OMEGA 2.1.0 session HDP2_noIRA started at 2023-03-17 16:08:25

Initializing 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:

Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA Pass 0: Manufacturer=consolidated_OEM
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2022  Iteration=0 consolidated_OEM

Aggregating vehicles from HDP2_noIRA\in\vehicles_mdv_20230208.csv...
2022_0_0    SR:1.000000 CR:0.9121969342 BCR:0.9121969342
2022_0_1    SR:0.900000 CR:0.9121969342 BCR:0.9121969342
2022_0_2    SR:0.810000 CR:0.9121969342 BCR:0.9121969342
2022_0_3    SR:0.729000 CR:0.9121969342 BCR:0.9121969342
2022_0_4    SR:0.656100 CR:0.9121969342 BCR:0.9121969342
2022_0_5    SR:0.590490 CR:0.9121969342 BCR:0.9121969342
2022_0_6    SR:0.531441 CR:0.9121969342 BCR:0.9121969342
2022_0_7    SR:0.478297 CR:0.9121969342 BCR:0.9121969342
2022_0_8    SR:0.430467 CR:0.9121969342 BCR:0.9121969342
2022_0_9    SR:0.387420 CR:0.9121969342 BCR:0.9121969342
2022_0_10   SR:0.348678 CR:0.9121969342 BCR:0.9121969342
2022_0_11   SR:0.313811 CR:0.9121969342 BCR:0.9121969342
2022_0_12   SR:0.282430 CR:0.9121969342 BCR:0.9121969342
2022_0_13   SR:0.254187 CR:0.9121969342 BCR:0.9121969342
2022_0_14   SR:0.228768 CR:0.9121969342 BCR:0.9121969342
2022_0_15   SR:0.205891 CR:0.9121969342 BCR:0.9121969342
2022_0_16   SR:0.185302 CR:0.9121969342 BCR:0.9121969342
2022_0_17   SR:0.166772 CR:0.9121969342 BCR:0.9121969342
2022_0_18   SR:0.150095 CR:0.9121969342 BCR:0.9121969342
2022_0_19   SR:0.135085 CR:0.9121969342 BCR:0.9121969342
2022_0_20   SR:0.121577 CR:0.9121969342 BCR:0.9121969342
2022_0_21   SR:0.109419 CR:0.9121969342 BCR:0.9121969342
2022_0_22   SR:0.098477 CR:0.9121969342 BCR:0.9121969342
2022_0_23   SR:0.088629 CR:0.9121969342 BCR:0.9121969342
2022_0_24   SR:0.079766 CR:0.9121969342 BCR:0.9121969342
2022_0_25   SR:0.071790 CR:0.9121969342 BCR:0.9121969342
2022_0_26   SR:0.064611 CR:0.9121969342 BCR:0.9121969342
2022_0_27   SR:0.058150 CR:0.9121969342 BCR:0.9121969342
2022_0_28   SR:0.052335 CR:0.9121969342 BCR:0.9121969342
2022_0_29   SR:0.047101 CR:0.9121969342 BCR:0.9121969342
2022_0_30   SR:0.042391 CR:0.9121969342 BCR:0.9121969342
2022_0_31   SR:0.038152 CR:0.9121969342 BCR:0.9121969342
2022_0_32   SR:0.034337 CR:0.9121969342 BCR:0.9121969342
2022_0_33   SR:0.030903 CR:0.9121969342 BCR:0.9121969342
2022_0_34   SR:0.027813 CR:0.9121969342 BCR:0.9121969342
2022_0_35   SR:0.025032 CR:0.9121969342 BCR:0.9121969342
2022_0_36   SR:0.022528 CR:0.9121969342 BCR:0.9121969342
2022_0_37   SR:0.020276 CR:0.9121969342 BCR:0.9121969342
2022_0_38   SR:0.018248 CR:0.9121969342 BCR:0.9121969342
2022_0_39   SR:0.016423 CR:0.9121969342 BCR:0.9121969342
2022_0_40   SR:0.014781 CR:0.9121969342 BCR:0.9121969342
2022_0_41   SR:0.013303 CR:0.9121969342 BCR:0.9121969342
2022_0_42   SR:0.011973 CR:0.9121969342 BCR:0.9121969342
2022_0_43   SR:0.010775 CR:0.9121969342 BCR:0.9121969342
2022_0_44   SR:0.009698 CR:0.9121969342 BCR:0.9121969342
2022_0_45   SR:0.008728 CR:0.9121969342 BCR:0.9121969342
2022_0_46   SR:0.007855 CR:0.9121969342 BCR:0.9121969342
2022_0_47   SR:0.007070 CR:0.9121969342 BCR:0.9121969342
2022_0_48   SR:0.006363 CR:0.9121969342 BCR:0.9121969342
2022_0_49   SR:0.005726 CR:0.9121969342 BCR:0.9121969342
2022_0_50   SR:0.005154 CR:0.9121969342 BCR:0.9121969342
2022_0_51   SR:0.004638 CR:0.9121969342 BCR:0.9121969342
2022_0_52   SR:0.004175 CR:0.9121969342 BCR:0.9121969342
2022_0_53   SR:0.003757 CR:0.9121969342 BCR:0.9121969342
2022_0_54   SR:0.003381 CR:0.9121969342 BCR:0.9121969342
2022_0_55   SR:0.003043 CR:0.9121969342 BCR:0.9121969342
2022_0_56   SR:0.002739 CR:0.9121969342 BCR:0.9121969342
2022_0_57   SR:0.002465 CR:0.9121969342 BCR:0.9121969342
2022_0_58   SR:0.002219 CR:0.9121969342 BCR:0.9121969342
2022_0_59   SR:0.001997 CR:0.9121969342 BCR:0.9121969342
2022_0_60   SR:0.001797 CR:0.9121969342 BCR:0.9121969342
2022_0_61   SR:0.001617 CR:0.9121969342 BCR:0.9121969342
2022_0_62   SR:0.001456 CR:0.9121969342 BCR:0.9121969342
2022_0_63   SR:0.001310 CR:0.9121969342 BCR:0.9121969342
2022_0_64   SR:0.001179 CR:0.9121969342 BCR:0.9121969342
2022_0_65   SR:0.001061 CR:0.9121969342 BCR:0.9121969342
2022_0_66   SR:0.000955 CR:0.9121969342 BCR:0.9121969342
2022_0_67   SR:0.000860 CR:0.9121969342 BCR:0.9121969342
2022_0_68   SR:0.000774 CR:0.9121969342 BCR:0.9121969342
2022_0_69   SR:0.000696 CR:0.9121969342 BCR:0.9121969342
2022_0_70   SR:0.000627 CR:0.9121969342 BCR:0.9121969342
2022_0_71   SR:0.000564 CR:0.9121969342 BCR:0.9121969342
2022_0_72   SR:0.000508 CR:0.9121969342 BCR:0.9121969342
2022_0_73   SR:0.000457 CR:0.9121969342 BCR:0.9121969342
2022_0_74   SR:0.000411 CR:0.9121969342 BCR:0.9121969342
2022_0_75   SR:0.000370 CR:0.9121969342 BCR:0.9121969342
2022_0_76   SR:0.000333 CR:0.9121969342 BCR:0.9121969342
2022_0_77   SR:0.000300 CR:0.9121969342 BCR:0.9121969342
2022_0_78   SR:0.000270 CR:0.9121969342 BCR:0.9121969342
2022_0_79   SR:0.000243 CR:0.9121969342 BCR:0.9121969342
2022_0_80   SR:0.000218 CR:0.9121969342 BCR:0.9121969342
2022_0_81   SR:0.000197 CR:0.9121969342 BCR:0.9121969342
2022_0_82   SR:0.000177 CR:0.9121969342 BCR:0.9121969342
2022_0_83   SR:0.000159 CR:0.9121969342 BCR:0.9121969342
2022_0_84   SR:0.000143 CR:0.9121969342 BCR:0.9121969342
2022_0_85   SR:0.000129 CR:0.9121969342 BCR:0.9121969342
2022_0_86   SR:0.000116 CR:0.9121969342 BCR:0.9121969342
2022_0_87   SR:0.000104 CR:0.9121969342 BCR:0.9121969342
2022_0_88   SR:0.000094 CR:0.9121969342 BCR:0.9121969342
2022_0_89   SR:0.000085 CR:0.9121969342 BCR:0.9121969342
2022_0_90   SR:0.000076 CR:0.9121969342 BCR:0.9121969342
2022_0_91   SR:0.000069 CR:0.9121969342 BCR:0.9121969342
2022_0_92   SR:0.000062 CR:0.9121969342 BCR:0.9121969342
2022_0_93   SR:0.000056 CR:0.9121969342 BCR:0.9121969342
2022_0_94   SR:0.000050 CR:0.9121969342 BCR:0.9121969342
2022_0_95   SR:0.000045 CR:0.9121969342 BCR:0.9121969342
2022_0_96   SR:0.000040 CR:0.9121969342 BCR:0.9121969342
2022_0_97   SR:0.000036 CR:0.9121969342 BCR:0.9121969342
2022_0_98   SR:0.000033 CR:0.9121969342 BCR:0.9121969342
2022_0_99   SR:0.000030 CR:0.9121969342 BCR:0.9121969342
2022_0_100  SR:0.000027 CR:0.9121969342 BCR:0.9121969342
2022_0_101  SR:0.000024 CR:0.9121969342 BCR:0.9121969342
2022_0_102  SR:0.000022 CR:0.9121969342 BCR:0.9121969342
2022_0_103  SR:0.000019 CR:0.9121969342 BCR:0.9121969342
2022_0_104  SR:0.000017 CR:0.9121969342 BCR:0.9121969342
2022_0_105  SR:0.000016 CR:0.9121969342 BCR:0.9121969342
2022_0_106  SR:0.000014 CR:0.9121969342 BCR:0.9121969342
2022_0_107  SR:0.000013 CR:0.9121969342 BCR:0.9121969342
2022_0_108  SR:0.000011 CR:0.9121969342 BCR:0.9121969342
2022_0_109  SR:0.000010 CR:0.9121969342 BCR:0.9121969342
2022_0_110  SR:0.000009 CR:0.9121969342 BCR:0.9121969342
PRODUCER FINAL COMPLIANCE DELTA 0.087803
Target GHG Offset Mg -0, Actual GHG Offset Mg 4051280
Target Compliance Ratio 0.912, Actual Compliance Ratio 0.912
2022 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2022 producer_abs_share_frac_cuv_suv_van.ICE      = 0.346548
2022 producer_abs_share_frac_pickup.BEV           = 0.000000
2022 producer_abs_share_frac_pickup.ICE           = 0.653452
2022 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2022 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

%%% consumer pickup shares constrained %%%

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

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

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

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

2022_0_0  SCORE:0.000377, CE:0.013130, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2023  Iteration=0 consolidated_OEM
2023_0_0    SR:1.000000 CR:0.9631582126 BCR:0.9631582126
2023_0_1    SR:0.900000 CR:0.9631582126 BCR:0.9631582126
2023_0_2    SR:0.810000 CR:0.9631582126 BCR:0.9631582126
2023_0_3    SR:0.729000 CR:0.9631582126 BCR:0.9631582126
2023_0_4    SR:0.656100 CR:0.9631582126 BCR:0.9631582126
2023_0_5    SR:0.590490 CR:0.9631582126 BCR:0.9631582126
2023_0_6    SR:0.531441 CR:0.9631582126 BCR:0.9631582126
2023_0_7    SR:0.478297 CR:0.9631582126 BCR:0.9631582126
2023_0_8    SR:0.430467 CR:0.9631582126 BCR:0.9631582126
2023_0_9    SR:0.387420 CR:0.9631582126 BCR:0.9631582126
2023_0_10   SR:0.348678 CR:0.9631582126 BCR:0.9631582126
2023_0_11   SR:0.313811 CR:0.9631582126 BCR:0.9631582126
2023_0_12   SR:0.282430 CR:0.9631582126 BCR:0.9631582126
2023_0_13   SR:0.254187 CR:0.9631582126 BCR:0.9631582126
2023_0_14   SR:0.228768 CR:0.9631582126 BCR:0.9631582126
2023_0_15   SR:0.205891 CR:0.9631582126 BCR:0.9631582126
2023_0_16   SR:0.185302 CR:0.9631582126 BCR:0.9631582126
2023_0_17   SR:0.166772 CR:0.9631582126 BCR:0.9631582126
2023_0_18   SR:0.150095 CR:0.9631582126 BCR:0.9631582126
2023_0_19   SR:0.135085 CR:0.9631582126 BCR:0.9631582126
2023_0_20   SR:0.121577 CR:0.9631582126 BCR:0.9631582126
2023_0_21   SR:0.109419 CR:0.9631582126 BCR:0.9631582126
2023_0_22   SR:0.098477 CR:0.9631582126 BCR:0.9631582126
2023_0_23   SR:0.088629 CR:0.9631582126 BCR:0.9631582126
2023_0_24   SR:0.079766 CR:0.9631582126 BCR:0.9631582126
2023_0_25   SR:0.071790 CR:0.9631582126 BCR:0.9631582126
2023_0_26   SR:0.064611 CR:0.9631582126 BCR:0.9631582126
2023_0_27   SR:0.058150 CR:0.9631582126 BCR:0.9631582126
2023_0_28   SR:0.052335 CR:0.9631582126 BCR:0.9631582126
2023_0_29   SR:0.047101 CR:0.9631582126 BCR:0.9631582126
2023_0_30   SR:0.042391 CR:0.9631582126 BCR:0.9631582126
2023_0_31   SR:0.038152 CR:0.9631582126 BCR:0.9631582126
2023_0_32   SR:0.034337 CR:0.9631582126 BCR:0.9631582126
2023_0_33   SR:0.030903 CR:0.9631582126 BCR:0.9631582126
2023_0_34   SR:0.027813 CR:0.9631582126 BCR:0.9631582126
2023_0_35   SR:0.025032 CR:0.9631582126 BCR:0.9631582126
2023_0_36   SR:0.022528 CR:0.9631582126 BCR:0.9631582126
2023_0_37   SR:0.020276 CR:0.9631582126 BCR:0.9631582126
2023_0_38   SR:0.018248 CR:0.9631582126 BCR:0.9631582126
2023_0_39   SR:0.016423 CR:0.9631582126 BCR:0.9631582126
2023_0_40   SR:0.014781 CR:0.9631582126 BCR:0.9631582126
2023_0_41   SR:0.013303 CR:0.9631582126 BCR:0.9631582126
2023_0_42   SR:0.011973 CR:0.9631582126 BCR:0.9631582126
2023_0_43   SR:0.010775 CR:0.9631582126 BCR:0.9631582126
2023_0_44   SR:0.009698 CR:0.9631582126 BCR:0.9631582126
2023_0_45   SR:0.008728 CR:0.9631582126 BCR:0.9631582126
2023_0_46   SR:0.007855 CR:0.9631582126 BCR:0.9631582126
2023_0_47   SR:0.007070 CR:0.9631582126 BCR:0.9631582126
2023_0_48   SR:0.006363 CR:0.9631582126 BCR:0.9631582126
2023_0_49   SR:0.005726 CR:0.9631582126 BCR:0.9631582126
2023_0_50   SR:0.005154 CR:0.9631582126 BCR:0.9631582126
2023_0_51   SR:0.004638 CR:0.9631582126 BCR:0.9631582126
2023_0_52   SR:0.004175 CR:0.9631582126 BCR:0.9631582126
2023_0_53   SR:0.003757 CR:0.9631582126 BCR:0.9631582126
2023_0_54   SR:0.003381 CR:0.9631582126 BCR:0.9631582126
2023_0_55   SR:0.003043 CR:0.9631582126 BCR:0.9631582126
2023_0_56   SR:0.002739 CR:0.9631582126 BCR:0.9631582126
2023_0_57   SR:0.002465 CR:0.9631582126 BCR:0.9631582126
2023_0_58   SR:0.002219 CR:0.9631582126 BCR:0.9631582126
2023_0_59   SR:0.001997 CR:0.9631582126 BCR:0.9631582126
2023_0_60   SR:0.001797 CR:0.9631582126 BCR:0.9631582126
2023_0_61   SR:0.001617 CR:0.9631582126 BCR:0.9631582126
2023_0_62   SR:0.001456 CR:0.9631582126 BCR:0.9631582126
2023_0_63   SR:0.001310 CR:0.9631582126 BCR:0.9631582126
2023_0_64   SR:0.001179 CR:0.9631582126 BCR:0.9631582126
2023_0_65   SR:0.001061 CR:0.9631582126 BCR:0.9631582126
2023_0_66   SR:0.000955 CR:0.9631582126 BCR:0.9631582126
2023_0_67   SR:0.000860 CR:0.9631582126 BCR:0.9631582126
2023_0_68   SR:0.000774 CR:0.9631582126 BCR:0.9631582126
2023_0_69   SR:0.000696 CR:0.9631582126 BCR:0.9631582126
2023_0_70   SR:0.000627 CR:0.9631582126 BCR:0.9631582126
2023_0_71   SR:0.000564 CR:0.9631582126 BCR:0.9631582126
2023_0_72   SR:0.000508 CR:0.9631582126 BCR:0.9631582126
2023_0_73   SR:0.000457 CR:0.9631582126 BCR:0.9631582126
2023_0_74   SR:0.000411 CR:0.9631582126 BCR:0.9631582126
2023_0_75   SR:0.000370 CR:0.9631582126 BCR:0.9631582126
2023_0_76   SR:0.000333 CR:0.9631582126 BCR:0.9631582126
2023_0_77   SR:0.000300 CR:0.9631582126 BCR:0.9631582126
2023_0_78   SR:0.000270 CR:0.9631582126 BCR:0.9631582126
2023_0_79   SR:0.000243 CR:0.9631582126 BCR:0.9631582126
2023_0_80   SR:0.000218 CR:0.9631582126 BCR:0.9631582126
2023_0_81   SR:0.000197 CR:0.9631582126 BCR:0.9631582126
2023_0_82   SR:0.000177 CR:0.9631582126 BCR:0.9631582126
2023_0_83   SR:0.000159 CR:0.9631582126 BCR:0.9631582126
2023_0_84   SR:0.000143 CR:0.9631582126 BCR:0.9631582126
2023_0_85   SR:0.000129 CR:0.9631582126 BCR:0.9631582126
2023_0_86   SR:0.000116 CR:0.9631582126 BCR:0.9631582126
2023_0_87   SR:0.000104 CR:0.9631582126 BCR:0.9631582126
2023_0_88   SR:0.000094 CR:0.9631582126 BCR:0.9631582126
2023_0_89   SR:0.000085 CR:0.9631582126 BCR:0.9631582126
2023_0_90   SR:0.000076 CR:0.9631582126 BCR:0.9631582126
2023_0_91   SR:0.000069 CR:0.9631582126 BCR:0.9631582126
2023_0_92   SR:0.000062 CR:0.9631582126 BCR:0.9631582126
2023_0_93   SR:0.000056 CR:0.9631582126 BCR:0.9631582126
2023_0_94   SR:0.000050 CR:0.9631582126 BCR:0.9631582126
2023_0_95   SR:0.000045 CR:0.9631582126 BCR:0.9631582126
2023_0_96   SR:0.000040 CR:0.9631582126 BCR:0.9631582126
2023_0_97   SR:0.000036 CR:0.9631582126 BCR:0.9631582126
2023_0_98   SR:0.000033 CR:0.9631582126 BCR:0.9631582126
2023_0_99   SR:0.000030 CR:0.9631582126 BCR:0.9631582126
2023_0_100  SR:0.000027 CR:0.9631582126 BCR:0.9631582126
2023_0_101  SR:0.000024 CR:0.9631582126 BCR:0.9631582126
2023_0_102  SR:0.000022 CR:0.9631582126 BCR:0.9631582126
2023_0_103  SR:0.000019 CR:0.9631582126 BCR:0.9631582126
2023_0_104  SR:0.000017 CR:0.9631582126 BCR:0.9631582126
2023_0_105  SR:0.000016 CR:0.9631582126 BCR:0.9631582126
2023_0_106  SR:0.000014 CR:0.9631582126 BCR:0.9631582126
2023_0_107  SR:0.000013 CR:0.9631582126 BCR:0.9631582126
2023_0_108  SR:0.000011 CR:0.9631582126 BCR:0.9631582126
2023_0_109  SR:0.000010 CR:0.9631582126 BCR:0.9631582126
2023_0_110  SR:0.000009 CR:0.9631582126 BCR:0.9631582126
PRODUCER FINAL COMPLIANCE DELTA 0.036842
Target GHG Offset Mg -0, Actual GHG Offset Mg 1679446
Target Compliance Ratio 0.963, Actual Compliance Ratio 0.963
2023 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2023 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347777
2023 producer_abs_share_frac_pickup.BEV           = 0.000000
2023 producer_abs_share_frac_pickup.ICE           = 0.652223
2023 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2023 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.015091 (DELTA:0.015091)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347777 / 0.332686 (DELTA:0.015091)
2023 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.013491 (DELTA:0.013491)
2023 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652223 / 0.638732 (DELTA:0.013491)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74454 / $74454 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61119 / $61119 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92914 / $92914 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67507 / $67507 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74454 / $74454 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61119 / $61119 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92914 / $92914 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67507 / $67507 R:1.000000

cross subsidized price / cost ALT BEV                                 $167369 / $167369 R:1.000000
cross subsidized price / cost ALT ICE                                 $65285 / $65285 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61119 / $61119 R:1.000000
cross subsidized price / cost ALT pickup                              $67507 / $67507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65829 / $65829 R:1.000000

2023_0_0  SCORE:0.003695, CE:0.015091, 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_noIRA:  Year=2024  Iteration=0 consolidated_OEM
2024_0_0    SR:1.000000 CR:0.9885705563 BCR:0.9885705563
2024_0_1    SR:0.900000 CR:0.9885705563 BCR:0.9885705563
2024_0_2    SR:0.810000 CR:0.9885705563 BCR:0.9885705563
2024_0_3    SR:0.729000 CR:0.9885705563 BCR:0.9885705563
2024_0_4    SR:0.656100 CR:0.9885705563 BCR:0.9885705563
2024_0_5    SR:0.590490 CR:0.9885705563 BCR:0.9885705563
2024_0_6    SR:0.531441 CR:0.9885705563 BCR:0.9885705563
2024_0_7    SR:0.478297 CR:0.9885705563 BCR:0.9885705563
2024_0_8    SR:0.430467 CR:0.9885705563 BCR:0.9885705563
2024_0_9    SR:0.387420 CR:0.9885705563 BCR:0.9885705563
2024_0_10   SR:0.348678 CR:0.9885705563 BCR:0.9885705563
2024_0_11   SR:0.313811 CR:0.9885705563 BCR:0.9885705563
2024_0_12   SR:0.282430 CR:0.9885705563 BCR:0.9885705563
2024_0_13   SR:0.254187 CR:0.9885705563 BCR:0.9885705563
2024_0_14   SR:0.228768 CR:0.9885705563 BCR:0.9885705563
2024_0_15   SR:0.205891 CR:0.9885705563 BCR:0.9885705563
2024_0_16   SR:0.185302 CR:0.9885705563 BCR:0.9885705563
2024_0_17   SR:0.166772 CR:0.9885705563 BCR:0.9885705563
2024_0_18   SR:0.150095 CR:0.9885705563 BCR:0.9885705563
2024_0_19   SR:0.135085 CR:0.9885705563 BCR:0.9885705563
2024_0_20   SR:0.121577 CR:0.9885705563 BCR:0.9885705563
2024_0_21   SR:0.109419 CR:0.9885705563 BCR:0.9885705563
2024_0_22   SR:0.098477 CR:0.9885705563 BCR:0.9885705563
2024_0_23   SR:0.088629 CR:0.9885705563 BCR:0.9885705563
2024_0_24   SR:0.079766 CR:0.9885705563 BCR:0.9885705563
2024_0_25   SR:0.071790 CR:0.9885705563 BCR:0.9885705563
2024_0_26   SR:0.064611 CR:0.9885705563 BCR:0.9885705563
2024_0_27   SR:0.058150 CR:0.9885705563 BCR:0.9885705563
2024_0_28   SR:0.052335 CR:0.9885705563 BCR:0.9885705563
2024_0_29   SR:0.047101 CR:0.9885705563 BCR:0.9885705563
2024_0_30   SR:0.042391 CR:0.9885705563 BCR:0.9885705563
2024_0_31   SR:0.038152 CR:0.9885705563 BCR:0.9885705563
2024_0_32   SR:0.034337 CR:0.9885705563 BCR:0.9885705563
2024_0_33   SR:0.030903 CR:0.9885705563 BCR:0.9885705563
2024_0_34   SR:0.027813 CR:0.9885705563 BCR:0.9885705563
2024_0_35   SR:0.025032 CR:0.9885705563 BCR:0.9885705563
2024_0_36   SR:0.022528 CR:0.9885705563 BCR:0.9885705563
2024_0_37   SR:0.020276 CR:0.9885705563 BCR:0.9885705563
2024_0_38   SR:0.018248 CR:0.9885705563 BCR:0.9885705563
2024_0_39   SR:0.016423 CR:0.9885705563 BCR:0.9885705563
2024_0_40   SR:0.014781 CR:0.9885705563 BCR:0.9885705563
2024_0_41   SR:0.013303 CR:0.9885705563 BCR:0.9885705563
2024_0_42   SR:0.011973 CR:0.9885705563 BCR:0.9885705563
2024_0_43   SR:0.010775 CR:0.9885705563 BCR:0.9885705563
2024_0_44   SR:0.009698 CR:0.9885705563 BCR:0.9885705563
2024_0_45   SR:0.008728 CR:0.9885705563 BCR:0.9885705563
2024_0_46   SR:0.007855 CR:0.9885705563 BCR:0.9885705563
2024_0_47   SR:0.007070 CR:0.9885705563 BCR:0.9885705563
2024_0_48   SR:0.006363 CR:0.9885705563 BCR:0.9885705563
2024_0_49   SR:0.005726 CR:0.9885705563 BCR:0.9885705563
2024_0_50   SR:0.005154 CR:0.9885705563 BCR:0.9885705563
2024_0_51   SR:0.004638 CR:0.9885705563 BCR:0.9885705563
2024_0_52   SR:0.004175 CR:0.9885705563 BCR:0.9885705563
2024_0_53   SR:0.003757 CR:0.9885705563 BCR:0.9885705563
2024_0_54   SR:0.003381 CR:0.9885705563 BCR:0.9885705563
2024_0_55   SR:0.003043 CR:0.9885705563 BCR:0.9885705563
2024_0_56   SR:0.002739 CR:0.9885705563 BCR:0.9885705563
2024_0_57   SR:0.002465 CR:0.9885705563 BCR:0.9885705563
2024_0_58   SR:0.002219 CR:0.9885705563 BCR:0.9885705563
2024_0_59   SR:0.001997 CR:0.9885705563 BCR:0.9885705563
2024_0_60   SR:0.001797 CR:0.9885705563 BCR:0.9885705563
2024_0_61   SR:0.001617 CR:0.9885705563 BCR:0.9885705563
2024_0_62   SR:0.001456 CR:0.9885705563 BCR:0.9885705563
2024_0_63   SR:0.001310 CR:0.9885705563 BCR:0.9885705563
2024_0_64   SR:0.001179 CR:0.9885705563 BCR:0.9885705563
2024_0_65   SR:0.001061 CR:0.9885705563 BCR:0.9885705563
2024_0_66   SR:0.000955 CR:0.9885705563 BCR:0.9885705563
2024_0_67   SR:0.000860 CR:0.9885705563 BCR:0.9885705563
2024_0_68   SR:0.000774 CR:0.9885705563 BCR:0.9885705563
2024_0_69   SR:0.000696 CR:0.9885705563 BCR:0.9885705563
2024_0_70   SR:0.000627 CR:0.9885705563 BCR:0.9885705563
2024_0_71   SR:0.000564 CR:0.9885705563 BCR:0.9885705563
2024_0_72   SR:0.000508 CR:0.9885705563 BCR:0.9885705563
2024_0_73   SR:0.000457 CR:0.9885705563 BCR:0.9885705563
2024_0_74   SR:0.000411 CR:0.9885705563 BCR:0.9885705563
2024_0_75   SR:0.000370 CR:0.9885705563 BCR:0.9885705563
2024_0_76   SR:0.000333 CR:0.9885705563 BCR:0.9885705563
2024_0_77   SR:0.000300 CR:0.9885705563 BCR:0.9885705563
2024_0_78   SR:0.000270 CR:0.9885705563 BCR:0.9885705563
2024_0_79   SR:0.000243 CR:0.9885705563 BCR:0.9885705563
2024_0_80   SR:0.000218 CR:0.9885705563 BCR:0.9885705563
2024_0_81   SR:0.000197 CR:0.9885705563 BCR:0.9885705563
2024_0_82   SR:0.000177 CR:0.9885705563 BCR:0.9885705563
2024_0_83   SR:0.000159 CR:0.9885705563 BCR:0.9885705563
2024_0_84   SR:0.000143 CR:0.9885705563 BCR:0.9885705563
2024_0_85   SR:0.000129 CR:0.9885705563 BCR:0.9885705563
2024_0_86   SR:0.000116 CR:0.9885705563 BCR:0.9885705563
2024_0_87   SR:0.000104 CR:0.9885705563 BCR:0.9885705563
2024_0_88   SR:0.000094 CR:0.9885705563 BCR:0.9885705563
2024_0_89   SR:0.000085 CR:0.9885705563 BCR:0.9885705563
2024_0_90   SR:0.000076 CR:0.9885705563 BCR:0.9885705563
2024_0_91   SR:0.000069 CR:0.9885705563 BCR:0.9885705563
2024_0_92   SR:0.000062 CR:0.9885705563 BCR:0.9885705563
2024_0_93   SR:0.000056 CR:0.9885705563 BCR:0.9885705563
2024_0_94   SR:0.000050 CR:0.9885705563 BCR:0.9885705563
2024_0_95   SR:0.000045 CR:0.9885705563 BCR:0.9885705563
2024_0_96   SR:0.000040 CR:0.9885705563 BCR:0.9885705563
2024_0_97   SR:0.000036 CR:0.9885705563 BCR:0.9885705563
2024_0_98   SR:0.000033 CR:0.9885705563 BCR:0.9885705563
2024_0_99   SR:0.000030 CR:0.9885705563 BCR:0.9885705563
2024_0_100  SR:0.000027 CR:0.9885705563 BCR:0.9885705563
2024_0_101  SR:0.000024 CR:0.9885705563 BCR:0.9885705563
2024_0_102  SR:0.000022 CR:0.9885705563 BCR:0.9885705563
2024_0_103  SR:0.000019 CR:0.9885705563 BCR:0.9885705563
2024_0_104  SR:0.000017 CR:0.9885705563 BCR:0.9885705563
2024_0_105  SR:0.000016 CR:0.9885705563 BCR:0.9885705563
2024_0_106  SR:0.000014 CR:0.9885705563 BCR:0.9885705563
2024_0_107  SR:0.000013 CR:0.9885705563 BCR:0.9885705563
2024_0_108  SR:0.000011 CR:0.9885705563 BCR:0.9885705563
2024_0_109  SR:0.000010 CR:0.9885705563 BCR:0.9885705563
2024_0_110  SR:0.000009 CR:0.9885705563 BCR:0.9885705563
PRODUCER FINAL COMPLIANCE DELTA 0.011429
Target GHG Offset Mg -0, Actual GHG Offset Mg 509028
Target Compliance Ratio 0.989, Actual Compliance Ratio 0.989
2024 producer_abs_share_frac_cuv_suv_van.BEV      = 0.000000
2024 producer_abs_share_frac_cuv_suv_van.ICE      = 0.347392
2024 producer_abs_share_frac_pickup.BEV           = 0.000000
2024 producer_abs_share_frac_pickup.ICE           = 0.652608
2024 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2024 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.000000 / 0.019117 (DELTA:0.019117)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.347392 / 0.328274 (DELTA:0.019117)
2024 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.017465 (DELTA:0.017465)
2024 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652608 / 0.635143 (DELTA:0.017465)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73806 / $73806 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61051 / $61051 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $92094 / $92094 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67390 / $67390 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73806 / $73806 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61051 / $61051 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $92094 / $92094 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67390 / $67390 R:1.000000

cross subsidized price / cost ALT BEV                                 $165900 / $165900 R:1.000000
cross subsidized price / cost ALT ICE                                 $65188 / $65188 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61051 / $61051 R:1.000000
cross subsidized price / cost ALT pickup                              $67390 / $67390 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65863 / $65863 R:1.000000

2024_0_0  SCORE:0.004783, CE:0.019117, 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_noIRA:  Year=2025  Iteration=0 consolidated_OEM
2025_0_0    SR:1.000000 CR:0.9989741445 BCR:0.9989741445
2025_0_1    SR:0.900000 CR:0.9989741445 BCR:0.9989741445
2025_0_2    SR:0.810000 CR:0.9989741445 BCR:0.9989741445
2025_0_3    SR:0.729000 CR:0.9989741445 BCR:0.9989741445
2025_0_4    SR:0.656100 CR:0.9989741445 BCR:0.9989741445
2025_0_5    SR:0.590490 CR:0.9989741445 BCR:0.9989741445
2025_0_6    SR:0.531441 CR:0.9989741445 BCR:0.9989741445
2025_0_7    SR:0.478297 CR:0.9989741445 BCR:0.9989741445
2025_0_8    SR:0.430467 CR:0.9989741445 BCR:0.9989741445
2025_0_9    SR:0.387420 CR:0.9989741445 BCR:0.9989741445
2025_0_10   SR:0.348678 CR:0.9989741445 BCR:0.9989741445
2025_0_11   SR:0.313811 CR:0.9989741445 BCR:0.9989741445
2025_0_12   SR:0.282430 CR:0.9989741445 BCR:0.9989741445
2025_0_13   SR:0.254187 CR:0.9989741445 BCR:0.9989741445
2025_0_14   SR:0.228768 CR:0.9989741445 BCR:0.9989741445
2025_0_15   SR:0.205891 CR:0.9989741445 BCR:0.9989741445
2025_0_16   SR:0.185302 CR:0.9998125434 BCR:0.9998125434
2025_0_17   SR:0.166772 CR:0.9998125434 BCR:0.9998125434
2025_0_18   SR:0.150095 CR:0.9998125434 BCR:0.9998125434
2025_0_19   SR:0.135085 CR:0.9998125434 BCR:0.9998125434
2025_0_20   SR:0.121577 CR:0.9999799728 BCR:0.9999799728
2025_0_21   SR:0.109419 CR:0.9999799728 BCR:0.9999799728
2025_0_22   SR:0.098477 CR:0.9999799728 BCR:0.9999799728
2025_0_23   SR:0.088629 CR:0.9999799728 BCR:0.9999799728
2025_0_24   SR:0.079766 CR:0.9999799728 BCR:0.9999799728
2025_0_25   SR:0.071790 CR:0.9999799728 BCR:0.9999799728
2025_0_26   SR:0.064611 CR:0.9999799728 BCR:0.9999799728
2025_0_27   SR:0.058150 CR:0.9999799728 BCR:0.9999799728
2025_0_28   SR:0.052335 CR:0.9999799728 BCR:0.9999799728
2025_0_29   SR:0.047101 CR:0.9999799728 BCR:0.9999799728
2025_0_30   SR:0.042391 CR:0.9999799728 BCR:0.9999799728
2025_0_31   SR:0.038152 CR:0.9999799728 BCR:0.9999799728
2025_0_32   SR:0.034337 CR:0.9999799728 BCR:0.9999799728
2025_0_33   SR:0.030903 CR:0.9999799728 BCR:0.9999799728
2025_0_34   SR:0.027813 CR:0.9999799728 BCR:0.9999799728
2025_0_35   SR:0.025032 CR:0.9999799728 BCR:0.9999799728
2025_0_36   SR:0.022528 CR:0.9999799728 BCR:0.9999799728
2025_0_37   SR:0.020276 CR:0.9999799728 BCR:0.9999799728
2025_0_38   SR:0.018248 CR:0.9999799728 BCR:0.9999799728
2025_0_39   SR:0.016423 CR:0.9999799728 BCR:0.9999799728
2025_0_40   SR:0.014781 CR:0.9999799728 BCR:0.9999799728
2025_0_41   SR:0.013303 CR:0.9999799728 BCR:0.9999799728
2025_0_42   SR:0.011973 CR:0.9999799728 BCR:0.9999799728
2025_0_43   SR:0.010775 CR:0.9999799728 BCR:0.9999799728
2025_0_44   SR:0.009698 CR:0.9999799728 BCR:0.9999799728
2025_0_45   SR:0.008728 CR:0.9999799728 BCR:0.9999799728
2025_0_46   SR:0.007855 CR:0.9999799728 BCR:0.9999799728
2025_0_47   SR:0.007070 CR:0.9999799728 BCR:0.9999799728
2025_0_48   SR:0.006363 CR:0.9999799728 BCR:0.9999799728
2025_0_49   SR:0.005726 CR:0.9999799728 BCR:0.9999799728
2025_0_50   SR:0.005154 CR:0.9999799728 BCR:0.9999799728
2025_0_51   SR:0.004638 CR:0.9999799728 BCR:0.9999799728
2025_0_52   SR:0.004175 CR:0.9999799728 BCR:0.9999799728
2025_0_53   SR:0.003757 CR:0.9999799728 BCR:0.9999799728
2025_0_54   SR:0.003381 CR:0.9999799728 BCR:0.9999799728
2025_0_55   SR:0.003043 CR:0.9999799728 BCR:0.9999799728
2025_0_56   SR:0.002739 CR:0.9999799728 BCR:0.9999799728
2025_0_57   SR:0.002465 CR:0.9999799728 BCR:0.9999799728
2025_0_58   SR:0.002219 CR:0.9999799728 BCR:0.9999799728
2025_0_59   SR:0.001997 CR:0.9999799728 BCR:0.9999799728
2025_0_60   SR:0.001797 CR:0.9999799728 BCR:0.9999799728
2025_0_61   SR:0.001617 CR:0.9999799728 BCR:0.9999799728
2025_0_62   SR:0.001456 CR:0.9999799728 BCR:0.9999799728
2025_0_63   SR:0.001310 CR:0.9999799728 BCR:0.9999799728
2025_0_64   SR:0.001179 CR:0.9999799728 BCR:0.9999799728
2025_0_65   SR:0.001061 CR:0.9999799728 BCR:0.9999799728
2025_0_66   SR:0.000955 CR:0.9999799728 BCR:0.9999799728
2025_0_67   SR:0.000860 CR:0.9999799728 BCR:0.9999799728
2025_0_68   SR:0.000774 CR:0.9999799728 BCR:0.9999799728
2025_0_69   SR:0.000696 CR:0.9999998212 BCR:0.9999998212
2025_0_70   SR:0.000627 CR:0.9999998212 BCR:0.9999998212
2025_0_71   SR:0.000564 CR:0.9999998212 BCR:0.9999998212
2025_0_72   SR:0.000508 CR:0.9999998212 BCR:0.9999998212
2025_0_73   SR:0.000457 CR:0.9999998212 BCR:0.9999998212
2025_0_74   SR:0.000411 CR:0.9999998212 BCR:0.9999998212
2025_0_75   SR:0.000370 CR:0.9999998212 BCR:0.9999998212
2025_0_76   SR:0.000333 CR:0.9999998212 BCR:0.9999998212
2025_0_77   SR:0.000300 CR:0.9999998212 BCR:0.9999998212
2025_0_78   SR:0.000270 CR:0.9999998212 BCR:0.9999998212
2025_0_79   SR:0.000243 CR:0.9999998212 BCR:0.9999998212
2025_0_80   SR:0.000218 CR:0.9999998212 BCR:0.9999998212
2025_0_81   SR:0.000197 CR:0.9999998212 BCR:0.9999998212
2025_0_82   SR:0.000177 CR:0.9999998212 BCR:0.9999998212
2025_0_83   SR:0.000159 CR:0.9999998212 BCR:0.9999998212
2025_0_84   SR:0.000143 CR:0.9999998212 BCR:0.9999998212
2025_0_85   SR:0.000129 CR:0.9999998212 BCR:0.9999998212
2025_0_86   SR:0.000116 CR:0.9999998212 BCR:0.9999998212
2025_0_87   SR:0.000104 CR:0.9999998212 BCR:0.9999998212
2025_0_88   SR:0.000094 CR:0.9999998212 BCR:0.9999998212
2025_0_89   SR:0.000085 CR:0.9999998212 BCR:0.9999998212
2025_0_90   SR:0.000076 CR:0.9999998212 BCR:0.9999998212
2025_0_91   SR:0.000069 CR:0.9999998212 BCR:0.9999998212
2025_0_92   SR:0.000062 CR:0.9999998212 BCR:0.9999998212
2025_0_93   SR:0.000056 CR:0.9999998212 BCR:0.9999998212
2025_0_94   SR:0.000050 CR:0.9999998212 BCR:0.9999998212
2025_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2025_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2025_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2025_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2025_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2025_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2025_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2025_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2025_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2025_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2025_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2025_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2025_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2025_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2025_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2025_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2025 producer_abs_share_frac_cuv_suv_van.BEV      = 0.012642
2025 producer_abs_share_frac_cuv_suv_van.ICE      = 0.334664
2025 producer_abs_share_frac_pickup.BEV           = 0.000000
2025 producer_abs_share_frac_pickup.ICE           = 0.652693
2025 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2025 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.012642 / 0.023788 (DELTA:0.011146)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.334664 / 0.323518 (DELTA:0.011146)
2025 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.021875 (DELTA:0.021875)
2025 producer / consumer_abs_share_frac_pickup.ICE                    = 0.652693 / 0.630818 (DELTA:0.021875)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73239 / $73239 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61019 / $61019 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91529 / $91529 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $67283 / $67283 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73239 / $73239 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61019 / $61019 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91529 / $91529 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $67283 / $67283 R:1.000000

cross subsidized price / cost ALT BEV                                 $73247 / $73247 R:1.000000
cross subsidized price / cost ALT ICE                                 $65160 / $65160 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61463 / $61463 R:1.000000
cross subsidized price / cost ALT pickup                              $67283 / $67283 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65928 / $65928 R:1.000000

2025_0_0  SCORE:0.005991, CE:0.021875, 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_noIRA:  Year=2026  Iteration=0 consolidated_OEM
2026_0_0    SR:1.000000 CR:0.9992433767 BCR:0.9992433767
2026_0_1    SR:0.900000 CR:0.9992433767 BCR:0.9992433767
2026_0_2    SR:0.810000 CR:0.9992433767 BCR:0.9992433767
2026_0_3    SR:0.729000 CR:0.9992433767 BCR:0.9992433767
2026_0_4    SR:0.656100 CR:0.9992433767 BCR:0.9992433767
2026_0_5    SR:0.590490 CR:0.9992433767 BCR:0.9992433767
2026_0_6    SR:0.531441 CR:0.9992433767 BCR:0.9992433767
2026_0_7    SR:0.478297 CR:0.9992433767 BCR:0.9992433767
2026_0_8    SR:0.430467 CR:0.9992433767 BCR:0.9992433767
2026_0_9    SR:0.387420 CR:0.9992433767 BCR:0.9992433767
2026_0_10   SR:0.348678 CR:0.9992433767 BCR:0.9992433767
2026_0_11   SR:0.313811 CR:0.9992433767 BCR:0.9992433767
2026_0_12   SR:0.282430 CR:0.9992433767 BCR:0.9992433767
2026_0_13   SR:0.254187 CR:0.9992433767 BCR:0.9992433767
2026_0_14   SR:0.228768 CR:0.9997866159 BCR:0.9997866159
2026_0_15   SR:0.205891 CR:0.9997866159 BCR:0.9997866159
2026_0_16   SR:0.185302 CR:0.9997866159 BCR:0.9997866159
2026_0_17   SR:0.166772 CR:0.9997866159 BCR:0.9997866159
2026_0_18   SR:0.150095 CR:0.9997866159 BCR:0.9997866159
2026_0_19   SR:0.135085 CR:0.9997866159 BCR:0.9997866159
2026_0_20   SR:0.121577 CR:0.9997866159 BCR:0.9997866159
2026_0_21   SR:0.109419 CR:0.9997866159 BCR:0.9997866159
2026_0_22   SR:0.098477 CR:0.9997866159 BCR:0.9997866159
2026_0_23   SR:0.088629 CR:0.9997866159 BCR:0.9997866159
2026_0_24   SR:0.079766 CR:0.9997866159 BCR:0.9997866159
2026_0_25   SR:0.071790 CR:0.9997866159 BCR:0.9997866159
2026_0_26   SR:0.064611 CR:0.9997866159 BCR:0.9997866159
2026_0_27   SR:0.058150 CR:0.9997866159 BCR:0.9997866159
2026_0_28   SR:0.052335 CR:0.9997866159 BCR:0.9997866159
2026_0_29   SR:0.047101 CR:0.9997866159 BCR:0.9997866159
2026_0_30   SR:0.042391 CR:0.9997866159 BCR:0.9997866159
2026_0_31   SR:0.038152 CR:0.9997866159 BCR:0.9997866159
2026_0_32   SR:0.034337 CR:0.9997866159 BCR:0.9997866159
2026_0_33   SR:0.030903 CR:0.9997866159 BCR:0.9997866159
2026_0_34   SR:0.027813 CR:0.9997866159 BCR:0.9997866159
2026_0_35   SR:0.025032 CR:0.9997866159 BCR:0.9997866159
2026_0_36   SR:0.022528 CR:0.9997866159 BCR:0.9997866159
2026_0_37   SR:0.020276 CR:0.9997866159 BCR:0.9997866159
2026_0_38   SR:0.018248 CR:0.9997866159 BCR:0.9997866159
2026_0_39   SR:0.016423 CR:0.9997866159 BCR:0.9997866159
2026_0_40   SR:0.014781 CR:0.9997866159 BCR:0.9997866159
2026_0_41   SR:0.013303 CR:0.9997866159 BCR:0.9997866159
2026_0_42   SR:0.011973 CR:0.9997866159 BCR:0.9997866159
2026_0_43   SR:0.010775 CR:0.9997866159 BCR:0.9997866159
2026_0_44   SR:0.009698 CR:0.9997866159 BCR:0.9997866159
2026_0_45   SR:0.008728 CR:0.9997866159 BCR:0.9997866159
2026_0_46   SR:0.007855 CR:0.9997866159 BCR:0.9997866159
2026_0_47   SR:0.007070 CR:0.9999878438 BCR:0.9999878438
2026_0_48   SR:0.006363 CR:0.9999878438 BCR:0.9999878438
2026_0_49   SR:0.005726 CR:0.9999878438 BCR:0.9999878438
2026_0_50   SR:0.005154 CR:0.9999878438 BCR:0.9999878438
2026_0_51   SR:0.004638 CR:0.9999878438 BCR:0.9999878438
2026_0_52   SR:0.004175 CR:0.9999878438 BCR:0.9999878438
2026_0_53   SR:0.003757 CR:0.9999878438 BCR:0.9999878438
2026_0_54   SR:0.003381 CR:0.9999878438 BCR:0.9999878438
2026_0_55   SR:0.003043 CR:0.9999878438 BCR:0.9999878438
2026_0_56   SR:0.002739 CR:0.9999878438 BCR:0.9999878438
2026_0_57   SR:0.002465 CR:0.9999878438 BCR:0.9999878438
2026_0_58   SR:0.002219 CR:0.9999878438 BCR:0.9999878438
2026_0_59   SR:0.001997 CR:0.9999878438 BCR:0.9999878438
2026_0_60   SR:0.001797 CR:0.9999878438 BCR:0.9999878438
2026_0_61   SR:0.001617 CR:0.9999878438 BCR:0.9999878438
2026_0_62   SR:0.001456 CR:0.9999878438 BCR:0.9999878438
2026_0_63   SR:0.001310 CR:0.9999878438 BCR:0.9999878438
2026_0_64   SR:0.001179 CR:0.9999878438 BCR:0.9999878438
2026_0_65   SR:0.001061 CR:0.9999878438 BCR:0.9999878438
2026_0_66   SR:0.000955 CR:0.9999878438 BCR:0.9999878438
2026_0_67   SR:0.000860 CR:0.9999878438 BCR:0.9999878438
2026_0_68   SR:0.000774 CR:0.9999878438 BCR:0.9999878438
2026_0_69   SR:0.000696 CR:0.9999878438 BCR:0.9999878438
2026_0_70   SR:0.000627 CR:0.9999878438 BCR:0.9999878438
2026_0_71   SR:0.000564 CR:0.9999878438 BCR:0.9999878438
2026_0_72   SR:0.000508 CR:0.9999878438 BCR:0.9999878438
2026_0_73   SR:0.000457 CR:0.9999878438 BCR:0.9999878438
2026_0_74   SR:0.000411 CR:0.9999995441 BCR:0.9999995441
2026_0_75   SR:0.000370 CR:0.9999995441 BCR:0.9999995441
2026_0_76   SR:0.000333 CR:0.9999995441 BCR:0.9999995441
2026_0_77   SR:0.000300 CR:0.9999995441 BCR:0.9999995441
2026_0_78   SR:0.000270 CR:0.9999995441 BCR:0.9999995441
2026_0_79   SR:0.000243 CR:0.9999995441 BCR:0.9999995441
2026_0_80   SR:0.000218 CR:0.9999995441 BCR:0.9999995441
2026_0_81   SR:0.000197 CR:0.9999995441 BCR:0.9999995441
2026_0_82   SR:0.000177 CR:0.9999995441 BCR:0.9999995441
2026_0_83   SR:0.000159 CR:0.9999995441 BCR:0.9999995441
2026_0_84   SR:0.000143 CR:0.9999995441 BCR:0.9999995441
2026_0_85   SR:0.000129 CR:0.9999995441 BCR:0.9999995441
2026_0_86   SR:0.000116 CR:0.9999995441 BCR:0.9999995441
2026_0_87   SR:0.000104 CR:0.9999995441 BCR:0.9999995441
2026_0_88   SR:0.000094 CR:0.9999995441 BCR:0.9999995441
2026_0_89   SR:0.000085 CR:0.9999995441 BCR:0.9999995441
2026_0_90   SR:0.000076 CR:0.9999995441 BCR:0.9999995441
2026_0_91   SR:0.000069 CR:0.9999995441 BCR:0.9999995441
2026_0_92   SR:0.000062 CR:0.9999995441 BCR:0.9999995441
2026_0_93   SR:0.000056 CR:0.9999995441 BCR:0.9999995441
2026_0_94   SR:0.000050 CR:0.9999995441 BCR:0.9999995441
2026_0_95   SR:0.000045 CR:0.9999995441 BCR:0.9999995441
2026_0_96   SR:0.000040 CR:0.9999995441 BCR:0.9999995441
2026_0_97   SR:0.000036 CR:0.9999995604 BCR:0.9999995604
2026_0_98   SR:0.000033 CR:0.9999996634 BCR:0.9999996634
2026_0_99   SR:0.000030 CR:0.9999997574 BCR:0.9999997574
2026_0_100  SR:0.000027 CR:0.9999998405 BCR:0.9999998405
2026_0_101  SR:0.000024 CR:0.9999998405 BCR:0.9999998405
2026_0_102  SR:0.000022 CR:0.9999998726 BCR:0.9999998726
2026_0_103  SR:0.000019 CR:0.9999999795 BCR:0.9999999795
2026_0_104  SR:0.000017 CR:1.0000000101 BCR:1.0000000101
2026_0_105  SR:0.000016 CR:1.0000000053 BCR:1.0000000053
2026_0_106  SR:0.000014 CR:1.0000000053 BCR:1.0000000053
2026_0_107  SR:0.000013 CR:1.0000000027 BCR:1.0000000027
2026_0_108  SR:0.000011 CR:1.0000000004 BCR:1.0000000004
2026_0_109  SR:0.000010 CR:1.0000000004 BCR:1.0000000004
2026_0_110  SR:0.000009 CR:1.0000000004 BCR:1.0000000004
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2026 producer_abs_share_frac_cuv_suv_van.BEV      = 0.019580
2026 producer_abs_share_frac_cuv_suv_van.ICE      = 0.327397
2026 producer_abs_share_frac_pickup.BEV           = 0.000003
2026 producer_abs_share_frac_pickup.ICE           = 0.653020
2026 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2026 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.019580 / 0.027235 (DELTA:0.007655)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.327397 / 0.319742 (DELTA:0.007655)
2026 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000003 / 0.024230 (DELTA:0.024227)
2026 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653020 / 0.628793 (DELTA:0.024227)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $73304 / $73304 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60922 / $60922 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $91620 / $91620 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66811 / $66811 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73304 / $73304 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60922 / $60922 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $91620 / $91620 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66811 / $66811 R:1.000000

cross subsidized price / cost ALT BEV                                 $73307 / $73307 R:1.000000
cross subsidized price / cost ALT ICE                                 $64845 / $64845 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61621 / $61621 R:1.000000
cross subsidized price / cost ALT pickup                              $66811 / $66811 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65706 / $65706 R:1.000000

2026_0_0  SCORE:0.006635, CE:0.024227, 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_noIRA:  Year=2027  Iteration=0 consolidated_OEM
2027_0_0    SR:1.000000 CR:0.9966171384 BCR:0.9966171384
2027_0_1    SR:0.900000 CR:0.9966171384 BCR:0.9966171384
2027_0_2    SR:0.810000 CR:0.9966171384 BCR:0.9966171384
2027_0_3    SR:0.729000 CR:0.9966171384 BCR:0.9966171384
2027_0_4    SR:0.656100 CR:0.9966171384 BCR:0.9966171384
2027_0_5    SR:0.590490 CR:0.9966171384 BCR:0.9966171384
2027_0_6    SR:0.531441 CR:0.9966171384 BCR:0.9966171384
2027_0_7    SR:0.478297 CR:0.9966171384 BCR:0.9966171384
2027_0_8    SR:0.430467 CR:0.9966171384 BCR:0.9966171384
2027_0_9    SR:0.387420 CR:0.9966171384 BCR:0.9966171384
2027_0_10   SR:0.348678 CR:0.9966171384 BCR:0.9966171384
2027_0_11   SR:0.313811 CR:0.9966171384 BCR:0.9966171384
2027_0_12   SR:0.282430 CR:0.9966171384 BCR:0.9966171384
2027_0_13   SR:0.254187 CR:0.9970129728 BCR:0.9970129728
2027_0_14   SR:0.228768 CR:0.9981337190 BCR:0.9981337190
2027_0_15   SR:0.205891 CR:0.9994781613 BCR:0.9994781613
2027_0_16   SR:0.185302 CR:0.9994781613 BCR:0.9994781613
2027_0_17   SR:0.166772 CR:0.9994781613 BCR:0.9994781613
2027_0_18   SR:0.150095 CR:0.9999289513 BCR:0.9999289513
2027_0_19   SR:0.135085 CR:0.9999289513 BCR:0.9999289513
2027_0_20   SR:0.121577 CR:0.9999289513 BCR:0.9999289513
2027_0_21   SR:0.109419 CR:0.9999289513 BCR:0.9999289513
2027_0_22   SR:0.098477 CR:0.9999289513 BCR:0.9999289513
2027_0_23   SR:0.088629 CR:0.9999289513 BCR:0.9999289513
2027_0_24   SR:0.079766 CR:0.9999289513 BCR:0.9999289513
2027_0_25   SR:0.071790 CR:0.9999289513 BCR:0.9999289513
2027_0_26   SR:0.064611 CR:0.9999289513 BCR:0.9999289513
2027_0_27   SR:0.058150 CR:0.9999289513 BCR:0.9999289513
2027_0_28   SR:0.052335 CR:0.9999289513 BCR:0.9999289513
2027_0_29   SR:0.047101 CR:0.9999289513 BCR:0.9999289513
2027_0_30   SR:0.042391 CR:0.9999289513 BCR:0.9999289513
2027_0_31   SR:0.038152 CR:0.9999289513 BCR:0.9999289513
2027_0_32   SR:0.034337 CR:0.9999289513 BCR:0.9999289513
2027_0_33   SR:0.030903 CR:0.9999289513 BCR:0.9999289513
2027_0_34   SR:0.027813 CR:0.9999289513 BCR:0.9999289513
2027_0_35   SR:0.025032 CR:0.9999289513 BCR:0.9999289513
2027_0_36   SR:0.022528 CR:0.9999289513 BCR:0.9999289513
2027_0_37   SR:0.020276 CR:0.9999289513 BCR:0.9999289513
2027_0_38   SR:0.018248 CR:0.9999289513 BCR:0.9999289513
2027_0_39   SR:0.016423 CR:0.9999289513 BCR:0.9999289513
2027_0_40   SR:0.014781 CR:0.9999289513 BCR:0.9999289513
2027_0_41   SR:0.013303 CR:0.9999289513 BCR:0.9999289513
2027_0_42   SR:0.011973 CR:0.9999289513 BCR:0.9999289513
2027_0_43   SR:0.010775 CR:0.9999289513 BCR:0.9999289513
2027_0_44   SR:0.009698 CR:0.9999289513 BCR:0.9999289513
2027_0_45   SR:0.008728 CR:0.9999289513 BCR:0.9999289513
2027_0_46   SR:0.007855 CR:0.9999289513 BCR:0.9999289513
2027_0_47   SR:0.007070 CR:0.9999289513 BCR:0.9999289513
2027_0_48   SR:0.006363 CR:0.9999289513 BCR:0.9999289513
2027_0_49   SR:0.005726 CR:0.9999289513 BCR:0.9999289513
2027_0_50   SR:0.005154 CR:0.9999289513 BCR:0.9999289513
2027_0_51   SR:0.004638 CR:0.9999289513 BCR:0.9999289513
2027_0_52   SR:0.004175 CR:0.9999289513 BCR:0.9999289513
2027_0_53   SR:0.003757 CR:0.9999289513 BCR:0.9999289513
2027_0_54   SR:0.003381 CR:0.9999289513 BCR:0.9999289513
2027_0_55   SR:0.003043 CR:0.9999289513 BCR:0.9999289513
2027_0_56   SR:0.002739 CR:0.9999289513 BCR:0.9999289513
2027_0_57   SR:0.002465 CR:0.9999289513 BCR:0.9999289513
2027_0_58   SR:0.002219 CR:0.9999940991 BCR:0.9999940991
2027_0_59   SR:0.001997 CR:0.9999940991 BCR:0.9999940991
2027_0_60   SR:0.001797 CR:0.9999940991 BCR:0.9999940991
2027_0_61   SR:0.001617 CR:0.9999940991 BCR:0.9999940991
2027_0_62   SR:0.001456 CR:0.9999940991 BCR:0.9999940991
2027_0_63   SR:0.001310 CR:0.9999940991 BCR:0.9999940991
2027_0_64   SR:0.001179 CR:0.9999940991 BCR:0.9999940991
2027_0_65   SR:0.001061 CR:0.9999940991 BCR:0.9999940991
2027_0_66   SR:0.000955 CR:0.9999940991 BCR:0.9999940991
2027_0_67   SR:0.000860 CR:0.9999940991 BCR:0.9999940991
2027_0_68   SR:0.000774 CR:0.9999940991 BCR:0.9999940991
2027_0_69   SR:0.000696 CR:0.9999940991 BCR:0.9999940991
2027_0_70   SR:0.000627 CR:0.9999940991 BCR:0.9999940991
2027_0_71   SR:0.000564 CR:0.9999940991 BCR:0.9999940991
2027_0_72   SR:0.000508 CR:0.9999940991 BCR:0.9999940991
2027_0_73   SR:0.000457 CR:0.9999940991 BCR:0.9999940991
2027_0_74   SR:0.000411 CR:0.9999940991 BCR:0.9999940991
2027_0_75   SR:0.000370 CR:0.9999940991 BCR:0.9999940991
2027_0_76   SR:0.000333 CR:0.9999940991 BCR:0.9999940991
2027_0_77   SR:0.000300 CR:0.9999940991 BCR:0.9999940991
2027_0_78   SR:0.000270 CR:1.0000019073 BCR:1.0000019073
2027_0_79   SR:0.000243 CR:1.0000019073 BCR:1.0000019073
2027_0_80   SR:0.000218 CR:1.0000019073 BCR:1.0000019073
2027_0_81   SR:0.000197 CR:1.0000019073 BCR:1.0000019073
2027_0_82   SR:0.000177 CR:1.0000019073 BCR:1.0000019073
2027_0_83   SR:0.000159 CR:1.0000019073 BCR:1.0000019073
2027_0_84   SR:0.000143 CR:1.0000019073 BCR:1.0000019073
2027_0_85   SR:0.000129 CR:0.9999982119 BCR:0.9999982119
2027_0_86   SR:0.000116 CR:0.9999985695 BCR:0.9999985695
2027_0_87   SR:0.000104 CR:0.9999988675 BCR:0.9999988675
2027_0_88   SR:0.000094 CR:0.9999993443 BCR:0.9999993443
2027_0_89   SR:0.000085 CR:0.9999995232 BCR:0.9999995232
2027_0_90   SR:0.000076 CR:0.9999995232 BCR:0.9999995232
2027_0_91   SR:0.000069 CR:0.9999997020 BCR:0.9999997020
2027_0_92   SR:0.000062 CR:0.9999997020 BCR:0.9999997020
2027_0_93   SR:0.000056 CR:0.9999998212 BCR:0.9999998212
2027_0_94   SR:0.000050 CR:1.0000000000 BCR:1.0000000000
2027_0_95   SR:0.000045 CR:1.0000000000 BCR:1.0000000000
2027_0_96   SR:0.000040 CR:1.0000000000 BCR:1.0000000000
2027_0_97   SR:0.000036 CR:1.0000000000 BCR:1.0000000000
2027_0_98   SR:0.000033 CR:1.0000000000 BCR:1.0000000000
2027_0_99   SR:0.000030 CR:1.0000000000 BCR:1.0000000000
2027_0_100  SR:0.000027 CR:1.0000000000 BCR:1.0000000000
2027_0_101  SR:0.000024 CR:1.0000000000 BCR:1.0000000000
2027_0_102  SR:0.000022 CR:1.0000000000 BCR:1.0000000000
2027_0_103  SR:0.000019 CR:1.0000000000 BCR:1.0000000000
2027_0_104  SR:0.000017 CR:1.0000000000 BCR:1.0000000000
2027_0_105  SR:0.000016 CR:1.0000000000 BCR:1.0000000000
2027_0_106  SR:0.000014 CR:1.0000000000 BCR:1.0000000000
2027_0_107  SR:0.000013 CR:1.0000000000 BCR:1.0000000000
2027_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2027_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2027_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2027 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049550
2027 producer_abs_share_frac_cuv_suv_van.ICE      = 0.298545
2027 producer_abs_share_frac_pickup.BEV           = 0.000000
2027 producer_abs_share_frac_pickup.ICE           = 0.651905
2027 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2027 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.049550 / 0.038795 (DELTA:0.010755)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.298545 / 0.309300 (DELTA:0.010755)
2027 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.039295 (DELTA:0.039294)
2027 producer / consumer_abs_share_frac_pickup.ICE                    = 0.651905 / 0.612610 (DELTA:0.039294)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $71080 / $71080 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60855 / $60855 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $87405 / $87405 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66708 / $66708 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71080 / $71080 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60855 / $60855 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $87405 / $87405 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66708 / $66708 R:1.000000

cross subsidized price / cost ALT BEV                                 $71082 / $71082 R:1.000000
cross subsidized price / cost ALT ICE                                 $64869 / $64869 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62310 / $62310 R:1.000000
cross subsidized price / cost ALT pickup                              $66708 / $66708 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65880 / $65880 R:1.000000

2027_0_0  SCORE:0.010761, CE:0.039294, 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_noIRA:  Year=2028  Iteration=0 consolidated_OEM
2028_0_0    SR:1.000000 CR:0.9966880679 BCR:0.9966880679
2028_0_1    SR:0.900000 CR:0.9986936450 BCR:0.9986936450
2028_0_2    SR:0.810000 CR:0.9986936450 BCR:0.9986936450
2028_0_3    SR:0.729000 CR:0.9986936450 BCR:0.9986936450
2028_0_4    SR:0.656100 CR:0.9986936450 BCR:0.9986936450
2028_0_5    SR:0.590490 CR:0.9986936450 BCR:0.9986936450
2028_0_6    SR:0.531441 CR:0.9986936450 BCR:0.9986936450
2028_0_7    SR:0.478297 CR:0.9986936450 BCR:0.9986936450
2028_0_8    SR:0.430467 CR:0.9986936450 BCR:0.9986936450
2028_0_9    SR:0.387420 CR:0.9986936450 BCR:0.9986936450
2028_0_10   SR:0.348678 CR:0.9986936450 BCR:0.9986936450
2028_0_11   SR:0.313811 CR:0.9986936450 BCR:0.9986936450
2028_0_12   SR:0.282430 CR:0.9995716214 BCR:0.9995716214
2028_0_13   SR:0.254187 CR:0.9995716214 BCR:0.9995716214
2028_0_14   SR:0.228768 CR:0.9999438524 BCR:0.9999438524
2028_0_15   SR:0.205891 CR:0.9999438524 BCR:0.9999438524
2028_0_16   SR:0.185302 CR:0.9999438524 BCR:0.9999438524
2028_0_17   SR:0.166772 CR:0.9999438524 BCR:0.9999438524
2028_0_18   SR:0.150095 CR:0.9999438524 BCR:0.9999438524
2028_0_19   SR:0.135085 CR:0.9999438524 BCR:0.9999438524
2028_0_20   SR:0.121577 CR:0.9999438524 BCR:0.9999438524
2028_0_21   SR:0.109419 CR:0.9999438524 BCR:0.9999438524
2028_0_22   SR:0.098477 CR:0.9999438524 BCR:0.9999438524
2028_0_23   SR:0.088629 CR:0.9999438524 BCR:0.9999438524
2028_0_24   SR:0.079766 CR:0.9999438524 BCR:0.9999438524
2028_0_25   SR:0.071790 CR:0.9999438524 BCR:0.9999438524
2028_0_26   SR:0.064611 CR:0.9999438524 BCR:0.9999438524
2028_0_27   SR:0.058150 CR:0.9999438524 BCR:0.9999438524
2028_0_28   SR:0.052335 CR:0.9999438524 BCR:0.9999438524
2028_0_29   SR:0.047101 CR:0.9999438524 BCR:0.9999438524
2028_0_30   SR:0.042391 CR:0.9999438524 BCR:0.9999438524
2028_0_31   SR:0.038152 CR:0.9999438524 BCR:0.9999438524
2028_0_32   SR:0.034337 CR:0.9999438524 BCR:0.9999438524
2028_0_33   SR:0.030903 CR:0.9999438524 BCR:0.9999438524
2028_0_34   SR:0.027813 CR:0.9999438524 BCR:0.9999438524
2028_0_35   SR:0.025032 CR:0.9999438524 BCR:0.9999438524
2028_0_36   SR:0.022528 CR:0.9999438524 BCR:0.9999438524
2028_0_37   SR:0.020276 CR:0.9999438524 BCR:0.9999438524
2028_0_38   SR:0.018248 CR:0.9999438524 BCR:0.9999438524
2028_0_39   SR:0.016423 CR:0.9999438524 BCR:0.9999438524
2028_0_40   SR:0.014781 CR:0.9999438524 BCR:0.9999438524
2028_0_41   SR:0.013303 CR:0.9999438524 BCR:0.9999438524
2028_0_42   SR:0.011973 CR:0.9999438524 BCR:0.9999438524
2028_0_43   SR:0.010775 CR:0.9999438524 BCR:0.9999438524
2028_0_44   SR:0.009698 CR:0.9999438524 BCR:0.9999438524
2028_0_45   SR:0.008728 CR:0.9999438524 BCR:0.9999438524
2028_0_46   SR:0.007855 CR:0.9999438524 BCR:0.9999438524
2028_0_47   SR:0.007070 CR:0.9999438524 BCR:0.9999438524
2028_0_48   SR:0.006363 CR:0.9999438524 BCR:0.9999438524
2028_0_49   SR:0.005726 CR:0.9999438524 BCR:0.9999438524
2028_0_50   SR:0.005154 CR:0.9999438524 BCR:0.9999438524
2028_0_51   SR:0.004638 CR:0.9999438524 BCR:0.9999438524
2028_0_52   SR:0.004175 CR:0.9999438524 BCR:0.9999438524
2028_0_53   SR:0.003757 CR:0.9999438524 BCR:0.9999438524
2028_0_54   SR:0.003381 CR:0.9999438524 BCR:0.9999438524
2028_0_55   SR:0.003043 CR:0.9999438524 BCR:0.9999438524
2028_0_56   SR:0.002739 CR:0.9999438524 BCR:0.9999438524
2028_0_57   SR:0.002465 CR:0.9999438524 BCR:0.9999438524
2028_0_58   SR:0.002219 CR:0.9999438524 BCR:0.9999438524
2028_0_59   SR:0.001997 CR:0.9999438524 BCR:0.9999438524
2028_0_60   SR:0.001797 CR:0.9999964237 BCR:0.9999964237
2028_0_61   SR:0.001617 CR:0.9999964237 BCR:0.9999964237
2028_0_62   SR:0.001456 CR:0.9999964237 BCR:0.9999964237
2028_0_63   SR:0.001310 CR:0.9999964237 BCR:0.9999964237
2028_0_64   SR:0.001179 CR:0.9999964237 BCR:0.9999964237
2028_0_65   SR:0.001061 CR:0.9999964237 BCR:0.9999964237
2028_0_66   SR:0.000955 CR:0.9999964237 BCR:0.9999964237
2028_0_67   SR:0.000860 CR:0.9999964237 BCR:0.9999964237
2028_0_68   SR:0.000774 CR:0.9999989867 BCR:0.9999989867
2028_0_69   SR:0.000696 CR:0.9999989867 BCR:0.9999989867
2028_0_70   SR:0.000627 CR:0.9999989867 BCR:0.9999989867
2028_0_71   SR:0.000564 CR:0.9999989867 BCR:0.9999989867
2028_0_72   SR:0.000508 CR:0.9999989867 BCR:0.9999989867
2028_0_73   SR:0.000457 CR:0.9999989867 BCR:0.9999989867
2028_0_74   SR:0.000411 CR:0.9999989867 BCR:0.9999989867
2028_0_75   SR:0.000370 CR:0.9999989867 BCR:0.9999989867
2028_0_76   SR:0.000333 CR:0.9999989867 BCR:0.9999989867
2028_0_77   SR:0.000300 CR:0.9999989867 BCR:0.9999989867
2028_0_78   SR:0.000270 CR:0.9999989867 BCR:0.9999989867
2028_0_79   SR:0.000243 CR:0.9999989867 BCR:0.9999989867
2028_0_80   SR:0.000218 CR:0.9999989867 BCR:0.9999989867
2028_0_81   SR:0.000197 CR:0.9999993443 BCR:0.9999993443
2028_0_82   SR:0.000177 CR:0.9999998808 BCR:0.9999998808
2028_0_83   SR:0.000159 CR:0.9999998808 BCR:0.9999998808
2028_0_84   SR:0.000143 CR:0.9999998808 BCR:0.9999998808
2028_0_85   SR:0.000129 CR:0.9999998808 BCR:0.9999998808
2028_0_86   SR:0.000116 CR:0.9999998808 BCR:0.9999998808
2028_0_87   SR:0.000104 CR:0.9999998808 BCR:0.9999998808
2028_0_88   SR:0.000094 CR:0.9999998808 BCR:0.9999998808
2028_0_89   SR:0.000085 CR:0.9999998808 BCR:0.9999998808
2028_0_90   SR:0.000076 CR:0.9999998808 BCR:0.9999998808
2028_0_91   SR:0.000069 CR:0.9999998808 BCR:0.9999998808
2028_0_92   SR:0.000062 CR:0.9999998808 BCR:0.9999998808
2028_0_93   SR:0.000056 CR:0.9999998808 BCR:0.9999998808
2028_0_94   SR:0.000050 CR:0.9999998808 BCR:0.9999998808
2028_0_95   SR:0.000045 CR:0.9999998808 BCR:0.9999998808
2028_0_96   SR:0.000040 CR:0.9999998808 BCR:0.9999998808
2028_0_97   SR:0.000036 CR:0.9999998808 BCR:0.9999998808
2028_0_98   SR:0.000033 CR:0.9999998808 BCR:0.9999998808
2028_0_99   SR:0.000030 CR:0.9999998808 BCR:0.9999998808
2028_0_100  SR:0.000027 CR:0.9999998808 BCR:0.9999998808
2028_0_101  SR:0.000024 CR:0.9999998808 BCR:0.9999998808
2028_0_102  SR:0.000022 CR:0.9999998808 BCR:0.9999998808
2028_0_103  SR:0.000019 CR:0.9999998808 BCR:0.9999998808
2028_0_104  SR:0.000017 CR:0.9999998808 BCR:0.9999998808
2028_0_105  SR:0.000016 CR:0.9999998808 BCR:0.9999998808
2028_0_106  SR:0.000014 CR:0.9999998808 BCR:0.9999998808
2028_0_107  SR:0.000013 CR:0.9999998808 BCR:0.9999998808
2028_0_108  SR:0.000011 CR:1.0000000000 BCR:1.0000000000
2028_0_109  SR:0.000010 CR:1.0000000000 BCR:1.0000000000
2028_0_110  SR:0.000009 CR:1.0000000000 BCR:1.0000000000
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2028 producer_abs_share_frac_cuv_suv_van.BEV      = 0.049532
2028 producer_abs_share_frac_cuv_suv_van.ICE      = 0.297457
2028 producer_abs_share_frac_pickup.BEV           = 0.000000
2028 producer_abs_share_frac_pickup.ICE           = 0.653011
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               = 0.049532 / 0.051170 (DELTA:0.001638)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.297457 / 0.295819 (DELTA:0.001638)
2028 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.056725 (DELTA:0.056725)
2028 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653011 / 0.596286 (DELTA:0.056725)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $69673 / $69673 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60789 / $60789 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $84780 / $84780 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66606 / $66606 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $69673 / $69673 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60789 / $60789 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $84780 / $84780 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66606 / $66606 R:1.000000

cross subsidized price / cost ALT BEV                                 $69675 / $69675 R:1.000000
cross subsidized price / cost ALT ICE                                 $64786 / $64786 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $62057 / $62057 R:1.000000
cross subsidized price / cost ALT pickup                              $66606 / $66606 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66073 / $66073 R:1.000000

2028_0_0  SCORE:0.015535, CE:0.056725, 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_noIRA:  Year=2029  Iteration=0 consolidated_OEM
2029_0_0    SR:1.000000 CR:0.9980835803 BCR:0.9980835803
2029_0_1    SR:0.900000 CR:0.9980835862 BCR:0.9980835862
2029_0_2    SR:0.810000 CR:0.9980835862 BCR:0.9980835862
2029_0_3    SR:0.729000 CR:0.9980835862 BCR:0.9980835862
2029_0_4    SR:0.656100 CR:0.9980835862 BCR:0.9980835862
2029_0_5    SR:0.590490 CR:0.9980835862 BCR:0.9980835862
2029_0_6    SR:0.531441 CR:0.9980835862 BCR:0.9980835862
2029_0_7    SR:0.478297 CR:0.9980835862 BCR:0.9980835862
2029_0_8    SR:0.430467 CR:0.9980835862 BCR:0.9980835862
2029_0_9    SR:0.387420 CR:0.9980835862 BCR:0.9980835862
2029_0_10   SR:0.348678 CR:0.9980835862 BCR:0.9980835862
2029_0_11   SR:0.313811 CR:0.9980835862 BCR:0.9980835862
2029_0_12   SR:0.282430 CR:0.9980835862 BCR:0.9980835862
2029_0_13   SR:0.254187 CR:0.9999836457 BCR:0.9999836457
2029_0_14   SR:0.228768 CR:0.9999836500 BCR:0.9999836500
2029_0_15   SR:0.205891 CR:0.9999836500 BCR:0.9999836500
2029_0_16   SR:0.185302 CR:0.9999836500 BCR:0.9999836500
2029_0_17   SR:0.166772 CR:0.9999836500 BCR:0.9999836500
2029_0_18   SR:0.150095 CR:0.9999973876 BCR:0.9999973876
2029_0_19   SR:0.135085 CR:0.9999973919 BCR:0.9999973919
2029_0_20   SR:0.121577 CR:0.9999973919 BCR:0.9999973919
2029_0_21   SR:0.109419 CR:0.9999973919 BCR:0.9999973919
2029_0_22   SR:0.098477 CR:0.9999973919 BCR:0.9999973919
2029_0_23   SR:0.088629 CR:0.9999973919 BCR:0.9999973919
2029_0_24   SR:0.079766 CR:0.9999973919 BCR:0.9999973919
2029_0_25   SR:0.071790 CR:0.9999973919 BCR:0.9999973919
2029_0_26   SR:0.064611 CR:0.9999973919 BCR:0.9999973919
2029_0_27   SR:0.058150 CR:0.9999973919 BCR:0.9999973919
2029_0_28   SR:0.052335 CR:0.9999973919 BCR:0.9999973919
2029_0_29   SR:0.047101 CR:0.9999973919 BCR:0.9999973919
2029_0_30   SR:0.042391 CR:0.9999973919 BCR:0.9999973919
2029_0_31   SR:0.038152 CR:0.9999973919 BCR:0.9999973919
2029_0_32   SR:0.034337 CR:0.9999973919 BCR:0.9999973919
2029_0_33   SR:0.030903 CR:0.9999973919 BCR:0.9999973919
2029_0_34   SR:0.027813 CR:0.9999973919 BCR:0.9999973919
2029_0_35   SR:0.025032 CR:0.9999973919 BCR:0.9999973919
2029_0_36   SR:0.022528 CR:0.9999973919 BCR:0.9999973919
2029_0_37   SR:0.020276 CR:0.9999973919 BCR:0.9999973919
2029_0_38   SR:0.018248 CR:0.9999973919 BCR:0.9999973919
2029_0_39   SR:0.016423 CR:0.9999973919 BCR:0.9999973919
2029_0_40   SR:0.014781 CR:0.9999973919 BCR:0.9999973919
2029_0_41   SR:0.013303 CR:0.9999973919 BCR:0.9999973919
2029_0_42   SR:0.011973 CR:0.9999973919 BCR:0.9999973919
2029_0_43   SR:0.010775 CR:0.9999973919 BCR:0.9999973919
2029_0_44   SR:0.009698 CR:0.9999973919 BCR:0.9999973919
2029_0_45   SR:0.008728 CR:0.9999973919 BCR:0.9999973919
2029_0_46   SR:0.007855 CR:0.9999973919 BCR:0.9999973919
2029_0_47   SR:0.007070 CR:0.9999973919 BCR:0.9999973919
2029_0_48   SR:0.006363 CR:0.9999973919 BCR:0.9999973919
2029_0_49   SR:0.005726 CR:0.9999973919 BCR:0.9999973919
2029_0_50   SR:0.005154 CR:0.9999973919 BCR:0.9999973919
2029_0_51   SR:0.004638 CR:0.9999973919 BCR:0.9999973919
2029_0_52   SR:0.004175 CR:0.9999973919 BCR:0.9999973919
2029_0_53   SR:0.003757 CR:0.9999973919 BCR:0.9999973919
2029_0_54   SR:0.003381 CR:0.9999980532 BCR:0.9999980532
2029_0_55   SR:0.003043 CR:0.9999980540 BCR:0.9999980540
2029_0_56   SR:0.002739 CR:0.9999980540 BCR:0.9999980540
2029_0_57   SR:0.002465 CR:0.9999980540 BCR:0.9999980540
2029_0_58   SR:0.002219 CR:0.9999980540 BCR:0.9999980540
2029_0_59   SR:0.001997 CR:0.9999980540 BCR:0.9999980540
2029_0_60   SR:0.001797 CR:0.9999980540 BCR:0.9999980540
2029_0_61   SR:0.001617 CR:0.9999980540 BCR:0.9999980540
2029_0_62   SR:0.001456 CR:0.9999980540 BCR:0.9999980540
2029_0_63   SR:0.001310 CR:0.9999980540 BCR:0.9999980540
2029_0_64   SR:0.001179 CR:0.9999980540 BCR:0.9999980540
2029_0_65   SR:0.001061 CR:0.9999980540 BCR:0.9999980540
2029_0_66   SR:0.000955 CR:0.9999980540 BCR:0.9999980540
2029_0_67   SR:0.000860 CR:0.9999980540 BCR:0.9999980540
2029_0_68   SR:0.000774 CR:0.9999980540 BCR:0.9999980540
2029_0_69   SR:0.000696 CR:0.9999980540 BCR:0.9999980540
2029_0_70   SR:0.000627 CR:0.9999980540 BCR:0.9999980540
2029_0_71   SR:0.000564 CR:0.9999980540 BCR:0.9999980540
2029_0_72   SR:0.000508 CR:0.9999980540 BCR:0.9999980540
2029_0_73   SR:0.000457 CR:0.9999991247 BCR:0.9999991247
2029_0_74   SR:0.000411 CR:0.9999991247 BCR:0.9999991247
2029_0_75   SR:0.000370 CR:0.9999991247 BCR:0.9999991247
2029_0_76   SR:0.000333 CR:0.9999991247 BCR:0.9999991247
2029_0_77   SR:0.000300 CR:0.9999991247 BCR:0.9999991247
2029_0_78   SR:0.000270 CR:0.9999991247 BCR:0.9999991247
2029_0_79   SR:0.000243 CR:0.9999999013 BCR:0.9999999013
2029_0_80   SR:0.000218 CR:0.9999999013 BCR:0.9999999013
2029_0_81   SR:0.000197 CR:0.9999999013 BCR:0.9999999013
2029_0_82   SR:0.000177 CR:0.9999999013 BCR:0.9999999013
2029_0_83   SR:0.000159 CR:0.9999999013 BCR:0.9999999013
2029_0_84   SR:0.000143 CR:0.9999999013 BCR:0.9999999013
2029_0_85   SR:0.000129 CR:0.9999999013 BCR:0.9999999013
2029_0_86   SR:0.000116 CR:0.9999999013 BCR:0.9999999013
2029_0_87   SR:0.000104 CR:0.9999999013 BCR:0.9999999013
2029_0_88   SR:0.000094 CR:0.9999999013 BCR:0.9999999013
2029_0_89   SR:0.000085 CR:0.9999999013 BCR:0.9999999013
2029_0_90   SR:0.000076 CR:0.9999999013 BCR:0.9999999013
2029_0_91   SR:0.000069 CR:0.9999999013 BCR:0.9999999013
2029_0_92   SR:0.000062 CR:0.9999999013 BCR:0.9999999013
2029_0_93   SR:0.000056 CR:0.9999999013 BCR:0.9999999013
2029_0_94   SR:0.000050 CR:0.9999999013 BCR:0.9999999013
2029_0_95   SR:0.000045 CR:0.9999999013 BCR:0.9999999013
2029_0_96   SR:0.000040 CR:0.9999999013 BCR:0.9999999013
2029_0_97   SR:0.000036 CR:0.9999999013 BCR:0.9999999013
2029_0_98   SR:0.000033 CR:0.9999999013 BCR:0.9999999013
2029_0_99   SR:0.000030 CR:0.9999999013 BCR:0.9999999013
2029_0_100  SR:0.000027 CR:0.9999999013 BCR:0.9999999013
2029_0_101  SR:0.000024 CR:0.9999999013 BCR:0.9999999013
2029_0_102  SR:0.000022 CR:1.0000000961 BCR:1.0000000961
2029_0_103  SR:0.000019 CR:1.0000000945 BCR:1.0000000945
2029_0_104  SR:0.000017 CR:1.0000000888 BCR:1.0000000888
2029_0_105  SR:0.000016 CR:0.9999999866 BCR:0.9999999866
2029_0_106  SR:0.000014 CR:0.9999999866 BCR:0.9999999866
2029_0_107  SR:0.000013 CR:0.9999999866 BCR:0.9999999866
2029_0_108  SR:0.000011 CR:0.9999999866 BCR:0.9999999866
2029_0_109  SR:0.000010 CR:0.9999999866 BCR:0.9999999866
2029_0_110  SR:0.000009 CR:0.9999999866 BCR:0.9999999866
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2029 producer_abs_share_frac_cuv_suv_van.BEV      = 0.045158
2029 producer_abs_share_frac_cuv_suv_van.ICE      = 0.301221
2029 producer_abs_share_frac_pickup.BEV           = 0.000001
2029 producer_abs_share_frac_pickup.ICE           = 0.653621
2029 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2029 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.045158 / 0.063588 (DELTA:0.018430)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.301221 / 0.282791 (DELTA:0.018430)
2029 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.075282 (DELTA:0.075282)
2029 producer / consumer_abs_share_frac_pickup.ICE                    = 0.653621 / 0.578339 (DELTA:0.075282)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $68675 / $68675 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60879 / $60879 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $82942 / $82942 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66506 / $66506 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $68675 / $68675 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60879 / $60879 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $82942 / $82942 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66506 / $66506 R:1.000000

cross subsidized price / cost ALT BEV                                 $68677 / $68677 R:1.000000
cross subsidized price / cost ALT ICE                                 $64731 / $64731 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $61895 / $61895 R:1.000000
cross subsidized price / cost ALT pickup                              $66506 / $66506 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66290 / $66290 R:1.000000

2029_0_0  SCORE:0.020617, CE:0.075282, 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_noIRA:  Year=2030  Iteration=0 consolidated_OEM
2030_0_0    SR:1.000000 CR:0.9971880024 BCR:0.9971880024
2030_0_1    SR:0.900000 CR:0.9975239655 BCR:0.9975239655
2030_0_2    SR:0.810000 CR:0.9975239655 BCR:0.9975239655
2030_0_3    SR:0.729000 CR:0.9975239655 BCR:0.9975239655
2030_0_4    SR:0.656100 CR:0.9975239655 BCR:0.9975239655
2030_0_5    SR:0.590490 CR:0.9975239655 BCR:0.9975239655
2030_0_6    SR:0.531441 CR:0.9975239655 BCR:0.9975239655
2030_0_7    SR:0.478297 CR:0.9975239655 BCR:0.9975239655
2030_0_8    SR:0.430467 CR:0.9975239655 BCR:0.9975239655
2030_0_9    SR:0.387420 CR:0.9975239655 BCR:0.9975239655
2030_0_10   SR:0.348678 CR:0.9975239655 BCR:0.9975239655
2030_0_11   SR:0.313811 CR:0.9980107400 BCR:0.9980107400
2030_0_12   SR:0.282430 CR:0.9989330235 BCR:0.9989330235
2030_0_13   SR:0.254187 CR:0.9997629495 BCR:0.9997629495
2030_0_14   SR:0.228768 CR:0.9997629495 BCR:0.9997629495
2030_0_15   SR:0.205891 CR:0.9997629495 BCR:0.9997629495
2030_0_16   SR:0.185302 CR:0.9997629495 BCR:0.9997629495
2030_0_17   SR:0.166772 CR:0.9998813268 BCR:0.9998813268
2030_0_18   SR:0.150095 CR:0.9998813274 BCR:0.9998813274
2030_0_19   SR:0.135085 CR:0.9998813274 BCR:0.9998813274
2030_0_20   SR:0.121577 CR:0.9998813274 BCR:0.9998813274
2030_0_21   SR:0.109419 CR:0.9998813274 BCR:0.9998813274
2030_0_22   SR:0.098477 CR:0.9999978269 BCR:0.9999978269
2030_0_23   SR:0.088629 CR:0.9999978274 BCR:0.9999978274
2030_0_24   SR:0.079766 CR:0.9999978274 BCR:0.9999978274
2030_0_25   SR:0.071790 CR:0.9999978274 BCR:0.9999978274
2030_0_26   SR:0.064611 CR:0.9999978274 BCR:0.9999978274
2030_0_27   SR:0.058150 CR:0.9999978274 BCR:0.9999978274
2030_0_28   SR:0.052335 CR:0.9999978274 BCR:0.9999978274
2030_0_29   SR:0.047101 CR:0.9999978274 BCR:0.9999978274
2030_0_30   SR:0.042391 CR:0.9999978274 BCR:0.9999978274
2030_0_31   SR:0.038152 CR:0.9999978274 BCR:0.9999978274
2030_0_32   SR:0.034337 CR:0.9999978274 BCR:0.9999978274
2030_0_33   SR:0.030903 CR:0.9999978274 BCR:0.9999978274
2030_0_34   SR:0.027813 CR:0.9999978274 BCR:0.9999978274
2030_0_35   SR:0.025032 CR:0.9999978274 BCR:0.9999978274
2030_0_36   SR:0.022528 CR:0.9999978274 BCR:0.9999978274
2030_0_37   SR:0.020276 CR:0.9999978274 BCR:0.9999978274
2030_0_38   SR:0.018248 CR:0.9999978274 BCR:0.9999978274
2030_0_39   SR:0.016423 CR:0.9999978274 BCR:0.9999978274
2030_0_40   SR:0.014781 CR:0.9999978274 BCR:0.9999978274
2030_0_41   SR:0.013303 CR:0.9999978274 BCR:0.9999978274
2030_0_42   SR:0.011973 CR:0.9999978274 BCR:0.9999978274
2030_0_43   SR:0.010775 CR:0.9999978274 BCR:0.9999978274
2030_0_44   SR:0.009698 CR:0.9999978274 BCR:0.9999978274
2030_0_45   SR:0.008728 CR:0.9999978274 BCR:0.9999978274
2030_0_46   SR:0.007855 CR:0.9999978274 BCR:0.9999978274
2030_0_47   SR:0.007070 CR:0.9999978274 BCR:0.9999978274
2030_0_48   SR:0.006363 CR:0.9999978274 BCR:0.9999978274
2030_0_49   SR:0.005726 CR:0.9999978274 BCR:0.9999978274
2030_0_50   SR:0.005154 CR:0.9999978274 BCR:0.9999978274
2030_0_51   SR:0.004638 CR:0.9999978274 BCR:0.9999978274
2030_0_52   SR:0.004175 CR:0.9999978274 BCR:0.9999978274
2030_0_53   SR:0.003757 CR:0.9999978274 BCR:0.9999978274
2030_0_54   SR:0.003381 CR:0.9999978274 BCR:0.9999978274
2030_0_55   SR:0.003043 CR:0.9999978274 BCR:0.9999978274
2030_0_56   SR:0.002739 CR:0.9999978274 BCR:0.9999978274
2030_0_57   SR:0.002465 CR:0.9999978274 BCR:0.9999978274
2030_0_58   SR:0.002219 CR:0.9999978274 BCR:0.9999978274
2030_0_59   SR:0.001997 CR:0.9999978274 BCR:0.9999978274
2030_0_60   SR:0.001797 CR:0.9999978274 BCR:0.9999978274
2030_0_61   SR:0.001617 CR:0.9999978274 BCR:0.9999978274
2030_0_62   SR:0.001456 CR:0.9999978274 BCR:0.9999978274
2030_0_63   SR:0.001310 CR:0.9999994641 BCR:0.9999994641
2030_0_64   SR:0.001179 CR:0.9999994641 BCR:0.9999994641
2030_0_65   SR:0.001061 CR:0.9999994641 BCR:0.9999994641
2030_0_66   SR:0.000955 CR:0.9999994641 BCR:0.9999994641
2030_0_67   SR:0.000860 CR:0.9999994641 BCR:0.9999994641
2030_0_68   SR:0.000774 CR:0.9999994641 BCR:0.9999994641
2030_0_69   SR:0.000696 CR:0.9999994641 BCR:0.9999994641
2030_0_70   SR:0.000627 CR:0.9999994641 BCR:0.9999994641
2030_0_71   SR:0.000564 CR:0.9999994641 BCR:0.9999994641
2030_0_72   SR:0.000508 CR:0.9999994641 BCR:0.9999994641
2030_0_73   SR:0.000457 CR:0.9999994641 BCR:0.9999994641
2030_0_74   SR:0.000411 CR:0.9999994641 BCR:0.9999994641
2030_0_75   SR:0.000370 CR:0.9999994641 BCR:0.9999994641
2030_0_76   SR:0.000333 CR:0.9999999378 BCR:0.9999999378
2030_0_77   SR:0.000300 CR:0.9999999378 BCR:0.9999999378
2030_0_78   SR:0.000270 CR:0.9999999378 BCR:0.9999999378
2030_0_79   SR:0.000243 CR:0.9999999378 BCR:0.9999999378
2030_0_80   SR:0.000218 CR:0.9999999378 BCR:0.9999999378
2030_0_81   SR:0.000197 CR:0.9999999378 BCR:0.9999999378
2030_0_82   SR:0.000177 CR:0.9999999378 BCR:0.9999999378
2030_0_83   SR:0.000159 CR:0.9999999378 BCR:0.9999999378
2030_0_84   SR:0.000143 CR:0.9999999378 BCR:0.9999999378
2030_0_85   SR:0.000129 CR:0.9999999378 BCR:0.9999999378
2030_0_86   SR:0.000116 CR:0.9999999378 BCR:0.9999999378
2030_0_87   SR:0.000104 CR:0.9999999378 BCR:0.9999999378
2030_0_88   SR:0.000094 CR:0.9999999378 BCR:0.9999999378
2030_0_89   SR:0.000085 CR:0.9999999378 BCR:0.9999999378
2030_0_90   SR:0.000076 CR:0.9999999378 BCR:0.9999999378
2030_0_91   SR:0.000069 CR:0.9999999378 BCR:0.9999999378
2030_0_92   SR:0.000062 CR:0.9999999378 BCR:0.9999999378
2030_0_93   SR:0.000056 CR:0.9999999378 BCR:0.9999999378
2030_0_94   SR:0.000050 CR:0.9999999378 BCR:0.9999999378
2030_0_95   SR:0.000045 CR:0.9999999378 BCR:0.9999999378
2030_0_96   SR:0.000040 CR:0.9999999378 BCR:0.9999999378
2030_0_97   SR:0.000036 CR:0.9999999378 BCR:0.9999999378
2030_0_98   SR:0.000033 CR:0.9999999378 BCR:0.9999999378
2030_0_99   SR:0.000030 CR:0.9999999378 BCR:0.9999999378
2030_0_100  SR:0.000027 CR:0.9999999378 BCR:0.9999999378
2030_0_101  SR:0.000024 CR:0.9999999810 BCR:0.9999999810
2030_0_102  SR:0.000022 CR:0.9999999810 BCR:0.9999999810
2030_0_103  SR:0.000019 CR:0.9999999810 BCR:0.9999999810
2030_0_104  SR:0.000017 CR:0.9999999810 BCR:0.9999999810
2030_0_105  SR:0.000016 CR:0.9999999810 BCR:0.9999999810
2030_0_106  SR:0.000014 CR:0.9999999810 BCR:0.9999999810
2030_0_107  SR:0.000013 CR:0.9999999810 BCR:0.9999999810
2030_0_108  SR:0.000011 CR:0.9999999810 BCR:0.9999999810
2030_0_109  SR:0.000010 CR:0.9999999810 BCR:0.9999999810
2030_0_110  SR:0.000009 CR:0.9999999810 BCR:0.9999999810
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2030 producer_abs_share_frac_cuv_suv_van.BEV      = 0.008504
2030 producer_abs_share_frac_cuv_suv_van.ICE      = 0.337063
2030 producer_abs_share_frac_pickup.BEV           = 0.000001
2030 producer_abs_share_frac_pickup.ICE           = 0.654432
2030 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2030 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000


2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.008504 / 0.079031 (DELTA:0.070527)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.337063 / 0.266536 (DELTA:0.070527)
2030 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.096672 (DELTA:0.096671)
2030 producer / consumer_abs_share_frac_pickup.ICE                    = 0.654432 / 0.557761 (DELTA:0.096671)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67869 / $67869 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60497 / $60497 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $81466 / $81466 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66788 / $66788 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67869 / $67869 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60497 / $60497 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $81466 / $81466 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66788 / $66788 R:1.000000

cross subsidized price / cost ALT BEV                                 $67876 / $67876 R:1.000000
cross subsidized price / cost ALT ICE                                 $64649 / $64649 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60679 / $60679 R:1.000000
cross subsidized price / cost ALT pickup                              $66788 / $66788 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66616 / $66616 R:1.000000

2030_0_0  SCORE:0.026474, CE:0.096671, 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_noIRA:  Year=2031  Iteration=0 consolidated_OEM
2031_0_0    SR:1.000000 CR:0.9985073158 BCR:0.9985073158
2031_0_1    SR:0.900000 CR:1.0005580312 BCR:1.0005580312
2031_0_2    SR:0.810000 CR:1.0005580312 BCR:1.0005580312
2031_0_3    SR:0.729000 CR:1.0005580312 BCR:1.0005580312
2031_0_4    SR:0.656100 CR:1.0005580312 BCR:1.0005580312
2031_0_5    SR:0.590490 CR:1.0005580312 BCR:1.0005580312
2031_0_6    SR:0.531441 CR:1.0005580312 BCR:1.0005580312
2031_0_7    SR:0.478297 CR:1.0005580312 BCR:1.0005580312
2031_0_8    SR:0.430467 CR:1.0005580312 BCR:1.0005580312
2031_0_9    SR:0.387420 CR:1.0005580312 BCR:1.0005580312
2031_0_10   SR:0.348678 CR:1.0005580312 BCR:1.0005580312
2031_0_11   SR:0.313811 CR:1.0005580312 BCR:1.0005580312
2031_0_12   SR:0.282430 CR:1.0005580312 BCR:1.0005580312
2031_0_13   SR:0.254187 CR:1.0005580312 BCR:1.0005580312
2031_0_14   SR:0.228768 CR:1.0005580312 BCR:1.0005580312
2031_0_15   SR:0.205891 CR:1.0005580312 BCR:1.0005580312
2031_0_16   SR:0.185302 CR:1.0001862093 BCR:1.0001862093
2031_0_17   SR:0.166772 CR:0.9999459566 BCR:0.9999459566
2031_0_18   SR:0.150095 CR:0.9999459566 BCR:0.9999459566
2031_0_19   SR:0.135085 CR:0.9999857398 BCR:0.9999857398
2031_0_20   SR:0.121577 CR:0.9999857408 BCR:0.9999857408
2031_0_21   SR:0.109419 CR:0.9999857408 BCR:0.9999857408
2031_0_22   SR:0.098477 CR:0.9999857408 BCR:0.9999857408
2031_0_23   SR:0.088629 CR:0.9999857408 BCR:0.9999857408
2031_0_24   SR:0.079766 CR:0.9999857408 BCR:0.9999857408
2031_0_25   SR:0.071790 CR:0.9999857408 BCR:0.9999857408
2031_0_26   SR:0.064611 CR:0.9999857408 BCR:0.9999857408
2031_0_27   SR:0.058150 CR:1.0000056631 BCR:1.0000056631
2031_0_28   SR:0.052335 CR:1.0000056631 BCR:1.0000056631
2031_0_29   SR:0.047101 CR:1.0000056631 BCR:1.0000056631
2031_0_30   SR:0.042391 CR:1.0000056631 BCR:1.0000056631
2031_0_31   SR:0.038152 CR:1.0000056631 BCR:1.0000056631
2031_0_32   SR:0.034337 CR:1.0000003869 BCR:1.0000003869
2031_0_33   SR:0.030903 CR:1.0000003869 BCR:1.0000003869
2031_0_34   SR:0.027813 CR:1.0000003869 BCR:1.0000003869
2031_0_35   SR:0.025032 CR:1.0000003869 BCR:1.0000003869
2031_0_36   SR:0.022528 CR:1.0000003869 BCR:1.0000003869
2031_0_37   SR:0.020276 CR:1.0000003869 BCR:1.0000003869
2031_0_38   SR:0.018248 CR:1.0000003869 BCR:1.0000003869
2031_0_39   SR:0.016423 CR:1.0000003869 BCR:1.0000003869
2031_0_40   SR:0.014781 CR:1.0000003869 BCR:1.0000003869
2031_0_41   SR:0.013303 CR:1.0000003869 BCR:1.0000003869
2031_0_42   SR:0.011973 CR:1.0000003869 BCR:1.0000003869
2031_0_43   SR:0.010775 CR:1.0000003869 BCR:1.0000003869
2031_0_44   SR:0.009698 CR:1.0000003869 BCR:1.0000003869
2031_0_45   SR:0.008728 CR:1.0000003869 BCR:1.0000003869
2031_0_46   SR:0.007855 CR:1.0000003869 BCR:1.0000003869
2031_0_47   SR:0.007070 CR:1.0000003869 BCR:1.0000003869
2031_0_48   SR:0.006363 CR:1.0000003869 BCR:1.0000003869
2031_0_49   SR:0.005726 CR:1.0000003869 BCR:1.0000003869
2031_0_50   SR:0.005154 CR:1.0000003869 BCR:1.0000003869
2031_0_51   SR:0.004638 CR:1.0000003869 BCR:1.0000003869
2031_0_52   SR:0.004175 CR:1.0000003869 BCR:1.0000003869
2031_0_53   SR:0.003757 CR:1.0000003869 BCR:1.0000003869
2031_0_54   SR:0.003381 CR:1.0000003869 BCR:1.0000003869
2031_0_55   SR:0.003043 CR:1.0000003869 BCR:1.0000003869
2031_0_56   SR:0.002739 CR:1.0000003869 BCR:1.0000003869
2031_0_57   SR:0.002465 CR:1.0000003869 BCR:1.0000003869
2031_0_58   SR:0.002219 CR:1.0000003869 BCR:1.0000003869
2031_0_59   SR:0.001997 CR:1.0000003869 BCR:1.0000003869
2031_0_60   SR:0.001797 CR:1.0000003869 BCR:1.0000003869
2031_0_61   SR:0.001617 CR:1.0000003869 BCR:1.0000003869
2031_0_62   SR:0.001456 CR:1.0000003869 BCR:1.0000003869
2031_0_63   SR:0.001310 CR:1.0000003869 BCR:1.0000003869
2031_0_64   SR:0.001179 CR:1.0000003869 BCR:1.0000003869
2031_0_65   SR:0.001061 CR:1.0000003869 BCR:1.0000003869
2031_0_66   SR:0.000955 CR:1.0000003869 BCR:1.0000003869
2031_0_67   SR:0.000860 CR:1.0000003869 BCR:1.0000003869
2031_0_68   SR:0.000774 CR:1.0000002400 BCR:1.0000002400
2031_0_69   SR:0.000696 CR:1.0000002400 BCR:1.0000002400
2031_0_70   SR:0.000627 CR:1.0000000421 BCR:1.0000000421
2031_0_71   SR:0.000564 CR:1.0000000421 BCR:1.0000000421
2031_0_72   SR:0.000508 CR:1.0000000016 BCR:1.0000000016
2031_0_73   SR:0.000457 CR:1.0000000016 BCR:1.0000000016
2031_0_74   SR:0.000411 CR:1.0000000016 BCR:1.0000000016
2031_0_75   SR:0.000370 CR:1.0000000016 BCR:1.0000000016
2031_0_76   SR:0.000333 CR:1.0000000016 BCR:1.0000000016
2031_0_77   SR:0.000300 CR:1.0000000016 BCR:1.0000000016
2031_0_78   SR:0.000270 CR:1.0000000016 BCR:1.0000000016
2031_0_79   SR:0.000243 CR:1.0000000016 BCR:1.0000000016
2031_0_80   SR:0.000218 CR:1.0000000016 BCR:1.0000000016
2031_0_81   SR:0.000197 CR:1.0000000016 BCR:1.0000000016
2031_0_82   SR:0.000177 CR:1.0000000016 BCR:1.0000000016
2031_0_83   SR:0.000159 CR:1.0000000016 BCR:1.0000000016
2031_0_84   SR:0.000143 CR:1.0000000016 BCR:1.0000000016
2031_0_85   SR:0.000129 CR:1.0000000016 BCR:1.0000000016
2031_0_86   SR:0.000116 CR:1.0000000016 BCR:1.0000000016
2031_0_87   SR:0.000104 CR:1.0000000016 BCR:1.0000000016
2031_0_88   SR:0.000094 CR:1.0000000016 BCR:1.0000000016
2031_0_89   SR:0.000085 CR:1.0000000016 BCR:1.0000000016
2031_0_90   SR:0.000076 CR:1.0000000016 BCR:1.0000000016
2031_0_91   SR:0.000069 CR:1.0000000016 BCR:1.0000000016
2031_0_92   SR:0.000062 CR:1.0000000016 BCR:1.0000000016
2031_0_93   SR:0.000056 CR:1.0000000016 BCR:1.0000000016
2031_0_94   SR:0.000050 CR:1.0000000016 BCR:1.0000000016
2031_0_95   SR:0.000045 CR:1.0000000016 BCR:1.0000000016
2031_0_96   SR:0.000040 CR:1.0000000016 BCR:1.0000000016
2031_0_97   SR:0.000036 CR:1.0000000016 BCR:1.0000000016
2031_0_98   SR:0.000033 CR:1.0000000016 BCR:1.0000000016
2031_0_99   SR:0.000030 CR:1.0000000016 BCR:1.0000000016
2031_0_100  SR:0.000027 CR:1.0000000016 BCR:1.0000000016
2031_0_101  SR:0.000024 CR:1.0000000016 BCR:1.0000000016
2031_0_102  SR:0.000022 CR:1.0000000016 BCR:1.0000000016
2031_0_103  SR:0.000019 CR:1.0000000016 BCR:1.0000000016
2031_0_104  SR:0.000017 CR:1.0000000016 BCR:1.0000000016
2031_0_105  SR:0.000016 CR:1.0000000016 BCR:1.0000000016
2031_0_106  SR:0.000014 CR:1.0000000016 BCR:1.0000000016
2031_0_107  SR:0.000013 CR:1.0000000016 BCR:1.0000000016
2031_0_108  SR:0.000011 CR:1.0000000016 BCR:1.0000000016
2031_0_109  SR:0.000010 CR:1.0000000016 BCR:1.0000000016
2031_0_110  SR:0.000009 CR:1.0000000016 BCR:1.0000000016
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg -0
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2031 producer_abs_share_frac_cuv_suv_van.BEV      = 0.011637
2031 producer_abs_share_frac_cuv_suv_van.ICE      = 0.332752
2031 producer_abs_share_frac_pickup.BEV           = 0.000166
2031 producer_abs_share_frac_pickup.ICE           = 0.655445
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               = 0.011637 / 0.077353 (DELTA:0.065716)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.332752 / 0.267036 (DELTA:0.065716)
2031 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000166 / 0.119491 (DELTA:0.119325)
2031 producer / consumer_abs_share_frac_pickup.ICE                    = 0.655445 / 0.536120 (DELTA:0.119325)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $67181 / $67181 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60362 / $60362 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $80211 / $80211 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66691 / $66691 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $67181 / $67181 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60362 / $60362 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $80211 / $80211 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66691 / $66691 R:1.000000

cross subsidized price / cost ALT BEV                                 $67365 / $67365 R:1.000000
cross subsidized price / cost ALT ICE                                 $64559 / $64559 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60592 / $60592 R:1.000000
cross subsidized price / cost ALT pickup                              $66694 / $66694 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66654 / $66654 R:1.000000

2031_0_0  SCORE:0.032679, CE:0.119325, 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_noIRA:  Year=2032  Iteration=0 consolidated_OEM
2032_0_0    SR:1.000000 CR:0.9986381845 BCR:0.9986381845
2032_0_1    SR:0.900000 CR:0.9986381845 BCR:0.9986381845
2032_0_2    SR:0.810000 CR:0.9992016947 BCR:0.9992016947
2032_0_3    SR:0.729000 CR:0.9992016947 BCR:0.9992016947
2032_0_4    SR:0.656100 CR:0.9992016947 BCR:0.9992016947
2032_0_5    SR:0.590490 CR:0.9992016947 BCR:0.9992016947
2032_0_6    SR:0.531441 CR:0.9992016947 BCR:0.9992016947
2032_0_7    SR:0.478297 CR:0.9992016947 BCR:0.9992016947
2032_0_8    SR:0.430467 CR:0.9992016947 BCR:0.9992016947
2032_0_9    SR:0.387420 CR:0.9992016947 BCR:0.9992016947
2032_0_10   SR:0.348678 CR:0.9992016947 BCR:0.9992016947
2032_0_11   SR:0.313811 CR:0.9992016947 BCR:0.9992016947
2032_0_12   SR:0.282430 CR:0.9992016947 BCR:0.9992016947
2032_0_13   SR:0.254187 CR:0.9992016947 BCR:0.9992016947
2032_0_14   SR:0.228768 CR:0.9994232475 BCR:0.9994232475
2032_0_15   SR:0.205891 CR:0.9994232475 BCR:0.9994232475
2032_0_16   SR:0.185302 CR:0.9998269616 BCR:0.9998269616
2032_0_17   SR:0.166772 CR:0.9998269616 BCR:0.9998269616
2032_0_18   SR:0.150095 CR:0.9998269616 BCR:0.9998269616
2032_0_19   SR:0.135085 CR:0.9998269616 BCR:0.9998269616
2032_0_20   SR:0.121577 CR:0.9998269616 BCR:0.9998269616
2032_0_21   SR:0.109419 CR:0.9998613383 BCR:0.9998613383
2032_0_22   SR:0.098477 CR:0.9998613383 BCR:0.9998613383
2032_0_23   SR:0.088629 CR:1.0000478567 BCR:1.0000478567
2032_0_24   SR:0.079766 CR:1.0000478567 BCR:1.0000478567
2032_0_25   SR:0.071790 CR:0.9999950032 BCR:0.9999950032
2032_0_26   SR:0.064611 CR:0.9999950032 BCR:0.9999950032
2032_0_27   SR:0.058150 CR:0.9999950032 BCR:0.9999950032
2032_0_28   SR:0.052335 CR:0.9999950032 BCR:0.9999950032
2032_0_29   SR:0.047101 CR:0.9999950032 BCR:0.9999950032
2032_0_30   SR:0.042391 CR:0.9999950032 BCR:0.9999950032
2032_0_31   SR:0.038152 CR:0.9999950032 BCR:0.9999950032
2032_0_32   SR:0.034337 CR:0.9999950032 BCR:0.9999950032
2032_0_33   SR:0.030903 CR:0.9999950032 BCR:0.9999950032
2032_0_34   SR:0.027813 CR:0.9999950032 BCR:0.9999950032
2032_0_35   SR:0.025032 CR:0.9999950032 BCR:0.9999950032
2032_0_36   SR:0.022528 CR:0.9999950032 BCR:0.9999950032
2032_0_37   SR:0.020276 CR:0.9999950032 BCR:0.9999950032
2032_0_38   SR:0.018248 CR:0.9999950032 BCR:0.9999950032
2032_0_39   SR:0.016423 CR:0.9999950032 BCR:0.9999950032
2032_0_40   SR:0.014781 CR:0.9999950032 BCR:0.9999950032
2032_0_41   SR:0.013303 CR:0.9999950032 BCR:0.9999950032
2032_0_42   SR:0.011973 CR:0.9999950032 BCR:0.9999950032
2032_0_43   SR:0.010775 CR:0.9999950032 BCR:0.9999950032
2032_0_44   SR:0.009698 CR:0.9999950032 BCR:0.9999950032
2032_0_45   SR:0.008728 CR:0.9999950032 BCR:0.9999950032
2032_0_46   SR:0.007855 CR:0.9999950032 BCR:0.9999950032
2032_0_47   SR:0.007070 CR:0.9999950032 BCR:0.9999950032
2032_0_48   SR:0.006363 CR:0.9999950032 BCR:0.9999950032
2032_0_49   SR:0.005726 CR:0.9999950032 BCR:0.9999950032
2032_0_50   SR:0.005154 CR:0.9999950032 BCR:0.9999950032
2032_0_51   SR:0.004638 CR:0.9999950032 BCR:0.9999950032
2032_0_52   SR:0.004175 CR:0.9999950032 BCR:0.9999950032
2032_0_53   SR:0.003757 CR:0.9999950032 BCR:0.9999950032
2032_0_54   SR:0.003381 CR:0.9999950032 BCR:0.9999950032
2032_0_55   SR:0.003043 CR:0.9999950032 BCR:0.9999950032
2032_0_56   SR:0.002739 CR:0.9999950032 BCR:0.9999950032
2032_0_57   SR:0.002465 CR:0.9999950032 BCR:0.9999950032
2032_0_58   SR:0.002219 CR:0.9999950032 BCR:0.9999950032
2032_0_59   SR:0.001997 CR:0.9999950032 BCR:0.9999950032
2032_0_60   SR:0.001797 CR:0.9999950032 BCR:0.9999950032
2032_0_61   SR:0.001617 CR:0.9999950032 BCR:0.9999950032
2032_0_62   SR:0.001456 CR:0.9999997811 BCR:0.9999997811
2032_0_63   SR:0.001310 CR:0.9999997811 BCR:0.9999997811
2032_0_64   SR:0.001179 CR:0.9999997811 BCR:0.9999997811
2032_0_65   SR:0.001061 CR:0.9999997811 BCR:0.9999997811
2032_0_66   SR:0.000955 CR:0.9999997811 BCR:0.9999997811
2032_0_67   SR:0.000860 CR:0.9999997811 BCR:0.9999997811
2032_0_68   SR:0.000774 CR:0.9999997811 BCR:0.9999997811
2032_0_69   SR:0.000696 CR:0.9999997811 BCR:0.9999997811
2032_0_70   SR:0.000627 CR:0.9999997811 BCR:0.9999997811
2032_0_71   SR:0.000564 CR:0.9999997811 BCR:0.9999997811
2032_0_72   SR:0.000508 CR:0.9999997811 BCR:0.9999997811
2032_0_73   SR:0.000457 CR:0.9999997811 BCR:0.9999997811
2032_0_74   SR:0.000411 CR:0.9999997811 BCR:0.9999997811
2032_0_75   SR:0.000370 CR:0.9999997811 BCR:0.9999997811
2032_0_76   SR:0.000333 CR:0.9999997811 BCR:0.9999997811
2032_0_77   SR:0.000300 CR:0.9999997811 BCR:0.9999997811
2032_0_78   SR:0.000270 CR:0.9999997811 BCR:0.9999997811
2032_0_79   SR:0.000243 CR:0.9999997811 BCR:0.9999997811
2032_0_80   SR:0.000218 CR:0.9999997811 BCR:0.9999997811
2032_0_81   SR:0.000197 CR:0.9999997811 BCR:0.9999997811
2032_0_82   SR:0.000177 CR:0.9999997811 BCR:0.9999997811
2032_0_83   SR:0.000159 CR:0.9999997811 BCR:0.9999997811
2032_0_84   SR:0.000143 CR:0.9999997811 BCR:0.9999997811
2032_0_85   SR:0.000129 CR:0.9999998397 BCR:0.9999998397
2032_0_86   SR:0.000116 CR:0.9999998397 BCR:0.9999998397
2032_0_87   SR:0.000104 CR:0.9999998397 BCR:0.9999998397
2032_0_88   SR:0.000094 CR:0.9999998397 BCR:0.9999998397
2032_0_89   SR:0.000085 CR:0.9999998397 BCR:0.9999998397
2032_0_90   SR:0.000076 CR:0.9999998397 BCR:0.9999998397
2032_0_91   SR:0.000069 CR:0.9999998397 BCR:0.9999998397
2032_0_92   SR:0.000062 CR:0.9999998397 BCR:0.9999998397
2032_0_93   SR:0.000056 CR:0.9999998397 BCR:0.9999998397
2032_0_94   SR:0.000050 CR:0.9999998397 BCR:0.9999998397
2032_0_95   SR:0.000045 CR:0.9999999582 BCR:0.9999999582
2032_0_96   SR:0.000040 CR:0.9999999705 BCR:0.9999999705
2032_0_97   SR:0.000036 CR:0.9999999705 BCR:0.9999999705
2032_0_98   SR:0.000033 CR:0.9999999705 BCR:0.9999999705
2032_0_99   SR:0.000030 CR:0.9999999705 BCR:0.9999999705
2032_0_100  SR:0.000027 CR:0.9999999705 BCR:0.9999999705
2032_0_101  SR:0.000024 CR:0.9999999705 BCR:0.9999999705
2032_0_102  SR:0.000022 CR:0.9999999705 BCR:0.9999999705
2032_0_103  SR:0.000019 CR:0.9999999705 BCR:0.9999999705
2032_0_104  SR:0.000017 CR:0.9999999705 BCR:0.9999999705
2032_0_105  SR:0.000016 CR:0.9999999705 BCR:0.9999999705
2032_0_106  SR:0.000014 CR:0.9999999705 BCR:0.9999999705
2032_0_107  SR:0.000013 CR:0.9999999705 BCR:0.9999999705
2032_0_108  SR:0.000011 CR:0.9999999751 BCR:0.9999999751
2032_0_109  SR:0.000010 CR:0.9999999751 BCR:0.9999999751
2032_0_110  SR:0.000009 CR:0.9999999783 BCR:0.9999999783
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 1
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2032 producer_abs_share_frac_cuv_suv_van.BEV      = 0.012576
2032 producer_abs_share_frac_cuv_suv_van.ICE      = 0.331075
2032 producer_abs_share_frac_pickup.BEV           = 0.000001
2032 producer_abs_share_frac_pickup.ICE           = 0.656348
2032 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2032 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.012576 / 0.080342 (DELTA:0.067766)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.331075 / 0.263309 (DELTA:0.067766)
2032 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.131436 (DELTA:0.131436)
2032 producer / consumer_abs_share_frac_pickup.ICE                    = 0.656348 / 0.524913 (DELTA:0.131436)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66598 / $66598 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60302 / $60302 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $79154 / $79154 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66584 / $66584 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66598 / $66598 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60302 / $60302 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $79154 / $79154 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66584 / $66584 R:1.000000

cross subsidized price / cost ALT BEV                                 $66603 / $66603 R:1.000000
cross subsidized price / cost ALT ICE                                 $64477 / $64477 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60532 / $60532 R:1.000000
cross subsidized price / cost ALT pickup                              $66584 / $66584 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66583 / $66583 R:1.000000

2032_0_0  SCORE:0.035995, CE:0.131436, 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_noIRA:  Year=2033  Iteration=0 consolidated_OEM
2033_0_0    SR:1.000000 CR:0.9984062268 BCR:0.9984062268
2033_0_1    SR:0.900000 CR:0.9984062268 BCR:0.9984062268
2033_0_2    SR:0.810000 CR:0.9990104777 BCR:0.9990104777
2033_0_3    SR:0.729000 CR:0.9990104777 BCR:0.9990104777
2033_0_4    SR:0.656100 CR:0.9990104777 BCR:0.9990104777
2033_0_5    SR:0.590490 CR:0.9990104777 BCR:0.9990104777
2033_0_6    SR:0.531441 CR:0.9990104777 BCR:0.9990104777
2033_0_7    SR:0.478297 CR:0.9990104777 BCR:0.9990104777
2033_0_8    SR:0.430467 CR:0.9990104777 BCR:0.9990104777
2033_0_9    SR:0.387420 CR:0.9990104777 BCR:0.9990104777
2033_0_10   SR:0.348678 CR:0.9990104777 BCR:0.9990104777
2033_0_11   SR:0.313811 CR:0.9990104777 BCR:0.9990104777
2033_0_12   SR:0.282430 CR:0.9990104777 BCR:0.9990104777
2033_0_13   SR:0.254187 CR:0.9990104777 BCR:0.9990104777
2033_0_14   SR:0.228768 CR:0.9993545637 BCR:0.9993545637
2033_0_15   SR:0.205891 CR:0.9993545648 BCR:0.9993545648
2033_0_16   SR:0.185302 CR:0.9997567420 BCR:0.9997567420
2033_0_17   SR:0.166772 CR:0.9997567420 BCR:0.9997567420
2033_0_18   SR:0.150095 CR:0.9997567420 BCR:0.9997567420
2033_0_19   SR:0.135085 CR:0.9999792201 BCR:0.9999792201
2033_0_20   SR:0.121577 CR:0.9999792201 BCR:0.9999792201
2033_0_21   SR:0.109419 CR:0.9999792201 BCR:0.9999792201
2033_0_22   SR:0.098477 CR:0.9999792201 BCR:0.9999792201
2033_0_23   SR:0.088629 CR:0.9999864097 BCR:0.9999864097
2033_0_24   SR:0.079766 CR:0.9999864097 BCR:0.9999864097
2033_0_25   SR:0.071790 CR:0.9999864097 BCR:0.9999864097
2033_0_26   SR:0.064611 CR:0.9999864097 BCR:0.9999864097
2033_0_27   SR:0.058150 CR:0.9999864097 BCR:0.9999864097
2033_0_28   SR:0.052335 CR:0.9999864097 BCR:0.9999864097
2033_0_29   SR:0.047101 CR:0.9999864097 BCR:0.9999864097
2033_0_30   SR:0.042391 CR:0.9999864097 BCR:0.9999864097
2033_0_31   SR:0.038152 CR:0.9999989548 BCR:0.9999989548
2033_0_32   SR:0.034337 CR:0.9999989548 BCR:0.9999989548
2033_0_33   SR:0.030903 CR:0.9999989548 BCR:0.9999989548
2033_0_34   SR:0.027813 CR:0.9999989548 BCR:0.9999989548
2033_0_35   SR:0.025032 CR:0.9999989548 BCR:0.9999989548
2033_0_36   SR:0.022528 CR:0.9999989548 BCR:0.9999989548
2033_0_37   SR:0.020276 CR:0.9999989548 BCR:0.9999989548
2033_0_38   SR:0.018248 CR:0.9999989548 BCR:0.9999989548
2033_0_39   SR:0.016423 CR:0.9999989548 BCR:0.9999989548
2033_0_40   SR:0.014781 CR:0.9999989548 BCR:0.9999989548
2033_0_41   SR:0.013303 CR:0.9999989548 BCR:0.9999989548
2033_0_42   SR:0.011973 CR:0.9999989548 BCR:0.9999989548
2033_0_43   SR:0.010775 CR:0.9999989548 BCR:0.9999989548
2033_0_44   SR:0.009698 CR:0.9999989548 BCR:0.9999989548
2033_0_45   SR:0.008728 CR:0.9999989548 BCR:0.9999989548
2033_0_46   SR:0.007855 CR:0.9999989548 BCR:0.9999989548
2033_0_47   SR:0.007070 CR:0.9999989548 BCR:0.9999989548
2033_0_48   SR:0.006363 CR:0.9999989548 BCR:0.9999989548
2033_0_49   SR:0.005726 CR:0.9999989548 BCR:0.9999989548
2033_0_50   SR:0.005154 CR:0.9999989548 BCR:0.9999989548
2033_0_51   SR:0.004638 CR:0.9999989548 BCR:0.9999989548
2033_0_52   SR:0.004175 CR:0.9999989548 BCR:0.9999989548
2033_0_53   SR:0.003757 CR:0.9999989548 BCR:0.9999989548
2033_0_54   SR:0.003381 CR:0.9999989548 BCR:0.9999989548
2033_0_55   SR:0.003043 CR:0.9999989548 BCR:0.9999989548
2033_0_56   SR:0.002739 CR:0.9999989548 BCR:0.9999989548
2033_0_57   SR:0.002465 CR:0.9999989548 BCR:0.9999989548
2033_0_58   SR:0.002219 CR:0.9999989548 BCR:0.9999989548
2033_0_59   SR:0.001997 CR:0.9999989548 BCR:0.9999989548
2033_0_60   SR:0.001797 CR:0.9999989548 BCR:0.9999989548
2033_0_61   SR:0.001617 CR:0.9999989548 BCR:0.9999989548
2033_0_62   SR:0.001456 CR:0.9999998245 BCR:0.9999998245
2033_0_63   SR:0.001310 CR:0.9999998245 BCR:0.9999998245
2033_0_64   SR:0.001179 CR:0.9999998245 BCR:0.9999998245
2033_0_65   SR:0.001061 CR:0.9999998245 BCR:0.9999998245
2033_0_66   SR:0.000955 CR:0.9999998245 BCR:0.9999998245
2033_0_67   SR:0.000860 CR:0.9999998245 BCR:0.9999998245
2033_0_68   SR:0.000774 CR:0.9999998245 BCR:0.9999998245
2033_0_69   SR:0.000696 CR:0.9999998245 BCR:0.9999998245
2033_0_70   SR:0.000627 CR:0.9999998245 BCR:0.9999998245
2033_0_71   SR:0.000564 CR:0.9999998985 BCR:0.9999998985
2033_0_72   SR:0.000508 CR:0.9999999023 BCR:0.9999999023
2033_0_73   SR:0.000457 CR:0.9999999023 BCR:0.9999999023
2033_0_74   SR:0.000411 CR:0.9999999023 BCR:0.9999999023
2033_0_75   SR:0.000370 CR:0.9999999023 BCR:0.9999999023
2033_0_76   SR:0.000333 CR:0.9999999023 BCR:0.9999999023
2033_0_77   SR:0.000300 CR:0.9999999023 BCR:0.9999999023
2033_0_78   SR:0.000270 CR:0.9999999023 BCR:0.9999999023
2033_0_79   SR:0.000243 CR:0.9999999023 BCR:0.9999999023
2033_0_80   SR:0.000218 CR:0.9999999023 BCR:0.9999999023
2033_0_81   SR:0.000197 CR:0.9999999023 BCR:0.9999999023
2033_0_82   SR:0.000177 CR:0.9999999023 BCR:0.9999999023
2033_0_83   SR:0.000159 CR:0.9999999023 BCR:0.9999999023
2033_0_84   SR:0.000143 CR:0.9999999023 BCR:0.9999999023
2033_0_85   SR:0.000129 CR:0.9999999023 BCR:0.9999999023
2033_0_86   SR:0.000116 CR:0.9999999023 BCR:0.9999999023
2033_0_87   SR:0.000104 CR:0.9999999023 BCR:0.9999999023
2033_0_88   SR:0.000094 CR:0.9999999023 BCR:0.9999999023
2033_0_89   SR:0.000085 CR:0.9999999023 BCR:0.9999999023
2033_0_90   SR:0.000076 CR:0.9999999023 BCR:0.9999999023
2033_0_91   SR:0.000069 CR:0.9999999023 BCR:0.9999999023
2033_0_92   SR:0.000062 CR:0.9999999023 BCR:0.9999999023
2033_0_93   SR:0.000056 CR:0.9999999245 BCR:0.9999999245
2033_0_94   SR:0.000050 CR:0.9999999245 BCR:0.9999999245
2033_0_95   SR:0.000045 CR:0.9999999245 BCR:0.9999999245
2033_0_96   SR:0.000040 CR:0.9999999245 BCR:0.9999999245
2033_0_97   SR:0.000036 CR:0.9999999245 BCR:0.9999999245
2033_0_98   SR:0.000033 CR:0.9999999245 BCR:0.9999999245
2033_0_99   SR:0.000030 CR:0.9999999245 BCR:0.9999999245
2033_0_100  SR:0.000027 CR:0.9999999245 BCR:0.9999999245
2033_0_101  SR:0.000024 CR:0.9999999245 BCR:0.9999999245
2033_0_102  SR:0.000022 CR:0.9999999245 BCR:0.9999999245
2033_0_103  SR:0.000019 CR:0.9999999245 BCR:0.9999999245
2033_0_104  SR:0.000017 CR:0.9999999245 BCR:0.9999999245
2033_0_105  SR:0.000016 CR:0.9999999245 BCR:0.9999999245
2033_0_106  SR:0.000014 CR:0.9999999245 BCR:0.9999999245
2033_0_107  SR:0.000013 CR:0.9999999245 BCR:0.9999999245
2033_0_108  SR:0.000011 CR:0.9999999245 BCR:0.9999999245
2033_0_109  SR:0.000010 CR:0.9999999624 BCR:0.9999999624
2033_0_110  SR:0.000009 CR:0.9999999624 BCR:0.9999999624
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 2
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2033 producer_abs_share_frac_cuv_suv_van.BEV      = 0.012449
2033 producer_abs_share_frac_cuv_suv_van.ICE      = 0.329980
2033 producer_abs_share_frac_pickup.BEV           = 0.000001
2033 producer_abs_share_frac_pickup.ICE           = 0.657570
2033 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2033 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.012449 / 0.081017 (DELTA:0.068569)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.329980 / 0.261411 (DELTA:0.068569)
2033 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000001 / 0.131515 (DELTA:0.131514)
2033 producer / consumer_abs_share_frac_pickup.ICE                    = 0.657570 / 0.526056 (DELTA:0.131514)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $66084 / $66084 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60243 / $60243 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78224 / $78224 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66490 / $66490 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $66084 / $66084 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60243 / $60243 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78224 / $78224 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66490 / $66490 R:1.000000

cross subsidized price / cost ALT BEV                                 $66087 / $66087 R:1.000000
cross subsidized price / cost ALT ICE                                 $64402 / $64402 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60455 / $60455 R:1.000000
cross subsidized price / cost ALT pickup                              $66490 / $66490 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66367 / $66367 R:1.000000

2033_0_0  SCORE:0.036017, CE:0.131514, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2034  Iteration=0 consolidated_OEM
2034_0_0    SR:1.000000 CR:0.9998195786 BCR:0.9998195786
2034_0_1    SR:0.900000 CR:0.9998195786 BCR:0.9998195786
2034_0_2    SR:0.810000 CR:0.9998195786 BCR:0.9998195786
2034_0_3    SR:0.729000 CR:0.9998195786 BCR:0.9998195786
2034_0_4    SR:0.656100 CR:0.9998195786 BCR:0.9998195786
2034_0_5    SR:0.590490 CR:0.9998195786 BCR:0.9998195786
2034_0_6    SR:0.531441 CR:0.9998195786 BCR:0.9998195786
2034_0_7    SR:0.478297 CR:0.9998195786 BCR:0.9998195786
2034_0_8    SR:0.430467 CR:0.9998195786 BCR:0.9998195786
2034_0_9    SR:0.387420 CR:0.9998195786 BCR:0.9998195786
2034_0_10   SR:0.348678 CR:0.9998195786 BCR:0.9998195786
2034_0_11   SR:0.313811 CR:0.9998195786 BCR:0.9998195786
2034_0_12   SR:0.282430 CR:0.9998195786 BCR:0.9998195786
2034_0_13   SR:0.254187 CR:0.9998195786 BCR:0.9998195786
2034_0_14   SR:0.228768 CR:0.9998195786 BCR:0.9998195786
2034_0_15   SR:0.205891 CR:0.9998195786 BCR:0.9998195786
2034_0_16   SR:0.185302 CR:0.9998195786 BCR:0.9998195786
2034_0_17   SR:0.166772 CR:0.9998195786 BCR:0.9998195786
2034_0_18   SR:0.150095 CR:0.9999766205 BCR:0.9999766205
2034_0_19   SR:0.135085 CR:0.9999766205 BCR:0.9999766205
2034_0_20   SR:0.121577 CR:0.9999766205 BCR:0.9999766205
2034_0_21   SR:0.109419 CR:0.9999766205 BCR:0.9999766205
2034_0_22   SR:0.098477 CR:0.9999766205 BCR:0.9999766205
2034_0_23   SR:0.088629 CR:0.9999766205 BCR:0.9999766205
2034_0_24   SR:0.079766 CR:0.9999766205 BCR:0.9999766205
2034_0_25   SR:0.071790 CR:0.9999766205 BCR:0.9999766205
2034_0_26   SR:0.064611 CR:0.9999766205 BCR:0.9999766205
2034_0_27   SR:0.058150 CR:0.9999766205 BCR:0.9999766205
2034_0_28   SR:0.052335 CR:0.9999766205 BCR:0.9999766205
2034_0_29   SR:0.047101 CR:0.9999766205 BCR:0.9999766205
2034_0_30   SR:0.042391 CR:0.9999766205 BCR:0.9999766205
2034_0_31   SR:0.038152 CR:0.9999766205 BCR:0.9999766205
2034_0_32   SR:0.034337 CR:0.9999766205 BCR:0.9999766205
2034_0_33   SR:0.030903 CR:0.9999766205 BCR:0.9999766205
2034_0_34   SR:0.027813 CR:0.9999766205 BCR:0.9999766205
2034_0_35   SR:0.025032 CR:0.9999766205 BCR:0.9999766205
2034_0_36   SR:0.022528 CR:0.9999766205 BCR:0.9999766205
2034_0_37   SR:0.020276 CR:0.9999766205 BCR:0.9999766205
2034_0_38   SR:0.018248 CR:0.9999914863 BCR:0.9999914863
2034_0_39   SR:0.016423 CR:0.9999914863 BCR:0.9999914863
2034_0_40   SR:0.014781 CR:0.9999914863 BCR:0.9999914863
2034_0_41   SR:0.013303 CR:0.9999914863 BCR:0.9999914863
2034_0_42   SR:0.011973 CR:0.9999914863 BCR:0.9999914863
2034_0_43   SR:0.010775 CR:0.9999914863 BCR:0.9999914863
2034_0_44   SR:0.009698 CR:0.9999914863 BCR:0.9999914863
2034_0_45   SR:0.008728 CR:0.9999914863 BCR:0.9999914863
2034_0_46   SR:0.007855 CR:0.9999914863 BCR:0.9999914863
2034_0_47   SR:0.007070 CR:0.9999914863 BCR:0.9999914863
2034_0_48   SR:0.006363 CR:0.9999914863 BCR:0.9999914863
2034_0_49   SR:0.005726 CR:0.9999914863 BCR:0.9999914863
2034_0_50   SR:0.005154 CR:0.9999914863 BCR:0.9999914863
2034_0_51   SR:0.004638 CR:0.9999914863 BCR:0.9999914863
2034_0_52   SR:0.004175 CR:0.9999914863 BCR:0.9999914863
2034_0_53   SR:0.003757 CR:0.9999914863 BCR:0.9999914863
2034_0_54   SR:0.003381 CR:0.9999914863 BCR:0.9999914863
2034_0_55   SR:0.003043 CR:0.9999914863 BCR:0.9999914863
2034_0_56   SR:0.002739 CR:0.9999914863 BCR:0.9999914863
2034_0_57   SR:0.002465 CR:0.9999914863 BCR:0.9999914863
2034_0_58   SR:0.002219 CR:0.9999914863 BCR:0.9999914863
2034_0_59   SR:0.001997 CR:0.9999914863 BCR:0.9999914863
2034_0_60   SR:0.001797 CR:0.9999914863 BCR:0.9999914863
2034_0_61   SR:0.001617 CR:0.9999914863 BCR:0.9999914863
2034_0_62   SR:0.001456 CR:0.9999944049 BCR:0.9999944049
2034_0_63   SR:0.001310 CR:0.9999986821 BCR:0.9999986821
2034_0_64   SR:0.001179 CR:0.9999986821 BCR:0.9999986821
2034_0_65   SR:0.001061 CR:0.9999986821 BCR:0.9999986821
2034_0_66   SR:0.000955 CR:0.9999986821 BCR:0.9999986821
2034_0_67   SR:0.000860 CR:0.9999986821 BCR:0.9999986821
2034_0_68   SR:0.000774 CR:0.9999986821 BCR:0.9999986821
2034_0_69   SR:0.000696 CR:0.9999986821 BCR:0.9999986821
2034_0_70   SR:0.000627 CR:0.9999986821 BCR:0.9999986821
2034_0_71   SR:0.000564 CR:0.9999986821 BCR:0.9999986821
2034_0_72   SR:0.000508 CR:0.9999986821 BCR:0.9999986821
2034_0_73   SR:0.000457 CR:0.9999986821 BCR:0.9999986821
2034_0_74   SR:0.000411 CR:0.9999986821 BCR:0.9999986821
2034_0_75   SR:0.000370 CR:0.9999986821 BCR:0.9999986821
2034_0_76   SR:0.000333 CR:0.9999986821 BCR:0.9999986821
2034_0_77   SR:0.000300 CR:0.9999986821 BCR:0.9999986821
2034_0_78   SR:0.000270 CR:0.9999986821 BCR:0.9999986821
2034_0_79   SR:0.000243 CR:0.9999986821 BCR:0.9999986821
2034_0_80   SR:0.000218 CR:0.9999986821 BCR:0.9999986821
2034_0_81   SR:0.000197 CR:0.9999986821 BCR:0.9999986821
2034_0_82   SR:0.000177 CR:0.9999986821 BCR:0.9999986821
2034_0_83   SR:0.000159 CR:0.9999986821 BCR:0.9999986821
2034_0_84   SR:0.000143 CR:0.9999986821 BCR:0.9999986821
2034_0_85   SR:0.000129 CR:0.9999986821 BCR:0.9999986821
2034_0_86   SR:0.000116 CR:0.9999986821 BCR:0.9999986821
2034_0_87   SR:0.000104 CR:0.9999986821 BCR:0.9999986821
2034_0_88   SR:0.000094 CR:0.9999989538 BCR:0.9999989538
2034_0_89   SR:0.000085 CR:0.9999989578 BCR:0.9999989578
2034_0_90   SR:0.000076 CR:0.9999992081 BCR:0.9999992081
2034_0_91   SR:0.000069 CR:0.9999992081 BCR:0.9999992081
2034_0_92   SR:0.000062 CR:0.9999993850 BCR:0.9999993850
2034_0_93   SR:0.000056 CR:0.9999995645 BCR:0.9999995645
2034_0_94   SR:0.000050 CR:0.9999997267 BCR:0.9999997267
2034_0_95   SR:0.000045 CR:0.9999997661 BCR:0.9999997661
2034_0_96   SR:0.000040 CR:0.9999997661 BCR:0.9999997661
2034_0_97   SR:0.000036 CR:0.9999997661 BCR:0.9999997661
2034_0_98   SR:0.000033 CR:1.0000002319 BCR:1.0000002319
2034_0_99   SR:0.000030 CR:1.0000002299 BCR:1.0000002299
2034_0_100  SR:0.000027 CR:1.0000002299 BCR:1.0000002299
2034_0_101  SR:0.000024 CR:1.0000002299 BCR:1.0000002299
2034_0_102  SR:0.000022 CR:1.0000002299 BCR:1.0000002299
2034_0_103  SR:0.000019 CR:1.0000002299 BCR:1.0000002299
2034_0_104  SR:0.000017 CR:1.0000002299 BCR:1.0000002299
2034_0_105  SR:0.000016 CR:0.9999998248 BCR:0.9999998248
2034_0_106  SR:0.000014 CR:0.9999998248 BCR:0.9999998248
2034_0_107  SR:0.000013 CR:0.9999998248 BCR:0.9999998248
2034_0_108  SR:0.000011 CR:0.9999998962 BCR:0.9999998962
2034_0_109  SR:0.000010 CR:0.9999999028 BCR:0.9999999028
2034_0_110  SR:0.000009 CR:0.9999999192 BCR:0.9999999192
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 4
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2034 producer_abs_share_frac_cuv_suv_van.BEV      = 0.025957
2034 producer_abs_share_frac_cuv_suv_van.ICE      = 0.315328
2034 producer_abs_share_frac_pickup.BEV           = 0.000000
2034 producer_abs_share_frac_pickup.ICE           = 0.658714
2034 producer_abs_share_frac_sedan_wagon.BEV      = 0.000000
2034 producer_abs_share_frac_sedan_wagon.ICE      = 0.000000

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

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.025957 / 0.080665 (DELTA:0.054707)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.315328 / 0.260621 (DELTA:0.054707)
2034 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.131744 (DELTA:0.131743)
2034 producer / consumer_abs_share_frac_pickup.ICE                    = 0.658714 / 0.526971 (DELTA:0.131743)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65967 / $65967 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60185 / $60185 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $78077 / $78077 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66244 / $66244 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65967 / $65967 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60185 / $60185 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $78077 / $78077 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66244 / $66244 R:1.000000

cross subsidized price / cost ALT BEV                                 $65970 / $65970 R:1.000000
cross subsidized price / cost ALT ICE                                 $64283 / $64283 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60625 / $60625 R:1.000000
cross subsidized price / cost ALT pickup                              $66245 / $66245 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66202 / $66202 R:1.000000

2034_0_0  SCORE:0.036079, CE:0.131743, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
Running 2023_03_17_16_07_54_md_sensitivity_HighBattCost_v3_HDP2_noIRA:  Year=2035  Iteration=0 consolidated_OEM
2035_0_0    SR:1.000000 CR:0.9985944947 BCR:0.9985944947
2035_0_1    SR:0.900000 CR:0.9995795904 BCR:0.9995795904
2035_0_2    SR:0.810000 CR:0.9995795924 BCR:0.9995795924
2035_0_3    SR:0.729000 CR:0.9995795924 BCR:0.9995795924
2035_0_4    SR:0.656100 CR:0.9995795924 BCR:0.9995795924
2035_0_5    SR:0.590490 CR:0.9995795924 BCR:0.9995795924
2035_0_6    SR:0.531441 CR:0.9995795924 BCR:0.9995795924
2035_0_7    SR:0.478297 CR:0.9995795924 BCR:0.9995795924
2035_0_8    SR:0.430467 CR:0.9995795924 BCR:0.9995795924
2035_0_9    SR:0.387420 CR:0.9995795924 BCR:0.9995795924
2035_0_10   SR:0.348678 CR:0.9995795924 BCR:0.9995795924
2035_0_11   SR:0.313811 CR:0.9995795924 BCR:0.9995795924
2035_0_12   SR:0.282430 CR:0.9995795924 BCR:0.9995795924
2035_0_13   SR:0.254187 CR:0.9995795924 BCR:0.9995795924
2035_0_14   SR:0.228768 CR:0.9995795924 BCR:0.9995795924
2035_0_15   SR:0.205891 CR:0.9996815666 BCR:0.9996815666
2035_0_16   SR:0.185302 CR:0.9996815666 BCR:0.9996815666
2035_0_17   SR:0.166772 CR:0.9996815666 BCR:0.9996815666
2035_0_18   SR:0.150095 CR:0.9999983018 BCR:0.9999983018
2035_0_19   SR:0.135085 CR:0.9999983018 BCR:0.9999983018
2035_0_20   SR:0.121577 CR:0.9999983018 BCR:0.9999983018
2035_0_21   SR:0.109419 CR:0.9999983018 BCR:0.9999983018
2035_0_22   SR:0.098477 CR:0.9999983018 BCR:0.9999983018
2035_0_23   SR:0.088629 CR:0.9999983018 BCR:0.9999983018
2035_0_24   SR:0.079766 CR:0.9999983018 BCR:0.9999983018
2035_0_25   SR:0.071790 CR:0.9999983018 BCR:0.9999983018
2035_0_26   SR:0.064611 CR:0.9999983018 BCR:0.9999983018
2035_0_27   SR:0.058150 CR:0.9999983018 BCR:0.9999983018
2035_0_28   SR:0.052335 CR:0.9999983018 BCR:0.9999983018
2035_0_29   SR:0.047101 CR:0.9999983018 BCR:0.9999983018
2035_0_30   SR:0.042391 CR:0.9999983018 BCR:0.9999983018
2035_0_31   SR:0.038152 CR:0.9999983018 BCR:0.9999983018
2035_0_32   SR:0.034337 CR:0.9999983018 BCR:0.9999983018
2035_0_33   SR:0.030903 CR:0.9999983018 BCR:0.9999983018
2035_0_34   SR:0.027813 CR:0.9999983018 BCR:0.9999983018
2035_0_35   SR:0.025032 CR:0.9999983018 BCR:0.9999983018
2035_0_36   SR:0.022528 CR:0.9999983018 BCR:0.9999983018
2035_0_37   SR:0.020276 CR:0.9999983018 BCR:0.9999983018
2035_0_38   SR:0.018248 CR:0.9999983018 BCR:0.9999983018
2035_0_39   SR:0.016423 CR:0.9999983018 BCR:0.9999983018
2035_0_40   SR:0.014781 CR:0.9999983018 BCR:0.9999983018
2035_0_41   SR:0.013303 CR:0.9999983018 BCR:0.9999983018
2035_0_42   SR:0.011973 CR:0.9999983018 BCR:0.9999983018
2035_0_43   SR:0.010775 CR:0.9999983018 BCR:0.9999983018
2035_0_44   SR:0.009698 CR:0.9999983018 BCR:0.9999983018
2035_0_45   SR:0.008728 CR:0.9999983018 BCR:0.9999983018
2035_0_46   SR:0.007855 CR:0.9999983018 BCR:0.9999983018
2035_0_47   SR:0.007070 CR:0.9999983018 BCR:0.9999983018
2035_0_48   SR:0.006363 CR:0.9999983018 BCR:0.9999983018
2035_0_49   SR:0.005726 CR:0.9999983018 BCR:0.9999983018
2035_0_50   SR:0.005154 CR:0.9999983018 BCR:0.9999983018
2035_0_51   SR:0.004638 CR:0.9999983018 BCR:0.9999983018
2035_0_52   SR:0.004175 CR:0.9999983018 BCR:0.9999983018
2035_0_53   SR:0.003757 CR:0.9999983018 BCR:0.9999983018
2035_0_54   SR:0.003381 CR:0.9999983018 BCR:0.9999983018
2035_0_55   SR:0.003043 CR:0.9999983018 BCR:0.9999983018
2035_0_56   SR:0.002739 CR:0.9999983018 BCR:0.9999983018
2035_0_57   SR:0.002465 CR:0.9999983018 BCR:0.9999983018
2035_0_58   SR:0.002219 CR:0.9999983018 BCR:0.9999983018
2035_0_59   SR:0.001997 CR:1.0000012870 BCR:1.0000012870
2035_0_60   SR:0.001797 CR:1.0000012870 BCR:1.0000012870
2035_0_61   SR:0.001617 CR:1.0000012870 BCR:1.0000012870
2035_0_62   SR:0.001456 CR:1.0000012870 BCR:1.0000012870
2035_0_63   SR:0.001310 CR:1.0000006883 BCR:1.0000006883
2035_0_64   SR:0.001179 CR:1.0000006883 BCR:1.0000006883
2035_0_65   SR:0.001061 CR:1.0000006883 BCR:1.0000006883
2035_0_66   SR:0.000955 CR:1.0000006504 BCR:1.0000006504
2035_0_67   SR:0.000860 CR:1.0000006504 BCR:1.0000006504
2035_0_68   SR:0.000774 CR:1.0000006504 BCR:1.0000006504
2035_0_69   SR:0.000696 CR:1.0000006504 BCR:1.0000006504
2035_0_70   SR:0.000627 CR:1.0000006504 BCR:1.0000006504
2035_0_71   SR:0.000564 CR:1.0000006504 BCR:1.0000006504
2035_0_72   SR:0.000508 CR:1.0000006504 BCR:1.0000006504
2035_0_73   SR:0.000457 CR:1.0000006504 BCR:1.0000006504
2035_0_74   SR:0.000411 CR:1.0000006504 BCR:1.0000006504
2035_0_75   SR:0.000370 CR:1.0000006504 BCR:1.0000006504
2035_0_76   SR:0.000333 CR:1.0000006504 BCR:1.0000006504
2035_0_77   SR:0.000300 CR:1.0000006504 BCR:1.0000006504
2035_0_78   SR:0.000270 CR:1.0000006504 BCR:1.0000006504
2035_0_79   SR:0.000243 CR:1.0000006504 BCR:1.0000006504
2035_0_80   SR:0.000218 CR:1.0000006504 BCR:1.0000006504
2035_0_81   SR:0.000197 CR:1.0000001944 BCR:1.0000001944
2035_0_82   SR:0.000177 CR:1.0000001944 BCR:1.0000001944
2035_0_83   SR:0.000159 CR:1.0000001944 BCR:1.0000001944
2035_0_84   SR:0.000143 CR:1.0000001944 BCR:1.0000001944
2035_0_85   SR:0.000129 CR:1.0000001944 BCR:1.0000001944
2035_0_86   SR:0.000116 CR:1.0000001944 BCR:1.0000001944
2035_0_87   SR:0.000104 CR:1.0000001944 BCR:1.0000001944
2035_0_88   SR:0.000094 CR:1.0000001944 BCR:1.0000001944
2035_0_89   SR:0.000085 CR:1.0000001944 BCR:1.0000001944
2035_0_90   SR:0.000076 CR:1.0000001944 BCR:1.0000001944
2035_0_91   SR:0.000069 CR:1.0000001944 BCR:1.0000001944
2035_0_92   SR:0.000062 CR:1.0000001944 BCR:1.0000001944
2035_0_93   SR:0.000056 CR:1.0000001944 BCR:1.0000001944
2035_0_94   SR:0.000050 CR:1.0000001944 BCR:1.0000001944
2035_0_95   SR:0.000045 CR:1.0000001944 BCR:1.0000001944
2035_0_96   SR:0.000040 CR:1.0000001944 BCR:1.0000001944
2035_0_97   SR:0.000036 CR:0.9999999426 BCR:0.9999999426
2035_0_98   SR:0.000033 CR:0.9999999426 BCR:0.9999999426
2035_0_99   SR:0.000030 CR:0.9999999426 BCR:0.9999999426
2035_0_100  SR:0.000027 CR:0.9999999426 BCR:0.9999999426
2035_0_101  SR:0.000024 CR:0.9999999426 BCR:0.9999999426
2035_0_102  SR:0.000022 CR:0.9999999426 BCR:0.9999999426
2035_0_103  SR:0.000019 CR:0.9999999426 BCR:0.9999999426
2035_0_104  SR:0.000017 CR:0.9999999426 BCR:0.9999999426
2035_0_105  SR:0.000016 CR:0.9999999426 BCR:0.9999999426
2035_0_106  SR:0.000014 CR:0.9999999426 BCR:0.9999999426
2035_0_107  SR:0.000013 CR:0.9999999426 BCR:0.9999999426
2035_0_108  SR:0.000011 CR:0.9999999426 BCR:0.9999999426
2035_0_109  SR:0.000010 CR:0.9999999426 BCR:0.9999999426
2035_0_110  SR:0.000009 CR:0.9999999426 BCR:0.9999999426
PRODUCER FINAL COMPLIANCE DELTA 0.000000
Target GHG Offset Mg -0, Actual GHG Offset Mg 3
Target Compliance Ratio 1.000, Actual Compliance Ratio 1.000
2035 producer_abs_share_frac_cuv_suv_van.BEV      = 0.025899
2035 producer_abs_share_frac_cuv_suv_van.ICE      = 0.314682
2035 producer_abs_share_frac_pickup.BEV           = 0.000000
2035 producer_abs_share_frac_pickup.ICE           = 0.659419
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               = 0.025899 / 0.094020 (DELTA:0.068121)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.314682 / 0.246561 (DELTA:0.068121)
2035 producer / consumer_abs_share_frac_pickup.BEV                    = 0.000000 / 0.131884 (DELTA:0.131884)
2035 producer / consumer_abs_share_frac_pickup.ICE                    = 0.659419 / 0.527535 (DELTA:0.131884)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $65858 / $65858 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60128 / $60128 R:1.000000
cross subsidized price / cost ALT pickup.BEV                          $77938 / $77938 R:1.000000
cross subsidized price / cost ALT pickup.ICE                          $66154 / $66154 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $65858 / $65858 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60128 / $60128 R:1.000000
modified cross subsidized price / cost ALT pickup.BEV                 $77938 / $77938 R:1.000000
modified cross subsidized price / cost ALT pickup.ICE                 $66154 / $66154 R:1.000000

cross subsidized price / cost ALT BEV                                 $65862 / $65862 R:1.000000
cross subsidized price / cost ALT ICE                                 $64207 / $64207 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $60564 / $60564 R:1.000000
cross subsidized price / cost ALT pickup                              $66154 / $66154 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66195 / $66195 R:1.000000

2035_0_0  SCORE:0.036118, CE:0.131884, CSPE:0.000000

FINAL  cost_multiplier_cuv_suv_van.BEV            = 1.00000
FINAL  cost_multiplier_cuv_suv_van.ICE            = 1.00000
FINAL  cost_multiplier_pickup.BEV                 = 1.00000
FINAL  cost_multiplier_pickup.ICE                 = 1.00000
HDP2_noIRA: Post Processing ...

Session ended at 2023-03-17 16:11:15
Session elapsed time 188.60 seconds


Session Complete