
2030_0_20   SR:0.121577 CR:1.0021358951 BCR:1.0021358951
2030_0_21   SR:0.109419 CR:1.0021358951 BCR:1.0021358951
2030_0_22   SR:0.098477 CR:1.0021358951 BCR:1.0021358951
2030_0_23   SR:0.088629 CR:1.0021358951 BCR:1.0021358951
2030_0_24   SR:0.079766 CR:1.0021358951 BCR:1.0021358951
2030_0_25   SR:0.071790 CR:1.0021358951 BCR:1.0021358951
2030_0_26   SR:0.064611 CR:1.0021358951 BCR:1.0021358951
2030_0_27   SR:0.058150 CR:1.0021358951 BCR:1.0021358951
2030_0_28   SR:0.052335 CR:1.0021358951 BCR:1.0021358951
2030_0_29   SR:0.047101 CR:1.0021358951 BCR:1.0021358951
2030_0_30   SR:0.042391 CR:1.0021358951 BCR:1.0021358951
2030_0_31   SR:0.038152 CR:1.0021358951 BCR:1.0021358951
2030_0_32   SR:0.034337 CR:1.0021358951 BCR:1.0021358951
2030_0_33   SR:0.030903 CR:1.0021358951 BCR:1.0021358951
2030_0_34   SR:0.027813 CR:1.0021358951 BCR:1.0021358951
2030_0_35   SR:0.025032 CR:1.0021358951 BCR:1.0021358951
2030_0_36   SR:0.022528 CR:1.0021358951 BCR:1.0021358951
2030_0_37   SR:0.020276 CR:1.0000990732 BCR:1.0000990732
2030_0_38   SR:0.018248 CR:1.0000990707 BCR:1.0000990707
2030_0_39   SR:0.016423 CR:1.0000990707 BCR:1.0000990707
2030_0_40   SR:0.014781 CR:1.0000990707 BCR:1.0000990707
2030_0_41   SR:0.013303 CR:1.0000990707 BCR:1.0000990707
2030_0_42   SR:0.011973 CR:1.0000990707 BCR:1.0000990707
2030_0_43   SR:0.010775 CR:1.0000990707 BCR:1.0000990707
2030_0_44   SR:0.009698 CR:1.0000990707 BCR:1.0000990707
2030_0_45   SR:0.008728 CR:1.0000990707 BCR:1.0000990707
2030_0_46   SR:0.007855 CR:1.0000990707 BCR:1.0000990707
2030_0_47   SR:0.007070 CR:1.0000990707 BCR:1.0000990707
2030_0_48   SR:0.006363 CR:1.0000990707 BCR:1.0000990707
2030_0_49   SR:0.005726 CR:1.0000990707 BCR:1.0000990707
2030_0_50   SR:0.005154 CR:1.0000990707 BCR:1.0000990707
2030_0_51   SR:0.004638 CR:1.0000990707 BCR:1.0000990707
2030_0_52   SR:0.004175 CR:1.0000990707 BCR:1.0000990707
2030_0_53   SR:0.003757 CR:1.0000990707 BCR:1.0000990707
2030_0_54   SR:0.003381 CR:1.0000990707 BCR:1.0000990707
2030_0_55   SR:0.003043 CR:1.0000990707 BCR:1.0000990707
2030_0_56   SR:0.002739 CR:1.0000990707 BCR:1.0000990707
2030_0_57   SR:0.002465 CR:1.0000990707 BCR:1.0000990707
2030_0_58   SR:0.002219 CR:1.0000990707 BCR:1.0000990707
2030_0_59   SR:0.001997 CR:1.0000990707 BCR:1.0000990707
2030_0_60   SR:0.001797 CR:1.0000990707 BCR:1.0000990707
2030_0_61   SR:0.001617 CR:1.0000990707 BCR:1.0000990707
2030_0_62   SR:0.001456 CR:1.0000990707 BCR:1.0000990707
2030_0_63   SR:0.001310 CR:1.0000990707 BCR:1.0000990707
2030_0_64   SR:0.001179 CR:1.0000990707 BCR:1.0000990707
2030_0_65   SR:0.001061 CR:1.0000990707 BCR:1.0000990707
2030_0_66   SR:0.000955 CR:1.0000031313 BCR:1.0000031313
2030_0_67   SR:0.000860 CR:1.0000031313 BCR:1.0000031313
2030_0_68   SR:0.000774 CR:1.0000031313 BCR:1.0000031313
2030_0_69   SR:0.000696 CR:1.0000031313 BCR:1.0000031313
2030_0_70   SR:0.000627 CR:1.0000031313 BCR:1.0000031313
2030_0_71   SR:0.000564 CR:1.0000031313 BCR:1.0000031313
2030_0_72   SR:0.000508 CR:1.0000031313 BCR:1.0000031313
2030_0_73   SR:0.000457 CR:1.0000031313 BCR:1.0000031313
2030_0_74   SR:0.000411 CR:1.0000031313 BCR:1.0000031313
2030_0_75   SR:0.000370 CR:1.0000031313 BCR:1.0000031313
2030_0_76   SR:0.000333 CR:1.0000031313 BCR:1.0000031313
2030_0_77   SR:0.000300 CR:1.0000031313 BCR:1.0000031313
2030_0_78   SR:0.000270 CR:1.0000031313 BCR:1.0000031313
2030_0_79   SR:0.000243 CR:1.0000031313 BCR:1.0000031313
2030_0_80   SR:0.000218 CR:1.0000031313 BCR:1.0000031313
2030_0_81   SR:0.000197 CR:1.0000031313 BCR:1.0000031313
2030_0_82   SR:0.000177 CR:1.0000031313 BCR:1.0000031313
2030_0_83   SR:0.000159 CR:1.0000031313 BCR:1.0000031313
2030_0_84   SR:0.000143 CR:1.0000031313 BCR:1.0000031313
2030_0_85   SR:0.000129 CR:1.0000031313 BCR:1.0000031313
2030_0_86   SR:0.000116 CR:1.0000031313 BCR:1.0000031313
2030_0_87   SR:0.000104 CR:1.0000031313 BCR:1.0000031313
2030_0_88   SR:0.000094 CR:1.0000031313 BCR:1.0000031313
2030_0_89   SR:0.000085 CR:1.0000031313 BCR:1.0000031313
2030_0_90   SR:0.000076 CR:1.0000031313 BCR:1.0000031313
2030_0_91   SR:0.000069 CR:1.0000031313 BCR:1.0000031313
2030_0_92   SR:0.000062 CR:1.0000031313 BCR:1.0000031313
2030_0_93   SR:0.000056 CR:1.0000031313 BCR:1.0000031313
2030_0_94   SR:0.000050 CR:1.0000031313 BCR:1.0000031313
2030_0_95   SR:0.000045 CR:1.0000025959 BCR:1.0000025959
2030_0_96   SR:0.000040 CR:1.0000025959 BCR:1.0000025959
2030_0_97   SR:0.000036 CR:1.0000025959 BCR:1.0000025959
2030_0_98   SR:0.000033 CR:1.0000025959 BCR:1.0000025959
2030_0_99   SR:0.000030 CR:1.0000025959 BCR:1.0000025959
2030_0_100  SR:0.000027 CR:1.0000025959 BCR:1.0000025959
2030_0_101  SR:0.000024 CR:1.0000025959 BCR:1.0000025959
2030_0_102  SR:0.000022 CR:1.0000025959 BCR:1.0000025959
2030_0_103  SR:0.000019 CR:1.0000025959 BCR:1.0000025959
2030_0_104  SR:0.000017 CR:1.0000025959 BCR:1.0000025959
2030_0_105  SR:0.000016 CR:1.0000025959 BCR:1.0000025959
2030_0_106  SR:0.000014 CR:1.0000025959 BCR:1.0000025959
2030_0_107  SR:0.000013 CR:1.0000025959 BCR:1.0000025959
2030_0_108  SR:0.000011 CR:1.0000025959 BCR:1.0000025959
2030_0_109  SR:0.000010 CR:1.0000025959 BCR:1.0000025959
2030_0_110  SR:0.000009 CR:1.0000025959 BCR:1.0000025959
PRODUCER FINAL COMPLIANCE DELTA 0.000003
Target GHG Offset Mg 193195, Actual GHG Offset Mg 193192
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.163070
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.836930
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.000000
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.163070 / 0.321892 (DELTA:0.158823)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.836930 / 0.678108 (DELTA:0.158823)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69821 / $69821 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65898 / $65898 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64321 / $69821 R:0.921228
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65898 / $65898 R:1.000000

cross subsidized price / cost ALT BEV                                 $69821 / $69821 R:1.000000
cross subsidized price / cost ALT ICE                                 $65898 / $65898 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66538 / $66538 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67161 / $67161 R:1.000000

2030_0_0  SCORE:0.043495, CE:0.158823, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2031  Iteration=0 Mercedes
2031_0_0    SR:1.000000 CR:1.0071751997 BCR:1.0071751997
2031_0_1    SR:0.900000 CR:1.0071751997 BCR:1.0071751997
2031_0_2    SR:0.810000 CR:1.0071751997 BCR:1.0071751997
2031_0_3    SR:0.729000 CR:1.0071751997 BCR:1.0071751997
2031_0_4    SR:0.656100 CR:1.0071751997 BCR:1.0071751997
2031_0_5    SR:0.590490 CR:1.0071751997 BCR:1.0071751997
2031_0_6    SR:0.531441 CR:1.0071751997 BCR:1.0071751997
2031_0_7    SR:0.478297 CR:1.0071751997 BCR:1.0071751997
2031_0_8    SR:0.430467 CR:1.0071751997 BCR:1.0071751997
2031_0_9    SR:0.387420 CR:1.0071751997 BCR:1.0071751997
2031_0_10   SR:0.348678 CR:1.0071751997 BCR:1.0071751997
2031_0_11   SR:0.313811 CR:1.0071751997 BCR:1.0071751997
2031_0_12   SR:0.282430 CR:1.0071751997 BCR:1.0071751997
2031_0_13   SR:0.254187 CR:1.0071751997 BCR:1.0071751997
2031_0_14   SR:0.228768 CR:1.0020727114 BCR:1.0020727114
2031_0_15   SR:0.205891 CR:1.0020727114 BCR:1.0020727114
2031_0_16   SR:0.185302 CR:1.0020727114 BCR:1.0020727114
2031_0_17   SR:0.166772 CR:1.0020727114 BCR:1.0020727114
2031_0_18   SR:0.150095 CR:1.0020727114 BCR:1.0020727114
2031_0_19   SR:0.135085 CR:1.0020727114 BCR:1.0020727114
2031_0_20   SR:0.121577 CR:1.0000823871 BCR:1.0000823871
2031_0_21   SR:0.109419 CR:1.0000823871 BCR:1.0000823871
2031_0_22   SR:0.098477 CR:1.0000823871 BCR:1.0000823871
2031_0_23   SR:0.088629 CR:1.0000823871 BCR:1.0000823871
2031_0_24   SR:0.079766 CR:1.0000823871 BCR:1.0000823871
2031_0_25   SR:0.071790 CR:1.0000823871 BCR:1.0000823871
2031_0_26   SR:0.064611 CR:1.0000823871 BCR:1.0000823871
2031_0_27   SR:0.058150 CR:1.0000823871 BCR:1.0000823871
2031_0_28   SR:0.052335 CR:1.0000823871 BCR:1.0000823871
2031_0_29   SR:0.047101 CR:1.0000823871 BCR:1.0000823871
2031_0_30   SR:0.042391 CR:1.0000823871 BCR:1.0000823871
2031_0_31   SR:0.038152 CR:1.0000823871 BCR:1.0000823871
2031_0_32   SR:0.034337 CR:1.0000823871 BCR:1.0000823871
2031_0_33   SR:0.030903 CR:1.0000823871 BCR:1.0000823871
2031_0_34   SR:0.027813 CR:1.0000823871 BCR:1.0000823871
2031_0_35   SR:0.025032 CR:1.0000823871 BCR:1.0000823871
2031_0_36   SR:0.022528 CR:1.0000823871 BCR:1.0000823871
2031_0_37   SR:0.020276 CR:1.0000823871 BCR:1.0000823871
2031_0_38   SR:0.018248 CR:1.0000823871 BCR:1.0000823871
2031_0_39   SR:0.016423 CR:1.0000823871 BCR:1.0000823871
2031_0_40   SR:0.014781 CR:1.0000823871 BCR:1.0000823871
2031_0_41   SR:0.013303 CR:1.0000823871 BCR:1.0000823871
2031_0_42   SR:0.011973 CR:1.0000823871 BCR:1.0000823871
2031_0_43   SR:0.010775 CR:1.0000823871 BCR:1.0000823871
2031_0_44   SR:0.009698 CR:1.0000823871 BCR:1.0000823871
2031_0_45   SR:0.008728 CR:1.0000823871 BCR:1.0000823871
2031_0_46   SR:0.007855 CR:1.0000823871 BCR:1.0000823871
2031_0_47   SR:0.007070 CR:1.0000823871 BCR:1.0000823871
2031_0_48   SR:0.006363 CR:1.0000823871 BCR:1.0000823871
2031_0_49   SR:0.005726 CR:1.0000823871 BCR:1.0000823871
2031_0_50   SR:0.005154 CR:1.0000823871 BCR:1.0000823871
2031_0_51   SR:0.004638 CR:1.0000823871 BCR:1.0000823871
2031_0_52   SR:0.004175 CR:1.0000823871 BCR:1.0000823871
2031_0_53   SR:0.003757 CR:1.0000823871 BCR:1.0000823871
2031_0_54   SR:0.003381 CR:1.0000823871 BCR:1.0000823871
2031_0_55   SR:0.003043 CR:1.0000823871 BCR:1.0000823871
2031_0_56   SR:0.002739 CR:1.0000823871 BCR:1.0000823871
2031_0_57   SR:0.002465 CR:1.0000823871 BCR:1.0000823871
2031_0_58   SR:0.002219 CR:1.0000823871 BCR:1.0000823871
2031_0_59   SR:0.001997 CR:1.0000823871 BCR:1.0000823871
2031_0_60   SR:0.001797 CR:1.0000823871 BCR:1.0000823871
2031_0_61   SR:0.001617 CR:1.0000823871 BCR:1.0000823871
2031_0_62   SR:0.001456 CR:1.0000823871 BCR:1.0000823871
2031_0_63   SR:0.001310 CR:1.0000823871 BCR:1.0000823871
2031_0_64   SR:0.001179 CR:1.0000823871 BCR:1.0000823871
2031_0_65   SR:0.001061 CR:1.0000823871 BCR:1.0000823871
2031_0_66   SR:0.000955 CR:1.0000823871 BCR:1.0000823871
2031_0_67   SR:0.000860 CR:1.0000823871 BCR:1.0000823871
2031_0_68   SR:0.000774 CR:1.0000048600 BCR:1.0000048600
2031_0_69   SR:0.000696 CR:1.0000048600 BCR:1.0000048600
2031_0_70   SR:0.000627 CR:1.0000048600 BCR:1.0000048600
2031_0_71   SR:0.000564 CR:1.0000048600 BCR:1.0000048600
2031_0_72   SR:0.000508 CR:1.0000048600 BCR:1.0000048600
2031_0_73   SR:0.000457 CR:1.0000048600 BCR:1.0000048600
2031_0_74   SR:0.000411 CR:1.0000048600 BCR:1.0000048600
2031_0_75   SR:0.000370 CR:1.0000048600 BCR:1.0000048600
2031_0_76   SR:0.000333 CR:1.0000048600 BCR:1.0000048600
2031_0_77   SR:0.000300 CR:1.0000048600 BCR:1.0000048600
2031_0_78   SR:0.000270 CR:1.0000048600 BCR:1.0000048600
2031_0_79   SR:0.000243 CR:1.0000048600 BCR:1.0000048600
2031_0_80   SR:0.000218 CR:1.0000048600 BCR:1.0000048600
2031_0_81   SR:0.000197 CR:1.0000048600 BCR:1.0000048600
2031_0_82   SR:0.000177 CR:1.0000048600 BCR:1.0000048600
2031_0_83   SR:0.000159 CR:1.0000038722 BCR:1.0000038722
2031_0_84   SR:0.000143 CR:1.0000038722 BCR:1.0000038722
2031_0_85   SR:0.000129 CR:1.0000038722 BCR:1.0000038722
2031_0_86   SR:0.000116 CR:1.0000038722 BCR:1.0000038722
2031_0_87   SR:0.000104 CR:1.0000038722 BCR:1.0000038722
2031_0_88   SR:0.000094 CR:1.0000038722 BCR:1.0000038722
2031_0_89   SR:0.000085 CR:1.0000038722 BCR:1.0000038722
2031_0_90   SR:0.000076 CR:1.0000038722 BCR:1.0000038722
2031_0_91   SR:0.000069 CR:1.0000038722 BCR:1.0000038722
2031_0_92   SR:0.000062 CR:1.0000038722 BCR:1.0000038722
2031_0_93   SR:0.000056 CR:1.0000038722 BCR:1.0000038722
2031_0_94   SR:0.000050 CR:1.0000038722 BCR:1.0000038722
2031_0_95   SR:0.000045 CR:1.0000038722 BCR:1.0000038722
2031_0_96   SR:0.000040 CR:1.0000038722 BCR:1.0000038722
2031_0_97   SR:0.000036 CR:1.0000002218 BCR:1.0000002218
2031_0_98   SR:0.000033 CR:1.0000002218 BCR:1.0000002218
2031_0_99   SR:0.000030 CR:1.0000002218 BCR:1.0000002218
2031_0_100  SR:0.000027 CR:1.0000002218 BCR:1.0000002218
2031_0_101  SR:0.000024 CR:1.0000002218 BCR:1.0000002218
2031_0_102  SR:0.000022 CR:1.0000002218 BCR:1.0000002218
2031_0_103  SR:0.000019 CR:1.0000002218 BCR:1.0000002218
2031_0_104  SR:0.000017 CR:1.0000002218 BCR:1.0000002218
2031_0_105  SR:0.000016 CR:1.0000002218 BCR:1.0000002218
2031_0_106  SR:0.000014 CR:1.0000002218 BCR:1.0000002218
2031_0_107  SR:0.000013 CR:1.0000002218 BCR:1.0000002218
2031_0_108  SR:0.000011 CR:1.0000002218 BCR:1.0000002218
2031_0_109  SR:0.000010 CR:1.0000002218 BCR:1.0000002218
2031_0_110  SR:0.000009 CR:1.0000002218 BCR:1.0000002218
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 94751, Actual GHG Offset Mg 94751
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.097929
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.902071
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.000000
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.097929 / 0.363070 (DELTA:0.265141)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.902071 / 0.636930 (DELTA:0.265141)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70096 / $70096 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65834 / $65834 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64346 / $70096 R:0.917970
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65834 / $65834 R:1.000000

cross subsidized price / cost ALT BEV                                 $70096 / $70096 R:1.000000
cross subsidized price / cost ALT ICE                                 $65834 / $65834 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66252 / $66252 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67382 / $67382 R:1.000000

2031_0_0  SCORE:0.072612, CE:0.265141, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2032  Iteration=0 Mercedes
2032_0_0    SR:1.000000 CR:1.0033451989 BCR:1.0033451989
2032_0_1    SR:0.900000 CR:1.0033451989 BCR:1.0033451989
2032_0_2    SR:0.810000 CR:1.0033451989 BCR:1.0033451989
2032_0_3    SR:0.729000 CR:1.0033451989 BCR:1.0033451989
2032_0_4    SR:0.656100 CR:1.0033451989 BCR:1.0033451989
2032_0_5    SR:0.590490 CR:1.0033451989 BCR:1.0033451989
2032_0_6    SR:0.531441 CR:1.0033451989 BCR:1.0033451989
2032_0_7    SR:0.478297 CR:1.0033451989 BCR:1.0033451989
2032_0_8    SR:0.430467 CR:1.0033451989 BCR:1.0033451989
2032_0_9    SR:0.387420 CR:1.0033451989 BCR:1.0033451989
2032_0_10   SR:0.348678 CR:1.0033451989 BCR:1.0033451989
2032_0_11   SR:0.313811 CR:1.0033451989 BCR:1.0033451989
2032_0_12   SR:0.282430 CR:1.0033451989 BCR:1.0033451989
2032_0_13   SR:0.254187 CR:1.0033451989 BCR:1.0033451989
2032_0_14   SR:0.228768 CR:1.0033451989 BCR:1.0033451989
2032_0_15   SR:0.205891 CR:1.0033451989 BCR:1.0033451989
2032_0_16   SR:0.185302 CR:1.0033354375 BCR:1.0033354375
2032_0_17   SR:0.166772 CR:1.0030672800 BCR:1.0030672800
2032_0_18   SR:0.150095 CR:0.9985041782 BCR:0.9985041782
2032_0_19   SR:0.135085 CR:0.9985041782 BCR:0.9985041782
2032_0_20   SR:0.121577 CR:0.9986083056 BCR:0.9986083056
2032_0_21   SR:0.109419 CR:0.9986083056 BCR:0.9986083056
2032_0_22   SR:0.098477 CR:0.9986083056 BCR:0.9986083056
2032_0_23   SR:0.088629 CR:1.0002271653 BCR:1.0002271653
2032_0_24   SR:0.079766 CR:1.0002271653 BCR:1.0002271653
2032_0_25   SR:0.071790 CR:1.0002271653 BCR:1.0002271653
2032_0_26   SR:0.064611 CR:1.0002271653 BCR:1.0002271653
2032_0_27   SR:0.058150 CR:1.0002271653 BCR:1.0002271653
2032_0_28   SR:0.052335 CR:1.0002271653 BCR:1.0002271653
2032_0_29   SR:0.047101 CR:0.9998619821 BCR:0.9998619821
2032_0_30   SR:0.042391 CR:0.9998619821 BCR:0.9998619821
2032_0_31   SR:0.038152 CR:0.9998619821 BCR:0.9998619821
2032_0_32   SR:0.034337 CR:0.9998619821 BCR:0.9998619821
2032_0_33   SR:0.030903 CR:0.9998619821 BCR:0.9998619821
2032_0_34   SR:0.027813 CR:0.9998619821 BCR:0.9998619821
2032_0_35   SR:0.025032 CR:0.9998619821 BCR:0.9998619821
2032_0_36   SR:0.022528 CR:0.9998619821 BCR:0.9998619821
2032_0_37   SR:0.020276 CR:0.9998619821 BCR:0.9998619821
2032_0_38   SR:0.018248 CR:0.9998619821 BCR:0.9998619821
2032_0_39   SR:0.016423 CR:0.9998619821 BCR:0.9998619821
2032_0_40   SR:0.014781 CR:0.9998619821 BCR:0.9998619821
2032_0_41   SR:0.013303 CR:0.9998619821 BCR:0.9998619821
2032_0_42   SR:0.011973 CR:0.9998619821 BCR:0.9998619821
2032_0_43   SR:0.010775 CR:0.9998619821 BCR:0.9998619821
2032_0_44   SR:0.009698 CR:0.9998619821 BCR:0.9998619821
2032_0_45   SR:0.008728 CR:0.9998619821 BCR:0.9998619821
2032_0_46   SR:0.007855 CR:0.9998619821 BCR:0.9998619821
2032_0_47   SR:0.007070 CR:0.9998619821 BCR:0.9998619821
2032_0_48   SR:0.006363 CR:0.9998619821 BCR:0.9998619821
2032_0_49   SR:0.005726 CR:0.9998619821 BCR:0.9998619821
2032_0_50   SR:0.005154 CR:0.9998619821 BCR:0.9998619821
2032_0_51   SR:0.004638 CR:0.9998619821 BCR:0.9998619821
2032_0_52   SR:0.004175 CR:0.9998619821 BCR:0.9998619821
2032_0_53   SR:0.003757 CR:0.9998619821 BCR:0.9998619821
2032_0_54   SR:0.003381 CR:0.9998619821 BCR:0.9998619821
2032_0_55   SR:0.003043 CR:0.9998619821 BCR:0.9998619821
2032_0_56   SR:0.002739 CR:0.9998619821 BCR:0.9998619821
2032_0_57   SR:0.002465 CR:0.9998619821 BCR:0.9998619821
2032_0_58   SR:0.002219 CR:1.0000048681 BCR:1.0000048681
2032_0_59   SR:0.001997 CR:1.0000048681 BCR:1.0000048681
2032_0_60   SR:0.001797 CR:1.0000048681 BCR:1.0000048681
2032_0_61   SR:0.001617 CR:1.0000048681 BCR:1.0000048681
2032_0_62   SR:0.001456 CR:1.0000048681 BCR:1.0000048681
2032_0_63   SR:0.001310 CR:1.0000048681 BCR:1.0000048681
2032_0_64   SR:0.001179 CR:1.0000048681 BCR:1.0000048681
2032_0_65   SR:0.001061 CR:1.0000048681 BCR:1.0000048681
2032_0_66   SR:0.000955 CR:1.0000048681 BCR:1.0000048681
2032_0_67   SR:0.000860 CR:1.0000048681 BCR:1.0000048681
2032_0_68   SR:0.000774 CR:1.0000048681 BCR:1.0000048681
2032_0_69   SR:0.000696 CR:1.0000048681 BCR:1.0000048681
2032_0_70   SR:0.000627 CR:1.0000048681 BCR:1.0000048681
2032_0_71   SR:0.000564 CR:1.0000048681 BCR:1.0000048681
2032_0_72   SR:0.000508 CR:1.0000048681 BCR:1.0000048681
2032_0_73   SR:0.000457 CR:1.0000048681 BCR:1.0000048681
2032_0_74   SR:0.000411 CR:1.0000048681 BCR:1.0000048681
2032_0_75   SR:0.000370 CR:1.0000048681 BCR:1.0000048681
2032_0_76   SR:0.000333 CR:1.0000048681 BCR:1.0000048681
2032_0_77   SR:0.000300 CR:1.0000048681 BCR:1.0000048681
2032_0_78   SR:0.000270 CR:1.0000048681 BCR:1.0000048681
2032_0_79   SR:0.000243 CR:1.0000048681 BCR:1.0000048681
2032_0_80   SR:0.000218 CR:1.0000048681 BCR:1.0000048681
2032_0_81   SR:0.000197 CR:1.0000048681 BCR:1.0000048681
2032_0_82   SR:0.000177 CR:1.0000048681 BCR:1.0000048681
2032_0_83   SR:0.000159 CR:1.0000048681 BCR:1.0000048681
2032_0_84   SR:0.000143 CR:1.0000048681 BCR:1.0000048681
2032_0_85   SR:0.000129 CR:1.0000048681 BCR:1.0000048681
2032_0_86   SR:0.000116 CR:1.0000048681 BCR:1.0000048681
2032_0_87   SR:0.000104 CR:0.9999992334 BCR:0.9999992334
2032_0_88   SR:0.000094 CR:0.9999992334 BCR:0.9999992334
2032_0_89   SR:0.000085 CR:0.9999992334 BCR:0.9999992334
2032_0_90   SR:0.000076 CR:0.9999992334 BCR:0.9999992334
2032_0_91   SR:0.000069 CR:0.9999992334 BCR:0.9999992334
2032_0_92   SR:0.000062 CR:0.9999992334 BCR:0.9999992334
2032_0_93   SR:0.000056 CR:0.9999992334 BCR:0.9999992334
2032_0_94   SR:0.000050 CR:0.9999992334 BCR:0.9999992334
2032_0_95   SR:0.000045 CR:1.0000003587 BCR:1.0000003587
2032_0_96   SR:0.000040 CR:1.0000003587 BCR:1.0000003587
2032_0_97   SR:0.000036 CR:1.0000003587 BCR:1.0000003587
2032_0_98   SR:0.000033 CR:1.0000003587 BCR:1.0000003587
2032_0_99   SR:0.000030 CR:1.0000003587 BCR:1.0000003587
2032_0_100  SR:0.000027 CR:1.0000003587 BCR:1.0000003587
2032_0_101  SR:0.000024 CR:1.0000003587 BCR:1.0000003587
2032_0_102  SR:0.000022 CR:1.0000003587 BCR:1.0000003587
2032_0_103  SR:0.000019 CR:1.0000003587 BCR:1.0000003587
2032_0_104  SR:0.000017 CR:1.0000003587 BCR:1.0000003587
2032_0_105  SR:0.000016 CR:1.0000003587 BCR:1.0000003587
2032_0_106  SR:0.000014 CR:1.0000003587 BCR:1.0000003587
2032_0_107  SR:0.000013 CR:1.0000003587 BCR:1.0000003587
2032_0_108  SR:0.000011 CR:1.0000003587 BCR:1.0000003587
2032_0_109  SR:0.000010 CR:1.0000003587 BCR:1.0000003587
2032_0_110  SR:0.000009 CR:1.0000003587 BCR:1.0000003587
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 87586, Actual GHG Offset Mg 87586
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.092717
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.907283
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.000000
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.092717 / 0.297929 (DELTA:0.205211)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.907283 / 0.702071 (DELTA:0.205211)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70484 / $70484 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65772 / $65772 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64484 / $70484 R:0.914875
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65772 / $65772 R:1.000000

cross subsidized price / cost ALT BEV                                 $70484 / $70484 R:1.000000
cross subsidized price / cost ALT ICE                                 $65772 / $65772 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66209 / $66209 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67176 / $67176 R:1.000000

2032_0_0  SCORE:0.056199, CE:0.205211, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2033  Iteration=0 Mercedes
2033_0_0    SR:1.000000 CR:1.0049749773 BCR:1.0049749773
2033_0_1    SR:0.900000 CR:1.0049749773 BCR:1.0049749773
2033_0_2    SR:0.810000 CR:1.0049749773 BCR:1.0049749773
2033_0_3    SR:0.729000 CR:1.0049749773 BCR:1.0049749773
2033_0_4    SR:0.656100 CR:1.0049749773 BCR:1.0049749773
2033_0_5    SR:0.590490 CR:1.0049749773 BCR:1.0049749773
2033_0_6    SR:0.531441 CR:1.0049749773 BCR:1.0049749773
2033_0_7    SR:0.478297 CR:1.0049749773 BCR:1.0049749773
2033_0_8    SR:0.430467 CR:1.0049749773 BCR:1.0049749773
2033_0_9    SR:0.387420 CR:1.0049749773 BCR:1.0049749773
2033_0_10   SR:0.348678 CR:1.0049749773 BCR:1.0049749773
2033_0_11   SR:0.313811 CR:1.0049749773 BCR:1.0049749773
2033_0_12   SR:0.282430 CR:1.0049749773 BCR:1.0049749773
2033_0_13   SR:0.254187 CR:1.0049749773 BCR:1.0049749773
2033_0_14   SR:0.228768 CR:1.0049749773 BCR:1.0049749773
2033_0_15   SR:0.205891 CR:1.0049749773 BCR:1.0049749773
2033_0_16   SR:0.185302 CR:1.0035133603 BCR:1.0035133603
2033_0_17   SR:0.166772 CR:1.0031709722 BCR:1.0031709722
2033_0_18   SR:0.150095 CR:0.9986816332 BCR:0.9986816332
2033_0_19   SR:0.135085 CR:0.9986816332 BCR:0.9986816332
2033_0_20   SR:0.121577 CR:0.9987118036 BCR:0.9987118036
2033_0_21   SR:0.109419 CR:0.9987118036 BCR:0.9987118036
2033_0_22   SR:0.098477 CR:0.9987118036 BCR:0.9987118036
2033_0_23   SR:0.088629 CR:1.0003155754 BCR:1.0003155754
2033_0_24   SR:0.079766 CR:1.0003155754 BCR:1.0003155754
2033_0_25   SR:0.071790 CR:1.0003155754 BCR:1.0003155754
2033_0_26   SR:0.064611 CR:1.0003155754 BCR:1.0003155754
2033_0_27   SR:0.058150 CR:1.0003155754 BCR:1.0003155754
2033_0_28   SR:0.052335 CR:1.0003155754 BCR:1.0003155754
2033_0_29   SR:0.047101 CR:0.9999495455 BCR:0.9999495455
2033_0_30   SR:0.042391 CR:0.9999495455 BCR:0.9999495455
2033_0_31   SR:0.038152 CR:0.9999495455 BCR:0.9999495455
2033_0_32   SR:0.034337 CR:0.9999495455 BCR:0.9999495455
2033_0_33   SR:0.030903 CR:0.9999495455 BCR:0.9999495455
2033_0_34   SR:0.027813 CR:0.9999495455 BCR:0.9999495455
2033_0_35   SR:0.025032 CR:0.9999495455 BCR:0.9999495455
2033_0_36   SR:0.022528 CR:0.9999495455 BCR:0.9999495455
2033_0_37   SR:0.020276 CR:0.9999495455 BCR:0.9999495455
2033_0_38   SR:0.018248 CR:0.9999495455 BCR:0.9999495455
2033_0_39   SR:0.016423 CR:0.9999495455 BCR:0.9999495455
2033_0_40   SR:0.014781 CR:0.9999495455 BCR:0.9999495455
2033_0_41   SR:0.013303 CR:0.9999495455 BCR:0.9999495455
2033_0_42   SR:0.011973 CR:0.9999495455 BCR:0.9999495455
2033_0_43   SR:0.010775 CR:0.9999495455 BCR:0.9999495455
2033_0_44   SR:0.009698 CR:0.9999495455 BCR:0.9999495455
2033_0_45   SR:0.008728 CR:0.9999495455 BCR:0.9999495455
2033_0_46   SR:0.007855 CR:0.9999495455 BCR:0.9999495455
2033_0_47   SR:0.007070 CR:0.9999495455 BCR:0.9999495455
2033_0_48   SR:0.006363 CR:0.9999495455 BCR:0.9999495455
2033_0_49   SR:0.005726 CR:0.9999495455 BCR:0.9999495455
2033_0_50   SR:0.005154 CR:0.9999495455 BCR:0.9999495455
2033_0_51   SR:0.004638 CR:0.9999495455 BCR:0.9999495455
2033_0_52   SR:0.004175 CR:0.9999495455 BCR:0.9999495455
2033_0_53   SR:0.003757 CR:0.9999495455 BCR:0.9999495455
2033_0_54   SR:0.003381 CR:0.9999495455 BCR:0.9999495455
2033_0_55   SR:0.003043 CR:1.0000106503 BCR:1.0000106503
2033_0_56   SR:0.002739 CR:1.0000106479 BCR:1.0000106479
2033_0_57   SR:0.002465 CR:1.0000106479 BCR:1.0000106479
2033_0_58   SR:0.002219 CR:1.0000106479 BCR:1.0000106479
2033_0_59   SR:0.001997 CR:1.0000106479 BCR:1.0000106479
2033_0_60   SR:0.001797 CR:1.0000106479 BCR:1.0000106479
2033_0_61   SR:0.001617 CR:1.0000106479 BCR:1.0000106479
2033_0_62   SR:0.001456 CR:1.0000106479 BCR:1.0000106479
2033_0_63   SR:0.001310 CR:1.0000106479 BCR:1.0000106479
2033_0_64   SR:0.001179 CR:1.0000106479 BCR:1.0000106479
2033_0_65   SR:0.001061 CR:1.0000106479 BCR:1.0000106479
2033_0_66   SR:0.000955 CR:1.0000106479 BCR:1.0000106479
2033_0_67   SR:0.000860 CR:1.0000106479 BCR:1.0000106479
2033_0_68   SR:0.000774 CR:1.0000106479 BCR:1.0000106479
2033_0_69   SR:0.000696 CR:1.0000106479 BCR:1.0000106479
2033_0_70   SR:0.000627 CR:1.0000103440 BCR:1.0000103440
2033_0_71   SR:0.000564 CR:1.0000103440 BCR:1.0000103440
2033_0_72   SR:0.000508 CR:1.0000103440 BCR:1.0000103440
2033_0_73   SR:0.000457 CR:1.0000054188 BCR:1.0000054188
2033_0_74   SR:0.000411 CR:1.0000054188 BCR:1.0000054188
2033_0_75   SR:0.000370 CR:1.0000054188 BCR:1.0000054188
2033_0_76   SR:0.000333 CR:1.0000054188 BCR:1.0000054188
2033_0_77   SR:0.000300 CR:1.0000054188 BCR:1.0000054188
2033_0_78   SR:0.000270 CR:1.0000025158 BCR:1.0000025158
2033_0_79   SR:0.000243 CR:1.0000025158 BCR:1.0000025158
2033_0_80   SR:0.000218 CR:1.0000025158 BCR:1.0000025158
2033_0_81   SR:0.000197 CR:1.0000025158 BCR:1.0000025158
2033_0_82   SR:0.000177 CR:1.0000025158 BCR:1.0000025158
2033_0_83   SR:0.000159 CR:1.0000025158 BCR:1.0000025158
2033_0_84   SR:0.000143 CR:1.0000025158 BCR:1.0000025158
2033_0_85   SR:0.000129 CR:0.9999995776 BCR:0.9999995776
2033_0_86   SR:0.000116 CR:0.9999995776 BCR:0.9999995776
2033_0_87   SR:0.000104 CR:0.9999995776 BCR:0.9999995776
2033_0_88   SR:0.000094 CR:0.9999995776 BCR:0.9999995776
2033_0_89   SR:0.000085 CR:0.9999995776 BCR:0.9999995776
2033_0_90   SR:0.000076 CR:0.9999995776 BCR:0.9999995776
2033_0_91   SR:0.000069 CR:0.9999995776 BCR:0.9999995776
2033_0_92   SR:0.000062 CR:0.9999995776 BCR:0.9999995776
2033_0_93   SR:0.000056 CR:0.9999995776 BCR:0.9999995776
2033_0_94   SR:0.000050 CR:0.9999995776 BCR:0.9999995776
2033_0_95   SR:0.000045 CR:0.9999995776 BCR:0.9999995776
2033_0_96   SR:0.000040 CR:0.9999995776 BCR:0.9999995776
2033_0_97   SR:0.000036 CR:0.9999995776 BCR:0.9999995776
2033_0_98   SR:0.000033 CR:0.9999995776 BCR:0.9999995776
2033_0_99   SR:0.000030 CR:0.9999996523 BCR:0.9999996523
2033_0_100  SR:0.000027 CR:0.9999999318 BCR:0.9999999318
2033_0_101  SR:0.000024 CR:0.9999999318 BCR:0.9999999318
2033_0_102  SR:0.000022 CR:0.9999999318 BCR:0.9999999318
2033_0_103  SR:0.000019 CR:0.9999999318 BCR:0.9999999318
2033_0_104  SR:0.000017 CR:0.9999999318 BCR:0.9999999318
2033_0_105  SR:0.000016 CR:0.9999999318 BCR:0.9999999318
2033_0_106  SR:0.000014 CR:0.9999999318 BCR:0.9999999318
2033_0_107  SR:0.000013 CR:0.9999999318 BCR:0.9999999318
2033_0_108  SR:0.000011 CR:0.9999999318 BCR:0.9999999318
2033_0_109  SR:0.000010 CR:0.9999999318 BCR:0.9999999318
2033_0_110  SR:0.000009 CR:0.9999999318 BCR:0.9999999318
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 88477, Actual GHG Offset Mg 88478
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.064154
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935846
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.000000
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.064154 / 0.292717 (DELTA:0.228564)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.935846 / 0.707283 (DELTA:0.228564)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70943 / $70943 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66019 / $66019 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70943 / $70943 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66019 / $66019 R:1.000000

cross subsidized price / cost ALT BEV                                 $70943 / $70943 R:1.000000
cross subsidized price / cost ALT ICE                                 $66019 / $66019 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66335 / $66335 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67460 / $67460 R:1.000000

2033_0_0  SCORE:0.062595, CE:0.228564, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2034  Iteration=0 Mercedes
2034_0_0    SR:1.000000 CR:1.0100281719 BCR:1.0100281719
2034_0_1    SR:0.900000 CR:0.9942492770 BCR:0.9942492770
2034_0_2    SR:0.810000 CR:0.9942492770 BCR:0.9942492770
2034_0_3    SR:0.729000 CR:0.9942492770 BCR:0.9942492770
2034_0_4    SR:0.656100 CR:0.9942492770 BCR:0.9942492770
2034_0_5    SR:0.590490 CR:0.9942492770 BCR:0.9942492770
2034_0_6    SR:0.531441 CR:0.9942492770 BCR:0.9942492770
2034_0_7    SR:0.478297 CR:0.9942492770 BCR:0.9942492770
2034_0_8    SR:0.430467 CR:0.9942492770 BCR:0.9942492770
2034_0_9    SR:0.387420 CR:0.9942492770 BCR:0.9942492770
2034_0_10   SR:0.348678 CR:0.9942492770 BCR:0.9942492770
2034_0_11   SR:0.313811 CR:0.9942492770 BCR:0.9942492770
2034_0_12   SR:0.282430 CR:0.9942492770 BCR:0.9942492770
2034_0_13   SR:0.254187 CR:0.9942492770 BCR:0.9942492770
2034_0_14   SR:0.228768 CR:0.9942492770 BCR:0.9942492770
2034_0_15   SR:0.205891 CR:0.9953030866 BCR:0.9953030866
2034_0_16   SR:0.185302 CR:0.9995074652 BCR:0.9995074652
2034_0_17   SR:0.166772 CR:0.9995074652 BCR:0.9995074652
2034_0_18   SR:0.150095 CR:0.9995074652 BCR:0.9995074652
2034_0_19   SR:0.135085 CR:0.9995074652 BCR:0.9995074652
2034_0_20   SR:0.121577 CR:1.0000131639 BCR:1.0000131639
2034_0_21   SR:0.109419 CR:1.0000131639 BCR:1.0000131639
2034_0_22   SR:0.098477 CR:1.0000131639 BCR:1.0000131639
2034_0_23   SR:0.088629 CR:1.0000131639 BCR:1.0000131639
2034_0_24   SR:0.079766 CR:1.0000131639 BCR:1.0000131639
2034_0_25   SR:0.071790 CR:1.0000131639 BCR:1.0000131639
2034_0_26   SR:0.064611 CR:1.0000131639 BCR:1.0000131639
2034_0_27   SR:0.058150 CR:1.0000131639 BCR:1.0000131639
2034_0_28   SR:0.052335 CR:1.0000131639 BCR:1.0000131639
2034_0_29   SR:0.047101 CR:1.0000131639 BCR:1.0000131639
2034_0_30   SR:0.042391 CR:1.0000131639 BCR:1.0000131639
2034_0_31   SR:0.038152 CR:1.0000131639 BCR:1.0000131639
2034_0_32   SR:0.034337 CR:1.0000131639 BCR:1.0000131639
2034_0_33   SR:0.030903 CR:1.0000131639 BCR:1.0000131639
2034_0_34   SR:0.027813 CR:1.0000131639 BCR:1.0000131639
2034_0_35   SR:0.025032 CR:1.0000131639 BCR:1.0000131639
2034_0_36   SR:0.022528 CR:1.0000131639 BCR:1.0000131639
2034_0_37   SR:0.020276 CR:1.0000131639 BCR:1.0000131639
2034_0_38   SR:0.018248 CR:1.0000131639 BCR:1.0000131639
2034_0_39   SR:0.016423 CR:1.0000131639 BCR:1.0000131639
2034_0_40   SR:0.014781 CR:1.0000131639 BCR:1.0000131639
2034_0_41   SR:0.013303 CR:1.0000131639 BCR:1.0000131639
2034_0_42   SR:0.011973 CR:1.0000131639 BCR:1.0000131639
2034_0_43   SR:0.010775 CR:1.0000131639 BCR:1.0000131639
2034_0_44   SR:0.009698 CR:1.0000131639 BCR:1.0000131639
2034_0_45   SR:0.008728 CR:1.0000131639 BCR:1.0000131639
2034_0_46   SR:0.007855 CR:1.0000131639 BCR:1.0000131639
2034_0_47   SR:0.007070 CR:1.0000131639 BCR:1.0000131639
2034_0_48   SR:0.006363 CR:1.0000131639 BCR:1.0000131639
2034_0_49   SR:0.005726 CR:1.0000131639 BCR:1.0000131639
2034_0_50   SR:0.005154 CR:1.0000131639 BCR:1.0000131639
2034_0_51   SR:0.004638 CR:1.0000131639 BCR:1.0000131639
2034_0_52   SR:0.004175 CR:1.0000131639 BCR:1.0000131639
2034_0_53   SR:0.003757 CR:1.0000131639 BCR:1.0000131639
2034_0_54   SR:0.003381 CR:1.0000131639 BCR:1.0000131639
2034_0_55   SR:0.003043 CR:1.0000131639 BCR:1.0000131639
2034_0_56   SR:0.002739 CR:1.0000131639 BCR:1.0000131639
2034_0_57   SR:0.002465 CR:1.0000131639 BCR:1.0000131639
2034_0_58   SR:0.002219 CR:1.0000131639 BCR:1.0000131639
2034_0_59   SR:0.001997 CR:1.0000131639 BCR:1.0000131639
2034_0_60   SR:0.001797 CR:1.0000131639 BCR:1.0000131639
2034_0_61   SR:0.001617 CR:1.0000131639 BCR:1.0000131639
2034_0_62   SR:0.001456 CR:1.0000131639 BCR:1.0000131639
2034_0_63   SR:0.001310 CR:1.0000131639 BCR:1.0000131639
2034_0_64   SR:0.001179 CR:1.0000131639 BCR:1.0000131639
2034_0_65   SR:0.001061 CR:1.0000131639 BCR:1.0000131639
2034_0_66   SR:0.000955 CR:1.0000131639 BCR:1.0000131639
2034_0_67   SR:0.000860 CR:1.0000131639 BCR:1.0000131639
2034_0_68   SR:0.000774 CR:1.0000131639 BCR:1.0000131639
2034_0_69   SR:0.000696 CR:1.0000131639 BCR:1.0000131639
2034_0_70   SR:0.000627 CR:0.9999953388 BCR:0.9999953388
2034_0_71   SR:0.000564 CR:0.9999953391 BCR:0.9999953391
2034_0_72   SR:0.000508 CR:0.9999953391 BCR:0.9999953391
2034_0_73   SR:0.000457 CR:0.9999953391 BCR:0.9999953391
2034_0_74   SR:0.000411 CR:0.9999953391 BCR:0.9999953391
2034_0_75   SR:0.000370 CR:0.9999953391 BCR:0.9999953391
2034_0_76   SR:0.000333 CR:0.9999953391 BCR:0.9999953391
2034_0_77   SR:0.000300 CR:0.9999953391 BCR:0.9999953391
2034_0_78   SR:0.000270 CR:0.9999953391 BCR:0.9999953391
2034_0_79   SR:0.000243 CR:0.9999953391 BCR:0.9999953391
2034_0_80   SR:0.000218 CR:0.9999953391 BCR:0.9999953391
2034_0_81   SR:0.000197 CR:0.9999953391 BCR:0.9999953391
2034_0_82   SR:0.000177 CR:0.9999953391 BCR:0.9999953391
2034_0_83   SR:0.000159 CR:0.9999953391 BCR:0.9999953391
2034_0_84   SR:0.000143 CR:0.9999953391 BCR:0.9999953391
2034_0_85   SR:0.000129 CR:1.0000002398 BCR:1.0000002398
2034_0_86   SR:0.000116 CR:1.0000002398 BCR:1.0000002398
2034_0_87   SR:0.000104 CR:1.0000002398 BCR:1.0000002398
2034_0_88   SR:0.000094 CR:1.0000002398 BCR:1.0000002398
2034_0_89   SR:0.000085 CR:1.0000002398 BCR:1.0000002398
2034_0_90   SR:0.000076 CR:1.0000002398 BCR:1.0000002398
2034_0_91   SR:0.000069 CR:1.0000002398 BCR:1.0000002398
2034_0_92   SR:0.000062 CR:1.0000002398 BCR:1.0000002398
2034_0_93   SR:0.000056 CR:1.0000002398 BCR:1.0000002398
2034_0_94   SR:0.000050 CR:1.0000002398 BCR:1.0000002398
2034_0_95   SR:0.000045 CR:1.0000002398 BCR:1.0000002398
2034_0_96   SR:0.000040 CR:1.0000002398 BCR:1.0000002398
2034_0_97   SR:0.000036 CR:1.0000002398 BCR:1.0000002398
2034_0_98   SR:0.000033 CR:1.0000002398 BCR:1.0000002398
2034_0_99   SR:0.000030 CR:1.0000002398 BCR:1.0000002398
2034_0_100  SR:0.000027 CR:1.0000002398 BCR:1.0000002398
2034_0_101  SR:0.000024 CR:1.0000002398 BCR:1.0000002398
2034_0_102  SR:0.000022 CR:1.0000002398 BCR:1.0000002398
2034_0_103  SR:0.000019 CR:1.0000002398 BCR:1.0000002398
2034_0_104  SR:0.000017 CR:1.0000002398 BCR:1.0000002398
2034_0_105  SR:0.000016 CR:1.0000002398 BCR:1.0000002398
2034_0_106  SR:0.000014 CR:1.0000002398 BCR:1.0000002398
2034_0_107  SR:0.000013 CR:1.0000002398 BCR:1.0000002398
2034_0_108  SR:0.000011 CR:1.0000002398 BCR:1.0000002398
2034_0_109  SR:0.000010 CR:1.0000002398 BCR:1.0000002398
2034_0_110  SR:0.000009 CR:1.0000002398 BCR:1.0000002398
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 63080, Actual GHG Offset Mg 63080
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.076057
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.923943
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.000000
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.076057 / 0.264154 (DELTA:0.188097)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.923943 / 0.735846 (DELTA:0.188097)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70838 / $70838 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65649 / $65649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70838 / $70838 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65649 / $65649 R:1.000000

cross subsidized price / cost ALT BEV                                 $70838 / $70838 R:1.000000
cross subsidized price / cost ALT ICE                                 $65649 / $65649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $66044 / $66044 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67020 / $67020 R:1.000000

2034_0_0  SCORE:0.051512, CE:0.188097, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2035  Iteration=0 Mercedes
2035_0_0    SR:1.000000 CR:1.0070334461 BCR:1.0070334461
2035_0_1    SR:0.900000 CR:1.0070334461 BCR:1.0070334461
2035_0_2    SR:0.810000 CR:1.0070334461 BCR:1.0070334461
2035_0_3    SR:0.729000 CR:1.0070334461 BCR:1.0070334461
2035_0_4    SR:0.656100 CR:1.0070334461 BCR:1.0070334461
2035_0_5    SR:0.590490 CR:1.0070334461 BCR:1.0070334461
2035_0_6    SR:0.531441 CR:1.0070334461 BCR:1.0070334461
2035_0_7    SR:0.478297 CR:1.0070334461 BCR:1.0070334461
2035_0_8    SR:0.430467 CR:1.0070334461 BCR:1.0070334461
2035_0_9    SR:0.387420 CR:1.0070334461 BCR:1.0070334461
2035_0_10   SR:0.348678 CR:1.0070334461 BCR:1.0070334461
2035_0_11   SR:0.313811 CR:1.0070334461 BCR:1.0070334461
2035_0_12   SR:0.282430 CR:1.0070334461 BCR:1.0070334461
2035_0_13   SR:0.254187 CR:1.0070334461 BCR:1.0070334461
2035_0_14   SR:0.228768 CR:1.0070334461 BCR:1.0070334461
2035_0_15   SR:0.205891 CR:0.9948243796 BCR:0.9948243796
2035_0_16   SR:0.185302 CR:0.9993982745 BCR:0.9993982745
2035_0_17   SR:0.166772 CR:0.9993982745 BCR:0.9993982745
2035_0_18   SR:0.150095 CR:0.9993982745 BCR:0.9993982745
2035_0_19   SR:0.135085 CR:0.9993982745 BCR:0.9993982745
2035_0_20   SR:0.121577 CR:0.9993982745 BCR:0.9993982745
2035_0_21   SR:0.109419 CR:0.9998127672 BCR:0.9998127672
2035_0_22   SR:0.098477 CR:0.9998127672 BCR:0.9998127672
2035_0_23   SR:0.088629 CR:0.9998127672 BCR:0.9998127672
2035_0_24   SR:0.079766 CR:0.9998127672 BCR:0.9998127672
2035_0_25   SR:0.071790 CR:0.9998127672 BCR:0.9998127672
2035_0_26   SR:0.064611 CR:0.9998127672 BCR:0.9998127672
2035_0_27   SR:0.058150 CR:0.9998127672 BCR:0.9998127672
2035_0_28   SR:0.052335 CR:0.9998127672 BCR:0.9998127672
2035_0_29   SR:0.047101 CR:0.9998127672 BCR:0.9998127672
2035_0_30   SR:0.042391 CR:0.9998127672 BCR:0.9998127672
2035_0_31   SR:0.038152 CR:0.9998127672 BCR:0.9998127672
2035_0_32   SR:0.034337 CR:0.9998127672 BCR:0.9998127672
2035_0_33   SR:0.030903 CR:0.9998127672 BCR:0.9998127672
2035_0_34   SR:0.027813 CR:0.9998127672 BCR:0.9998127672
2035_0_35   SR:0.025032 CR:0.9998127672 BCR:0.9998127672
2035_0_36   SR:0.022528 CR:0.9998127672 BCR:0.9998127672
2035_0_37   SR:0.020276 CR:0.9998127672 BCR:0.9998127672
2035_0_38   SR:0.018248 CR:0.9998127672 BCR:0.9998127672
2035_0_39   SR:0.016423 CR:0.9998127672 BCR:0.9998127672
2035_0_40   SR:0.014781 CR:0.9998127672 BCR:0.9998127672
2035_0_41   SR:0.013303 CR:0.9998127672 BCR:0.9998127672
2035_0_42   SR:0.011973 CR:0.9998127672 BCR:0.9998127672
2035_0_43   SR:0.010775 CR:0.9998127672 BCR:0.9998127672
2035_0_44   SR:0.009698 CR:0.9998127672 BCR:0.9998127672
2035_0_45   SR:0.008728 CR:0.9998127672 BCR:0.9998127672
2035_0_46   SR:0.007855 CR:0.9998127672 BCR:0.9998127672
2035_0_47   SR:0.007070 CR:0.9998127672 BCR:0.9998127672
2035_0_48   SR:0.006363 CR:1.0000611041 BCR:1.0000611041
2035_0_49   SR:0.005726 CR:1.0000611041 BCR:1.0000611041
2035_0_50   SR:0.005154 CR:1.0000611041 BCR:1.0000611041
2035_0_51   SR:0.004638 CR:1.0000611041 BCR:1.0000611041
2035_0_52   SR:0.004175 CR:1.0000611041 BCR:1.0000611041
2035_0_53   SR:0.003757 CR:1.0000611041 BCR:1.0000611041
2035_0_54   SR:0.003381 CR:1.0000611041 BCR:1.0000611041
2035_0_55   SR:0.003043 CR:1.0000611041 BCR:1.0000611041
2035_0_56   SR:0.002739 CR:1.0000611041 BCR:1.0000611041
2035_0_57   SR:0.002465 CR:1.0000611041 BCR:1.0000611041
2035_0_58   SR:0.002219 CR:1.0000611041 BCR:1.0000611041
2035_0_59   SR:0.001997 CR:1.0000611041 BCR:1.0000611041
2035_0_60   SR:0.001797 CR:0.9999870190 BCR:0.9999870190
2035_0_61   SR:0.001617 CR:0.9999870190 BCR:0.9999870190
2035_0_62   SR:0.001456 CR:0.9999870190 BCR:0.9999870190
2035_0_63   SR:0.001310 CR:0.9999870190 BCR:0.9999870190
2035_0_64   SR:0.001179 CR:0.9999870190 BCR:0.9999870190
2035_0_65   SR:0.001061 CR:0.9999870190 BCR:0.9999870190
2035_0_66   SR:0.000955 CR:0.9999870190 BCR:0.9999870190
2035_0_67   SR:0.000860 CR:0.9999870190 BCR:0.9999870190
2035_0_68   SR:0.000774 CR:0.9999870190 BCR:0.9999870190
2035_0_69   SR:0.000696 CR:0.9999870190 BCR:0.9999870190
2035_0_70   SR:0.000627 CR:0.9999870190 BCR:0.9999870190
2035_0_71   SR:0.000564 CR:1.0000046355 BCR:1.0000046355
2035_0_72   SR:0.000508 CR:1.0000046355 BCR:1.0000046355
2035_0_73   SR:0.000457 CR:1.0000046355 BCR:1.0000046355
2035_0_74   SR:0.000411 CR:1.0000046355 BCR:1.0000046355
2035_0_75   SR:0.000370 CR:1.0000046355 BCR:1.0000046355
2035_0_76   SR:0.000333 CR:1.0000046355 BCR:1.0000046355
2035_0_77   SR:0.000300 CR:1.0000046355 BCR:1.0000046355
2035_0_78   SR:0.000270 CR:1.0000046355 BCR:1.0000046355
2035_0_79   SR:0.000243 CR:1.0000046355 BCR:1.0000046355
2035_0_80   SR:0.000218 CR:1.0000046355 BCR:1.0000046355
2035_0_81   SR:0.000197 CR:1.0000046355 BCR:1.0000046355
2035_0_82   SR:0.000177 CR:1.0000046355 BCR:1.0000046355
2035_0_83   SR:0.000159 CR:1.0000046355 BCR:1.0000046355
2035_0_84   SR:0.000143 CR:1.0000046355 BCR:1.0000046355
2035_0_85   SR:0.000129 CR:0.9999995258 BCR:0.9999995258
2035_0_86   SR:0.000116 CR:0.9999995258 BCR:0.9999995258
2035_0_87   SR:0.000104 CR:0.9999995258 BCR:0.9999995258
2035_0_88   SR:0.000094 CR:0.9999995258 BCR:0.9999995258
2035_0_89   SR:0.000085 CR:0.9999995258 BCR:0.9999995258
2035_0_90   SR:0.000076 CR:0.9999995258 BCR:0.9999995258
2035_0_91   SR:0.000069 CR:0.9999995258 BCR:0.9999995258
2035_0_92   SR:0.000062 CR:0.9999995258 BCR:0.9999995258
2035_0_93   SR:0.000056 CR:0.9999995258 BCR:0.9999995258
2035_0_94   SR:0.000050 CR:0.9999995258 BCR:0.9999995258
2035_0_95   SR:0.000045 CR:1.0000001294 BCR:1.0000001294
2035_0_96   SR:0.000040 CR:1.0000001294 BCR:1.0000001294
2035_0_97   SR:0.000036 CR:1.0000001294 BCR:1.0000001294
2035_0_98   SR:0.000033 CR:1.0000001294 BCR:1.0000001294
2035_0_99   SR:0.000030 CR:1.0000001294 BCR:1.0000001294
2035_0_100  SR:0.000027 CR:1.0000001294 BCR:1.0000001294
2035_0_101  SR:0.000024 CR:1.0000001294 BCR:1.0000001294
2035_0_102  SR:0.000022 CR:1.0000001294 BCR:1.0000001294
2035_0_103  SR:0.000019 CR:1.0000001294 BCR:1.0000001294
2035_0_104  SR:0.000017 CR:1.0000001294 BCR:1.0000001294
2035_0_105  SR:0.000016 CR:1.0000001294 BCR:1.0000001294
2035_0_106  SR:0.000014 CR:1.0000001294 BCR:1.0000001294
2035_0_107  SR:0.000013 CR:1.0000001294 BCR:1.0000001294
2035_0_108  SR:0.000011 CR:1.0000001294 BCR:1.0000001294
2035_0_109  SR:0.000010 CR:1.0000001294 BCR:1.0000001294
2035_0_110  SR:0.000009 CR:1.0000001294 BCR:1.0000001294
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 63539, Actual GHG Offset Mg 63538
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.076040
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.923960
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.000000
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.076040 / 0.276057 (DELTA:0.200017)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.923960 / 0.723943 (DELTA:0.200017)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $70741 / $70741 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65590 / $65590 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $70741 / $70741 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65590 / $65590 R:1.000000

cross subsidized price / cost ALT BEV                                 $70741 / $70741 R:1.000000
cross subsidized price / cost ALT ICE                                 $65590 / $65590 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $65981 / $65981 R:1.000000
cross subsidized price / cost ALT TOTAL                               $67012 / $67012 R:1.000000

2035_0_0  SCORE:0.054777, CE:0.200017, CSPE:0.000000

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

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2 Pass 1: Manufacturer=Nissan
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2022  Iteration=0 Nissan
2022_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2022_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2022_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2022_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2022_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2022_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2022_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2022_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2022_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2022_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2022_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2022_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2022_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2022_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2022_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2022_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2022_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2022_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2022_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2022_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2022_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2022_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2022_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2022_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2022_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2022_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2022_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2022_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2022_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2022_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2022_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2022_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2022_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2022_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2022_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2022_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2022_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2022_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2022_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2022_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2022_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2022_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2022_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2022_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2022_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2022_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2022_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2022_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2022_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2022_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2022_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2022_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2022_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2022_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2022_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2022_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2022_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2022_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2022_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2022_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2022_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2022_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2022_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2022_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2022_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2022_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2022_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2022_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2022_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2022_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2022_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2022_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2022_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2022_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2022_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2022_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2022_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2022_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2022_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2022_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2022_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2022_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2022_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2022_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2022_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2022_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2022_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2022_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2022_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2022_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2022_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2022_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2022_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2022_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2022_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2022_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2022_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2022_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2022_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2022_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2022_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2022_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2022_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2022_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2022_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2022_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2022_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2022_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2022_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2022_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2022_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 42121, Actual GHG Offset Mg 42121
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935239
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.064761
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2023  Iteration=0 Nissan
2023_0_0    SR:1.000000 CR:1.0000000000 BCR:1.0000000000
2023_0_1    SR:0.900000 CR:1.0000000000 BCR:1.0000000000
2023_0_2    SR:0.810000 CR:1.0000000000 BCR:1.0000000000
2023_0_3    SR:0.729000 CR:1.0000000000 BCR:1.0000000000
2023_0_4    SR:0.656100 CR:1.0000000000 BCR:1.0000000000
2023_0_5    SR:0.590490 CR:1.0000000000 BCR:1.0000000000
2023_0_6    SR:0.531441 CR:1.0000000000 BCR:1.0000000000
2023_0_7    SR:0.478297 CR:1.0000000000 BCR:1.0000000000
2023_0_8    SR:0.430467 CR:1.0000000000 BCR:1.0000000000
2023_0_9    SR:0.387420 CR:1.0000000000 BCR:1.0000000000
2023_0_10   SR:0.348678 CR:1.0000000000 BCR:1.0000000000
2023_0_11   SR:0.313811 CR:1.0000000000 BCR:1.0000000000
2023_0_12   SR:0.282430 CR:1.0000000000 BCR:1.0000000000
2023_0_13   SR:0.254187 CR:1.0000000000 BCR:1.0000000000
2023_0_14   SR:0.228768 CR:1.0000000000 BCR:1.0000000000
2023_0_15   SR:0.205891 CR:1.0000000000 BCR:1.0000000000
2023_0_16   SR:0.185302 CR:1.0000000000 BCR:1.0000000000
2023_0_17   SR:0.166772 CR:1.0000000000 BCR:1.0000000000
2023_0_18   SR:0.150095 CR:1.0000000000 BCR:1.0000000000
2023_0_19   SR:0.135085 CR:1.0000000000 BCR:1.0000000000
2023_0_20   SR:0.121577 CR:1.0000000000 BCR:1.0000000000
2023_0_21   SR:0.109419 CR:1.0000000000 BCR:1.0000000000
2023_0_22   SR:0.098477 CR:1.0000000000 BCR:1.0000000000
2023_0_23   SR:0.088629 CR:1.0000000000 BCR:1.0000000000
2023_0_24   SR:0.079766 CR:1.0000000000 BCR:1.0000000000
2023_0_25   SR:0.071790 CR:1.0000000000 BCR:1.0000000000
2023_0_26   SR:0.064611 CR:1.0000000000 BCR:1.0000000000
2023_0_27   SR:0.058150 CR:1.0000000000 BCR:1.0000000000
2023_0_28   SR:0.052335 CR:1.0000000000 BCR:1.0000000000
2023_0_29   SR:0.047101 CR:1.0000000000 BCR:1.0000000000
2023_0_30   SR:0.042391 CR:1.0000000000 BCR:1.0000000000
2023_0_31   SR:0.038152 CR:1.0000000000 BCR:1.0000000000
2023_0_32   SR:0.034337 CR:1.0000000000 BCR:1.0000000000
2023_0_33   SR:0.030903 CR:1.0000000000 BCR:1.0000000000
2023_0_34   SR:0.027813 CR:1.0000000000 BCR:1.0000000000
2023_0_35   SR:0.025032 CR:1.0000000000 BCR:1.0000000000
2023_0_36   SR:0.022528 CR:1.0000000000 BCR:1.0000000000
2023_0_37   SR:0.020276 CR:1.0000000000 BCR:1.0000000000
2023_0_38   SR:0.018248 CR:1.0000000000 BCR:1.0000000000
2023_0_39   SR:0.016423 CR:1.0000000000 BCR:1.0000000000
2023_0_40   SR:0.014781 CR:1.0000000000 BCR:1.0000000000
2023_0_41   SR:0.013303 CR:1.0000000000 BCR:1.0000000000
2023_0_42   SR:0.011973 CR:1.0000000000 BCR:1.0000000000
2023_0_43   SR:0.010775 CR:1.0000000000 BCR:1.0000000000
2023_0_44   SR:0.009698 CR:1.0000000000 BCR:1.0000000000
2023_0_45   SR:0.008728 CR:1.0000000000 BCR:1.0000000000
2023_0_46   SR:0.007855 CR:1.0000000000 BCR:1.0000000000
2023_0_47   SR:0.007070 CR:1.0000000000 BCR:1.0000000000
2023_0_48   SR:0.006363 CR:1.0000000000 BCR:1.0000000000
2023_0_49   SR:0.005726 CR:1.0000000000 BCR:1.0000000000
2023_0_50   SR:0.005154 CR:1.0000000000 BCR:1.0000000000
2023_0_51   SR:0.004638 CR:1.0000000000 BCR:1.0000000000
2023_0_52   SR:0.004175 CR:1.0000000000 BCR:1.0000000000
2023_0_53   SR:0.003757 CR:1.0000000000 BCR:1.0000000000
2023_0_54   SR:0.003381 CR:1.0000000000 BCR:1.0000000000
2023_0_55   SR:0.003043 CR:1.0000000000 BCR:1.0000000000
2023_0_56   SR:0.002739 CR:1.0000000000 BCR:1.0000000000
2023_0_57   SR:0.002465 CR:1.0000000000 BCR:1.0000000000
2023_0_58   SR:0.002219 CR:1.0000000000 BCR:1.0000000000
2023_0_59   SR:0.001997 CR:1.0000000000 BCR:1.0000000000
2023_0_60   SR:0.001797 CR:1.0000000000 BCR:1.0000000000
2023_0_61   SR:0.001617 CR:1.0000000000 BCR:1.0000000000
2023_0_62   SR:0.001456 CR:1.0000000000 BCR:1.0000000000
2023_0_63   SR:0.001310 CR:1.0000000000 BCR:1.0000000000
2023_0_64   SR:0.001179 CR:1.0000000000 BCR:1.0000000000
2023_0_65   SR:0.001061 CR:1.0000000000 BCR:1.0000000000
2023_0_66   SR:0.000955 CR:1.0000000000 BCR:1.0000000000
2023_0_67   SR:0.000860 CR:1.0000000000 BCR:1.0000000000
2023_0_68   SR:0.000774 CR:1.0000000000 BCR:1.0000000000
2023_0_69   SR:0.000696 CR:1.0000000000 BCR:1.0000000000
2023_0_70   SR:0.000627 CR:1.0000000000 BCR:1.0000000000
2023_0_71   SR:0.000564 CR:1.0000000000 BCR:1.0000000000
2023_0_72   SR:0.000508 CR:1.0000000000 BCR:1.0000000000
2023_0_73   SR:0.000457 CR:1.0000000000 BCR:1.0000000000
2023_0_74   SR:0.000411 CR:1.0000000000 BCR:1.0000000000
2023_0_75   SR:0.000370 CR:1.0000000000 BCR:1.0000000000
2023_0_76   SR:0.000333 CR:1.0000000000 BCR:1.0000000000
2023_0_77   SR:0.000300 CR:1.0000000000 BCR:1.0000000000
2023_0_78   SR:0.000270 CR:1.0000000000 BCR:1.0000000000
2023_0_79   SR:0.000243 CR:1.0000000000 BCR:1.0000000000
2023_0_80   SR:0.000218 CR:1.0000000000 BCR:1.0000000000
2023_0_81   SR:0.000197 CR:1.0000000000 BCR:1.0000000000
2023_0_82   SR:0.000177 CR:1.0000000000 BCR:1.0000000000
2023_0_83   SR:0.000159 CR:1.0000000000 BCR:1.0000000000
2023_0_84   SR:0.000143 CR:1.0000000000 BCR:1.0000000000
2023_0_85   SR:0.000129 CR:1.0000000000 BCR:1.0000000000
2023_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2023_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2023_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2023_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2023_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2023_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2023_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2023_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2023_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2023_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2023_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2023_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2023_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2023_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2023_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2023_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2023_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2023_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2023_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2023_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2023_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2023_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2023_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2023_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2023_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25551, Actual GHG Offset Mg 25551
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935567
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.064433
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2024  Iteration=0 Nissan
2024_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2024_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2024_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2024_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2024_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2024_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2024_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2024_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2024_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2024_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2024_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2024_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2024_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2024_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2024_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2024_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2024_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2024_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2024_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2024_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2024_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2024_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2024_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2024_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2024_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2024_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2024_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2024_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2024_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2024_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2024_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2024_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2024_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2024_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2024_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2024_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2024_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2024_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2024_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2024_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2024_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2024_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2024_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2024_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2024_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2024_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2024_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2024_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2024_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2024_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2024_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2024_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2024_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2024_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2024_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2024_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2024_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2024_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2024_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2024_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2024_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2024_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2024_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2024_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2024_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2024_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2024_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2024_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2024_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2024_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2024_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2024_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2024_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2024_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2024_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2024_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2024_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2024_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2024_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2024_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2024_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2024_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2024_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2024_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2024_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2024_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2024_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2024_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2024_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2024_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2024_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2024_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2024_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2024_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2024_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2024_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2024_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2024_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2024_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2024_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2024_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2024_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2024_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2024_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2024_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2024_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2024_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2024_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2024_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2024_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2024_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 8499, Actual GHG Offset Mg 8499
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.935464
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.064536
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2025  Iteration=0 Nissan
2025_0_0    SR:1.000000 CR:1.0082543842 BCR:1.0082543842
2025_0_1    SR:0.900000 CR:1.0082543842 BCR:1.0082543842
2025_0_2    SR:0.810000 CR:1.0082543842 BCR:1.0082543842
2025_0_3    SR:0.729000 CR:1.0082543842 BCR:1.0082543842
2025_0_4    SR:0.656100 CR:1.0082543842 BCR:1.0082543842
2025_0_5    SR:0.590490 CR:1.0082543842 BCR:1.0082543842
2025_0_6    SR:0.531441 CR:1.0082543842 BCR:1.0082543842
2025_0_7    SR:0.478297 CR:1.0082543842 BCR:1.0082543842
2025_0_8    SR:0.430467 CR:1.0082543842 BCR:1.0082543842
2025_0_9    SR:0.387420 CR:1.0082543842 BCR:1.0082543842
2025_0_10   SR:0.348678 CR:1.0082543842 BCR:1.0082543842
2025_0_11   SR:0.313811 CR:1.0082543842 BCR:1.0082543842
2025_0_12   SR:0.282430 CR:1.0082543842 BCR:1.0082543842
2025_0_13   SR:0.254187 CR:1.0082543842 BCR:1.0082543842
2025_0_14   SR:0.228768 CR:1.0082543842 BCR:1.0082543842
2025_0_15   SR:0.205891 CR:1.0082543842 BCR:1.0082543842
2025_0_16   SR:0.185302 CR:1.0029135535 BCR:1.0029135535
2025_0_17   SR:0.166772 CR:1.0029135535 BCR:1.0029135535
2025_0_18   SR:0.150095 CR:1.0005649109 BCR:1.0005649109
2025_0_19   SR:0.135085 CR:1.0005649109 BCR:1.0005649109
2025_0_20   SR:0.121577 CR:1.0005649109 BCR:1.0005649109
2025_0_21   SR:0.109419 CR:1.0004520705 BCR:1.0004520705
2025_0_22   SR:0.098477 CR:1.0004520705 BCR:1.0004520705
2025_0_23   SR:0.088629 CR:1.0004520705 BCR:1.0004520705
2025_0_24   SR:0.079766 CR:1.0004520705 BCR:1.0004520705
2025_0_25   SR:0.071790 CR:1.0004520705 BCR:1.0004520705
2025_0_26   SR:0.064611 CR:1.0004520705 BCR:1.0004520705
2025_0_27   SR:0.058150 CR:1.0002925543 BCR:1.0002925543
2025_0_28   SR:0.052335 CR:1.0000468008 BCR:1.0000468008
2025_0_29   SR:0.047101 CR:1.0000468008 BCR:1.0000468008
2025_0_30   SR:0.042391 CR:1.0000468008 BCR:1.0000468008
2025_0_31   SR:0.038152 CR:1.0000468008 BCR:1.0000468008
2025_0_32   SR:0.034337 CR:1.0000468008 BCR:1.0000468008
2025_0_33   SR:0.030903 CR:1.0000468008 BCR:1.0000468008
2025_0_34   SR:0.027813 CR:1.0000468008 BCR:1.0000468008
2025_0_35   SR:0.025032 CR:1.0000468008 BCR:1.0000468008
2025_0_36   SR:0.022528 CR:1.0000468008 BCR:1.0000468008
2025_0_37   SR:0.020276 CR:1.0000468008 BCR:1.0000468008
2025_0_38   SR:0.018248 CR:1.0000468008 BCR:1.0000468008
2025_0_39   SR:0.016423 CR:1.0000468008 BCR:1.0000468008
2025_0_40   SR:0.014781 CR:1.0000468008 BCR:1.0000468008
2025_0_41   SR:0.013303 CR:1.0000468008 BCR:1.0000468008
2025_0_42   SR:0.011973 CR:1.0000468008 BCR:1.0000468008
2025_0_43   SR:0.010775 CR:1.0000468008 BCR:1.0000468008
2025_0_44   SR:0.009698 CR:1.0000468008 BCR:1.0000468008
2025_0_45   SR:0.008728 CR:1.0000468008 BCR:1.0000468008
2025_0_46   SR:0.007855 CR:1.0000468008 BCR:1.0000468008
2025_0_47   SR:0.007070 CR:1.0000468008 BCR:1.0000468008
2025_0_48   SR:0.006363 CR:1.0000468008 BCR:1.0000468008
2025_0_49   SR:0.005726 CR:1.0000468008 BCR:1.0000468008
2025_0_50   SR:0.005154 CR:1.0000468008 BCR:1.0000468008
2025_0_51   SR:0.004638 CR:1.0000468008 BCR:1.0000468008
2025_0_52   SR:0.004175 CR:1.0000468008 BCR:1.0000468008
2025_0_53   SR:0.003757 CR:1.0000468008 BCR:1.0000468008
2025_0_54   SR:0.003381 CR:1.0000468008 BCR:1.0000468008
2025_0_55   SR:0.003043 CR:1.0000468008 BCR:1.0000468008
2025_0_56   SR:0.002739 CR:1.0000468008 BCR:1.0000468008
2025_0_57   SR:0.002465 CR:1.0000468008 BCR:1.0000468008
2025_0_58   SR:0.002219 CR:1.0000468008 BCR:1.0000468008
2025_0_59   SR:0.001997 CR:1.0000468008 BCR:1.0000468008
2025_0_60   SR:0.001797 CR:1.0000468008 BCR:1.0000468008
2025_0_61   SR:0.001617 CR:1.0000468008 BCR:1.0000468008
2025_0_62   SR:0.001456 CR:1.0000468008 BCR:1.0000468008
2025_0_63   SR:0.001310 CR:1.0000468008 BCR:1.0000468008
2025_0_64   SR:0.001179 CR:1.0000468008 BCR:1.0000468008
2025_0_65   SR:0.001061 CR:1.0000468008 BCR:1.0000468008
2025_0_66   SR:0.000955 CR:1.0000468008 BCR:1.0000468008
2025_0_67   SR:0.000860 CR:1.0000468008 BCR:1.0000468008
2025_0_68   SR:0.000774 CR:1.0000468008 BCR:1.0000468008
2025_0_69   SR:0.000696 CR:1.0000468008 BCR:1.0000468008
2025_0_70   SR:0.000627 CR:1.0000468008 BCR:1.0000468008
2025_0_71   SR:0.000564 CR:1.0000468008 BCR:1.0000468008
2025_0_72   SR:0.000508 CR:1.0000039037 BCR:1.0000039037
2025_0_73   SR:0.000457 CR:1.0000038991 BCR:1.0000038991
2025_0_74   SR:0.000411 CR:1.0000038946 BCR:1.0000038946
2025_0_75   SR:0.000370 CR:1.0000038946 BCR:1.0000038946
2025_0_76   SR:0.000333 CR:1.0000038946 BCR:1.0000038946
2025_0_77   SR:0.000300 CR:1.0000038946 BCR:1.0000038946
2025_0_78   SR:0.000270 CR:1.0000038946 BCR:1.0000038946
2025_0_79   SR:0.000243 CR:1.0000038946 BCR:1.0000038946
2025_0_80   SR:0.000218 CR:1.0000038946 BCR:1.0000038946
2025_0_81   SR:0.000197 CR:1.0000038946 BCR:1.0000038946
2025_0_82   SR:0.000177 CR:1.0000038946 BCR:1.0000038946
2025_0_83   SR:0.000159 CR:1.0000038946 BCR:1.0000038946
2025_0_84   SR:0.000143 CR:1.0000038946 BCR:1.0000038946
2025_0_85   SR:0.000129 CR:1.0000038946 BCR:1.0000038946
2025_0_86   SR:0.000116 CR:1.0000038946 BCR:1.0000038946
2025_0_87   SR:0.000104 CR:1.0000038946 BCR:1.0000038946
2025_0_88   SR:0.000094 CR:1.0000038946 BCR:1.0000038946
2025_0_89   SR:0.000085 CR:1.0000038946 BCR:1.0000038946
2025_0_90   SR:0.000076 CR:1.0000038946 BCR:1.0000038946
2025_0_91   SR:0.000069 CR:1.0000038946 BCR:1.0000038946
2025_0_92   SR:0.000062 CR:1.0000038946 BCR:1.0000038946
2025_0_93   SR:0.000056 CR:1.0000038946 BCR:1.0000038946
2025_0_94   SR:0.000050 CR:1.0000038946 BCR:1.0000038946
2025_0_95   SR:0.000045 CR:1.0000000933 BCR:1.0000000933
2025_0_96   SR:0.000040 CR:1.0000000933 BCR:1.0000000933
2025_0_97   SR:0.000036 CR:1.0000000933 BCR:1.0000000933
2025_0_98   SR:0.000033 CR:1.0000000933 BCR:1.0000000933
2025_0_99   SR:0.000030 CR:1.0000000933 BCR:1.0000000933
2025_0_100  SR:0.000027 CR:1.0000000933 BCR:1.0000000933
2025_0_101  SR:0.000024 CR:1.0000000933 BCR:1.0000000933
2025_0_102  SR:0.000022 CR:1.0000000933 BCR:1.0000000933
2025_0_103  SR:0.000019 CR:1.0000000933 BCR:1.0000000933
2025_0_104  SR:0.000017 CR:1.0000000933 BCR:1.0000000933
2025_0_105  SR:0.000016 CR:1.0000000933 BCR:1.0000000933
2025_0_106  SR:0.000014 CR:1.0000000933 BCR:1.0000000933
2025_0_107  SR:0.000013 CR:1.0000000933 BCR:1.0000000933
2025_0_108  SR:0.000011 CR:1.0000000933 BCR:1.0000000933
2025_0_109  SR:0.000010 CR:1.0000000933 BCR:1.0000000933
2025_0_110  SR:0.000009 CR:1.0000000933 BCR:1.0000000933
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 31926, Actual GHG Offset Mg 31926
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.046560
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.888881
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.064559
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.046560 / 0.127210 (DELTA:0.080650)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.888881 / 0.808232 (DELTA:0.080650)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064559 / 0.064559 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68286 / $68286 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59784 / $59784 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64222 / $64222 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64036 / $68286 R:0.937762
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59784 / $59784 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64222 / $64222 R:1.000000

cross subsidized price / cost ALT BEV                                 $68286 / $68286 R:1.000000
cross subsidized price / cost ALT ICE                                 $60085 / $60085 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60208 / $60208 R:1.000000
cross subsidized price / cost ALT pickup                              $64222 / $64222 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61152 / $61152 R:1.000000

2025_0_0  SCORE:0.000000, CE:0.080650, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2026  Iteration=0 Nissan
2026_0_0    SR:1.000000 CR:1.0009578466 BCR:1.0009578466
2026_0_1    SR:0.900000 CR:1.0009578466 BCR:1.0009578466
2026_0_2    SR:0.810000 CR:1.0009578466 BCR:1.0009578466
2026_0_3    SR:0.729000 CR:1.0009578466 BCR:1.0009578466
2026_0_4    SR:0.656100 CR:1.0009578466 BCR:1.0009578466
2026_0_5    SR:0.590490 CR:1.0009578466 BCR:1.0009578466
2026_0_6    SR:0.531441 CR:1.0009578466 BCR:1.0009578466
2026_0_7    SR:0.478297 CR:1.0009578466 BCR:1.0009578466
2026_0_8    SR:0.430467 CR:1.0009578466 BCR:1.0009578466
2026_0_9    SR:0.387420 CR:1.0009578466 BCR:1.0009578466
2026_0_10   SR:0.348678 CR:1.0009578466 BCR:1.0009578466
2026_0_11   SR:0.313811 CR:1.0009578466 BCR:1.0009578466
2026_0_12   SR:0.282430 CR:1.0009578466 BCR:1.0009578466
2026_0_13   SR:0.254187 CR:1.0009578466 BCR:1.0009578466
2026_0_14   SR:0.228768 CR:1.0009578466 BCR:1.0009578466
2026_0_15   SR:0.205891 CR:1.0009578466 BCR:1.0009578466
2026_0_16   SR:0.185302 CR:1.0009413958 BCR:1.0009413958
2026_0_17   SR:0.166772 CR:1.0009413958 BCR:1.0009413958
2026_0_18   SR:0.150095 CR:1.0009413958 BCR:1.0009413958
2026_0_19   SR:0.135085 CR:1.0009413958 BCR:1.0009413958
2026_0_20   SR:0.121577 CR:1.0009413958 BCR:1.0009413958
2026_0_21   SR:0.109419 CR:1.0009413958 BCR:1.0009413958
2026_0_22   SR:0.098477 CR:1.0008668900 BCR:1.0008668900
2026_0_23   SR:0.088629 CR:1.0008668900 BCR:1.0008668900
2026_0_24   SR:0.079766 CR:1.0008668900 BCR:1.0008668900
2026_0_25   SR:0.071790 CR:1.0008668900 BCR:1.0008668900
2026_0_26   SR:0.064611 CR:1.0002353191 BCR:1.0002353191
2026_0_27   SR:0.058150 CR:1.0002353191 BCR:1.0002353191
2026_0_28   SR:0.052335 CR:1.0002353191 BCR:1.0002353191
2026_0_29   SR:0.047101 CR:1.0002353191 BCR:1.0002353191
2026_0_30   SR:0.042391 CR:1.0002353191 BCR:1.0002353191
2026_0_31   SR:0.038152 CR:1.0001410246 BCR:1.0001410246
2026_0_32   SR:0.034337 CR:1.0001410246 BCR:1.0001410246
2026_0_33   SR:0.030903 CR:1.0001410246 BCR:1.0001410246
2026_0_34   SR:0.027813 CR:1.0001410246 BCR:1.0001410246
2026_0_35   SR:0.025032 CR:1.0001410246 BCR:1.0001410246
2026_0_36   SR:0.022528 CR:1.0001410246 BCR:1.0001410246
2026_0_37   SR:0.020276 CR:1.0001410246 BCR:1.0001410246
2026_0_38   SR:0.018248 CR:1.0001410246 BCR:1.0001410246
2026_0_39   SR:0.016423 CR:1.0001410246 BCR:1.0001410246
2026_0_40   SR:0.014781 CR:1.0001410246 BCR:1.0001410246
2026_0_41   SR:0.013303 CR:1.0001410246 BCR:1.0001410246
2026_0_42   SR:0.011973 CR:1.0001410246 BCR:1.0001410246
2026_0_43   SR:0.010775 CR:1.0001410246 BCR:1.0001410246
2026_0_44   SR:0.009698 CR:1.0001410246 BCR:1.0001410246
2026_0_45   SR:0.008728 CR:1.0001410246 BCR:1.0001410246
2026_0_46   SR:0.007855 CR:1.0001410246 BCR:1.0001410246
2026_0_47   SR:0.007070 CR:1.0001410246 BCR:1.0001410246
2026_0_48   SR:0.006363 CR:1.0001410246 BCR:1.0001410246
2026_0_49   SR:0.005726 CR:1.0001410246 BCR:1.0001410246
2026_0_50   SR:0.005154 CR:1.0001410246 BCR:1.0001410246
2026_0_51   SR:0.004638 CR:1.0001410246 BCR:1.0001410246
2026_0_52   SR:0.004175 CR:1.0001410246 BCR:1.0001410246
2026_0_53   SR:0.003757 CR:1.0001410246 BCR:1.0001410246
2026_0_54   SR:0.003381 CR:1.0001410246 BCR:1.0001410246
2026_0_55   SR:0.003043 CR:1.0001410246 BCR:1.0001410246
2026_0_56   SR:0.002739 CR:1.0001410246 BCR:1.0001410246
2026_0_57   SR:0.002465 CR:1.0000208616 BCR:1.0000208616
2026_0_58   SR:0.002219 CR:1.0000153780 BCR:1.0000153780
2026_0_59   SR:0.001997 CR:1.0000153780 BCR:1.0000153780
2026_0_60   SR:0.001797 CR:1.0000153780 BCR:1.0000153780
2026_0_61   SR:0.001617 CR:1.0000153780 BCR:1.0000153780
2026_0_62   SR:0.001456 CR:1.0000131130 BCR:1.0000131130
2026_0_63   SR:0.001310 CR:1.0000131130 BCR:1.0000131130
2026_0_64   SR:0.001179 CR:1.0000131130 BCR:1.0000131130
2026_0_65   SR:0.001061 CR:1.0000131130 BCR:1.0000131130
2026_0_66   SR:0.000955 CR:1.0000126362 BCR:1.0000126362
2026_0_67   SR:0.000860 CR:1.0000126362 BCR:1.0000126362
2026_0_68   SR:0.000774 CR:1.0000126362 BCR:1.0000126362
2026_0_69   SR:0.000696 CR:1.0000126362 BCR:1.0000126362
2026_0_70   SR:0.000627 CR:1.0000126362 BCR:1.0000126362
2026_0_71   SR:0.000564 CR:1.0000126362 BCR:1.0000126362
2026_0_72   SR:0.000508 CR:1.0000125170 BCR:1.0000125170
2026_0_73   SR:0.000457 CR:1.0000125170 BCR:1.0000125170
2026_0_74   SR:0.000411 CR:1.0000125170 BCR:1.0000125170
2026_0_75   SR:0.000370 CR:1.0000125170 BCR:1.0000125170
2026_0_76   SR:0.000333 CR:1.0000125170 BCR:1.0000125170
2026_0_77   SR:0.000300 CR:1.0000125170 BCR:1.0000125170
2026_0_78   SR:0.000270 CR:1.0000125170 BCR:1.0000125170
2026_0_79   SR:0.000243 CR:1.0000125170 BCR:1.0000125170
2026_0_80   SR:0.000218 CR:1.0000019073 BCR:1.0000019073
2026_0_81   SR:0.000197 CR:1.0000014305 BCR:1.0000014305
2026_0_82   SR:0.000177 CR:1.0000014305 BCR:1.0000014305
2026_0_83   SR:0.000159 CR:1.0000014305 BCR:1.0000014305
2026_0_84   SR:0.000143 CR:1.0000011921 BCR:1.0000011921
2026_0_85   SR:0.000129 CR:1.0000010729 BCR:1.0000010729
2026_0_86   SR:0.000116 CR:1.0000010729 BCR:1.0000010729
2026_0_87   SR:0.000104 CR:1.0000010729 BCR:1.0000010729
2026_0_88   SR:0.000094 CR:1.0000010729 BCR:1.0000010729
2026_0_89   SR:0.000085 CR:1.0000010729 BCR:1.0000010729
2026_0_90   SR:0.000076 CR:1.0000010729 BCR:1.0000010729
2026_0_91   SR:0.000069 CR:1.0000010729 BCR:1.0000010729
2026_0_92   SR:0.000062 CR:1.0000010729 BCR:1.0000010729
2026_0_93   SR:0.000056 CR:1.0000010729 BCR:1.0000010729
2026_0_94   SR:0.000050 CR:1.0000010729 BCR:1.0000010729
2026_0_95   SR:0.000045 CR:1.0000010729 BCR:1.0000010729
2026_0_96   SR:0.000040 CR:1.0000010729 BCR:1.0000010729
2026_0_97   SR:0.000036 CR:1.0000010729 BCR:1.0000010729
2026_0_98   SR:0.000033 CR:1.0000010729 BCR:1.0000010729
2026_0_99   SR:0.000030 CR:1.0000010729 BCR:1.0000010729
2026_0_100  SR:0.000027 CR:1.0000010729 BCR:1.0000010729
2026_0_101  SR:0.000024 CR:1.0000010729 BCR:1.0000010729
2026_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2026_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2026_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2026_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2026_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2026_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2026_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2026_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2026_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 29836, Actual GHG Offset Mg 29836
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059436
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.875917
2026 producer_abs_share_frac_pickup.BEV           = 0.000000
2026 producer_abs_share_frac_pickup.ICE           = 0.064647
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059436 / 0.152521 (DELTA:0.093085)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.875917 / 0.782833 (DELTA:0.093085)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.004588 (DELTA:0.004588)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064647 / 0.060059 (DELTA:0.004588)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68189 / $68189 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59710 / $59710 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81675 / $81675 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64869 / $64869 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63689 / $68189 R:0.934007
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59710 / $59710 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77175 / $81675 R:0.944904
modified cross subsidized price / cost ALT pickup.ICE                 $64869 / $64869 R:1.000000

cross subsidized price / cost ALT BEV                                 $68300 / $68300 R:1.000000
cross subsidized price / cost ALT ICE                                 $60064 / $60064 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60248 / $60248 R:1.000000
cross subsidized price / cost ALT pickup                              $64972 / $64972 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61413 / $61413 R:1.000000

2026_0_0  SCORE:0.001256, CE:0.093085, 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 Nissan
2027_0_0    SR:1.000000 CR:1.0024213791 BCR:1.0024213791
2027_0_1    SR:0.900000 CR:1.0024213791 BCR:1.0024213791
2027_0_2    SR:0.810000 CR:1.0024213791 BCR:1.0024213791
2027_0_3    SR:0.729000 CR:1.0024213791 BCR:1.0024213791
2027_0_4    SR:0.656100 CR:1.0024213791 BCR:1.0024213791
2027_0_5    SR:0.590490 CR:1.0024213791 BCR:1.0024213791
2027_0_6    SR:0.531441 CR:1.0024213791 BCR:1.0024213791
2027_0_7    SR:0.478297 CR:1.0024213791 BCR:1.0024213791
2027_0_8    SR:0.430467 CR:1.0024213791 BCR:1.0024213791
2027_0_9    SR:0.387420 CR:1.0024213791 BCR:1.0024213791
2027_0_10   SR:0.348678 CR:1.0024213791 BCR:1.0024213791
2027_0_11   SR:0.313811 CR:1.0024213791 BCR:1.0024213791
2027_0_12   SR:0.282430 CR:1.0024213791 BCR:1.0024213791
2027_0_13   SR:0.254187 CR:1.0024213791 BCR:1.0024213791
2027_0_14   SR:0.228768 CR:1.0024213791 BCR:1.0024213791
2027_0_15   SR:0.205891 CR:1.0024213791 BCR:1.0024213791
2027_0_16   SR:0.185302 CR:1.0024213791 BCR:1.0024213791
2027_0_17   SR:0.166772 CR:1.0024213791 BCR:1.0024213791
2027_0_18   SR:0.150095 CR:1.0021407604 BCR:1.0021407604
2027_0_19   SR:0.135085 CR:1.0021407604 BCR:1.0021407604
2027_0_20   SR:0.121577 CR:1.0021407604 BCR:1.0021407604
2027_0_21   SR:0.109419 CR:1.0020657778 BCR:1.0020657778
2027_0_22   SR:0.098477 CR:1.0020657778 BCR:1.0020657778
2027_0_23   SR:0.088629 CR:1.0020657778 BCR:1.0020657778
2027_0_24   SR:0.079766 CR:1.0020657778 BCR:1.0020657778
2027_0_25   SR:0.071790 CR:1.0020657778 BCR:1.0020657778
2027_0_26   SR:0.064611 CR:1.0020657778 BCR:1.0020657778
2027_0_27   SR:0.058150 CR:1.0020657778 BCR:1.0020657778
2027_0_28   SR:0.052335 CR:1.0020657778 BCR:1.0020657778
2027_0_29   SR:0.047101 CR:1.0020657778 BCR:1.0020657778
2027_0_30   SR:0.042391 CR:1.0020657778 BCR:1.0020657778
2027_0_31   SR:0.038152 CR:1.0000091791 BCR:1.0000091791
2027_0_32   SR:0.034337 CR:1.0000091791 BCR:1.0000091791
2027_0_33   SR:0.030903 CR:1.0000091791 BCR:1.0000091791
2027_0_34   SR:0.027813 CR:1.0000091791 BCR:1.0000091791
2027_0_35   SR:0.025032 CR:1.0000091791 BCR:1.0000091791
2027_0_36   SR:0.022528 CR:1.0000091791 BCR:1.0000091791
2027_0_37   SR:0.020276 CR:1.0000091791 BCR:1.0000091791
2027_0_38   SR:0.018248 CR:1.0000091791 BCR:1.0000091791
2027_0_39   SR:0.016423 CR:1.0000091791 BCR:1.0000091791
2027_0_40   SR:0.014781 CR:1.0000091791 BCR:1.0000091791
2027_0_41   SR:0.013303 CR:1.0000091791 BCR:1.0000091791
2027_0_42   SR:0.011973 CR:1.0000091791 BCR:1.0000091791
2027_0_43   SR:0.010775 CR:1.0000091791 BCR:1.0000091791
2027_0_44   SR:0.009698 CR:1.0000091791 BCR:1.0000091791
2027_0_45   SR:0.008728 CR:1.0000091791 BCR:1.0000091791
2027_0_46   SR:0.007855 CR:1.0000091791 BCR:1.0000091791
2027_0_47   SR:0.007070 CR:1.0000091791 BCR:1.0000091791
2027_0_48   SR:0.006363 CR:1.0000091791 BCR:1.0000091791
2027_0_49   SR:0.005726 CR:1.0000091791 BCR:1.0000091791
2027_0_50   SR:0.005154 CR:1.0000091791 BCR:1.0000091791
2027_0_51   SR:0.004638 CR:1.0000091791 BCR:1.0000091791
2027_0_52   SR:0.004175 CR:1.0000091791 BCR:1.0000091791
2027_0_53   SR:0.003757 CR:1.0000091791 BCR:1.0000091791
2027_0_54   SR:0.003381 CR:1.0000091791 BCR:1.0000091791
2027_0_55   SR:0.003043 CR:1.0000091791 BCR:1.0000091791
2027_0_56   SR:0.002739 CR:1.0000091791 BCR:1.0000091791
2027_0_57   SR:0.002465 CR:1.0000091791 BCR:1.0000091791
2027_0_58   SR:0.002219 CR:1.0000091791 BCR:1.0000091791
2027_0_59   SR:0.001997 CR:1.0000091791 BCR:1.0000091791
2027_0_60   SR:0.001797 CR:1.0000091791 BCR:1.0000091791
2027_0_61   SR:0.001617 CR:1.0000091791 BCR:1.0000091791
2027_0_62   SR:0.001456 CR:1.0000054836 BCR:1.0000054836
2027_0_63   SR:0.001310 CR:1.0000054836 BCR:1.0000054836
2027_0_64   SR:0.001179 CR:1.0000054836 BCR:1.0000054836
2027_0_65   SR:0.001061 CR:1.0000054836 BCR:1.0000054836
2027_0_66   SR:0.000955 CR:1.0000054836 BCR:1.0000054836
2027_0_67   SR:0.000860 CR:1.0000054836 BCR:1.0000054836
2027_0_68   SR:0.000774 CR:1.0000054836 BCR:1.0000054836
2027_0_69   SR:0.000696 CR:1.0000054836 BCR:1.0000054836
2027_0_70   SR:0.000627 CR:1.0000054836 BCR:1.0000054836
2027_0_71   SR:0.000564 CR:1.0000054836 BCR:1.0000054836
2027_0_72   SR:0.000508 CR:1.0000054836 BCR:1.0000054836
2027_0_73   SR:0.000457 CR:1.0000054836 BCR:1.0000054836
2027_0_74   SR:0.000411 CR:1.0000054836 BCR:1.0000054836
2027_0_75   SR:0.000370 CR:1.0000054836 BCR:1.0000054836
2027_0_76   SR:0.000333 CR:1.0000054836 BCR:1.0000054836
2027_0_77   SR:0.000300 CR:1.0000054836 BCR:1.0000054836
2027_0_78   SR:0.000270 CR:1.0000054836 BCR:1.0000054836
2027_0_79   SR:0.000243 CR:1.0000054836 BCR:1.0000054836
2027_0_80   SR:0.000218 CR:1.0000054836 BCR:1.0000054836
2027_0_81   SR:0.000197 CR:1.0000054836 BCR:1.0000054836
2027_0_82   SR:0.000177 CR:1.0000054836 BCR:1.0000054836
2027_0_83   SR:0.000159 CR:1.0000054836 BCR:1.0000054836
2027_0_84   SR:0.000143 CR:1.0000054836 BCR:1.0000054836
2027_0_85   SR:0.000129 CR:1.0000054836 BCR:1.0000054836
2027_0_86   SR:0.000116 CR:1.0000054836 BCR:1.0000054836
2027_0_87   SR:0.000104 CR:1.0000054836 BCR:1.0000054836
2027_0_88   SR:0.000094 CR:1.0000008345 BCR:1.0000008345
2027_0_89   SR:0.000085 CR:1.0000005960 BCR:1.0000005960
2027_0_90   SR:0.000076 CR:1.0000005960 BCR:1.0000005960
2027_0_91   SR:0.000069 CR:1.0000005960 BCR:1.0000005960
2027_0_92   SR:0.000062 CR:1.0000004768 BCR:1.0000004768
2027_0_93   SR:0.000056 CR:1.0000004768 BCR:1.0000004768
2027_0_94   SR:0.000050 CR:1.0000004768 BCR:1.0000004768
2027_0_95   SR:0.000045 CR:1.0000004768 BCR:1.0000004768
2027_0_96   SR:0.000040 CR:1.0000004768 BCR:1.0000004768
2027_0_97   SR:0.000036 CR:1.0000004768 BCR:1.0000004768
2027_0_98   SR:0.000033 CR:1.0000004768 BCR:1.0000004768
2027_0_99   SR:0.000030 CR:1.0000004768 BCR:1.0000004768
2027_0_100  SR:0.000027 CR:1.0000004768 BCR:1.0000004768
2027_0_101  SR:0.000024 CR:1.0000004768 BCR:1.0000004768
2027_0_102  SR:0.000022 CR:1.0000004768 BCR:1.0000004768
2027_0_103  SR:0.000019 CR:1.0000004768 BCR:1.0000004768
2027_0_104  SR:0.000017 CR:1.0000004768 BCR:1.0000004768
2027_0_105  SR:0.000016 CR:1.0000004768 BCR:1.0000004768
2027_0_106  SR:0.000014 CR:1.0000004768 BCR:1.0000004768
2027_0_107  SR:0.000013 CR:1.0000004768 BCR:1.0000004768
2027_0_108  SR:0.000011 CR:1.0000004768 BCR:1.0000004768
2027_0_109  SR:0.000010 CR:1.0000004768 BCR:1.0000004768
2027_0_110  SR:0.000009 CR:1.0000004768 BCR:1.0000004768
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 62563, Actual GHG Offset Mg 62563
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.139200
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.796451
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.064349
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.139200 / 0.222167 (DELTA:0.082966)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.796451 / 0.713484 (DELTA:0.082966)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.007830 (DELTA:0.007830)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064349 / 0.056519 (DELTA:0.007830)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65725 / $65725 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59636 / $59636 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77368 / $77368 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64782 / $64782 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $60975 / $65725 R:0.927729
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59636 / $59636 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $72618 / $77368 R:0.938605
modified cross subsidized price / cost ALT pickup.ICE                 $64782 / $64782 R:1.000000

cross subsidized price / cost ALT BEV                                 $65769 / $65769 R:1.000000
cross subsidized price / cost ALT ICE                                 $60021 / $60021 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60542 / $60542 R:1.000000
cross subsidized price / cost ALT pickup                              $64878 / $64878 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61418 / $61418 R:1.000000

2027_0_0  SCORE:0.002144, CE:0.082966, 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 Nissan
2028_0_0    SR:1.000000 CR:1.0056104660 BCR:1.0056104660
2028_0_1    SR:0.900000 CR:1.0056104660 BCR:1.0056104660
2028_0_2    SR:0.810000 CR:1.0056104660 BCR:1.0056104660
2028_0_3    SR:0.729000 CR:1.0056104660 BCR:1.0056104660
2028_0_4    SR:0.656100 CR:1.0056104660 BCR:1.0056104660
2028_0_5    SR:0.590490 CR:1.0056104660 BCR:1.0056104660
2028_0_6    SR:0.531441 CR:1.0056104660 BCR:1.0056104660
2028_0_7    SR:0.478297 CR:1.0056104660 BCR:1.0056104660
2028_0_8    SR:0.430467 CR:1.0056104660 BCR:1.0056104660
2028_0_9    SR:0.387420 CR:1.0056104660 BCR:1.0056104660
2028_0_10   SR:0.348678 CR:1.0056104660 BCR:1.0056104660
2028_0_11   SR:0.313811 CR:1.0056104660 BCR:1.0056104660
2028_0_12   SR:0.282430 CR:1.0056104660 BCR:1.0056104660
2028_0_13   SR:0.254187 CR:1.0056104660 BCR:1.0056104660
2028_0_14   SR:0.228768 CR:1.0056104660 BCR:1.0056104660
2028_0_15   SR:0.205891 CR:1.0056104660 BCR:1.0056104660
2028_0_16   SR:0.185302 CR:1.0016742945 BCR:1.0016742945
2028_0_17   SR:0.166772 CR:1.0016742945 BCR:1.0016742945
2028_0_18   SR:0.150095 CR:1.0009311438 BCR:1.0009311438
2028_0_19   SR:0.135085 CR:1.0005857944 BCR:1.0005857944
2028_0_20   SR:0.121577 CR:1.0005857944 BCR:1.0005857944
2028_0_21   SR:0.109419 CR:1.0005857944 BCR:1.0005857944
2028_0_22   SR:0.098477 CR:1.0005857944 BCR:1.0005857944
2028_0_23   SR:0.088629 CR:1.0005857944 BCR:1.0005857944
2028_0_24   SR:0.079766 CR:1.0005857944 BCR:1.0005857944
2028_0_25   SR:0.071790 CR:1.0005857944 BCR:1.0005857944
2028_0_26   SR:0.064611 CR:1.0005661249 BCR:1.0005661249
2028_0_27   SR:0.058150 CR:1.0005661249 BCR:1.0005661249
2028_0_28   SR:0.052335 CR:1.0005661249 BCR:1.0005661249
2028_0_29   SR:0.047101 CR:1.0005661249 BCR:1.0005661249
2028_0_30   SR:0.042391 CR:1.0005661249 BCR:1.0005661249
2028_0_31   SR:0.038152 CR:1.0005661249 BCR:1.0005661249
2028_0_32   SR:0.034337 CR:1.0005661249 BCR:1.0005661249
2028_0_33   SR:0.030903 CR:1.0005661249 BCR:1.0005661249
2028_0_34   SR:0.027813 CR:1.0005661249 BCR:1.0005661249
2028_0_35   SR:0.025032 CR:1.0005661249 BCR:1.0005661249
2028_0_36   SR:0.022528 CR:1.0005661249 BCR:1.0005661249
2028_0_37   SR:0.020276 CR:1.0005661249 BCR:1.0005661249
2028_0_38   SR:0.018248 CR:1.0005661249 BCR:1.0005661249
2028_0_39   SR:0.016423 CR:1.0005661249 BCR:1.0005661249
2028_0_40   SR:0.014781 CR:1.0005661249 BCR:1.0005661249
2028_0_41   SR:0.013303 CR:1.0005652905 BCR:1.0005652905
2028_0_42   SR:0.011973 CR:1.0005652905 BCR:1.0005652905
2028_0_43   SR:0.010775 CR:1.0005643368 BCR:1.0005643368
2028_0_44   SR:0.009698 CR:1.0000594854 BCR:1.0000594854
2028_0_45   SR:0.008728 CR:1.0000371933 BCR:1.0000371933
2028_0_46   SR:0.007855 CR:1.0000371933 BCR:1.0000371933
2028_0_47   SR:0.007070 CR:1.0000371933 BCR:1.0000371933
2028_0_48   SR:0.006363 CR:1.0000371933 BCR:1.0000371933
2028_0_49   SR:0.005726 CR:1.0000371933 BCR:1.0000371933
2028_0_50   SR:0.005154 CR:1.0000371933 BCR:1.0000371933
2028_0_51   SR:0.004638 CR:1.0000371933 BCR:1.0000371933
2028_0_52   SR:0.004175 CR:1.0000357628 BCR:1.0000357628
2028_0_53   SR:0.003757 CR:1.0000357628 BCR:1.0000357628
2028_0_54   SR:0.003381 CR:1.0000357628 BCR:1.0000357628
2028_0_55   SR:0.003043 CR:1.0000357628 BCR:1.0000357628
2028_0_56   SR:0.002739 CR:1.0000357628 BCR:1.0000357628
2028_0_57   SR:0.002465 CR:1.0000357628 BCR:1.0000357628
2028_0_58   SR:0.002219 CR:1.0000357628 BCR:1.0000357628
2028_0_59   SR:0.001997 CR:1.0000357628 BCR:1.0000357628
2028_0_60   SR:0.001797 CR:1.0000357628 BCR:1.0000357628
2028_0_61   SR:0.001617 CR:1.0000357628 BCR:1.0000357628
2028_0_62   SR:0.001456 CR:1.0000357628 BCR:1.0000357628
2028_0_63   SR:0.001310 CR:1.0000357628 BCR:1.0000357628
2028_0_64   SR:0.001179 CR:1.0000357628 BCR:1.0000357628
2028_0_65   SR:0.001061 CR:1.0000357628 BCR:1.0000357628
2028_0_66   SR:0.000955 CR:1.0000357628 BCR:1.0000357628
2028_0_67   SR:0.000860 CR:1.0000357628 BCR:1.0000357628
2028_0_68   SR:0.000774 CR:1.0000357628 BCR:1.0000357628
2028_0_69   SR:0.000696 CR:1.0000357628 BCR:1.0000357628
2028_0_70   SR:0.000627 CR:1.0000030994 BCR:1.0000030994
2028_0_71   SR:0.000564 CR:1.0000030994 BCR:1.0000030994
2028_0_72   SR:0.000508 CR:1.0000017881 BCR:1.0000017881
2028_0_73   SR:0.000457 CR:1.0000017881 BCR:1.0000017881
2028_0_74   SR:0.000411 CR:1.0000017881 BCR:1.0000017881
2028_0_75   SR:0.000370 CR:1.0000017881 BCR:1.0000017881
2028_0_76   SR:0.000333 CR:1.0000017881 BCR:1.0000017881
2028_0_77   SR:0.000300 CR:1.0000017881 BCR:1.0000017881
2028_0_78   SR:0.000270 CR:1.0000017881 BCR:1.0000017881
2028_0_79   SR:0.000243 CR:1.0000017881 BCR:1.0000017881
2028_0_80   SR:0.000218 CR:1.0000017881 BCR:1.0000017881
2028_0_81   SR:0.000197 CR:1.0000017881 BCR:1.0000017881
2028_0_82   SR:0.000177 CR:1.0000017881 BCR:1.0000017881
2028_0_83   SR:0.000159 CR:1.0000017881 BCR:1.0000017881
2028_0_84   SR:0.000143 CR:1.0000017881 BCR:1.0000017881
2028_0_85   SR:0.000129 CR:1.0000017881 BCR:1.0000017881
2028_0_86   SR:0.000116 CR:1.0000017881 BCR:1.0000017881
2028_0_87   SR:0.000104 CR:1.0000017881 BCR:1.0000017881
2028_0_88   SR:0.000094 CR:1.0000017881 BCR:1.0000017881
2028_0_89   SR:0.000085 CR:1.0000017881 BCR:1.0000017881
2028_0_90   SR:0.000076 CR:1.0000017881 BCR:1.0000017881
2028_0_91   SR:0.000069 CR:1.0000017881 BCR:1.0000017881
2028_0_92   SR:0.000062 CR:1.0000017881 BCR:1.0000017881
2028_0_93   SR:0.000056 CR:1.0000017881 BCR:1.0000017881
2028_0_94   SR:0.000050 CR:1.0000017881 BCR:1.0000017881
2028_0_95   SR:0.000045 CR:1.0000017881 BCR:1.0000017881
2028_0_96   SR:0.000040 CR:1.0000017881 BCR:1.0000017881
2028_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2028_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2028_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2028_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2028_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2028_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2028_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2028_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2028_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2028_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2028_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2028_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2028_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2028_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 62819, Actual GHG Offset Mg 62819
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.139523
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.795833
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.064643
2028 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2028 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.139523 / 0.289314 (DELTA:0.149790)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.795833 / 0.646043 (DELTA:0.149790)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.011280 (DELTA:0.011280)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064643 / 0.053363 (DELTA:0.011280)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64375 / $64375 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59564 / $59564 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75107 / $75107 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64697 / $64697 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59375 / $64375 R:0.922331
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59564 / $59564 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $70107 / $75107 R:0.933429
modified cross subsidized price / cost ALT pickup.ICE                 $64697 / $64697 R:1.000000

cross subsidized price / cost ALT BEV                                 $64418 / $64418 R:1.000000
cross subsidized price / cost ALT ICE                                 $59950 / $59950 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60282 / $60282 R:1.000000
cross subsidized price / cost ALT pickup                              $64790 / $64790 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61405 / $61405 R:1.000000

2028_0_0  SCORE:0.003089, CE:0.149790, 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 Nissan
2029_0_0    SR:1.000000 CR:1.0054875612 BCR:1.0054875612
2029_0_1    SR:0.900000 CR:1.0054875612 BCR:1.0054875612
2029_0_2    SR:0.810000 CR:1.0054875612 BCR:1.0054875612
2029_0_3    SR:0.729000 CR:1.0054875612 BCR:1.0054875612
2029_0_4    SR:0.656100 CR:1.0054875612 BCR:1.0054875612
2029_0_5    SR:0.590490 CR:1.0054875612 BCR:1.0054875612
2029_0_6    SR:0.531441 CR:1.0054875612 BCR:1.0054875612
2029_0_7    SR:0.478297 CR:1.0054875612 BCR:1.0054875612
2029_0_8    SR:0.430467 CR:1.0054875612 BCR:1.0054875612
2029_0_9    SR:0.387420 CR:1.0054875612 BCR:1.0054875612
2029_0_10   SR:0.348678 CR:1.0054875612 BCR:1.0054875612
2029_0_11   SR:0.313811 CR:1.0054875612 BCR:1.0054875612
2029_0_12   SR:0.282430 CR:1.0054875612 BCR:1.0054875612
2029_0_13   SR:0.254187 CR:1.0054875612 BCR:1.0054875612
2029_0_14   SR:0.228768 CR:1.0054875612 BCR:1.0054875612
2029_0_15   SR:0.205891 CR:1.0054875612 BCR:1.0054875612
2029_0_16   SR:0.185302 CR:1.0016349554 BCR:1.0016349554
2029_0_17   SR:0.166772 CR:1.0016349554 BCR:1.0016349554
2029_0_18   SR:0.150095 CR:1.0009264946 BCR:1.0009264946
2029_0_19   SR:0.135085 CR:1.0005800724 BCR:1.0005800724
2029_0_20   SR:0.121577 CR:1.0005800724 BCR:1.0005800724
2029_0_21   SR:0.109419 CR:1.0005800724 BCR:1.0005800724
2029_0_22   SR:0.098477 CR:1.0005800724 BCR:1.0005800724
2029_0_23   SR:0.088629 CR:1.0005800724 BCR:1.0005800724
2029_0_24   SR:0.079766 CR:1.0005800724 BCR:1.0005800724
2029_0_25   SR:0.071790 CR:1.0005800724 BCR:1.0005800724
2029_0_26   SR:0.064611 CR:1.0005606413 BCR:1.0005606413
2029_0_27   SR:0.058150 CR:1.0005606413 BCR:1.0005606413
2029_0_28   SR:0.052335 CR:1.0005606413 BCR:1.0005606413
2029_0_29   SR:0.047101 CR:1.0005606413 BCR:1.0005606413
2029_0_30   SR:0.042391 CR:1.0005606413 BCR:1.0005606413
2029_0_31   SR:0.038152 CR:1.0005606413 BCR:1.0005606413
2029_0_32   SR:0.034337 CR:1.0005606413 BCR:1.0005606413
2029_0_33   SR:0.030903 CR:1.0005606413 BCR:1.0005606413
2029_0_34   SR:0.027813 CR:1.0005606413 BCR:1.0005606413
2029_0_35   SR:0.025032 CR:1.0005606413 BCR:1.0005606413
2029_0_36   SR:0.022528 CR:1.0005606413 BCR:1.0005606413
2029_0_37   SR:0.020276 CR:1.0005606413 BCR:1.0005606413
2029_0_38   SR:0.018248 CR:1.0005606413 BCR:1.0005606413
2029_0_39   SR:0.016423 CR:1.0005606413 BCR:1.0005606413
2029_0_40   SR:0.014781 CR:1.0005606413 BCR:1.0005606413
2029_0_41   SR:0.013303 CR:1.0005596876 BCR:1.0005596876
2029_0_42   SR:0.011973 CR:1.0005596876 BCR:1.0005596876
2029_0_43   SR:0.010775 CR:1.0005587339 BCR:1.0005587339
2029_0_44   SR:0.009698 CR:1.0000548363 BCR:1.0000548363
2029_0_45   SR:0.008728 CR:1.0000325441 BCR:1.0000325441
2029_0_46   SR:0.007855 CR:1.0000325441 BCR:1.0000325441
2029_0_47   SR:0.007070 CR:1.0000325441 BCR:1.0000325441
2029_0_48   SR:0.006363 CR:1.0000325441 BCR:1.0000325441
2029_0_49   SR:0.005726 CR:1.0000325441 BCR:1.0000325441
2029_0_50   SR:0.005154 CR:1.0000325441 BCR:1.0000325441
2029_0_51   SR:0.004638 CR:1.0000325441 BCR:1.0000325441
2029_0_52   SR:0.004175 CR:1.0000312328 BCR:1.0000312328
2029_0_53   SR:0.003757 CR:1.0000312328 BCR:1.0000312328
2029_0_54   SR:0.003381 CR:1.0000312328 BCR:1.0000312328
2029_0_55   SR:0.003043 CR:1.0000312328 BCR:1.0000312328
2029_0_56   SR:0.002739 CR:1.0000302792 BCR:1.0000302792
2029_0_57   SR:0.002465 CR:1.0000302792 BCR:1.0000302792
2029_0_58   SR:0.002219 CR:1.0000302792 BCR:1.0000302792
2029_0_59   SR:0.001997 CR:1.0000302792 BCR:1.0000302792
2029_0_60   SR:0.001797 CR:1.0000302792 BCR:1.0000302792
2029_0_61   SR:0.001617 CR:1.0000302792 BCR:1.0000302792
2029_0_62   SR:0.001456 CR:1.0000300407 BCR:1.0000300407
2029_0_63   SR:0.001310 CR:1.0000300407 BCR:1.0000300407
2029_0_64   SR:0.001179 CR:1.0000300407 BCR:1.0000300407
2029_0_65   SR:0.001061 CR:1.0000300407 BCR:1.0000300407
2029_0_66   SR:0.000955 CR:1.0000300407 BCR:1.0000300407
2029_0_67   SR:0.000860 CR:1.0000300407 BCR:1.0000300407
2029_0_68   SR:0.000774 CR:1.0000300407 BCR:1.0000300407
2029_0_69   SR:0.000696 CR:1.0000300407 BCR:1.0000300407
2029_0_70   SR:0.000627 CR:0.9999986291 BCR:0.9999986291
2029_0_71   SR:0.000564 CR:0.9999986291 BCR:0.9999986291
2029_0_72   SR:0.000508 CR:0.9999986291 BCR:0.9999986291
2029_0_73   SR:0.000457 CR:0.9999986291 BCR:0.9999986291
2029_0_74   SR:0.000411 CR:0.9999986291 BCR:0.9999986291
2029_0_75   SR:0.000370 CR:0.9999986291 BCR:0.9999986291
2029_0_76   SR:0.000333 CR:0.9999986291 BCR:0.9999986291
2029_0_77   SR:0.000300 CR:0.9999986291 BCR:0.9999986291
2029_0_78   SR:0.000270 CR:0.9999986291 BCR:0.9999986291
2029_0_79   SR:0.000243 CR:0.9999986291 BCR:0.9999986291
2029_0_80   SR:0.000218 CR:0.9999986291 BCR:0.9999986291
2029_0_81   SR:0.000197 CR:0.9999986291 BCR:0.9999986291
2029_0_82   SR:0.000177 CR:0.9999986291 BCR:0.9999986291
2029_0_83   SR:0.000159 CR:0.9999986291 BCR:0.9999986291
2029_0_84   SR:0.000143 CR:0.9999986291 BCR:0.9999986291
2029_0_85   SR:0.000129 CR:0.9999986291 BCR:0.9999986291
2029_0_86   SR:0.000116 CR:0.9999986291 BCR:0.9999986291
2029_0_87   SR:0.000104 CR:0.9999986291 BCR:0.9999986291
2029_0_88   SR:0.000094 CR:0.9999986291 BCR:0.9999986291
2029_0_89   SR:0.000085 CR:0.9999986291 BCR:0.9999986291
2029_0_90   SR:0.000076 CR:0.9999986291 BCR:0.9999986291
2029_0_91   SR:0.000069 CR:0.9999986291 BCR:0.9999986291
2029_0_92   SR:0.000062 CR:0.9999986291 BCR:0.9999986291
2029_0_93   SR:0.000056 CR:0.9999986291 BCR:0.9999986291
2029_0_94   SR:0.000050 CR:0.9999986291 BCR:0.9999986291
2029_0_95   SR:0.000045 CR:0.9999986291 BCR:0.9999986291
2029_0_96   SR:0.000040 CR:0.9999986291 BCR:0.9999986291
2029_0_97   SR:0.000036 CR:0.9999986291 BCR:0.9999986291
2029_0_98   SR:0.000033 CR:0.9999986291 BCR:0.9999986291
2029_0_99   SR:0.000030 CR:0.9999986291 BCR:0.9999986291
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 62991, Actual GHG Offset Mg 62991
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.139526
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.795667
2029 producer_abs_share_frac_pickup.BEV           = 0.000001
2029 producer_abs_share_frac_pickup.ICE           = 0.064805
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               = 0.139526 / 0.326538 (DELTA:0.187011)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.795667 / 0.608656 (DELTA:0.187011)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.012961 (DELTA:0.012960)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.064805 / 0.051845 (DELTA:0.012960)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63414 / $63414 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59493 / $59493 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73520 / $73520 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64613 / $64613 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58164 / $63414 R:0.917211
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59493 / $59493 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68270 / $73520 R:0.928591
modified cross subsidized price / cost ALT pickup.ICE                 $64613 / $64613 R:1.000000

cross subsidized price / cost ALT BEV                                 $63455 / $63455 R:1.000000
cross subsidized price / cost ALT ICE                                 $59879 / $59879 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60078 / $60078 R:1.000000
cross subsidized price / cost ALT pickup                              $64702 / $64702 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61221 / $61221 R:1.000000

2029_0_0  SCORE:0.003549, CE:0.187011, 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 Nissan
2030_0_0    SR:1.000000 CR:0.9998247658 BCR:0.9998247658
2030_0_1    SR:0.900000 CR:0.9998247747 BCR:0.9998247747
2030_0_2    SR:0.810000 CR:0.9998247750 BCR:0.9998247750
2030_0_3    SR:0.729000 CR:0.9998247750 BCR:0.9998247750
2030_0_4    SR:0.656100 CR:0.9998247750 BCR:0.9998247750
2030_0_5    SR:0.590490 CR:0.9998247750 BCR:0.9998247750
2030_0_6    SR:0.531441 CR:0.9998247750 BCR:0.9998247750
2030_0_7    SR:0.478297 CR:0.9998247750 BCR:0.9998247750
2030_0_8    SR:0.430467 CR:0.9998247750 BCR:0.9998247750
2030_0_9    SR:0.387420 CR:0.9998247750 BCR:0.9998247750
2030_0_10   SR:0.348678 CR:0.9998247750 BCR:0.9998247750
2030_0_11   SR:0.313811 CR:0.9998247750 BCR:0.9998247750
2030_0_12   SR:0.282430 CR:0.9998247750 BCR:0.9998247750
2030_0_13   SR:0.254187 CR:0.9998247750 BCR:0.9998247750
2030_0_14   SR:0.228768 CR:0.9998247750 BCR:0.9998247750
2030_0_15   SR:0.205891 CR:0.9998247750 BCR:0.9998247750
2030_0_16   SR:0.185302 CR:0.9999988199 BCR:0.9999988199
2030_0_17   SR:0.166772 CR:0.9999988199 BCR:0.9999988199
2030_0_18   SR:0.150095 CR:0.9999988199 BCR:0.9999988199
2030_0_19   SR:0.135085 CR:0.9999988199 BCR:0.9999988199
2030_0_20   SR:0.121577 CR:0.9999988199 BCR:0.9999988199
2030_0_21   SR:0.109419 CR:0.9999988199 BCR:0.9999988199
2030_0_22   SR:0.098477 CR:0.9999988199 BCR:0.9999988199
2030_0_23   SR:0.088629 CR:0.9999988199 BCR:0.9999988199
2030_0_24   SR:0.079766 CR:0.9999988199 BCR:0.9999988199
2030_0_25   SR:0.071790 CR:0.9999988199 BCR:0.9999988199
2030_0_26   SR:0.064611 CR:0.9999988199 BCR:0.9999988199
2030_0_27   SR:0.058150 CR:0.9999988199 BCR:0.9999988199
2030_0_28   SR:0.052335 CR:0.9999988199 BCR:0.9999988199
2030_0_29   SR:0.047101 CR:0.9999988199 BCR:0.9999988199
2030_0_30   SR:0.042391 CR:0.9999988199 BCR:0.9999988199
2030_0_31   SR:0.038152 CR:0.9999988199 BCR:0.9999988199
2030_0_32   SR:0.034337 CR:0.9999988199 BCR:0.9999988199
2030_0_33   SR:0.030903 CR:0.9999988199 BCR:0.9999988199
2030_0_34   SR:0.027813 CR:0.9999988199 BCR:0.9999988199
2030_0_35   SR:0.025032 CR:0.9999988199 BCR:0.9999988199
2030_0_36   SR:0.022528 CR:0.9999988199 BCR:0.9999988199
2030_0_37   SR:0.020276 CR:0.9999988199 BCR:0.9999988199
2030_0_38   SR:0.018248 CR:0.9999988199 BCR:0.9999988199
2030_0_39   SR:0.016423 CR:0.9999988199 BCR:0.9999988199
2030_0_40   SR:0.014781 CR:0.9999988199 BCR:0.9999988199
2030_0_41   SR:0.013303 CR:0.9999988199 BCR:0.9999988199
2030_0_42   SR:0.011973 CR:0.9999988199 BCR:0.9999988199
2030_0_43   SR:0.010775 CR:0.9999988199 BCR:0.9999988199
2030_0_44   SR:0.009698 CR:0.9999988199 BCR:0.9999988199
2030_0_45   SR:0.008728 CR:0.9999988199 BCR:0.9999988199
2030_0_46   SR:0.007855 CR:0.9999988199 BCR:0.9999988199
2030_0_47   SR:0.007070 CR:0.9999988199 BCR:0.9999988199
2030_0_48   SR:0.006363 CR:0.9999988199 BCR:0.9999988199
2030_0_49   SR:0.005726 CR:0.9999988199 BCR:0.9999988199
2030_0_50   SR:0.005154 CR:0.9999988199 BCR:0.9999988199
2030_0_51   SR:0.004638 CR:0.9999988199 BCR:0.9999988199
2030_0_52   SR:0.004175 CR:0.9999988199 BCR:0.9999988199
2030_0_53   SR:0.003757 CR:0.9999988199 BCR:0.9999988199
2030_0_54   SR:0.003381 CR:0.9999988199 BCR:0.9999988199
2030_0_55   SR:0.003043 CR:0.9999988199 BCR:0.9999988199
2030_0_56   SR:0.002739 CR:0.9999988199 BCR:0.9999988199
2030_0_57   SR:0.002465 CR:0.9999988199 BCR:0.9999988199
2030_0_58   SR:0.002219 CR:0.9999988199 BCR:0.9999988199
2030_0_59   SR:0.001997 CR:0.9999988199 BCR:0.9999988199
2030_0_60   SR:0.001797 CR:0.9999988199 BCR:0.9999988199
2030_0_61   SR:0.001617 CR:0.9999988199 BCR:0.9999988199
2030_0_62   SR:0.001456 CR:0.9999988199 BCR:0.9999988199
2030_0_63   SR:0.001310 CR:0.9999988199 BCR:0.9999988199
2030_0_64   SR:0.001179 CR:0.9999988199 BCR:0.9999988199
2030_0_65   SR:0.001061 CR:0.9999988199 BCR:0.9999988199
2030_0_66   SR:0.000955 CR:0.9999988199 BCR:0.9999988199
2030_0_67   SR:0.000860 CR:0.9999988199 BCR:0.9999988199
2030_0_68   SR:0.000774 CR:0.9999988199 BCR:0.9999988199
2030_0_69   SR:0.000696 CR:0.9999988199 BCR:0.9999988199
2030_0_70   SR:0.000627 CR:0.9999988199 BCR:0.9999988199
2030_0_71   SR:0.000564 CR:0.9999988199 BCR:0.9999988199
2030_0_72   SR:0.000508 CR:0.9999988199 BCR:0.9999988199
2030_0_73   SR:0.000457 CR:0.9999988199 BCR:0.9999988199
2030_0_74   SR:0.000411 CR:0.9999988199 BCR:0.9999988199
2030_0_75   SR:0.000370 CR:0.9999988199 BCR:0.9999988199
2030_0_76   SR:0.000333 CR:0.9999997288 BCR:0.9999997288
2030_0_77   SR:0.000300 CR:0.9999997288 BCR:0.9999997288
2030_0_78   SR:0.000270 CR:0.9999997288 BCR:0.9999997288
2030_0_79   SR:0.000243 CR:0.9999997288 BCR:0.9999997288
2030_0_80   SR:0.000218 CR:0.9999997288 BCR:0.9999997288
2030_0_81   SR:0.000197 CR:0.9999997288 BCR:0.9999997288
2030_0_82   SR:0.000177 CR:0.9999997288 BCR:0.9999997288
2030_0_83   SR:0.000159 CR:0.9999997288 BCR:0.9999997288
2030_0_84   SR:0.000143 CR:0.9999997288 BCR:0.9999997288
2030_0_85   SR:0.000129 CR:0.9999997288 BCR:0.9999997288
2030_0_86   SR:0.000116 CR:0.9999997288 BCR:0.9999997288
2030_0_87   SR:0.000104 CR:0.9999997288 BCR:0.9999997288
2030_0_88   SR:0.000094 CR:0.9999997288 BCR:0.9999997288
2030_0_89   SR:0.000085 CR:0.9999997288 BCR:0.9999997288
2030_0_90   SR:0.000076 CR:0.9999997288 BCR:0.9999997288
2030_0_91   SR:0.000069 CR:0.9999997288 BCR:0.9999997288
2030_0_92   SR:0.000062 CR:0.9999997288 BCR:0.9999997288
2030_0_93   SR:0.000056 CR:0.9999997288 BCR:0.9999997288
2030_0_94   SR:0.000050 CR:0.9999997288 BCR:0.9999997288
2030_0_95   SR:0.000045 CR:0.9999997288 BCR:0.9999997288
2030_0_96   SR:0.000040 CR:0.9999997288 BCR:0.9999997288
2030_0_97   SR:0.000036 CR:0.9999997288 BCR:0.9999997288
2030_0_98   SR:0.000033 CR:0.9999997288 BCR:0.9999997288
2030_0_99   SR:0.000030 CR:0.9999997288 BCR:0.9999997288
2030_0_100  SR:0.000027 CR:0.9999997288 BCR:0.9999997288
2030_0_101  SR:0.000024 CR:0.9999997288 BCR:0.9999997288
2030_0_102  SR:0.000022 CR:0.9999997288 BCR:0.9999997288
2030_0_103  SR:0.000019 CR:0.9999997288 BCR:0.9999997288
2030_0_104  SR:0.000017 CR:0.9999997288 BCR:0.9999997288
2030_0_105  SR:0.000016 CR:0.9999997288 BCR:0.9999997288
2030_0_106  SR:0.000014 CR:0.9999997288 BCR:0.9999997288
2030_0_107  SR:0.000013 CR:0.9999997288 BCR:0.9999997288
2030_0_108  SR:0.000011 CR:0.9999997288 BCR:0.9999997288
2030_0_109  SR:0.000010 CR:0.9999997288 BCR:0.9999997288
2030_0_110  SR:0.000009 CR:0.9999997288 BCR:0.9999997288
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 64351, Actual GHG Offset Mg 64351
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.149197
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.785778
2030 producer_abs_share_frac_pickup.BEV           = 0.000000
2030 producer_abs_share_frac_pickup.ICE           = 0.065024
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.149197 / 0.326489 (DELTA:0.177292)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.785778 / 0.608487 (DELTA:0.177292)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013006 (DELTA:0.013006)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065024 / 0.052018 (DELTA:0.013006)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63485 / $63485 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59424 / $59424 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73972 / $73972 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63072 / $63072 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57985 / $63485 R:0.913365
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59424 / $59424 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68472 / $73972 R:0.925648
modified cross subsidized price / cost ALT pickup.ICE                 $63072 / $63072 R:1.000000

cross subsidized price / cost ALT BEV                                 $63524 / $63524 R:1.000000
cross subsidized price / cost ALT ICE                                 $59703 / $59703 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60072 / $60072 R:1.000000
cross subsidized price / cost ALT pickup                              $63162 / $63162 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61129 / $61129 R:1.000000

2030_0_0  SCORE:0.003562, CE:0.177292, 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 Nissan
2031_0_0    SR:1.000000 CR:0.9964137501 BCR:0.9964137501
2031_0_1    SR:0.900000 CR:0.9964137501 BCR:0.9964137501
2031_0_2    SR:0.810000 CR:0.9964137501 BCR:0.9964137501
2031_0_3    SR:0.729000 CR:0.9964137501 BCR:0.9964137501
2031_0_4    SR:0.656100 CR:0.9964137501 BCR:0.9964137501
2031_0_5    SR:0.590490 CR:0.9964137501 BCR:0.9964137501
2031_0_6    SR:0.531441 CR:0.9964137501 BCR:0.9964137501
2031_0_7    SR:0.478297 CR:0.9964137501 BCR:0.9964137501
2031_0_8    SR:0.430467 CR:0.9964137501 BCR:0.9964137501
2031_0_9    SR:0.387420 CR:0.9964137501 BCR:0.9964137501
2031_0_10   SR:0.348678 CR:0.9964137501 BCR:0.9964137501
2031_0_11   SR:0.313811 CR:0.9964137501 BCR:0.9964137501
2031_0_12   SR:0.282430 CR:0.9964137501 BCR:0.9964137501
2031_0_13   SR:0.254187 CR:0.9998756313 BCR:0.9998756313
2031_0_14   SR:0.228768 CR:0.9999778553 BCR:0.9999778553
2031_0_15   SR:0.205891 CR:0.9999778553 BCR:0.9999778553
2031_0_16   SR:0.185302 CR:0.9999778553 BCR:0.9999778553
2031_0_17   SR:0.166772 CR:0.9999778553 BCR:0.9999778553
2031_0_18   SR:0.150095 CR:0.9999778553 BCR:0.9999778553
2031_0_19   SR:0.135085 CR:0.9999778553 BCR:0.9999778553
2031_0_20   SR:0.121577 CR:0.9999778553 BCR:0.9999778553
2031_0_21   SR:0.109419 CR:0.9999778553 BCR:0.9999778553
2031_0_22   SR:0.098477 CR:0.9999778553 BCR:0.9999778553
2031_0_23   SR:0.088629 CR:0.9999778553 BCR:0.9999778553
2031_0_24   SR:0.079766 CR:0.9999778553 BCR:0.9999778553
2031_0_25   SR:0.071790 CR:0.9999778553 BCR:0.9999778553
2031_0_26   SR:0.064611 CR:0.9999778553 BCR:0.9999778553
2031_0_27   SR:0.058150 CR:0.9999778553 BCR:0.9999778553
2031_0_28   SR:0.052335 CR:0.9999778553 BCR:0.9999778553
2031_0_29   SR:0.047101 CR:0.9999778553 BCR:0.9999778553
2031_0_30   SR:0.042391 CR:0.9999778553 BCR:0.9999778553
2031_0_31   SR:0.038152 CR:0.9999778553 BCR:0.9999778553
2031_0_32   SR:0.034337 CR:0.9999778553 BCR:0.9999778553
2031_0_33   SR:0.030903 CR:0.9999778553 BCR:0.9999778553
2031_0_34   SR:0.027813 CR:0.9999778553 BCR:0.9999778553
2031_0_35   SR:0.025032 CR:0.9999778553 BCR:0.9999778553
2031_0_36   SR:0.022528 CR:0.9999778553 BCR:0.9999778553
2031_0_37   SR:0.020276 CR:0.9999778553 BCR:0.9999778553
2031_0_38   SR:0.018248 CR:0.9999778553 BCR:0.9999778553
2031_0_39   SR:0.016423 CR:0.9999778553 BCR:0.9999778553
2031_0_40   SR:0.014781 CR:0.9999778553 BCR:0.9999778553
2031_0_41   SR:0.013303 CR:0.9999778553 BCR:0.9999778553
2031_0_42   SR:0.011973 CR:0.9999778553 BCR:0.9999778553
2031_0_43   SR:0.010775 CR:0.9999778553 BCR:0.9999778553
2031_0_44   SR:0.009698 CR:0.9999778553 BCR:0.9999778553
2031_0_45   SR:0.008728 CR:0.9999778553 BCR:0.9999778553
2031_0_46   SR:0.007855 CR:0.9999778553 BCR:0.9999778553
2031_0_47   SR:0.007070 CR:0.9999778553 BCR:0.9999778553
2031_0_48   SR:0.006363 CR:0.9999778553 BCR:0.9999778553
2031_0_49   SR:0.005726 CR:0.9999778553 BCR:0.9999778553
2031_0_50   SR:0.005154 CR:0.9999778553 BCR:0.9999778553
2031_0_51   SR:0.004638 CR:0.9999778553 BCR:0.9999778553
2031_0_52   SR:0.004175 CR:0.9999778553 BCR:0.9999778553
2031_0_53   SR:0.003757 CR:0.9999778553 BCR:0.9999778553
2031_0_54   SR:0.003381 CR:0.9999778553 BCR:0.9999778553
2031_0_55   SR:0.003043 CR:0.9999778553 BCR:0.9999778553
2031_0_56   SR:0.002739 CR:0.9999778553 BCR:0.9999778553
2031_0_57   SR:0.002465 CR:0.9999778553 BCR:0.9999778553
2031_0_58   SR:0.002219 CR:0.9999778553 BCR:0.9999778553
2031_0_59   SR:0.001997 CR:0.9999778553 BCR:0.9999778553
2031_0_60   SR:0.001797 CR:0.9999778553 BCR:0.9999778553
2031_0_61   SR:0.001617 CR:0.9999778553 BCR:0.9999778553
2031_0_62   SR:0.001456 CR:0.9999778553 BCR:0.9999778553
2031_0_63   SR:0.001310 CR:0.9999778553 BCR:0.9999778553
2031_0_64   SR:0.001179 CR:0.9999838431 BCR:0.9999838431
2031_0_65   SR:0.001061 CR:0.9999883949 BCR:0.9999883949
2031_0_66   SR:0.000955 CR:0.9999933198 BCR:0.9999933198
2031_0_67   SR:0.000860 CR:0.9999933198 BCR:0.9999933198
2031_0_68   SR:0.000774 CR:0.9999933198 BCR:0.9999933198
2031_0_69   SR:0.000696 CR:0.9999933198 BCR:0.9999933198
2031_0_70   SR:0.000627 CR:0.9999933198 BCR:0.9999933198
2031_0_71   SR:0.000564 CR:0.9999989223 BCR:0.9999989223
2031_0_72   SR:0.000508 CR:0.9999989223 BCR:0.9999989223
2031_0_73   SR:0.000457 CR:0.9999989223 BCR:0.9999989223
2031_0_74   SR:0.000411 CR:0.9999989223 BCR:0.9999989223
2031_0_75   SR:0.000370 CR:0.9999989223 BCR:0.9999989223
2031_0_76   SR:0.000333 CR:0.9999989223 BCR:0.9999989223
2031_0_77   SR:0.000300 CR:0.9999989223 BCR:0.9999989223
2031_0_78   SR:0.000270 CR:0.9999989223 BCR:0.9999989223
2031_0_79   SR:0.000243 CR:0.9999989223 BCR:0.9999989223
2031_0_80   SR:0.000218 CR:0.9999989223 BCR:0.9999989223
2031_0_81   SR:0.000197 CR:0.9999989223 BCR:0.9999989223
2031_0_82   SR:0.000177 CR:0.9999989223 BCR:0.9999989223
2031_0_83   SR:0.000159 CR:0.9999989223 BCR:0.9999989223
2031_0_84   SR:0.000143 CR:0.9999989223 BCR:0.9999989223
2031_0_85   SR:0.000129 CR:0.9999989223 BCR:0.9999989223
2031_0_86   SR:0.000116 CR:0.9999989223 BCR:0.9999989223
2031_0_87   SR:0.000104 CR:0.9999989223 BCR:0.9999989223
2031_0_88   SR:0.000094 CR:0.9999989223 BCR:0.9999989223
2031_0_89   SR:0.000085 CR:0.9999989223 BCR:0.9999989223
2031_0_90   SR:0.000076 CR:0.9999989223 BCR:0.9999989223
2031_0_91   SR:0.000069 CR:0.9999989223 BCR:0.9999989223
2031_0_92   SR:0.000062 CR:0.9999989223 BCR:0.9999989223
2031_0_93   SR:0.000056 CR:0.9999989223 BCR:0.9999989223
2031_0_94   SR:0.000050 CR:0.9999989223 BCR:0.9999989223
2031_0_95   SR:0.000045 CR:0.9999989223 BCR:0.9999989223
2031_0_96   SR:0.000040 CR:0.9999989223 BCR:0.9999989223
2031_0_97   SR:0.000036 CR:0.9999989223 BCR:0.9999989223
2031_0_98   SR:0.000033 CR:0.9999989223 BCR:0.9999989223
2031_0_99   SR:0.000030 CR:0.9999989223 BCR:0.9999989223
2031_0_100  SR:0.000027 CR:0.9999989223 BCR:0.9999989223
2031_0_101  SR:0.000024 CR:0.9999989223 BCR:0.9999989223
2031_0_102  SR:0.000022 CR:0.9999989223 BCR:0.9999989223
2031_0_103  SR:0.000019 CR:0.9999995546 BCR:0.9999995546
2031_0_104  SR:0.000017 CR:0.9999995546 BCR:0.9999995546
2031_0_105  SR:0.000016 CR:0.9999995546 BCR:0.9999995546
2031_0_106  SR:0.000014 CR:0.9999995546 BCR:0.9999995546
2031_0_107  SR:0.000013 CR:0.9999995546 BCR:0.9999995546
2031_0_108  SR:0.000011 CR:0.9999995546 BCR:0.9999995546
2031_0_109  SR:0.000010 CR:0.9999995546 BCR:0.9999995546
2031_0_110  SR:0.000009 CR:0.9999996282 BCR:0.9999996282
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 27725, Actual GHG Offset Mg 27725
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.088243
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.846415
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.065342
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.088243 / 0.336078 (DELTA:0.247835)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.846415 / 0.598580 (DELTA:0.247835)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013068 (DELTA:0.013068)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065342 / 0.052273 (DELTA:0.013068)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63665 / $63665 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59356 / $59356 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74609 / $74609 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62997 / $62997 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57915 / $63665 R:0.909685
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59356 / $59356 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68859 / $74609 R:0.922932
modified cross subsidized price / cost ALT pickup.ICE                 $62997 / $62997 R:1.000000

cross subsidized price / cost ALT BEV                                 $63732 / $63732 R:1.000000
cross subsidized price / cost ALT ICE                                 $59617 / $59617 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59763 / $59763 R:1.000000
cross subsidized price / cost ALT pickup                              $63087 / $63087 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61194 / $61194 R:1.000000

2031_0_0  SCORE:0.003579, CE:0.247835, 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 Nissan
2032_0_0    SR:1.000000 CR:0.9995878785 BCR:0.9995878785
2032_0_1    SR:0.900000 CR:0.9995878785 BCR:0.9995878785
2032_0_2    SR:0.810000 CR:0.9995878785 BCR:0.9995878785
2032_0_3    SR:0.729000 CR:0.9995878785 BCR:0.9995878785
2032_0_4    SR:0.656100 CR:0.9995878785 BCR:0.9995878785
2032_0_5    SR:0.590490 CR:0.9995878785 BCR:0.9995878785
2032_0_6    SR:0.531441 CR:0.9995878785 BCR:0.9995878785
2032_0_7    SR:0.478297 CR:0.9995878785 BCR:0.9995878785
2032_0_8    SR:0.430467 CR:0.9995878785 BCR:0.9995878785
2032_0_9    SR:0.387420 CR:0.9995878785 BCR:0.9995878785
2032_0_10   SR:0.348678 CR:0.9995878785 BCR:0.9995878785
2032_0_11   SR:0.313811 CR:0.9995878785 BCR:0.9995878785
2032_0_12   SR:0.282430 CR:0.9995878785 BCR:0.9995878785
2032_0_13   SR:0.254187 CR:0.9995878785 BCR:0.9995878785
2032_0_14   SR:0.228768 CR:0.9995878785 BCR:0.9995878785
2032_0_15   SR:0.205891 CR:1.0001804218 BCR:1.0001804218
2032_0_16   SR:0.185302 CR:1.0001804218 BCR:1.0001804218
2032_0_17   SR:0.166772 CR:0.9999338322 BCR:0.9999338322
2032_0_18   SR:0.150095 CR:0.9999338322 BCR:0.9999338322
2032_0_19   SR:0.135085 CR:0.9999338322 BCR:0.9999338322
2032_0_20   SR:0.121577 CR:0.9999338322 BCR:0.9999338322
2032_0_21   SR:0.109419 CR:0.9999338322 BCR:0.9999338322
2032_0_22   SR:0.098477 CR:0.9999338322 BCR:0.9999338322
2032_0_23   SR:0.088629 CR:0.9999338322 BCR:0.9999338322
2032_0_24   SR:0.079766 CR:0.9999338322 BCR:0.9999338322
2032_0_25   SR:0.071790 CR:0.9999338322 BCR:0.9999338322
2032_0_26   SR:0.064611 CR:0.9999338322 BCR:0.9999338322
2032_0_27   SR:0.058150 CR:0.9999338322 BCR:0.9999338322
2032_0_28   SR:0.052335 CR:0.9999338322 BCR:0.9999338322
2032_0_29   SR:0.047101 CR:0.9999338322 BCR:0.9999338322
2032_0_30   SR:0.042391 CR:0.9999338322 BCR:0.9999338322
2032_0_31   SR:0.038152 CR:0.9999338322 BCR:0.9999338322
2032_0_32   SR:0.034337 CR:0.9999338322 BCR:0.9999338322
2032_0_33   SR:0.030903 CR:0.9999338322 BCR:0.9999338322
2032_0_34   SR:0.027813 CR:0.9999338322 BCR:0.9999338322
2032_0_35   SR:0.025032 CR:0.9999338322 BCR:0.9999338322
2032_0_36   SR:0.022528 CR:0.9999338322 BCR:0.9999338322
2032_0_37   SR:0.020276 CR:0.9999338322 BCR:0.9999338322
2032_0_38   SR:0.018248 CR:0.9999338322 BCR:0.9999338322
2032_0_39   SR:0.016423 CR:0.9999338322 BCR:0.9999338322
2032_0_40   SR:0.014781 CR:0.9999338322 BCR:0.9999338322
2032_0_41   SR:0.013303 CR:0.9999338322 BCR:0.9999338322
2032_0_42   SR:0.011973 CR:0.9999338322 BCR:0.9999338322
2032_0_43   SR:0.010775 CR:0.9999338322 BCR:0.9999338322
2032_0_44   SR:0.009698 CR:0.9999338322 BCR:0.9999338322
2032_0_45   SR:0.008728 CR:0.9999930534 BCR:0.9999930534
2032_0_46   SR:0.007855 CR:0.9999930534 BCR:0.9999930534
2032_0_47   SR:0.007070 CR:0.9999930534 BCR:0.9999930534
2032_0_48   SR:0.006363 CR:0.9999930534 BCR:0.9999930534
2032_0_49   SR:0.005726 CR:0.9999930534 BCR:0.9999930534
2032_0_50   SR:0.005154 CR:0.9999930534 BCR:0.9999930534
2032_0_51   SR:0.004638 CR:0.9999930534 BCR:0.9999930534
2032_0_52   SR:0.004175 CR:0.9999930534 BCR:0.9999930534
2032_0_53   SR:0.003757 CR:0.9999930534 BCR:0.9999930534
2032_0_54   SR:0.003381 CR:0.9999930534 BCR:0.9999930534
2032_0_55   SR:0.003043 CR:0.9999930534 BCR:0.9999930534
2032_0_56   SR:0.002739 CR:0.9999930534 BCR:0.9999930534
2032_0_57   SR:0.002465 CR:0.9999930534 BCR:0.9999930534
2032_0_58   SR:0.002219 CR:0.9999930534 BCR:0.9999930534
2032_0_59   SR:0.001997 CR:0.9999930534 BCR:0.9999930534
2032_0_60   SR:0.001797 CR:0.9999930534 BCR:0.9999930534
2032_0_61   SR:0.001617 CR:0.9999930534 BCR:0.9999930534
2032_0_62   SR:0.001456 CR:0.9999930534 BCR:0.9999930534
2032_0_63   SR:0.001310 CR:0.9999930534 BCR:0.9999930534
2032_0_64   SR:0.001179 CR:0.9999930534 BCR:0.9999930534
2032_0_65   SR:0.001061 CR:0.9999930534 BCR:0.9999930534
2032_0_66   SR:0.000955 CR:0.9999930534 BCR:0.9999930534
2032_0_67   SR:0.000860 CR:0.9999930534 BCR:0.9999930534
2032_0_68   SR:0.000774 CR:0.9999930534 BCR:0.9999930534
2032_0_69   SR:0.000696 CR:0.9999930534 BCR:0.9999930534
2032_0_70   SR:0.000627 CR:0.9999930534 BCR:0.9999930534
2032_0_71   SR:0.000564 CR:0.9999930534 BCR:0.9999930534
2032_0_72   SR:0.000508 CR:0.9999930534 BCR:0.9999930534
2032_0_73   SR:0.000457 CR:0.9999930534 BCR:0.9999930534
2032_0_74   SR:0.000411 CR:0.9999930534 BCR:0.9999930534
2032_0_75   SR:0.000370 CR:0.9999930534 BCR:0.9999930534
2032_0_76   SR:0.000333 CR:0.9999930534 BCR:0.9999930534
2032_0_77   SR:0.000300 CR:0.9999930534 BCR:0.9999930534
2032_0_78   SR:0.000270 CR:0.9999930534 BCR:0.9999930534
2032_0_79   SR:0.000243 CR:0.9999930534 BCR:0.9999930534
2032_0_80   SR:0.000218 CR:0.9999930534 BCR:0.9999930534
2032_0_81   SR:0.000197 CR:0.9999942444 BCR:0.9999942444
2032_0_82   SR:0.000177 CR:0.9999960091 BCR:0.9999960091
2032_0_83   SR:0.000159 CR:0.9999960091 BCR:0.9999960091
2032_0_84   SR:0.000143 CR:0.9999972415 BCR:0.9999972415
2032_0_85   SR:0.000129 CR:0.9999972849 BCR:0.9999972849
2032_0_86   SR:0.000116 CR:0.9999983943 BCR:0.9999983943
2032_0_87   SR:0.000104 CR:0.9999994223 BCR:0.9999994223
2032_0_88   SR:0.000094 CR:0.9999994223 BCR:0.9999994223
2032_0_89   SR:0.000085 CR:0.9999994223 BCR:0.9999994223
2032_0_90   SR:0.000076 CR:0.9999997251 BCR:0.9999997251
2032_0_91   SR:0.000069 CR:0.9999999733 BCR:0.9999999733
2032_0_92   SR:0.000062 CR:0.9999999936 BCR:0.9999999936
2032_0_93   SR:0.000056 CR:0.9999999936 BCR:0.9999999936
2032_0_94   SR:0.000050 CR:0.9999999936 BCR:0.9999999936
2032_0_95   SR:0.000045 CR:0.9999999936 BCR:0.9999999936
2032_0_96   SR:0.000040 CR:0.9999999936 BCR:0.9999999936
2032_0_97   SR:0.000036 CR:0.9999999936 BCR:0.9999999936
2032_0_98   SR:0.000033 CR:0.9999999936 BCR:0.9999999936
2032_0_99   SR:0.000030 CR:0.9999999936 BCR:0.9999999936
2032_0_100  SR:0.000027 CR:0.9999999936 BCR:0.9999999936
2032_0_101  SR:0.000024 CR:0.9999999936 BCR:0.9999999936
2032_0_102  SR:0.000022 CR:0.9999999936 BCR:0.9999999936
2032_0_103  SR:0.000019 CR:0.9999999936 BCR:0.9999999936
2032_0_104  SR:0.000017 CR:0.9999999963 BCR:0.9999999963
2032_0_105  SR:0.000016 CR:0.9999999963 BCR:0.9999999963
2032_0_106  SR:0.000014 CR:0.9999999963 BCR:0.9999999963
2032_0_107  SR:0.000013 CR:0.9999999963 BCR:0.9999999963
2032_0_108  SR:0.000011 CR:0.9999999963 BCR:0.9999999963
2032_0_109  SR:0.000010 CR:0.9999999963 BCR:0.9999999963
2032_0_110  SR:0.000009 CR:0.9999999970 BCR:0.9999999970
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 24987, Actual GHG Offset Mg 24987
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.083343
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.851115
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.065542
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.083343 / 0.275116 (DELTA:0.191773)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.851115 / 0.659342 (DELTA:0.191773)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013108 (DELTA:0.013108)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065542 / 0.052433 (DELTA:0.013108)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63949 / $63949 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59289 / $59289 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75420 / $75420 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62924 / $62924 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $57949 / $63949 R:0.906177
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59289 / $59289 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69420 / $75420 R:0.920447
modified cross subsidized price / cost ALT pickup.ICE                 $62924 / $62924 R:1.000000

cross subsidized price / cost ALT BEV                                 $64020 / $64020 R:1.000000
cross subsidized price / cost ALT ICE                                 $59549 / $59549 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59705 / $59705 R:1.000000
cross subsidized price / cost ALT pickup                              $63013 / $63013 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60973 / $60973 R:1.000000

2032_0_0  SCORE:0.003590, CE:0.191773, 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 Nissan
2033_0_0    SR:1.000000 CR:1.0053885372 BCR:1.0053885372
2033_0_1    SR:0.900000 CR:1.0053885372 BCR:1.0053885372
2033_0_2    SR:0.810000 CR:1.0053885372 BCR:1.0053885372
2033_0_3    SR:0.729000 CR:1.0053885372 BCR:1.0053885372
2033_0_4    SR:0.656100 CR:1.0053885372 BCR:1.0053885372
2033_0_5    SR:0.590490 CR:1.0053885372 BCR:1.0053885372
2033_0_6    SR:0.531441 CR:1.0053885372 BCR:1.0053885372
2033_0_7    SR:0.478297 CR:1.0053885372 BCR:1.0053885372
2033_0_8    SR:0.430467 CR:1.0053885372 BCR:1.0053885372
2033_0_9    SR:0.387420 CR:1.0053885372 BCR:1.0053885372
2033_0_10   SR:0.348678 CR:1.0053885372 BCR:1.0053885372
2033_0_11   SR:0.313811 CR:1.0053885372 BCR:1.0053885372
2033_0_12   SR:0.282430 CR:1.0053885372 BCR:1.0053885372
2033_0_13   SR:0.254187 CR:1.0053885372 BCR:1.0053885372
2033_0_14   SR:0.228768 CR:1.0053885372 BCR:1.0053885372
2033_0_15   SR:0.205891 CR:1.0053885372 BCR:1.0053885372
2033_0_16   SR:0.185302 CR:0.9991165337 BCR:0.9991165337
2033_0_17   SR:0.166772 CR:0.9991165337 BCR:0.9991165337
2033_0_18   SR:0.150095 CR:1.0000862846 BCR:1.0000862846
2033_0_19   SR:0.135085 CR:1.0000862760 BCR:1.0000862760
2033_0_20   SR:0.121577 CR:1.0000862760 BCR:1.0000862760
2033_0_21   SR:0.109419 CR:1.0000862760 BCR:1.0000862760
2033_0_22   SR:0.098477 CR:0.9999414339 BCR:0.9999414339
2033_0_23   SR:0.088629 CR:0.9999414339 BCR:0.9999414339
2033_0_24   SR:0.079766 CR:0.9999414339 BCR:0.9999414339
2033_0_25   SR:0.071790 CR:0.9999414339 BCR:0.9999414339
2033_0_26   SR:0.064611 CR:0.9999414339 BCR:0.9999414339
2033_0_27   SR:0.058150 CR:0.9999414339 BCR:0.9999414339
2033_0_28   SR:0.052335 CR:0.9999414339 BCR:0.9999414339
2033_0_29   SR:0.047101 CR:0.9999414339 BCR:0.9999414339
2033_0_30   SR:0.042391 CR:0.9999414339 BCR:0.9999414339
2033_0_31   SR:0.038152 CR:0.9999414339 BCR:0.9999414339
2033_0_32   SR:0.034337 CR:0.9999414339 BCR:0.9999414339
2033_0_33   SR:0.030903 CR:0.9999414339 BCR:0.9999414339
2033_0_34   SR:0.027813 CR:0.9999414339 BCR:0.9999414339
2033_0_35   SR:0.025032 CR:0.9999414339 BCR:0.9999414339
2033_0_36   SR:0.022528 CR:0.9999414339 BCR:0.9999414339
2033_0_37   SR:0.020276 CR:0.9999414339 BCR:0.9999414339
2033_0_38   SR:0.018248 CR:0.9999414339 BCR:0.9999414339
2033_0_39   SR:0.016423 CR:0.9999414339 BCR:0.9999414339
2033_0_40   SR:0.014781 CR:0.9999414339 BCR:0.9999414339
2033_0_41   SR:0.013303 CR:1.0000444821 BCR:1.0000444821
2033_0_42   SR:0.011973 CR:1.0000444821 BCR:1.0000444821
2033_0_43   SR:0.010775 CR:1.0000444821 BCR:1.0000444821
2033_0_44   SR:0.009698 CR:1.0000444821 BCR:1.0000444821
2033_0_45   SR:0.008728 CR:1.0000444821 BCR:1.0000444821
2033_0_46   SR:0.007855 CR:1.0000444821 BCR:1.0000444821
2033_0_47   SR:0.007070 CR:1.0000444821 BCR:1.0000444821
2033_0_48   SR:0.006363 CR:1.0000444821 BCR:1.0000444821
2033_0_49   SR:0.005726 CR:1.0000444821 BCR:1.0000444821
2033_0_50   SR:0.005154 CR:1.0000444821 BCR:1.0000444821
2033_0_51   SR:0.004638 CR:1.0000444821 BCR:1.0000444821
2033_0_52   SR:0.004175 CR:1.0000444821 BCR:1.0000444821
2033_0_53   SR:0.003757 CR:1.0000444821 BCR:1.0000444821
2033_0_54   SR:0.003381 CR:1.0000444821 BCR:1.0000444821
2033_0_55   SR:0.003043 CR:1.0000444821 BCR:1.0000444821
2033_0_56   SR:0.002739 CR:1.0000444821 BCR:1.0000444821
2033_0_57   SR:0.002465 CR:1.0000444821 BCR:1.0000444821
2033_0_58   SR:0.002219 CR:1.0000444559 BCR:1.0000444559
2033_0_59   SR:0.001997 CR:1.0000444559 BCR:1.0000444559
2033_0_60   SR:0.001797 CR:1.0000444559 BCR:1.0000444559
2033_0_61   SR:0.001617 CR:1.0000444559 BCR:1.0000444559
2033_0_62   SR:0.001456 CR:1.0000444559 BCR:1.0000444559
2033_0_63   SR:0.001310 CR:1.0000444559 BCR:1.0000444559
2033_0_64   SR:0.001179 CR:1.0000444559 BCR:1.0000444559
2033_0_65   SR:0.001061 CR:1.0000444559 BCR:1.0000444559
2033_0_66   SR:0.000955 CR:1.0000008140 BCR:1.0000008140
2033_0_67   SR:0.000860 CR:1.0000008140 BCR:1.0000008140
2033_0_68   SR:0.000774 CR:1.0000008140 BCR:1.0000008140
2033_0_69   SR:0.000696 CR:0.9999999623 BCR:0.9999999623
2033_0_70   SR:0.000627 CR:0.9999999623 BCR:0.9999999623
2033_0_71   SR:0.000564 CR:0.9999999623 BCR:0.9999999623
2033_0_72   SR:0.000508 CR:0.9999999623 BCR:0.9999999623
2033_0_73   SR:0.000457 CR:0.9999999982 BCR:0.9999999982
2033_0_74   SR:0.000411 CR:0.9999999982 BCR:0.9999999982
2033_0_75   SR:0.000370 CR:0.9999999982 BCR:0.9999999982
2033_0_76   SR:0.000333 CR:0.9999999982 BCR:0.9999999982
2033_0_77   SR:0.000300 CR:0.9999999982 BCR:0.9999999982
2033_0_78   SR:0.000270 CR:0.9999999982 BCR:0.9999999982
2033_0_79   SR:0.000243 CR:0.9999999982 BCR:0.9999999982
2033_0_80   SR:0.000218 CR:0.9999999982 BCR:0.9999999982
2033_0_81   SR:0.000197 CR:0.9999999982 BCR:0.9999999982
2033_0_82   SR:0.000177 CR:0.9999999982 BCR:0.9999999982
2033_0_83   SR:0.000159 CR:0.9999999982 BCR:0.9999999982
2033_0_84   SR:0.000143 CR:0.9999999982 BCR:0.9999999982
2033_0_85   SR:0.000129 CR:0.9999999982 BCR:0.9999999982
2033_0_86   SR:0.000116 CR:0.9999999982 BCR:0.9999999982
2033_0_87   SR:0.000104 CR:0.9999999982 BCR:0.9999999982
2033_0_88   SR:0.000094 CR:0.9999999982 BCR:0.9999999982
2033_0_89   SR:0.000085 CR:0.9999999982 BCR:0.9999999982
2033_0_90   SR:0.000076 CR:0.9999999982 BCR:0.9999999982
2033_0_91   SR:0.000069 CR:0.9999999982 BCR:0.9999999982
2033_0_92   SR:0.000062 CR:0.9999999982 BCR:0.9999999982
2033_0_93   SR:0.000056 CR:0.9999999982 BCR:0.9999999982
2033_0_94   SR:0.000050 CR:0.9999999982 BCR:0.9999999982
2033_0_95   SR:0.000045 CR:0.9999999982 BCR:0.9999999982
2033_0_96   SR:0.000040 CR:0.9999999982 BCR:0.9999999982
2033_0_97   SR:0.000036 CR:0.9999999982 BCR:0.9999999982
2033_0_98   SR:0.000033 CR:0.9999999982 BCR:0.9999999982
2033_0_99   SR:0.000030 CR:0.9999999982 BCR:0.9999999982
2033_0_100  SR:0.000027 CR:0.9999999982 BCR:0.9999999982
2033_0_101  SR:0.000024 CR:0.9999999982 BCR:0.9999999982
2033_0_102  SR:0.000022 CR:0.9999999982 BCR:0.9999999982
2033_0_103  SR:0.000019 CR:0.9999999982 BCR:0.9999999982
2033_0_104  SR:0.000017 CR:0.9999999982 BCR:0.9999999982
2033_0_105  SR:0.000016 CR:0.9999999982 BCR:0.9999999982
2033_0_106  SR:0.000014 CR:0.9999999982 BCR:0.9999999982
2033_0_107  SR:0.000013 CR:0.9999999982 BCR:0.9999999982
2033_0_108  SR:0.000011 CR:0.9999999982 BCR:0.9999999982
2033_0_109  SR:0.000010 CR:0.9999999982 BCR:0.9999999982
2033_0_110  SR:0.000009 CR:0.9999999982 BCR:0.9999999982
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 25241, Actual GHG Offset Mg 25241
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.075313
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.858813
2033 producer_abs_share_frac_pickup.BEV           = 0.000005
2033 producer_abs_share_frac_pickup.ICE           = 0.065870
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer cuv_suv_van shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.075313 / 0.270138 (DELTA:0.194825)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.858813 / 0.663987 (DELTA:0.194826)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000005 / 0.013047 (DELTA:0.013043)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.065870 / 0.052827 (DELTA:0.013043)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64300 / $64300 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59223 / $59223 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76343 / $76343 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64293 / $64293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64300 / $64300 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59223 / $59223 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76343 / $76343 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64293 / $64293 R:1.000000

cross subsidized price / cost ALT BEV                                 $64374 / $64374 R:1.000000
cross subsidized price / cost ALT ICE                                 $59585 / $59585 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59633 / $59633 R:1.000000
cross subsidized price / cost ALT pickup                              $64378 / $64378 R:1.000000
cross subsidized price / cost ALT TOTAL                               $61086 / $61086 R:1.000000

2033_0_0  SCORE:0.003572, CE:0.194826, 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 Nissan
2034_0_0    SR:1.000000 CR:1.0052684518 BCR:1.0052684518
2034_0_1    SR:0.900000 CR:1.0052684518 BCR:1.0052684518
2034_0_2    SR:0.810000 CR:1.0052684518 BCR:1.0052684518
2034_0_3    SR:0.729000 CR:1.0052684518 BCR:1.0052684518
2034_0_4    SR:0.656100 CR:1.0052684518 BCR:1.0052684518
2034_0_5    SR:0.590490 CR:1.0052684518 BCR:1.0052684518
2034_0_6    SR:0.531441 CR:1.0052684518 BCR:1.0052684518
2034_0_7    SR:0.478297 CR:1.0052684518 BCR:1.0052684518
2034_0_8    SR:0.430467 CR:1.0052684518 BCR:1.0052684518
2034_0_9    SR:0.387420 CR:1.0052684518 BCR:1.0052684518
2034_0_10   SR:0.348678 CR:1.0052684518 BCR:1.0052684518
2034_0_11   SR:0.313811 CR:1.0052684518 BCR:1.0052684518
2034_0_12   SR:0.282430 CR:1.0052684518 BCR:1.0052684518
2034_0_13   SR:0.254187 CR:1.0052684518 BCR:1.0052684518
2034_0_14   SR:0.228768 CR:1.0052684518 BCR:1.0052684518
2034_0_15   SR:0.205891 CR:0.9953916318 BCR:0.9953916318
2034_0_16   SR:0.185302 CR:0.9999794122 BCR:0.9999794122
2034_0_17   SR:0.166772 CR:0.9999794122 BCR:0.9999794122
2034_0_18   SR:0.150095 CR:0.9999794122 BCR:0.9999794122
2034_0_19   SR:0.135085 CR:0.9999794122 BCR:0.9999794122
2034_0_20   SR:0.121577 CR:0.9999794122 BCR:0.9999794122
2034_0_21   SR:0.109419 CR:0.9999794122 BCR:0.9999794122
2034_0_22   SR:0.098477 CR:0.9999794122 BCR:0.9999794122
2034_0_23   SR:0.088629 CR:0.9999794122 BCR:0.9999794122
2034_0_24   SR:0.079766 CR:0.9999794122 BCR:0.9999794122
2034_0_25   SR:0.071790 CR:0.9999794122 BCR:0.9999794122
2034_0_26   SR:0.064611 CR:0.9999794122 BCR:0.9999794122
2034_0_27   SR:0.058150 CR:0.9999794122 BCR:0.9999794122
2034_0_28   SR:0.052335 CR:0.9999794122 BCR:0.9999794122
2034_0_29   SR:0.047101 CR:0.9999794122 BCR:0.9999794122
2034_0_30   SR:0.042391 CR:0.9999794122 BCR:0.9999794122
2034_0_31   SR:0.038152 CR:0.9999794122 BCR:0.9999794122
2034_0_32   SR:0.034337 CR:0.9999794122 BCR:0.9999794122
2034_0_33   SR:0.030903 CR:0.9999794122 BCR:0.9999794122
2034_0_34   SR:0.027813 CR:0.9999794122 BCR:0.9999794122
2034_0_35   SR:0.025032 CR:0.9999794122 BCR:0.9999794122
2034_0_36   SR:0.022528 CR:0.9999794122 BCR:0.9999794122
2034_0_37   SR:0.020276 CR:0.9999794122 BCR:0.9999794122
2034_0_38   SR:0.018248 CR:0.9999794122 BCR:0.9999794122
2034_0_39   SR:0.016423 CR:0.9999794122 BCR:0.9999794122
2034_0_40   SR:0.014781 CR:0.9999794122 BCR:0.9999794122
2034_0_41   SR:0.013303 CR:0.9999794122 BCR:0.9999794122
2034_0_42   SR:0.011973 CR:0.9999794122 BCR:0.9999794122
2034_0_43   SR:0.010775 CR:0.9999794122 BCR:0.9999794122
2034_0_44   SR:0.009698 CR:0.9999794122 BCR:0.9999794122
2034_0_45   SR:0.008728 CR:0.9999794122 BCR:0.9999794122
2034_0_46   SR:0.007855 CR:0.9999794122 BCR:0.9999794122
2034_0_47   SR:0.007070 CR:0.9999794122 BCR:0.9999794122
2034_0_48   SR:0.006363 CR:0.9999794122 BCR:0.9999794122
2034_0_49   SR:0.005726 CR:0.9999794122 BCR:0.9999794122
2034_0_50   SR:0.005154 CR:0.9999794122 BCR:0.9999794122
2034_0_51   SR:0.004638 CR:0.9999794122 BCR:0.9999794122
2034_0_52   SR:0.004175 CR:0.9999794122 BCR:0.9999794122
2034_0_53   SR:0.003757 CR:0.9999794122 BCR:0.9999794122
2034_0_54   SR:0.003381 CR:1.0000134573 BCR:1.0000134573
2034_0_55   SR:0.003043 CR:1.0000134573 BCR:1.0000134573
2034_0_56   SR:0.002739 CR:1.0000134573 BCR:1.0000134573
2034_0_57   SR:0.002465 CR:1.0000134573 BCR:1.0000134573
2034_0_58   SR:0.002219 CR:1.0000134573 BCR:1.0000134573
2034_0_59   SR:0.001997 CR:1.0000134573 BCR:1.0000134573
2034_0_60   SR:0.001797 CR:1.0000127871 BCR:1.0000127871
2034_0_61   SR:0.001617 CR:1.0000127871 BCR:1.0000127871
2034_0_62   SR:0.001456 CR:1.0000127871 BCR:1.0000127871
2034_0_63   SR:0.001310 CR:1.0000127871 BCR:1.0000127871
2034_0_64   SR:0.001179 CR:1.0000127871 BCR:1.0000127871
2034_0_65   SR:0.001061 CR:1.0000123823 BCR:1.0000123823
2034_0_66   SR:0.000955 CR:1.0000123823 BCR:1.0000123823
2034_0_67   SR:0.000860 CR:1.0000123823 BCR:1.0000123823
2034_0_68   SR:0.000774 CR:1.0000123823 BCR:1.0000123823
2034_0_69   SR:0.000696 CR:1.0000123823 BCR:1.0000123823
2034_0_70   SR:0.000627 CR:1.0000123823 BCR:1.0000123823
2034_0_71   SR:0.000564 CR:1.0000122949 BCR:1.0000122949
2034_0_72   SR:0.000508 CR:1.0000122949 BCR:1.0000122949
2034_0_73   SR:0.000457 CR:1.0000122949 BCR:1.0000122949
2034_0_74   SR:0.000411 CR:1.0000122949 BCR:1.0000122949
2034_0_75   SR:0.000370 CR:1.0000122949 BCR:1.0000122949
2034_0_76   SR:0.000333 CR:1.0000122949 BCR:1.0000122949
2034_0_77   SR:0.000300 CR:1.0000122949 BCR:1.0000122949
2034_0_78   SR:0.000270 CR:1.0000000273 BCR:1.0000000273
2034_0_79   SR:0.000243 CR:1.0000000273 BCR:1.0000000273
2034_0_80   SR:0.000218 CR:1.0000000273 BCR:1.0000000273
2034_0_81   SR:0.000197 CR:1.0000000273 BCR:1.0000000273
2034_0_82   SR:0.000177 CR:1.0000000273 BCR:1.0000000273
2034_0_83   SR:0.000159 CR:1.0000000273 BCR:1.0000000273
2034_0_84   SR:0.000143 CR:1.0000000273 BCR:1.0000000273
2034_0_85   SR:0.000129 CR:1.0000000273 BCR:1.0000000273
2034_0_86   SR:0.000116 CR:1.0000000273 BCR:1.0000000273
2034_0_87   SR:0.000104 CR:1.0000000273 BCR:1.0000000273
2034_0_88   SR:0.000094 CR:1.0000000273 BCR:1.0000000273
2034_0_89   SR:0.000085 CR:1.0000000273 BCR:1.0000000273
2034_0_90   SR:0.000076 CR:1.0000000273 BCR:1.0000000273
2034_0_91   SR:0.000069 CR:1.0000000273 BCR:1.0000000273
2034_0_92   SR:0.000062 CR:1.0000000273 BCR:1.0000000273
2034_0_93   SR:0.000056 CR:1.0000000273 BCR:1.0000000273
2034_0_94   SR:0.000050 CR:1.0000000273 BCR:1.0000000273
2034_0_95   SR:0.000045 CR:1.0000000273 BCR:1.0000000273
2034_0_96   SR:0.000040 CR:1.0000000273 BCR:1.0000000273
2034_0_97   SR:0.000036 CR:1.0000000273 BCR:1.0000000273
2034_0_98   SR:0.000033 CR:1.0000000273 BCR:1.0000000273
2034_0_99   SR:0.000030 CR:1.0000000273 BCR:1.0000000273
2034_0_100  SR:0.000027 CR:1.0000000273 BCR:1.0000000273
2034_0_101  SR:0.000024 CR:1.0000000273 BCR:1.0000000273
2034_0_102  SR:0.000022 CR:1.0000000273 BCR:1.0000000273
2034_0_103  SR:0.000019 CR:1.0000000273 BCR:1.0000000273
2034_0_104  SR:0.000017 CR:1.0000000273 BCR:1.0000000273
2034_0_105  SR:0.000016 CR:1.0000000273 BCR:1.0000000273
2034_0_106  SR:0.000014 CR:1.0000000273 BCR:1.0000000273
2034_0_107  SR:0.000013 CR:1.0000000273 BCR:1.0000000273
2034_0_108  SR:0.000011 CR:1.0000000273 BCR:1.0000000273
2034_0_109  SR:0.000010 CR:0.9999999951 BCR:0.9999999951
2034_0_110  SR:0.000009 CR:0.9999999982 BCR:0.9999999982
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 15708, Actual GHG Offset Mg 15708
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.071023
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.862789
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.066188
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.071023 / 0.262050 (DELTA:0.191027)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.862789 / 0.671762 (DELTA:0.191027)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013242 (DELTA:0.013242)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066188 / 0.052946 (DELTA:0.013242)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64174 / $64174 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59159 / $59159 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76198 / $76198 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $62491 / $62491 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64174 / $64174 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59159 / $59159 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76198 / $76198 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $62491 / $62491 R:1.000000

cross subsidized price / cost ALT BEV                                 $64256 / $64256 R:1.000000
cross subsidized price / cost ALT ICE                                 $59396 / $59396 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59540 / $59540 R:1.000000
cross subsidized price / cost ALT pickup                              $62579 / $62579 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60875 / $60875 R:1.000000

2034_0_0  SCORE:0.003627, CE:0.191027, 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 Nissan
2035_0_0    SR:1.000000 CR:0.9953413838 BCR:0.9953413838
2035_0_1    SR:0.900000 CR:0.9953413838 BCR:0.9953413838
2035_0_2    SR:0.810000 CR:0.9953413838 BCR:0.9953413838
2035_0_3    SR:0.729000 CR:0.9953413838 BCR:0.9953413838
2035_0_4    SR:0.656100 CR:0.9953413838 BCR:0.9953413838
2035_0_5    SR:0.590490 CR:0.9953413838 BCR:0.9953413838
2035_0_6    SR:0.531441 CR:0.9953413838 BCR:0.9953413838
2035_0_7    SR:0.478297 CR:0.9953413838 BCR:0.9953413838
2035_0_8    SR:0.430467 CR:0.9953413838 BCR:0.9953413838
2035_0_9    SR:0.387420 CR:0.9953413838 BCR:0.9953413838
2035_0_10   SR:0.348678 CR:0.9953413838 BCR:0.9953413838
2035_0_11   SR:0.313811 CR:0.9953413838 BCR:0.9953413838
2035_0_12   SR:0.282430 CR:0.9953413838 BCR:0.9953413838
2035_0_13   SR:0.254187 CR:0.9953413838 BCR:0.9953413838
2035_0_14   SR:0.228768 CR:0.9953413838 BCR:0.9953413838
2035_0_15   SR:0.205891 CR:0.9955980052 BCR:0.9955980052
2035_0_16   SR:0.185302 CR:0.9955980052 BCR:0.9955980052
2035_0_17   SR:0.166772 CR:0.9955980052 BCR:0.9955980052
2035_0_18   SR:0.150095 CR:0.9983429962 BCR:0.9983429962
2035_0_19   SR:0.135085 CR:0.9983429962 BCR:0.9983429962
2035_0_20   SR:0.121577 CR:1.0006434396 BCR:1.0006434396
2035_0_21   SR:0.109419 CR:1.0005639345 BCR:1.0005639345
2035_0_22   SR:0.098477 CR:0.9999134623 BCR:0.9999134623
2035_0_23   SR:0.088629 CR:0.9999134623 BCR:0.9999134623
2035_0_24   SR:0.079766 CR:0.9999134623 BCR:0.9999134623
2035_0_25   SR:0.071790 CR:0.9999134623 BCR:0.9999134623
2035_0_26   SR:0.064611 CR:0.9999134623 BCR:0.9999134623
2035_0_27   SR:0.058150 CR:0.9999134623 BCR:0.9999134623
2035_0_28   SR:0.052335 CR:0.9999134623 BCR:0.9999134623
2035_0_29   SR:0.047101 CR:0.9999134623 BCR:0.9999134623
2035_0_30   SR:0.042391 CR:0.9999134623 BCR:0.9999134623
2035_0_31   SR:0.038152 CR:0.9999134623 BCR:0.9999134623
2035_0_32   SR:0.034337 CR:0.9999134623 BCR:0.9999134623
2035_0_33   SR:0.030903 CR:0.9999134623 BCR:0.9999134623
2035_0_34   SR:0.027813 CR:0.9999134623 BCR:0.9999134623
2035_0_35   SR:0.025032 CR:0.9999134623 BCR:0.9999134623
2035_0_36   SR:0.022528 CR:0.9999134623 BCR:0.9999134623
2035_0_37   SR:0.020276 CR:0.9999134623 BCR:0.9999134623
2035_0_38   SR:0.018248 CR:0.9999134623 BCR:0.9999134623
2035_0_39   SR:0.016423 CR:0.9999134623 BCR:0.9999134623
2035_0_40   SR:0.014781 CR:0.9999134623 BCR:0.9999134623
2035_0_41   SR:0.013303 CR:0.9999134623 BCR:0.9999134623
2035_0_42   SR:0.011973 CR:0.9999134623 BCR:0.9999134623
2035_0_43   SR:0.010775 CR:0.9999134623 BCR:0.9999134623
2035_0_44   SR:0.009698 CR:0.9999134623 BCR:0.9999134623
2035_0_45   SR:0.008728 CR:0.9999134623 BCR:0.9999134623
2035_0_46   SR:0.007855 CR:0.9999134623 BCR:0.9999134623
2035_0_47   SR:0.007070 CR:0.9999134623 BCR:0.9999134623
2035_0_48   SR:0.006363 CR:0.9999134623 BCR:0.9999134623
2035_0_49   SR:0.005726 CR:0.9999134623 BCR:0.9999134623
2035_0_50   SR:0.005154 CR:0.9999134623 BCR:0.9999134623
2035_0_51   SR:0.004638 CR:0.9999134623 BCR:0.9999134623
2035_0_52   SR:0.004175 CR:0.9999285257 BCR:0.9999285257
2035_0_53   SR:0.003757 CR:0.9999506446 BCR:0.9999506446
2035_0_54   SR:0.003381 CR:0.9999619903 BCR:0.9999619903
2035_0_55   SR:0.003043 CR:0.9999807618 BCR:0.9999807618
2035_0_56   SR:0.002739 CR:0.9999891003 BCR:0.9999891003
2035_0_57   SR:0.002465 CR:1.0000051541 BCR:1.0000051541
2035_0_58   SR:0.002219 CR:1.0000051541 BCR:1.0000051541
2035_0_59   SR:0.001997 CR:1.0000051541 BCR:1.0000051541
2035_0_60   SR:0.001797 CR:1.0000051541 BCR:1.0000051541
2035_0_61   SR:0.001617 CR:1.0000051541 BCR:1.0000051541
2035_0_62   SR:0.001456 CR:1.0000051541 BCR:1.0000051541
2035_0_63   SR:0.001310 CR:1.0000051541 BCR:1.0000051541
2035_0_64   SR:0.001179 CR:1.0000051541 BCR:1.0000051541
2035_0_65   SR:0.001061 CR:1.0000051541 BCR:1.0000051541
2035_0_66   SR:0.000955 CR:1.0000051541 BCR:1.0000051541
2035_0_67   SR:0.000860 CR:1.0000051541 BCR:1.0000051541
2035_0_68   SR:0.000774 CR:1.0000051541 BCR:1.0000051541
2035_0_69   SR:0.000696 CR:1.0000051541 BCR:1.0000051541
2035_0_70   SR:0.000627 CR:1.0000051541 BCR:1.0000051541
2035_0_71   SR:0.000564 CR:1.0000051541 BCR:1.0000051541
2035_0_72   SR:0.000508 CR:1.0000051541 BCR:1.0000051541
2035_0_73   SR:0.000457 CR:1.0000051541 BCR:1.0000051541
2035_0_74   SR:0.000411 CR:1.0000051541 BCR:1.0000051541
2035_0_75   SR:0.000370 CR:1.0000051541 BCR:1.0000051541
2035_0_76   SR:0.000333 CR:1.0000051541 BCR:1.0000051541
2035_0_77   SR:0.000300 CR:1.0000051541 BCR:1.0000051541
2035_0_78   SR:0.000270 CR:1.0000051541 BCR:1.0000051541
2035_0_79   SR:0.000243 CR:1.0000051541 BCR:1.0000051541
2035_0_80   SR:0.000218 CR:1.0000051541 BCR:1.0000051541
2035_0_81   SR:0.000197 CR:1.0000046418 BCR:1.0000046418
2035_0_82   SR:0.000177 CR:1.0000046418 BCR:1.0000046418
2035_0_83   SR:0.000159 CR:1.0000046418 BCR:1.0000046418
2035_0_84   SR:0.000143 CR:1.0000037436 BCR:1.0000037436
2035_0_85   SR:0.000129 CR:1.0000034080 BCR:1.0000034080
2035_0_86   SR:0.000116 CR:1.0000023955 BCR:1.0000023955
2035_0_87   SR:0.000104 CR:1.0000023745 BCR:1.0000023745
2035_0_88   SR:0.000094 CR:1.0000023703 BCR:1.0000023703
2035_0_89   SR:0.000085 CR:1.0000018689 BCR:1.0000018689
2035_0_90   SR:0.000076 CR:1.0000017494 BCR:1.0000017494
2035_0_91   SR:0.000069 CR:1.0000010769 BCR:1.0000010769
2035_0_92   SR:0.000062 CR:1.0000009384 BCR:1.0000009384
2035_0_93   SR:0.000056 CR:0.9999999223 BCR:0.9999999223
2035_0_94   SR:0.000050 CR:0.9999999223 BCR:0.9999999223
2035_0_95   SR:0.000045 CR:0.9999999223 BCR:0.9999999223
2035_0_96   SR:0.000040 CR:0.9999999223 BCR:0.9999999223
2035_0_97   SR:0.000036 CR:0.9999999810 BCR:0.9999999810
2035_0_98   SR:0.000033 CR:0.9999999810 BCR:0.9999999810
2035_0_99   SR:0.000030 CR:0.9999999810 BCR:0.9999999810
2035_0_100  SR:0.000027 CR:0.9999999810 BCR:0.9999999810
2035_0_101  SR:0.000024 CR:0.9999999810 BCR:0.9999999810
2035_0_102  SR:0.000022 CR:0.9999999810 BCR:0.9999999810
2035_0_103  SR:0.000019 CR:0.9999999810 BCR:0.9999999810
2035_0_104  SR:0.000017 CR:0.9999999810 BCR:0.9999999810
2035_0_105  SR:0.000016 CR:0.9999999810 BCR:0.9999999810
2035_0_106  SR:0.000014 CR:0.9999999810 BCR:0.9999999810
2035_0_107  SR:0.000013 CR:0.9999999810 BCR:0.9999999810
2035_0_108  SR:0.000011 CR:0.9999999810 BCR:0.9999999810
2035_0_109  SR:0.000010 CR:0.9999999810 BCR:0.9999999810
2035_0_110  SR:0.000009 CR:0.9999999810 BCR:0.9999999810
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 15813, Actual GHG Offset Mg 15813
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.059552
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.874066
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.066382
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.059552 / 0.257732 (DELTA:0.198180)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.874066 / 0.675886 (DELTA:0.198180)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.013276 (DELTA:0.013276)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.066382 / 0.053106 (DELTA:0.013276)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64058 / $64058 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $59096 / $59096 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76065 / $76065 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $64141 / $64141 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64058 / $64058 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $59096 / $59096 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $76065 / $76065 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $64141 / $64141 R:1.000000

cross subsidized price / cost ALT BEV                                 $64154 / $64154 R:1.000000
cross subsidized price / cost ALT ICE                                 $59452 / $59452 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59412 / $59412 R:1.000000
cross subsidized price / cost ALT pickup                              $64227 / $64227 R:1.000000
cross subsidized price / cost ALT TOTAL                               $60868 / $60868 R:1.000000

2035_0_0  SCORE:0.003636, CE:0.198180, 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 Pass 1: Manufacturer=Stellantis
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2022  Iteration=0 Stellantis
2022_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2022_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2022_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2022_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2022_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2022_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2022_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2022_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2022_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2022_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2022_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2022_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2022_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2022_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2022_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2022_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2022_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2022_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2022_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2022_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2022_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2022_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2022_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2022_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2022_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2022_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2022_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2022_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2022_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2022_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2022_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2022_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2022_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2022_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2022_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2022_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2022_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2022_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2022_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2022_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2022_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2022_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2022_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2022_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2022_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2022_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2022_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2022_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2022_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2022_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2022_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2022_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2022_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2022_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2022_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2022_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2022_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2022_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2022_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2022_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2022_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2022_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2022_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2022_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2022_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2022_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2022_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2022_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2022_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2022_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2022_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2022_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2022_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2022_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2022_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2022_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2022_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2022_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2022_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2022_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2022_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2022_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2022_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2022_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2022_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2022_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2022_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2022_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2022_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2022_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2022_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2022_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2022_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2022_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2022_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2022_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2022_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2022_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2022_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2022_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2022_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2022_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2022_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2022_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2022_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2022_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2022_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2022_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2022_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2022_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2022_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1172109, Actual GHG Offset Mg 1172108
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.221995
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.778005
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2023  Iteration=0 Stellantis
2023_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2023_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2023_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2023_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2023_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2023_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2023_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2023_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2023_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2023_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2023_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2023_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2023_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2023_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2023_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2023_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2023_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2023_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2023_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2023_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2023_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2023_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2023_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2023_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2023_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2023_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2023_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2023_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2023_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2023_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2023_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2023_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2023_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2023_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2023_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2023_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2023_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2023_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2023_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2023_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2023_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2023_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2023_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2023_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2023_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2023_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2023_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2023_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2023_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2023_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2023_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2023_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2023_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2023_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2023_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2023_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2023_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2023_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2023_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2023_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2023_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2023_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2023_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2023_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2023_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2023_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2023_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2023_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2023_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2023_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2023_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2023_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2023_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2023_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2023_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2023_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2023_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2023_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2023_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2023_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2023_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2023_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2023_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2023_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2023_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2023_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2023_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2023_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2023_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2023_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2023_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2023_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2023_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2023_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2023_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2023_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2023_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2023_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2023_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2023_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2023_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2023_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2023_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2023_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2023_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2023_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2023_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2023_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2023_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2023_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2023_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 958532, Actual GHG Offset Mg 958533
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222933
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.777067
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2024  Iteration=0 Stellantis
2024_0_0    SR:1.000000 CR:0.9999998808 BCR:0.9999998808
2024_0_1    SR:0.900000 CR:0.9999998808 BCR:0.9999998808
2024_0_2    SR:0.810000 CR:0.9999998808 BCR:0.9999998808
2024_0_3    SR:0.729000 CR:0.9999998808 BCR:0.9999998808
2024_0_4    SR:0.656100 CR:0.9999998808 BCR:0.9999998808
2024_0_5    SR:0.590490 CR:0.9999998808 BCR:0.9999998808
2024_0_6    SR:0.531441 CR:0.9999998808 BCR:0.9999998808
2024_0_7    SR:0.478297 CR:0.9999998808 BCR:0.9999998808
2024_0_8    SR:0.430467 CR:0.9999998808 BCR:0.9999998808
2024_0_9    SR:0.387420 CR:0.9999998808 BCR:0.9999998808
2024_0_10   SR:0.348678 CR:0.9999998808 BCR:0.9999998808
2024_0_11   SR:0.313811 CR:0.9999998808 BCR:0.9999998808
2024_0_12   SR:0.282430 CR:0.9999998808 BCR:0.9999998808
2024_0_13   SR:0.254187 CR:0.9999998808 BCR:0.9999998808
2024_0_14   SR:0.228768 CR:0.9999998808 BCR:0.9999998808
2024_0_15   SR:0.205891 CR:0.9999998808 BCR:0.9999998808
2024_0_16   SR:0.185302 CR:0.9999998808 BCR:0.9999998808
2024_0_17   SR:0.166772 CR:0.9999998808 BCR:0.9999998808
2024_0_18   SR:0.150095 CR:0.9999998808 BCR:0.9999998808
2024_0_19   SR:0.135085 CR:0.9999998808 BCR:0.9999998808
2024_0_20   SR:0.121577 CR:0.9999998808 BCR:0.9999998808
2024_0_21   SR:0.109419 CR:0.9999998808 BCR:0.9999998808
2024_0_22   SR:0.098477 CR:0.9999998808 BCR:0.9999998808
2024_0_23   SR:0.088629 CR:0.9999998808 BCR:0.9999998808
2024_0_24   SR:0.079766 CR:0.9999998808 BCR:0.9999998808
2024_0_25   SR:0.071790 CR:0.9999998808 BCR:0.9999998808
2024_0_26   SR:0.064611 CR:0.9999998808 BCR:0.9999998808
2024_0_27   SR:0.058150 CR:0.9999998808 BCR:0.9999998808
2024_0_28   SR:0.052335 CR:0.9999998808 BCR:0.9999998808
2024_0_29   SR:0.047101 CR:0.9999998808 BCR:0.9999998808
2024_0_30   SR:0.042391 CR:0.9999998808 BCR:0.9999998808
2024_0_31   SR:0.038152 CR:0.9999998808 BCR:0.9999998808
2024_0_32   SR:0.034337 CR:0.9999998808 BCR:0.9999998808
2024_0_33   SR:0.030903 CR:0.9999998808 BCR:0.9999998808
2024_0_34   SR:0.027813 CR:0.9999998808 BCR:0.9999998808
2024_0_35   SR:0.025032 CR:0.9999998808 BCR:0.9999998808
2024_0_36   SR:0.022528 CR:0.9999998808 BCR:0.9999998808
2024_0_37   SR:0.020276 CR:0.9999998808 BCR:0.9999998808
2024_0_38   SR:0.018248 CR:0.9999998808 BCR:0.9999998808
2024_0_39   SR:0.016423 CR:0.9999998808 BCR:0.9999998808
2024_0_40   SR:0.014781 CR:0.9999998808 BCR:0.9999998808
2024_0_41   SR:0.013303 CR:0.9999998808 BCR:0.9999998808
2024_0_42   SR:0.011973 CR:0.9999998808 BCR:0.9999998808
2024_0_43   SR:0.010775 CR:0.9999998808 BCR:0.9999998808
2024_0_44   SR:0.009698 CR:0.9999998808 BCR:0.9999998808
2024_0_45   SR:0.008728 CR:0.9999998808 BCR:0.9999998808
2024_0_46   SR:0.007855 CR:0.9999998808 BCR:0.9999998808
2024_0_47   SR:0.007070 CR:0.9999998808 BCR:0.9999998808
2024_0_48   SR:0.006363 CR:0.9999998808 BCR:0.9999998808
2024_0_49   SR:0.005726 CR:0.9999998808 BCR:0.9999998808
2024_0_50   SR:0.005154 CR:0.9999998808 BCR:0.9999998808
2024_0_51   SR:0.004638 CR:0.9999998808 BCR:0.9999998808
2024_0_52   SR:0.004175 CR:0.9999998808 BCR:0.9999998808
2024_0_53   SR:0.003757 CR:0.9999998808 BCR:0.9999998808
2024_0_54   SR:0.003381 CR:0.9999998808 BCR:0.9999998808
2024_0_55   SR:0.003043 CR:0.9999998808 BCR:0.9999998808
2024_0_56   SR:0.002739 CR:0.9999998808 BCR:0.9999998808
2024_0_57   SR:0.002465 CR:0.9999998808 BCR:0.9999998808
2024_0_58   SR:0.002219 CR:0.9999998808 BCR:0.9999998808
2024_0_59   SR:0.001997 CR:0.9999998808 BCR:0.9999998808
2024_0_60   SR:0.001797 CR:0.9999998808 BCR:0.9999998808
2024_0_61   SR:0.001617 CR:0.9999998808 BCR:0.9999998808
2024_0_62   SR:0.001456 CR:0.9999998808 BCR:0.9999998808
2024_0_63   SR:0.001310 CR:0.9999998808 BCR:0.9999998808
2024_0_64   SR:0.001179 CR:0.9999998808 BCR:0.9999998808
2024_0_65   SR:0.001061 CR:0.9999998808 BCR:0.9999998808
2024_0_66   SR:0.000955 CR:0.9999998808 BCR:0.9999998808
2024_0_67   SR:0.000860 CR:0.9999998808 BCR:0.9999998808
2024_0_68   SR:0.000774 CR:0.9999998808 BCR:0.9999998808
2024_0_69   SR:0.000696 CR:0.9999998808 BCR:0.9999998808
2024_0_70   SR:0.000627 CR:0.9999998808 BCR:0.9999998808
2024_0_71   SR:0.000564 CR:0.9999998808 BCR:0.9999998808
2024_0_72   SR:0.000508 CR:0.9999998808 BCR:0.9999998808
2024_0_73   SR:0.000457 CR:0.9999998808 BCR:0.9999998808
2024_0_74   SR:0.000411 CR:0.9999998808 BCR:0.9999998808
2024_0_75   SR:0.000370 CR:0.9999998808 BCR:0.9999998808
2024_0_76   SR:0.000333 CR:0.9999998808 BCR:0.9999998808
2024_0_77   SR:0.000300 CR:0.9999998808 BCR:0.9999998808
2024_0_78   SR:0.000270 CR:0.9999998808 BCR:0.9999998808
2024_0_79   SR:0.000243 CR:0.9999998808 BCR:0.9999998808
2024_0_80   SR:0.000218 CR:0.9999998808 BCR:0.9999998808
2024_0_81   SR:0.000197 CR:0.9999998808 BCR:0.9999998808
2024_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2024_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2024_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2024_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2024_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2024_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2024_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2024_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2024_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2024_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2024_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2024_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2024_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2024_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2024_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2024_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2024_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2024_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2024_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2024_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2024_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2024_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2024_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2024_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2024_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2024_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2024_0_108  SR:0.000011 CR:0.9999998808 BCR:0.9999998808
2024_0_109  SR:0.000010 CR:0.9999998808 BCR:0.9999998808
2024_0_110  SR:0.000009 CR:0.9999998808 BCR:0.9999998808
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 723725, Actual GHG Offset Mg 723726
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222638
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.777362
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2025  Iteration=0 Stellantis
2025_0_0    SR:1.000000 CR:1.0000001192 BCR:1.0000001192
2025_0_1    SR:0.900000 CR:1.0000001192 BCR:1.0000001192
2025_0_2    SR:0.810000 CR:1.0000001192 BCR:1.0000001192
2025_0_3    SR:0.729000 CR:1.0000001192 BCR:1.0000001192
2025_0_4    SR:0.656100 CR:1.0000001192 BCR:1.0000001192
2025_0_5    SR:0.590490 CR:1.0000001192 BCR:1.0000001192
2025_0_6    SR:0.531441 CR:1.0000001192 BCR:1.0000001192
2025_0_7    SR:0.478297 CR:1.0000001192 BCR:1.0000001192
2025_0_8    SR:0.430467 CR:1.0000001192 BCR:1.0000001192
2025_0_9    SR:0.387420 CR:1.0000001192 BCR:1.0000001192
2025_0_10   SR:0.348678 CR:1.0000001192 BCR:1.0000001192
2025_0_11   SR:0.313811 CR:1.0000001192 BCR:1.0000001192
2025_0_12   SR:0.282430 CR:1.0000001192 BCR:1.0000001192
2025_0_13   SR:0.254187 CR:1.0000001192 BCR:1.0000001192
2025_0_14   SR:0.228768 CR:1.0000001192 BCR:1.0000001192
2025_0_15   SR:0.205891 CR:1.0000001192 BCR:1.0000001192
2025_0_16   SR:0.185302 CR:1.0000001192 BCR:1.0000001192
2025_0_17   SR:0.166772 CR:1.0000001192 BCR:1.0000001192
2025_0_18   SR:0.150095 CR:1.0000001192 BCR:1.0000001192
2025_0_19   SR:0.135085 CR:1.0000001192 BCR:1.0000001192
2025_0_20   SR:0.121577 CR:1.0000001192 BCR:1.0000001192
2025_0_21   SR:0.109419 CR:1.0000001192 BCR:1.0000001192
2025_0_22   SR:0.098477 CR:1.0000001192 BCR:1.0000001192
2025_0_23   SR:0.088629 CR:1.0000001192 BCR:1.0000001192
2025_0_24   SR:0.079766 CR:1.0000001192 BCR:1.0000001192
2025_0_25   SR:0.071790 CR:1.0000001192 BCR:1.0000001192
2025_0_26   SR:0.064611 CR:1.0000001192 BCR:1.0000001192
2025_0_27   SR:0.058150 CR:1.0000001192 BCR:1.0000001192
2025_0_28   SR:0.052335 CR:1.0000001192 BCR:1.0000001192
2025_0_29   SR:0.047101 CR:1.0000001192 BCR:1.0000001192
2025_0_30   SR:0.042391 CR:1.0000001192 BCR:1.0000001192
2025_0_31   SR:0.038152 CR:1.0000001192 BCR:1.0000001192
2025_0_32   SR:0.034337 CR:1.0000001192 BCR:1.0000001192
2025_0_33   SR:0.030903 CR:1.0000001192 BCR:1.0000001192
2025_0_34   SR:0.027813 CR:1.0000001192 BCR:1.0000001192
2025_0_35   SR:0.025032 CR:1.0000001192 BCR:1.0000001192
2025_0_36   SR:0.022528 CR:1.0000001192 BCR:1.0000001192
2025_0_37   SR:0.020276 CR:1.0000001192 BCR:1.0000001192
2025_0_38   SR:0.018248 CR:1.0000001192 BCR:1.0000001192
2025_0_39   SR:0.016423 CR:1.0000001192 BCR:1.0000001192
2025_0_40   SR:0.014781 CR:1.0000001192 BCR:1.0000001192
2025_0_41   SR:0.013303 CR:1.0000001192 BCR:1.0000001192
2025_0_42   SR:0.011973 CR:1.0000001192 BCR:1.0000001192
2025_0_43   SR:0.010775 CR:1.0000001192 BCR:1.0000001192
2025_0_44   SR:0.009698 CR:1.0000001192 BCR:1.0000001192
2025_0_45   SR:0.008728 CR:1.0000001192 BCR:1.0000001192
2025_0_46   SR:0.007855 CR:1.0000001192 BCR:1.0000001192
2025_0_47   SR:0.007070 CR:1.0000001192 BCR:1.0000001192
2025_0_48   SR:0.006363 CR:1.0000001192 BCR:1.0000001192
2025_0_49   SR:0.005726 CR:1.0000001192 BCR:1.0000001192
2025_0_50   SR:0.005154 CR:1.0000001192 BCR:1.0000001192
2025_0_51   SR:0.004638 CR:1.0000001192 BCR:1.0000001192
2025_0_52   SR:0.004175 CR:1.0000001192 BCR:1.0000001192
2025_0_53   SR:0.003757 CR:1.0000001192 BCR:1.0000001192
2025_0_54   SR:0.003381 CR:1.0000001192 BCR:1.0000001192
2025_0_55   SR:0.003043 CR:1.0000001192 BCR:1.0000001192
2025_0_56   SR:0.002739 CR:1.0000001192 BCR:1.0000001192
2025_0_57   SR:0.002465 CR:1.0000001192 BCR:1.0000001192
2025_0_58   SR:0.002219 CR:1.0000001192 BCR:1.0000001192
2025_0_59   SR:0.001997 CR:1.0000001192 BCR:1.0000001192
2025_0_60   SR:0.001797 CR:1.0000001192 BCR:1.0000001192
2025_0_61   SR:0.001617 CR:1.0000001192 BCR:1.0000001192
2025_0_62   SR:0.001456 CR:1.0000001192 BCR:1.0000001192
2025_0_63   SR:0.001310 CR:1.0000001192 BCR:1.0000001192
2025_0_64   SR:0.001179 CR:1.0000001192 BCR:1.0000001192
2025_0_65   SR:0.001061 CR:1.0000001192 BCR:1.0000001192
2025_0_66   SR:0.000955 CR:1.0000001192 BCR:1.0000001192
2025_0_67   SR:0.000860 CR:1.0000001192 BCR:1.0000001192
2025_0_68   SR:0.000774 CR:1.0000001192 BCR:1.0000001192
2025_0_69   SR:0.000696 CR:1.0000001192 BCR:1.0000001192
2025_0_70   SR:0.000627 CR:1.0000001192 BCR:1.0000001192
2025_0_71   SR:0.000564 CR:1.0000001192 BCR:1.0000001192
2025_0_72   SR:0.000508 CR:1.0000001192 BCR:1.0000001192
2025_0_73   SR:0.000457 CR:1.0000001192 BCR:1.0000001192
2025_0_74   SR:0.000411 CR:1.0000001192 BCR:1.0000001192
2025_0_75   SR:0.000370 CR:1.0000001192 BCR:1.0000001192
2025_0_76   SR:0.000333 CR:1.0000001192 BCR:1.0000001192
2025_0_77   SR:0.000300 CR:1.0000001192 BCR:1.0000001192
2025_0_78   SR:0.000270 CR:1.0000001192 BCR:1.0000001192
2025_0_79   SR:0.000243 CR:1.0000001192 BCR:1.0000001192
2025_0_80   SR:0.000218 CR:1.0000001192 BCR:1.0000001192
2025_0_81   SR:0.000197 CR:1.0000001192 BCR:1.0000001192
2025_0_82   SR:0.000177 CR:1.0000001192 BCR:1.0000001192
2025_0_83   SR:0.000159 CR:1.0000001192 BCR:1.0000001192
2025_0_84   SR:0.000143 CR:1.0000001192 BCR:1.0000001192
2025_0_85   SR:0.000129 CR:1.0000001192 BCR:1.0000001192
2025_0_86   SR:0.000116 CR:1.0000001192 BCR:1.0000001192
2025_0_87   SR:0.000104 CR:1.0000001192 BCR:1.0000001192
2025_0_88   SR:0.000094 CR:1.0000001192 BCR:1.0000001192
2025_0_89   SR:0.000085 CR:1.0000001192 BCR:1.0000001192
2025_0_90   SR:0.000076 CR:1.0000001192 BCR:1.0000001192
2025_0_91   SR:0.000069 CR:1.0000001192 BCR:1.0000001192
2025_0_92   SR:0.000062 CR:1.0000001192 BCR:1.0000001192
2025_0_93   SR:0.000056 CR:1.0000001192 BCR:1.0000001192
2025_0_94   SR:0.000050 CR:1.0000001192 BCR:1.0000001192
2025_0_95   SR:0.000045 CR:1.0000001192 BCR:1.0000001192
2025_0_96   SR:0.000040 CR:1.0000001192 BCR:1.0000001192
2025_0_97   SR:0.000036 CR:1.0000001192 BCR:1.0000001192
2025_0_98   SR:0.000033 CR:1.0000001192 BCR:1.0000001192
2025_0_99   SR:0.000030 CR:1.0000001192 BCR:1.0000001192
2025_0_100  SR:0.000027 CR:1.0000001192 BCR:1.0000001192
2025_0_101  SR:0.000024 CR:1.0000001192 BCR:1.0000001192
2025_0_102  SR:0.000022 CR:1.0000001192 BCR:1.0000001192
2025_0_103  SR:0.000019 CR:1.0000001192 BCR:1.0000001192
2025_0_104  SR:0.000017 CR:1.0000001192 BCR:1.0000001192
2025_0_105  SR:0.000016 CR:1.0000001192 BCR:1.0000001192
2025_0_106  SR:0.000014 CR:1.0000001192 BCR:1.0000001192
2025_0_107  SR:0.000013 CR:1.0000001192 BCR:1.0000001192
2025_0_108  SR:0.000011 CR:1.0000001192 BCR:1.0000001192
2025_0_109  SR:0.000010 CR:1.0000001192 BCR:1.0000001192
2025_0_110  SR:0.000009 CR:1.0000001192 BCR:1.0000001192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 510746, Actual GHG Offset Mg 510746
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.222573
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.777427
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

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

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

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

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

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

FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2026  Iteration=0 Stellantis
2026_0_0    SR:1.000000 CR:1.0005102369 BCR:1.0005102369
2026_0_1    SR:0.900000 CR:1.0005102369 BCR:1.0005102369
2026_0_2    SR:0.810000 CR:1.0005102369 BCR:1.0005102369
2026_0_3    SR:0.729000 CR:1.0005102369 BCR:1.0005102369
2026_0_4    SR:0.656100 CR:1.0005102369 BCR:1.0005102369
2026_0_5    SR:0.590490 CR:1.0005102369 BCR:1.0005102369
2026_0_6    SR:0.531441 CR:1.0005102369 BCR:1.0005102369
2026_0_7    SR:0.478297 CR:1.0005102369 BCR:1.0005102369
2026_0_8    SR:0.430467 CR:1.0005102369 BCR:1.0005102369
2026_0_9    SR:0.387420 CR:1.0005102369 BCR:1.0005102369
2026_0_10   SR:0.348678 CR:1.0005102369 BCR:1.0005102369
2026_0_11   SR:0.313811 CR:1.0005102369 BCR:1.0005102369
2026_0_12   SR:0.282430 CR:1.0005102369 BCR:1.0005102369
2026_0_13   SR:0.254187 CR:1.0005102369 BCR:1.0005102369
2026_0_14   SR:0.228768 CR:1.0005102369 BCR:1.0005102369
2026_0_15   SR:0.205891 CR:1.0005102369 BCR:1.0005102369
2026_0_16   SR:0.185302 CR:1.0005102369 BCR:1.0005102369
2026_0_17   SR:0.166772 CR:1.0005102369 BCR:1.0005102369
2026_0_18   SR:0.150095 CR:1.0005102369 BCR:1.0005102369
2026_0_19   SR:0.135085 CR:1.0005102369 BCR:1.0005102369
2026_0_20   SR:0.121577 CR:0.9999997235 BCR:0.9999997235
2026_0_21   SR:0.109419 CR:0.9999997235 BCR:0.9999997235
2026_0_22   SR:0.098477 CR:0.9999997235 BCR:0.9999997235
2026_0_23   SR:0.088629 CR:0.9999997235 BCR:0.9999997235
2026_0_24   SR:0.079766 CR:0.9999997235 BCR:0.9999997235
2026_0_25   SR:0.071790 CR:0.9999997235 BCR:0.9999997235
2026_0_26   SR:0.064611 CR:0.9999997235 BCR:0.9999997235
2026_0_27   SR:0.058150 CR:0.9999997235 BCR:0.9999997235
2026_0_28   SR:0.052335 CR:0.9999997235 BCR:0.9999997235
2026_0_29   SR:0.047101 CR:0.9999997235 BCR:0.9999997235
2026_0_30   SR:0.042391 CR:0.9999997235 BCR:0.9999997235
2026_0_31   SR:0.038152 CR:0.9999997235 BCR:0.9999997235
2026_0_32   SR:0.034337 CR:0.9999997235 BCR:0.9999997235
2026_0_33   SR:0.030903 CR:0.9999997235 BCR:0.9999997235
2026_0_34   SR:0.027813 CR:0.9999997235 BCR:0.9999997235
2026_0_35   SR:0.025032 CR:0.9999997235 BCR:0.9999997235
2026_0_36   SR:0.022528 CR:0.9999997235 BCR:0.9999997235
2026_0_37   SR:0.020276 CR:0.9999997235 BCR:0.9999997235
2026_0_38   SR:0.018248 CR:0.9999997235 BCR:0.9999997235
2026_0_39   SR:0.016423 CR:0.9999997235 BCR:0.9999997235
2026_0_40   SR:0.014781 CR:0.9999997235 BCR:0.9999997235
2026_0_41   SR:0.013303 CR:0.9999997235 BCR:0.9999997235
2026_0_42   SR:0.011973 CR:0.9999997235 BCR:0.9999997235
2026_0_43   SR:0.010775 CR:0.9999997235 BCR:0.9999997235
2026_0_44   SR:0.009698 CR:0.9999997235 BCR:0.9999997235
2026_0_45   SR:0.008728 CR:0.9999997235 BCR:0.9999997235
2026_0_46   SR:0.007855 CR:0.9999997235 BCR:0.9999997235
2026_0_47   SR:0.007070 CR:0.9999997235 BCR:0.9999997235
2026_0_48   SR:0.006363 CR:0.9999997235 BCR:0.9999997235
2026_0_49   SR:0.005726 CR:0.9999997235 BCR:0.9999997235
2026_0_50   SR:0.005154 CR:0.9999997235 BCR:0.9999997235
2026_0_51   SR:0.004638 CR:0.9999997235 BCR:0.9999997235
2026_0_52   SR:0.004175 CR:0.9999997235 BCR:0.9999997235
2026_0_53   SR:0.003757 CR:0.9999997235 BCR:0.9999997235
2026_0_54   SR:0.003381 CR:0.9999997235 BCR:0.9999997235
2026_0_55   SR:0.003043 CR:0.9999997235 BCR:0.9999997235
2026_0_56   SR:0.002739 CR:0.9999997235 BCR:0.9999997235
2026_0_57   SR:0.002465 CR:0.9999997235 BCR:0.9999997235
2026_0_58   SR:0.002219 CR:0.9999997235 BCR:0.9999997235
2026_0_59   SR:0.001997 CR:0.9999997235 BCR:0.9999997235
2026_0_60   SR:0.001797 CR:0.9999997235 BCR:0.9999997235
2026_0_61   SR:0.001617 CR:0.9999997235 BCR:0.9999997235
2026_0_62   SR:0.001456 CR:0.9999997235 BCR:0.9999997235
2026_0_63   SR:0.001310 CR:0.9999997235 BCR:0.9999997235
2026_0_64   SR:0.001179 CR:0.9999997235 BCR:0.9999997235
2026_0_65   SR:0.001061 CR:0.9999997235 BCR:0.9999997235
2026_0_66   SR:0.000955 CR:0.9999997235 BCR:0.9999997235
2026_0_67   SR:0.000860 CR:0.9999997235 BCR:0.9999997235
2026_0_68   SR:0.000774 CR:0.9999997235 BCR:0.9999997235
2026_0_69   SR:0.000696 CR:0.9999997235 BCR:0.9999997235
2026_0_70   SR:0.000627 CR:0.9999997235 BCR:0.9999997235
2026_0_71   SR:0.000564 CR:0.9999997235 BCR:0.9999997235
2026_0_72   SR:0.000508 CR:0.9999997235 BCR:0.9999997235
2026_0_73   SR:0.000457 CR:0.9999997235 BCR:0.9999997235
2026_0_74   SR:0.000411 CR:0.9999997235 BCR:0.9999997235
2026_0_75   SR:0.000370 CR:0.9999997235 BCR:0.9999997235
2026_0_76   SR:0.000333 CR:0.9999997235 BCR:0.9999997235
2026_0_77   SR:0.000300 CR:0.9999997235 BCR:0.9999997235
2026_0_78   SR:0.000270 CR:0.9999997235 BCR:0.9999997235
2026_0_79   SR:0.000243 CR:0.9999997235 BCR:0.9999997235
2026_0_80   SR:0.000218 CR:0.9999997235 BCR:0.9999997235
2026_0_81   SR:0.000197 CR:0.9999997235 BCR:0.9999997235
2026_0_82   SR:0.000177 CR:0.9999997387 BCR:0.9999997387
2026_0_83   SR:0.000159 CR:0.9999999755 BCR:0.9999999755
2026_0_84   SR:0.000143 CR:0.9999999762 BCR:0.9999999762
2026_0_85   SR:0.000129 CR:0.9999999762 BCR:0.9999999762
2026_0_86   SR:0.000116 CR:0.9999999762 BCR:0.9999999762
2026_0_87   SR:0.000104 CR:0.9999999762 BCR:0.9999999762
2026_0_88   SR:0.000094 CR:0.9999999762 BCR:0.9999999762
2026_0_89   SR:0.000085 CR:0.9999999762 BCR:0.9999999762
2026_0_90   SR:0.000076 CR:0.9999999762 BCR:0.9999999762
2026_0_91   SR:0.000069 CR:0.9999999762 BCR:0.9999999762
2026_0_92   SR:0.000062 CR:0.9999999762 BCR:0.9999999762
2026_0_93   SR:0.000056 CR:0.9999999762 BCR:0.9999999762
2026_0_94   SR:0.000050 CR:0.9999999762 BCR:0.9999999762
2026_0_95   SR:0.000045 CR:0.9999999762 BCR:0.9999999762
2026_0_96   SR:0.000040 CR:0.9999999762 BCR:0.9999999762
2026_0_97   SR:0.000036 CR:0.9999999762 BCR:0.9999999762
2026_0_98   SR:0.000033 CR:0.9999999762 BCR:0.9999999762
2026_0_99   SR:0.000030 CR:0.9999999762 BCR:0.9999999762
2026_0_100  SR:0.000027 CR:0.9999999762 BCR:0.9999999762
2026_0_101  SR:0.000024 CR:0.9999999762 BCR:0.9999999762
2026_0_102  SR:0.000022 CR:0.9999999762 BCR:0.9999999762
2026_0_103  SR:0.000019 CR:0.9999999762 BCR:0.9999999762
2026_0_104  SR:0.000017 CR:0.9999999912 BCR:0.9999999912
2026_0_105  SR:0.000016 CR:0.9999999912 BCR:0.9999999912
2026_0_106  SR:0.000014 CR:0.9999999912 BCR:0.9999999912
2026_0_107  SR:0.000013 CR:0.9999999912 BCR:0.9999999912
2026_0_108  SR:0.000011 CR:0.9999999912 BCR:0.9999999912
2026_0_109  SR:0.000010 CR:0.9999999912 BCR:0.9999999912
2026_0_110  SR:0.000009 CR:0.9999999912 BCR:0.9999999912
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1260260, Actual GHG Offset Mg 1260260
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.014128
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.208194
2026 producer_abs_share_frac_pickup.BEV           = 0.000001
2026 producer_abs_share_frac_pickup.ICE           = 0.777677
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               = 0.014128 / 0.034214 (DELTA:0.020087)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.208194 / 0.188108 (DELTA:0.020087)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.072116 (DELTA:0.072115)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777677 / 0.705562 (DELTA:0.072115)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68480 / $68480 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60710 / $60710 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81703 / $81703 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65673 / $65673 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $63980 / $68480 R:0.934288
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60710 / $60710 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77203 / $81703 R:0.944923
modified cross subsidized price / cost ALT pickup.ICE                 $65673 / $65673 R:1.000000

cross subsidized price / cost ALT BEV                                 $68518 / $68518 R:1.000000
cross subsidized price / cost ALT ICE                                 $64625 / $64625 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61204 / $61204 R:1.000000
cross subsidized price / cost ALT pickup                              $65674 / $65674 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65992 / $65992 R:1.000000

2026_0_0  SCORE:0.019750, CE:0.072115, 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 Stellantis
2027_0_0    SR:1.000000 CR:1.0005682707 BCR:1.0005682707
2027_0_1    SR:0.900000 CR:1.0005682707 BCR:1.0005682707
2027_0_2    SR:0.810000 CR:1.0005682707 BCR:1.0005682707
2027_0_3    SR:0.729000 CR:1.0005682707 BCR:1.0005682707
2027_0_4    SR:0.656100 CR:1.0005682707 BCR:1.0005682707
2027_0_5    SR:0.590490 CR:1.0005682707 BCR:1.0005682707
2027_0_6    SR:0.531441 CR:1.0005682707 BCR:1.0005682707
2027_0_7    SR:0.478297 CR:1.0005682707 BCR:1.0005682707
2027_0_8    SR:0.430467 CR:1.0005682707 BCR:1.0005682707
2027_0_9    SR:0.387420 CR:1.0005682707 BCR:1.0005682707
2027_0_10   SR:0.348678 CR:1.0005682707 BCR:1.0005682707
2027_0_11   SR:0.313811 CR:1.0005682707 BCR:1.0005682707
2027_0_12   SR:0.282430 CR:1.0005682707 BCR:1.0005682707
2027_0_13   SR:0.254187 CR:1.0005682707 BCR:1.0005682707
2027_0_14   SR:0.228768 CR:1.0005682707 BCR:1.0005682707
2027_0_15   SR:0.205891 CR:1.0005682707 BCR:1.0005682707
2027_0_16   SR:0.185302 CR:1.0005682707 BCR:1.0005682707
2027_0_17   SR:0.166772 CR:1.0005682707 BCR:1.0005682707
2027_0_18   SR:0.150095 CR:1.0005682707 BCR:1.0005682707
2027_0_19   SR:0.135085 CR:1.0005682707 BCR:1.0005682707
2027_0_20   SR:0.121577 CR:1.0005682707 BCR:1.0005682707
2027_0_21   SR:0.109419 CR:1.0005682707 BCR:1.0005682707
2027_0_22   SR:0.098477 CR:1.0005682707 BCR:1.0005682707
2027_0_23   SR:0.088629 CR:1.0005682707 BCR:1.0005682707
2027_0_24   SR:0.079766 CR:1.0005682707 BCR:1.0005682707
2027_0_25   SR:0.071790 CR:1.0005682707 BCR:1.0005682707
2027_0_26   SR:0.064611 CR:1.0005682707 BCR:1.0005682707
2027_0_27   SR:0.058150 CR:1.0005682707 BCR:1.0005682707
2027_0_28   SR:0.052335 CR:1.0005682707 BCR:1.0005682707
2027_0_29   SR:0.047101 CR:1.0005682707 BCR:1.0005682707
2027_0_30   SR:0.042391 CR:1.0005682707 BCR:1.0005682707
2027_0_31   SR:0.038152 CR:1.0000016689 BCR:1.0000016689
2027_0_32   SR:0.034337 CR:1.0000016689 BCR:1.0000016689
2027_0_33   SR:0.030903 CR:1.0000016689 BCR:1.0000016689
2027_0_34   SR:0.027813 CR:1.0000016689 BCR:1.0000016689
2027_0_35   SR:0.025032 CR:1.0000016689 BCR:1.0000016689
2027_0_36   SR:0.022528 CR:1.0000016689 BCR:1.0000016689
2027_0_37   SR:0.020276 CR:1.0000016689 BCR:1.0000016689
2027_0_38   SR:0.018248 CR:1.0000016689 BCR:1.0000016689
2027_0_39   SR:0.016423 CR:1.0000016689 BCR:1.0000016689
2027_0_40   SR:0.014781 CR:1.0000016689 BCR:1.0000016689
2027_0_41   SR:0.013303 CR:1.0000016689 BCR:1.0000016689
2027_0_42   SR:0.011973 CR:1.0000016689 BCR:1.0000016689
2027_0_43   SR:0.010775 CR:1.0000016689 BCR:1.0000016689
2027_0_44   SR:0.009698 CR:1.0000016689 BCR:1.0000016689
2027_0_45   SR:0.008728 CR:1.0000016689 BCR:1.0000016689
2027_0_46   SR:0.007855 CR:1.0000016689 BCR:1.0000016689
2027_0_47   SR:0.007070 CR:1.0000016689 BCR:1.0000016689
2027_0_48   SR:0.006363 CR:1.0000016689 BCR:1.0000016689
2027_0_49   SR:0.005726 CR:1.0000016689 BCR:1.0000016689
2027_0_50   SR:0.005154 CR:1.0000016689 BCR:1.0000016689
2027_0_51   SR:0.004638 CR:1.0000016689 BCR:1.0000016689
2027_0_52   SR:0.004175 CR:1.0000016689 BCR:1.0000016689
2027_0_53   SR:0.003757 CR:1.0000016689 BCR:1.0000016689
2027_0_54   SR:0.003381 CR:1.0000016689 BCR:1.0000016689
2027_0_55   SR:0.003043 CR:1.0000016689 BCR:1.0000016689
2027_0_56   SR:0.002739 CR:1.0000016689 BCR:1.0000016689
2027_0_57   SR:0.002465 CR:1.0000016689 BCR:1.0000016689
2027_0_58   SR:0.002219 CR:1.0000016689 BCR:1.0000016689
2027_0_59   SR:0.001997 CR:1.0000016689 BCR:1.0000016689
2027_0_60   SR:0.001797 CR:1.0000016689 BCR:1.0000016689
2027_0_61   SR:0.001617 CR:1.0000016689 BCR:1.0000016689
2027_0_62   SR:0.001456 CR:1.0000016689 BCR:1.0000016689
2027_0_63   SR:0.001310 CR:1.0000016689 BCR:1.0000016689
2027_0_64   SR:0.001179 CR:1.0000016689 BCR:1.0000016689
2027_0_65   SR:0.001061 CR:1.0000016689 BCR:1.0000016689
2027_0_66   SR:0.000955 CR:1.0000016689 BCR:1.0000016689
2027_0_67   SR:0.000860 CR:1.0000016689 BCR:1.0000016689
2027_0_68   SR:0.000774 CR:1.0000016689 BCR:1.0000016689
2027_0_69   SR:0.000696 CR:1.0000016689 BCR:1.0000016689
2027_0_70   SR:0.000627 CR:1.0000016689 BCR:1.0000016689
2027_0_71   SR:0.000564 CR:1.0000016689 BCR:1.0000016689
2027_0_72   SR:0.000508 CR:1.0000016689 BCR:1.0000016689
2027_0_73   SR:0.000457 CR:1.0000016689 BCR:1.0000016689
2027_0_74   SR:0.000411 CR:1.0000016689 BCR:1.0000016689
2027_0_75   SR:0.000370 CR:1.0000016689 BCR:1.0000016689
2027_0_76   SR:0.000333 CR:1.0000016689 BCR:1.0000016689
2027_0_77   SR:0.000300 CR:1.0000016689 BCR:1.0000016689
2027_0_78   SR:0.000270 CR:1.0000016689 BCR:1.0000016689
2027_0_79   SR:0.000243 CR:1.0000016689 BCR:1.0000016689
2027_0_80   SR:0.000218 CR:1.0000016689 BCR:1.0000016689
2027_0_81   SR:0.000197 CR:1.0000016689 BCR:1.0000016689
2027_0_82   SR:0.000177 CR:1.0000016689 BCR:1.0000016689
2027_0_83   SR:0.000159 CR:1.0000016689 BCR:1.0000016689
2027_0_84   SR:0.000143 CR:1.0000016689 BCR:1.0000016689
2027_0_85   SR:0.000129 CR:0.9999997616 BCR:0.9999997616
2027_0_86   SR:0.000116 CR:1.0000000000 BCR:1.0000000000
2027_0_87   SR:0.000104 CR:1.0000000000 BCR:1.0000000000
2027_0_88   SR:0.000094 CR:1.0000000000 BCR:1.0000000000
2027_0_89   SR:0.000085 CR:1.0000000000 BCR:1.0000000000
2027_0_90   SR:0.000076 CR:1.0000000000 BCR:1.0000000000
2027_0_91   SR:0.000069 CR:1.0000000000 BCR:1.0000000000
2027_0_92   SR:0.000062 CR:1.0000000000 BCR:1.0000000000
2027_0_93   SR:0.000056 CR:1.0000000000 BCR:1.0000000000
2027_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2027_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2027_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2027_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2027_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2027_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2027_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2027_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2027_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2027_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2027_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2027_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2027_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2027_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2027_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2027_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1161515, Actual GHG Offset Mg 1161515
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033203
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.189973
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.776824
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.033203 / 0.050518 (DELTA:0.017315)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.189973 / 0.172658 (DELTA:0.017315)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.128624 (DELTA:0.128624)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.776824 / 0.648200 (DELTA:0.128624)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65915 / $65915 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60630 / $60630 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $76694 / $76694 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65566 / $65566 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $61165 / $65915 R:0.927938
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60630 / $60630 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $71944 / $76694 R:0.938066
modified cross subsidized price / cost ALT pickup.ICE                 $65566 / $65566 R:1.000000

cross subsidized price / cost ALT BEV                                 $65930 / $65930 R:1.000000
cross subsidized price / cost ALT ICE                                 $64596 / $64596 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61416 / $61416 R:1.000000
cross subsidized price / cost ALT pickup                              $65567 / $65567 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66163 / $66163 R:1.000000

2027_0_0  SCORE:0.035225, CE:0.128624, 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 Stellantis
2028_0_0    SR:1.000000 CR:1.0014303923 BCR:1.0014303923
2028_0_1    SR:0.900000 CR:1.0014303923 BCR:1.0014303923
2028_0_2    SR:0.810000 CR:1.0014303923 BCR:1.0014303923
2028_0_3    SR:0.729000 CR:1.0014303923 BCR:1.0014303923
2028_0_4    SR:0.656100 CR:1.0014303923 BCR:1.0014303923
2028_0_5    SR:0.590490 CR:1.0014303923 BCR:1.0014303923
2028_0_6    SR:0.531441 CR:1.0014303923 BCR:1.0014303923
2028_0_7    SR:0.478297 CR:1.0014303923 BCR:1.0014303923
2028_0_8    SR:0.430467 CR:1.0014303923 BCR:1.0014303923
2028_0_9    SR:0.387420 CR:1.0014303923 BCR:1.0014303923
2028_0_10   SR:0.348678 CR:1.0014303923 BCR:1.0014303923
2028_0_11   SR:0.313811 CR:1.0014303923 BCR:1.0014303923
2028_0_12   SR:0.282430 CR:1.0014303923 BCR:1.0014303923
2028_0_13   SR:0.254187 CR:1.0014303923 BCR:1.0014303923
2028_0_14   SR:0.228768 CR:1.0014303923 BCR:1.0014303923
2028_0_15   SR:0.205891 CR:1.0014303923 BCR:1.0014303923
2028_0_16   SR:0.185302 CR:1.0004459620 BCR:1.0004459620
2028_0_17   SR:0.166772 CR:1.0004459620 BCR:1.0004459620
2028_0_18   SR:0.150095 CR:1.0001553297 BCR:1.0001553297
2028_0_19   SR:0.135085 CR:1.0001552105 BCR:1.0001552105
2028_0_20   SR:0.121577 CR:1.0001552105 BCR:1.0001552105
2028_0_21   SR:0.109419 CR:1.0001552105 BCR:1.0001552105
2028_0_22   SR:0.098477 CR:1.0001552105 BCR:1.0001552105
2028_0_23   SR:0.088629 CR:1.0001552105 BCR:1.0001552105
2028_0_24   SR:0.079766 CR:1.0001552105 BCR:1.0001552105
2028_0_25   SR:0.071790 CR:1.0001552105 BCR:1.0001552105
2028_0_26   SR:0.064611 CR:1.0001552105 BCR:1.0001552105
2028_0_27   SR:0.058150 CR:1.0001552105 BCR:1.0001552105
2028_0_28   SR:0.052335 CR:1.0001552105 BCR:1.0001552105
2028_0_29   SR:0.047101 CR:1.0001552105 BCR:1.0001552105
2028_0_30   SR:0.042391 CR:1.0001552105 BCR:1.0001552105
2028_0_31   SR:0.038152 CR:1.0001552105 BCR:1.0001552105
2028_0_32   SR:0.034337 CR:1.0001552105 BCR:1.0001552105
2028_0_33   SR:0.030903 CR:1.0001552105 BCR:1.0001552105
2028_0_34   SR:0.027813 CR:1.0001552105 BCR:1.0001552105
2028_0_35   SR:0.025032 CR:1.0001552105 BCR:1.0001552105
2028_0_36   SR:0.022528 CR:1.0001552105 BCR:1.0001552105
2028_0_37   SR:0.020276 CR:1.0001552105 BCR:1.0001552105
2028_0_38   SR:0.018248 CR:1.0001552105 BCR:1.0001552105
2028_0_39   SR:0.016423 CR:1.0001552105 BCR:1.0001552105
2028_0_40   SR:0.014781 CR:1.0001552105 BCR:1.0001552105
2028_0_41   SR:0.013303 CR:1.0001552105 BCR:1.0001552105
2028_0_42   SR:0.011973 CR:1.0001552105 BCR:1.0001552105
2028_0_43   SR:0.010775 CR:1.0001552105 BCR:1.0001552105
2028_0_44   SR:0.009698 CR:1.0000118017 BCR:1.0000118017
2028_0_45   SR:0.008728 CR:1.0000118017 BCR:1.0000118017
2028_0_46   SR:0.007855 CR:1.0000118017 BCR:1.0000118017
2028_0_47   SR:0.007070 CR:1.0000118017 BCR:1.0000118017
2028_0_48   SR:0.006363 CR:1.0000118017 BCR:1.0000118017
2028_0_49   SR:0.005726 CR:1.0000118017 BCR:1.0000118017
2028_0_50   SR:0.005154 CR:1.0000118017 BCR:1.0000118017
2028_0_51   SR:0.004638 CR:1.0000118017 BCR:1.0000118017
2028_0_52   SR:0.004175 CR:1.0000118017 BCR:1.0000118017
2028_0_53   SR:0.003757 CR:1.0000118017 BCR:1.0000118017
2028_0_54   SR:0.003381 CR:1.0000118017 BCR:1.0000118017
2028_0_55   SR:0.003043 CR:1.0000118017 BCR:1.0000118017
2028_0_56   SR:0.002739 CR:1.0000118017 BCR:1.0000118017
2028_0_57   SR:0.002465 CR:1.0000118017 BCR:1.0000118017
2028_0_58   SR:0.002219 CR:1.0000118017 BCR:1.0000118017
2028_0_59   SR:0.001997 CR:1.0000118017 BCR:1.0000118017
2028_0_60   SR:0.001797 CR:1.0000118017 BCR:1.0000118017
2028_0_61   SR:0.001617 CR:1.0000118017 BCR:1.0000118017
2028_0_62   SR:0.001456 CR:1.0000118017 BCR:1.0000118017
2028_0_63   SR:0.001310 CR:1.0000118017 BCR:1.0000118017
2028_0_64   SR:0.001179 CR:1.0000118017 BCR:1.0000118017
2028_0_65   SR:0.001061 CR:1.0000118017 BCR:1.0000118017
2028_0_66   SR:0.000955 CR:1.0000118017 BCR:1.0000118017
2028_0_67   SR:0.000860 CR:0.9999991059 BCR:0.9999991059
2028_0_68   SR:0.000774 CR:0.9999991059 BCR:0.9999991059
2028_0_69   SR:0.000696 CR:0.9999991059 BCR:0.9999991059
2028_0_70   SR:0.000627 CR:0.9999991059 BCR:0.9999991059
2028_0_71   SR:0.000564 CR:0.9999991059 BCR:0.9999991059
2028_0_72   SR:0.000508 CR:0.9999991059 BCR:0.9999991059
2028_0_73   SR:0.000457 CR:0.9999991059 BCR:0.9999991059
2028_0_74   SR:0.000411 CR:0.9999997616 BCR:0.9999997616
2028_0_75   SR:0.000370 CR:0.9999997616 BCR:0.9999997616
2028_0_76   SR:0.000333 CR:0.9999997616 BCR:0.9999997616
2028_0_77   SR:0.000300 CR:0.9999997616 BCR:0.9999997616
2028_0_78   SR:0.000270 CR:0.9999997616 BCR:0.9999997616
2028_0_79   SR:0.000243 CR:0.9999997616 BCR:0.9999997616
2028_0_80   SR:0.000218 CR:0.9999997616 BCR:0.9999997616
2028_0_81   SR:0.000197 CR:0.9999997616 BCR:0.9999997616
2028_0_82   SR:0.000177 CR:0.9999997616 BCR:0.9999997616
2028_0_83   SR:0.000159 CR:0.9999997616 BCR:0.9999997616
2028_0_84   SR:0.000143 CR:0.9999997616 BCR:0.9999997616
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:1.0000000000 BCR:1.0000000000
2028_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2028_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2028_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2028_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2028_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2028_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2028_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2028_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2028_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1166098, Actual GHG Offset Mg 1166098
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033166
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.189165
2028 producer_abs_share_frac_pickup.BEV           = 0.000001
2028 producer_abs_share_frac_pickup.ICE           = 0.777668
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               = 0.033166 / 0.065887 (DELTA:0.032720)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.189165 / 0.156444 (DELTA:0.032720)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.155534 (DELTA:0.155533)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.777668 / 0.622135 (DELTA:0.155533)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64516 / $64516 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60552 / $60552 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74097 / $74097 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65461 / $65461 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $59516 / $64516 R:0.922501
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60552 / $60552 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $69097 / $74097 R:0.932521
modified cross subsidized price / cost ALT pickup.ICE                 $65461 / $65461 R:1.000000

cross subsidized price / cost ALT BEV                                 $64530 / $64530 R:1.000000
cross subsidized price / cost ALT ICE                                 $64501 / $64501 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61143 / $61143 R:1.000000
cross subsidized price / cost ALT pickup                              $65462 / $65462 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65974 / $65974 R:1.000000

2028_0_0  SCORE:0.042595, CE:0.155533, 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 Stellantis
2029_0_0    SR:1.000000 CR:1.0014624596 BCR:1.0014624596
2029_0_1    SR:0.900000 CR:1.0014624596 BCR:1.0014624596
2029_0_2    SR:0.810000 CR:1.0014624596 BCR:1.0014624596
2029_0_3    SR:0.729000 CR:1.0014624596 BCR:1.0014624596
2029_0_4    SR:0.656100 CR:1.0014624596 BCR:1.0014624596
2029_0_5    SR:0.590490 CR:1.0014624596 BCR:1.0014624596
2029_0_6    SR:0.531441 CR:1.0014624596 BCR:1.0014624596
2029_0_7    SR:0.478297 CR:1.0014624596 BCR:1.0014624596
2029_0_8    SR:0.430467 CR:1.0014624596 BCR:1.0014624596
2029_0_9    SR:0.387420 CR:1.0014624596 BCR:1.0014624596
2029_0_10   SR:0.348678 CR:1.0014624596 BCR:1.0014624596
2029_0_11   SR:0.313811 CR:1.0014624596 BCR:1.0014624596
2029_0_12   SR:0.282430 CR:1.0014624596 BCR:1.0014624596
2029_0_13   SR:0.254187 CR:1.0014624596 BCR:1.0014624596
2029_0_14   SR:0.228768 CR:1.0014624596 BCR:1.0014624596
2029_0_15   SR:0.205891 CR:1.0014624596 BCR:1.0014624596
2029_0_16   SR:0.185302 CR:1.0004931688 BCR:1.0004931688
2029_0_17   SR:0.166772 CR:1.0004931688 BCR:1.0004931688
2029_0_18   SR:0.150095 CR:1.0002086163 BCR:1.0002086163
2029_0_19   SR:0.135085 CR:1.0002086163 BCR:1.0002086163
2029_0_20   SR:0.121577 CR:1.0002086163 BCR:1.0002086163
2029_0_21   SR:0.109419 CR:1.0002086163 BCR:1.0002086163
2029_0_22   SR:0.098477 CR:1.0002086163 BCR:1.0002086163
2029_0_23   SR:0.088629 CR:1.0002086163 BCR:1.0002086163
2029_0_24   SR:0.079766 CR:1.0002086163 BCR:1.0002086163
2029_0_25   SR:0.071790 CR:1.0002086163 BCR:1.0002086163
2029_0_26   SR:0.064611 CR:1.0002086163 BCR:1.0002086163
2029_0_27   SR:0.058150 CR:1.0002086163 BCR:1.0002086163
2029_0_28   SR:0.052335 CR:1.0002086163 BCR:1.0002086163
2029_0_29   SR:0.047101 CR:1.0002086163 BCR:1.0002086163
2029_0_30   SR:0.042391 CR:1.0002086163 BCR:1.0002086163
2029_0_31   SR:0.038152 CR:1.0002086163 BCR:1.0002086163
2029_0_32   SR:0.034337 CR:1.0002086163 BCR:1.0002086163
2029_0_33   SR:0.030903 CR:1.0002086163 BCR:1.0002086163
2029_0_34   SR:0.027813 CR:1.0002086163 BCR:1.0002086163
2029_0_35   SR:0.025032 CR:1.0002086163 BCR:1.0002086163
2029_0_36   SR:0.022528 CR:1.0002086163 BCR:1.0002086163
2029_0_37   SR:0.020276 CR:1.0002086163 BCR:1.0002086163
2029_0_38   SR:0.018248 CR:1.0002086163 BCR:1.0002086163
2029_0_39   SR:0.016423 CR:0.9999660850 BCR:0.9999660850
2029_0_40   SR:0.014781 CR:0.9999902844 BCR:0.9999902844
2029_0_41   SR:0.013303 CR:0.9999902844 BCR:0.9999902844
2029_0_42   SR:0.011973 CR:0.9999902844 BCR:0.9999902844
2029_0_43   SR:0.010775 CR:0.9999902844 BCR:0.9999902844
2029_0_44   SR:0.009698 CR:0.9999902844 BCR:0.9999902844
2029_0_45   SR:0.008728 CR:0.9999902844 BCR:0.9999902844
2029_0_46   SR:0.007855 CR:0.9999902844 BCR:0.9999902844
2029_0_47   SR:0.007070 CR:0.9999902844 BCR:0.9999902844
2029_0_48   SR:0.006363 CR:0.9999902844 BCR:0.9999902844
2029_0_49   SR:0.005726 CR:0.9999902844 BCR:0.9999902844
2029_0_50   SR:0.005154 CR:0.9999902844 BCR:0.9999902844
2029_0_51   SR:0.004638 CR:0.9999902844 BCR:0.9999902844
2029_0_52   SR:0.004175 CR:0.9999902844 BCR:0.9999902844
2029_0_53   SR:0.003757 CR:0.9999902844 BCR:0.9999902844
2029_0_54   SR:0.003381 CR:0.9999911785 BCR:0.9999911785
2029_0_55   SR:0.003043 CR:0.9999962449 BCR:0.9999962449
2029_0_56   SR:0.002739 CR:1.0000005960 BCR:1.0000005960
2029_0_57   SR:0.002465 CR:1.0000005960 BCR:1.0000005960
2029_0_58   SR:0.002219 CR:1.0000005960 BCR:1.0000005960
2029_0_59   SR:0.001997 CR:1.0000005960 BCR:1.0000005960
2029_0_60   SR:0.001797 CR:1.0000005960 BCR:1.0000005960
2029_0_61   SR:0.001617 CR:1.0000005960 BCR:1.0000005960
2029_0_62   SR:0.001456 CR:1.0000005960 BCR:1.0000005960
2029_0_63   SR:0.001310 CR:1.0000005960 BCR:1.0000005960
2029_0_64   SR:0.001179 CR:1.0000005960 BCR:1.0000005960
2029_0_65   SR:0.001061 CR:1.0000005960 BCR:1.0000005960
2029_0_66   SR:0.000955 CR:1.0000005960 BCR:1.0000005960
2029_0_67   SR:0.000860 CR:1.0000005960 BCR:1.0000005960
2029_0_68   SR:0.000774 CR:1.0000005960 BCR:1.0000005960
2029_0_69   SR:0.000696 CR:1.0000005960 BCR:1.0000005960
2029_0_70   SR:0.000627 CR:1.0000005960 BCR:1.0000005960
2029_0_71   SR:0.000564 CR:1.0000005960 BCR:1.0000005960
2029_0_72   SR:0.000508 CR:1.0000005960 BCR:1.0000005960
2029_0_73   SR:0.000457 CR:1.0000005960 BCR:1.0000005960
2029_0_74   SR:0.000411 CR:1.0000005960 BCR:1.0000005960
2029_0_75   SR:0.000370 CR:1.0000005960 BCR:1.0000005960
2029_0_76   SR:0.000333 CR:1.0000005960 BCR:1.0000005960
2029_0_77   SR:0.000300 CR:1.0000005960 BCR:1.0000005960
2029_0_78   SR:0.000270 CR:1.0000005960 BCR:1.0000005960
2029_0_79   SR:0.000243 CR:0.9999997616 BCR:0.9999997616
2029_0_80   SR:0.000218 CR:0.9999997616 BCR:0.9999997616
2029_0_81   SR:0.000197 CR:0.9999997616 BCR:0.9999997616
2029_0_82   SR:0.000177 CR:0.9999997616 BCR:0.9999997616
2029_0_83   SR:0.000159 CR:0.9999997616 BCR:0.9999997616
2029_0_84   SR:0.000143 CR:0.9999997616 BCR:0.9999997616
2029_0_85   SR:0.000129 CR:0.9999997616 BCR:0.9999997616
2029_0_86   SR:0.000116 CR:0.9999997616 BCR:0.9999997616
2029_0_87   SR:0.000104 CR:0.9999997616 BCR:0.9999997616
2029_0_88   SR:0.000094 CR:0.9999997616 BCR:0.9999997616
2029_0_89   SR:0.000085 CR:0.9999997616 BCR:0.9999997616
2029_0_90   SR:0.000076 CR:0.9999997616 BCR:0.9999997616
2029_0_91   SR:0.000069 CR:0.9999997616 BCR:0.9999997616
2029_0_92   SR:0.000062 CR:0.9999997616 BCR:0.9999997616
2029_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2029_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2029_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2029_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2029_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2029_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2029_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2029_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2029_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2029_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2029_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2029_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2029_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2029_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2029_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2029_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2029_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2029_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg 1171387, Actual GHG Offset Mg 1171387
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.033183
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.188683
2029 producer_abs_share_frac_pickup.BEV           = 0.000003
2029 producer_abs_share_frac_pickup.ICE           = 0.778132
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               = 0.033183 / 0.077470 (DELTA:0.044287)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.188683 / 0.144396 (DELTA:0.044287)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.155628 (DELTA:0.155625)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778132 / 0.622507 (DELTA:0.155625)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63522 / $63522 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60475 / $60475 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72281 / $72281 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $65358 / $65358 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58272 / $63522 R:0.917353
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60475 / $60475 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67031 / $72281 R:0.927367
modified cross subsidized price / cost ALT pickup.ICE                 $65358 / $65358 R:1.000000

cross subsidized price / cost ALT BEV                                 $63533 / $63533 R:1.000000
cross subsidized price / cost ALT ICE                                 $64405 / $64405 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60931 / $60931 R:1.000000
cross subsidized price / cost ALT pickup                              $65359 / $65359 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65588 / $65588 R:1.000000

2029_0_0  SCORE:0.042620, CE:0.155625, 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 Stellantis
2030_0_0    SR:1.000000 CR:0.9997075082 BCR:0.9997075082
2030_0_1    SR:0.900000 CR:0.9997075082 BCR:0.9997075082
2030_0_2    SR:0.810000 CR:0.9997075082 BCR:0.9997075082
2030_0_3    SR:0.729000 CR:0.9997075082 BCR:0.9997075082
2030_0_4    SR:0.656100 CR:0.9997075082 BCR:0.9997075082
2030_0_5    SR:0.590490 CR:0.9997075082 BCR:0.9997075082
2030_0_6    SR:0.531441 CR:0.9997075082 BCR:0.9997075082
2030_0_7    SR:0.478297 CR:0.9997075082 BCR:0.9997075082
2030_0_8    SR:0.430467 CR:0.9997075082 BCR:0.9997075082
2030_0_9    SR:0.387420 CR:0.9997075082 BCR:0.9997075082
2030_0_10   SR:0.348678 CR:0.9997075082 BCR:0.9997075082
2030_0_11   SR:0.313811 CR:0.9997075082 BCR:0.9997075082
2030_0_12   SR:0.282430 CR:0.9997075082 BCR:0.9997075082
2030_0_13   SR:0.254187 CR:0.9997075082 BCR:0.9997075082
2030_0_14   SR:0.228768 CR:0.9997075082 BCR:0.9997075082
2030_0_15   SR:0.205891 CR:0.9999766026 BCR:0.9999766026
2030_0_16   SR:0.185302 CR:0.9999766026 BCR:0.9999766026
2030_0_17   SR:0.166772 CR:0.9999766026 BCR:0.9999766026
2030_0_18   SR:0.150095 CR:0.9999766026 BCR:0.9999766026
2030_0_19   SR:0.135085 CR:0.9999766026 BCR:0.9999766026
2030_0_20   SR:0.121577 CR:0.9999766026 BCR:0.9999766026
2030_0_21   SR:0.109419 CR:0.9999766026 BCR:0.9999766026
2030_0_22   SR:0.098477 CR:0.9999766026 BCR:0.9999766026
2030_0_23   SR:0.088629 CR:0.9999766026 BCR:0.9999766026
2030_0_24   SR:0.079766 CR:0.9999766026 BCR:0.9999766026
2030_0_25   SR:0.071790 CR:0.9999766026 BCR:0.9999766026
2030_0_26   SR:0.064611 CR:0.9999766026 BCR:0.9999766026
2030_0_27   SR:0.058150 CR:0.9999766026 BCR:0.9999766026
2030_0_28   SR:0.052335 CR:0.9999766026 BCR:0.9999766026
2030_0_29   SR:0.047101 CR:0.9999766026 BCR:0.9999766026
2030_0_30   SR:0.042391 CR:0.9999766026 BCR:0.9999766026
2030_0_31   SR:0.038152 CR:0.9999766026 BCR:0.9999766026
2030_0_32   SR:0.034337 CR:0.9999766026 BCR:0.9999766026
2030_0_33   SR:0.030903 CR:0.9999766026 BCR:0.9999766026
2030_0_34   SR:0.027813 CR:0.9999766026 BCR:0.9999766026
2030_0_35   SR:0.025032 CR:0.9999766026 BCR:0.9999766026
2030_0_36   SR:0.022528 CR:0.9999766026 BCR:0.9999766026
2030_0_37   SR:0.020276 CR:0.9999766026 BCR:0.9999766026
2030_0_38   SR:0.018248 CR:0.9999766026 BCR:0.9999766026
2030_0_39   SR:0.016423 CR:0.9999766026 BCR:0.9999766026
2030_0_40   SR:0.014781 CR:0.9999766026 BCR:0.9999766026
2030_0_41   SR:0.013303 CR:0.9999766026 BCR:0.9999766026
2030_0_42   SR:0.011973 CR:0.9999766026 BCR:0.9999766026
2030_0_43   SR:0.010775 CR:0.9999766026 BCR:0.9999766026
2030_0_44   SR:0.009698 CR:0.9999766026 BCR:0.9999766026
2030_0_45   SR:0.008728 CR:0.9999766026 BCR:0.9999766026
2030_0_46   SR:0.007855 CR:0.9999766026 BCR:0.9999766026
2030_0_47   SR:0.007070 CR:0.9999766026 BCR:0.9999766026
2030_0_48   SR:0.006363 CR:0.9999766026 BCR:0.9999766026
2030_0_49   SR:0.005726 CR:0.9999766026 BCR:0.9999766026
2030_0_50   SR:0.005154 CR:0.9999766026 BCR:0.9999766026
2030_0_51   SR:0.004638 CR:0.9999766026 BCR:0.9999766026
2030_0_52   SR:0.004175 CR:0.9999766026 BCR:0.9999766026
2030_0_53   SR:0.003757 CR:0.9999766026 BCR:0.9999766026
2030_0_54   SR:0.003381 CR:0.9999766026 BCR:0.9999766026
2030_0_55   SR:0.003043 CR:0.9999766026 BCR:0.9999766026
2030_0_56   SR:0.002739 CR:0.9999766026 BCR:0.9999766026
2030_0_57   SR:0.002465 CR:0.9999766026 BCR:0.9999766026
2030_0_58   SR:0.002219 CR:0.9999766026 BCR:0.9999766026
2030_0_59   SR:0.001997 CR:0.9999766026 BCR:0.9999766026
2030_0_60   SR:0.001797 CR:0.9999766026 BCR:0.9999766026
2030_0_61   SR:0.001617 CR:0.9999766026 BCR:0.9999766026
2030_0_62   SR:0.001456 CR:0.9999766026 BCR:0.9999766026
2030_0_63   SR:0.001310 CR:0.9999766026 BCR:0.9999766026
2030_0_64   SR:0.001179 CR:0.9999977336 BCR:0.9999977336
2030_0_65   SR:0.001061 CR:0.9999977336 BCR:0.9999977336
2030_0_66   SR:0.000955 CR:0.9999977336 BCR:0.9999977336
2030_0_67   SR:0.000860 CR:0.9999977336 BCR:0.9999977336
2030_0_68   SR:0.000774 CR:0.9999977336 BCR:0.9999977336
2030_0_69   SR:0.000696 CR:0.9999977336 BCR:0.9999977336
2030_0_70   SR:0.000627 CR:0.9999977336 BCR:0.9999977336
2030_0_71   SR:0.000564 CR:0.9999977336 BCR:0.9999977336
2030_0_72   SR:0.000508 CR:0.9999977336 BCR:0.9999977336
2030_0_73   SR:0.000457 CR:0.9999977336 BCR:0.9999977336
2030_0_74   SR:0.000411 CR:0.9999977336 BCR:0.9999977336
2030_0_75   SR:0.000370 CR:0.9999977336 BCR:0.9999977336
2030_0_76   SR:0.000333 CR:0.9999977336 BCR:0.9999977336
2030_0_77   SR:0.000300 CR:0.9999977336 BCR:0.9999977336
2030_0_78   SR:0.000270 CR:0.9999977336 BCR:0.9999977336
2030_0_79   SR:0.000243 CR:0.9999977336 BCR:0.9999977336
2030_0_80   SR:0.000218 CR:0.9999977336 BCR:0.9999977336
2030_0_81   SR:0.000197 CR:0.9999977336 BCR:0.9999977336
2030_0_82   SR:0.000177 CR:0.9999977336 BCR:0.9999977336
2030_0_83   SR:0.000159 CR:0.9999977336 BCR:0.9999977336
2030_0_84   SR:0.000143 CR:0.9999977336 BCR:0.9999977336
2030_0_85   SR:0.000129 CR:0.9999977336 BCR:0.9999977336
2030_0_86   SR:0.000116 CR:0.9999998143 BCR:0.9999998143
2030_0_87   SR:0.000104 CR:0.9999998143 BCR:0.9999998143
2030_0_88   SR:0.000094 CR:0.9999998143 BCR:0.9999998143
2030_0_89   SR:0.000085 CR:0.9999998143 BCR:0.9999998143
2030_0_90   SR:0.000076 CR:0.9999998143 BCR:0.9999998143
2030_0_91   SR:0.000069 CR:0.9999998143 BCR:0.9999998143
2030_0_92   SR:0.000062 CR:0.9999998143 BCR:0.9999998143
2030_0_93   SR:0.000056 CR:0.9999999395 BCR:0.9999999395
2030_0_94   SR:0.000050 CR:0.9999999395 BCR:0.9999999395
2030_0_95   SR:0.000045 CR:0.9999999395 BCR:0.9999999395
2030_0_96   SR:0.000040 CR:0.9999999395 BCR:0.9999999395
2030_0_97   SR:0.000036 CR:0.9999999395 BCR:0.9999999395
2030_0_98   SR:0.000033 CR:0.9999999395 BCR:0.9999999395
2030_0_99   SR:0.000030 CR:0.9999999395 BCR:0.9999999395
2030_0_100  SR:0.000027 CR:0.9999999395 BCR:0.9999999395
2030_0_101  SR:0.000024 CR:0.9999999395 BCR:0.9999999395
2030_0_102  SR:0.000022 CR:0.9999999395 BCR:0.9999999395
2030_0_103  SR:0.000019 CR:0.9999999395 BCR:0.9999999395
2030_0_104  SR:0.000017 CR:0.9999999395 BCR:0.9999999395
2030_0_105  SR:0.000016 CR:0.9999999395 BCR:0.9999999395
2030_0_106  SR:0.000014 CR:0.9999999395 BCR:0.9999999395
2030_0_107  SR:0.000013 CR:0.9999999395 BCR:0.9999999395
2030_0_108  SR:0.000011 CR:0.9999999395 BCR:0.9999999395
2030_0_109  SR:0.000010 CR:1.0000000296 BCR:1.0000000296
2030_0_110  SR:0.000009 CR:1.0000000224 BCR:1.0000000224
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -98830, Actual GHG Offset Mg -98830
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.008167
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.213080
2030 producer_abs_share_frac_pickup.BEV           = 0.000002
2030 producer_abs_share_frac_pickup.ICE           = 0.778751
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               = 0.008167 / 0.077340 (DELTA:0.069173)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.213080 / 0.143907 (DELTA:0.069173)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000002 / 0.155753 (DELTA:0.155751)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.778751 / 0.623000 (DELTA:0.155751)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63617 / $63617 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58814 / $58814 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $72918 / $72918 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63943 / $63943 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58117 / $63617 R:0.913546
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58814 / $58814 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $67418 / $72918 R:0.924574
modified cross subsidized price / cost ALT pickup.ICE                 $63943 / $63943 R:1.000000

cross subsidized price / cost ALT BEV                                 $63660 / $63660 R:1.000000
cross subsidized price / cost ALT ICE                                 $62841 / $62841 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58991 / $58991 R:1.000000
cross subsidized price / cost ALT pickup                              $63943 / $63943 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64578 / $64578 R:1.000000

2030_0_0  SCORE:0.042654, CE:0.155751, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2031  Iteration=0 Stellantis
2031_0_0    SR:1.000000 CR:0.9997668980 BCR:0.9997668980
2031_0_1    SR:0.900000 CR:0.9997668980 BCR:0.9997668980
2031_0_2    SR:0.810000 CR:0.9997668980 BCR:0.9997668980
2031_0_3    SR:0.729000 CR:0.9997668980 BCR:0.9997668980
2031_0_4    SR:0.656100 CR:0.9997668980 BCR:0.9997668980
2031_0_5    SR:0.590490 CR:0.9997668980 BCR:0.9997668980
2031_0_6    SR:0.531441 CR:0.9997668980 BCR:0.9997668980
2031_0_7    SR:0.478297 CR:0.9997668980 BCR:0.9997668980
2031_0_8    SR:0.430467 CR:0.9997668980 BCR:0.9997668980
2031_0_9    SR:0.387420 CR:0.9997668980 BCR:0.9997668980
2031_0_10   SR:0.348678 CR:0.9997668980 BCR:0.9997668980
2031_0_11   SR:0.313811 CR:0.9997668980 BCR:0.9997668980
2031_0_12   SR:0.282430 CR:0.9997668980 BCR:0.9997668980
2031_0_13   SR:0.254187 CR:0.9997668980 BCR:0.9997668980
2031_0_14   SR:0.228768 CR:0.9997668980 BCR:0.9997668980
2031_0_15   SR:0.205891 CR:0.9997668980 BCR:0.9997668980
2031_0_16   SR:0.185302 CR:0.9997668980 BCR:0.9997668980
2031_0_17   SR:0.166772 CR:0.9997668980 BCR:0.9997668980
2031_0_18   SR:0.150095 CR:0.9997668980 BCR:0.9997668980
2031_0_19   SR:0.135085 CR:0.9997668980 BCR:0.9997668980
2031_0_20   SR:0.121577 CR:0.9997668980 BCR:0.9997668980
2031_0_21   SR:0.109419 CR:0.9997668980 BCR:0.9997668980
2031_0_22   SR:0.098477 CR:0.9997668980 BCR:0.9997668980
2031_0_23   SR:0.088629 CR:0.9997668980 BCR:0.9997668980
2031_0_24   SR:0.079766 CR:0.9997668980 BCR:0.9997668980
2031_0_25   SR:0.071790 CR:0.9997668980 BCR:0.9997668980
2031_0_26   SR:0.064611 CR:0.9997668980 BCR:0.9997668980
2031_0_27   SR:0.058150 CR:0.9997668980 BCR:0.9997668980
2031_0_28   SR:0.052335 CR:0.9997668980 BCR:0.9997668980
2031_0_29   SR:0.047101 CR:0.9997668980 BCR:0.9997668980
2031_0_30   SR:0.042391 CR:0.9997668980 BCR:0.9997668980
2031_0_31   SR:0.038152 CR:0.9997668980 BCR:0.9997668980
2031_0_32   SR:0.034337 CR:0.9997668980 BCR:0.9997668980
2031_0_33   SR:0.030903 CR:0.9997668980 BCR:0.9997668980
2031_0_34   SR:0.027813 CR:0.9997668980 BCR:0.9997668980
2031_0_35   SR:0.025032 CR:0.9997668980 BCR:0.9997668980
2031_0_36   SR:0.022528 CR:0.9997668980 BCR:0.9997668980
2031_0_37   SR:0.020276 CR:0.9997668980 BCR:0.9997668980
2031_0_38   SR:0.018248 CR:0.9997668980 BCR:0.9997668980
2031_0_39   SR:0.016423 CR:0.9997668980 BCR:0.9997668980
2031_0_40   SR:0.014781 CR:0.9997668980 BCR:0.9997668980
2031_0_41   SR:0.013303 CR:0.9997668980 BCR:0.9997668980
2031_0_42   SR:0.011973 CR:0.9997668980 BCR:0.9997668980
2031_0_43   SR:0.010775 CR:0.9997668980 BCR:0.9997668980
2031_0_44   SR:0.009698 CR:0.9997668980 BCR:0.9997668980
2031_0_45   SR:0.008728 CR:0.9997668980 BCR:0.9997668980
2031_0_46   SR:0.007855 CR:0.9997668980 BCR:0.9997668980
2031_0_47   SR:0.007070 CR:0.9997668980 BCR:0.9997668980
2031_0_48   SR:0.006363 CR:0.9997668980 BCR:0.9997668980
2031_0_49   SR:0.005726 CR:0.9997668980 BCR:0.9997668980
2031_0_50   SR:0.005154 CR:0.9997668980 BCR:0.9997668980
2031_0_51   SR:0.004638 CR:0.9997668980 BCR:0.9997668980
2031_0_52   SR:0.004175 CR:0.9997668980 BCR:0.9997668980
2031_0_53   SR:0.003757 CR:0.9997668980 BCR:0.9997668980
2031_0_54   SR:0.003381 CR:0.9997668980 BCR:0.9997668980
2031_0_55   SR:0.003043 CR:0.9997668980 BCR:0.9997668980
2031_0_56   SR:0.002739 CR:0.9997668980 BCR:0.9997668980
2031_0_57   SR:0.002465 CR:0.9997668980 BCR:0.9997668980
2031_0_58   SR:0.002219 CR:0.9997668980 BCR:0.9997668980
2031_0_59   SR:0.001997 CR:0.9997668980 BCR:0.9997668980
2031_0_60   SR:0.001797 CR:0.9997668980 BCR:0.9997668980
2031_0_61   SR:0.001617 CR:0.9997668980 BCR:0.9997668980
2031_0_62   SR:0.001456 CR:0.9997668980 BCR:0.9997668980
2031_0_63   SR:0.001310 CR:0.9997668980 BCR:0.9997668980
2031_0_64   SR:0.001179 CR:0.9997668980 BCR:0.9997668980
2031_0_65   SR:0.001061 CR:0.9997668980 BCR:0.9997668980
2031_0_66   SR:0.000955 CR:0.9997668980 BCR:0.9997668980
2031_0_67   SR:0.000860 CR:0.9997668980 BCR:0.9997668980
2031_0_68   SR:0.000774 CR:0.9997668980 BCR:0.9997668980
2031_0_69   SR:0.000696 CR:0.9997668980 BCR:0.9997668980
2031_0_70   SR:0.000627 CR:0.9997668980 BCR:0.9997668980
2031_0_71   SR:0.000564 CR:0.9997668980 BCR:0.9997668980
2031_0_72   SR:0.000508 CR:0.9997668980 BCR:0.9997668980
2031_0_73   SR:0.000457 CR:0.9997668980 BCR:0.9997668980
2031_0_74   SR:0.000411 CR:0.9997668980 BCR:0.9997668980
2031_0_75   SR:0.000370 CR:0.9997668980 BCR:0.9997668980
2031_0_76   SR:0.000333 CR:0.9997668980 BCR:0.9997668980
2031_0_77   SR:0.000300 CR:0.9997668980 BCR:0.9997668980
2031_0_78   SR:0.000270 CR:0.9997668980 BCR:0.9997668980
2031_0_79   SR:0.000243 CR:0.9997668980 BCR:0.9997668980
2031_0_80   SR:0.000218 CR:0.9997668980 BCR:0.9997668980
2031_0_81   SR:0.000197 CR:0.9997668980 BCR:0.9997668980
2031_0_82   SR:0.000177 CR:0.9997668980 BCR:0.9997668980
2031_0_83   SR:0.000159 CR:0.9997668980 BCR:0.9997668980
2031_0_84   SR:0.000143 CR:0.9997668980 BCR:0.9997668980
2031_0_85   SR:0.000129 CR:0.9997668980 BCR:0.9997668980
2031_0_86   SR:0.000116 CR:0.9997668980 BCR:0.9997668980
2031_0_87   SR:0.000104 CR:0.9997668980 BCR:0.9997668980
2031_0_88   SR:0.000094 CR:0.9997668980 BCR:0.9997668980
2031_0_89   SR:0.000085 CR:0.9997668980 BCR:0.9997668980
2031_0_90   SR:0.000076 CR:0.9997668980 BCR:0.9997668980
2031_0_91   SR:0.000069 CR:0.9997668980 BCR:0.9997668980
2031_0_92   SR:0.000062 CR:0.9997668980 BCR:0.9997668980
2031_0_93   SR:0.000056 CR:0.9997668980 BCR:0.9997668980
2031_0_94   SR:0.000050 CR:0.9997668980 BCR:0.9997668980
2031_0_95   SR:0.000045 CR:0.9997668980 BCR:0.9997668980
2031_0_96   SR:0.000040 CR:0.9997668980 BCR:0.9997668980
2031_0_97   SR:0.000036 CR:0.9997668980 BCR:0.9997668980
2031_0_98   SR:0.000033 CR:0.9997668980 BCR:0.9997668980
2031_0_99   SR:0.000030 CR:0.9997668980 BCR:0.9997668980
2031_0_100  SR:0.000027 CR:0.9997668980 BCR:0.9997668980
2031_0_101  SR:0.000024 CR:0.9997668980 BCR:0.9997668980
2031_0_102  SR:0.000022 CR:0.9997668980 BCR:0.9997668980
2031_0_103  SR:0.000019 CR:0.9997668980 BCR:0.9997668980
2031_0_104  SR:0.000017 CR:0.9997668980 BCR:0.9997668980
2031_0_105  SR:0.000016 CR:0.9997668980 BCR:0.9997668980
2031_0_106  SR:0.000014 CR:0.9997668980 BCR:0.9997668980
2031_0_107  SR:0.000013 CR:0.9997668980 BCR:0.9997668980
2031_0_108  SR:0.000011 CR:0.9997668980 BCR:0.9997668980
2031_0_109  SR:0.000010 CR:0.9997668980 BCR:0.9997668980
2031_0_110  SR:0.000009 CR:0.9997668980 BCR:0.9997668980
PRODUCER FINAL COMPLIANCE DELTA 0.000233
Target GHG Offset Mg -167710, Actual GHG Offset Mg -165665
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.020882
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.199468
2031 producer_abs_share_frac_pickup.BEV           = 0.000000
2031 producer_abs_share_frac_pickup.ICE           = 0.779650
2031 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2031 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.020882 / 0.052204 (DELTA:0.031323)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.199468 / 0.168146 (DELTA:0.031323)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.155932 (DELTA:0.155932)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.779650 / 0.623718 (DELTA:0.155932)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $63825 / $63825 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58990 / $58990 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $73768 / $73768 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63545 / $63545 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58075 / $63825 R:0.909911
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58990 / $58990 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68018 / $73768 R:0.922053
modified cross subsidized price / cost ALT pickup.ICE                 $63545 / $63545 R:1.000000

cross subsidized price / cost ALT BEV                                 $63849 / $63849 R:1.000000
cross subsidized price / cost ALT ICE                                 $62617 / $62617 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59448 / $59448 R:1.000000
cross subsidized price / cost ALT pickup                              $63545 / $63545 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64388 / $64388 R:1.000000

2031_0_0  SCORE:0.042704, CE:0.155932, 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 Stellantis
2032_0_0    SR:1.000000 CR:0.9943931642 BCR:0.9943931642
2032_0_1    SR:0.900000 CR:0.9943931642 BCR:0.9943931642
2032_0_2    SR:0.810000 CR:0.9943931642 BCR:0.9943931642
2032_0_3    SR:0.729000 CR:0.9943931642 BCR:0.9943931642
2032_0_4    SR:0.656100 CR:0.9943931642 BCR:0.9943931642
2032_0_5    SR:0.590490 CR:0.9943931642 BCR:0.9943931642
2032_0_6    SR:0.531441 CR:0.9943931642 BCR:0.9943931642
2032_0_7    SR:0.478297 CR:0.9943931642 BCR:0.9943931642
2032_0_8    SR:0.430467 CR:0.9943931642 BCR:0.9943931642
2032_0_9    SR:0.387420 CR:0.9943931642 BCR:0.9943931642
2032_0_10   SR:0.348678 CR:0.9943931642 BCR:0.9943931642
2032_0_11   SR:0.313811 CR:0.9943931642 BCR:0.9943931642
2032_0_12   SR:0.282430 CR:0.9943931642 BCR:0.9943931642
2032_0_13   SR:0.254187 CR:0.9943931642 BCR:0.9943931642
2032_0_14   SR:0.228768 CR:0.9943931642 BCR:0.9943931642
2032_0_15   SR:0.205891 CR:1.0055177031 BCR:1.0055177031
2032_0_16   SR:0.185302 CR:1.0055177031 BCR:1.0055177031
2032_0_17   SR:0.166772 CR:1.0055177031 BCR:1.0055177031
2032_0_18   SR:0.150095 CR:1.0055177031 BCR:1.0055177031
2032_0_19   SR:0.135085 CR:1.0055177031 BCR:1.0055177031
2032_0_20   SR:0.121577 CR:1.0055177031 BCR:1.0055177031
2032_0_21   SR:0.109419 CR:1.0055177031 BCR:1.0055177031
2032_0_22   SR:0.098477 CR:1.0055177031 BCR:1.0055177031
2032_0_23   SR:0.088629 CR:1.0055177031 BCR:1.0055177031
2032_0_24   SR:0.079766 CR:1.0055177031 BCR:1.0055177031
2032_0_25   SR:0.071790 CR:1.0055177031 BCR:1.0055177031
2032_0_26   SR:0.064611 CR:1.0055177031 BCR:1.0055177031
2032_0_27   SR:0.058150 CR:1.0055177031 BCR:1.0055177031
2032_0_28   SR:0.052335 CR:1.0055177031 BCR:1.0055177031
2032_0_29   SR:0.047101 CR:1.0055177031 BCR:1.0055177031
2032_0_30   SR:0.042391 CR:1.0055177031 BCR:1.0055177031
2032_0_31   SR:0.038152 CR:1.0055177031 BCR:1.0055177031
2032_0_32   SR:0.034337 CR:1.0055177031 BCR:1.0055177031
2032_0_33   SR:0.030903 CR:1.0055177031 BCR:1.0055177031
2032_0_34   SR:0.027813 CR:1.0055177031 BCR:1.0055177031
2032_0_35   SR:0.025032 CR:1.0055177031 BCR:1.0055177031
2032_0_36   SR:0.022528 CR:1.0055177031 BCR:1.0055177031
2032_0_37   SR:0.020276 CR:1.0055177031 BCR:1.0055177031
2032_0_38   SR:0.018248 CR:1.0055177031 BCR:1.0055177031
2032_0_39   SR:0.016423 CR:1.0055177031 BCR:1.0055177031
2032_0_40   SR:0.014781 CR:1.0055177031 BCR:1.0055177031
2032_0_41   SR:0.013303 CR:1.0055177031 BCR:1.0055177031
2032_0_42   SR:0.011973 CR:1.0055177031 BCR:1.0055177031
2032_0_43   SR:0.010775 CR:1.0055177031 BCR:1.0055177031
2032_0_44   SR:0.009698 CR:1.0055177031 BCR:1.0055177031
2032_0_45   SR:0.008728 CR:1.0055177031 BCR:1.0055177031
2032_0_46   SR:0.007855 CR:1.0055177031 BCR:1.0055177031
2032_0_47   SR:0.007070 CR:1.0055177031 BCR:1.0055177031
2032_0_48   SR:0.006363 CR:1.0055177031 BCR:1.0055177031
2032_0_49   SR:0.005726 CR:1.0055177031 BCR:1.0055177031
2032_0_50   SR:0.005154 CR:1.0055177031 BCR:1.0055177031
2032_0_51   SR:0.004638 CR:1.0055177031 BCR:1.0055177031
2032_0_52   SR:0.004175 CR:1.0055177031 BCR:1.0055177031
2032_0_53   SR:0.003757 CR:1.0055177031 BCR:1.0055177031
2032_0_54   SR:0.003381 CR:1.0055177031 BCR:1.0055177031
2032_0_55   SR:0.003043 CR:1.0055177031 BCR:1.0055177031
2032_0_56   SR:0.002739 CR:1.0055177031 BCR:1.0055177031
2032_0_57   SR:0.002465 CR:1.0055177031 BCR:1.0055177031
2032_0_58   SR:0.002219 CR:1.0055177031 BCR:1.0055177031
2032_0_59   SR:0.001997 CR:1.0055177031 BCR:1.0055177031
2032_0_60   SR:0.001797 CR:1.0055177031 BCR:1.0055177031
2032_0_61   SR:0.001617 CR:1.0055177031 BCR:1.0055177031
2032_0_62   SR:0.001456 CR:1.0055177031 BCR:1.0055177031
2032_0_63   SR:0.001310 CR:1.0055177031 BCR:1.0055177031
2032_0_64   SR:0.001179 CR:1.0055177031 BCR:1.0055177031
2032_0_65   SR:0.001061 CR:1.0055177031 BCR:1.0055177031
2032_0_66   SR:0.000955 CR:1.0055177031 BCR:1.0055177031
2032_0_67   SR:0.000860 CR:1.0055177031 BCR:1.0055177031
2032_0_68   SR:0.000774 CR:1.0055177031 BCR:1.0055177031
2032_0_69   SR:0.000696 CR:1.0055053058 BCR:1.0055053058
2032_0_70   SR:0.000627 CR:1.0055053058 BCR:1.0055053058
2032_0_71   SR:0.000564 CR:1.0055053058 BCR:1.0055053058
2032_0_72   SR:0.000508 CR:1.0055053058 BCR:1.0055053058
2032_0_73   SR:0.000457 CR:1.0055053058 BCR:1.0055053058
2032_0_74   SR:0.000411 CR:1.0055053058 BCR:1.0055053058
2032_0_75   SR:0.000370 CR:1.0055053058 BCR:1.0055053058
2032_0_76   SR:0.000333 CR:1.0055053058 BCR:1.0055053058
2032_0_77   SR:0.000300 CR:1.0055053058 BCR:1.0055053058
2032_0_78   SR:0.000270 CR:1.0055053058 BCR:1.0055053058
2032_0_79   SR:0.000243 CR:1.0055053058 BCR:1.0055053058
2032_0_80   SR:0.000218 CR:1.0055053058 BCR:1.0055053058
2032_0_81   SR:0.000197 CR:1.0055053058 BCR:1.0055053058
2032_0_82   SR:0.000177 CR:1.0055053058 BCR:1.0055053058
2032_0_83   SR:0.000159 CR:1.0055053058 BCR:1.0055053058
2032_0_84   SR:0.000143 CR:1.0055053058 BCR:1.0055053058
2032_0_85   SR:0.000129 CR:1.0055053058 BCR:1.0055053058
2032_0_86   SR:0.000116 CR:1.0055053058 BCR:1.0055053058
2032_0_87   SR:0.000104 CR:1.0055053058 BCR:1.0055053058
2032_0_88   SR:0.000094 CR:1.0055053058 BCR:1.0055053058
2032_0_89   SR:0.000085 CR:1.0055053058 BCR:1.0055053058
2032_0_90   SR:0.000076 CR:1.0055053058 BCR:1.0055053058
2032_0_91   SR:0.000069 CR:1.0055053058 BCR:1.0055053058
2032_0_92   SR:0.000062 CR:1.0055053058 BCR:1.0055053058
2032_0_93   SR:0.000056 CR:1.0055053058 BCR:1.0055053058
2032_0_94   SR:0.000050 CR:1.0055044176 BCR:1.0055044176
2032_0_95   SR:0.000045 CR:1.0055044176 BCR:1.0055044176
2032_0_96   SR:0.000040 CR:1.0055044176 BCR:1.0055044176
2032_0_97   SR:0.000036 CR:1.0055044176 BCR:1.0055044176
2032_0_98   SR:0.000033 CR:1.0055044176 BCR:1.0055044176
2032_0_99   SR:0.000030 CR:1.0055044176 BCR:1.0055044176
2032_0_100  SR:0.000027 CR:1.0055044176 BCR:1.0055044176
2032_0_101  SR:0.000024 CR:1.0055044176 BCR:1.0055044176
2032_0_102  SR:0.000022 CR:1.0055044176 BCR:1.0055044176
2032_0_103  SR:0.000019 CR:1.0055044176 BCR:1.0055044176
2032_0_104  SR:0.000017 CR:1.0055044176 BCR:1.0055044176
2032_0_105  SR:0.000016 CR:1.0055044176 BCR:1.0055044176
2032_0_106  SR:0.000014 CR:1.0055044176 BCR:1.0055044176
2032_0_107  SR:0.000013 CR:1.0055044176 BCR:1.0055044176
2032_0_108  SR:0.000011 CR:1.0055044176 BCR:1.0055044176
2032_0_109  SR:0.000010 CR:1.0055044176 BCR:1.0055044176
2032_0_110  SR:0.000009 CR:1.0055044176 BCR:1.0055044176
PRODUCER FINAL COMPLIANCE DELTA 0.005504
Target GHG Offset Mg -176667, Actual GHG Offset Mg -225369
Target Compliance Ratio 1.006, Actual Compliance Ratio 1.006
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.020380
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.199409
2032 producer_abs_share_frac_pickup.BEV           = 0.000000
2032 producer_abs_share_frac_pickup.ICE           = 0.780211
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.020380 / 0.064786 (DELTA:0.044406)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.199409 / 0.155003 (DELTA:0.044406)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156042 (DELTA:0.156042)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.780211 / 0.624169 (DELTA:0.156042)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64140 / $64140 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58681 / $58681 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $74819 / $74819 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63471 / $63471 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $58140 / $64140 R:0.906456
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58681 / $58681 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $68819 / $74819 R:0.919807
modified cross subsidized price / cost ALT pickup.ICE                 $63471 / $63471 R:1.000000

cross subsidized price / cost ALT BEV                                 $64165 / $64165 R:1.000000
cross subsidized price / cost ALT ICE                                 $62496 / $62496 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59187 / $59187 R:1.000000
cross subsidized price / cost ALT pickup                              $63472 / $63472 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64543 / $64543 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2033  Iteration=0 Stellantis
2033_0_0    SR:1.000000 CR:0.9944738668 BCR:0.9944738668
2033_0_1    SR:0.900000 CR:0.9944738668 BCR:0.9944738668
2033_0_2    SR:0.810000 CR:0.9944738668 BCR:0.9944738668
2033_0_3    SR:0.729000 CR:0.9944738668 BCR:0.9944738668
2033_0_4    SR:0.656100 CR:0.9944738668 BCR:0.9944738668
2033_0_5    SR:0.590490 CR:0.9944738668 BCR:0.9944738668
2033_0_6    SR:0.531441 CR:0.9944738668 BCR:0.9944738668
2033_0_7    SR:0.478297 CR:0.9944738668 BCR:0.9944738668
2033_0_8    SR:0.430467 CR:0.9944738668 BCR:0.9944738668
2033_0_9    SR:0.387420 CR:0.9944738668 BCR:0.9944738668
2033_0_10   SR:0.348678 CR:0.9944738668 BCR:0.9944738668
2033_0_11   SR:0.313811 CR:0.9944738668 BCR:0.9944738668
2033_0_12   SR:0.282430 CR:0.9944738668 BCR:0.9944738668
2033_0_13   SR:0.254187 CR:0.9944738668 BCR:0.9944738668
2033_0_14   SR:0.228768 CR:0.9944738668 BCR:0.9944738668
2033_0_15   SR:0.205891 CR:0.9944738668 BCR:0.9944738668
2033_0_16   SR:0.185302 CR:0.9944738668 BCR:0.9944738668
2033_0_17   SR:0.166772 CR:0.9944738668 BCR:0.9944738668
2033_0_18   SR:0.150095 CR:0.9944738668 BCR:0.9944738668
2033_0_19   SR:0.135085 CR:0.9944738668 BCR:0.9944738668
2033_0_20   SR:0.121577 CR:0.9944738668 BCR:0.9944738668
2033_0_21   SR:0.109419 CR:0.9944738668 BCR:0.9944738668
2033_0_22   SR:0.098477 CR:0.9944738668 BCR:0.9944738668
2033_0_23   SR:0.088629 CR:0.9944738668 BCR:0.9944738668
2033_0_24   SR:0.079766 CR:0.9944738668 BCR:0.9944738668
2033_0_25   SR:0.071790 CR:0.9944738668 BCR:0.9944738668
2033_0_26   SR:0.064611 CR:0.9944738668 BCR:0.9944738668
2033_0_27   SR:0.058150 CR:0.9944738668 BCR:0.9944738668
2033_0_28   SR:0.052335 CR:0.9944738668 BCR:0.9944738668
2033_0_29   SR:0.047101 CR:0.9944738668 BCR:0.9944738668
2033_0_30   SR:0.042391 CR:0.9944738668 BCR:0.9944738668
2033_0_31   SR:0.038152 CR:0.9944738668 BCR:0.9944738668
2033_0_32   SR:0.034337 CR:0.9944738668 BCR:0.9944738668
2033_0_33   SR:0.030903 CR:0.9944738668 BCR:0.9944738668
2033_0_34   SR:0.027813 CR:0.9944738668 BCR:0.9944738668
2033_0_35   SR:0.025032 CR:0.9944738668 BCR:0.9944738668
2033_0_36   SR:0.022528 CR:0.9944738668 BCR:0.9944738668
2033_0_37   SR:0.020276 CR:0.9944738668 BCR:0.9944738668
2033_0_38   SR:0.018248 CR:0.9944738668 BCR:0.9944738668
2033_0_39   SR:0.016423 CR:0.9944738668 BCR:0.9944738668
2033_0_40   SR:0.014781 CR:0.9944738668 BCR:0.9944738668
2033_0_41   SR:0.013303 CR:0.9944738668 BCR:0.9944738668
2033_0_42   SR:0.011973 CR:0.9944738668 BCR:0.9944738668
2033_0_43   SR:0.010775 CR:0.9944738668 BCR:0.9944738668
2033_0_44   SR:0.009698 CR:0.9944738668 BCR:0.9944738668
2033_0_45   SR:0.008728 CR:0.9944738668 BCR:0.9944738668
2033_0_46   SR:0.007855 CR:0.9944738668 BCR:0.9944738668
2033_0_47   SR:0.007070 CR:0.9944738668 BCR:0.9944738668
2033_0_48   SR:0.006363 CR:0.9944738668 BCR:0.9944738668
2033_0_49   SR:0.005726 CR:0.9944738668 BCR:0.9944738668
2033_0_50   SR:0.005154 CR:0.9944738668 BCR:0.9944738668
2033_0_51   SR:0.004638 CR:0.9944738668 BCR:0.9944738668
2033_0_52   SR:0.004175 CR:0.9944738668 BCR:0.9944738668
2033_0_53   SR:0.003757 CR:0.9944738668 BCR:0.9944738668
2033_0_54   SR:0.003381 CR:0.9944738668 BCR:0.9944738668
2033_0_55   SR:0.003043 CR:0.9944738668 BCR:0.9944738668
2033_0_56   SR:0.002739 CR:0.9944738668 BCR:0.9944738668
2033_0_57   SR:0.002465 CR:0.9944738668 BCR:0.9944738668
2033_0_58   SR:0.002219 CR:0.9944738668 BCR:0.9944738668
2033_0_59   SR:0.001997 CR:0.9944738668 BCR:0.9944738668
2033_0_60   SR:0.001797 CR:0.9944738668 BCR:0.9944738668
2033_0_61   SR:0.001617 CR:0.9944738668 BCR:0.9944738668
2033_0_62   SR:0.001456 CR:0.9944738668 BCR:0.9944738668
2033_0_63   SR:0.001310 CR:1.0055179067 BCR:1.0055179067
2033_0_64   SR:0.001179 CR:1.0055179067 BCR:1.0055179067
2033_0_65   SR:0.001061 CR:1.0055179067 BCR:1.0055179067
2033_0_66   SR:0.000955 CR:1.0055179067 BCR:1.0055179067
2033_0_67   SR:0.000860 CR:1.0055179067 BCR:1.0055179067
2033_0_68   SR:0.000774 CR:1.0055179067 BCR:1.0055179067
2033_0_69   SR:0.000696 CR:1.0055179067 BCR:1.0055179067
2033_0_70   SR:0.000627 CR:1.0055179067 BCR:1.0055179067
2033_0_71   SR:0.000564 CR:1.0055179067 BCR:1.0055179067
2033_0_72   SR:0.000508 CR:1.0055179067 BCR:1.0055179067
2033_0_73   SR:0.000457 CR:1.0055179067 BCR:1.0055179067
2033_0_74   SR:0.000411 CR:1.0055179067 BCR:1.0055179067
2033_0_75   SR:0.000370 CR:1.0055179067 BCR:1.0055179067
2033_0_76   SR:0.000333 CR:1.0055179067 BCR:1.0055179067
2033_0_77   SR:0.000300 CR:1.0055179067 BCR:1.0055179067
2033_0_78   SR:0.000270 CR:1.0055179067 BCR:1.0055179067
2033_0_79   SR:0.000243 CR:1.0055179067 BCR:1.0055179067
2033_0_80   SR:0.000218 CR:1.0055179067 BCR:1.0055179067
2033_0_81   SR:0.000197 CR:1.0055179067 BCR:1.0055179067
2033_0_82   SR:0.000177 CR:1.0055179067 BCR:1.0055179067
2033_0_83   SR:0.000159 CR:1.0055179067 BCR:1.0055179067
2033_0_84   SR:0.000143 CR:1.0055179067 BCR:1.0055179067
2033_0_85   SR:0.000129 CR:1.0055179067 BCR:1.0055179067
2033_0_86   SR:0.000116 CR:1.0055179067 BCR:1.0055179067
2033_0_87   SR:0.000104 CR:1.0055179067 BCR:1.0055179067
2033_0_88   SR:0.000094 CR:1.0055162387 BCR:1.0055162387
2033_0_89   SR:0.000085 CR:1.0055162387 BCR:1.0055162387
2033_0_90   SR:0.000076 CR:1.0055162387 BCR:1.0055162387
2033_0_91   SR:0.000069 CR:1.0055162387 BCR:1.0055162387
2033_0_92   SR:0.000062 CR:1.0055162387 BCR:1.0055162387
2033_0_93   SR:0.000056 CR:1.0055162387 BCR:1.0055162387
2033_0_94   SR:0.000050 CR:1.0055162387 BCR:1.0055162387
2033_0_95   SR:0.000045 CR:1.0055162387 BCR:1.0055162387
2033_0_96   SR:0.000040 CR:1.0055162387 BCR:1.0055162387
2033_0_97   SR:0.000036 CR:1.0055162387 BCR:1.0055162387
2033_0_98   SR:0.000033 CR:1.0055162387 BCR:1.0055162387
2033_0_99   SR:0.000030 CR:1.0055162387 BCR:1.0055162387
2033_0_100  SR:0.000027 CR:1.0055162387 BCR:1.0055162387
2033_0_101  SR:0.000024 CR:1.0055162387 BCR:1.0055162387
2033_0_102  SR:0.000022 CR:1.0055162387 BCR:1.0055162387
2033_0_103  SR:0.000019 CR:1.0055162387 BCR:1.0055162387
2033_0_104  SR:0.000017 CR:1.0055162387 BCR:1.0055162387
2033_0_105  SR:0.000016 CR:1.0055162387 BCR:1.0055162387
2033_0_106  SR:0.000014 CR:1.0055162387 BCR:1.0055162387
2033_0_107  SR:0.000013 CR:1.0055162387 BCR:1.0055162387
2033_0_108  SR:0.000011 CR:1.0055162387 BCR:1.0055162387
2033_0_109  SR:0.000010 CR:1.0055162387 BCR:1.0055162387
2033_0_110  SR:0.000009 CR:1.0055162387 BCR:1.0055162387
PRODUCER FINAL COMPLIANCE DELTA 0.005516
Target GHG Offset Mg -179463, Actual GHG Offset Mg -228929
Target Compliance Ratio 1.006, Actual Compliance Ratio 1.006
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.020308
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.198552
2033 producer_abs_share_frac_pickup.BEV           = 0.000000
2033 producer_abs_share_frac_pickup.ICE           = 0.781140
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               = 0.020308 / 0.064066 (DELTA:0.043758)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.198552 / 0.154794 (DELTA:0.043758)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156228 (DELTA:0.156228)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.781140 / 0.624912 (DELTA:0.156228)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64524 / $64524 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58616 / $58616 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75996 / $75996 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63382 / $63382 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64524 / $64524 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58616 / $58616 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75996 / $75996 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63382 / $63382 R:1.000000

cross subsidized price / cost ALT BEV                                 $64549 / $64549 R:1.000000
cross subsidized price / cost ALT ICE                                 $62416 / $62416 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $59164 / $59164 R:1.000000
cross subsidized price / cost ALT pickup                              $63382 / $63382 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64688 / $64688 R:1.000000

2033_0_0  SCORE:0.042785, CE:0.156228, 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 Stellantis
2034_0_0    SR:1.000000 CR:1.0402254421 BCR:1.0402254421
2034_0_1    SR:0.900000 CR:1.0386150129 BCR:1.0386150129
2034_0_2    SR:0.810000 CR:1.0386150129 BCR:1.0386150129
2034_0_3    SR:0.729000 CR:1.0386150129 BCR:1.0386150129
2034_0_4    SR:0.656100 CR:1.0386150129 BCR:1.0386150129
2034_0_5    SR:0.590490 CR:1.0386150129 BCR:1.0386150129
2034_0_6    SR:0.531441 CR:1.0386150129 BCR:1.0386150129
2034_0_7    SR:0.478297 CR:1.0386150129 BCR:1.0386150129
2034_0_8    SR:0.430467 CR:1.0386150129 BCR:1.0386150129
2034_0_9    SR:0.387420 CR:1.0386150129 BCR:1.0386150129
2034_0_10   SR:0.348678 CR:1.0386150129 BCR:1.0386150129
2034_0_11   SR:0.313811 CR:1.0386150129 BCR:1.0386150129
2034_0_12   SR:0.282430 CR:1.0386150129 BCR:1.0386150129
2034_0_13   SR:0.254187 CR:1.0386150129 BCR:1.0386150129
2034_0_14   SR:0.228768 CR:1.0386150129 BCR:1.0386150129
2034_0_15   SR:0.205891 CR:1.0386150129 BCR:1.0386150129
2034_0_16   SR:0.185302 CR:1.0386150129 BCR:1.0386150129
2034_0_17   SR:0.166772 CR:1.0386150129 BCR:1.0386150129
2034_0_18   SR:0.150095 CR:1.0386150129 BCR:1.0386150129
2034_0_19   SR:0.135085 CR:1.0386150129 BCR:1.0386150129
2034_0_20   SR:0.121577 CR:1.0386150129 BCR:1.0386150129
2034_0_21   SR:0.109419 CR:1.0386150129 BCR:1.0386150129
2034_0_22   SR:0.098477 CR:1.0386150129 BCR:1.0386150129
2034_0_23   SR:0.088629 CR:1.0386150129 BCR:1.0386150129
2034_0_24   SR:0.079766 CR:1.0386150129 BCR:1.0386150129
2034_0_25   SR:0.071790 CR:1.0386150129 BCR:1.0386150129
2034_0_26   SR:0.064611 CR:1.0386150129 BCR:1.0386150129
2034_0_27   SR:0.058150 CR:1.0386150129 BCR:1.0386150129
2034_0_28   SR:0.052335 CR:1.0386150129 BCR:1.0386150129
2034_0_29   SR:0.047101 CR:1.0386150129 BCR:1.0386150129
2034_0_30   SR:0.042391 CR:1.0386150129 BCR:1.0386150129
2034_0_31   SR:0.038152 CR:1.0386150129 BCR:1.0386150129
2034_0_32   SR:0.034337 CR:1.0386150129 BCR:1.0386150129
2034_0_33   SR:0.030903 CR:1.0386150129 BCR:1.0386150129
2034_0_34   SR:0.027813 CR:1.0386150129 BCR:1.0386150129
2034_0_35   SR:0.025032 CR:1.0386150129 BCR:1.0386150129
2034_0_36   SR:0.022528 CR:1.0386150129 BCR:1.0386150129
2034_0_37   SR:0.020276 CR:1.0386150129 BCR:1.0386150129
2034_0_38   SR:0.018248 CR:1.0386150129 BCR:1.0386150129
2034_0_39   SR:0.016423 CR:1.0386150129 BCR:1.0386150129
2034_0_40   SR:0.014781 CR:1.0386150129 BCR:1.0386150129
2034_0_41   SR:0.013303 CR:1.0386150129 BCR:1.0386150129
2034_0_42   SR:0.011973 CR:1.0386150129 BCR:1.0386150129
2034_0_43   SR:0.010775 CR:1.0386150129 BCR:1.0386150129
2034_0_44   SR:0.009698 CR:1.0386150129 BCR:1.0386150129
2034_0_45   SR:0.008728 CR:1.0386150129 BCR:1.0386150129
2034_0_46   SR:0.007855 CR:1.0386150129 BCR:1.0386150129
2034_0_47   SR:0.007070 CR:1.0386150129 BCR:1.0386150129
2034_0_48   SR:0.006363 CR:1.0386150129 BCR:1.0386150129
2034_0_49   SR:0.005726 CR:1.0386150129 BCR:1.0386150129
2034_0_50   SR:0.005154 CR:1.0386150129 BCR:1.0386150129
2034_0_51   SR:0.004638 CR:1.0386150129 BCR:1.0386150129
2034_0_52   SR:0.004175 CR:1.0386150129 BCR:1.0386150129
2034_0_53   SR:0.003757 CR:1.0386150129 BCR:1.0386150129
2034_0_54   SR:0.003381 CR:1.0386150129 BCR:1.0386150129
2034_0_55   SR:0.003043 CR:1.0386150129 BCR:1.0386150129
2034_0_56   SR:0.002739 CR:1.0386150129 BCR:1.0386150129
2034_0_57   SR:0.002465 CR:1.0386150129 BCR:1.0386150129
2034_0_58   SR:0.002219 CR:1.0385955238 BCR:1.0385955238
2034_0_59   SR:0.001997 CR:1.0385955238 BCR:1.0385955238
2034_0_60   SR:0.001797 CR:1.0385955238 BCR:1.0385955238
2034_0_61   SR:0.001617 CR:1.0385955238 BCR:1.0385955238
2034_0_62   SR:0.001456 CR:1.0385955238 BCR:1.0385955238
2034_0_63   SR:0.001310 CR:1.0385955238 BCR:1.0385955238
2034_0_64   SR:0.001179 CR:1.0385955238 BCR:1.0385955238
2034_0_65   SR:0.001061 CR:1.0385944208 BCR:1.0385944208
2034_0_66   SR:0.000955 CR:1.0385898445 BCR:1.0385898445
2034_0_67   SR:0.000860 CR:1.0385797773 BCR:1.0385797773
2034_0_68   SR:0.000774 CR:1.0385797773 BCR:1.0385797773
2034_0_69   SR:0.000696 CR:1.0385797773 BCR:1.0385797773
2034_0_70   SR:0.000627 CR:1.0385797773 BCR:1.0385797773
2034_0_71   SR:0.000564 CR:1.0385747188 BCR:1.0385747188
2034_0_72   SR:0.000508 CR:1.0385747188 BCR:1.0385747188
2034_0_73   SR:0.000457 CR:1.0385747188 BCR:1.0385747188
2034_0_74   SR:0.000411 CR:1.0385747188 BCR:1.0385747188
2034_0_75   SR:0.000370 CR:1.0385747188 BCR:1.0385747188
2034_0_76   SR:0.000333 CR:1.0385747188 BCR:1.0385747188
2034_0_77   SR:0.000300 CR:1.0385747188 BCR:1.0385747188
2034_0_78   SR:0.000270 CR:1.0385747188 BCR:1.0385747188
2034_0_79   SR:0.000243 CR:1.0385747188 BCR:1.0385747188
2034_0_80   SR:0.000218 CR:1.0385747188 BCR:1.0385747188
2034_0_81   SR:0.000197 CR:1.0385747188 BCR:1.0385747188
2034_0_82   SR:0.000177 CR:1.0385747188 BCR:1.0385747188
2034_0_83   SR:0.000159 CR:1.0385747188 BCR:1.0385747188
2034_0_84   SR:0.000143 CR:1.0385747188 BCR:1.0385747188
2034_0_85   SR:0.000129 CR:1.0385747188 BCR:1.0385747188
2034_0_86   SR:0.000116 CR:1.0385747188 BCR:1.0385747188
2034_0_87   SR:0.000104 CR:1.0385747188 BCR:1.0385747188
2034_0_88   SR:0.000094 CR:1.0385747188 BCR:1.0385747188
2034_0_89   SR:0.000085 CR:1.0385747188 BCR:1.0385747188
2034_0_90   SR:0.000076 CR:1.0385747188 BCR:1.0385747188
2034_0_91   SR:0.000069 CR:1.0385747188 BCR:1.0385747188
2034_0_92   SR:0.000062 CR:1.0385747188 BCR:1.0385747188
2034_0_93   SR:0.000056 CR:1.0385747188 BCR:1.0385747188
2034_0_94   SR:0.000050 CR:1.0385747188 BCR:1.0385747188
2034_0_95   SR:0.000045 CR:1.0385747188 BCR:1.0385747188
2034_0_96   SR:0.000040 CR:1.0385747188 BCR:1.0385747188
2034_0_97   SR:0.000036 CR:1.0385747188 BCR:1.0385747188
2034_0_98   SR:0.000033 CR:1.0385747188 BCR:1.0385747188
2034_0_99   SR:0.000030 CR:1.0385747188 BCR:1.0385747188
2034_0_100  SR:0.000027 CR:1.0385747188 BCR:1.0385747188
2034_0_101  SR:0.000024 CR:1.0385742989 BCR:1.0385742989
2034_0_102  SR:0.000022 CR:1.0385742989 BCR:1.0385742989
2034_0_103  SR:0.000019 CR:1.0385742989 BCR:1.0385742989
2034_0_104  SR:0.000017 CR:1.0385742989 BCR:1.0385742989
2034_0_105  SR:0.000016 CR:1.0385742989 BCR:1.0385742989
2034_0_106  SR:0.000014 CR:1.0385742989 BCR:1.0385742989
2034_0_107  SR:0.000013 CR:1.0385742989 BCR:1.0385742989
2034_0_108  SR:0.000011 CR:1.0385738560 BCR:1.0385738560
2034_0_109  SR:0.000010 CR:1.0385720480 BCR:1.0385720480
2034_0_110  SR:0.000009 CR:1.0385715598 BCR:1.0385715598
PRODUCER FINAL COMPLIANCE DELTA 0.038572
Target GHG Offset Mg -30150, Actual GHG Offset Mg -382259
Target Compliance Ratio 1.039, Actual Compliance Ratio 1.039
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000053
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217939
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.782007
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               = 0.000053 / 0.063826 (DELTA:0.063773)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217939 / 0.154166 (DELTA:0.063773)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.156401 (DELTA:0.156401)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782007 / 0.625606 (DELTA:0.156401)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64400 / $64400 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58552 / $58552 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75851 / $75851 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63293 / $63293 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64400 / $64400 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58552 / $58552 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75851 / $75851 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63293 / $63293 R:1.000000

cross subsidized price / cost ALT BEV                                 $73056 / $73056 R:1.000000
cross subsidized price / cost ALT ICE                                 $62260 / $62260 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58554 / $58554 R:1.000000
cross subsidized price / cost ALT pickup                              $63294 / $63294 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64597 / $64597 R:1.000000

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

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2:  Year=2035  Iteration=0 Stellantis
2035_0_0    SR:1.000000 CR:1.0402081451 BCR:1.0402081451
2035_0_1    SR:0.900000 CR:1.0146112626 BCR:1.0146112626
2035_0_2    SR:0.810000 CR:1.0146112626 BCR:1.0146112626
2035_0_3    SR:0.729000 CR:1.0146112626 BCR:1.0146112626
2035_0_4    SR:0.656100 CR:1.0146112626 BCR:1.0146112626
2035_0_5    SR:0.590490 CR:1.0146112626 BCR:1.0146112626
2035_0_6    SR:0.531441 CR:1.0146112626 BCR:1.0146112626
2035_0_7    SR:0.478297 CR:1.0146112626 BCR:1.0146112626
2035_0_8    SR:0.430467 CR:1.0146112626 BCR:1.0146112626
2035_0_9    SR:0.387420 CR:1.0146112626 BCR:1.0146112626
2035_0_10   SR:0.348678 CR:1.0146112626 BCR:1.0146112626
2035_0_11   SR:0.313811 CR:1.0146112626 BCR:1.0146112626
2035_0_12   SR:0.282430 CR:1.0146112626 BCR:1.0146112626
2035_0_13   SR:0.254187 CR:1.0146112626 BCR:1.0146112626
2035_0_14   SR:0.228768 CR:1.0146112626 BCR:1.0146112626
2035_0_15   SR:0.205891 CR:1.0146112626 BCR:1.0146112626
2035_0_16   SR:0.185302 CR:1.0146112626 BCR:1.0146112626
2035_0_17   SR:0.166772 CR:1.0146112626 BCR:1.0146112626
2035_0_18   SR:0.150095 CR:1.0146112626 BCR:1.0146112626
2035_0_19   SR:0.135085 CR:1.0146112626 BCR:1.0146112626
2035_0_20   SR:0.121577 CR:1.0146112626 BCR:1.0146112626
2035_0_21   SR:0.109419 CR:1.0146112626 BCR:1.0146112626
2035_0_22   SR:0.098477 CR:1.0146112626 BCR:1.0146112626
2035_0_23   SR:0.088629 CR:1.0146112626 BCR:1.0146112626
2035_0_24   SR:0.079766 CR:1.0146112626 BCR:1.0146112626
2035_0_25   SR:0.071790 CR:1.0146112626 BCR:1.0146112626
2035_0_26   SR:0.064611 CR:1.0146112626 BCR:1.0146112626
2035_0_27   SR:0.058150 CR:1.0146112626 BCR:1.0146112626
2035_0_28   SR:0.052335 CR:1.0146112626 BCR:1.0146112626
2035_0_29   SR:0.047101 CR:1.0146112626 BCR:1.0146112626
2035_0_30   SR:0.042391 CR:1.0146112626 BCR:1.0146112626
2035_0_31   SR:0.038152 CR:1.0146112626 BCR:1.0146112626
2035_0_32   SR:0.034337 CR:1.0146112626 BCR:1.0146112626
2035_0_33   SR:0.030903 CR:1.0146112626 BCR:1.0146112626
2035_0_34   SR:0.027813 CR:1.0146112626 BCR:1.0146112626
2035_0_35   SR:0.025032 CR:1.0146112626 BCR:1.0146112626
2035_0_36   SR:0.022528 CR:1.0146112626 BCR:1.0146112626
2035_0_37   SR:0.020276 CR:1.0146112626 BCR:1.0146112626
2035_0_38   SR:0.018248 CR:1.0146112626 BCR:1.0146112626
2035_0_39   SR:0.016423 CR:1.0146112626 BCR:1.0146112626
2035_0_40   SR:0.014781 CR:1.0146112626 BCR:1.0146112626
2035_0_41   SR:0.013303 CR:1.0146112626 BCR:1.0146112626
2035_0_42   SR:0.011973 CR:1.0146112626 BCR:1.0146112626
2035_0_43   SR:0.010775 CR:1.0146112626 BCR:1.0146112626
2035_0_44   SR:0.009698 CR:1.0145260872 BCR:1.0145260872
2035_0_45   SR:0.008728 CR:1.0145260872 BCR:1.0145260872
2035_0_46   SR:0.007855 CR:1.0145260872 BCR:1.0145260872
2035_0_47   SR:0.007070 CR:1.0145260872 BCR:1.0145260872
2035_0_48   SR:0.006363 CR:1.0145260872 BCR:1.0145260872
2035_0_49   SR:0.005726 CR:1.0145260872 BCR:1.0145260872
2035_0_50   SR:0.005154 CR:1.0145260872 BCR:1.0145260872
2035_0_51   SR:0.004638 CR:1.0145212666 BCR:1.0145212666
2035_0_52   SR:0.004175 CR:1.0145212666 BCR:1.0145212666
2035_0_53   SR:0.003757 CR:1.0145212666 BCR:1.0145212666
2035_0_54   SR:0.003381 CR:1.0145212666 BCR:1.0145212666
2035_0_55   SR:0.003043 CR:1.0145175763 BCR:1.0145175763
2035_0_56   SR:0.002739 CR:1.0145175763 BCR:1.0145175763
2035_0_57   SR:0.002465 CR:1.0145030102 BCR:1.0145030102
2035_0_58   SR:0.002219 CR:1.0145030102 BCR:1.0145030102
2035_0_59   SR:0.001997 CR:1.0145030102 BCR:1.0145030102
2035_0_60   SR:0.001797 CR:1.0145030102 BCR:1.0145030102
2035_0_61   SR:0.001617 CR:1.0145030102 BCR:1.0145030102
2035_0_62   SR:0.001456 CR:1.0145030102 BCR:1.0145030102
2035_0_63   SR:0.001310 CR:1.0145030102 BCR:1.0145030102
2035_0_64   SR:0.001179 CR:1.0145030102 BCR:1.0145030102
2035_0_65   SR:0.001061 CR:1.0145030102 BCR:1.0145030102
2035_0_66   SR:0.000955 CR:1.0145030102 BCR:1.0145030102
2035_0_67   SR:0.000860 CR:1.0145030102 BCR:1.0145030102
2035_0_68   SR:0.000774 CR:1.0145030102 BCR:1.0145030102
2035_0_69   SR:0.000696 CR:1.0145030102 BCR:1.0145030102
2035_0_70   SR:0.000627 CR:1.0145030102 BCR:1.0145030102
2035_0_71   SR:0.000564 CR:1.0145030102 BCR:1.0145030102
2035_0_72   SR:0.000508 CR:1.0145030102 BCR:1.0145030102
2035_0_73   SR:0.000457 CR:1.0145030102 BCR:1.0145030102
2035_0_74   SR:0.000411 CR:1.0145030102 BCR:1.0145030102
2035_0_75   SR:0.000370 CR:1.0145030102 BCR:1.0145030102
2035_0_76   SR:0.000333 CR:1.0145030102 BCR:1.0145030102
2035_0_77   SR:0.000300 CR:1.0145030102 BCR:1.0145030102
2035_0_78   SR:0.000270 CR:1.0145030102 BCR:1.0145030102
2035_0_79   SR:0.000243 CR:1.0144816891 BCR:1.0144816891
2035_0_80   SR:0.000218 CR:1.0144816891 BCR:1.0144816891
2035_0_81   SR:0.000197 CR:1.0144816891 BCR:1.0144816891
2035_0_82   SR:0.000177 CR:1.0144816891 BCR:1.0144816891
2035_0_83   SR:0.000159 CR:1.0144816891 BCR:1.0144816891
2035_0_84   SR:0.000143 CR:1.0144816891 BCR:1.0144816891
2035_0_85   SR:0.000129 CR:1.0144816891 BCR:1.0144816891
2035_0_86   SR:0.000116 CR:1.0144816891 BCR:1.0144816891
2035_0_87   SR:0.000104 CR:1.0144816891 BCR:1.0144816891
2035_0_88   SR:0.000094 CR:1.0144816891 BCR:1.0144816891
2035_0_89   SR:0.000085 CR:1.0144816891 BCR:1.0144816891
2035_0_90   SR:0.000076 CR:1.0144816891 BCR:1.0144816891
2035_0_91   SR:0.000069 CR:1.0144816891 BCR:1.0144816891
2035_0_92   SR:0.000062 CR:1.0144816891 BCR:1.0144816891
2035_0_93   SR:0.000056 CR:1.0144816891 BCR:1.0144816891
2035_0_94   SR:0.000050 CR:1.0144816891 BCR:1.0144816891
2035_0_95   SR:0.000045 CR:1.0144816891 BCR:1.0144816891
2035_0_96   SR:0.000040 CR:1.0144816891 BCR:1.0144816891
2035_0_97   SR:0.000036 CR:1.0144816891 BCR:1.0144816891
2035_0_98   SR:0.000033 CR:1.0144816891 BCR:1.0144816891
2035_0_99   SR:0.000030 CR:1.0144816891 BCR:1.0144816891
2035_0_100  SR:0.000027 CR:1.0144816891 BCR:1.0144816891
2035_0_101  SR:0.000024 CR:1.0144816891 BCR:1.0144816891
2035_0_102  SR:0.000022 CR:1.0144816891 BCR:1.0144816891
2035_0_103  SR:0.000019 CR:1.0144816891 BCR:1.0144816891
2035_0_104  SR:0.000017 CR:1.0144810332 BCR:1.0144810332
2035_0_105  SR:0.000016 CR:1.0144810332 BCR:1.0144810332
2035_0_106  SR:0.000014 CR:1.0144810332 BCR:1.0144810332
2035_0_107  SR:0.000013 CR:1.0144810332 BCR:1.0144810332
2035_0_108  SR:0.000011 CR:1.0144810332 BCR:1.0144810332
2035_0_109  SR:0.000010 CR:1.0144810332 BCR:1.0144810332
2035_0_110  SR:0.000009 CR:1.0144810332 BCR:1.0144810332
PRODUCER FINAL COMPLIANCE DELTA 0.014481
Target GHG Offset Mg -30609, Actual GHG Offset Mg -164159
Target Compliance Ratio 1.014, Actual Compliance Ratio 1.014
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000160
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.217299
2035 producer_abs_share_frac_pickup.BEV           = 0.000001
2035 producer_abs_share_frac_pickup.ICE           = 0.782540
2035 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2035 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000160 / 0.043545 (DELTA:0.043385)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.217299 / 0.173914 (DELTA:0.043385)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.156509 (DELTA:0.156508)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.782540 / 0.626032 (DELTA:0.156508)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $64286 / $64286 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $58490 / $58490 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $75717 / $75717 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $63490 / $63490 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $64286 / $64286 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $58490 / $58490 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $75717 / $75717 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $63490 / $63490 R:1.000000

cross subsidized price / cost ALT BEV                                 $67047 / $67047 R:1.000000
cross subsidized price / cost ALT ICE                                 $62403 / $62403 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $58494 / $58494 R:1.000000
cross subsidized price / cost ALT pickup                              $63490 / $63490 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64568 / $64568 R:1.000000

2035_0_0  SCORE:0.042861, CE:0.156508, CSPE:0.000000

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

Session ended at 2023-03-17 16:35:58
Session elapsed time 849.54 seconds


Session Complete